CTI INDUSTRIES CORP
SB-2, 1997-07-24
Previous: CHEVY CHASE AUTO RECEIVABLES TRUST 1997-2, 8-K, 1997-07-24
Next: DLJ COMMERCIAL MORTGAGE CORP, S-3, 1997-07-24





      As filed with the Securities and Exchange Commission on July 24, 1997

                                                             SEC File No. ______


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                
                                    FORM SB-2
                             Registration Statement
                        Under the Securities Act of 1933
                         
                           CTI INDUSTRIES CORPORATION
                 (Name of Small Business Issuer in its charter)

 
      Delaware                          3970                     36-2848943
(State or jurisdiction           (Primary Standard            (I.R.S. Employer
  of incorporation or        Industrial Classification       Identification No.)
      organization)                Code Number) 


                             22160 North Pepper Road
                           Barrington, Illinois 60010
                                 (847) 382-1000
          (Address and Telephone Number of Principal Executive Offices)

                             22160 North Pepper Road
                           Barrington, Illinois 60010
                    (Address of Principal Place of Business)

                           Howard W. Schwan, President
                             22160 North Pepper Road
                           Barrington, Illinois 60010
                                 (847) 382-1000
            (Name, address and telephone number of Agent for Service)

                                       Copies to:
John M. Klimek, Esq.                          Rubi Finkelstein, Esq.
Fishman Merrick Miller Genelly                Orrick, Herrington & Sutcliffe LLP
 Springer Klimek & Anderson, P.C.             666 Fifth Avenue
30 North LaSalle, Suite 3500                  New York, New York 10103-0001
Chicago, Illinois 60602                       (212) 506-5000
(312) 726-1224                                (212) 506-5151 (Facsimile)
(312) 726-2649 (Facsimile)

Approximate date of commencement of proposed sale to the public:

         As soon as practicable  after the effective  date of this  Registration
Statement.

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

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

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

         The registrant hereby amends this  registration  statement on such date
or dates as may be necessary to delay its  effective  date until the  registrant
shall file a further amendment which specifically  states that this registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  registration  statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

                       FACING SHEET CONTINUED ON NEXT PAGE

<PAGE>



                          CONTINUATION OF FACING SHEET

                         CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>

         Title of Each Class                                       Proposed Maximum            Proposed Maximum          Amount of
         of Securities To Be               Amount To Be             Offering Price                 Aggregate           Registration 
             Registered                   Registered(1)              Per Share (2)            Offering Price (2)            Fee
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>                         <C>                      <C>                      <C>      
Units, each consisting of one share
of  Common Stock, $.065 Par
Value ("Common Stock") and one
Common Stock Purchase Warrant
("Redeemable Warrant")                     1,533,332(3)                $ 4.50                   $ 6,899,994.00           $2,090.91
- ----------------------------------------------------------------------------------------------------------------------------------
Common Stock                               1,533,332(4)                 -----                       --------                ------ 
- ----------------------------------------------------------------------------------------------------------------------------------
Redeemable Warrants                        1,533,332(5)                 -----                       --------                ------ 
- ----------------------------------------------------------------------------------------------------------------------------------
Common Stock Issuable Upon
Exercise of the Redeemable
Warrants                                   1,533,332                   $ 6.75(6)                $10,349,991.00           $3,136.36
- ----------------------------------------------------------------------------------------------------------------------------------
Underwriter's Warrants(7)                    133,333                   $.0001                   $        13.33     $          0(8)
- ----------------------------------------------------------------------------------------------------------------------------------
Units issuable upon exercise of
Underwriter's Warrants, each Unit
consisting of one share of
Common Stock and one
Redeemable Warrant                           133,333                   $ 5.40(9)                $   719,998.20           $  218.18
- ----------------------------------------------------------------------------------------------------------------------------------
Common Stock                                 133,333                    -----                       --------                ------ 
- ----------------------------------------------------------------------------------------------------------------------------------
Redeemable  Warrants                         133,333                    -----                       --------                ------ 
- ----------------------------------------------------------------------------------------------------------------------------------
Common Stock Issuable Upon
Exercise of the Redeemable
Warrants Included in the
Underwriter's Warrants                       133,333                   $ 6.75                   $   899,997.75           $  272.73
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL                                                                                           $18,869,994.28           $5,718.18
===================================================================================================================================

<FN>
         (1)Pursuant  to  Rule  416,  there  are  also  being   registered  such
indeterminable  number  of  securities  which  may be  issued as a result of the
anti-dilution provisions of the Warrants and the Underwriter's Warrants.
         (2)Estimated solely for the purpose of calculating the registration fee
pursuant to Rule 457.
         (3)Includes   199,999   Units   subject  to  sale  upon   exercise   of
over-allotment  option  granted  to  Underwriter  which may be  offered to cover
over-allotments, if any.
         (4)Includes  199,999 shares of Common Stock included in the Units which
may be offered to cover over-allotments, if any.
         (5)Includes 199,999 Redeemable Warrants included in the Units which may
be offered to cover over-allotments, if any.
         (6)Represents the exercise price of the Redeemable Warrants.
         (7)Represents  warrants,  to be issued to the Underwriter,  to purchase
Common Stock and Redeemable Warrants.
         (8)No separate registration fee is required pursuant to Rule 457(g).
         (9)Represents the exercise price of the Underwriter's Warrants.
</FN>
</TABLE>

                                      (ii)

<PAGE>



                           CTI INDUSTRIES CORPORATION

                              CROSS REFERENCE SHEET

                     Showing the Location in the Prospectus
                  of Information Required by Items of Form SB-2

<TABLE>
<CAPTION>

Registration Statement
Item Number and Heading                                                         Location in Prospectus
- -----------------------                                                         ----------------------

<S>    <C>                                                                      <C>
 
1.     Front of Registration Statement and Outside
       Front Cover Page of Prospectus.......................................    Outside Front Cover of Prospectus
2.     Inside Front and Outside Back Cover
       Pages of Prospectus..................................................    Inside Front and Outside Back Cover Pages of
                                                                                Prospectus
3.     Summary Information and Risk Factors.................................    Prospectus Summary; Risk Factors
4.     Use of Proceeds......................................................    Use of Proceeds
5.     Determination of Offering Price......................................    Outside Front Cover Page; Risk Factors;
                                                                                Underwriting
6.     Dilution.............................................................    Dilution
7.     Selling Security Holders.............................................    N/A
8.     Plan of Distribution.................................................    Outside Front Cover Page of Prospectus;
                                                                                Underwriting
9.     Legal Proceedings....................................................    Business - Legal Proceedings
10.    Directors, Executive Officers, Promoters
       and Control Persons..................................................    Management; Principal Stockholders
11.    Security Ownership of Certain
       Beneficial Owners and Management.....................................    Principal Stockholders
12.    Description of Securities............................................    Description of Capital Stock; Underwriting
13.    Interest of Named Experts and Counsel................................    Experts
14.    Disclosure of Commission Position on Indemnification
       for Securities Act Liabilities.......................................    Management - Limitation of Liability and
                                                                                Indemnification; Underwriting
15.    Organization Within Last Five Years..................................    Not Applicable
16.    Description of Business..............................................    Prospectus Summary; Risk Factors;
                                                                                Management's Discussion and Analysis of
                                                                                Financial Condition and Results of Operations;
                                                                                Business; Management; Certain Transactions;
                                                                                Financial Statements
17.    Management's Discussion and Analysis or
       Plan of Operation....................................................    Management's Discussion and Analysis of
                                                                                Financial Condition and Results of Operations
18.    Description of Property..............................................    Business - Manufacturing
19.    Certain Relationships and
       Related Transactions.................................................    The Company; Certain Transactions
20.    Market for Common Equity and
       Related Stockholder Matters..........................................    Risk Factors; Description of Capital Stock
21.    Executive Compensation...............................................    Management - Executive Compensation
22.    Financial Statements.................................................    Financial Statements
23.    Changes in and Disagreements With
       Accountants on Accounting and Financial
       Disclosure...........................................................    Change in Independent Accountants

</TABLE>


                                     (iii)
<PAGE>

                       SUBJECT TO COMPLETION, DATED , 1997
PROSPECTUS
                           CTI Industries Corporation
                                 1,333,333 UNITS
                EACH UNIT CONSISTING OF ONE SHARE OF COMMON STOCK
                                       AND
                             ONE REDEEMABLE WARRANT

       This  Prospectus  relates to an offering  (the  "Offering")  of 1,333,333
Units (the "Units"),  each Unit  consisting of one share of common stock,  $.065
par value per share ("Common  Stock"),  and one redeemable common stock purchase
warrant  ("Redeemable  Warrant")  of  CTI  Industries  Corporation,  a  Delaware
corporation (the "Company").  The shares of Common Stock and Redeemable Warrants
comprising the Units are separately  tradeable  commencing  upon issuance.  Each
Redeemable  Warrant entitles the registered holder thereof to purchase one share
of Common Stock at an initial exercise price of $__________ [150% of the initial
public  offering  price  per  Unit],  subject  to  adjustment,  at any time from
issuance until  __________,  2002 [60 months after the date of this Prospectus].
The Company  shall have the right to redeem  all,  but not less than all, of the
Redeemable Warrants,  commencing  __________,  1998 [12 months after the date of
this  Prospectus]  at a price of $.05 per  Redeemable  Warrant on 30 days' prior
written  notice,  provided  that the Company  shall have obtained the consent of
Joseph Stevens & Company, Inc. (the "Underwriter"),  and the average closing bid
price of the Common Stock equals or exceeds 150% of the then exercise  price per
share,  subject to  adjustment,  for any 20 trading  days  within a period of 30
consecutive  trading  days ending on the fifth  trading day prior to the date of
the  notice  of  redemption.   See  "Description  of  Securities  --  Redeemable
Warrants."

       Prior to the Offering, there has been no public market for the Units, the
Common Stock or the Redeemable Warrants, and there can be no assurance that such
a market will develop  after the  completion  of the Offering or, if  developed,
that it will be sustained.  It is currently  anticipated that the initial public
offering  price will be $4.50 per Unit.  The offering price of the Units and the
exercise  price and other terms of the  Redeemable  Warrants were  determined by
negotiation  between  the Company and the  Underwriter  and are not  necessarily
related to the  Company's  asset or book values,  results of  operations  or any
other  established  criteria  of value.  See  "Risk  Factors,"  "Description  of
Securities"  and  "Underwriting."  The Company has applied to include the Units,
the Common  Stock and the  Redeemable  Warrants  on the Nasdaq  SmallCap  Market
("Nasdaq")  under the symbols  "CTINU,"  "CTIN" and "CTINW,"  respectively.  The
Company and the Underwriter may jointly determine, based upon market conditions,
to delist the Units upon the  expiration of the 30-day period  commencing on the
date of this Prospectus.

    THE SECURITIES OFFERED HEREBY INVOLVE A HIGH DEGREE OF RISK AND IMMEDIATE
   SUBSTANTIAL DILUTION. SEE "RISK FACTORS" LOCATED ON PAGE 8, AND "DILUTION."

    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
     AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
      SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
          PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
              REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
<TABLE>
<CAPTION>
=================================================================================================================== 
                                     Price to Public         Underwriting Discounts(1)      Proceeds to Company(2)
- -------------------------------------------------------------------------------------------------------------------
<S>                                        <C>                           <C>                           <C>      
Per Unit........................           $                             $                             $
- -------------------------------------------------------------------------------------------------------------------
Total(3)........................           $                             $                             $
=================================================================================================================== 
<FN>
(1) Does not include additional  compensation  payable to the Underwriter in the
    form of a non-accountable expense allowance. In addition, see "Underwriting"
    for information concerning indemnification and contribution arrangements and
    other compensation payable to the Underwriter.
(2) Before  deducting  estimated  expenses  of $______  payable by the  Company,
    including the Underwriter's non-accountable expense allowance.
(3) The Company has granted to the  Underwriter  an option (the  "Over-Allotment
    Option"),  exercisable  for a  period  of 45  days  after  the  date of this
    Prospectus,  to purchase up to 199,999  additional Units upon the same terms
    and conditions set forth above, solely to cover over-allotments,  if any. If
    the  Over-Allotment  Option is exercised in full, the total Price to Public,
    Underwriting  Discounts  and  Proceeds  to Company  will be  $_____________,
    $____________ and $______________, respectively. See "Underwriting."

</FN>
</TABLE>
<PAGE>



         The Units are being offered by the Underwriter,  subject to prior sale,
when,  as and if delivered to and  accepted by the  Underwriter,  and subject to
approval of certain  legal  matters by its counsel and subject to certain  other
conditions. The Underwriter reserves the right to withdraw, cancel or modify the
Offering  and to  reject  any  order in whole or in part.  It is  expected  that
delivery  of the Units  offered  hereby  will be made  against  payment,  at the
offices  of Joseph  Stevens & Company,  Inc.,  New York,  New York,  on or about
_________, 1997.

                         JOSEPH STEVENS & COMPANY, INC.

              The date of this Prospectus is _______________, 1997.



<PAGE>


































                                  [PHOTOGRAPHS]






         The Company intends to furnish to the registered  holders of the Units,
Redeemable  Warrants  and Common  Stock,  annual  reports  containing  financial
statements audited by its independent  accounting firm and quarterly reports for
the first  three  quarters  of each fiscal  year  containing  unaudited  interim
financial information.



         CERTAIN   PERSONS   PARTICIPATING   IN  THE   OFFERING  MAY  ENGAGE  IN
TRANSACTIONS  THAT  STABILIZE,  MAINTAIN  OR  OTHERWISE  AFFECT THE PRICE OF THE
UNITS,  COMMON  STOCK AND/OR  REDEEMABLE  WARRANTS,  INCLUDING  PURCHASES OF THE
UNITS,  COMMON STOCK AND/OR  REDEEMABLE  WARRANTS TO STABILIZE THEIR  RESPECTIVE
MARKET PRICES,  PURCHASES OF THE UNITS,  COMMON STOCK AND/OR REDEEMABLE WARRANTS
MAINTAINED  BY THE  UNDERWRITER  IN THE UNITS,  COMMON STOCK  AND/OR  REDEEMABLE
WARRANTS, RESPECTIVELY, AND THE IMPOSITION OF PENALTY BIDS. FOR A DESCRIPTION OF
THESE ACTIVITIES, SEE "UNDERWRITING."




                                       2

<PAGE>





                               PROSPECTUS SUMMARY

The  following  summary  is  qualified  in its  entirety  by the  more  detailed
information and financial statements appearing elsewhere in this Prospectus.  In
July, 1997, the Company restated its Certificate of Incorporation to provide for
Common  Stock  and Class B Common  Stock.  The  shares  of Class B Common  Stock
contain rights identical to shares of Common Stock,  except that shares of Class
B Common Stock,  voting  separately as a class,  have the right to elect four of
the Company's seven directors.  Shares of Common Stock and Class B Common Stock,
voting  together as a class,  vote on all other matters  including  electing the
remaining  directors.  Also in July,  1997,  the  Company  effected  a 1 for 2.6
reverse  stock  split of both its Common  Stock and  Preferred  Stock.  Upon the
closing  of  the  Offering,  the  holders  of  the  Company's  then  outstanding
Convertible  Preferred  Stock  will  convert  all  outstanding  shares  of  such
Convertible  Preferred  Stock  into  1,098,901  shares of Class B Common  Stock.
Except as otherwise noted, all information in this Prospectus gives  retroactive
effect to the aforementioned recapitalization, the 1 for 2.6 reverse stock split
and conversion of Convertible  Preferred  Stock,  and assumes no exercise of the
Over-Allotment Option or the Underwriter's Warrants. See "Description of Capital
Stock." Investors should carefully  consider the information set forth under the
heading "Risk Factors."

                                   The Company

         CTI Industries Corporation (the "Company") manufactures and sells mylar
balloons and believes it is the third largest  manufacturer of mylar balloons in
the world.  The Company also sells latex balloons,  novelty and "message" items,
such as mugs and banners,  and toy  products,  such as inflatable  masks,  punch
balls and water  bombs,  and produces  laminated  and  specialty  films for food
packaging and other commercial uses. The Company's balloons and related products
are sold throughout the United States and in 30 foreign countries through a wide
variety of retail outlets including grocery,  general  merchandise and drugstore
chains,  such as Eckerd  Drug  Stores and the  Safeway  and Winn  Dixie  grocery
chains,  card and gift shops,  such as Hallmark and Factory Card Outlet  stores,
and party goods  stores,  such as Party City,  as well as through  florists  and
balloon  decorators.  The Company  estimates the worldwide  wholesale market for
latex and mylar  balloons to be in excess of $570  million.  During fiscal 1996,
the Company manufactured and sold over 15 million mylar balloons.

          The mylar  balloon,  actually a balloon made of a nylon based material
with metallized and polyethylene coatings, has become a popular medium of social
expression.  Most  mylar  balloons  contain  printed  characters,   designs  and
messages.  The Company  maintains  licenses on numerous  characters and designs,
including,   for  example,   Peanuts(TM)  characters,   Garfield(TM),   Precious
Moments(TM) and Hallmark.

         To meet  the  needs  of the  mylar  balloon  market,  the  Company  has
developed   sophisticated   film  products  and  techniques   which  have  other
applications.  The Company's expertise in multi-color printing, with water-based
ink in particular, has enabled the Company to expand its business to include the
production of film wrappers for consumables. The Company produces, laminates and
prints films for food packaging  companies and manufactures custom film products
for other commercial uses.

         The Company is a fully  integrated  designer  and  manufacturer  of its
mylar balloon  product line and believes that its  facilities are among the most
advanced in the industry. The Company is a party to a long term agreement with a
Mexican manufacturer under which a broad line of latex balloons are manufactured
for the  Company.  The  Company  thereby has a  competitive  source of supply of
quality latex balloon products which it markets with its mylar balloon line. The
Company has also established a joint venture with this Mexican  manufacturer for
the packaging of balloon products and printing of latex balloons.

                                       3
<PAGE>




         The  Company's  objective  is to become a dominant  participant  in the
worldwide  mylar and latex  balloon  industry.  To achieve this  objective,  the
Company is pursuing a business  strategy that  includes the following  principal
elements:

                  Strengthen  and  Expand  Marketing  Efforts.  The  Company  is
                  focusing  its  sales  and  marketing  efforts  to  strengthen,
                  develop and expand its relationships with balloon distributors
                  and  believes  it can expand  the  business  volume  generated
                  through current distributors of its products. The Company also
                  intends to seek out  relationships  with new distributors both
                  in current  markets and in new sales areas and plans to pursue
                  additional national chain accounts.  The Company is developing
                  relationships with independent sales  representatives  for the
                  marketing of its toy-grade  latex balloons,  inflatable  masks
                  and  other  toy/novelty  products  and also is  expanding  its
                  marketing   efforts  for  its  laminated  and  specialty  film
                  products.

                  Increase Production Capability.  The Company plans to purchase
                  additional  printing,  graphic and laminating  equipment which
                  will allow it to  increase  its  production  capabilities  and
                  enable it to produce  eight-color  mylar  balloons  and custom
                  film products.

                  Secure Supply.  The Company plans to secure its low cost, high
                  quality source of latex  balloons by providing  capital in the
                  form of loans to its Mexican  supplier of these products.  The
                  Company believes this relationship provides the Company with a
                  competitive advantage over its competitors.

                  Expand Balloon Design and Product  Development.  By continuing
                  to expand its design and research and development departments,
                  the Company plans to develop new balloon designs and create or
                  license  additional  characters for display on its balloons to
                  increase the demand for its products. The Company also intends
                  to expand its  toy/novelty  product  line of toy- grade  latex
                  balloons, inflatable masks, punch balls and water bombs.

                  Develop  Alternative  Sales  Channels.  The  Company  plans to
                  develop  strategic  alliances with greeting card companies and
                  other  members  of the  social  expression  industry  to  more
                  effectively  market its  products.  The  Company  will seek to
                  become the supplier of custom,  special order balloon products
                  to major distributors and suppliers.

                                  The Offering

Securities offered by the
 Company....................    1,333,333  Units,  each Unit  consisting  of one
                                share  of  Common   Stock  and  one   Redeemable
                                Warrant.   The   shares  of  Common   Stock  and
                                Redeemable Warrants comprising the Units will be
                                detachable   and   separately   tradeable   upon
                                issuance.  Each Redeemable  Warrant entitles the
                                registered  holder thereof to purchase one share
                                of Common Stock at an initial  exercise price of
                                $____  per  share  [150% of the  initial  public
                                offering price per Unit], subject to adjustment,
                                at any time following the date of issuance until
                                ___________, 2002 [sixty months from the date of
                                this Prospectus]. The Company





                                       4
<PAGE>



                                shall have the right to redeem all, but not less
                                than all, of the Redeemable  Warrants commencing
                                ________,  1998 [twelve  months from the date of
                                this   Prospectus]   at  a  price  of  $.05  per
                                Redeemable  Warrant  on 30 days'  prior  written
                                notice,  provided  that (i) the average  closing
                                bid price of the Common  Stock equals or exceeds
                                150%  of the  then  exercise  price  per  share,
                                subject to  adjustment,  for any 20 trading days
                                within a period of 30  consecutive  trading days
                                ending  on the  fifth  trading  day prior to the
                                date of the notice of  redemption,  and (ii) the
                                Company  shall have  obtained the consent of the
                                Underwriter. See "Description of Capital Stock."

Common Stock outstanding        Common Stock           Class B Common Stock
   before the Offering......    1,010,202(1)                1,098,901

Common Stock to be
  outstanding after
  the Offering..............    2,343,535(1)                1,098,901

Redeemable Warrants 
  to be outstanding 
  after the Offering.......     1,333,333(1) 

Proposed NASDAQ SmallCap 
 Market Symbols............     Units:                      CTINU 
                                Common Stock:               CTIN
                                Redeemable Warrants:        CTINW

Use of   Proceeds............

                                The net  proceeds of the  Offering  will be used
                                (i) to repay bank  indebtedness of approximately
                                $1,250,000,  including  accrued  interest,  (ii)
                                $400,000 for sales and marketing programs, (iii)
                                $1,100,000   for   improvements   to  plant  and
                                equipment,  (iv)  $400,000  for loans to Mexican
                                supplier, (v) $150,000 for investment in Mexican
                                joint   venture,   (vi)   $400,000  for  product
                                development and character and image licenses and
                                (vii)  the  balance   ($1,000,000)  for  working
                                capital and general corporate purposes.

Risk Factors.................   Investment in the Units offered hereby is highly
                                speculative and involves  significant  risks and
                                substantial dilution. See "Risk Factors."


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

         (1)Excludes  (i) warrants to purchase an aggregate of 230,769 shares of
Common Stock at an exercise  price of $.91 per share,  (ii) warrants to purchase
277,244 shares of Common Stock at an exercise price of $3.12 per share and (iii)
300,000 shares of Common Stock issuable pursuant to options which may be granted
under the Company's stock option plan.



                                       5
<PAGE>



                          Summary Financial Information
                 (in thousands except share and per share data)

         The following  table sets forth summary  financial  data of the Company
for the two years ended October 31, 1996 and 1995  (collectively,  the "Year-End
Data") and as of April 30, 1997,  and for the six month  periods ended April 30,
1996 and 1997.  The Year-End  Data has been  derived from the audited  financial
statements of the Company appearing elsewhere herein, which have been audited by
Coopers & Lybrand  L.L.P.  The summary  financial data set forth below should be
read in  conjunction  with  "Management's  Discussion  and Analysis of Financial
Condition and Results of  Operations,"  and the Financial  Statements  and notes
thereto and other  financial and  statistical  data appearing  elsewhere in this
Prospectus.
<TABLE>
<CAPTION>

                                        Years Ended October 31,     Six Months Ended April 30,
                                      --------------------------    --------------------------
                                          1995           1996           1996          1997
                                      -----------    -----------    -----------    -----------

Consolidated Statement of
  Operations Data:
<S>                                   <C>            <C>            <C>            <C>        
Net sales .........................   $    22,784    $    13,910    $     7,884    $     8,736
Cost of sales .....................   $    15,078    $     8,558    $     4,798    $     5,384
                                      -----------    -----------    -----------    -----------
Gross profit ......................   $     7,706    $     5,352    $     3,086    $     3,352
Operating Expenses:
   General and administrative .....   $     2,900    $     2,055    $     1,196    $       900
   Selling ........................   $     3,770    $     2,387    $     1,332    $     1,364
   Advertising and marketing ......   $     2,356    $       592    $       341    $       468
   Plant shut down expense ........   $       850           --             --             --
                                      -----------    -----------    -----------    -----------
Total operating expenses ..........   $     9,876    $     5,034    $     2,869    $     2,732
                                      -----------    -----------    -----------    -----------
Operating income (loss) ...........   $    (2,170)   $       318    $       217    $       620
Other income (expense) ............   $    (1,497)   $      (495)   $      (285)   $      (229)
Income tax benefit(expense) .......   $       774    $        (6)   $      --      $      --
                                      -----------    -----------    -----------    -----------
Net income (loss) .................   $    (2,893)   $      (183)   $       (68)   $       391
Dividends applicable to Convertible
 Preferred Stock ..................          --      $       (74)   $       (11)   $       (65)
                                      -----------    -----------    -----------    -----------
Net income (loss) applicable to
 common shares ....................   $    (2,893)   $      (257)   $       (79)   $       326
                                      ===========    ===========    ===========    ===========
Net income (loss) per common and
 common equivalent share ..........   $     (2.14)   $      (.20)   $      (.06)   $       .26
                                      ===========    ===========    ===========    ===========
Weighted average number
of common and common equivalent
shares outstanding ................     1,353,384      1,290,267      1,324,080      1,254,124
                                      ===========    ===========    ===========    ===========

Pro forma per share data
  reflecting recapitalization (1):
   Net income (loss) per 
    common share and common 
    equivalent share ..............                    $     (.11)                  $       .17
   Weighted average common 
    shares and common equivalent
    shares outstanding ............                     2,301,756                     2,265,612
</TABLE>







                                       6
<PAGE>




                                                April 30, 1997
                                       -----------------------------
                                                           Pro Forma
                                       Pro Forma(2)     As Adjusted(2)(3)
                                       ------------     -----------  
Consolidated Balance Sheet Data:
Working capital ....................    $ 1,311             $ 4,383
Total assets .......................    $11,522             $14,994
Long-term debt, less current portion    $ 3,738             $ 3,738
Total liabilities ..................    $10,114             $ 8,864
Stockholders' equity ...............    $   958             $ 5,680





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

         (1) Pro forma per share  data  gives  effect to the  conversion  of all
convertible  preferred stock into common shares as if it occurred as of November
1, 1995  using the  treasury  stock  method.  The  following  table  presents  a
reconciliationof  the pro forma  weighted  average common shares used in the pro
forma per share computations.

                                                                Six Months 
                                            Year Ended             Ended     
                                         October 31, 1996      April 30, 1997
                                         ----------------      --------------

Weighted average common 
  shares outstanding ................           1,026,572            990,428

Conversion of preferred stock .......           1,011,489          1,011,489

Warrants ............................             263,695            263,695   
                                               ----------         ----------   
                                                2,301,756          2,265,612
                                               ==========         ========== 
  
         (2) Gives  retroactive effect to  recapitalization  and  conversion  of
Convertible  Preferred  Stock to shares of Class B Common  Stock and issuance of
$865,000 of notes in June, 1997. See "Certain Transactions."

         (3) Adjusted  to give effect to the Offering assuming an initial public
offering price of $4.50 per Unit and the initial application of the net proceeds
therefrom.

                                                




                                       7
<PAGE>



                                  RISK FACTORS

         The purchase of Units offered  hereby  involves  substantial  risks and
immediate substantial dilution.  Prospective investors should carefully consider
the risk factors set forth below in addition to the other information  contained
in this Prospectus before purchasing the securities offered hereby.

         Operating  Results;  History of Losses.  Although  the  Company had net
income of  $391,000  for the six months  ended  April 30,  1997,  the  Company's
revenues and results of operations  have fluctuated  materially  during the last
five  fiscal  years.  For the fiscal year ended  October 31, 1995 and 1996,  the
Company experienced net losses of $2,893,000 and $183,000,  respectively.  There
can be no  assurance  the  Company can  maintain  profitability.  See  "Selected
Financial Data," Management's Discussion and Analysis of Financial Condition and
Results of Operations" and the Financial  Statements and notes thereto  included
herein.

         Additional  Capital  Requirements;  Uncertainty of Additional  Funding.
Based on its current  operating plan, the Company  anticipates that its existing
capital  resources  together with the proceeds of this Offering will be adequate
to  satisfy  its  requirements  for at  least  12  months  from the date of this
Prospectus.  Thereafter,  the Company may require additional capital in order to
expand its business.  There can be no assurance that the Company will be able to
secure  additional  debt or  equity  financing  or that such  financing  will be
available on favorable terms.  Historically,  the Company has been substantially
dependent upon bank debt financing and debt and equity  financing and guarantees
from its  affiliates.  There can be no assurance  that the Company's  affiliates
will continue to extend or guarantee such financing. See "Certain Transactions."
Additionally,  financing, if any, may be either equity, debt or a combination of
debt and equity.  An equity  financing could result in dilution in the Company's
net tangible book value per share of Common Stock. The Company has agreed not to
sell or offer for sale any of its securities for a period of 18 months following
the date of this  Prospectus  without  the  consent of the  Underwriter.  If the
Company  is unable to obtain  additional  financing,  if needed,  the  Company's
ability to meet its  obligations and to expand its operations will be materially
and adversely affected. See "Business" and "Management's Discussion and Analysis
of Financial  Condition and Results of Operations" and the Financial  Statements
and notes thereto included herein.

         Dependence  on Limited  Product  Lines.  The business of the Company is
dependent on three principal product lines -- mylar balloons, latex balloons and
specialty  and printed  films.  Competition  in each of these  product  lines is
intense. There can be no assurance that the Company will be able to establish or
maintain  sales in all or any of these  lines  sufficient  to achieve or sustain
profitability. If demand for one or more of these product lines is not developed
or  maintained,  as  the  case  may  be,  whether  due to  competition,  product
performance,  customer  assessment  of the  Company's  resources,  technological
changes or other factors,  the Company's operations will be materially adversely
affected. See "Business--Products."

         Dependence on Supplier.  The Company is dependent on a supplier located
in Mexico for the  manufacture of its latex balloon  product line. This supplier
has  experienced  financial  difficulty  and  has  sought  protection  from  its
creditors in a "Suspension of Payments"  proceeding similar but not identical to
a reorganization  proceeding under U.S.  bankruptcy laws. The loss of the source
of supply for the latex  balloon  product line for any reason  would  materially
adversely  affect the business of the  Company.  The Company has entered into an
agreement to provide capital in the form of loans to the Mexican  supplier,  and
has made loans and  advances to the  supplier to date in the amount of $300,000.
In  the  event  the  Mexican   supplier  is   unsuccessful   in   negotiating  a
reorganization with its creditors and is forced into bankruptcy,  the collection
of all or any portion of such advances is unlikely. A portion of the proceeds of
this  Offering will be used to provide such loans to the Mexican  supplier.  See
"Use of Proceeds" and "Business-Manufacturing."



                                       8
<PAGE>




         Dependence  On  Key  Personnel.  The  Company's  success  depends  to a
significant degree on the continued service of certain key management personnel,
in particular Howard W. Schwan,  the Company's  President and John C. Davis, the
Company's Executive Vice President of Sales. The loss or interruption of Messrs.
Schwan or Davis' services,  for whatever  reason,  would have a material adverse
effect on the Company. In the event of the loss of services of either Mr. Schwan
or Mr. Davis,  no assurance can be given that the Company will be able to obtain
the services of adequate replacement  personnel.  The Company has entered into a
five year employment  agreement with Mr. Schwan and has extended the term of Mr.
Davis'  employment  agreement  through  January,  2000. Mr.  Schwan's  agreement
includes  provisions  under  which Mr.  Schwan  agrees not to  compete  with the
Company for a period of three years after termination of his employment with the
Company. See "Management-Executive Compensation-Employment Agreement."

         Related Party Transactions;  Potential Conflicts of Interest.  In June,
1997,  the Company  issued notes in the principal  amount of $865,000,  together
with warrants to purchase  277,244 shares of the Company's Common Stock at $3.12
per share.  A substantial  portion of these notes and warrants were purchased by
an investor  group  including  Howard W.  Schwan,  John H. Schwan and Stephen M.
Merrick, current members of Company management. The notes will not be repaid out
of the proceeds of the  Offering nor will the shares of Common Stock  underlying
the warrants be included in the Offering. The Company believes that all of these
arrangements  are  favorable  to the  Company  and  were  entered  into on terms
reflecting arms' length negotiation;  however,  since no independent  appraisals
evaluating these affiliated business transactions were obtained, there can be no
assurance  that such  transactions  were based on terms no less  favorable  than
could have been obtained from unaffiliated third parties. Potential conflicts of
interest  could  arise  between  the  Company  and  the  affiliated  parties  in
connection  with the  future  enforcement,  amendment  or  termination  of these
arrangements.   See   "Management,"   "Certain   Transactions"   and  "Principal
Stockholders."

         Stephen M. Merrick,  Chief Executive Officer and principal  shareholder
of the  Company  is also a member of Fishman  Merrick  Miller  Genelly  Springer
Klimek &  Anderson,  P.C.,  the law firm which  represents  the  Company in this
Offering  and which has passed on the  validity of the Units.  Other  members of
Fishman  Merrick Miller Genelly  Springer  Klimek & Anderson,  P.C. also have an
equity  ownership  interest in the  Company.  A conflict  may arise  between the
responsibilities  and duties of Fishman Merrick Miller Genelly Springer Klimek &
Anderson,  P.C.,  Mr.  Merrick,  and/or  the  other  members  of  the  firm,  as
shareholders,  as officers of the Company,  and as counsel to the  Company.  See
"Certain Transactions" and "Legal Matters."

         Possible Control by Insiders; Reduced Probability of Change in Control.
Upon completion of the Offering,  the Company's executive officers and directors
will  beneficially  own 65% of the  outstanding  Class B Common  Stock  and will
beneficially own approximately 37% of the outstanding Common Stock (45% if their
shares of Class B Common Stock are converted to shares of Common Stock) and will
be able to elect at least a majority  of the  Company's  directors  and  thereby
direct the policies of the Company. As a result of the executive officers owning
the  majority  of the Class B Common  Stock and  thereby  being  able to elect a
majority of the  Company's  directors,  it is less likely that an outside  party
will seek to obtain control of the Company through the purchase of Common Stock.
See "Principal Stockholders", "Management" and "Description of Capital Stock."

         Competition.  The  markets  in which the  Company  competes  are highly
competitive  and rapidly  changing.  A number of  companies  offer  products and
services  which are the same or similar to those  offered  by the  Company.  The
Company's  ability to compete  depends upon many factors  within and outside its
control.  There  are a number  of  well-established  competitors  in each of the
Company's product lines,


                                       9
<PAGE>



several  of  which  possess  substantially  greater  financial,   marketing  and
technical  resources and established,  extensive direct and indirect channels of
distribution for their products and services.  As a result, such competitors may
be able to respond  more  quickly to new  developments  and  changes in customer
requirements,  or to devote greater resources to the development,  promotion and
sale of their  products and services  than the  Company.  Competitive  pressures
include,  among  other  things,  price  competition,  new  designs  and  product
development and copyright licensing.  There can be no assurance that the Company
will be able to compete successfully  against current or future competitors,  or
that  competitive  pressures  will not have a  material  adverse  effect  on the
Company's business, operating results and financial condition.
See "Business - Competition."

         Dependence  on  Licenses.  Particularly  in  connection  with its mylar
balloon product line, the Company relies  significantly  on the use of character
and other copyright licenses to develop, maintain and market its products and to
compete  against  other  companies  having  licenses  for other  characters  and
copyrights.  All of the  Company's  licenses are for one or two year terms.  The
loss of one or more of its present significant licenses or the failure to obtain
new licenses as they become  available  could have a material  adverse effect on
the  business  of  the  Company.   There  is  intense   competition   among  the
manufacturers  of mylar  balloons to obtain and maintain such licenses and there
can be no assurance that the Company will be able to retain or obtain current or
new licenses. See "Business-Competition."

         No  Dividends.  The Company has never paid any  dividends on its Common
Stock and does not currently  intend to pay dividends on its Common Stock in the
foreseeable future. The Company currently intends to retain all its earnings, if
any, to finance the development and expansion of its business. It is also likely
that the Company  will be required  to agree to  restrictions  on the payment of
dividends in connection with future financings. See "Dividend Policy."

         Broad Discretion of Management in Use of Proceeds. Approximately 39% of
the  estimated  net  proceeds  of  the  Offering   (approximately   47%  if  the
Over-Allotment  Option  is  exercised  in  full)  is to be used  for  sales  and
marketing activities,  character and copyright licensing and working capital and
general  corporate  purposes.  Accordingly,  the Company's  management will have
broad discretion as to the application of such proceeds. See "Use of Proceeds."

         Securities  Eligible for Future Sale.  Sales of substantial  amounts of
Common Stock after the Offering could  adversely  affect the market price of the
Company's  Common Stock. The number of shares of Common Stock available for sale
in the public  market is limited by  restrictions  under the  Securities  Act of
1933, as amended (the "Securities Act"), and by lock-up  agreements  pursuant to
which the  holders  of all of the  issued and  outstanding  shares  prior to the
Offering  have agreed not to sell or dispose of any of their shares for a period
of 18 months after the date of this  Prospectus (the "Lock-up  Period")  without
the prior written consent of the  Underwriter.  The Underwriter may, in its sole
discretion  and at any time  without  notice,  release all or any portion of the
shares subject to such lock-up  agreements.  Although the  Underwriter  does not
currently intend to release all of such shares from the lock-up agreements prior
to their expiration,  it may from time to time release all or a portion thereof,
depending on a securityholder's  individual circumstances,  as market conditions
permit.  Of the 2,343,535 shares of Common Stock that will be outstanding  after
the Offering,  the 1,333,333  shares  underlying the Units sold in this Offering
will be freely tradeable without  restriction or further  registration under the
Securities Act, except that shares owned by "affiliates" of the Company, as that
term  is  defined  in  Rule  144  ("Rule   144")   under  the   Securities   Act
("Affiliates"),  may  generally  only  be  sold in  compliance  with  applicable
provisions of Rule 144. The remaining  1,010,202  shares of Common Stock and the
1,098,901  shares of Class B Common Stock (and Common Stock underlying the Class
B Common Stock) will be "restricted securities," as that term is



                                       10
<PAGE>



defined  in  Rule  144,  and  in  certain  circumstances  may  be  sold  without
registration pursuant to such rule. After the Offering, substantially all of the
restricted  shares  will be  eligible  for sale in  compliance  with  Rule  144;
however,  all of these  shares are  subject to  lock-up  agreements  and will be
subject to  restrictions  on sale until the  expiration  of the Lock-up  Period,
unless released  therefrom by the  Underwriter.  See  "Management--Stock  Option
Plan," "Description of Capital Stock," "Securities Eligible for Future Sale" and
"Underwriting."

         The Redeemable  Warrants and the shares of Common Stock underlying such
Redeemable  Warrants,  upon exercise  thereof,  will be freely tradeable without
restriction  under the Securities  Act,  except for any  Redeemable  Warrants or
shares of Common  Stock  purchased by  Affiliates,  which will be subject to the
resale limitations of Rule 144.

         Absence of Public Market;  Arbitrary  Determination  of Offering Price;
Possible  Volatility of Stock Price.  Prior to this Offering,  there has been no
public market for the Units,  the Common Stock or the Redeemable  Warrants,  and
there can be no assurance  that an active public market for any such  securities
will develop or be sustained  after the Offering.  The initial  public  offering
price of the Units and the terms of the Redeemable  Warrants has been determined
by  negotiations  among the Company and the  Underwriter and may not necessarily
bear any  relationship to the assets,  book value,  earnings or net worth of the
Company or any other  recognized  criteria and should not be considered to be an
indication of the actual value of the Company.  Accordingly,  the initial public
offering price may bear no  relationship to the trading prices of the securities
offered  hereby after the  consummation  of this  Offering,  and there can be no
assurance that these prices will not decline below the initial  public  offering
price. See "Underwriting." The trading prices of the Units, the Common Stock and
the  Redeemable  Warrants could be subject to wide  fluctuations  in response to
actual or anticipated quarterly operating results of the Company,  announcements
of the Company or its  competitors  and general  market  conditions,  as well as
other events or factors. In addition, the stock markets have experienced extreme
price and volume trading  volatility in recent years.  This volatility has had a
substantial effect on the market price of many small  capitalization  companies,
and has often been unrelated to the operating  performance  of those  companies.
This volatility may adversely affect the market price of the Units, Common Stock
and Redeemable Warrants.

         Dilution;  Disproportionate Risk to Purchasers of Units.  Purchasers of
the Units at the initial  public  offering price will  experience  immediate and
substantial dilution in the net tangible book value per share of Common Stock of
$2.85 or 63% ($2.73 or 61%, if the Over-Allotment  Option is exercised in full).
The existing  stockholders of the Company have acquired their respective  equity
interests  at costs  substantially  below the offering  price in this  Offering.
Accordingly, to the extent that the Company incurs losses, the purchasers of the
Units  will  bear a  disproportionate  risk with  respect  to such  losses.  See
"Dilution."

         Underwriter's Potential Influence on the Market. It is anticipated that
a significant  portion of the Units offered  hereby will be sold to customers of
the  Underwriter.  Although  the  Underwriter  has advised  the Company  that it
intends  to make a market in the  Units,  the  Common  Stock and the  Redeemable
Warrants,  it  will  have no  legal  obligation  to do so.  The  prices  and the
liquidity  of the Units,  the Common  Stock and the  Redeemable  Warrants may be
significantly affected by the degree, if any, of the Underwriter's participation
in the  market.  No  assurance  can be given that any market  activities  of the
Underwriter, if commenced, will be continued. See "Underwriting."

         Continued  Quotation on the Nasdaq  SmallCap  Market;  Potential  Penny
Stock  Classification.  The Company  has  applied to have the Units,  the Common
Stock and the Redeemable  Warrants approved for quotation on the Nasdaq SmallCap
Market and believes it will meet the initial listing requirements upon




                                       11
<PAGE>



consummation of this Offering. However, there can be no assurance that a trading
market for these  securities  will  develop,  or if  developed,  that it will be
maintained. In addition, no assurance can be given that the Company will be able
to satisfy the criteria for continued  quotation on the Nasdaq  SmallCap  Market
following this Offering.  Failure to meet the maintenance criteria in the future
may result in the Units, the Common Stock and the Redeemable  Warrants not being
eligible for quotation.

         If the Company were removed from the Nasdaq SmallCap  Market,  trading,
if any,  in the  Units,  the  Common  Stock  or the  Redeemable  Warrants  would
thereafter  have to be  conducted  in the  over-the-counter  market in so-called
"pink sheets" or, if then  available,  Nasdaq's OTC Bulletin Board. As a result,
holders of the Units, the Common Stock and the Redeemable Warrants would find it
more difficult to dispose of, or to obtain accurate  quotations as to the market
value of, such securities.

         In addition,  if the Units, the Common Stock or the Redeemable Warrants
are delisted from trading on Nasdaq and the trading price of the Common Stock is
less than $5.00 per share,  trading in the Common Stock would also be subject to
the requirements of Rule 15g-9 promulgated under the Securities  Exchange Act of
1934,  as amended (the  "Exchange  Act").  Under such rule,  broker/dealers  who
recommend such low-priced securities to persons other than established customers
and  accredited  investors  must satisfy  special sales  practice  requirements,
including a requirement  that they make an  individualized  written  suitability
determination  for the purchaser  and receive the  purchaser's  written  consent
prior to the transaction.  The Securities  Enforcement  Remedies and Penny Stock
Reform Act of 1990 also requires  additional  disclosure in connection  with any
trades  involving a stock  defined as a penny  stock  (generally,  according  to
recent  regulations   adopted  by  the  Securities   Exchange   Commission  (the
"Commission"), any equity security not traded on an exchange or quoted on Nasdaq
that has a market  price of less  than  $5.00  per  share,  subject  to  certain
exceptions),  including the delivery, prior to any penny stock transaction, of a
disclosure  schedule  explaining the penny stock market and the risks associated
therewith.  Such  requirements  could severely limit the market liquidity of the
Units,  the  Common  Stock  and  the  Redeemable  Warrants  and the  ability  of
purchasers in the Offering to sell their  securities  in the  secondary  market.
There can be no assurance that the Units,  Common Stock and Redeemable  Warrants
will not be delisted or treated as a penny stock.

         Current Prospectus and State Blue Sky Registration Required to Exercise
Redeemable  Warrants.  The  Redeemable  Warrants  issued in the Offering are not
exercisable  unless,  at the time of  exercise,  the Company has  distributed  a
current prospectus covering the shares of Common Stock issuable upon exercise of
such  Redeemable  Warrants  and such shares have been  registered,  qualified or
deemed to be exempt under the  securities  laws of the state of residence of the
holder who wishes to exercise  such  Redeemable  Warrants.  In addition,  in the
event any  Redeemable  Warrants are exercised at any time after nine months from
the  date  of  this  Prospectus,   the  Company  will  be  required  to  file  a
post-effective  amendment and deliver a current prospectus before the Redeemable
Warrants  may be  exercised.  Although  the Company will use its best efforts to
have all such shares so  registered  or qualified on or before the exercise date
and to maintain a current  prospectus  relating  thereto until the expiration of
such Redeemable  Warrants,  there is no assurance that it will be able to do so.
Holders of Redeemable  Warrants who exercise such Redeemable  Warrants at a time
the Company does not have a current  prospectus  may receive  unregistered  and,
therefore,  restricted  shares  of Common  Stock.  Although  the Units  will not
knowingly  be sold to  purchasers  in  jurisdictions  in which the Units are not
registered  or  otherwise  qualified  for sale,  purchasers  may buy  Redeemable
Warrants in the after  market or may move to  jurisdictions  in which the shares
underlying  the Redeemable  Warrants are not registered or qualified  during the
period that the Redeemable Warrants are exercisable.  In this event, the Company
would be unable to issue  shares to those  persons  desiring to  exercise  their
Redeemable Warrants unless and until the shares and Redeemable Warrants could be
qualified for sale in the jurisdiction



                                       12
<PAGE>



in which such purchasers reside, or an exemption from such qualification  exists
in such  jurisdiction,  and holders of Redeemable  Warrants would have no choice
but to attempt to sell the Redeemable Warrants in a jurisdiction where such sale
is permissible or allow them to expire unexercised.

         Redemption of Redeemable Warrants.  Commencing _____________,  1998 [12
months from the date of this  Prospectus],  the Company  shall have the right to
redeem all,  but not less than all, of the  Redeemable  Warrants,  at a price of
$.05 per Redeemable Warrant on 30 days' prior written notice,  provided that the
Company  shall have  obtained  the consent of the  Underwriter,  and the average
closing  bid  price of the  Common  Stock  equals  or  exceeds  150% of the then
exercise price per share, subject to adjustment,  for any 20 trading days within
a period of 30 consecutive trading days ending on the fifth trading day prior to
the date of the notice of  redemption.  In the event the Company  exercises  the
right to redeem  the  Redeemable  Warrants,  such  Redeemable  Warrants  will be
exercisable until the close of business on the date fixed for redemption in such
notice. If any Redeemable Warrant called for redemption is not exercised by such
time,  it will cease to be  exercisable  and the holder will be entitled only to
the redemption price.

         Forward-Looking   Information  and  Associated  Risk.  This  Prospectus
contains various forward- looking statements,  including  statements  regarding,
among other things,  (i) the Company's growth strategy,  (ii) anticipated trends
in the  Company's  business,  and  (iii) the  Company's  ability  to enter  into
contracts with licensors, suppliers,  distributors and strategic partners. These
statements are based upon  management's  current  beliefs as well as assumptions
made by  management  based upon  information  currently  available  to it. These
statements  are  subject to various  risks and  uncertainties,  including  those
described  above,  as  well as  potential  changes  in  economic  or  regulatory
conditions generally which are largely beyond the Company's control.  Should one
or more of these risks  materialize  or changes  occur,  or should  management's
assumptions  prove  incorrect,  the Company's actual results may vary materially
from those anticipated or projected.



















                                       13
<PAGE>



                                   THE COMPANY

       Background. The Company was incorporated as Container Technologies,  Inc.
under the laws of the State of  Delaware on October  14,  1983,  and changed its
name to CTI Industries  Corporation  on August 2, 1985. The principal  executive
offices of the  Company  are located at 22160  North  Pepper  Road,  Barrington,
Illinois  60010;  the  Company's   telephone  number  is  (847)  382-1000.   See
"Business--Property."  A predecessor  company,  Creative  Technology,  Inc., was
organized as an Illinois corporation on December 9, 1975 and was merged into the
Company in October,  1983.  CTI Balloons Ltd.  ("CTI  Balloons"),  the Company's
wholly-owned  subsidiary,  was organized as a corporation  under the laws of the
United Kingdom on October 2, 1996. On October 24, 1996, the Company entered into
an  agreement  with  CTI  Balloons  pursuant  to  which  all of the  assets  and
liabilities  of the Company in its branch  operation in the United  Kingdom were
sold  and  transferred  to CTI  Balloons  and all of the  capital  stock  of CTI
Balloons was issued and delivered to the Company.  Unless  otherwise  specified,
all references herein to the Company shall refer to the Company, its predecessor
Creative Technology, Inc. and its wholly-owned subsidiary, CTI Balloons.

         Change in Control.  In March and May of 1996, a group of investors made
an equity investment of $1,000,000 in the Company in return for 1,098,091 shares
of Preferred Stock,  $.91 par value.  Each share of Preferred Stock was entitled
to an  annual  cumulative  dividend  of 13%  of  the  purchase  price,  and  was
convertible  into one share of Common  Stock.  The  shares of  Preferred  Stock,
voting  separately  as a class,  were  entitled  to elect four of the  Company's
directors.  Members of such investment group included Howard W. Schwan,  John H.
Schwan and Stephen M. Merrick,  current members of management.  See "Management"
and "Certain Transactions."

         Recapitalization.    In   July,    1997,   the   Company   effected   a
recapitalization (the  "Recapitalization")  without a formal reorganization.  As
part of the  Recapitalization,  the Board of Directors  approved the creation of
Class B Common  Stock,  approved  a 1 for 2.6  reverse  stock  split on both the
Common Stock and Preferred Stock, and negotiated a conversion effective upon the
closing  of this  Offering  of all  then  outstanding  shares  of the  Company's
Convertible  Preferred  Stock into an aggregate  of 1,098,901  shares of Class B
Common  Stock.  The shares of Class B Common Stock contain  rights  identical to
shares of Common  Stock,  except  that  shares of Class B Common  Stock,  voting
separately  as a class,  have the  right to elect  four of the  Company's  seven
directors. Shares of Common Stock and Class B Common Stock, voting together as a
class,  vote on all other  matters,  including  the  election  of the  remaining
directors.  The  recapitalization  and  related  transactions  were  approved by
written consent of the shareholders. See "Description of Capital Stock."




                                       14
<PAGE>



                                 USE OF PROCEEDS

         The net proceeds to the Company  from the sale of the Units  offered by
the  Company  hereby,  after  deduction  of  the  underwriting  discounts,   the
Underwriter's  non-accountable expense allowance and other estimated expenses of
the  Offering  payable by the  Company,  are  expected to  aggregate  $4,722,000
($5,505,000 if the Over-Allotment Option is exercised in full).

         The following table  summarizes the Company's  estimated use of the net
proceeds:

                                                      Approximate  Approximate
Application of Proceeds                                  Amount     Percentage
- -----------------------                                ----------   ----------

Repayment of bank indebtedness(1)..................   $ 1,250,000      26.4%
Selling and marketing(2) ..........................   $   400,000       8.5%
Plant and equipment(3).............................   $ 1,100,000      23.3%
Loans to Mexican supplier(4).......................   $   400,000       8.5%
Investment in Mexican joint venture(4) ............   $   150,000       3.2%
Character and other licenses.......................   $   400,000       8.5%
Working capital and general corporate purposes.....   $ 1,022,000      21.6%
                                                       ----------     -----
      Total........................................   $ 4,722,000      100%
                                                       ==========     ===== 

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

         (1)Repayment of revolving line of credit. See "Management's  Discussion
and  Analysis of Financial  Condition  and Results of  Operations-Liquidity  and
Capital Resources."

         (2)Includes hiring of additional personnel in marketing, product design
and development,  and sales,  and acquiring  product displays for expansion into
additional retail locations. See "Business-Marketing, Sales and Distribution."

         (3)Includes  purchase of laminating and coating  equipment and graphics
equipment, including eight- color graphic printer. See "Business-Manufacturing."

         (4)See  "Business-Manufacturing"  for  description  of loan to  Mexican
supplier and further investment in Mexican joint venture.

         In the event the  Underwriter  exercises the  Over-Allotment  Option in
full, the Company will utilize the additional net proceeds for general corporate
purposes.

         The Company  anticipates that the proceeds from the Offering,  together
with its current capital resources and projected cash flow from operations, will
be sufficient to satisfy its  requirements  for at least 12 months from the date
of this Prospectus.  Thereafter,  the Company may need to raise additional funds
to expand its operations.  There can be no assurance that  additional  financing
will be available or if available will be available on favorable  terms.  If the
Company is unable to obtain such additional financing,  the Company's ability to
maintain  its current  level of  operations  will be  materially  and  adversely
affected.  See "Risk  Factors--Additional  Capital Requirements;  Uncertainty of
Additional Funding."




                                       15
<PAGE>



         Pending  application  of the  proceeds  of the  Offering,  the  Company
intends to invest the net  proceeds in  certificates  of deposit,  money  market
accounts,  United States  government  obligations or other  short-term  interest
bearing obligations of investment grade.

         Proceeds of this  Offering may also be used,  if the Company so elects,
to acquire companies or products that complement its business or operations.  In
the ordinary  course of its  business,  the Company from time to time  evaluates
companies for  acquisition  and products for  acquisition or license.  Except as
otherwise  disclosed  herein,  the Company has no agreement or arrangement  with
respect to any such acquisition or license.

                                 DIVIDEND POLICY

         The Company has never paid any  dividends  on its Common Stock and does
not  currently  intend to pay  dividends on its Common Stock in the  foreseeable
future.  The Company currently intends to retain all its earnings to finance the
development  and expansion of its  business.  It is also likely that the Company
will be  required  to agree to  restrictions  on the  payment  of  dividends  in
connection with future financings, if any.
See "Risk Factors--No Dividends."
















                                       16
<PAGE>



                                 CAPITALIZATION

         The  following  table sets  forth the  proforma  capitalization  of the
Company as of April 30,  1997,  and as adjusted to reflect the sale of the Units
offered hereby at an assumed initial public offering price of $4.50 per Unit and
the initial  application  of the net proceeds  therefrom  (after  deducting  the
underwriting  discounts and estimated Offering expenses payable by the Company).
The pro  forma  column  gives  retroactive  effect to the  recapitalization  and
conversion of Convertible Preferred Stock to shares of Class B Common Stock upon
the closing of the Offering and the issuance of $865,000 of notes in June, 1997.
See "The  Company-  Recapitalization"  and  "Certain  Transactions."  This table
should be read in conjunction with the Company's  financial  statements attached
hereto.

                                                  April 30,1997
                                              -----------------------
                                                             Pro Forma
                                             Pro Forma      As Adjusted
                                                   (in thousands)

Long-term debt, less current portion ......   $ 3,738        $ 3,738
                                              -------         -------
Stockholders' equity
  Common Stock, $.065 par value,
    11,000,000 shares authorized,
    1,010,202 shares outstanding,
    pro forma, 2,343,535 shares
    pro forma as adjusted(1) ..............   $    75        $   162
  Class B Common Stock, $.91 par value,
    1,100,000 shares authorized,
    1,098,901 shares outstanding ..........   $ 1,000        $ 1,000
  Additional paid-in capital ..............   $   248        $ 4,883
  Retained earnings .......................   $   463        $   463
  Treasury stock ..........................   $  (371)       $  (371)
  Redeemable common stock .................   $  (450)       $  (450)
  Stock Subscription Receivable ...........   $    (7)       $    (7)
                                              -------        -------
     Total stockholders' equity ...........   $   958        $ 5,680
                                              -------        -------
         Total capitalization .............   $ 4,696        $ 9,418
                                              =======        =======







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

         (1)Excludes  (i) warrants to purchase an aggregate of 230,769 shares of
Common Stock at an exercise  price of $.91 per share,  (ii) warrants to purchase
277,244  shares of Common  Stock at an  exercise  price of $3.12 per share,  and
(iii) 300,000 shares of Common Stock  issuable  pursuant to options which may be
granted under the Company's stock option plan.






                                       17
<PAGE>



                                    DILUTION

         "Net  tangible  book  value per share"  represents  the amount of total
tangible  assets of the Company  reduced by the amount of total  liabilities and
divided  by the  number of  shares  of  capital  stock  outstanding.  "Dilution"
represents  the  difference  between  the  price  per  share  to be  paid by new
investors for the shares of Common Stock  included in the Units offered  hereby,
and the pro forma net tangible book value per share as of April 30, 1997,  after
giving effect to the  Offering.  The pro forma net tangible book value per share
at April 30, 1997, also gives  retroactive  effect to the  recapitalization  and
conversion of the Company's  Preferred Stock into shares of Class B Common Stock
upon the closing of the Offering. See "Certain Transactions." At April 30, 1997,
the pro forma net tangible book value of the capital stock was (including shares
of Class B Common Stock)  $958,000 in the  aggregate,  or $.45 per share.  After
giving  effect to the sale of the shares of Common  Stock  included in the Units
offered hereby (at the assumed  initial public offering price of $4.50 per Unit,
resulting in estimated net proceeds of $4,722,000,  after deducting underwriting
discounts and estimated Offering expenses payable by the Company and assuming no
value is attributed to the Redeemable  Warrants included in the Units),  the pro
forma net tangible book value of the capital stock (including  shares of Class B
Common  Stock),  as of  April  30,  1997,  would  have  been  $5,680,000  in the
aggregate,  or $1.65 per share.  This  represents  an immediate  increase in pro
forma net tangible book value of $1.20 per share to existing stockholders and an
immediate dilution per share of $2.85, or 63%, to new investors in the Offering.

         The  following  table  illustrates  the dilution per share as described
above:

Initial public offering price per share of Common Stock ....             $4.50
  Pro forma net tangible book value per share
    (including shares of Class B Common Stock)
    before Offering ........................................     $.45
  Increase attributable to new investors ...................    $1.20
                                                                -----
  Pro forma net tangible book value per share
     (including shares of Class B
  Common Stock) after the Offering .........................             $1.65
                                                                         -----
Dilution per share to new investors ........................             $2.85
                                                                         =====

         Based on the foregoing assumptions,  the following table sets forth, as
of completion of the Offering,  the number of shares purchased from the Company,
the total cash consideration paid to the Company and the average price per share
paid by the existing  stockholders  and by new  investors  purchasing  shares of
Common  Stock  included  in the  Units  in the  Offering  (assuming  no value is
attributed to the Redeemable Warrants).

<TABLE>
<CAPTION>
                                                               Total              
                               Shares Purchased            Consideration                
                              -----------------         -------------------    Average Price      
                                Number  Percent         Amount      Percent       Per Share
                                ------  -------         ------      -------       ---------
 
<S>                           <C>          <C>         <C>           <C>             <C>
Existing Common Stock
  holders ................    1,010,202     29%        $  256,388     3.53%          $ .25
Class B Common Stock
  holders ................    1,098,901     32%        $1,000,000    13.78%          $ .91
New Investors ............    1,333,333     39%        $6,000,000    82.69%          $4.50
                             ----------   ----        -----------    ----
Total ....................    3,442,436    100%        $7,256,388     100%
                             ==========    ===        ===========     === 


</TABLE>





                                       18
<PAGE>



         If the  Over-Allotment  Option is exercised in full,  the pro forma net
tangible  book value at April 30,  1997,  after  giving  effect to the  Offering
(assuming no value is  attributed  to the  Redeemable  Warrants  included in the
Units),  would be approximately  $6,463,000 or $1.77 per share, and the dilution
per share to new investors would be approximately $2.73 or 61%.

         The foregoing also assumes no exercise of the Redeemable Warrants,  the
Underwriter's Warrants or any outstanding stock options or warrants. As of April
30, 1997,  there were  outstanding  warrants to purchase an aggregate of 230,769
shares of Common  Stock at an exercise  price of $.91 per share.  Subsequent  to
April 30, 1997, the Company issued $865,000 of notes,  together with warrants to
purchase up to 277,244 shares of Common Stock at a price of $3.12 per share. See
"Certain  Transactions."  The  Company  has a total of 300,000  shares of Common
Stock  reserved for issuance  upon the  exercise of stock  options  which may be
granted from time to time pursuant to its stock option plan.  See  "Management--
Executive  Compensation--Stock  Option  Plan." To the extent that any options or
warrants  are  exercised  at a price per  share  less  than the  initial  public
offering price, there will be further dilution to new investors.











                                       19
<PAGE>


                             SELECTED FINANCIAL DATA
                 (in thousands except share and per share data)

         The following  table sets forth selected  financial data of the Company
for the two years ended October 31, 1996 and 1995  (collectively,  the "Year-End
Data"),  and for the six months ended April 30, 1997 and 1996. The Year-End Data
has been derived from the audited financial  statements of the Company appearing
elsewhere  herein,  which  have been  audited by  Coopers & Lybrand  L.L.P.  The
selected  financial  data set forth  below  should be read in  conjunction  with
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations," the Financial  Statements and notes thereto and other financial and
statistical data appearing elsewhere in this Prospectus.
<TABLE>
<CAPTION>
                                                                                 Six Months
                                             Year Ended October 31,            Ended April 30,
                                           --------------------------    --------------------------
                                                1995           1996          1996           1997
                                           -----------    -----------    -----------    -----------
Consolidated Statement of Operations Data:
<S>                                        <C>            <C>            <C>            <C>        
Net sales ..............................   $    22,784    $    13,910    $     7,884    $     8,736
Cost of sales ..........................   $    15,078    $     8,558    $     4,798    $     5,384
                                           -----------    -----------    -----------    -----------
Gross profit ...........................   $     7,706    $     5,352    $     3,086    $     3,352
Operating Expenses:
    General and administrative .........   $     2,900    $     2,055    $     1,196    $       900
    Selling ............................   $     3,770    $     2,387    $     1,332    $     1,364
    Advertising and marketing ..........   $     2,356    $       592    $       341    $       468
    Plant shut down expense ............   $       850           --             --             --
                                           -----------    -----------    -----------    -----------
Total operating expenses ...............   $     9,876    $     5,034    $     2,869    $     2,732
                                           -----------    -----------    -----------    -----------

Operating income (loss) ................   $    (2,170)   $       318    $       217    $       620
                                            -----------    -----------    -----------    -----------

Other income (expense) .................   $    (1,497)   $      (495)   $      (285)   $      (229)
                                           -----------    -----------    -----------    -----------
Income (loss) before income taxes ......   $    (3,667)   $      (177)   $       (68)   $       391
Income tax benefit (expense) ...........   $       774    $        (6)   $       --     $       --
                                           -----------    -----------    -----------    -----------
Net income (loss) ......................   $    (2,893)   $      (183)   $       (68)   $       391
Dividends applicable to Convertible
 Preferred Stock .......................          --      $       (74)   $       (11)   $       (65)
                                           -----------    -----------    -----------    -----------
Net income (loss) applicable to
 common shares .........................   $    (2,893)   $      (257)   $       (79)   $       326
                                           ===========    ===========    ===========    ===========
Net income (loss) per common and
 common equivalent share ...............   $     (2.14)   $      (.20)   $      (.06)   $       .26
                                           ===========    ===========    ===========    ===========
Weighted average number
of common and common equivalent
shares outstanding .....................     1,353,384      1,290,267      1,324,080      1,254,124
                                           ===========    ===========    ===========    ===========

Pro forma per share data
  reflecting recapitalization(1):
   Net income (loss) per 
    common share and common 
    equivalent share ..............                       $      (.11)                  $       .17
   Weighted average common 
    shares and common equivalent
    shares outstanding ............                         2,301,756                     2,265,612
</TABLE>

- --------------------
         (1) Pro forma per share  data  gives  effect to the  conversion  of all
convertible  preferred stock into common shares as if it occurred as of November
1, 1995  using the  treasury  stock  method.   

                                       20
<PAGE>






Consolidated Balance Sheet Data:                                Pro Forma(1)
                                                 October 31,      April 30,
                                                     1996          1997
                                                  ---------      --------- 

Working capital.............................      $     347      $   1,311
Total assets................................      $  10,286      $  11,522 
Long term debt, less current portion........      $   3,105      $   3,738
Total liabilities...........................      $   9,355      $  10,114
Stockholders' equity........................      $     481      $     958













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

         (1)Gives  retroactive  effect to  recapitalization  and  conversion  of
Convertible  Preferred  Stock to shares of Class B Common  Stock and issuance of
$865,000 of notes in June, 1997. See "Certain Transactions."



                                       21
<PAGE>



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

General

         In February,  1996, there was a change of control and management of the
Company. Since that time, new management has focused its efforts on (i) reducing
costs  of  operations,   (ii)  achieving   liquidity,   (iii)   formulating  and
implementing  plans  and  programs  to  increase  revenues  and  (iv)  achieving
profitability.  Operating  expenses  were reduced from 1995 to 1996 by over $4.8
million,  a  reduction  of  approximately  49%.  The net loss of the Company was
reduced from the 1995 level of $2,893,000 to $183,000 for fiscal 1996. While net
sales  decreased 39% in fiscal 1996 to  $13,910,000  from  $22,784,000 in fiscal
1995,  net sales for the six months ended April 30, 1997 have increased 11% from
net sales for the same period in 1996.  For the six months ended April 30, 1997,
the Company had net income of $391,000 compared to a net loss of $68,000 for the
same period in 1996.  Working  capital  increased  to $490,000 on April 30, 1997
from  $347,000 on October 31, 1996.  During the past 18 months,  the Company has
introduced over 180 new mylar balloon  designs,  has out-sourced the manufacture
of and engaged in active marketing of latex balloons and introduced  several new
products.  Approximately  $1.9  million of new  financing  has been  provided in
private  financings  and a new bank  loan and line of  credit  in the  aggregate
amount of $6.3 million has been obtained.

         The Company anticipates  investing $1.1 million of the proceeds of this
offering in capital items and  operations  to improve the  products,  production
capacity,  marketing efforts, product development and operations of the Company.
The Company plans to make capital  investments of approximately  $2.8 million, a
portion of which will be financed  through  equipment  leases or  otherwise,  in
plant  improvements  and equipment which will increase  production  capacity and
which will allow the Company to print  eight-color  designs in the mylar product
line and the  laminated and printed  films  business.  The Company plans to make
loans to its supplier of latex  balloons to further assure the source of supply.
The Company  plans to invest a portion of the  proceeds of the  Offering for the
hiring of personnel in marketing,  product design and  development  and sales to
enhance the Company's product design and development  efforts, its product line,
marketing, customer service and support and sales effort.

Results of Operation

         Net Sales. For the six months ended April 30, 1997, net sales increased
to  $8,736,000  from  $7,884,000  for the same  period in 1996,  an  increase of
approximately  11%. This increase in net sales was a reflection  principally  of
increases in the sales of latex  balloons and printed and laminated  films.  For
the fiscal year ended October 31, 1996, net sales were $13,910,000,  as compared
to net sales of $22,784,000  for the fiscal year ended October 31, 1995. The 39%
decline in sales for that period was a result of (i) a decline of  approximately
$2  million  in the  sales of  latex  balloons  because  of the  closing  of the
Company's latex balloon manufacturing operations in September, 1995 and the lack
of supply of latex balloons from October,  1995 to June, 1996, (ii) a decline in
sales of mylar balloons of approximately $6 million resulting primarily from the
loss of several national account customers and (iii) the elimination of sales of
plush toys which represented approximately $900,000 in sales during fiscal 1995.

         During fiscal 1995,  mylar balloons  represented  approximately  87% of
revenues,  latex  balloons  11% of revenues  and  laminated  and  printed  films
approximately 2% of sales. During fiscal 1996, mylar balloons represented 87% of
sales,  latex  balloons 4% of sales and laminated and printed films 9% of sales.
During the six months ended April 30, 1997,  mylar balloons  represented  80% of
sales,  latex  balloons 8% of sales and laminated and printed films 12% of sales
as compared to 92%, 2% and 6%, respectively, for the six




                                       22
<PAGE>



months ended April 30, 1996.  The Company  anticipates  that the  percentage  of
sales  represented  by latex  balloons  and  laminated  and  printed  films will
continue to increase during fiscal 1997 and 1998.

         Cost of Sales.  For the six months ended April 30, 1997,  cost of sales
represented 61.6% of net sales as compared to 60.8% for the same period in 1996.
For the fiscal year ended October 31, 1996, cost of goods  represented  61.5% of
net sales as compared to 66.2% for the fiscal year ended October 31, 1995.

         Administrative. For the six months ended April 30, 1997, administrative
expenses were $900,000, or 10.3% of sales as compared to $1,196,000, or 15.2% of
sales,  for the same period in the prior year. For the fiscal year ended October
31, 1996,  general and  administrative  expenses  were  $2,055,000,  or 14.8% of
sales, as compared to $2,900,000,  or 12.7% of sales, for the prior fiscal year.
The  decreases  were the result of a number of items  including the reduction in
accounting and financial staff, and reduction in certain executive  salaries and
expenses, and a reduction in overhead expenses.

         Selling. For the six months ended April 30, 1997, selling expenses were
$1,364,000,  or 15.6% of net sales,  as compared to $1,332,000,  or 16.9% of net
sales for the same period in the prior year.  For the fiscal year ended  October
31, 1996,  selling expenses were $2,387,000,  or 17.2% of net sales, as compared
to selling  expenses of $3,770,000,  or 16.5% of sales for the fiscal year ended
October 31, 1995.

         Advertising  and  Marketing.  For the six months  ended April 30, 1997,
advertising and marketing expenses were $468,000,  or 5.4% of sales, as compared
to advertising  and marketing  expenses of $341,000,  or 4.3% of sales,  for the
same period in the prior year.  The  increase in these  expenses was a result of
catalogue  printing  costs and  service  fees  paid on  national  account  sales
programs.  For the fiscal year ended October 31, 1996, advertising and marketing
expenses were $592,000  compared to $2,356,000 for the fiscal year ended October
31, 1995. This decrease of $1,764,000 was the result of a significant decline in
the cost of printed  materials  incurred  by the  Company,  particularly  in its
catalogue,  as well as a decline in print  advertising.  Service fees related to
national  account  sales  programs  declined  with the loss of several  national
account customers.

         Plant Shutdown Expenses and Loss on Disposition of Latex Equipment.  In
fiscal 1995,  the Company  ceased latex  manufacturing  operations  at its Cary,
Illinois  facility  and sold its  latex  balloon  manufacturing  equipment.  See
"Business-Manufacturing."  Shutdown  expenses of $850,000 were accrued for rent,
utilities,  operating  expenses,  building  rehabilitation  and latex  inventory
write-down  during this period.  A loss on  disposition  of latex  equipment was
incurred  in  fiscal  1995  of  $822,000  upon  sale  of the  equipment  and the
forgiveness of the $400,000 receivable relating to the sale.

         Other  Expenses.  For the six months  ended  April 30,  1997,  interest
expense was  $304,000  as compared to $317,000  for the same period in the prior
year. For the fiscal years ended October 31, 1995 and 1996, interest expense was
$800,000 and  $553,000,  respectively.  The  reduction in interest  expense is a
reflection of the reduction in the aggregate indebtedness of the Company and the
new bank loan  arrangement in September,  1996 at overall rates of interest less
than the prior bank loan rates.

         Net  Income or Loss.  For the six  months  ended  April 30,  1997,  the
Company  had net income of $391,000 as compared to a net loss of $68,000 for the
same period in the prior year.  For the fiscal year ended October 31, 1996,  the
Company had net loss of $183,000 as compared to a net loss of $2,893,000 for the
prior fiscal year.



                                       23
<PAGE>



Liquidity and Capital Resources

         Cash flow used in operations during the six months ended April 30, 1997
was  $911,000.  This  resulted  primarily  from  increased  sales and  resulting
increases in accounts  receivable of over  $1,000,000.  During fiscal years 1995
and 1996,  the Company had cash flows from  operations of $541,000 and $840,000,
respectively.  During  fiscal  1996,  cash raised from the issuance of Preferred
Stock and the new revolving  line of credit was used in part to reduce  accounts
payable and accrued expenses.

         At April 30,  1997 the Company  maintained  no cash  balance,  which is
consistent with the Company's  current cash  management  policy of utilizing its
revolving line of credit for liquidity.  As of October 31, 1996, the Company had
cash and cash  equivalents  of $131,000.  As of April 30, 1997,  the Company had
working  capital  of  $490,000.  Working  capital  as of  October  31,  1996 was
$347,000.

         During the past eighteen months,  the Company has funded its operations
primarily  through the cash  provided  by its  operating  activities,  a private
placement financing of Preferred Stock,  funding provided by a new bank loan and
line of credit and a private placement of notes and warrants. In early 1996, the
Company  completed a private  placement of 1,098,901  shares of Preferred Stock,
par value $.91 per share, for gross proceeds of $1,000,000.  The Preferred Stock
included  a  cumulative  preferred  dividend  at the rate of 13%.  The shares of
Preferred Stock will be converted into 1,098,901  shares of Class B Common Stock
upon the closing of this Offering. See "The Company-Recapitalization."

         In September,  1996,  the Company  entered into a Loan Agreement with a
bank under  which the bank  provided  loans and a line of credit to the  Company
aggregating  $6,300,000.  The  arrangement  included term loans in the amount of
$3,300,000  and a revolving  line of credit  providing  for maximum  advances of
$3,000,000 of which $57,000 was unused at April 30, 1997. The term loans are due
on  September 1, 2001,  and bear  interest at either 8.75% or prime plus 1%. The
revolving  loan was due on September 1, 1997 and has been renewed  until July 1,
1998. The revolving line of credit bears interest at prime plus 1%. During July,
1997,  the same  bank  provided  additional  term  loans to the  Company  in the
aggregate  amount  of  $475,000.  All  these  loans  are  secured  by all of the
Company's assets. Three principal  shareholders of the Company,  John H. Schwan,
Howard W. Schwan and Stephen M. Merrick have  guaranteed  these  obligations.  A
portion of the proceeds of this  Offering will be used to pay down the revolving
line of credit. See "Use of Proceeds."

         During June, 1997, the Company  completed a private  placement of notes
and warrants for gross  proceeds of $865,000.  The notes issued in the placement
are subordinated  unsecured two year notes,  bearing interest at the rate of 10%
per  annum.  Individuals  participating  in the  placement  received  five  year
warrants to purchase  277,244 shares of Common Stock of the Company at the price
of $3.12 per share.  Two officers and directors of the Company applied  advances
made by them to the  Company  in  January,  1997,  in the  aggregate  amount  of
$400,000   toward  the  purchase  of  the  notes  and  warrants.   See  "Certain
Transactions."

         During  fiscal  1995  and  1996,  the  Company  invested  $479,000  and
$496,000,  respectively, in plant and equipment and has invested $343,000 during
the six months ended April 30, 1997.

         During  fiscal  1995  and  1996,  the  Company  utilized  $124,000  and
$336,000,  respectively,  in financing activities,  principally the reduction of
bank  indebtedness.  During the six months ended April 30, 1997, the Company has
generated $1,155,000 in financing activities.



                                       24
<PAGE>



         The Company  believes that the net proceeds of this offering,  together
with existing  capital  resources and cash  generated from  operations,  will be
sufficient to meet the Company's  requirements  for at least 12 months following
the date of this  Prospectus.  Thereafter  the Company  may  require  additional
capital in order to expand its business  and there can be no assurance  that the
Company will be able to secure  additional debt or equity financing or that such
financing  will be available on favorable  terms.  See "Risk  Factors-Additional
Capital Requirements; Uncertainty of Additional Financing."

Seasonality

         In the mylar product line, sales have  historically  been seasonal with
approximately  17% to 27% of annual  sales of mylar being  generated in December
and January and 13% to 15% of annual  mylar  sales being  generated  in June and
July in recent years.  The sale of latex  balloons and  laminated  film products
have not  historically  been  seasonal,  and to the extent  sales in these areas
increase as a percentage of total sales, this should decrease the seasonality of
the Company's total net sales.








                                       25
<PAGE>



                                    BUSINESS

General

         Background. CTI Industries Corporation (the "Company") manufactures and
sells mylar balloons and believes it is the third largest  manufacturer of mylar
balloons  in the world.  The  Company  also sells  latex  balloons,  novelty and
"message" items, such as mugs and banners, and toy products,  such as inflatable
masks,  punch balls and water bombs, and produces  laminated and specialty films
for food packaging and other  commercial  uses. The Company's  products are sold
throughout the United States and in 30 foreign  countries through a wide variety
of retail outlets including grocery,  general  merchandise and drugstore chains,
such as Eckerd Drug Stores and Safeway and Winn Dixie grocery  chains,  card and
gift shops,  such as Hallmark  and Factory Card Outlet  stores,  and party goods
stores,  such as Party City, as well as through florists and balloon decorators.
The  Company  estimates  the  worldwide  wholesale  market  for  mylar and latex
balloons to be in excess of $570 million.

          The mylar  balloon,  actually a balloon made of a nylon based material
with metallized and polyethylene coatings, has become a popular medium of social
expression.  Most  mylar  balloons  contain  printed  characters,   designs  and
messages.  The Company  maintains  licenses on numerous  characters and designs,
including,   for  example,   Peanuts(TM)  characters,   Garfield(TM),   Precious
Moments(TM) and Hallmark.

         To meet  the  needs  of the  mylar  balloon  market,  the  Company  has
developed   sophisticated   film  products  and  techniques   which  have  other
application.  The Company's expertise in multi-color  printing using water-based
ink, in  particular,  has enabled the Company to expand its  business to include
the production of film wrappers for consumables. The Company produces, laminates
and prints films for food packaging  companies and provides custom film products
for other commercial uses.

         The Company is a fully  integrated  designer  and  manufacturer  of its
mylar balloon  product line and believes that its  facilities are among the most
advanced in the industry. The Company is a party to a long term agreement with a
Mexican manufacturer under which a broad line of latex balloons are manufactured
for the  Company.  The  Company  thereby has a  competitive  source of supply of
quality latex balloon products which it markets with its mylar balloon line. The
Company has also established a joint venture with this Mexican  manufacturer for
the packaging of balloon products and printing of latex balloons.

         Business  Plan.  Upon assuming  control in early 1996,  new  management
concentrated initially on reducing costs of operations,  achieving liquidity and
profitability and formulating plans to increase revenues.  Having achieved these
goals in late 1996 and  early  1997,  management's  focus  turned to  generating
increased sales and market share to position itself as a market leader.

         To achieve this goal, the Company is focusing its efforts on developing
sales and marketing programs to strengthen,  develop and expand its relationship
and sales to its distributors, national chains and other buyers of its products.
In addition to expanding the core U.S. market, the Company will seek to increase
its presence in emerging markets for its balloon and related  products,  such as
Europe and Central and South  America.  The  Company  will also seek  additional
distributors  for its  toy/novelty  line of products and will continue to expand
its customer base for its laminated and specialty film products.





                                       26

<PAGE>





         To  enable  the  Company  to meet  customer  demand  for high  quality,
multi-color mylar balloons and custom film products,  the Company will invest in
new laminating and graphic equipment, including an eight- color graphic printer.
The Company  also  intends to assure its supply of  competitively  priced  latex
balloons by  providing  capital in the form of loans to its Mexican  supplier of
such products. The Company believes that this will provide it with added control
over  supply  and give  the  Company  an  advantage  over  other  latex  balloon
distributors.

         The Company  will  continue its efforts to license new  characters  and
designs for its mylar balloons and to develop or license new balloon  designs to
increase consumer demand for its products.  The Company's catalogue published in
June 1997,  introduced  over 100 new balloon  designs.  The Company has recently
introduced a  lower-priced,  higher quality  standard line of latex balloons and
has introduced a number of new latex balloon colors and now  manufactures  mylar
and latex balloons in coordinated  colors.  Further,  with the  introduction  of
inflatable  masks the Company has entered the novelty/toys  market.  The Company
believes  that its full line of mylar and latex  balloons and its  manufacturing
capability may afford the Company a competitive advantage in the market.

         The Company  will  continue to seek out new methods for the sale of its
products,  including  strategic  partnerships  with  companies  engaged  in  the
greeting  card,  party goods and related  businesses to take  advantage of these
entities'  distribution  channels and  resources.  The Company will  continue to
offer custom  balloon  manufacture  for  distributors  and suppliers to position
itself as a full service manufacturer.

Industry Overview

         The mylar  balloon came into  existence  in the late 1970s.  During the
1980s,  the market for mylar balloons grew rapidly.  Initially,  the product was
sold  principally  to  individual  vendors,  small retail  outlets and at fairs,
amusement parks,  shopping  centers and other outdoor  facilities and functions.
Because of its  ability to remain  buoyant for a long period of time when filled
with helium and its  facility for the  printing of graphics  and  messages,  the
product has  significant  appeal as a novelty and message item.  Mylar  balloons
became part of the "social  expression"  industry,  carrying  graphics  designs,
characters and messages like greeting cards.  In the mid-1980s,  the Company and
other  participants in the market began  licensing  character and cartoon images
for printing on the  balloons  and directed  marketing of the balloons to retail
outlets including grocery,  general  merchandise and drugstore chains,  card and
gift shops, party goods stores, as well as florists and balloon decorators.

         The  Company  estimates  that the  wholesale  world  market  for  mylar
balloons is  approximately  $120 million.  Mylar balloons are sold in the United
States  and in  Europe,  several  countries  in the Far East,  Canada  and to an
increasing extent in Latin America.  The United States,  however,  is by far the
largest  market for these  products.  Particularly  in areas of Europe and Latin
America,  mylar balloons are also sold by individual vendors at fairs, amusement
parks and other public areas.

         There  are  presently  seven  manufacturers  of  mylar  balloons  whose
products are sold in the United States.  Five of these companies  maintain their
own production  facilities in the United States.  Several  companies  market and
sell mylar balloons designed by them and manufactured by others for them.

         Mylar balloons are marketed in the United States and foreign  countries
through wholesalers or distributors and directly to retail customers.  Often the
sale of mylar balloons by the wholesalers/distributors is accompanied by related




                                       27
<PAGE>



products  including  latex  balloons,  floral  supplies  and  candy  containers.
Although,  the latex balloon market overlaps the mylar balloon market, the latex
balloon market has been in existence for a longer period than mylar balloons and
extends to more customers and market categories than mylar balloons.

         There are three separate latex balloon product lines:  (i) high quality
decorator  balloons,  (ii) standard novelty balloons and (iii) printed balloons.
The high quality  decorator  balloons are generally sold to and through  balloon
decorators  and are generally of higher quality and price than the standard line
of  balloons.  The  standard  line of balloons  is sold widely in retail  stores
including many of the same outlets as mylar balloons. Printed latex balloons are
sold both in retail outlets and for balloon decoration purposes including floral
designs.

         There are five principal manufacturers of latex balloons whose products
are sold in the United States.  It is estimated that the wholesale  world market
for latex balloons exceeds $450 million.

         While the market for printed and  laminated  films is  fragmented,  the
Company believes it is a multi-billion dollar industry.

Products

         Mylar Balloons.  The mylar balloon is actually composed of a base nylon
material  which is coated on one side with a metal deposit and on the other with
polyethylene.  Typically,  the balloon film is printed with graphic  designs and
messages.

         The Company  manufactures over 380 balloon designs, in different shapes
and sizes.

         o        Superloons(TM)  are 18"  balloons  in round  or  heart  shape,
                  generally made to be filled with helium and remain buoyant for
                  long periods. This is the predominant mylar balloon size.

         o        Ultraloons(TM)  are 34" balloons made to be filled with helium
                  and remain buoyant.

         o        Miniloons(TM)  are 9" balloons made to be air-filled  and sold
                  on holder-sticks or for use in
                  decorations.

         o        Card-B-Loons(TM)  (4 1/2")  and  Pixiloons(TM)  (2  1/2")  are
                  air-filled  balloons,  often  sold on a stick,  used in floral
                  arrangements or with a container of candy.

         o        Shape-A-Loons(TM)  are shaped  balloons made to be filled with
                  helium.

         o        Minishapes are small shaped balloons designed to be air filled
                  and sold on sticks as toys or inflated characters.

         o        Walk-abouts(TM)   are  helium  filled  shaped   balloons  with
                  attached arms and legs.

         o        Smackers(TM) are helium filled red lip-shaped balloons.

         o        You  Name  It(TM)  are  balloons  to  which  lettering  can be
                  attached for a personalized message.




                                       28
<PAGE>



         In addition to size and shape,  a  principal  element of the  Company's
mylar  balloon  products  is the  printed  design or  message  contained  on the
balloon. These designs include figures and licensed characters many of which are
well-known licensed characters.  The Company maintains licenses for Peanuts(TM),
Garfield(TM),  Precious Moments(TM), Hallmark, Hallmark Shoebox(TM),  Ziggy(TM),
Grimmy(TM), Elephantz(TM), Paddington(TM),  Face-Offs(TM), Gibson Greetings(TM),
Postman  Pat(TM) and several  others.  See  "Business-  Patent,  Trademarks  and
Copyrights."

         Latex  Balloons.  The Company  sells a high end line of latex  balloons
under the product line name  Hi-Tex(TM)  and a standard  line of latex  balloons
marketed under the name Partyloons(TM).

         Toys and Novelty. The Company also manufactures or sells additional and
related  novelty items including mugs,  banners and inflatable  masks.  With its
standard  line of latex  balloons and newly  introduced  inflatable  masks,  the
Company has made entry into the toy market.  The Company  intends to develop and
acquire  additional  novelty and toy lines of products,  in many cases  products
which can be sold in  conjunction  with its existing  products  including  latex
punch balls and water bombs.

         Packaging  Films.  The Company  fabricates  and prints films for use in
food packaging. The Company has developed sophisticated methods for the printing
of films,  including the use of water-based  ink. These  techniques  have proven
desirable for companies engaged in packaging food products,  particularly  candy
and snack items, with the result that the Company now provides printed packaging
films for several  food  packaging  companies,  including  Farley  Candies,  and
intends to expand and extend this business line.

         Custom Film Products.  In addition to printed films for food packaging,
the  Company   fabricates  custom  film  products  for  various  commercial  and
industrial purposes. These now include "dunnage" bags (inflatable film products)
used in the packaging of goods and systems for the storage of clothing items.

Marketing, Sales and Distribution

         The Company  markets  and sells its mylar  balloon,  latex  balloon and
related  novelty  products  throughout  the United States and in over 30 foreign
countries.  The Company maintains a marketing,  sales staff and support staff of
11 individuals and a customer  service  department of 16  individuals.  European
sales are conducted by CTI Balloons,  the Company's subsidiary located in Rugby,
England.  Sales in other foreign countries are made generally to distributors in
those countries and are managed at the Company's principal offices.

         The Company sells and  distributes its products  principally  through a
network of over 350 distributors and wholesalers  situated throughout the United
States and in a number of foreign countries.  These distributors and wholesalers
are engaged  principally in the sale of balloons and related products (including
such items as plush toys,  mugs,  containers,  floral supplies and other items).
These distributors and wholesalers,  in turn, sell balloons and related products
to retail outlets including grocery,  general merchandise and drug store chains,
card and gift  shops,  party  goods  stores,  as well as  florists  and  balloon
decorators.  The  Company  intends  to use a  portion  of the  proceeds  of this
Offering to expand its marketing  efforts with current  distributors and to seek
out new distributors  both in current markets and in new sales areas.  While the
Company  will  continue to focus on the core U.S.  market,  it will also seek to
exploit other world markets such as Europe and South America.  No distributor or
other customer accounts for more than 10% of the Company's sales revenues.  Most
sales are on an individual order basis.




                                       29
<PAGE>




         The  Company  also  sells  balloons  and  related  products  to certain
national  chain stores  including  grocery,  general  merchandise  and drugstore
chains and party goods  stores.  The Company's  largest chain store  customer is
Eckerd Drug Stores.  The Company also sells its  balloons to  individual  retail
outlets generally through coordinated efforts with its distributors.

         The Company has entered into an agreement  with a major  greeting  card
company  under  which  such  company  will act as an  agent  for the sale of the
Company's  balloon  products  in retail  outlets  to which  such  company  sells
greeting  cards.  Under the  agreement,  this company takes orders for balloons,
services the display of balloons  and  maintains  inventory  in the stores.  The
Company  pays this  company a  commission  on sales the  company  generates  and
services.  The Company is pursuing  similar  strategic  partnerships  with other
companies in the expression industry.

         The Company has established  independent sales  representatives for the
sale of its toy/novelty  line which include the standard  quality latex balloon,
inflatable  masks,  punch balls and water  bombs.  These  products  constitute a
separate product class requiring a different distribution network.

         The  Company  engages  in a  variety  of  advertising  and  promotional
activities to promote the sale of its balloon  products.  Each year, the Company
produces a complete catalogue of its balloon products, and also prepares various
flyers and brochures for special or seasonal products, which are disseminated to
thousands of customers, potential customers and others. The Company participates
in numerous trade shows for the gift, novelty,  balloon and other industries and
advertises in a number of trade and other publications. The Company also attends
licensing shows for the purpose of seeking out additional design licenses.

         The Company  markets and sells its printed and laminated films directly
and  through  independent  sales  representatives.  The  Company  markets  these
products to companies  which  package  their  products in plastic  wrapping,  in
particular food products such as candies.

Manufacturing

         Production and Operations.  At the Barrington,  Illinois  headquarters,
the Company owns and operates a modern  facility which includes  machines of its
own  design  and  construction  which  fabricate  mylar  balloons,  banners  and
packaging  bags.  These  production  systems  include a patented  system for the
production and insertion of valves in balloons. These machines have the capacity
to manufacture approximately 55 million 18" balloons annually.

         The Company  owns and  operates  graphic  machinery  at its facility in
Barrington,  Illinois that is used for the printing of films for mylar  balloons
and for printed and laminated  films. The Company's use of water-based ink makes
its printed  films  attractive  to food  processors  for the  packaging of their
products.  The Company intends to use a portion of the proceeds of this Offering
for the  acquisition of additional  graphic  equipment  which will be located at
this facility. See "Use of Proceeds."

         At  the  Barrington  facility,   the  Company  owns  and  operates  two
laminating  machines.  The Company  intends to use a portion of the  proceeds of
this Offering for the purchase of  additional  laminating  machinery  which will
substantially  enhance the capacity of the Company to produce  laminated  films.
See "Use of Proceeds."



                                       30
<PAGE>




         The Company also  maintains a graphic arts and  development  department
which  designs  its balloon  products  and  graphics.  The  Creative  Department
operates a networked,  computerized  graphic arts system for the  production  of
these designs and of printed materials including catalogues,  advertisements and
other promotional materials.

         The Barrington  facility also includes a computerized  customer service
department which receives and fulfills over 50,000 orders annually.

         Pulidos  et  Terminados   Finos.   The  Company's  latex  balloons  are
manufactured  for it by Pulidos et  Terminados  Finos S.A. de C.V.  ("P&TF"),  a
Guadalajara,  Mexico company  engaged  principally  in the  manufacture of latex
balloons.  The Company  believes that P&TF owns and operates the second  largest
latex balloon manufacturing  facility in the world. In 1995, the Company entered
into an agreement  with P&TF under which (i) the Company sold to P&TF all of its
latex  balloon  manufacturing   equipment  (for  the  manufacture  of  decorator
balloons) and such equipment is now operated by P&TF, (ii) P&TF has agreed for a
period of 10 years to supply balloons  exclusively to the Company for the United
States  and Canada  manufactured  on such  equipment  and (iii) for such 10 year
period,  P&TF has  agreed to supply to the  Company,  exclusively  in the United
States  except as to two other  companies,  all balloons  manufactured  by P&TF.
Commencing in 1996,  P&TF began  manufacturing  the  Company's  high-end line of
latex  balloons  exclusively  for the  Company  for the  United  States and also
manufactures  a standard line of latex  balloons  which the Company  distributes
throughout the United States and in various foreign  countries under the product
line name Partyloons(TM).

         P&TF  has  experienced  financial  difficulties  and  in  1995,  sought
protection  from  creditors in a  "Suspension  of Payment"  proceeding in Mexico
similar,  but not identical to, a reorganization under U.S. bankruptcy laws. See
"Risk   Factors--Dependence  on  Supplier."  The  Company  believes  it  has  an
opportunity  to  further  secure  its  source of supply by  providing  necessary
funding to P&TF. In July,  1997, the Company entered into an Agreement with P&TF
whereby it agreed to  subscribe  for a note of P&TF in the  principal  amount of
U.S.$1,200,000  and an option to purchase a portion of P&TF's capital stock. The
Company has also agreed to make advances to P&TF in an amount up to U.S.$400,000
prior to the  closing of the  transaction  contemplated  by the  Agreement.  The
advances are secured by shares of capital stock of P&TF.  The purchase price for
the note and option is to be paid by (i) applying the advances made prior to the
closing,  (ii) by forgiving $400,000 of debt relating to the 1995 acquisition by
P&TF of the  Company's  latex balloon  manufacturing  equipment and (iii) a cash
payment for the balance.  In addition to the purchase of notes and options,  the
Company  has also  agreed to loan or provide  for a loan of up to an  additional
$800,000 to P&TF. The Company's  obligations to purchase the note and option are
subject to the  termination  of P&TF's  Suspension  of Payment  proceeding,  the
payment or settlement of P&TF's current bank debt and the successful  completion
of this Offering.  The Company believes this  relationship  provides the Company
with a competitive advantage over its competition.  A portion of the proceeds of
this  Offering will be used to finance the  acquisition  of the note and option.
See "Use of Proceeds."

         P&TF  maintains two  manufacturing  facilities in  Guadalajara,  Mexico
totaling approximately 60,000 square feet of manufacturing, office and warehouse
space and operates seven latex balloon  machines  having the capacity to produce
approximately 1 billion latex balloons annually.

         CTF  International.  In September,  1996,  the Company and P&TF entered
into a joint  venture  agreement  to organize and operate CTF  International,  a
Mexican corporation. The joint venture is owned equally by the Company and P&TF.
CTF leases a facility of 15,000 square feet in Guadalajara, Mexico.





                                       31
<PAGE>



CTF engages in the  packaging  of  balloons  for the Company and P&TF and in the
printing  of latex  balloons.  The Company  believes it can achieve  significant
savings in overhead,  labor and other  operating  costs through the operation of
CTF and  expects  CTF to be an  independent  profit  center.  A  portion  of the
proceeds of this  Offering  will be used to finance the  operations  of CTF. See
"Use of Proceeds."

Competition

         The balloon and novelty industry is highly  competitive,  with numerous
competitors.  There are presently  seven major  manufacturers  of mylar balloons
whose products are sold in the United States  including  Anagram  International,
Inc., M&D Balloons, Inc., Pioneer Balloon,  Convertidora International,  Classic
Balloon and Betallic.  Several companies,  including American Greetings,  Amscan
and  Flowers,  Inc.,  market  and  sell  mylar  balloons  designed  by them  and
manufactured by others for them.

         There are at least seven manufacturers of latex balloons whose products
are sold in the United States  including  Globus  Occidental,  Pioneer  Balloon,
National  Latex,  Maple City,  Tilco and P&TF. The market for film packaging and
custom  products is  fragmented,  and  competition  in this area is difficult to
gauge.  However,  there are numerous participants in this market and the Company
can expect to experience intense quality and price competition.

         Many of these  Companies offer products and services which are the same
or similar to those offered by the Company and the Company's  ability to compete
depends on many factors  within and outside its  control.  There are a number of
well-established  competitors in each of the Company's product lines, several of
which possess substantially greater financial, marketing and technical resources
and  established,  extensive,  direct and indirect  channels of distribution for
their  products  and  services.  As a result,  such  competitors  may be able to
respond more quickly to new developments  and changes in customer  requirements,
or devote  greater  resources to the  development,  promotion  and sale of their
products and services than the Company.  Competitive  pressures  include,  among
other  things,  price  competition,  new  designs and  product  development  and
copyright licensing. See "Risk Factors-Competition."

Patents, Trademarks and Copyrights

         In connection  principally with its mylar balloon business, the Company
has  developed or acquired a number of  intellectual  property  rights which are
significant to its business.

         Copyright  Licenses.  The most significant of these rights are licenses
on a number of popular characters. The Company presently maintains approximately
20 licenses and produces balloon designs utilizing the characters covered by the
licenses. Licenses are generally maintained for a one or two year term, although
the  Company  has  maintained  long  term  relationships  with a  number  of its
licensors  and has been able to obtain  renewal of its license  agreements  with
them.  The  Company  has held a license on  Peanuts(TM)  characters  for over 11
years,  on  Garfield(TM)  for more than 10 years  and on  Hallmark  designs  for
approximately 10 years.

         Trademarks.  The Company is the owner of over 23 registered  trademarks
in the United States  relating to its  products.  Many of these  trademarks  are
registered in foreign countries, principally in the European Community.

         Patent Rights. The Company is the owner of, or licensee under,  several
patents  relating  to balloon  products.  These  include  (i)  ownership  of two
patents, and a license under a third, relating to self-sealing



                                       32
<PAGE>



valves for mylar  balloons and methods of making  balloons  with such valves and
(ii) a patent on a  combination  of a greeting  card and balloon  connected by a
ribbon contained in single package.

Research and Development

         The Company maintains a product  development and research department of
six  individuals  for the  development  or  identification  of new  balloons and
related  products,  product  components  and  sources  of supply.  Research  and
development includes (i) creative product development,  (ii) creative marketing,
and (iii)  engineering  development.  During its fiscal years 1995 and 1996, the
Company  estimates  that the total  amount  spent on  research  and  development
activities was approximately $306,000 and $201,000, respectively.

Employees

         As of June 30, 1997, the Company had 146 full-time  employees,  of whom
nine are executive or supervisory, 22 are in sales, 106 are in manufacturing and
nine are clerical. The Company believes that its relationship with its employees
is satisfactory.

Legal Proceedings

         On October 27, 1995, an action entitled  National Sales Services,  Inc.
v. CTI Industries Corporation,  No. 95 L 15381 was filed in the Circuit Court of
Cook County,  Illinois.  In the action National Sales Services claims that there
is due to it from the Company for service rendered in the maintenance of product
at  retail  stores,  pursuant  to an  agreement  for such  services,  the sum of
$101,323.  The Company has filed an answer to the  complaint  denying the claims
and asserting  several  affirmative  defenses,  including  that  National  Sales
Services  (i) failed to perform the  agreement,  (ii) failed to perform  certain
conditions  precedent  and (iii)  failed to perform the  services  claimed.  The
Company also filed a counterclaim alleging damages of $152,512 for breach of the
agreement by National Sales Services. The Company intends to actively defend the
claim and pursue its counterclaim.

         By letter  dated  October 28,  1996,  Kredietbank  of Antwerp,  Belgium
communicated to the Company that it had determined to terminate the opening of a
credit  which  it  claimed  to  have  granted  to the  Company.  In the  letter,
Kredietbank  claimed that it was entitled to close the current account and claim
repayment of the entire debit balance  immediately.  Kredietbank  further stated
that the letter  was a notice of the  termination  of the credit and  included a
request that the Company settle its current  account in full. The amount claimed
to be due is believed to be  approximately  $450,000.  Management of the Company
has communicated that Kredietbank  advanced certain funds to a former subsidiary
of the Company -- Superloon  N.V., a Belgium company -- but has stated that , at
no time,  has  Kredietbank  ever  advanced  or loaned any funds to the  Company.
Management of the Company does not believe the Company is obligated with respect
to the credit referred by Kredietbank.

Regulatory Matters

         The  Company's  manufacturing   operations  are  subject  to  the  U.S.
Occupational  Safety and Health Act  ("OSHA").  The  Company  believes  it is in
material compliance with OSHA. The Environmental Protection Agency regulates the
handling and disposal of hazardous materials. As the Company printing operations
utilize only  water-based  ink, the waste generated by the Company's  production
process  is  not  deemed  hazardous.  The  Company  believes  it is in  material
compliance with applicable environmental rules




                                       33
<PAGE>



and  regulations.  A number of states have enacted laws limiting or  restricting
the release of helium filled mylar  balloons.  The Company does not believe such
legislation will have any material effect on its operations.

Property

         The Company owns its principal plant and offices located in Barrington,
Illinois,  approximately 45 miles northwest of Chicago,  Illinois.  The facility
includes approximately 75,000 square feet of office, manufacturing and warehouse
space.

         The Company also leases  approximately  62,500  square feet of space in
Cary,   Illinois   expiring   December  31,  1999.  The  Company  has  subleased
approximately 70% of this space through August, 1998. The Company's monthly rent
(net of subleases)  is $5,957.  The facility is utilized for warehouse and latex
balloon printing.

         The Company leases 15,000 square feet of office and warehouse  space in
Rugby,  England at an annual lease cost of $54,000  expiring 2019. This facility
is  utilized  for  product  packaging  operations  and to manage and service the
Company's operations in England and Europe.














                                       34
<PAGE>



                                                        MANAGEMENT

Directors and Executive Officers

         The Company's current directors and executive  officers and their ages,
as of June 30, 1997, are as follows:

         Name                    Age           Position with Company
   -----------------             ---        --------------------------

John H. Schwan.............      53       Chairman and Director 
Stephen M. Merrick.........      55       Chief Executive Officer, Secretary,
                                          Chief Financial Officer and Director
Howard W. Schwan...........      43       President 
John C. Davis..............      64       Executive Vice President and
                                          Director
Sharon Konny...............      39       Manager of Finance and 
                                          Administration
Brent Anderson.............      31       Vice President of Manufacturing
Stanley M. Brown...........      51       Director 

         All directors hold office until the annual meeting of stockholders next
following  their  election  and/or  until  their   successors  are  elected  and
qualified.  Officers are elected annually by the Board of Directors and serve at
the discretion of the Board. Information with respect to the business experience
and  affiliation  of the directors and the executive  officers of the Company is
set forth below.

         John H. Schwan,  Chairman.  Mr. Schwan has been an officer and director
of the Company  since  January,  1996.  Mr.  Schwan has been the  President  and
principal executive officer of Packaging Systems,  Inc. and affiliated companies
for over the last 10 years.  Mr. Schwan has over 20 years of general  management
experience,  including manufacturing,  marketing and sales. Mr. Schwan served in
the U.S. Army Infantry in Vietnam from 1966 to 1969,  where he attained the rank
of First Lieutenant. See "Certain Transactions."

         Stephen M. Merrick, Chief Executive Officer and Secretary.  Mr. Merrick
was President of the Company from January, 1996 to June, 1996 to June, 1997 when
he became Chief Executive Officer of the Company.  Mr. Merrick devotes a portion
of his time to his  position  as Chief  Executive  Officer of the Company and is
engaged in the  practice  of law and other  business  activities.  He has been a
director  and  Secretary  of the  Company  since  inception.  Mr.  Merrick  is a
principal of the law firm of Fishman  Merrick Miller Genelly  Springer  Klimek &
Anderson, P.C. of Chicago,  Illinois and has been engaged in the practice of law
for more  than 30  years.  He is also  Secretary,  Director  and a member of the
Management Committee of Reliv' International,  Inc. (NASDAQ), a manufacturer and
direct marketer of nutritional supplements and food products.

         Howard W. Schwan,  President.  Mr. Schwan has been  associated with the
Company  for 17  years  principally  in the  management  of the  production  and
engineering  operations  of the  Company.  Mr.  Schwan  was  appointed  as  Vice
President of Manufacturing in November,  1990, and was appointed as President in
June,  1997.  Mr. Schwan  manages  administration,  production  and  engineering
functions  as well as the sales  function  for latex  balloons  and  custom  and
created films. See "Certain Transactions."

         John C.  Davis,  Executive  Vice  President-Sales.  Mr.  Davis has been
associated  with the Company  since 1975 and was President and a director of the
Company from that time to January, 1996. Mr. Davis





                                       35
<PAGE>



has been active in a sales and marketing capacity and, in January,  1996, became
Executive Vice President of Sales.

         Sharon Konny, Manager of Finance and Administration. Ms. Konny has been
Manager of Finance and  Administration at the Company since October,  1996. From
November of 1992 to 1996,  she was an Assistant  Vice President of First Chicago
Corporation,  initially  as Loan  Servicing  Manager  of the  Mortgage  Services
Division and in December,  1994,  achieving the position of Manager of Financial
Administration  for the First  Card  Division.  She  became a  Certified  Public
Accountant in 1992.

         Brent Anderson, Vice President of Manufacturing.  Mr. Anderson has been
employed  by  the  Company  since  January,  1989,  and  has  held a  number  of
engineering  positions  with the  Company  including  Plant  Engineer  and Plant
Manager.  In such  capacities Mr.  Anderson was  responsible  for the design and
manufacture of much of the Company's manufacturing  equipment.  Mr. Anderson was
appointed Vice President of Manufacturing in June, 1997.

         Stanley M. Brown,  Director.  Mr. Brown was  appointed as a director of
the Company in January,  1996. Mr. Brown has been President of Inn-Room Systems,
Inc.,  a  manufacturer  and lessor of in-room  vending  systems for hotels since
March, 1996 and, since 1990, has been President of Surface Preparation  Systems,
Inc., a company  engaged in the business of developing  and marketing  equipment
for the preparation, cleaning and profiling of concrete and other surfaces. From
1968 to 1989,  Mr.  Brown was with the United  States  Navy as a naval  aviator,
achieving  the rank of Captain.  During his term with the U.S. Navy he served in
various command and staff positions  including an Amphibious  Helicopter Carrier
(with  2,500  personnel),  an  anti-submarine,  aviation  squadron  and  at  the
Pentagon.   Mr.  Brown  was  awarded  2  Meritorious   Service  Medals,  3  Navy
Commendation  Medals and  campaign  and  service  medals  from the  Pacific  and
Atlantic Fleets.

         John H. Schwan and Howard W. Schwan are brothers.

Executive Compensation

         Summary  Compensation  Table.  The  following  table sets forth certain
information with respect to the  compensation  paid or accrued by the Company to
its  President,  Chief  Executive  Officer and any other  officer  who  received
compensation in excess of $100,000.


                                    
                                    Annual Compensation
                      ------------------------------------------- 
Name and Principal                                  Other Annual    All Other
 Position                      Salary      Bonus    Compensation  Compensation
                      Year       ($)         ($)          ($)           ($)
                                                         
Stephen M. Merrick    1996    $ 45,000       ---         ---          ---    
Chief Executive       1995       ---         ---         ---          ---    
Officer               1994       ---         ---         ---          ---    
                                                                               
Howard W. Schwan      1996    $108,500       ---       $ 6,957(1)   $ 1,250(3)
President             1995    $ 94,231       ---       $ 6,933(1)   $ 1,242(3)
                      1994    $ 90,096    $ 28,986     $ 6,813(1)   $ 1,159(3)
                                                                               
John C. Davis         1996    $195,177       ---       $11,438(2)   $ 3,252(3)
Executive Vice        1995    $280,000    $248,000     $23,747(2)   $ 5,150(3)
President-Sales       1994    $237,000    $450,000     $44,367(2)   $ 7,170(3)
                                                                          
                                                        
                             Footnotes on next page



                                       36
<PAGE>



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

         (1)Perquisites include country club membership ($5,000).

         (2)Perquisites  include country club membership  ($5,000) and allocated
personal use of Company vehicles ($5,158 in 1996, $16,767 in 1995 and $37,387 in
1994).

         (3)Company  contribution  to the Company  401(k) Plan as pre-tax salary
deferral.

         No executive  officer owns any options or warrants issued in connection
with their employment.  Certain executive officers received warrants to purchase
Common Stock of the Company in connection  with their  guarantee of certain bank
loans secured by the Company.  See "Certain  Transactions." No executive officer
received or exercised any stock options during the fiscal year ended October 31,
1996.

         Employment Agreement.

         In April,  1996, the Company entered into an employment  agreement with
John C. Davis as Executive  Vice  President-Sales,  which provided for an annual
salary of $150,000.  The term of the agreement was through  January 31, 1998. On
June 27, 1997, the agreement was amended to extend the term through  January 31,
2000,  and to provide for an annual  salary of $120,000 per year.  The agreement
contains   covenants  of  Mr.  Davis  with  respect  to  use  of  the  Company's
confidential  information and  establishing  the Company's  rights to inventions
created by Mr. Davis during the term of employment.

         In June,  1997, the Company  entered into an Employment  Agreement with
Howard W. Schwan as President,  which provides for an annual salary of $135,000.
The term of the  Agreement  is through  June 30, 2002.  The  Agreement  contains
covenants of Mr.  Schwan with respect to the use of the  Company's  confidential
information, establishes the Company's right to inventions created by Mr. Schwan
during the term of  employment,  and  includes a covenant  of Mr.  Schwan not to
compete  with the Company for a period of 3 years after the date of  termination
of the Agreement.

         Stock Option Plan

         A total of 300,000  shares of Common  Stock are  reserved  for issuance
under the Stock Option Plan. No options have yet been granted. The plan provides
for the award of options,  which may either be incentive stock options  ("ISOs")
within the meaning of Section  422A of the  Internal  Revenue  Code of 1986,  as
amended (the "Code") or non-qualified  options ("NQOs") which are not subject to
special tax treatment under the Code. The Plan is administered by the Board or a
committee appointed by the Board (the "Administrator"). Officers, directors, and
employees  of,  and  consultants  to, the  Company  or any parent or  subsidiary
corporation  selected by the Administrator are eligible to receive options under
the plan.  Subject to certain  restrictions,  the Administrator is authorized to
designate  the number of shares to be covered  by each  award,  the terms of the
award,  the date on which and the rates at which  options or other awards may be
exercised, the method of payment and other terms.

         The  exercise  price for ISOs cannot be less than the fair market value
of the stock  subject to the option on the grant date (110% of such fair  market
value in the case of ISOs granted to a stockholder who owns more than 10% of the
Company's  Common  Stock).  The  exercise  price of a NQO  shall be fixed by the
Administrator at whatever price the  Administrator  may determine in good faith.
Unless the Administrator determines otherwise,  options generally have a 10-year
term (or five years in the case of ISOs  granted to a  participant  owning  more
than 10% of the total voting power of the Company's  capital stock).  Unless the
Administrator  provides  otherwise,  options terminate upon the termination of a
participant's




                                       37
<PAGE>



employment,  except that the participant may exercise an option to the extent it
was  exercisable  on  the  date  of  termination  for a  period  of  time  after
termination.

         Generally,  awards must be  exercised by cash payment to the Company of
the exercise price.  However,  the  Administrator may allow a participant to pay
all or a portion of the exercise price by means of a promissory  note,  stock or
other lawful  consideration.  The Plan also allows the  Administrator to provide
for  withholding  and  employment  taxes payable by a participant to the Company
upon exercise of the award.

         In the event of any change in the outstanding shares of Common Stock by
reason  of  any  reclassification,   recapitalization,   merger,  consolidation,
reorganization,   spin-off,   split-up,   issuance  of  warrants  or  rights  or
debentures,  stock dividend,  stock split or reverse stock split, cash dividend,
property  dividend or similar change in the corporate  structure,  the aggregate
number of shares of Common  Stock  underlying  any  outstanding  options  may be
equitably adjusted by the Administrator in its sole discretion.

         The  Company has agreed that for a 18-month  period  commencing  on the
date this Prospectus that it will not,  without the consent of the  Underwriter,
adopt or propose to adopt any plan or arrangement permitting the grant, issue or
sale of any shares of its securities or issue, sell or offer for sale any of its
securities,  or grant any  options  for its  securities,  except for  options to
purchase up to an aggregate  of 300,000  shares of Common Stock which shall have
an exercise  price per share no less than the greater of (a) the initial  public
offering  price of the Units set forth  herein and (b) the fair market  value of
the  Common  Stock on the date of grant.  No option  or other  right to  acquire
Common  Stock  granted,  issued or sold during this period  shall permit (a) the
payment with any form of consideration other than cash, (b) payment of less than
the full  purchase  price or exercise  price for such shares of Common  Stock or
other  securities  of the Company on or before the date of issuance,  or (c) the
existence of stock appreciation rights, phantom options or similar arrangements.

         Limitation  of  Liability  and  Indemnification.  As  permitted  by the
Delaware  General  Corporation  Law  ("DGCL"),  the Company has  included in its
Certificate of Incorporation a provision to eliminate the personal  liability of
its  directors  for  monetary  damages  for  breach or  alleged  breach of their
fiduciary  duties as  directors,  except for liability (i) for any breach of the
director's duty of loyalty to the Company or its stockholders,  (ii) for acts or
omissions  not in good  faith  or which  involved  intentional  misconduct  or a
knowing violation of law, (iii) in respect of certain unlawful dividend payments
or stock redemptions or repurchases,  as provided in Section 174 of the DGCL, or
(iv) for any transaction  from which the director  derived an improper  personal
benefit.  The  effect  of  this  provision  in  the  Company's   Certificate  of
Incorporation  is to  eliminate  the rights of the Company and its  stockholders
(through  stockholders'  derivative  suits on behalf of the  Company) to recover
monetary  damages against a director for breach of the fiduciary duty of care as
a director  except in the situations  described in (i) through (iv) above.  This
provision  does not  limit  nor  eliminate  the  rights  of the  Company  or any
stockholder to seek  non-monetary  relief such as an injunction or rescission in
the event of a breach of a director's  duty of care.  These  provisions will not
alter the liability of directors under federal securities laws.

         The Certificate of Incorporation and the by-laws of the Company provide
that the Company is permitted to indemnify its officers and directors, employees
and agents under certain  circumstances.  In addition,  if permitted by law, the
Company is  permitted  to advance  expenses to its  officers  and  directors  as
incurred in  connection  with  proceedings  against them in their  capacity as a
director  or  officer  for which  they may be  indemnified  upon  receipt  of an
undertaking  by or on behalf of such director or officer to repay such amount if
it  shall  ultimately  be  determined  that  such  person  is  not  entitled  to
indemnification.  At  present,  the  Company  is not  aware  of any  pending  or
threatened litigation or proceeding involving a director,  officer,  employee or
agent of the Company in which indemnification would be required or





                                       38
<PAGE>



permitted.  The Company believes that its charter provisions and indemnification
agreements  are necessary to attract and retain  qualified  persons as directors
and officers.

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
















                                       39

<PAGE>


                             PRINCIPAL STOCKHOLDERS

         The following table sets forth certain  information with respect to the
beneficial  ownership of the  Company's  capital  stock,  as of the date of this
Prospectus  by (i)  each  stockholder  who is  known  by the  Company  to be the
beneficial owner of more than 5% of the Company's Common Stock or Class B Common
Stock,  (ii) each  director  and  executive  officer of the Company who owns any
shares of Common Stock or Class B Common Stock, and (iii) all executive officers
and directors as a group.  Except as otherwise  indicated,  the Company believes
that the beneficial  owners of the shares listed below have sole  investment and
voting power with respect to such shares.

<TABLE>
<CAPTION>
                             Shares of Class B          Shares of Common   
                              Common Stock              Stock Beneficially          Percent of Common Stock(4)
Name and Address(1)       Beneficially Owned(2)(3)           Owned(2)           Prior to Offering   After Offering
- -------------------       ------------------------           --------           -----------------   --------------
<S>                                <C>                     <C>                        <C>                <C>  
Stephen M. Merrick                 219,781                  318,807(5)                23.55              14.88
                                                        
      
John H. Schwan                     329,670                  189,103(6)                22.57              14.29
                                                         
      
Howard W. Schwan                   164,835                   92,949(7)                11.70               7.29
 
      
John C. Davis                       -----                   464,281(8)                21.52              13.30
                                                          
       
Sharon Konny                        -----                   ------                  ------              ------
                                                           
       
Brent Anderson                      -----                   ------                  ------              ------
                                                           
                                                          
Stanley M. Brown
747 Glenn Avenue
Wheeling, IL                        -----                   ------                  ------               ------
                                                           
Frances Ann Rohlen
c/o Cheshire Partners
1504 Wells
Chicago, IL 60610                  274,725                  ------                    13.03                7.98
                                                          
                                                      
      
Philip W. Colburn                  109,890                  118,267(9)                10.82                6.63
                                                       
       
All directors and
executive officers as 
a group (7 persons)                714,286                1,065,140                   67.99               45.04
                                                                                                                 
     
- ------------------
<FN>

         (1  Except as  otherwise  indicated,  the  address of each  stockholder
listed  above  is c/o CTI  Industries  Corporation,  22160  North  Pepper  Road,
Barrington, Illinois 60010.

         (2) A person is deemed to be the  beneficial  owner of securities  that
can be  acquired  within  60 days  from the date set  forth  above  through  the
exercise  of any option,  warrant or right.  Shares of Common  Stock  subject to
options, warrants or rights that are currently exercisable or exercisable within
60 days  are  deemed  outstanding  for  purposes  of  computing  the  percentage
ownership of the person  holding such options,  warrants or rights,  but are not
deemed  outstanding  for purposes of computing the  percentage  ownership of any
other person.


                        Footnotes continued on next page




                                       40
<PAGE>



         (3)  Figures  below  represent  all Class B Common  Stock  outstanding.
Beneficial ownership of shares of Class B Common Stock for Messrs. Merrick, John
Schwan,  Howard Schwan and Ms. Rohlen include indirect  ownership of such shares
through CTI Investors, L.L.C. See "Certain Transactions."

         (4)  Assumes  conversion  of all  shares of Class B Common  Stock  into
shares of Common Stock.

         (5)Includes warrants to purchase up to 76,923 shares of Common Stock at
$.91 per share and warrants to purchase up to 100,961  shares of Common Stock at
$3.12 per share.

         (6)Includes warrants to purchase up to 76,923 shares of Common Stock at
$.91 per share and warrants to purchase up to 112,180  shares of Common Stock at
$3.12 per share.

         (7)Includes warrants to purchase up to 76,923 shares of Common Stock at
$.91 per share and  warrants to purchase up to 16,026  shares of Common Stock at
$3.12 per share.

         (8)Includes warrants to purchase up to 48,077 shares of Common Stock at
$3.12 per share, and 230,769 shares of Common Stock subject to redemption by the
Company. See "Certain Transactions."

         (9)Includes shares held by immediate family members.

</FN>
</TABLE>












                                       41
<PAGE>



                              CERTAIN TRANSACTIONS

         In March 1996, the Company  entered into a Stock  Redemption  Agreement
with John C. Davis  which was  subsequently  amended  June 27,  1997.  Under the
amended  Stock  Redemption  Agreement  the  Company  has the  right  but not the
obligation to redeem up to 333,333  shares of Common Stock owned by Mr. Davis at
the price of $1.95 per share at any time through  January 31,  1998.  Commencing
March 1, 1998 through  February 28, 2000, the Company is obligated to pay to Mr.
Davis, for the redemption of shares at $1.95 per share (i) an amount equal to 2%
of the Company's pretax profits each fiscal quarter  (beginning with the quarter
ended  February  28,  1998)  and (ii) an  amount  equal to 2% (but not to exceed
$8,000) of the amount by which  latex and mylar  balloon  revenues  exceed  $1.3
million in any month. The Company also has the right to redeem additional shares
of Common Stock from Mr.  Davis during this period at $1.95 per share,  provided
that the total number of shares subject to redemption under the Stock Redemption
Agreement  does not  exceed  333,333.  As of the date of this  Offering  102,564
shares of Common  Stock  have been  redeemed  pursuant  to the Stock  Redemption
Agreement.

         In  March  and  May of  1996,  a group  of  investors  made  an  equity
investment  of  $1,000,000  in the  Company  in return for  1,098,901  shares of
Preferred Stock,  $.91 par value.  Each share of Preferred Stock was entitled to
an annual cumulative  dividend of 13% of the purchase price, and was convertible
into one share of Common Stock. The shares of Preferred Stock, voting separately
as a  class,  were  entitled  to  elect  four of the  Company's  directors.  CTI
Investors,  L.L.C., an Illinois limited liability company,  invested $900,000 in
the shares of Preferred Stock.  Members of CTI Investors,  L.L.C. include Howard
W. Schwan,  John H. Schwan and Stephen M. Merrick,  members of  management,  and
Frances Ann Rohlen. See "Management."

         In July, 1997, the shares of Preferred Stock were converted into shares
of Class B Common Stock in connection with the  recapitalization of the Company.
See "The Company--Recapitalization" and "Principal Shareholders."

         In  December,  1996,  Howard W.  Schwan,  John H. Schwan and Stephen M.
Merrick were each issued  warrants to purchase  76,923  shares of the  Company's
Common Stock at an exercise  price of $.91 per share in  consideration  of their
facilitating  and  guaranteeing a bank loan to the Company in the amount of $6.3
million. The warrants have a term of six years. See "Management's Discussion and
Analysis of Financial Condition and Results of Operation."

         In June,  1997, the Company issued in a private  placement notes in the
principal  amount of $865,000,  together with warrants to purchase up to 277,244
shares of the  Company's  Common Stock at an exercise  price of $3.12 per share.
The  warrants  have a term of five  years.  Howard W.  Schwan,  John H.  Schwan,
Stephen M. Merrick and John C. Davis, members of management,  purchased $50,000,
$350,000 and $300,000 and $150,000, respectively, of the notes and warrants. Mr.
John Schwan and Mr.  Merrick  applied  advances of  $200,000  each,  made to the
Company in January,  1997, toward the purchase of notes and warrants.  See "Risk
Factors--Related Party Transactions; Potential Conflicts of Interest."

         Stephen  M.  Merrick,  Chief  Executive  Officer of the  Company,  is a
principal of the law firm of Fishman  Merrick Miller Genelly  Springer  Klimek &
Anderson,  P.C. which serves as general counsel of the Company.  Fishman Merrick
Miller Genelly Springer Klimek & Anderson, P.C. will pass on the validity of the
Units in the Offering.  In addition,  Mr. Merrick owns 219,781 shares of Class B
Common Stock, 140,923 shares of Common Stock, warrants to purchase 76,923 shares
of Common Stock at $.91 per share,  and warrants to purchase  100,961  shares of
Common  Stock at 3.12 per share.  Other  members of the firm of Fishman  Merrick
Miller  Genelly  Springer  Klimek & Anderson,  P.C.  own an  aggregate of 53,561
shares of Common Stock. See "Legal Matters."

         John H. Schwan is the president and  shareholder of Packaging  Systems,
Inc. and affiliated companies. The Company made purchases of packaging materials
from these  entities in the amount of  $1,106,649  during the year ended October
31, 1996 and $145,267 for the six months ended April 30, 1997.





                                       42
<PAGE>



                          DESCRIPTION OF CAPITAL STOCK

         The  authorized  capital  stock of the Company  consists of  11,000,000
shares of Common Stock,  $.065 par value, and 1,100,000 shares of Class B Common
Stock,  $.91 par value and 2,000,000 shares of Preferred Stock,  $.91 par value.
On the date of this Prospectus,  after giving effect to the recapitalization and
the  conversion,  the Company has outstanding  1,010,202  shares of Common Stock
held of record by over 20  stockholders  and 1,098,901  shares of Class B Common
Stock held of record by 2 stockholders.  All outstanding shares of capital stock
of the Company are fully paid and non-assessable.

Common Stock and Class B Common Stock

         The  holders of Common  Stock are  entitled  to one vote for each share
held of record on all matters submitted to a vote of the  stockholders.  Holders
of Common Stock will vote together  with holders of Class B Common  Stock,  on a
one  vote  for  each  share  basis,  on  all  matters  submitted  to a  vote  of
stockholders except the election of directors. Holders of Common Stock and Class
B Common  Stock shall share  equally,  on a per share  basis,  in all  dividends
declared  by the  Company  and  will  participate  equally  in the  proceeds  of
dissolution of the Company, on a per share basis.

         Holders of Class B Common Stock, voting separately as a class, have the
right to elect four of the  Company's  seven  directors,  and will vote together
with holders of Common Stock, as a class, on the election of the remaining three
directors.  Neither the Common Stock or Class B Common Stock possess  cumulative
voting  rights or  preemptive  rights.  Holders of Class B Common Stock have the
right to convert their shares into shares of Common Stock,  on a share for share
basis at any time, and such shares will automatically convert on July 23, 2002.

The Units

         Each Unit  consists  of one share of  Common  Stock and one  Redeemable
Warrant,  which entitles the registered  holder thereof to purchase one share of
Common Stock at an initial  exercise  price of $____ [150% of the initial public
offering price per Unit] per share, subject to adjustment.  The shares of Common
Stock and  Redeemable  Warrants  comprising  the Units  will be  detachable  and
separately tradeable upon issuance.  The Company and the Underwriter may jointly
determine, based upon market conditions, to delist the Units upon the expiration
of the 30-day period commencing on the date of this Prospectus.

The Redeemable Warrants

         The  Redeemable  Warrants will be issued under and subject to the terms
of a Warrant  Agreement  (the "Warrant  Agreement")  dated as of the date hereof
between the Company and Continental  Stock Transfer & Trust Company,  as warrant
agent (the "Warrant Agent").  Set forth below is a summary of certain provisions
of the Warrant  Agreement.  Such  summary does not purport to be complete and is
subject to and  qualified in its entirety by reference to all of the  provisions
of the Warrant Agreement. A copy of the Warrant Agreement is filed as an exhibit
to the Registration Statement of which this Prospectus forms a part.

         General. Each Redeemable Warrant entitles the registered holder thereof
to  purchase  one share of Common  Stock at an initial  exercise  price of $____
[150% of the  initial  public  offering  price per Unit] per  share,  subject to
adjustment,  at any time following the date of issuance until 5:00 p.m. New York
time,  on  ______,  2002  [60  months  from  the  date of the  Prospectus]  (the
"Expiration Date"), unless previously





                                       43
<PAGE>



redeemed.  Each Redeemable Warrant will be issued in registered form and will be
transferable  from and after the date of  issuance  and prior to the  Expiration
Date.  Warrantholders are not entitled,  by virtue of being  Warrantholders,  to
receive dividends or to vote at or receive notice of any meeting of stockholders
or to exercise  any other  rights  whatsoever  as  stockholders  of the Company.
Commencing  ________,  1998 [12  months  from the date of the  Prospectus],  the
Company  will  have the  right to redeem  all,  but not less  than  all,  of the
Redeemable  Warrants at a price of $.05 per Redeemable Warrant on 30 days' prior
written  notice,  provided  that the  Company  shall have  obtained  the written
consent of Joseph Stevens & Company,  Inc. (the "Underwriter"),  and the average
closing  bid  price of the  Common  Stock  equals  or  exceeds  150% of the then
exercise price per share, subject to adjustment,  for any 20 trading days within
a period of 30 consecutive trading days ending on the fifth trading day prior to
the date of the notice of redemption.

         Adjustments.  The  exercise  price of the  Redeemable  Warrants and the
number of shares of Common Stock  issuable upon exercise  thereof are subject to
adjustment in certain  events,  including  stock splits or  combinations,  stock
dividends,  or  through  a  recapitalization  resulting  from a stock  split  or
combination.  The remaining shares of Common Stock issuable upon exercise of the
Redeemable Warrant and the purchase price thereof will be appropriately adjusted
by the Company.

         Amendments.  The Board of Directors of the Company,  in its discretion,
may amend the terms of the  Redeemable  Warrants to, among other things,  reduce
the exercise price; provided, however, that no amendment adversely affecting the
rights  of the  holders  of the  Redeemable  Warrants  may be made  without  the
approval of the holders of not less than a majority of the  Redeemable  Warrants
then outstanding.

         Exercise  of  Redeemable  Warrants.  The  Redeemable  Warrants  may  be
exercised  by  surrendering  to  the  Warrant  Agent  the  warrant   certificate
evidencing  the  Warrant,  duly  executed  by  the  Warrantholder  or  his  duly
authorized agent and indicating such Warrantholder's election to exercise all or
a portion of the  Redeemable  Warrants  evidenced by such  warrant  certificate.
Surrendered warrant certificates must be accompanied by payment of the aggregate
exercise price of the Redeemable Warrants to be exercised,  which payment may be
made, at the Warrantholder's  election, in cash or by delivery of a cashier's or
certified check or any combination of the foregoing.  A current  Prospectus must
be in effect in order for  holders  of  Redeemable  Warrants  to  exercise  such
Redeemable Warrants. Pursuant to the terms of the Warrant Agreement, the Company
has agreed to maintain a current Prospectus in effect until the Expiration Date,
subject to certain exceptions.

         Upon receipt of duly  executed  Redeemable  Warrants and payment of the
exercise  price,  the Company shall issue and cause to be delivered,  to or upon
the written order of exercising  Warrantholders,  certificates  representing the
number  of  shares  of  Common  Stock so  purchased,  if  fewer  than all of the
Redeemable  Warrants evidenced by any warrant  certificate are exercised,  a new
warrant  certificate  evidencing the Redeemable  Warrants remaining  unexercised
will be issued to the Warrantholder.

         The Company has  authorized  and will  reserve for issuance a number of
shares of Common Stock  sufficient to provide for the exercise of all Redeemable
Warrants.  When delivered in accordance with the Warrant Agreement,  such shares
will be fully paid and non-assessable.

The Preferred Stock

         The  Preferred  Stock may be issued in one or more series at such times
and for such consideration as shall be authorized from time to time by the Board
of Directors.

Transfer Agent and Registrar

         The transfer agent and registrar for the Common Stock of the Company is
Continental Stock Transfer & Trust Company, New York, New York.




                                       44
<PAGE>



                       SECURITIES ELIGIBLE FOR FUTURE SALE

         Upon completion of this Offering,  the Company will have outstanding an
aggregate of 2,343,535  shares of Common Stock and  1,098,901  shares of Class B
Common Stock  assuming  (i) the  issuance by the Company of 1,333,333  shares of
Common Stock included in the Units offered hereby, (ii) no issuance of shares of
Common Stock  underlying  the  Redeemable  Warrants,  Underwriter's  Warrants or
relating  to other  outstanding  warrants  to purchase  Common  Stock,  (iii) no
exercise of outstanding  options to purchase Common Stock and (iv) no conversion
of the Class B Common Stock. Of these shares,  the 1,333,333  shares included in
the Units will be freely tradeable without  restriction or further  registration
under the  Securities  Act,  except for shares held by Affiliates of the Company
(whose sales would be subject to certain limitations and restrictions  described
below) and the regulations promulgated thereunder).

         The remaining shares were sold by the Company in reliance on exemptions
from the  registration  requirements  of the Securities Act and are  "restricted
securities"  within the meaning of Rule 144 under the  Securities  Act.  Most of
these  shares will be  eligible  for sale in the public  market  under Rule 144;
however,  all of these  shares are subject to lock-up  agreements  whereby  such
securities  cannot  be sold  for a  period  of 18  months  from the date of this
Prospectus, unless released therefrom by the Underwriter.

         The  Redeemable  Warrants  underlying  the Units offered hereby and the
shares of Common  Stock  underlying  such  Redeemable  Warrants,  upon  exercise
thereof,  will be freely tradeable without restriction under the Securities Act,
except for any  Redeemable  Warrants or shares of Common  Stock  purchased by an
Affiliate,  which will be subject to the resale limitation of Rule 144 under the
Securities Act.

         In addition,  without the consent of the  Underwriter,  the Company has
agreed not to sell or offer for sale any of its  securities  during the  Lock-up
Period,  except pursuant to outstanding options and warrants and pursuant to the
Company's existing option plans.

         In general, under Rule 144 as currently in effect, a person (or persons
whose shares are aggregated), including an Affiliate, who has beneficially owned
shares for at least one year is entitled to sell, within any three-month period,
a number  of shares  that  does not  exceed  the  greater  of (i) 1% of the then
outstanding  shares of Common Stock or (ii) the average weekly trading volume in
the Common Stock during the four calendar weeks preceding such sale,  subject to
the filing of a Form 144 with respect to such sale and certain other limitations
and  restrictions.  In  addition,  a person  who is not  deemed  to have been an
Affiliate of the Company at any time during the 90 days preceding a sale and who
has  beneficially  owned the shares  proposed  to be sold for at least two years
would be  entitled  to sell such  shares  under Rule 144  without  regard to the
requirements  described  above.  To the extent that shares were acquired from an
Affiliate of the Company,  such stockholder's  holding period for the purpose of
effecting  a sale  under Rule 144  commences  on the date of  transfer  from the
Affiliate.

         Sales of a  substantial  amount of Common  Stock in the  public  market
could adversely affect the market price of the Common Stock and could impair the
Company's  future  ability  to raise  capital  through  the  sale of its  equity
securities.






                                       45
<PAGE>



                                  UNDERWRITING

         Joseph Stevens & Company,  Inc. (the "Underwriter") has entered into an
Underwriting  Agreement with the Company  pursuant to which,  and subject to the
terms and conditions  thereof,  it has agreed to purchase from the Company,  and
the Company has agreed to sell to the Underwriter,  on a firm commitment  basis,
all of the Units offered by the Company hereby.

         The Company has been advised by the  Underwriter  that the  Underwriter
initially proposes to offer the Units to the public at the public offering price
set forth on the cover  page of this  Prospectus  and that the  Underwriter  may
allow  to  certain  dealers  who are  members  of the  National  Association  of
Securities Dealers,  Inc. ("NASD")  concessions not in excess of $____ per Unit,
of  which  amount a sum not in  excess  of  $__________  per Unit may in turn be
reallowed  by such  dealers  to other  dealers.  After the  commencement  of the
Offering,  the  public  offering  price,  concessions  and  reallowances  may be
changed.  The Underwriter has informed the Company that it does not expect sales
to  discretionary  accounts by the  Underwriter  to exceed  five  percent of the
securities offered by the Company hereby.

         The Company has granted to Underwriter an option, exercisable within 45
days of the  date of this  Prospectus,  to  purchase  from  the  Company  at the
offering price,  less  underwriting  discounts and the  non-accountable  expense
allowance,  all or part of an  additional  199,999  Units on the same  terms and
conditions of the Offering for the sole purpose of covering over-allotments,  if
any.

         The Company has agreed to indemnify  the  Underwriter  against  certain
liabilities,  including  liabilities  under the Securities  Act. The Company has
agreed to pay to the Underwriter a  non-accountable  expense  allowance equal to
three  percent  (3%) of the gross  proceeds  derived  from the sale of the Units
underwritten, $30,000 of which has been paid to date.

         Upon the exercise of any  Redeemable  Warrants more than one year after
the date of this  Prospectus,  which exercise was solicited by the  Underwriter,
and to the extent not inconsistent with the guidelines of the NASD and the Rules
and Regulations of the Commission, the Company has agreed to pay the Underwriter
a commission which shall not exceed five percent (5%) of the aggregate  exercise
price of such Redeemable Warrants in connection with bona fide services provided
by the  Underwriter  relating  to any warrant  solicitation.  In  addition,  the
individual  must designate the firm entitled to such warrant  solicitation  fee.
However,  no compensation will be paid to the Underwriter in connection with the
exercise of the Redeemable  Warrants if (a) the market price of the Common Stock
is lower than the exercise price of the Redeemable Warrants,  (b) the Redeemable
Warrants were held in a discretionary account or (c) the Redeemable Warrants are
exercised  in an  unsolicited  transaction.  Unless  granted an exemption by the
Commission from its Rule 101 under  Regulation M promulgated  under the Exchange
Act, the  Underwriter  will be  prohibited  from  engaging in any  market-making
activities with regard to the Company's securities for the periods prescribed by
exemption  (xi) to Rule 101 prior to any  solicitation  of the  exercise  of the
Redeemable  Warrants  until the later of the  termination  of such  solicitation
activity  or  the  termination  (by  waiver  or  otherwise)  of  any  right  the
Underwriter  may have to  receive a fee.  As a result,  the  Underwriter  may be
unable to continue to provide a market for the Company's Units,  Common Stock or
Redeemable  Warrants  during certain  periods while the Redeemable  Warrants are
exercisable.  If the Underwriter has engaged in any of the activities prohibited
by Rule  101  under  Regulation  M  during  the  periods  described  above,  the
Underwriter  undertakes  to  waive  unconditionally  its  rights  to  receive  a
commission on the exercise of such Redeemable Warrants.




                                       46
<PAGE>



         In connection  with this Offering,  the Underwriter and certain selling
group members and their  respective  affiliates may engage in transactions  that
stabilize,  maintain  or  otherwise  affect the market  price of the Units,  the
Common Stock and/or Redeemable  Warrants (the  "Securities").  Such transactions
may include  stabilization  transactions effected in accordance with Rule 104 of
Regulation  M,  pursuant to which such  persons  may bid for or purchase  Common
Stock for the  purpose  of  stabilizing  their  respective  market  prices.  The
Underwriter  also may create a short position for the account of the Underwriter
by selling more  Securities in connection with the Offering than it is committed
to purchase  from the Company,  and in such case may purchase  Securities in the
open market  following  completion  of the Offering to cover all or a portion of
such short  position.  The  Underwriter  may also cover all or a portion of such
short position, up to 199,999 Units, by exercising the Over-Allotment Option. In
addition,   the  Underwriter   may  impose  "penalty  bids"  under   contractual
arrangements  whereby it may reclaim from a dealer participating in the Offering
for the account of the  Underwriter,  the  selling  concession  with  respect to
Securities that are distributed in the Offering but  subsequently  purchased for
the  account of the  Underwriter  in the open  market.  Any of the  transactions
described in this  paragraph may result in the  maintenance of the prices of the
Securities  at levels  above  that  which  might  otherwise  prevail in the open
market. None of the transactions described in the paragraph is required, and, if
they are undertaken, they may be discontinued at any time.

         All of the holders of the issued and outstanding shares of Common Stock
and Class B Common Stock prior to the Offering have agreed (i) not to,  directly
or  indirectly,  issue,  offer to sell,  sell,  grant an option for the sale of,
transfer,  pledge,  assign,  hypothecate,  or  otherwise  encumber or dispose of
(collectively,  "Transfer"),  any  securities  issued by the Company,  including
shares of Common Stock and Class B Common Stock or securities  convertible  into
or  exchangeable  or  exercisable  for or  evidencing  any right to  purchase or
subscribe for any shares of Common Stock or Class B Common Stock for a period of
eighteen (18) months from the effective date of the Registration  Statement (the
"Lock-Up Period"), without the prior written consent of the Underwriter,  except
in a private  transaction where the transferee agrees to such restrictions,  and
(ii) that,  for  twenty-four  (24) months  following the  effective  date of the
Registration  Statement,  any public sales of the Company's  securities shall be
made  through  the  Underwriter  in  accordance  with  its  customary  brokerage
practices either on a principal or agency basis. An appropriate  legend shall be
marked on the face of certificates representing all such securities.

         In connection  with the  Offering,  the Company has agreed to issue and
sell to the  Underwriter  and/or its  designees,  at the closing of the proposed
underwriting,  for nominal  consideration,  five (5) year Underwriter's Warrants
(the  "Underwriter  Warrants")  to purchase  133,333  Units.  The  Underwriter's
Warrants  are  exercisable  at any  time  during  a  period  of four  (4)  years
commencing at the beginning of the second year after their  issuance and sale at
a price of  $__________  [120% of the offering price of the Units] per Unit. The
shares  of Common  Stock,  Redeemable  Warrants,  and  shares  of  Common  Stock
underlying   the  Redeemable   Warrants   issuable  upon  the  exercise  of  the
Underwriter's  Warrant  are  identical  to  those  offered  to the  public.  The
Underwriter's Warrants contain anti-dilution provisions providing for adjustment
of the number of warrants and exercise  price under certain  circumstances.  The
Underwriter's  Warrants  grant to the holders  thereof and to the holders of the
underlying   securities   certain  rights  of  registration  of  the  securities
underlying the Underwriter's Warrants.

         The Company has also agreed that for five (5) years from the  effective
date of the Registration Statement, the Underwriter may designate one person for
election to the Company's Board of Directors (the "Designation  Right").  In the
event that the Underwriter elects not to exercise its Designation Right, then it
may  designate  one  person to attend all  meetings  of the  Company's  Board of
Directors  for a period of five (5) years.  The Company has agreed to  reimburse
the Underwriter's designee for all out-of-pocket expenses





                                       47
<PAGE>



incurred in connection  with the designee's  attendance at meetings of the Board
of  Directors.  The  Company has also  agreed to retain the  Underwriter  as the
Company's financial  consultant for a period of twenty-four (24) months from the
date hereof and to pay the  Underwriter  a monthly  retainer  of $2,000,  all of
which is payable in advance on the  closing  date set forth in the  Underwriting
Agreement.  The Underwriting  Agreement also provides that the Underwriter has a
right  of  first  refusal  for a  period  of two  years  from  the  date of this
Prospectus  with respect to any sales of securities by the Company or any of its
present or future subsidiaries.

         Prior to this Offering,  there has been no public market for the Units,
the Common Stock, or the Redeemable  Warrants.  Accordingly,  the initial public
offering  price of the  Units  and the  terms of the  Redeemable  Warrants  were
determined by  negotiation  between the Company and the  Underwriter.  Among the
factors  considered  in  determining  such prices and terms,  in addition to the
prevailing market conditions,  included the history of and the prospects for the
industry in which the Company competes, the market price of the Common Stock, an
assessment  of the  Company's  management,  the  prospects of the  Company,  its
capital structure and such other factors that were deemed relevant. The offering
price does not  necessarily  bear any  relationship  to the  assets,  results of
operations or net worth of the Company.

         The  foregoing is a summary of the  principal  terms of the  agreements
described above and does not purport to be complete. Reference is made to a copy
of  each  such  agreement  which  are  filed  as  exhibits  to the  Registration
Statement. See "Additional Information."

                                  LEGAL MATTERS

         The validity of the Units offered  hereby have been passed upon for the
Company by Fishman  Merrick Miller  Genelly  Springer  Klimek & Anderson,  P.C.,
Chicago,  Illinois. Stephen M. Merrick, Chief Executive Officer, and a principal
shareholder,  of the Company,  is a principal of Fishman  Merrick Miller Genelly
Springer  Klimek &  Anderson,  P.C.  and members of the firm also have an equity
ownership in the Company. See "Certain  Transactions" and "Risk Factors--Related
Party  Transactions;  Potential  Conflicts of Interests."  Orrick,  Herrington &
Sutcliffe LLP, New York,  New York, has acted as counsel for the  Underwriter in
connection with the Offering.

                                     EXPERTS

         The  balance  sheets  as of  October  31,  1996,  and the  consolidated
statements of operations,  stockholders'  equity, and cash flows for each of the
two years in the period ended October 31, 1996, included in this Prospectus have
been  included  herein in  reliance  on the report of Coopers & Lybrand  L.L.P.,
independent  accountants,  given on the  authority  of that firm as  experts  in
accounting and auditing.

                        CHANGE IN INDEPENDENT ACCOUNTANTS

         In 1996, the Company  voluntarily  changed its independent  accountants
from Detterbeck & Associates,  Ltd. ("Detterbeck") to Jacobson,  Scott, Gordon &
Horewitch  ("JSG&H").  This  change  was  approved  by the  Company's  Board  of
Directors.  Detterbeck  had been  retained  to  audit  the  Company's  financial
statements  as of and for the  year  ended  October  31,  1995.  The  report  of
Detterbeck  for the year ended October 31, 1995,  which is not included  herein,
contained no adverse  opinion or  disclaimer of opinion and was not qualified or
modified as to uncertainty, audit scope or application of accounting principles.
During the year ended  October 31,  1995 and  through  the date of  replacement,
there  were  no  disagreements  with  Detterbeck  on any  matter  of  accounting
principles or practices,  financial statement  disclosure,  or auditing scope or
procedure.




                                       48
<PAGE>



         In 1997, the Company  voluntarily  changed its independent  accountants
from JSG&H to Coopers & Lybrand L.L.P. This change was approved by the Company's
Board of Directors.  The financial  statements  for each of the years in the two
year period  ended  October 31, 1996,  were audited by Coopers & Lybrand  L.L.P.
JSG&H had been  retained to audit the Company's  financial  statements as of and
for the year  ended  October  31,  1996.  The report of JSG&H for the year ended
October 31, 1996, which is not included herein,  contained no adverse opinion or
disclaimer of opinion and was not qualified or modified as to uncertainty, audit
scope or application of accounting principles. During the year ended October 31,
1996 and through the date of replacement, there were no disagreements with JSG&H
on any  matter  of  accounting  principles  or  practices,  financial  statement
disclosure, or auditing scope or procedure.


                              AVAILABLE INFORMATION

         The Company has filed with the Commission a  Registration  Statement on
Form SB-2, including  amendments thereto,  relating to the Units offered hereby,
the Common Stock and Redeemable  Warrants  included therein and the Common Stock
underlying the Redeemable Warrants.  This Prospectus does not contain all of the
information set forth in the  Registration  Statement and the exhibits  thereto.
Statements  contained in this  Prospectus  as to the contents of any contract or
other document referred to are not necessarily  complete;  however, all material
information  with respect to such  contracts and documents are disclosed in this
Prospectus.  In each instance  reference is made to the copy of such contract or
other  document  filed as an exhibit to the  Registration  Statement,  each such
statement being qualified in all respects by such reference.

         For further  information with respect to the Company and the securities
offered hereby,  reference is made to such Registration Statement,  exhibits and
schedules.  A copy of the  Registration  Statement  may be  inspected  by anyone
without charge at the public reference  facilities  maintained by the Commission
at Room 1024,  Judiciary Plaza, 450 Fifth Street, N.W.,  Washington,  D.C. 20549
and will also be available for inspection and copying at the regional offices of
the Commission  located at 7 World Trade Center, New York, New York 10048 and at
Citicorp Atrium Center, 500 West Madison Street,  Suite 1400, Chicago,  Illinois
60661.  Copies of such material may also be obtained  from the Public  Reference
Section of the Commission at 450 Fifth Street, N.W.,  Washington,  D.C. 20549 at
prescribed rates. Such material may also be accessed  electronically by means of
the Commission's home page on the Internet at http://www.sec.gov. As a result of
the Offering,  the Company will be subject to the informational  requirements of
the Exchange  Act. So long as the Company is subject to the  periodic  reporting
requirements  of the  Exchange  Act, it will furnish  holders of the Units,  the
Common Stock and the Redeemable Warrants with annual reports  containing,  among
other  information,  audited  financial  statements  certified by an independent
accounting  firm.  The Company also intends to furnish such other  reports as it
may determine or as may be required by law.





                                       49
<PAGE>



<TABLE>


<S>                                                                                        <C>
No  underwriter,  dealer,  sales  representative  or any other  person  has been
authorized to give any  information  or to make any  representations  other than
those contained in this  Prospectus  and, if given or made, such  information or
representations must not be relied upon as having been authorized by the Company                       [LOGO]             
or the  Underwriter.  Neither the delivery of this  Prospectus nor any sale made                                          
hereunder shall, under any circumstances,  create any implication that there has                                          
been no change in the affairs of the  Company  since the date hereof or that the                                          
information  contained  herein is correct as of any date  subsequent to the date                                          
hereof.  This  Prospectus does not constitute an offer to sell or a solicitation             CTI INDUSTRIES CORPORATION   
of an offer to buy any securities  offered hereby by anyone in any  jurisdiction                                          
in which such offer or  solicitation  is not  authorized  or in which the person                                          
making such offer or solicitation is not qualified to do so or to anyone to whom                                          
it is unlawful to make such offer or solicitation.                                                                        
                                                                                                                          
                                                                                                                          
                           TABLE OF CONTENTS                                                       1,333,333 Units        
                                                                      Page                                                
                                                                      ----                      Each Unit Consisting      
Prospectus Summary...................................                   3                                of               
Risk Factors.........................................                   8                     One Share of Common Stock   
The Company..........................................                  14                                and              
Use of Proceeds......................................                  15                      One Redeemable Warrant     
Dividend Policy......................................                  16
Capitalization.......................................                  17                                                 
Dilution.............................................                  18 
Selected Financial Data..............................                  20                                                 
Management's Discussion and Analysis of                                                                                   
   Financial Condition                                                                                                    
   and Results of Operations.........................                  22                                                 
Business.............................................                  26                                                 
Management...........................................                  35                                                 
Principal Stockholders...............................                  40                             PROSPECTUS           
Certain Transactions.................................                  42  
Description of Capital Stock.........................                  43                                                   
Securities Eligible for Future Sale..................                  45                                                      
Underwriting.........................................                  46                                                   
Legal Matters........................................                  48                                                   
Experts..............................................                  48                                                   
Change in Independent Accountants....................                  48
Available Information................................                  49                     JOSEPH STEVENS & COMPANY, INC. 
Index to Financial Statements........................                 F-1     
                                                                                                                          
                                                                                                           , 1997         
</TABLE>

         Until ________,  1997 (25 days after the date of this Prospectus),  all
dealers  effecting  transactions  in the registered  securities,  whether or not
participating  in this  distribution,  may be required to deliver a  Prospectus.
This  delivery  requirement  is in  addition  to the  obligations  of dealers to
deliver a  Prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.




                                       50
<PAGE>

   













                 CTI INDUSTRIES CORPORATION AND SUBSIDIARY
              REPORT ON AUDIT OF CONSOLIDATED FINANCIAL STATEMENTS
                  FOR THE YEARS ENDED OCTOBER 31, 1995 AND 1996
          AND THE SIX MONTHS ENDED APRIL 30, 1996 AND 1997 (unaudited)




<PAGE>



CTI Industries Corporation and Subsidiary

Table of Contents

                                                                      Page(s)

  Report of Independent Accountants                                      F-1

  Consolidated Financial Statements:
    Consolidated Balance Sheets as of October 31, 1996
      and April 30, 1997 (unaudited)                                     F-2

    Consolidated Statements of Operations for the
      years ended October 31, 1995 and 1996
      and the six months ended
      April 30, 1996 and 1997 (unaudited)                                F-3

    Consolidated Statements of Stockholders' Equity
      for the years ended October 31, 1995 and 1996                      F-4

    Consolidated Statements of Cash Flows for the years
      ended October 31, 1995 and 1996 and the six months
      ended April 30, 1996 and 1997 (unaudited)                          F-5

    Notes to Consolidated Financial Statements                        F-6 - F-19



<PAGE>



Report of Independent Accountants


To the Board of Directors of
CTI Industries Corporation

We have audited the  accompanying  consolidated  balance sheet of CTI Industries
Corporation  and subsidiary as of October 31, 1996 and the related  consolidated
statements  of  operations,  stockholders'  equity  and cash flows for the years
ended October 31, 1995 and 1996. These consolidated financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.


We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable  assurance about whether the  consolidated  financial  statements are
free of material  misstatement.  An audit includes  examining,  on a test basis,
evidence  supporting the amounts and disclosures in the  consolidated  financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the  financial  position of CTI  Industries
Corporation  and  subsidiary  as of  October  31,1996,  and the  results  of its
operations,  stockholders' equity and its cash flows for the years ended October
31,1995 and 1996 in conformity with generally accepted accounting principles.




Chicago, Illinois
July 22, 1997




                                      F-1
<PAGE>

CTI Industries Corporation and Subsidiary

Consolidated Balance Sheet
<TABLE>
<CAPTION>
                                                                               October 31,                  April 30, 1997
          ASSETS                                                                  1996                Actual            Pro Forma
                                                                                                              (unaudited)
Current Assets:
<S>                                                                          <C>                 <C>                <C>
  Cash                                                                       $    130,818        $      --
  Accounts receivable (less allowance
    for doubtful accounts of $ 129,998 at
    October 31, 1996 and $ 126,313 at April 30, 1997)                           1,665,097            2,679,461
  Inventories                                                                   4,582,593            4,701,640
  Other                                                                           218,879              306,243
                                                                             ------------         ------------
          Total current assets                                                  6,597,387            7,687,344
                                                                             ------------         ------------
Property and equipment:
  Machinery and equipment                                                       6,352,054            6,436,719
  Building                                                                      2,168,563            2,168,563
  Office furniture and equipment                                                1,082,665            1,263,115
  Land                                                                            250,000              250,000
  Leasehold improvements                                                          147,128              147,128
                                                                             ------------         ------------
                                                                               10,000,410           10,265,525
  Less: accumulated depreciation                                               (6,418,486)          (6,546,714)
                                                                             ------------         ------------
          Total property and equipment, net                                     3,581,924            3,718,811
                                                                             ------------         ------------
Other assets:
  Deferred financing costs, net                                                   106,224               81,847
  Investment in joint venture                                                        --                 34,575
                                                                             ------------         ------------
                                                                                  106,224              116,422
                                                                             ------------         ------------
          Total assets                                                       $ 10,285,535         $ 11,522,577
                                                                             ============         ============
          LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable                                                           $  2,755,700         $  2,377,383
  Line of credit                                                                2,058,816            2,942,683
  Stock redemption contract payable - current portion                             100,000               75,101
  Advances from related parties                                                      --                375,600
  Notes payable, current portion                                                  402,798              403,914
  Accrued liabilities                                                             932,575            1,022,687
                                                                             ------------         ------------
          Total current liabilities                                             6,249,889            7,197,368
                                                                             ------------         ------------
  Stock redemption contract payable                                                47,908                 --
  Notes payable                                                                 3,056,923            2,872,953
                                                                             ------------         ------------
          Total long-term liabilities                                           3,104,831            2,872,953
                                                                             ------------         ------------
Redeemable common stock                                                           450,000              450,000

Stockholders' equity:
  Convertible  Preferred stock - $.91 par value,
    2,000,000 shares authorized, 1,098,901 shares 
    issued and outstanding, including accumulated
    dividends of $27,625 (October 31, 1996)
    and $43,875 (April 30, 1997)                                                1,027,625            1,043,875      $       --
  Common stock - $.065 par value, 11,000,000 shares
    authorized, 1,131,507 (October 31, 1996) and 1,154,585 
    (April 30, 1997) shares issued, 987,125 (October 31, 1996) 
    and 1,010,202 (April 30, 1997) shares outstanding                              73,548               75,048            75,048
  Class B Common stock - $.91 par value,
     1,100,000 shares authorized, 1,098,901 shares outstanding                       --                   --           1,000,000
  Paid-in-capital                                                                 230,348              248,348           248,348
  Retained earnings                                                               137,194              462,885           462,885
  Less:
    Treasury stock - 144,382 shares at cost                                      (370,700)            (370,700)         (370,700)
    Redeemable common stock                                                      (450,000)            (450,000)         (450,000)
    Stock subscription receivable                                                (167,200)              (7,200)           (7,200)
                                                                             ------------         ------------      ------------
          Total stockholders' equity                                              480,815            1,002,256      $    958,381
                                                                             ------------         ------------      ============
          Total liabilities and stockholders' equity                         $ 10,285,535         $ 11,522,577
                                                                             ============         ============
</TABLE>
The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       F-2
<PAGE>



  CTI Industries Corporation and Subsidiary

  Consolidated Statements of Operations
<TABLE>
<CAPTION>

                                                                    Years Ended                       Six Months Ended
                                                           ---------------------------         ---------------------------
                                                                     October 31,                         April 30,
                                                                1995            1996                1996            1997
                                                                                                        (unaudited)

<S>                                                        <C>             <C>                 <C>             <C>         
Net sales                                                  $ 22,783,780    $ 13,910,104        $  7,883,675    $  8,736,121
Cost of sales                                                15,077,979       8,558,053           4,798,353       5,384,031
                                                           ------------    ------------        ------------    ------------
          Gross profit on sales                               7,705,801       5,352,051           3,085,322       3,352,090
                                                           ------------    ------------        ------------    ------------
Operating expenses:
  Administrative                                              2,899,640       2,054,780           1,196,072         900,385
  Selling                                                     3,770,462       2,387,027           1,332,154       1,363,865
  Advertising and marketing                                   2,356,255         592,309             340,530         468,344
  Plant shutdown expense                                        850,000            --                  --              --
                                                           ------------    ------------        ------------    ------------
          Total operating expenses                            9,876,357       5,034,116           2,868,756       2,732,594
                                                           ------------    ------------        ------------    ------------
Income (loss) from operations                                (2,170,556)        317,935             216,566         619,496
                                                           ------------    ------------        ------------    ------------
Other income (expense):
  Interest expense                                             (799,839)       (553,027)           (317,185)       (303,942)
  Other                                                         125,516          57,986              32,081          75,137
  Loss on disposition of latex equipment                       (822,439)           --                  --              --
                                                           ------------    ------------        ------------    ------------
          Total other expense                                (1,496,762)       (495,041)           (285,104)       (228,805)
                                                           ------------    ------------        ------------    ------------
Income (loss) before income taxes                            (3,667,318)       (177,106)            (68,538)        390,691
Income tax expense (benefit)                                   (774,143)          5,934                --              --
                                                           ------------    ------------        ------------    ------------
          Net income (loss)                                  (2,893,175)       (183,040)            (68,538)        390,691

Dividends applicable to convertible
    preferred stock                                                --           (74,211)            (10,294)        (65,000)
                                                           ------------    ------------        ------------    ------------
Income(loss)applicable to common shares                    $ (2,893,175)   $   (257,251)       $    (78,832)   $    325,691
                                                           ============    ============        ============    ============
Net Income (loss) per common and common
    equivalent shares                                      $      (2.14)   $      (0.20)       $      (0.06)   $       0.26
                                                           ============    ============        ============    ============

Weighted average number of common and
    common equivalent shares outstanding                      1,353,384       1,290,267           1,324,080       1,254,124
                                                           ============    ============        ============    ============

</TABLE>



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

                                       F-3
<PAGE>



  CTI Industries Corporation and Subsidiary

  Consolidated Statements of Stockholders' Equity
    for the years ended October 31, 1995 and 1996

<TABLE>
<CAPTION>

                                                                                                   
                                                                                                   Less
                                                                                  ---------------------------------------           
                        Common Stock            Preferred Stock       Retained      Treasury Stock Redeemable   Stock   
                     ----------------- Paid-In  -----------------                 ---------------    Common  Subscription      
                      Shares    Amount Capital   Shares    Amount     Earnings     Shares   Amount    Stock    Receivable    Total
<S>                  <C>       <C>     <C>      <C>        <C>        <C>          <C>     <C>                <C>       <C>        
                                                
Balance, 
 October 31, 1994    1,131,507 $73,548 $230,348                       $3,287,620   41,818  $170,700           $126,450  $ 3,294,366
  Net loss                                                            (2,893,175)                                        (2,893,175)
                     ---------  ------ --------                        ---------  -------  --------            --------   -------- 

Balance, 
 October 31, 1995    1,131,507  73,548  230,348                          394,445   41,818   170,700            126,450      401,191
  Payment on stock
    subscription 
    receivable                                                                                                (119,250)     119,250
  Preferred stock 
    subscription
    receivable                                                                                                 160,000     (160,000)
  Issuance of
    preferred stock                              1,098,901 $1,000,000                                                     1,000,000
  Accumulated 
    preferred stock
    dividends                                                  27,625                                                        27,625
  Redeemable 
   common stock                                                                                      $450,000              (450,000)
  Acquisition of
    treasury stock                                                                102,564   200,000                        (200,000)
  Net loss                                                              (183,040)                                          (183,040)
  Preferred 
   dividends                                                             (74,211)                                           (74,211)
                     ---------  ------ --------  --------- ----------  ---------  -------  --------  -------- --------     -------- 
Balance, 
 October 31, 1996    1,131,507  73,548 $230,348  1,098,901 $1,027,625  $ 137,194  144,382  $370,700  $450,000 $167,200     $480,815 
                     =========  ====== ========  ========= ==========  =========  =======  ========  ======== ========     ======== 
 
</TABLE>




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



<PAGE>


  CTI Industries Corporation and Subsidiary

  Consolidated Statements of Cash Flows
<TABLE>
<CAPTION>

                                                                          Years Ended                Six Months Ended
                                                                  -------------------------     --------------------------
                                                                           October 31,                    April 30,
                                                                       1995           1996            1996          1997
                                                                                                          (unaudited)


<S>                                                               <C>            <C>            <C>            <C>        
Cash flows from operating activities:
  Net income (loss)                                               $(2,893,175)   $  (183,040)   $   (68,538)   $   390,691
    Adjustments to reconcile net loss to cash provided
      by (used in) operating activities:
        Depreciation and amortization                                 755,638        371,893        274,332        230,702
        Gain on sale of property and equipment                         (8,500)       (20,712)       (20,437)       (42,942)
        Loss on disposition of latex equipment                        822,439           --             --             --
        Provision for losses on accounts receivable
          and inventory                                               150,000        255,738         84,262         72,600
        Deferred income taxes                                        (211,300)          --             --             --
        Change in assets and liabilities:
          Accounts receivable                                       1,136,740      1,006,439        546,945     (1,022,464)
          Inventories                                                 902,389        486,483      1,195,556       (183,547)
          Other assets                                                361,195        (12,526)        41,442        (87,364)
          Accounts payable and accrued expenses                      (474,072)    (1,064,584)      (777,867)      (268,704)
                                                                  -----------     ----------    -----------    ----------- 
               Net cash provided by (used in)
                    operating activities                              541,354        839,691      1,275,695       (911,028)
                                                                  -----------     ----------    -----------    ----------- 
Cash flows from investing activities:
  Proceeds from sale of property and equipment                          8,500         45,415         21,452          2,942
  Purchases of property and equipment                                (478,637)      (495,880)      (256,990)      (343,193)
  Cash surrender value - officers' life insurance                        --           10,700           --             --   
  Investment in joint venture                                            --             --             --          (34,575)
                                                                  -----------     ----------    -----------    ----------- 
               Net cash used in investing activities                 (470,137)      (439,765)      (235,538)      (374,826)
                                                                  -----------     ----------    -----------    ----------- 
Cash flows from financing activities:
  Stock redemption contract payments                                     --          (52,092)          --          (32,807)
  Advances on line of credit                                        3,232,942      3,270,970        702,239      1,367,205
  Repayments on line of credit                                     (3,731,857)    (4,843,239)    (1,915,187)      (483,338)
  Proceeds from issuance of long-term debt                          1,910,273      3,300,000           --           18,000
  Repayment of long-term debt                                      (1,535,236)     2,694,358)      (384,118)      (200,874)
  Proceeds from debt issued to related parties                           --             --             --          375,600
  Proceeds from issuance of preferred stock                              --          840,000        840,000        160,000
  Payment of debt issue costs                                            --         (110,400)          --             --
  Dividends paid                                                         --          (46,586)          --          (48,750)
                                                                  -----------    -----------    -----------    ----------- 
               Net cash provided by (used in)
                    financing activities                             (123,878)      (335,705)      (757,066)     1,155,036
                                                                  -----------    -----------    -----------    ----------- 
Net increase (decrease) in cash                                       (52,661)        64,221        283,091       (130,818)
Cash at beginning of period                                           119,258         66,597         66,597        130,818
                                                                  -----------    -----------    -----------    -----------  
Cash at end of period                                             $    66,597    $   130,818    $   349,688    $      --
                                                                  ===========    ===========    ===========    ===========  

Supplemental disclosures:
  Cash paid for interest                                          $   777,227    $   617,952    $   374,926    $   328,319
  Cash paid for income taxes                                                           5,776

Non-cash financing activities:
  Purchase of treasury stock through issuance of
    stock redemption contract payable                                            $   200,000
  Assets exchanged for settlement of debt                                                                      $    40,000
  Common stock warrants exercised in exchange 
    for contractual services received                                                                               19,500
</TABLE>


The  accompanying  notes are an integral  part of these  consolidated  financial
statements.
                                                     
                                       F-5
<PAGE>

CTI Industries Corporation and Subsidiary

Notes to Consolidated  Financial Statements
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)




1.  Nature of Operations

    CTI Industries Corporation (the "Company") and its United Kingdom subsidiary
    (CTI Balloons,  Ltd.) design,  manufacture and distribute  balloon  products
    throughout the world.  The Company also operates systems for the production,
    lamination  and  printing  of  films  used  for  food  packaging  and  other
    commercial uses.


    Basis of Presentation 

    The accompanying  interim financial  statements as of April 30, 1997 and for
    the six months  ended April 30,  1997 and 1996 and the  related  disclosures
    have not been audited by independent  accountants.  However,  they have been
    prepared in conformity with the accounting  principles stated in the audited
    financial  statements for the two years in the period ended October 31, 1996
    and include all  adjustments,  which were of a normal and recurring  nature,
    which in the  opinion of  management  are  necessary  to present  fairly the
    financial  position of the Company and results of operations  and cash flows
    for the periods presented. The operating results for the interim periods are
    not necessarily indicative of results expected for the full year.

2.  Summary of Significant Accounting Policies

    Principle of Consolidation

    The consolidated financial statements include the accounts of CTI Industries
    Corporation and its subsidiary.  All significant  intercompany  accounts and
    transactions  have  been  eliminated. 

    Foreign Currency Translation

    The financial  statements of foreign  operations  are  translated  into U.S.
    dollars in  accordance  with  Statement  of Financial  Accounting  Standards
    (SFAS) No. 52.  Accordingly,  all assets and  liabilities  are translated at
    current rates of exchange,  and  operating  transactions  are  translated at
    weighted average rates during the year. The translation gains and losses, to
    the extent material, are accumulated as a component of stockholders' equity.
   
    Inventories

    Inventories  are stated at the lower of cost or market.  Cost is  determined
    using standard costs which  approximates  costing  determined on a first-in,
    first-out basis.



                                      F-6
<PAGE>


CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


2.  Summary of Significant Accounting Policies, continued
       
    Property and Equipment

    Property and equipment is stated at cost. Depreciation is computed using the
    straight-line and  declining-balance  methods over estimated useful lives of
    the related assets. The estimated useful lives range as follows:

                    Building                                  25    years
                    Machinery and equipment                   3-15  years       
                    Office furniture and equipment            5-8   years
                    Leasehold improvements                    5-8   years

    Depreciation  expense was $755,636 and $367,717 for the years ended  October
    31, 1995 and 1996,  respectively.  Effective  November  1, 1995,  management
    determined  that the  useful  life of  certain  equipment  was  longer  than
    originally  estimated.  A change in  accounting  estimate was  recognized to
    reflect this decision,  resulting in a reduction in depreciation  expense of
    $196,318  in 1996.  

    Plant Shutdown Expenses

    During the fiscal year ended  October 31,  1995,  the Company  ceased  latex
    manufacturing  operations at its Cary, Illinois facility.  Shutdown expenses
    totaling  $850,000  were  provided for in 1995.  The Company also recorded a
    loss on the disposition of latex manufacturing equipment of $822,439.

    Deferred Financing Costs

    Deferred financing costs consist of unamortized  financing costs incurred in
    connection with the refinancing of long-term debt during fiscal 1996.  These
    costs are being  amortized  on a  straight-line  basis  over the term of the
    loans. Amortization expense was $4,176 for the year ended October 31, 1996.

    Income Taxes

    The provision for income taxes and corresponding  balance sheet accounts are
    determined in accordance  with SFAS No. 109,  "Accounting  for Income Taxes"
    ("SFAS  109").  Under SFAS 109,  deferred  tax assets  and  liabilities  are
    determined  based on  temporary  differences  between  the basis of  certain
    assets and liabilities for income tax and financial reporting  purposes,  if
    any. The deferred tax assets and liabilities are classified according to the
    financial statement  classification of the assets and liabilities generating
    the  differences.  Income tax expense  (benefit) is comprised of the current
    tax payable for the period and the change  during the period in the deferred
    tax  assets and  liabilities.  Valuation  allowances  are  established  when
    necessary  to reduce  deferred  tax  assets  to the  amount  expected  to be
    realized.

      
                                                    
                                      F-7
<PAGE>


CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


                                                  

2.   Summary of Significant Accounting Policies, continued


    Revenue Recognition

    The Company  recognizes  revenue using the accrual method of accounting when
    title transfers upon shipment.

    Concentration of Credit Risk

    Concentration  of credit risk with respect to trade  accounts  receivable is
    generally diversified due to the number of entities comprising the Company's
    customer base. The Company performs ongoing credit  evaluations and provides
    an allowance  for potential  credit  losses  against the portion of accounts
    receivable  which  is  estimated  to  be  uncollectible.  Such  losses  have
    historically been within management's expectations.

    Use of Estimates

    In preparing  financial  statements in conformity  with  generally  accepted
    accounting  principles,  management  makes  estimates and  assumptions  that
    affect the  reported  amounts of assets and  liabilities  at the date of the
    financial  statements,  as well as the  reported  amounts  of  revenues  and
    expenses during the reporting period. Actual results could differ from those
    estimates.   

    Unaudited Pro Forma Stockholders' Equity

    The pro forma stockholders'  equity as reflected on the consolidated balance
    sheet at April  30,  1997  presents  estimated  effects  of the  anticipated
    conversion of all outstanding shares of Preferred Stock into shares of Class
    B Common Stock on a one-to-one ratio in  conjunction  with an initial public
    offering (Note 15).

    Fair Value of Financial Instruments

    The  Company  utilizes a line of credit to finance  short-term  obligations.
    Management  believes  that this  instrument  bears  interest at a rate which
    approximates   prevailing   market  rates  for   instruments   with  similar
    characteristics,   and  accordingly,   that  the  carrying  value  for  this
    instrument is a reasonable estimate of fair value.



                                       F-8

<PAGE>


CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


2.  Summary of Significant Accounting Policies, continued


    Accounting for Stock Options

    The Company intends to apply the provisions of Accounting  Principles  Board
    Opinion No. 25, "Accounting for Stock Issued to Employees", for its employee
    stock-based   compensation  programs.   Statement  of  Financial  Accounting
    Standards  (SFAS)  No.  123,   "Accounting  for  Stock-Based   Compensation"
    encourages,  but does  not  require,  companies  to  recognize  compensation
    expense for grants of stock,  stock options and other equity  instruments to
    employees  based  on new  fair  value  accounting  rules.  Although  expense
    recognition for employee stock based compensation is not mandatory, SFAS No.
    123  requires  companies  that  choose  not to  adopt  the  new  fair  value
    accounting to disclose pro-forma net income and earnings per share under the
    new method.

    Computation of Income (Loss) Per Share

    The computation of income (loss) per share as reflected on the  consolidated
    statement of  operations is based on the weighted  average  number of common
    and common equivalent  shares  outstanding  during the period.  Common stock
    equivalents  consist of outstanding  stock options,  which pursuant to Staff
    Accounting  Bulletin No. 83 of the Securities and Exchange  Commission,  are
    included in the weighted  average shares as if they were outstanding for the
    entire period to the extent granted  within the twelve months  preceding the
    contemplated  public  offering  date,  using the treasury stock method until
    such time as shares are  issued.  

    Information  regarding  income  (loss)  per  share  has been  computed  on a
    historical basis under the provisions of Accounting Principles Board Opinion
    No. 15.
                                                                         
                                                     Years ended October 31,
                                                  ---------------------------- 
                                                       1995            1996

     Net loss per share                           $  (2.66)         $  (0.25)
                                                  ==========        ========== 
       
     Weighted average shares outstanding           1,089,699         1,026,572
                                                  ==========        ========== 
                                                

                                                      
                                                    Six months ended April 30,
                                                   ---------------------------- 
                                                      1996              1997

     Primary earnings per share:
         Net income (loss) per share               $  (0.07)         $   0.26
                                                   ==========        ========== 

         Weighted average common and common
           equivalent shares outstanding            1,060,385         1,254,124 
                                                   ==========        ==========

     Fully diluted earnings per share:
         Net income per share                                        $   0.17
                                                                     ==========

       
         Weighted average common and common  
           equivalent shares outstanding                              2,265,612
                                                                     ==========

                                       F-9

<PAGE>


CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)

 
2.  Summary of Significant Accounting Policies, continued


    Computation of Loss Per Share, continued

    For the six month period ended April  30,1996,  fully  diluted  earnings per
    share has not been presented as the result would be anti-dilutive to the net
    loss per share. 


    Reverse Stock Split

    Effective  July 22, 1997,  the Company  approved a reverse  stock split of 1
    share  for  every  2.6  shares  of  common  stock  outstanding.   All  share
    information retroactively reflects the effect of this split.

 3. Inventory

    Inventory is comprised of the following:

                                                            
                                           October 31,       April 30,
                                              1996              1997
                                                            (unaudited)
                                                               

          Raw materials                  $   278,976       $    291,648 
          Work in process                    510,098            493,748
          Finished goods                   3,793,519          3,916,244
                                         -----------        -----------

               Total inventory           $  4,582,593       $ 4,701,640
                                         ============       ===========
                                         


4.  Line of Credit


    The Company has a bank line of credit,  due July 1, 1998, which provides for
    a maximum  borrowing  limit of $3,000,000 of which  $941,184 and $57,317 was
    available  at October 31, 1996 and April 30,  1997,  respectively.  Advances
    under the line of credit are subject to a borrowing  base, as defined in the
    line of credit  agreement.  Interest  is  payable  monthly  at prime plus 1%
    (prime  was  8.25%  and  8.5% at  October  31,  1996  and  April  30,  1997,
    respectively).  The line of credit is  collateralized  by all  assets of the
    Company.  The line of credit  agreement  contains,  among other  provisions,
    certain covenants relating to the maintenance of tangible net worth.



                                      F-10

<PAGE>


CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


5.  Stock Redemption

    In March 1996, the Company entered into a Stock Redemption  Agreement with a
    shareholder which was subsequently  amended June 27, 1997. Under the amended
    Stock Redemption  Agreement the Company has the right but not the obligation
    to redeem up to 333,333  shares of Common Stock owned by the  shareholder at
    the  price  of  $1.95  per  share  at any time  through  January  31,  1998.
    Commencing March 1, 1998 through February 28, 2000, the Company is obligated
    to pay to the  shareholder,  for the redemption of shares at $1.95 per share
    (i) an  amount  equal to 2% of the  Company's  pretax  profits  each  fiscal
    quarter  (beginning  with the quarter  ended  February 28, 1998) and (ii) an
    amount  equal to 2% (but not to exceed  $3,000)  of the amount the latex and
    mylar balloon  revenues  exceed $1.3 million in any month.  The Company also
    has the  right  to  redeem  additional  shares  of  Common  Stock  from  the
    shareholder during this period at $1.95 per share,  provided total number of
    shares subject to redemption under the Stock  Redemption  Agreement does not
    exceed  333,333.  As of the date of this  report,  102,564  shares of Common
    Stock have been redeemed under the Stock Redemption Agreement.


6.  Notes Payable

    Long-term debt at October 31, 1996 consists of:

          First Term Loan, payable in monthly installments
               of $18,333 including interest at prime 
               plus 1% due September 1, 2001.  
               Collateralized by all assets of the Company.        $  1,063,333
         

          Second Term Loan, payable in monthly installments
               of $19,617 with interest at 8.75% due at
               various times through September 1, 2001.  
               Collateralized by all assets of the Company.           2,190,663

          Installment Loan, payable in monthly installments
               of $9,583 plus interest at 10.5% due May 1, 1998.
               Collateralized by equipment purchased.                   172,495

          Installment Loans, payable in monthly installments
                of $2,067 including interest at 8.25% and 8.5%
               due at various times through May 18, 1998.
               Collateralized by vehicles purchased.                     33,230
                                                                   ------------ 

                    Total                                             3,459,721

          Less current portion                                          402,798
                                                                   ------------ 

                    Total long-term debt                           $  3,056,923
                                                                   ============
                                                                 


                                      F-11

<PAGE>


CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


6.  Notes Payable, continued
  
    Future minimum  principal  payments for amounts  outstanding under long-term
    debt agreements are as follows for the years ended October 31:

                         1997                $   402,798
                         1998                    331,840
                         1999                    270,708
                         2000                    275,392
                         2001                  2,178,983
                                             -----------
                                             $ 3,459,721
                                             ===========
                                          

    The loan  agreements  contain,  among other  provisions,  certain  covenants
    relating to the maintenance of tangible net worth.



7.  Convertible Preferred Stock

    The Company  restated its  certificate of  incorporation  to provide for two
    classes of capital stock,  Common and Preferred.  

    The total number of shares of Preferred Stock authorized is 2,000,000,  with
    a par value of ninety-one  cents ($.91) per share.  The preferred shares are
    entitled to preferential  cumulative  dividends at the rate of 13% per annum
    of the par value,  payable  only when,  as, and if  declared by the Board of
    Directors. As long as the Preferred Stock is outstanding,  there shall be no
    dividends  declared or paid on any shares of Common Stock.  Preferred shares
    may be converted by the holder into common shares at any time (See Note 15).





                                      F-12

<PAGE>


CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued

(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


8.   Income Taxes

    The income tax provisions  (benefits) as of October 31, are comprised of the
    following:

                                                      1995         1996


               Current:
                    Federal                       $(427,843)   $     (34)

                    State                          (135,000)         192

                    Foreign                            --          5,776
                                                  ---------    ---------

                                                   (562,843)       5,934
                                                  ---------    ---------

               Deferred:
                    Federal                        (172,291)        --

                    State                           (39,009)        --
                                                  ---------    ---------

                                                   (211,300)        --
                                                  ---------    ---------
                         Total income tax
                            provision (benefit)   $(774,143)   $   5,934
                                                  =========    =========



     The components of the net deferred tax asset (liability) are as follows:
<TABLE>
<CAPTION>

                                                                     October 31,  April 30,
                                                                         1996        1997
                                                                                 (unaudited)
          Deferred tax assets:
<S>                                                                  <C>          <C>       
               Accounts receivable allowance                         $   43,331   $   44,970
               Inventory valuation                                       54,826       80,243
               Accrued liabilities                                      220,964      301,084
               Net operating loss carryforwards                         452,178      232,740
               Alternative minimum tax credit carry forwards            291,759      291,759
                                                                     ----------   ----------
                           Total deferred tax assets                  1,063,058      950,796
                                                                     ----------   ----------

          Deferred tax liabilities:
               Book over tax basis of capital assets                    458,706      476,408

          Less:  Valuation allowance                                    604,352      474,388
                                                                     ----------   ----------
                           Net deferred tax asset (liability)        $     --     $     --
                                                                     ==========   ==========
</TABLE>




                                      F-13

<PAGE>


CTI Industries Corporationand Subsidiary 

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)



8.  Income Taxes, continued

                                            
    The valuation  allowance relates principally to deferred tax assets that the
    Company  estimates  may not be  realizable,  including  net  operating  loss
    carryforwards  and tax credit  carryforwards.  At October 31, 1996 and April
    30, 1997, the Company has net operating loss  carryforwards for tax purposes
    of approximately $1,200,000 and $600,000,  respectively. These carryforwards
    expire  in  the  years  2010  and  2011.   In  addition,   the  Company  has
    approximately  $292,000 in  alternative  minimum  tax credits  which have no
    expiration date.

                                                    
    Income tax  provisions  differed from the taxes  calculated at the statutory
    federal tax rate as follows:

<TABLE>
<CAPTION>
                                               Years ended                Six months ended
                                       ------------------------      ------------------------
                                               October 31,                    April 30,
                                           1995            1996          1996           1997
                                                                           (unaudited)

<S>                                   <C>            <C>            <C>            <C>        
    Taxes at statutory rate           $(1,246,889)   $   (60,216)   $   (22,874)   $   108,387
    State income taxes                   (114,846)           127           --             --
    Foreign taxes paid                       --            5,776         19,168       (113,302)
    Increase in valuation allowance       467,707         59,164          3,706          4,915
    Other                                 119,885          1,083           --             --
                                      -----------    -----------    -----------    -----------                       
            Income tax provision      $  (774,143)   $     5,934    $      --      $      --
                                      ===========    ===========    ===========    =========== 
</TABLE>


9.  Employee Benefit Plan

                                                        
    Effective  January 1, 1993, the Company  established a defined  contribution
    plan for  substantially  all  employees.  The plan  provides for the Company
    matching  contributions for the first $300 of employee  contributions and an
    additional  bonus match of 1% of compensation  for all  participants who are
    employees on the last day of the plan year. Profit sharing contributions may
    also  be  made  at  the  discretion  of the  Board  of  Directors.  Employer
    contributions  to the plan  totaled  $86,595 and $52,369 for the years ended
    October 31, 1995 and 1996, respectively.











                                      F-14
<PAGE>



CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month  periods  April 30,  1996 and 1997 is
unaudited)

1O. Related Party Transactions
                                                      
    The  Company  obtains  legal  services  from a law  firm  in  which  several
    shareholders of the law firm are also  shareholders  of the Company,  and in
    which one  shareholder  of the law firm is both a director and a shareholder
    of the Company. Legal fees incurred with this firm were $95,217 and $123,872
    for the years  ended  October  31, 1995 and 1996 and $72,624 and $62,814 for
    the six months ended April 30, 1996 and 1997.

                                            
    The  Company   purchases   packaging   materials   from  entities  in  which
    shareholders of the Company maintain an ownership  interest.  Purchases from
    these  affiliates were $1,106,649 and $145,267 for the periods ended October
    31, 1996 and April 30, 1997, respectively.


11. Joint Venture
                                                 
    Effective  September  16, 1996,  the Company  entered  into a joint  venture
    agreement  with a manufacturer  in Mexico.  The joint venture will engage in
    the production and packaging of balloons. Under the agreement, both entities
    will hold a 50% interest in the joint  venture.  As of October 31, 1996, the
    joint  venture  has not  commenced  operations  and the  Company has made no
    capital investment in the joint venture.


12. Commitments and Contingencies

    Operating Leases
                                                  
    The Company leases certain production facilities under a noncancelable lease
    with monthly  payments of $21,432  expiring  December 31, 1999.  The Company
    subleases  approximately  70% of this facility  through  August,  1998.  The
    Company's  United Kingdom  subsidiary  also maintains a lease for office and
    warehouse space which expires in 2019.
                                        
    The  Company  leases a  computer  system,  software,  office  equipment  and
    automobiles  on operating  leases which expire on various  dates between May
    1997 and May 1999.

    The net rent expense of all leases was $502,603 in 1995 and $528,654 in 1996
                                                                           
    The future  aggregate  minimum net lease payments under existing  agreements
    as of October 31, are as follows:

                                     Lease      Sublease
                                   Payments       Income        Net

              1997                $ 556,420     $ 155,726    $ 400,694
              1998                  334,366       139,280      195,O86
              1999                  326,587                    326,587
              2000                   99,564                     99,564
              Thereafter          1,026,000                  1,026,000





                                         F-15

<PAGE>


CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)



12. Commitments and Contingencies, continued
                                 
    Litigation

    The Company is a defendant in business-related  litigation.  Management does
    not  believe  the outcome of such  litigation  will have a material  adverse
    effect on the Company's financial position and results of operations.

    Licenses

    The  Company has  certain  merchandising  license  agreements  that  require
    royalty  payments  based  upon the  Company's  net  sales of the  respective
    products.  The agreements call for guaranteed  minimum  commitments that are
    determined on a calendar year basis.  Future guaranteed  commitments due, as
    computed on a pro rata basis, as of October 31, are as follows:

                         1997          $ 270,792
                         1998            142,594
                         1999             21,042


13. Future Adoption of Recently Issued Accounting Standards

    During 1997, the Financial  Accounting  Standards Board issued  Statement of
    Financial  Accounting  Standards (SFAS) No. 128, "Earnings per Share",  SFAS
    No. 129,  "Disclosure of Information about Capital Structure," SFAS No. 130,
    "Reporting  Comprehensive  Income  Summary," and SFAS No. 131,  "Disclosures
    About Segments of an Enterprise and Related Information".

    SFAS No. 128 establishes  standards for the computation,  presentation,  and
    disclosure  requirements  for earnings per share.  SFAS No. 129 consolidates
    the existing  requirements relating to the disclosure of certain information
    about an entity's capital structure.  SFAS No. 130 establishes standards for
    reporting comprehensive income to present a measure of all changes in equity
    that result from renegotiated  transactions and other economic events of the
    period  other than  transactions  with  owners in their  capacity as owners.
    Comprehensive  income is  defined  as the  change  in  equity of a  business
    enterprise   during  a  period  from   transactions  and  other  events  and
    circumstances  from nonowner  sources and includes net income.  SFAS No. 131
    specifies revised  guidelines for determining an entity's operating segments
    and the type and  level  of  financial  information  to be  disclosed.  This
    standard requires that management  identify  operating segments based on the
    way that management  disaggregates the entity for making internal  operating
    decisions.

    All  of  the  aforementioned  statements  are  effective  for  fiscal  years
    beginning after December 15, 1997. Management has not determined what impact
    these  standards,  when  adopted,  will  have  on  the  Company's  financial
    statements.








                                      F-16



<PAGE>


CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


14. Geographic Segment Data (Unaudited)

    The Company's operations consist of a single business segment which designs,
    manufactures, and distributes balloon products. Transfers between geographic
    areas were primarily at cost. The Company's subsidiary has assets consisting
    primarily of trade accounts  receivable  and  inventory.  Sales and selected
    financial  information  by  geographic  area for the years ended October 31,
    1995 and 1996 are as follows:

<TABLE>
<CAPTION>
                                                           United
          1995                         United States        Kingdom     Eliminations    Consolidated

<S>                                      <C>             <C>            <C>             <C>         
          Revenues                       $ 21,807,836    $  1,544,384   $   (568,440)   $ 22,783,780
          Operating income (loss)          (2,172,089)          1,533           --        (2,170,556)
          Net income (loss)                (2,894,708)          1,533           --        (2,893,175)
          Total assets                     10,997,898         767,766           --        11,765,664


          1996

          Revenues                       $ 13,055,900    $  1,408,683   $   (554,479)   $ 13,910,104
          Operating income                    289,521          28,414           --           317,935
          Net income (loss)                  (208,784)         25,744           --          (183,040)
          Total assets                      9,613,062         672,473           --        10,285,535

</TABLE>



15. Subsequent Events

    Recapitalization

    In   July   1997,   the   Company   authorized   a   Recapitalization   (the
    "Recapitalization")  without  a  formal  reorganization.   As  part  of  the
    Recapitalization,  the Board of  Directors  approved the creation of Class B
    Common Stock and negotiated a conversion of all then  outstanding  shares of
    the  Company's  Convertible  Preferred  Stock into an aggregate of 1,098,901
    shares of Class B Common Stock  effective  with the proposed  initial public
    offering. The shares of the Class B Common Stock contain rights identical to
    shares of Common Stock,  except that shares of Class B Common Stock,  voting
    separately as a class,  have the right to elect four of the Company's  seven
    directors.  Shares of the  Common  Stock and  Class B Common  Stock,  voting
    together as a class,  vote on all other  matters,  including the election of
    the remaining  directors.  The Board of Directors  also approved a 1 for 2.6
    reverse stock split on both the Common Stock and Class B Common  Stock.  The
    Recapitalization  and related  transactions were approved by written consent
    of the shareholders.




 




                                     F- 17
<PAGE>

CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


15. Subsequent Events, continued

    Stock Option Plan

 
    Under the Company's 1997 Stock Option Plan (effective July 1, 1997), a total
    of 300,000  shares of Common Stock are reserved for issuance under the Stock
    Option Plan.  None of the options have been  granted.  The Plan provides for
    the award of options,  which may either be incentive stock options  ("ISOs")
    within the meaning of Section 422A of the Internal  Revenue Code of 1986, as
    amended (the "Code") or non-qualified options ("NQOs") which are not subject
    to special tax treatment  under the Code.  The Plan is  administered  by the
    Board or a committee appointed by the Board (the "Administrator"). Officers,
    directors,  and employees of, and  consultants to, the Company or any parent
    or  subsidiary  corporation  selected by the  Administrator  are eligible to
    receive  options  under the  Plan.  Subject  to  certain  restrictions,  the
    Administrator  is authorized to designate the number of shares to be covered
    by each  award,  the terms of the award,  the date on which and the rates at
    which  options or other awards may be  exercised,  the method of payment and
    other terms.
               
    The exercise price for ISOs cannot be less than the fair market value of the
    stock  subject to the  option on the grant  date  (110% of such fair  market
    value in the case of ISOs granted to a stockholder who owns more than 10% of
    the Company's  Common Stock).  The exercise price of a NQO shall be fixed by
    the  Administrator at whatever price the Administrator may determine in good
    faith. Unless the Administrator determines otherwise, options generally have
    a 10-year term (or five years in the case of ISOs  granted to a  participant
    owning  more than 10% of the total  voting  power of the  Company's  capital
    stock). Unless the Administrator provides otherwise,  options terminate upon
    the termination of a participant's  employment,  except that the participant
    may  exercise  an option to the  extent  it was  exercisable  on the date of
    termination for a period of time after termination.


    Private Placement
                           
    In June 1997, the Company issued notes in the principal  amount of $865,000,
    together with warrants to purchase  277,244  shares of the Company's  Common
    Stock at $3.12 per share. A substantial  portion of these notes and warrants
    were  purchased by an investor  group  comprised  principally  of members of
    Company management.












                                      F-18
<PAGE>


CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


15. Subsequent Events, continued


    Public Offering of Common Stock and Warrants
                              
    The Company's  Board of Directors  (the "Board")  authorized the filing of a
    registration  statement  on Form  SB-2  with  the  Securities  and  Exchange
    Commission  relating to an initial public offering ("IPO") by the Company of
    1,333,333  units,  each unit consisting of one share of common stock and one
    redeemable  warrant to purchase one share of common stock. The offering also
    includes up to an additional 199,999 units to cover over allotments, if any.
                       
    In  connection  with the  offering,  the  Company  has agreed to sell to the
    underwriter,  for nominal consideration,  underwriter's warrants to purchase
    an additional 133,333 units.


















                                      F-19

<PAGE>


                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24.          Indemnification of Directors and Officers.

                  The Company's  Certificate  of  Incorporation  eliminates  the
personal  liability of directors to the Company or its stockholders for monetary
damages for breach of fiduciary  duty to the extent  permitted by Delaware  law.
The Company's  Certificate of Incorporation and By-Laws provide that the Company
shall indemnify its officers and directors to the extent permitted by Subsection
145 of the General Corporation Law of the State of Delaware,  which authorizes a
corporation  to  indemnify  directors,  officers,  employees  or  agents  of the
Corporation in  non-derivative  suits if such party acted in good faith and in a
manner  such  party  reasonably  believed  to be in or not  opposed  to the best
interest  of the  corporation  and,  with  respect  to any  criminal  action  or
proceeding,  had no  reasonable  cause to  believe  his  conduct  was  unlawful.
Subsection 145 further  provides that  indemnification  shall be provided if the
party in question is successful on the merits or otherwise.

                  Reference  is  hereby  made  to  the  caption   "Management  -
Limitation of Liability and  Indemnification"  in the Prospectus which is a part
of this Registration Statement for a description of indemnification arrangements
between the Company and its directors.

                  The form of Underwriting  Agreement,  included as Exhibit 1.1,
provides  for  indemnification  of the Company and certain  controlling  persons
under certain  circumstances,  including liabilities under the Securities Act of
1933, as amended  ("Securities Act"). Insofar as indemnification for liabilities
under the  Securities  Act may be  permitted to  directors,  officers or persons
controlling the Company pursuant to the foregoing provisions of the Underwriting
Agreement,  the Company has been informed that in the opinion of the  Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed in the Securities Act and therefore is unenforceable.

Item 25.          Other Expenses of Issuance and Distribution.

         The estimated expenses of the distribution other than compensation paid
to the Underwriter, all of which are to be borne by the Company, are as follows:

          SEC Registration Fee...........................       $   5,700.00
          NASD Fee.......................................           2,500.00
          NASDAQ Fees....................................          10,000.00
         *Blue Sky Fees and Expenses.....................          45,000.00
         *Transfer Agent Fees............................          10,000.00
         *Accounting Fees and Expenses...................         125,000.00
         *Legal Fees and Expenses .......................         125,000.00
         *Printing and Engraving Expenses................         100,000.00
         *Miscellaneous Fees and Expenses................          26,800.00
                                                                ------------
             Total.......................................       $ 450,000.00
                                                                ============

* All amounts are estimates.





                                      II-1
<PAGE>



Item 26.    Recent Sales of Unregistered Securities.

         In  March  and  May of  1996,  a group  of  investors  made  an  equity
investment  of  $1,000,000  in the  Company  in return for  1,098,901  shares of
Preferred  Stock,  $.91 par value.  CTI Investors,  L.L.C.,  an Illinois limited
liability company,  invested $900,000 in the shares of Preferred Stock.  Members
of CTI Investors, L.L.C. include Howard W. Schwan, John H. Schwan and Stephen M.
Merrick,  members of management,  and one other accredited  investor.  One other
accredited  investor invested the remaining  $100,000.  The sale was exempt from
registration  under Section 4(2) of the  Securities Act of 1933, as amended (the
"Securities  Act") as a transaction  not involving a public  offering.  Upon the
closing of the Offering,  the shares of Preferred  Stock will be converted  into
shares of Class B Common Stock.

         In  December,  1996,  Howard W.  Schwan,  John H. Schwan and Stephen M.
Merrick,  members of management,  were each issued  warrants to purchase  76,923
shares of the Company's  Common Stock at an exercise  price of $.91 per share in
consideration of their  facilitating and guaranteeing a bank loan to the Company
in the amount of $6.3  million.  The issuance was exempt from  regulation  under
Section  4(2) of the  Securities  Act as a  transaction  not  involving a public
offering.

         In June,  1997, the Company issued in a private  placement notes in the
principal  amount of $865,000,  together with warrants to purchase up to 277,244
shares of the  Company's  Common Stock at an exercise  price of $3.12 per share.
Howard W. Schwan, John H. Schwan,  Stephen M. Merrick and John C. Davis, members
of management,  and one other accredited investor  participated in the sale. The
offering was exempt from  registration  under Section 4(2) of the Securities Act
as a transaction not involving a public offering.

Item 27.          Exhibits.

  1.1    Form of Underwriting Agreement
  3.1    Second  Restated  Certificate  of   Incorporation  of   CTI  Industries
         Corporation
  3.2    By-laws of CTI Industries Corporation
 *4.1    Form of Certificate for Common Stock of CTI Industries Corporation
  4.2    Form of Underwriter's Warrant Agreement
  4.3    Form of Warrant Agreement and Warrant
  5.1    Opinion, with Consent, of  Fishman   Merrick  Miller  Genelly  Springer
         Klimek & Anderson, P.C.
  10.1   CTI Industries Corporation Stock Option Plan
  10.2   Employment  Agreement  dated  April 29,  1996  between  CTI  Industries
         Corporation and John C. Davis
  10.3   Stock Redemption  Agreement dated March 1, 1996 between  CTI Industries
         Corporation and John C. Davis
  10.4   Agreement  dated June 27, 1997 between CTI Industries  Corporation  and
         John C. Davis
 *10.5   Third  Amendment to Lease Agreement dated August 15, 1994, for premises
         located at 675 Industrial Drive, Cary, Illinois
  10.6   Form of Warrant  dated  December 3, 1996 to  purchase  shares of Common
         Stock
  10.7   Form of  Subscription  Agreement  dated  March,  1996,  for purchase of
         Preferred Stock
  10.8   Form of Subscription Agreement dated June 20, 1997 for promissory notes
         and warrants to purchase shares of Common Stock
  10.9   Employment  Agreement  dated  June 30,  1997,  between  CTI  Industries
         Corporation and Howard W. Schwan




                                      II-2
<PAGE>



  10.10  Joint  Venture   Agreement  dated  September  16,  1996,   between  CTI
         Industries Corporation and Pulidos & Terminados Finos S.A. de C.V.
  10.11  Agreement for purchase of assets dated  September 8, 1995,  between CTI
         Industries Corporation and Pulidos & Terminados Finos S.A. de C.V.
  10.12  Amendment  dated May 24,  1996,  to  Agreement  for  purchase of assets
         between CTI Industries  Corporation and Pulidos & Terminados Finos S.A.
         de C.V.
  10.13  Agreement   dated  July  14,  1997 between  CTI  Industries Corporation
         and Pulidos & Terminados Finos S.A. de C.V.
  10.14  Consulting   Agreement   dated  March,   1996  between  CTI  Industries
         Corporation and Michael R. Miller
  10.15  Loan and Security  Agreement  dated August 22, 1996 between the Company
         and First American Bank
  10.16  Third  Amendment  to Loan and  Security  Agreement  dated July 1, 1997,
         among CTI  Industries  Corporation,  First  American  Bank,  Stephen M.
         Merrick, John H. Schwan and Howard W. Schwan
  10.17  First Term Note in the sum of $1,100,000  dated August 22, 1996 made by
         CTI Industries Corporation to First American Bank.
  10.18  Second Term Note in the sum of $2,200,000 dated August 22, 1996 made by
         CTI Industries Corporation to First American Bank.
  10.19  Revolving  Note in the sum of $3,000,000  dated August 22, 1996 made by
         the Company to First American Bank.
  10.20  Mortgage dated August 22, 1996 for benefit of First American Bank.
  10.21  Guaranty  dated July 1, 1997, by Stephen M.  Merrick,  Howard W. Schwan
         and John H. Schwan for benefit of First American Bank.
  10.22  Third Term Note in the sum of  $275,000  dated July 1, 1997 made by CTI
         Industries Corporation to First American Bank.
  10.23  Fourth Term Note in the sum of $200,000 dated July 1, 1997, made by CTI
         Industries Corporation to First American Bank.
  10.24  First  Amendment  to  Revolving  Note  dated  July 1,  1997 made by CTI
         Industries Corporation to First American Bank.
  10.25  Form of Financial Advisory and Consulting Agreement.
  11.1   Computation of Earnings Per Share - Annual.
  11.2   Computation of Earnings Per Share - Six Months.
 *15.1   Letter from Detterbeck & Associates, Ltd.
 *15.2   Letter from Jacobson, Scott, Gordon & Horewitch
  21     Subsidiaries   (incorporate   description  in  Prospectus   under  "The
         Company")
  23.1   Consent of Coopers and Lybrand L.L.P.
  23.2   Consent of Fishman  Merrick Miller Genelly Springer  Klimek & Anderson,
         P.C. (included in Exhibit 5.1)
  24     Power of Attorney (included in signature page) 
  27     Financial Data Schedule 


- ----------------------------------
* To be filed supplementally.




                                      II-3
<PAGE>



Item 28.   Undertakings.

         1.  The Registrant hereby undertakes:

             (1) That for  purposes  of  determining  any  liability  under  the
  Securities  Act,  treat the  information  omitted from the form of  prospectus
  filed as part of this  Registration  Statement in reliance  upon Rule 430A and
  contained in a form of prospectus filed by the Registrant under Rule 424(b)(1)
  or (4) or  497(h)  under  the  Securities  Act as part  of  this  Registration
  Statement as of the time the Commission declared it effective.

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

             (3) To  file,  during  any  period  in  which  it  offers  or sells
  securities, a post-effective amendment to this Registration Statement:

                  (i) to include any prospectus  required by Section 10(a)(3) of
         the Securities Act;

                  (ii) to reflect in the  prospectus any facts or events arising
         after the  effective  date of the  Registration  Statement (or the most
         recent post-effective  amendment thereto) that,  individually or in the
         aggregate,  represent a fundamental change in the information set forth
         in the  Registration  Statement.  Notwithstanding  the  foregoing,  any
         increase  or  decrease  in volume of  securities  offered (if the total
         dollar  value of  securities  offered  would not exceed  that which was
         registered) and any deviation from the low or high end of the estimated
         maximum offering range may be reflected in the form of Prospectus filed
         with the Commission  pursuant to Rule 424(b) if, in the aggregate,  the
         changes in the volume and price  represent no more than a 20% change in
         the maximum  aggregate  offering price set forth in the "Calculation of
         Registration Fee" table in the effective Registration Statement;

                  (iii)  to  include   any   additional   or  changed   material
         information on the plan of distribution.

             (4) To  remove  from  registration  by  means  of a  post-effective
  amendment any of the  securities  being  registered  that remain unsold at the
  termination of the offering.

             (5) To provide to the  Underwriter at the closing  specified in the
  Underwriting  Agreement  certificates in such  denominations and registered in
  such names as required by the  Underwriter  to permit prompt  delivery to each
  purchaser.

         2.  Insofar  as  indemnification  for  liabilities  arising  under  the
Securities  Act of 1933 (the "Act") may be permitted to directors,  officers and
controlling  persons of the small  business  issuer  pursuant  to the  foregoing
provisions, or otherwise, the small business issuer has been advised that in the
opinion of the  Securities  and  Exchange  Commission  such  indemnification  is
against public policy as expressed in the Act and is, therefore,  unenforceable.
In the event that a claim for  indemnification  against such liabilities  (other
than the payment by the small business issuer of expenses  incurred or paid by a
director,  officer or  controlling  person of the small  business  issuer in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the small business issuer will, unless in the opinion of its counsel
the matter has been settled by controlling



                                      II-4
<PAGE>



precedent,  submit to a court of appropriate  jurisdiction  the question whether
such  indemnification  by it is  against  public  policy  as  expressed  in  the
Securities Act and will be governed by the final adjudication of such issue.

         The  Registrant  has  agreed  to  indemnify  the  Underwriter  and  its
officers,  directors,  partners, employees, agents and controlling persons as to
any losses, claims,  damages,  expenses or liabilities arising out of any untrue
statement  or  omission  of  a  material  fact  contained  in  the  Registration
Statement.  The  Underwriter  has agreed to  indemnify  the  Registrant  and its
directors,  officers and controlling persons as to any losses, claims,  damages,
expenses or liabilities  arising out of any untrue  statement or omission in the
Registration   Statement  based  on  information  relating  to  the  Underwriter
furnished by it for use in connection with the Registration Statement.















                                      II-5
<PAGE>


                                   SIGNATURES

         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in the Village of Barrington,  State of Illinois, on the 24th day of
July, 1997.

                                       CTI INDUSTRIES CORPORATION


                                       By:   /s/ Howard W. Schwan
                                            ---------------------------
                                            Howard W. Schwan, President

                                POWER OF ATTORNEY

         KNOW ALL PERSONS BY THESE  PRESENTS,  that each person whose  signature
appears  below  constitutes  and appoints John H. Schwan and Stephen M. Merrick,
separately,  as his true and lawful  attorney-in-fact and agent, with full power
of substitution and resubstitition, for him and in his name, place and stead, in
any and all capacities, to sign any and all amendments, including post-effective
amendments and related registration statements,  to this Registration Statement,
and to file the same,  with exhibits  thereto and other  documents in connection
therewith,  with the  Securities  and Exchange  Commission,  granting  unto said
attorneys-in-fact  and agents,  full power and  authority to do  separately  and
perform each and every act and thing  requisite  and  necessary  to be done,  as
fully to all  intents  and  purposes  as he might or could do in person,  hereby
ratifying and confirming all that said  attorneys-in-fact  and agents,  or their
substitute or substitutes may lawfully do or cause to be done by virtue hereof.

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

       Signatures                           Title                     Date
     --------------                     ------------                --------

 /s/ Howard W. Schwan             President and Director          July 24, 1997
- -------------------------
Howard W. Schwan

 /s/ John H. Schwan               Chairman and Director           July 24, 1997
- -------------------------
John H. Schwan

 /s/ Stephen M. Merrick           Chief Executive Officer,        July 24, 1997
- -------------------------         Secretary, Chief Financial
Stephen M. Merrick                Officer and Director      
                              

 /s/ John C. Davis                Vice President and Director     July 24, 1997
- -------------------------
John C. Davis

 /s/ Sharon Konny                 Manager of Finance and          July 24, 1997
- -------------------------         Administration
Sharon Konny                                                 

 /s/ Stanley M. Brown             Director                        July 24, 1997
- -------------------------
Stanley M. Brown





                                      II-6

                                                                     EXHIBIT 1.1

                              1,333,333 Units, Each
                         Unit Consisting of One Share of
                     Common Stock and One Redeemable Warrant

                           CTI INDUSTRIES CORPORATION

                             UNDERWRITING AGREEMENT


                                                              New York, New York
                                                              ____________, 1997


JOSEPH STEVENS & COMPANY, INC.
33 Maiden Lane, 8th Floor
New York, New York 10038


Ladies and Gentlemen:

                  CTI  Industries  Corporation,   a  Delaware  corporation  (the
"Company"),  confirms its agreement with Joseph Stevens & Company,  Inc. ("JSC")
(hereinafter  referred to as "you" or the  "Underwriter"),  with  respect to the
sale by the Company and the purchase by the  Underwriter of 1,333,333 units (the
"Units"),  each Unit  consisting of one (1) share of common stock,  ________ par
value (the  "Common  Stock") and one (1)  redeemable  warrant  (the  "Redeemable
Warrants").  Each  Redeemable  Warrant  is  exercisable  for one share of Common
Stock.  The Common Stock and  Redeemable  Warrants will be separately  tradeable
upon  issuance  and  are  hereinafter  referred  to as  the  "Firm  Units."  The
Redeemable Warrants are exercisable commencing ________________,  1997 [the date
of the  Prospectus]  until  _____________,  2002 [60 months from the date of the
Prospectus],  unless previously  redeemed by the Company, at an initial exercise
price equal to $__________  [150% of the initial public offering price per unit]
per share, subject to adjustment. The Redeemable Warrants may be redeemed by the
Company,  in whole,  and not in part, at a redemption price of five cents ($.05)
per Redeemable  Warrant at any time commencing  ______________,  1998 [12 months
after the date of the Prospectus] on 30 days' prior written notice provided that
the average  closing bid price of the Common Stock equals or exceeds 150% of the
then  exercise  price per share  (subject  to  adjustment)  for any twenty  (20)
trading days within a period of thirty (30)  consecutive  trading days ending on
the fifth (5th)  trading day prior to the date of the notice of  redemption  and
the Company  shall have  obtained  the prior  written  consent of JSC.  Upon the
Underwriter's  request,  as  provided  in Section  2(b) of this  Agreement,  the
Company shall also issue and sell to the Underwriter up to an additional 199,999
Units for the purpose of covering  over-allotments,  if any.  Such 199,999 Units
are hereinafter collectively referred to as the "Option Units." The Company also
proposes to issue and sell to the  Underwriter  or its  designees  warrants (the
"Underwriter's Warrants"),



<PAGE>



pursuant to the  Underwriter's  Warrant  Agreement (the  "Underwriter's  Warrant
Agreement"), for the purchase of an additional 133,333 Units (the "Underwriter's
Units").  The Underwriter's Units, the shares of Common Stock and the Redeemable
Warrants  underlying  the  Underwriter's  Units and the  shares of Common  Stock
underlying  the  Redeemable  Warrants  underlying  the  Underwriter's  Units are
hereinafter  collectively  referred to as the  "Underwriter's  Securities".  The
shares of Common  Stock  issuable  upon  exercise  of the  Redeemable  Warrants,
including the  Redeemable  Warrants  underlying  the  Underwriter's  Units,  are
hereinafter  referred to as the  "Warrant  Shares."  The Firm Units,  the Option
Units,  the  Underwriter's  Warrants,  the  Underwriter's  Units and the Warrant
Shares are hereinafter collectively referred to as the "Securities" and are more
fully  described in the  Registration  Statement and the Prospectus  referred to
below.

                  1.  Representations and Warranties of the Company. The Company
represents and warrants to, and covenants and agrees with, the Underwriter as of
the date hereof, and as of the Closing Date (hereinafter defined) and the Option
Closing Date (hereinafter defined), if any, as follows:

                  (a) The Company has prepared and filed with the Securities and
Exchange Commission (the "Commission") a registration statement,  and amendments
thereto,  on Form  SB-2  (Registration  No.  333-____),  including  any  related
preliminary  prospectus or prospectuses (each a "Preliminary  Prospectus"),  for
the registration of the Securities, under the Securities Act of 1933, as amended
(the "Act"), which registration  statement and amendment or amendments have been
prepared by the Company in conformity with the  requirements of the Act, and the
rules and regulations of the Commission under the Act. The Company will not file
any other amendment to such  registration  statement which the Underwriter shall
have  objected to in writing  after having been  furnished  with a copy thereof.
Except as the context may otherwise  require,  such registration  statement,  as
amended, on file with the Commission at the time it becomes effective (including
the  prospectus,  financial  statements,   schedules,  exhibits  and  all  other
documents filed as a part thereof or incorporated  therein  (including,  but not
limited to,  those  documents  or that  information  incorporated  by  reference
therein)  and all  information  deemed  to be a part  thereof  as of  such  time
pursuant to paragraph  (b) of Rule 430A of the rules and  regulations  under the
Act),  is  hereinafter  called  the  "Registration  Statement,"  and the form of
prospectus in the form first filed with the  Commission  pursuant to Rule 424(b)
of  the  rules  and  regulations  under  the  Act  is  hereinafter   called  the
"Prospectus."  For purposes hereof,  "Rules and Regulations"  mean the rules and
regulations  adopted by the  Commission  under either the Act or the  Securities
Exchange Act of 1934, as amended (the "Exchange Act"), as applicable.

                  (b) Neither the Commission nor any state regulatory  authority
has  issued  any  order  preventing  or  suspending  the use of any  Preliminary
Prospectus,  the  Registration  Statement or the  Prospectus  or any part of any
thereof and no proceedings for a stop order suspending the  effectiveness of the
Registration  Statement or any of the Company's  securities have been instituted
or  are  pending  or  threatened.   Each  of  the  Preliminary  Prospectus,  the
Registration  Statement and the  Prospectus,  at the respective  times of filing
thereof,  conformed  with  the  requirements  of  the  Act  and  the  Rules  and
Regulations,  and none of the Preliminary Prospectus, the Registration Statement
nor the  Prospectus,  at the respective  times of filing  thereof,  contained an
untrue statement of a material fact or omitted to state a material fact required
to be stated  therein or necessary to make the statements  therein,  in light of
the circumstances in which they





                                        2

<PAGE>



were made, not  misleading;  provided,  however,  that this  representation  and
warranty  does not apply to statements  made or  statements  omitted in reliance
upon and in conformity  with written  information  furnished to the Company with
respect to the Underwriter by or on behalf of the Underwriter  expressly for use
in such Preliminary  Prospectus,  the Registration  Statement or the Prospectus.
The Company has filed all reports, forms or other documents required to be filed
under the Act and the  Exchange  Act and the  respective  Rules and  Regulations
thereunder,  and all such reports, forms or other documents, when so filed or as
subsequently  amended,  complied in all material  respects  with the Act and the
Exchange Act and the respective Rules and Regulations thereunder.

                  (c) When the Registration  Statement  becomes effective and at
all times  subsequent  thereto up to the Closing  Date and each  Option  Closing
Date, if any, and during such longer period as the Prospectus may be required to
be  delivered  in  connection  with sales by the  Underwriter  or a dealer,  the
Registration  Statement and the Prospectus will contain all statements which are
required  to be  stated  therein  in  accordance  with the Act and the Rules and
Regulations,  and will conform to the  requirements of the Act and the Rules and
Regulations;  and, at and through such dates, neither the Registration Statement
nor the Prospectus,  nor any amendment or supplement  thereto,  will contain any
untrue  statement of a material fact or omit to state any material fact required
to be stated  therein or necessary to make the statements  therein,  in light of
the  circumstances in which they were made, not misleading;  provided,  however,
that this  representation  and  warranty  does not apply to  statements  made or
statements  omitted in reliance upon and in conformity with written  information
furnished to the Company with respect to the  Underwriter by or on behalf of the
Underwriter  expressly  for  use in  the  Preliminary  Prospectus,  Registration
Statement or the Prospectus or any amendment thereof or supplement thereto.

                  (d) Each of the Company and its wholly-owned  subsidiary,  CTI
Balloons   Ltd.,   a   corporation   under  the  laws  of  the  United   Kingdom
("Subsidiary"), has been duly organized and is validly existing as a corporation
in good standing under the laws of the jurisdiction of its  incorporation.  Each
of the Company and the  Subsidiary  is duly  qualified  and licensed and in good
standing as a foreign corporation in each jurisdiction in which its ownership or
leasing of any  properties  or the  character  of its  operations  require  such
qualification or licensing.  Except as set forth in the Prospectus,  neither the
Company nor the  Subsidiary  owns,  directly or  indirectly,  an interest in any
corporation, partnership, trust, joint venture or other business entity. Each of
the Company and the Subsidiary has all requisite power and authority  (corporate
and other),  and has obtained any and all necessary  authorizations,  approvals,
orders,  licenses,  certificates,   franchises  and  permits  of  and  from  all
governmental or regulatory officials and bodies (including,  without limitation,
those having  jurisdiction  over  environmental or similar  matters),  to own or
lease its  properties  and conduct its business as described in the  Prospectus;
each of the  Company  and the  Subsidiary  is and has  been  doing  business  in
compliance  with  all  such   authorizations,   approvals,   orders,   licenses,
certificates,  franchises  and permits and with all  federal,  state,  local and
foreign  laws,  rules and  regulations  to which it is subject;  and neither the
Company nor the Subsidiary  has received any notice of  proceedings  relating to
the  revocation or  modification  of any such  authorization,  approval,  order,
license, certificate,  franchise or permit which, singly or in the aggregate, if
the subject of an unfavorable decision,  ruling or finding, would materially and
adversely  affect  the  condition,  financial  or  otherwise,  or the  earnings,
prospects,  stockholders' equity,  value,  operations,  properties,  business or
results of






                                        3

<PAGE>



operations of the Company or the Subsidiary.  The disclosure in the Registration
Statement  concerning  the effects of federal,  state,  local and foreign  laws,
rules and regulations on the Company's business and the Subsidiary's business as
currently  conducted and as contemplated  are correct in all respects and do not
omit to state a material fact required to be stated therein or necessary to make
the statements  therein,  in light of the circumstances in which they were made,
not misleading.

                  (e) The Company ____________,  and ____________ (collectively,
the   "Recapitalization   Agreement   Participants")   have   entered   into   a
recapitalization  agreement (the "Recapitalization  Agreement") in substantially
the form filed as Exhibit ____ to the  Registration  Statement,  which  provided
for, among other things, the following:

                  i) The Company  restated its Certificate of  Incorporation  to
                  provide for Common Stock and Class B Common Stock.  The shares
                  of Class B Common Stock contain rights  identical to shares of
                  Common  Stock,  except  that  shares of Class B Common  Stock,
                  voting  separately as a class, have the right to elect four of
                  the Company's seven directors of the Company. Shares of Common
                  Stock and Class B Common  Stock,  voting  together as a class,
                  vote  on all  other  matters  including  the  election  of the
                  remaining directors of the Company.

                  ii) The Company  effected a 1 for 2.6  reverse  stock split of
                  both its Common Stock and Class B Common Stock.

                  iii) The holders of the Company's then outstanding Convertible
                  Preferred Stock shall upon __________  convert all outstanding
                  shares of such  Convertible  Preferred  Stock  into  2,857,143
                  shares of Class B Common Stock.

The actions effected pursuant to the  Recapitalization  Agreement have been duly
and  validly  authorized  and have been or will be, as the case may be, duly and
validly consummated by the Company and, to the best of the Company's  knowledge,
by each of the  Recapitalization  Agreement  Participants,  in  compliance  with
applicable law, and constitute  valid and binding  obligations of the Company in
accordance with the terms of the  Recapitalization  Agreement and as a result of
such  transactions,  the  Company  shall  have a  duly  authorized,  issued  and
outstanding capitalization as set forth in the Prospectus under "Capitalization"
and "Description of Capital Stock" and will have the adjusted capitalization set
forth therein on the Closing Date and the Option  Closing  Date,  if any,  based
upon the  assumptions  set  forth  therein,  and  neither  the  Company  nor the
Subsidiary  is a  party  to or  bound  by any  instrument,  agreement  or  other
arrangement  providing  for it to issue any  capital  stock,  rights,  warrants,
options  or other  securities,  except  for this  Agreement,  the  Underwriter's
Warrant  Agreement and the Warrant Agreement (as defined in Section 1(ff) hereof
of this  Agreement) and as described in the  Prospectus.  The Securities and all
other  securities  issued or  issuable by the Company on or prior to the Closing
Date and each Option Closing Date, if any, conform or, when issued and paid for,
will  conform,  in all  respects to the  descriptions  thereof  contained in the
Registration Statement and the Prospectus. All issued and outstanding securities
of the Company and the Subsidiary  have been duly  authorized and validly issued
and are fully paid and  non-assessable;  the holders  thereof  have no rights of
rescission  with  respect  thereto and are not subject to personal  liability by
reason of being such holders; and none of such securities were issued in





        
                                        4

<PAGE>



violation of the preemptive  rights of any holder of any security of the Company
or any similar  contractual right granted by the Company or the Subsidiary.  The
Securities to be sold by the Company hereunder and pursuant to the Underwriter's
Warrant  Agreement and the Warrant  Agreement are not and will not be subject to
any  preemptive  or other  similar  rights  of any  stockholder,  have been duly
authorized and, when issued, paid for and delivered in accordance with the terms
hereof and thereof,  will be validly issued,  fully paid and  non-assessable and
conform to the  descriptions  thereof  contained in the Prospectus;  the holders
thereof  will not be  subject  to any  liability  solely  as such  holders;  all
corporate action required to be taken for the  authorization,  issue and sale of
the  Securities  has  been  duly  and  validly  taken;   and  the   certificates
representing the Securities,  when delivered by the Company,  will be in due and
proper form. Upon the issuance and delivery pursuant to the terms hereof and the
Underwriter's  Warrant  Agreement  of the  Securities  to be sold by the Company
hereunder and thereunder to the  Underwriter,  the Underwriter will acquire good
and marketable  title to such  Securities,  free and clear of any lien,  charge,
claim,  encumbrance,  pledge, security interest,  defect or other restriction or
equity of any kind  whatsoever  asserted  against the  Company or any  affiliate
(within the meaning of the Rules and Regulations) of the Company.

                  (f) The audited  financial  statements  of the Company and the
Subsidiary together with the related notes thereto, included in the Registration
Statement,  each  Preliminary  Prospectus and the Prospectus  fairly present the
financial position,  income,  changes in stockholders' equity and the results of
operations of the Company and the Subsidiary at the respective dates and for the
respective  periods to which they apply.  Such  financial  statements  have been
prepared in conformity  with generally  accepted  accounting  principles and the
Rules and Regulations,  consistently  applied  throughout the periods  involved.
There has been no adverse change or development involving a material prospective
change in the condition,  financial or otherwise, or in the earnings, prospects,
stockholders'  equity,  value,  operations,  properties,  business or results of
operations of the Company and the  Subsidiary  taken as a whole,  whether or not
arising in the  ordinary  course of  business,  since the date of the  financial
statements  included in the Registration  Statement and the Prospectus;  and the
outstanding debt, the property, both tangible and intangible, and the businesses
of each of the  Company  and  the  Subsidiary  conform  in all  respects  to the
descriptions thereof contained in the Registration Statement and the Prospectus.
The financial  information  set forth in the Prospectus  under the headings "The
Company," "Capitalization,"  "Financial Statements" and "Management's Discussion
and Analysis of Results of Operations and Financial  Condition" fairly presents,
on the basis stated in the  Prospectus,  the  information  set forth therein and
such  financial  information  has  been  derived  from  or  compiled  on a basis
consistent  with  that  of the  audited  financial  statements  included  in the
Prospectus.

                  (g) Each of the  Company and the  Subsidiary  (i) has paid all
federal, state, local and foreign taxes for which it is liable,  including,  but
not limited to,  withholding taxes and amounts payable under Chapters 21 through
24 of the  Internal  Revenue  Code of 1986,  as amended  (the  "Code"),  and has
furnished  all  information  returns it is required  to furnish  pursuant to the
Code,  (ii) has established  adequate  reserves for such taxes which are not due
and payable,  and (iii) does not have any tax deficiency or claims  outstanding,
proposed or assessed against it.








                                        5

<PAGE>



                  (h) No  transfer  tax,  stamp  duty or  other  similar  tax is
payable by or on behalf of the  Underwriter in connection  with (i) the issuance
by the Company of the  Securities,  (ii) the purchase by the  Underwriter of the
Securities from the Company, (iii) the consummation by the Company of any of its
obligations under this Agreement or the Underwriter's Warrant Agreement, or (iv)
resales of the  Securities  in  connection  with the  distribution  contemplated
hereby.

                  (i) Each of the Company and the Subsidiary maintains insurance
policies,  including, but not limited to, general liability,  property, personal
and product liability  insurance,  and surety bonds which insure the Company and
the Subsidiary and the employees of each against such losses and risks generally
insured against by comparable businesses. Neither the Company nor the Subsidiary
(i) has failed to give notice or present any insurance claim with respect to any
insurable matter under the appropriate  insurance policy or surety bond in a due
and timely manner, (ii) does have any disputes or claims against any underwriter
of such  insurance  policies or surety bonds,  or has failed to pay any premiums
due and payable  thereunder,  or (iii) has failed to comply with all  conditions
contained in such  insurance  policies and surety  bonds.  There are no facts or
circumstances under any such insurance policy or surety bond which would relieve
any insurer of its  obligation to satisfy in full any valid claim of the Company
or the Subsidiary.

                  (j)   There  is  no   action,   suit,   proceeding,   inquiry,
arbitration,  investigation,  litigation or governmental  proceeding (including,
without  limitation,  those  pertaining to  environmental  or similar  matters),
domestic or foreign,  pending or threatened  against (or circumstances  that may
give rise to the same),  or involving the properties or business of, the Company
or the  Subsidiary  which (i) questions the validity of the capital stock of the
Company,   this   Agreement,    the   Underwriter's   Warrant   Agreement,   the
Recapitalization  Agreement,  the Warrant Agreement or the Consulting  Agreement
(as defined in Section  1(gg)  hereof) or of any action  taken or to be taken by
the Company pursuant to or in connection with this Agreement,  the Underwriter's
Warrant Agreement,  the Warrant Agreement or the Consulting  Agreement,  (ii) is
required to be disclosed in the Registration Statement which is not so disclosed
(and such  proceedings  as are  summarized  in the  Registration  Statement  are
accurately summarized in all respects),  or (iii) might materially and adversely
affect the  condition,  financial  or  otherwise,  or the  earnings,  prospects,
stockholders'  equity,  value,  operations,  properties,  business or results of
operations of the Company and the Subsidiary taken as a whole.

                  (k) The Company has full legal right,  power and  authority to
authorize, issue, deliver and sell the Securities, to enter into this Agreement,
the Underwriter's Warrant Agreement, the Recapitalization Agreement, the Warrant
Agreement  and the  Consulting  Agreement  and to  consummate  the  transactions
provided for in such agreements;  and each of this Agreement,  the Underwriter's
Warrant Agreement,  the Warrant Agreement and the Consulting Agreement have been
duly and properly  authorized,  executed and  delivered by the Company.  Each of
this  Agreement,  the  Underwriter's  Warrant  Agreement,  the  Recapitalization
Agreement,  the Warrant  Agreement and the  Consulting  Agreement  constitutes a
legal,  valid and binding  agreement  of the  Company,  enforceable  against the
Company  in  accordance  with its terms  (except as such  enforceability  may be
limited by  applicable  bankruptcy,  insolvency,  reorganization,  moratorium or
other laws of general  application  relating to or affecting the  enforcement of
creditors'  rights and the  application  of equitable  principles in any motion,
legal





                                        6

<PAGE>



or equitable, and except as obligations to indemnify or contribute to losses may
be limited  by  applicable  law).  None of the  Company's  issue and sale of the
Securities,  execution or delivery of this Agreement,  the Underwriter's Warrant
Agreement,  the  Recapitalization   Agreement,  the  Warrant  Agreement  or  the
Consulting Agreement, its performance hereunder and thereunder, its consummation
of the  transactions  contemplated  herein and  therein,  or the  conduct of its
business as described in the  Registration  Statement and the Prospectus and any
amendments  or  supplements  thereto,  conflicts  with or will  conflict with or
results  or will  result  in any  breach  or  violation  of any of the  terms or
provisions of, or constitutes or will  constitute a default under,  or result in
the creation or  imposition of any lien,  charge,  claim,  encumbrance,  pledge,
security interest,  defect or other restriction or equity of any kind whatsoever
upon,  any  property or assets  (tangible or  intangible)  of the Company or the
Subsidiary  pursuant to the terms of (i) the  certificate  of  incorporation  or
by-laws of the Company or the Subsidiary, (ii) any license, contract, indenture,
mortgage, lease, deed of trust, voting trust agreement, stockholders' agreement,
note, loan or credit  agreement or other  agreement or instrument  evidencing an
obligation  for borrowed  money,  or any other  agreement or instrument to which
either  the  Company  or the  Subsidiary  is a party or by which it is or may be
bound or to which its properties or assets  (tangible or intangible)  are or may
be subject, or (iii) any statute,  judgment,  decree,  order, rule or regulation
applicable to the Company or the Subsidiary of any arbitrator, court, regulatory
body or administrative  agency or other governmental  agency or body (including,
without  limitation,  those having  jurisdiction  over  environmental or similar
matters),  domestic  or  foreign,  having  jurisdiction  over the Company or the
Subsidiary or any of their activities or properties.

                  (l) No consent,  approval,  authorization  or order of, and no
filing with, any arbitrator,  court,  regulatory  body,  administrative  agency,
government  agency or other  body,  domestic or  foreign,  is  required  for the
issuance of the  Securities  pursuant  to the  Prospectus  and the  Registration
Statement,  this Agreement,  the Underwriter's Warrant Agreement and the Warrant
Agreement,   the  performance  of  this  Agreement,  the  Underwriter's  Warrant
Agreement,   the  Warrant  Agreement  and  the  Consulting   Agreement  and  the
transactions  contemplated hereby and thereby, except such as have been obtained
under the Act, state  securities laws and the rules of the National  Association
of Securities  Dealers,  Inc. (the "NASD") in connection with the  Underwriter's
purchase and distribution of the Securities.

                  (m) All executed  agreements,  contracts or other documents or
copies of executed agreements, contracts or other documents filed as exhibits to
the Registration  Statement to which the Company or the Subsidiary is a party or
by which it may be bound or to which its assets,  properties  or business may be
subject have been duly and validly  authorized,  executed  and  delivered by the
Company or the Subsidiary, and constitute legal, valid and binding agreements of
the  Company  and  the  Subsidiary,  enforceable  against  the  Company  or  the
Subsidiary,  as the case may be,  in  accordance  with  their  respective  terms
(except  as  such  enforceability  may  be  limited  by  applicable  bankruptcy,
insolvency,  reorganization,  moratorium  or other laws of  general  application
relating  to  or  affecting  the  enforcement  of  creditors'   rights  and  the
application  of equitable  principles  in any motion,  legal or  equitable,  and
except as  obligations  to indemnify or  contribute  to losses may be limited by
applicable law). The  descriptions in the Registration  Statement of agreements,
contracts and other  documents are accurate and fairly  present the  information
required  to be shown  with  respect  thereto  by Form  SB-2;  and  there are no
agreements, contracts or other documents which are required by the Act





                                        7

<PAGE>



to be  described  in the  Registration  Statement  or filed as  exhibits  to the
Registration  Statement  which are not  described or filed as required;  and the
exhibits  which have been filed are complete and correct copies of the documents
of which they purport to be copies.

                  (n) Subsequent to the respective dates as of which information
is set forth in the Registration Statement and the Prospectus, and except as may
otherwise be indicated or  contemplated  herein or therein,  neither the Company
nor the  Subsidiary  has (i) issued any  securities or incurred any liability or
obligation,  direct or  contingent,  for borrowed  money,  (ii) entered into any
transaction other than in the ordinary course of business,  or (iii) declared or
paid any dividend or made any other  distribution  on or in respect of any class
of its capital stock; and, subsequent to such dates, and except as may otherwise
be  disclosed  in the  Prospectus,  there has not been any change in the capital
stock,  debt (long or short term) or liabilities  or any material  change in the
condition,  financial or otherwise,  or the earnings,  prospects,  stockholders'
equity, value, operations,  properties, business or results of operations of the
Company and the Subsidiary taken as a whole.

                  (o) No default exists in the due performance and observance of
any term, covenant or condition of any license, contract,  indenture,  mortgage,
lease, deed of trust,  voting trust agreement,  stockholders'  agreement,  note,
loan or credit  agreement or any other  agreement or  instrument  evidencing  an
obligation for borrowed money, or any other agreement or instrument to which the
Company or the  Subsidiary is a party or by which the Company or the  Subsidiary
is or may be bound or to which the property or assets  (tangible or  intangible)
of the Company or the Subsidiary is or may be subject.

                  (p)  Each of the  Company  and the  Subsidiary  has  generally
enjoyed a satisfactory  employer-employee relationship with its employees and is
in  compliance  with all  federal,  state,  local and  foreign  laws,  rules and
regulations respecting employment, employment practices, terms and conditions of
employment and wages and hours.  There are no pending  investigations  involving
the Company or the  Subsidiary by the United  States  Department of Labor or any
other governmental agency responsible for the enforcement of any federal, state,
local or foreign laws, rules and regulations relating to employment. There is no
unfair labor practice charge or complaint  against the Company or the Subsidiary
pending  before the National  Labor  Relations  Board or any strike,  picketing,
boycott,  dispute,  slowdown  or  stoppage  pending  or  threatened  against  or
involving the Company, or any predecessor entity, and none has ever occurred. No
representation  question  exists  respecting the employees of the Company or the
Subsidiary,  and no collective  bargaining  agreement or modification thereof is
currently  being  negotiated by the Company or the  Subsidiary.  No grievance or
arbitration  proceeding  is pending  under any  expired or  existing  collective
bargaining  agreements of the Company or the  Subsidiary.  No labor dispute with
the employees of the Company or the Subsidiary exists or is imminent.

                  (q) Neither the Company nor the Subsidiary maintains, sponsors
or  contributes  to any  program or  arrangement  that is an  "employee  pension
benefit plan," an "employee welfare benefit plan" or a "multiemployer  plan," as
such terms are defined in Sections 3(2),  3(l) and 3(37),  respectively,  of the
Employee  Retirement  Income Security Act of 1974, as amended  ("ERISA") ("ERISA
Plans"). Neither the Company nor the Subsidiary maintains or contributes, now or
at any time  previously,  to a defined benefit plan, as defined in Section 3(35)
of ERISA.


 

                                                                       
                                        8


<PAGE>



No ERISA Plan (or any trust  created  thereunder)  has engaged in a  "prohibited
transaction"  within the meaning of Section 406 of ERISA or Section  4975 of the
Code which could  subject the  Company or the  Subsidiary  to any tax penalty on
prohibited transactions and which has not adequately been corrected.  Each ERISA
Plan  is in  compliance  with  all  material  reporting,  disclosure  and  other
requirements  of the  Code and  ERISA as they  relate  to any such  ERISA  Plan.
Determination  letters have been received from the Internal Revenue Service with
respect to each ERISA Plan which is intended to comply with Code Section 401(a),
stating that such ERISA Plan and the attendant  trust are qualified  thereunder.
Neither  the  Company  nor the  Subsidiary  has  ever  completely  or  partially
withdrawn from a "multiemployer plan."

                  (r) Neither the Company nor the  Subsidiary,  nor any of their
respective employees, directors,  stockholders or affiliates (within the meaning
of the Rules and Regulations),  has taken or will take,  directly or indirectly,
any action  designed to or which has  constituted  or which might be expected to
cause or result in, under the Exchange Act or otherwise,  the  stabilization  or
manipulation of the price of any security of the Company,  whether to facilitate
the sale or resale of the Securities or otherwise.

                  (s) To  the  best  of the  Company's  knowledge,  none  of the
trademarks,  trade names, service marks, service names, copyrights,  patents and
patent  applications,  and none of the  licenses  and  rights to the  foregoing,
presently  owned or held by the Company and the Subsidiary are in dispute or are
in conflict  with the right of any other  person or entity.  Each of the Company
and the  Subsidiary  (i)  owns or has the  right to use,  free and  clear of all
liens, charges, claims,  encumbrances,  pledges, security interests,  defects or
other  restrictions or equities of any kind  whatsoever,  all trademarks,  trade
names,   service   marks,   service  names,   copyrights,   patents  and  patent
applications, and licenses and rights with respect to the foregoing, used in the
conduct of its business as now  conducted  or proposed to be  conducted  without
infringing upon or otherwise  acting  adversely to the right or claimed right of
any person,  corporation  or other  entity  under or with  respect to any of the
foregoing and (ii) is not  obligated or under any  liability  whatsoever to make
any payments by way of royalties, fees or otherwise to any owner or licensee of,
or other claimant to, any  trademark,  trade name,  service mark,  service name,
copyright,  patent or patent application except as set forth in the Registration
Statement or the  Prospectus.  There is no action,  suit,  proceeding,  inquiry,
arbitration,  investigation,  litigation or  governmental  or other  proceeding,
domestic or foreign,  pending or threatened (or circumstances that may give rise
to the same) against the Company which  challenges  the exclusive  rights of the
Company with respect to any  trademarks,  trade names,  service  marks,  service
names,  copyrights,  patents,  patent  applications or licenses or rights to the
foregoing used in the conduct of its business.

                  (t) Each of the  Company and the  Subsidiary  owns and has the
unrestricted right to use all trade secrets,  know-how (including all unpatented
and/or  unpatentable  proprietary  or  confidential   information,   systems  or
procedures),  inventions,  technology,  designs, processes, works of authorship,
computer  programs and technical data and  information  that are material to the
development,  manufacture,  operation and sale of all products and services sold
or proposed to be sold by the Company and the Subsidiary,  free and clear of and
without  violating  any  right,  lien,  or claim of others,  including,  without
limitation, former employers of its employees.






                                        9

<PAGE>



                  (u)  Each of the  Company  and the  Subsidiary  has  good  and
marketable title to, or valid and enforceable leasehold estates in, all items of
real and personal property stated in the Prospectus to be owned or leased by it,
free and clear of all liens, charges, claims,  encumbrances,  pledges,  security
interests,  defects or other  restrictions  or equities of any kind  whatsoever,
other than liens for taxes not yet due and payable.

                  (v) Coopers & Lybrand  LLP,  whose  reports are filed with the
Commission as a part of the Registration  Statement,  are independent  certified
public accountants as required by the Act and the Rules and Regulations.

                  (w) Except upon the consent of the  Underwriter,  all officers
and  directors,   and  holders  of  shares  of  Common  Stock,   and  securities
exercisable, convertible or exchangeable for share of Common Stock, has executed
an  agreement  (the  "Lock-Up  Agreements")  pursuant to which he, she or it has
agreed not to, directly or indirectly,  offer, sell, transfer,  pledge,  assign,
hypothecate or otherwise  encumber any shares or convertible  securities whether
or not owned, or otherwise  dispose of any interest  therein,  without the prior
written consent of the  Underwriter,  under Rule 144 or otherwise,  for a period
commencing on the date hereof and ending eighteen months following the effective
date of the Registration  Statement (the "Lock-Up Period");  provided,  however,
that  private  sales or transfers  shall be permitted so long as the  transferee
agrees  in  writing  to be  bound  by  the  terms  of  this  Paragraph  (w) as a
precondition  to such sale or transfer.  Such persons have further agreed in the
Lock-Up  Agreements  that,  for  a  period  extending  twenty-four  (24)  months
following the effective date of the Registration Statement,  all public sales of
such  securities  issued by the Company  shall be made through JSC in accordance
with its customary brokerage policies. The Company will cause its transfer agent
to mark an appropriate legend on the face of stock certificates representing all
of such  securities and to place "stop  transfer"  orders on the Company's stock
ledgers.

                  (x) There are no claims, payments, issuances,  arrangements or
understandings,  whether  oral or  written,  for  services  in the  nature  of a
finder's or origination fee with respect to the sale of the Securities hereunder
or any other  arrangements,  agreements,  understandings,  payments or issuances
that may affect the Underwriter's compensation, as determined by the NASD.

                  (y) The Units,  the Common Stock and the  Redeemable  Warrants
have been approved for quotation on The Nasdaq SmallCap Market ("Nasdaq").

                  (z) Neither the Company, nor the Subsidiary,  nor any of their
respective directors,  officers,  stockholders,  employees,  agents or any other
person  acting on behalf of the  Company  or the  Subsidiary  has,  directly  or
indirectly,  given or agreed to give any money,  gift or similar  benefit (other
than legal price concessions to customers in the ordinary course of business) to
any  customer,  supplier,  employee or agent of a customer or  supplier,  or any
official  or  employee  of any  governmental  agency or  instrumentality  of any
government  (domestic or foreign) or instrumentality of any government (domestic
or foreign) or any political party or candidate for office (domestic or foreign)
or any other  person who was,  is or may be in a position  to help or hinder the
business  of the  Company  or the  Subsidiary  (or  assist  the  Company  or the
Subsidiary  in  connection  with any actual or proposed  transaction)  which (i)
might  subject  the Company or the  Subsidiary,  or any other such person to any
damage or penalty in any civil,





                                       10

<PAGE>



criminal or governmental litigation or proceeding (domestic or foreign), (ii) if
not given in the past,  might  have had a  material  and  adverse  effect on the
condition, financial or otherwise, or the earnings, business affairs, prospects,
stockholders'  equity,  value,  operations,  properties,  business or results of
operations  of the Company or the  Subsidiary,  or (iii) if not continued in the
future,  might  materially  and  adversely  affect the  condition,  financial or
otherwise, or the earnings, business affairs,  prospects,  stockholders' equity,
value, operations,  properties, business or results of operations of the Company
or the  Subsidiary.  The  Company's  and the  Subsidiary's  internal  accounting
controls are sufficient to cause the Company to comply with the Foreign  Corrupt
Practices Act of 1977, as amended.

                  (aa) The Company  confirms as of the date hereof that it is in
compliance with all provisions of Section 1 of Laws of Florida,  Chapter 92-198,
An Act  Relating to  Disclosure  of Doing  Business  with Cuba,  and the Company
further agrees that if it or any affiliate  commences  engaging in business with
the government of Cuba or with any person or affiliate located in Cuba after the
date  the  Registration  Statement  becomes  or has  become  effective  with the
Commission  or  with  the  Florida   Department  of  Banking  and  Finance  (the
"Department"),  whichever  date is  later,  or if the  information  reported  or
incorporated by reference in the Prospectus,  if any,  concerning the Company's,
or any affiliate's,  business with Cuba or with any person or affiliate  located
in Cuba  changes in any material  way,  the Company will provide the  Department
notice of such business or change,  as appropriate,  in a form acceptable to the
Department.

                  (bb)  Except  as set  forth  in the  Prospectus,  no  officer,
director or  stockholder of the Company or the  Subsidiary,  and no affiliate or
associate  (as these terms are defined in the Rules and  Regulations)  of any of
the  foregoing  persons  or  entities,  has  or  has  had,  either  directly  or
indirectly, (i) an interest in any person or entity which (A) furnishes or sells
services or products which are furnished or sold or are proposed to be furnished
or sold by the  Company or the  Subsidiary,  or (B)  purchases  from or sells or
furnishes  to the Company or the  Subsidiary  any goods or  services,  or (ii) a
beneficial  interest in any  contract or  agreement  to which the Company or the
Subsidiary is a party or by which the Company may be bound.  Except as set forth
in  the  Prospectus  under  "Certain   Transactions,"   there  are  no  existing
agreements,   arrangements,   understandings   or   transactions,   or  proposed
agreements,  arrangements,  understandings or transactions, between or among the
Company or the Subsidiary, and any officer, director or any person listed in the
"Principal Stockholders" section of the Prospectus or any affiliate or associate
of any of the foregoing persons or entities.

                  (cc) The minute books of the Company have been made  available
to the  Underwriter,  contain a complete  summary of all meetings and actions of
the  directors  and   stockholders   of  the  Company  since  the  time  of  its
incorporation,  and  reflect  all  transactions  referred  to  in  such  minutes
accurately in all respects.

                  (dd) Except and to the extent described in the Prospectus,  no
holder of any  securities  of the Company or the  Subsidiary  or of any options,
warrants or other  convertible or exchangeable  securities of the Company or the
Subsidiary has the right to include any securities  issued by the Company or the
Subsidiary in the  Registration  Statement or any  registration  statement to be
filed by the Company or to require the Company to file a registration statement.





                                       11

<PAGE>



Except  as  set  forth  in  the  Prospectus,  no  person  or  entity  holds  any
anti-dilution  rights  with  respect  to any  securities  of the  Company or the
Subsidiary.

                  (ee) Any certificate  signed by any officer of the Company and
delivered to the Underwriter or to Underwriter's  Counsel (as defined in Section
4(d) herein),  shall be deemed a  representation  and warranty by the Company to
the Underwriter as to the matters covered thereby.

                  (ff)  The  Company  has  entered  into  a  warrant  agreement,
substantially  in the form filed as Exhibit  ___ to the  Registration  Statement
(the "Warrant  Agreement"),  with Continental Stock Transfer & Trust Company, in
form  and  substance  satisfactory  to  the  Underwriter,  with  respect  to the
Redeemable  Warrants and providing for the payment of warrant  solicitation fees
contemplated  by Section 4(x) hereof.  The Warrant  Agreement  has been duly and
validly  authorized  by the Company and,  assuming due  execution by the parties
thereto  other  than  the  Company,  constitutes  a valid  and  legally  binding
agreement of the Company, enforceable against the Company in accordance with its
terms (except as such  enforceability  may be limited by applicable  bankruptcy,
insolvency,  reorganization,  moratorium  or other laws of  general  application
relating  to  or  affecting  the  enforcement  of  creditors'   rights  and  the
application  of equitable  principles  in any action,  legal or  equitable,  and
except as  obligations  to indemnify or  contribute  to losses may be limited by
applicable law).

                  (gg) The  Company has entered  into a financial  advisory  and
consulting  agreement  substantially  in the form filed as  Exhibit  ____ to the
Registration Statement (the "Consulting  Agreement") with the Underwriter,  with
respect to the  rendering  of  consulting  services  by the  Underwriter  to the
Company.  The  Consulting  Agreement  provides  that  the  Underwriter  shall be
retained by the Company  commencing on the  consummation  of the proposed public
offering and ending 24 months  thereafter,  at a monthly retainer of $2,000, all
of which is  payable  on  consummation  of the  proposed  public  offering.  The
Consulting  Agreement  has been duly and validly  authorized  by the Company and
assuming  due  execution  by  the  parties   thereto  other  than  the  Company,
constitutes a valid and legally  binding  agreement of the Company,  enforceable
against the Company in accordance with its terms (except as such  enforceability
may be limited by applicable bankruptcy, insolvency, reorganization,  moratorium
or other laws of general  application  relating to or affecting  enforcement  of
creditors'  rights and the  application  of equitable  principles in any action,
legal or  equitable,  and except as rights to indemnity or  contribution  may be
limited by applicable law).

                  (hh) The  Company  has  filed a Form  8-A with the  Commission
providing for the registration under the Exchange Act of the Securities and such
Form 8-A has been declared effective by the Commission.

                  2.       Purchase, Sale and Delivery of the Securities.

                  (a) On the basis of the representations, warranties, covenants
and agreements herein contained,  but subject to the terms and conditions herein
set forth,  the Company agrees to sell to the  Underwriter,  and the Underwriter
agrees to purchase  from the  Company,  the Firm Units at a price equal to $____
per Unit [90% of the initial public offering price].






                                       12

<PAGE>



                  (b)  In  addition,   on  the  basis  of  the  representations,
warranties,  covenants and agreement, herein contained, but subject to the terms
and  conditions  herein set forth,  the Company  hereby  grants an option to the
Underwriter  to purchase all or any part of the Option Units at a price equal to
$________  per Unit [90% of the  initial  public  offering  price].  The  option
granted  hereby  will  expire  forty-five  (45)  days  after  (i) the  date  the
Registration Statement becomes effective, if the Company has elected not to rely
on Rule 430A under the Rules and Regulations, or (ii) the date of this Agreement
if the  Company  has  elected  to rely  upon  Rule  430A  under  the  Rules  and
Regulations, and may be exercised in whole or in part from time to time only for
the purpose of covering over-allotments which may be made in connection with the
offering and  distribution  of the Firm Units upon notice by the  Underwriter to
the Company setting forth the number of Option Units as to which the Underwriter
is then  exercising the option and the time and date of payment and delivery for
any such Option  Units.  Any such time and date of delivery (an "Option  Closing
Date") shall be determined by the Underwriter, but shall not be later than seven
(7) full business days after the exercise of said option, nor in any event prior
to the Closing Date,  unless  otherwise  agreed upon by the  Underwriter and the
Company. Nothing herein contained shall obligate the Underwriter to exercise the
option granted hereby.  No Option Units shall be delivered unless the Firm Units
shall be  simultaneously  delivered or shall  theretofore have been delivered as
herein provided.

                  (c)  Payment  of the  purchase  price  for,  and  delivery  of
certificates for, the Firm Units shall be made at the offices of the Underwriter
at 33 Maiden Lane, New York, New York 10038,  or at such other place as shall be
agreed upon by the Underwriter and the Company.  Such delivery and payment shall
be made at 10:00 a.m. (New York City time) on  _________,  1997 or at such other
time and date as shall be agreed upon by the  Underwriter  and the Company,  but
not less than  three (3) nor more than  seven (7) full  business  days after the
effective date of the Registration  Statement (such time and date of payment and
delivery being herein called the "Closing Date"). In addition, in the event that
any or all of the Option Units are purchased by the Underwriter,  payment of the
purchase price for, and delivery of certificates for, such Option Units shall be
made at the above mentioned  office of the Underwriter or at such other place as
shall  be  agreed  upon by the  Underwriter  and the  Company.  Delivery  of the
certificates  for the Firm Units and the Option Units,  if any, shall be made to
the Underwriter against payment by the Underwriter of the purchase price for the
Firm Units and the Option Units, if any, to the order of the Company by New York
Clearing House funds.  Certificates  for the Firm Units and the Option Units, if
any, shall be in definitive,  fully  registered  form, shall bear no restrictive
legends and shall be in such  denominations  and registered in such names as the
Underwriter  may request in writing at least two (2) business  days prior to the
Closing  Date or the  relevant  Option  Closing  Date,  as the case may be.  The
certificates  for the Firm Units and the  Option  Units,  if any,  shall be made
available  to the  Underwriter  at such  offices  or  such  other  place  as the
Underwriter may designate for  inspection,  checking and packaging no later than
9:30 a.m. on the last  business  day prior to the Closing  Date or the  relevant
Option Closing Date, as the case may be.

                  (d) On the Closing  Date,  the Company shall issue and sell to
the  Underwriter  or its designees the  Underwriter's  Warrants for an aggregate
purchase  price of $.0001 per warrant,  which warrants shall entitle the holders
thereof  to  purchase  an  aggregate  of  an  additional   200,000  Units.   The
Underwriter's  Warrants  shall be  exercisable  for a period  of four (4)  years
commencing one (1) year from the effective date of the Registration Statement at
a





                                       13

<PAGE>



price  equaling  one hundred  and twenty  percent  (120%) of the initial  public
offering price of the Units. The Underwriter's Warrant Agreement and the form of
the  certificates  for the  Underwriter's  Warrant shall be substantially in the
form  filed as  Exhibit  ____ to the  Registration  Statement.  Payment  for the
Underwriter's Warrants shall be made on the Closing Date.

                  3.  Public   Offering   of  the  Units.   As  soon  after  the
Registration Statement becomes effective as the Underwriter deems advisable, the
Underwriter  shall  make a public  offering  of the Firm  Units  and such of the
Option Units as the Underwriter may determine  (other than to residents of or in
any  jurisdiction  in which  qualification  of the Units is required and has not
become  effective)  at the  price  and upon the  other  terms  set  forth in the
Prospectus.  The  Underwriter  may from time to time  increase or  decrease  the
public offering price after distribution of the Units has been completed to such
extent  as the  Underwriter,  in  its  sole  discretion,  deems  advisable.  The
Underwriter  may enter into one or more  agreements as the  Underwriter,  in its
sole discretion,  deems advisable with one or more  broker-dealers who shall act
as dealers in connection with such public offering.

                  4.  Covenants  and   Agreements  of the Company.   The Company
covenants and agrees with the Underwriter as follows:

                  (a) The  Company  shall  use its best  efforts  to  cause  the
Registration  Statement  and any  amendments  thereto  to  become  effective  as
promptly as  practicable  and will not at any time,  whether before or after the
effective  date  of  the  Registration  Statement,  file  any  amendment  to the
Registration  Statement or  supplement  to the  Prospectus  or file any document
under the Act or the  Exchange  Act before  termination  of the  offering of the
Securities to the public by the Underwriter of which the  Underwriter  shall not
previously  have  been  advised  and  furnished  with a copy,  or to  which  the
Underwriter  shall have objected or which is not in compliance with the Act, the
Exchange Act and the Rules and Regulations.

                  (b) As soon as the  Company is  advised  or obtains  knowledge
thereof,  the  Company  will  advise the  Underwriter  and  confirm  the same in
writing,  (i) when the Registration  Statement,  as amended,  becomes effective,
when  any  post-effective   amendment  to  the  Registration  Statement  becomes
effective and, if the provisions of Rule 430A promulgated  under the Act will be
relied upon,  when the  Prospectus  has been filed in accordance  with said Rule
430A,  (ii) of the  issuance  by the  Commission  of any  stop  order  or of the
initiation,  or the  threatening,  of any  proceeding  the  outcome of which may
result in the suspension of the  effectiveness of the Registration  Statement or
any order preventing or suspending the use of the Preliminary  Prospectus or the
Prospectus,  or any amendment or supplement  thereto,  or the institution of any
proceedings for that purpose,  (iii) of the issuance by the Commission or by any
state  securities  commission  of any  proceedings  for  the  suspension  of the
qualification  of any of the Securities for offering or sale in any jurisdiction
or of the initiation,  or the  threatening,  of any proceeding for that purpose,
(iv) of the receipt of any comments from the Commission,  and (v) of any request
by the  Commission  for  any  amendment  to the  Registration  Statement  or any
amendment or supplement to the Prospectus or for additional information.  If the
Commission or any state securities regulatory authority shall enter a stop order
or suspend such qualification at any time, the Company will make every effort to
obtain promptly the lifting of such order.





                                      14

<PAGE>



                  (c) The  Company  shall  file  the  Prospectus  (in  form  and
substance satisfactory to the Underwriter) with the Commission,  or transmit the
Prospectus  by a means  reasonably  calculated to result in filing the same with
the Commission,  pursuant to Rule 424(b)(1) of the Rules and Regulations (or, if
applicable and if consented to by the Underwriter, pursuant to Rule 424(b)(4) of
the Rules and  Regulations)  within the time period  specified in Rule 424(b)(1)
(or, if applicable and if consented to by the Underwriter, Rule 424(b)(4)).

                  (d) The  Company  will  give  the  Underwriter  notice  of its
intention  to  file or  prepare  any  amendment  to the  Registration  Statement
(including any  post-effective  amendment) or any amendment or supplement to the
Prospectus  (including any revised prospectus which the Company proposes for use
in connection with the offering of any of the Securities  which differs from the
corresponding  prospectus on file at the Commission at the time the Registration
Statement becomes effective,  whether or not such revised prospectus is required
to be filed  pursuant  to Rule  424(b) of the Rules and  Regulations),  and will
furnish  the  Underwriter  with copies of any such  amendment  or  supplement  a
reasonable  amount of time prior to such proposed filing or use, as the case may
be, and will not file any such amendment or supplement to which the  Underwriter
or Orrick,  Herrington & Sutcliffe LLP, its counsel  ("Underwriter's  Counsel"),
shall object.

                  (e) The Company shall  endeavor in good faith,  in cooperation
with the Underwriter, at or prior to the time the Registration Statement becomes
effective,  to qualify the Securities for offering and sale under the securities
laws of such jurisdictions as the Underwriter may reasonably designate to permit
the continuance of sales and dealings therein for as long as may be necessary to
complete the distribution contemplated hereby, and shall make such applications,
file such  documents  and furnish such  information  as may be required for such
purpose;  provided,  however,  the Company shall not be required to qualify as a
foreign  corporation or file a general or limited  consent to service of process
in any such jurisdiction. In each jurisdiction where such qualification shall be
effected,  the Company will,  unless the Underwriter  agrees that such action is
not at the time necessary or advisable,  use all reasonable  efforts to file and
make such  statements  or  reports  at such  times as are or may  reasonably  be
required by the laws of such jurisdiction to continue such qualification.

                  (f)  During  the time  when a  prospectus  is  required  to be
delivered under the Act, the Company shall use all reasonable  efforts to comply
with all requirements imposed upon it by the Act, the Exchange Act and the Rules
and  Regulations  so far as necessary to permit the  continuance  of sales of or
dealings in the  Securities in  accordance  with the  provisions  hereof and the
Prospectus,  or any  amendments or supplements  thereto.  If, at any time when a
prospectus relating to the Securities is required to be delivered under the Act,
any event shall have  occurred  as a result of which,  in the opinion of counsel
for the Company or  Underwriter's  Counsel,  the Prospectus,  as then amended or
supplemented,  includes an untrue statement of a material fact or omits to state
a  material  fact  required  to be  stated  therein  or  necessary  to make  the
statements  therein,  in the light of the circumstances in which they were made,
not  misleading,  or if it is necessary at any time to amend or  supplement  the
prospectus  to comply  with the Act,  the Company  will  notify the  Underwriter
promptly and prepare and file with the  Commission an  appropriate  amendment or
supplement  in  accordance  with Section 10 of the Act,  each such  amendment or
supplement to be satisfactory to Underwriter's Counsel, and the Company will





                                       15

<PAGE>



furnish to the  Underwriter  copies of such  amendment or  supplement as soon as
available and in such quantities as the Underwriter may request.

                  (g) As soon as  practicable,  but in any event not later  than
forty five (45) days after the end of the 12-month  period  beginning on the day
after the end of the fiscal  quarter of the Company  during which the  effective
date of the  Registration  Statement  occurs (ninety (90) days in the event that
the end of such fiscal  quarter is the end of the Company's  fiscal  year),  the
Company shall make generally  available to its security  holders,  in the manner
specified in Rule 158(b) of the Rules and  Regulations,  and to the Underwriter,
an  earnings  statement  which  will be in the  detail  required  by,  and  will
otherwise  comply  with,  the  provisions  of Section  11(a) of the Act and Rule
158(a) of the Rules and Regulations,  which statement need not be audited unless
required  by the Act,  covering  a period of at least  twelve  (12)  consecutive
months after the effective date of the Registration Statement.

                  (h) During a period of seven (7) years after the date  hereof,
the Company will furnish to its  stockholders,  as soon as  practicable,  annual
reports   (including   financial   statements   audited  by  independent  public
accountants) and unaudited quarterly reports of earnings and will deliver to the
Underwriter:

                         i) concurrently  with furnishing such quarterly reports
                  to its  stockholders  statements  of income of the Company for
                  such  quarter  in  the  form   furnished   to  the   Company's
                  stockholders   and  certified  by  the   Company's   principal
                  financial and accounting officer;

                         ii) concurrently with furnishing such annual reports to
                  its stockholders, a balance sheet of the Company as at the end
                  of the  preceding  fiscal year,  together  with  statements of
                  operations, stockholders' equity and cash flows of the Company
                  for such  fiscal  year,  accompanied  by a copy of the  report
                  thereon  of  the  Company's   independent   certified   public
                  accountants;

                         iii)  as  soon as they  are  available,  copies  of all
                  reports (financial or other) mailed to stockholders;

                         iv) as  soon  as  they  are  available,  copies  of all
                  reports and  financial  statements  furnished to or filed with
                  the Commission, the NASD or any securities exchange;

                         v) every press release and every  material news item or
                  article of interest to the  financial  community in respect of
                  the Company,  the Subsidiary or their respective affairs which
                  was released or prepared by or on behalf of the Company or the
                  Subsidiary; and

                         vi)  any  additional  information  of a  public  nature
                  concerning  the  Company  and the  Subsidiary  (and any future
                  subsidiaries)   or  their   respective   business   which  the
                  Underwriter may request.






                                       16

<PAGE>



         During such seven-year period, if the Company has active  subsidiaries,
the foregoing financial statements will be on a consolidated basis to the extent
that the accounts of the Company and its subsidiaries are consolidated, and will
be accompanied by similar  financial  statements for any significant  subsidiary
which is not so consolidated.

                  (i) The Company  will  maintain a transfer  and warrant  agent
and, if necessary under the  jurisdiction  of  incorporation  of the Company,  a
registrar  (which may be the same entity as the  transfer  agent) for the Units,
the Common Stock and the Redeemable Warrants.

                  (j) The  Company  will  furnish  to the  Underwriter,  without
charge  and at such  place as the  Underwriter  may  designate,  copies  of each
Preliminary  Prospectus,  the  Registration  Statement and any  pre-effective or
post-effective  amendments thereto (one of which will be signed and will include
all financial statements and exhibits),  the Prospectus,  and all amendments and
supplements thereto,  including any prospectus prepared after the effective date
of the  Registration  Statement,  in each case as soon as available  and in such
quantities as the Underwriter may request.

                  (k) On or  before  the  effective  date  of  the  Registration
Statement,  the Company shall provide the Underwriter  with  originally-executed
copies of duly executed,  legally  binding and  enforceable  Lock-Up  Agreements
which are in form and substance  satisfactory to the  Underwriter.  On or before
the Closing Date, the Company shall deliver  instructions  to its transfer agent
authorizing such transfer agent to place appropriate legends on the certificates
representing the securities of the Company subject to the Lock-Up Agreements and
to place appropriate stop transfer orders on the Company's ledgers.

                  (l) The Company  agrees  that,  for a period of eighteen  (18)
months  commencing  on the effective  date of the  Registration  Statement,  and
except as contemplated by Section 4(v) of this Agreement, it and its present and
future  subsidiaries  will  not,  without  the  prior  written  consent  of  the
Underwriter (i) issue, sell,  contract or offer to sell, grant an option for the
purchase or sale of, assign, transfer,  pledge,  distribute or otherwise dispose
of, directly or indirectly,  any shares of capital stock or any option, right or
warrant with respect to any shares of capital stock or any security convertible,
exchangeable or exercisable for capital stock,  except pursuant to stock options
or warrants issued on the date hereof,  or (ii) file any registration  statement
for the offer or sale of securities issued or to be issued by the Company or any
present or future subsidiaries.

                  (m) Neither the  Company nor any of its  officers,  directors,
stockholders  or  affiliates  (within the meaning of the Rules and  Regulations)
will  take,  directly  or  indirectly,  any  action  designed  to  stabilize  or
manipulate  the price of any  securities  of the Company,  or which might in the
future  reasonably  be  expected  to cause or  result  in the  stabilization  or
manipulation of the price of any such securities.

                  (n) The Company  shall apply the net proceeds from the sale of
the  Securities  offered to the  public in the  manner  set forth  under "Use of
Proceeds"  in the  Prospectus.  No  portion  of the net  proceeds  will be used,
directly or indirectly, to acquire any securities issued by the Company.






                                       17

<PAGE>



                  (o) The Company shall timely file all such  reports,  forms or
other documents as may be required  (including,  but not limited to, any Form SR
required  by Rule 463  under  the Act)  from  time to time  under  the Act,  the
Exchange Act, and the Rules and  Regulations,  and all such  reports,  forms and
documents will comply as to form and substance with the applicable  requirements
under the Act, the Exchange Act and the Rules and Regulations.

                  (p) The Company shall furnish to the  Underwriter  as early as
practicable  prior to each of the date hereof,  the Closing Date and each Option
Closing  Date,  if any,  but no  later  than two (2) full  business  days  prior
thereto, a copy of the latest available  unaudited interim financial  statements
of the  Company  (which in no event  shall be as of a date more than thirty (30)
days prior to the date hereof,  the Closing Date or the relevant  Option Closing
Date,  as the case may be) which  have been  read by the  Company's  independent
public  accountants,  as stated in their  letters to be  furnished  pursuant  to
Section 6(j) hereof.

                  (q) The Company  shall cause the Units,  the Common  Stock and
the  Redeemable  Warrants to be quoted on Nasdaq and,  for a period of seven (7)
years  from the date  hereof,  use its  best  efforts  to  maintain  the  Nasdaq
quotation  of the Units,  the Common  Stock and the  Redeemable  Warrants to the
extent outstanding.

                  (r) For a period of five (5) years from the Closing Date,  the
Company  shall  at the  request  of the  Underwriter,  furnish  or  cause  to be
furnished  to the  Underwriter  and at the  Company's  sole  expense,  (i) daily
consolidated  transfer  sheets  relating to the Units,  the Common Stock and the
Redeemable  Warrants  and  (ii)  a list  of  holders  of  all  of the  Company's
securities.

                  (s) For a period of five (5) years from the Closing Date,  the
Company  shall,  at  the  Company's  sole  expense,  (i)  promptly  provide  the
Underwriter,  upon any and all  requests  of the  Underwriter,  with a "blue sky
trading  survey" for secondary  sales of the Company's  securities,  prepared by
counsel to the Company,  and (ii) take all necessary and appropriate  actions to
further  qualify the  Company's  securities in all  jurisdictions  of the United
States in order to permit  secondary  sales of such  securities  pursuant to the
"blue sky" laws of those jurisdictions,  provided that such jurisdictions do not
require the Company to qualify as a foreign corporation.

                  (t) As soon as  practicable,  but in no event more than thirty
(30) days after the effective date of the  Registration  Statement,  the Company
agrees to take all necessary and appropriate  actions to be included in Standard
and Poor's Corporation  Descriptions and Moody's OTC Manual and to continue such
inclusion for a period of not less than seven (7) years.

                  (u) Without the prior written consent of the Underwriter,  the
Company  hereby  agrees that it will not,  for a period of eighteen  (18) months
from the effective date of the Registration  Statement,  adopt, propose to adopt
or otherwise  permit to exist any  employee,  officer,  director,  consultant or
compensation plan or arrangement (i) permitting the grant,  issue, sale or entry
into any agreement to grant, issue or sell any option, warrant or other contract
right (a) at an  exercise  or sale price per share that is less than the greater
of the initial  public  offering price of the Units set forth herein or the fair
market value per share of the Common Stock on the date of grant or sale,  or (b)
upon payment of less than the full purchase or exercise price for such shares of
Common Stock or other securities of the Company on the date of grant





                                       18

<PAGE>



or issuance;  or (ii)  permitting  the existence of stock  appreciation  rights,
phantom  options or similar  arrangements;  or (iii)  permitting the payment for
such  securities  with  any  form of  consideration  other  than  cash;  or (iv)
permitting the maximum  number of shares of Common Stock or other  securities of
the Company  purchasable  at any time  pursuant  to  options,  warrants or other
contract rights to exceed 300,000.

                  (v) Until the completion of the  distribution  of the Units to
the public,  and during any period  during which a prospectus  is required to be
delivered,  the  Company  shall not,  without the prior  written  consent of the
Underwriter,   issue,  directly  or  indirectly,  any  press  release  or  other
communication  or hold any press  conference  with respect to the Company or its
activities or the offering contemplated hereby, other than trade releases issued
in the ordinary course of the Company's business  consistent with past practices
with respect to the Company's operations.

                  (w)      The Company agrees that:

                           i)  For  a  period  of  three  (3)  years  after  the
                  effective  date of the  Registration  Statement,  the  Company
                  shall cause one (1)  individual  selected by the  Underwriter,
                  subject  to the good  faith  approval  of the  Company,  to be
                  elected  to  the  Board  of  Directors  of  the  Company  (the
                  "Board"), if requested by the Underwriter.

                           ii)  In  the  event  the  Underwriter  elects  not to
                  exercise the right as set forth above,  then it may  designate
                  one person to attend all  meetings of the  Company's  Board of
                  Directors  for a period of five years.  Such  person  shall be
                  entitled  to  attend  all such  meetings  and to  receive  all
                  notices and other  correspondence and  communications  sent by
                  the  Company to members of its Board of  Directors,  unless in
                  the  opinion  of counsel to the  Company  the  release of such
                  information  would  result  in the  waiver  of  the  Company's
                  attorney-client privilege.

                           iii) The Company shall  reimburse  the  Underwriter's
                  designee  for  his or her  out-of-pocket  expenses  reasonably
                  incurred in connection with his or her attendance of the Board
                  meetings.

                           iv) In the  event  the  Underwriter  shall  not  have
                  designated  such  individual at the time of any meeting of the
                  Board or such person has not been elected or is unavailable to
                  serve,  the  Company  shall  notify  the  Underwriter  of each
                  meeting of the Board.

                  (x)  Commencing  one year  from the  date  hereof,  to pay the
Underwriter  a  warrant  solicitation  fee  equal  to five  percent  (5%) of the
exercise price of the Redeemable  Warrants,  payable on the date of the exercise
thereof on terms provided in the Warrant Agreement. The Company will not solicit
the exercise of the Redeemable  Warrants  through any  solicitation  agent other
than the  Underwriter.  The  Underwriter  will not be  entitled  to any  warrant
solicitation  fee  unless  the  Underwriter   provides  bona  fide  services  in
connection with





                                       19

<PAGE>



any warrant  solicitation  and the  investor  designates,  in writing,  that the
Underwriter is entitled to such fee.

                  (y) For a period  equal to the  lesser  of (i) seven (7) years
from the date  hereof,  and (ii)  the sale to the  public  of the  Underwriter's
Securities, the Company will not take any action or actions which may prevent or
disqualify the Company's use of Form SB-2 or S-1 (or other appropriate form) for
the registration under the Act of the Underwriter's Securities.

                  (z)  For a  period  of  twenty  four  (24)  months  after  the
effective  date of the  Registration  Statement,  the Company shall not restate,
amend or  alter  any  term of any  written  employment,  consulting  or  similar
agreement  entered  into  between the Company and any  officer,  director or key
employee as of the  effective  date of the  Registration  Statement  in a manner
which is more favorable to such officer,  director or key employee,  without the
prior written consent of the Underwriter.

                  (aa) The Company  will use its best  efforts to  maintain  the
effectiveness of the Registration Statement for a period of five years after the
date hereof.

                  (bb) The Company  agrees  that,  for a period of two (2) years
beginning with the effective date of the Registration Statement,  JSC shall have
a right of first refusal for all sales of any securities  made by the Company or
any of its present or future affiliates or subsidiaries.

                  (cc) The Company  agrees that,  from the effective date of the
Registration Statement, it shall retain the services of a public relations firm,
reasonably acceptable to JSC.

                  5.       Payment of Expenses.

                  (a) The Company hereby agrees to pay (such payment to be made,
at the discretion of the Underwriter, on the Closing Date and any Option Closing
Date (to the extent not paid on the Closing  Date or a previous  Option  Closing
Date)) all expenses and fees (other than fees of Underwriter's  Counsel,  except
as  set  forth  in  clause  (iv)  below),  incident  to the  performance  of the
obligations  of the Company  under this  Agreement,  the  Underwriter's  Warrant
Agreement and the Warrant Agreement, including, without limitation, (i) the fees
and  expenses of  accountants  and counsel for the  Company,  (ii) all costs and
expenses  incurred in connection with the  preparation,  duplication,  printing,
(including mailing and handling charges) filing, delivery and mailing (including
the  payment of postage,  overnight  delivery or courier  charges  with  respect
thereto) of the Registration Statement and the Prospectus and any amendments and
supplements thereto and the printing, mailing (including the payment of postage,
overnight delivery or courier charges with respect thereto) and delivery of this
Agreement,  the Underwriter's  Warrant  Agreement,  the Warrant  Agreement,  and
agreements with selected dealers,  and related documents,  including the cost of
all copies thereof and of each Preliminary  Prospectus and of the Prospectus and
any amendments  thereof or supplements  thereto  supplied to the Underwriter and
such  dealers  as  the  Underwriter  may  request,  in  such  quantities  as the
Underwriter may request, (iii) the printing, engraving, issuance and delivery of
the Securities,  (iv) the qualification of the Securities under state or foreign
securities or "blue sky" laws and determination of the status of such securities
under legal investment laws,





                                       20

<PAGE>



including  the  costs  of  printing  and  mailing  the  "Preliminary   Blue  Sky
Memorandum,"  the  "Supplemental  Blue Sky  Memorandum"  and "Legal  Investments
Survey," if any, and disbursements,  expenses and fees of counsel (such fees not
to exceed $45,000) in connection therewith,  (v) advertising costs and expenses,
including,  but not  limited  to costs and  expenses  in  connection  with "road
shows,"  information  meetings and  presentations,  bound volumes and prospectus
memorabilia and "tombstone"  advertisement  expenses, (vi) costs and expenses in
connection with due diligence investigations, including, but not limited to, the
fees of any  independent  counsel or  consultants,  (vii) fees and expenses of a
transfer and warrant agent and registrar for the Securities, (viii) applications
for assignments of a rating of the Securities by qualified rating agencies, (ix)
the fees payable to the  Commission  and the NASD, and (x) the fees and expenses
incurred  in  connection  with the listing of the  Securities  on Nasdaq and any
other exchange.

                  (b) If this  Agreement is  terminated  by the  Underwriter  in
accordance with the provisions of Section 6 or Section 10(a) hereof, the Company
shall   reimburse  and  indemnify  the   Underwriter   for  all  of  its  actual
out-of-pocket  expenses,  including the fees and  disbursements of Underwriter's
Counsel, less any amounts already paid pursuant to Section 5(c) hereof.

                  (c) The  Company  further  agrees  that,  in  addition  to the
expenses payable pursuant to Section 5(a) hereof, it will pay to the Underwriter
on the Closing Date by certified or bank cashier's check, or, at the election of
the  Underwriter,  by  deduction  from the  proceeds of the offering of the Firm
Units, a  non-accountable  expense  allowance equal to three percent (3%) of the
gross proceeds  received by the Company from the sale of the Firm Units,  thirty
thousand dollars ($30,000) of which has been paid to date by the Company. In the
event the Underwriter  elects to exercise the overallotment  option described in
Section 2(b) hereof,  the Company  further  agrees to pay to the  Underwriter on
each Option  Closing  Date,  by certified or bank  cashier's  check,  or, at the
Underwriter's  election,  by  deduction  from the  proceeds of the Option  Units
purchased on such Option Closing Date, a non-accountable expense allowance equal
to three  percent  (3%) of the gross  proceeds  received by the Company from the
sale of such Option Units.

                  6.   Conditions   of  the   Underwriter's   Obligations.   The
obligations  of the  Underwriter  hereunder  shall be subject to the  continuing
accuracy of the  representations  and warranties of the Company herein as of the
date hereof and as of the Closing Date and each Option  Closing Date, if any, as
if they had been  made on and as of the  Closing  Date and each  Option  Closing
Date,  as the case may be; the  accuracy on and as of the Closing  Date and each
Option  Closing Date, if any, of the  statements of officers of the Company made
pursuant to the provisions  hereof;  the performance by the Company on and as of
the Closing Date and each Option  Closing  Date,  if any, of its  covenants  and
obligations hereunder; and to the following further conditions:

                  (a) The Registration Statement shall have become effective not
later than 12:00  p.m.,  New York time,  on the date of this  Agreement  or such
later date and time as shall be consented to in writing by the Underwriter, and,
at the  Closing  Date  and each  Option  Closing  Date,  if any,  no stop  order
suspending  the  effectiveness  of the  Registration  Statement  shall have been
issued and no proceedings  for that purpose shall have been  instituted or shall
be pending or  contemplated by the Commission and any request on the part of the
Commission for





                                       21

<PAGE>



additional   information  shall  have  been  complied  with  to  the  reasonable
satisfaction of Underwriter's  Counsel.  If the Company has elected to rely upon
Rule  430A  of the  Rules  and  Regulations,  the  price  of the  Units  and any
price-related  information  previously  omitted from the effective  Registration
Statement  pursuant  to such  Rule  430A  shall  have  been  transmitted  to the
Commission  for  filing  pursuant  to Rule  424(b) of the Rules and  Regulations
within the  prescribed  time  period,  and prior to the Closing Date the Company
shall have provided  evidence  satisfactory  to the  Underwriter  of such timely
filing, or a post-effective amendment providing such information shall have been
promptly filed and declared  effective in accordance  with the  requirements  of
Rule 430A of the Rules and Regulations.

                  (b) The  Underwriter  shall not have  advised the Company that
the  Registration  Statement,  or any  amendment  thereto,  contains  an  untrue
statement of fact which, in the Underwriter's  opinion, is material, or omits to
state a fact which, in the Underwriter's opinion, is material and is required to
be stated  therein or is necessary to make the statements  therein,  in light of
the  circumstances  in  which  they  were  made  not  misleading,  or  that  the
Prospectus,  or any  supplement  thereto,  contains an untrue  statement of fact
which,  in the  Underwriter's  opinion,  is  material,  or omits to state a fact
which, in the  Underwriter's  opinion,  is material and is required to be stated
therein  or is  necessary  to make  the  statements  therein,  in  light  of the
circumstances in which they were made, not misleading.

                  (c) On or prior to the Closing  Date,  the  Underwriter  shall
have received from  Underwriter's  Counsel such opinion or opinions with respect
to the  organization  of the  Company,  the  validity  of  the  Securities,  the
Registration  Statement,  the Prospectus  and such other related  matters as the
Underwriter  may request and  Underwriter's  Counsel  shall have  received  such
papers and  information as they may request in order to enable them to pass upon
such matters.

                  (d) On the Closing Date, the  Underwriter  shall have received
the favorable opinion of Fishman & Merrick,  P.C., counsel to the Company, dated
the  Closing  Date,  addressed  to  the  Underwriter,   in  form  and  substance
satisfactory to Underwriter's Counsel, to the effect that:

                          i) Each of the Company and the Subsidiary (A) has been
                  duly  organized and is validly  existing as a  corporation  in
                  good  standing   under  the  laws  of  its   jurisdiction   of
                  incorporation,  (B) is duly qualified and licensed and in good
                  standing  as a foreign  corporation  in each  jurisdiction  in
                  which  its  ownership  or  leasing  of any  properties  or the
                  character of its  operations  requires such  qualification  or
                  licensing,  and (C)  has all  requisite  power  and  authority
                  (corporate  and other) and has obtained any and all  necessary
                  authorizations,  approvals,  orders,  licenses,  certificates,
                  franchises  and  permits  of  and  from  all  governmental  or
                  regulatory   officials   and   bodies   (including,    without
                  limitation,  those having  jurisdiction over  environmental or
                  similar  matters),  to own or lease its properties and conduct
                  its  business  as  described  in the  Prospectus;  each of the
                  Company and the  Subsidiary is and has been doing  business in
                  compliance with all such  authorizations,  approvals,  orders,
                  licenses, certificates,  franchises and permits obtained by it
                  from governmental or regulatory officials and agencies and all
                  federal,  state, local and foreign laws, rules and regulations
                  to which it is subject;





                                       22

<PAGE>



                  and,  neither the Company nor the  Subsidiary has received any
                  notice  of   proceedings   relating  to  the   revocation   or
                  modification  of  any  such  authorization,  approval,  order,
                  license, certificate,  franchise or permit which, singly or in
                  the  aggregate,  if the  subject of an  unfavorable  decision,
                  ruling or finding,  would  materially and adversely affect the
                  condition, financial or otherwise, or the earnings, prospects,
                  stockholders' equity, value, operations,  properties, business
                  or results of operations of the Company or the Subsidiary. The
                  disclosure  in  the  Registration   Statement  concerning  the
                  effects of federal,  state,  local and foreign laws, rules and
                  regulations on the Company's and the Subsidiary's  business as
                  currently  conducted  and as  contemplated  are correct in all
                  respects and do not omit to state a material  fact required to
                  be stated therein or necessary to make the statements therein,
                  in light of the  circumstances  in which they were  made,  not
                  misleading;

                         ii)  neither  the  Company  nor  the  Subsidiary  owns,
                  directly  or  indirectly,  an  interest  in  any  corporation,
                  partnership,  joint venture,  trust or other business  entity,
                  other than its wholly owned subsidiary,  CTI Balloons, and its
                  joint  venture  agreement  with  P&TF,  as  described  in  the
                  Registration Statement and the Prospectus.  The Company is the
                  registered   owner  of  one  hundred  percent  (100%)  of  the
                  outstanding capital stock of the Subsidiary;

                        iii)  the  Company  has a duly  authorized,  issued  and
                  outstanding  capitalization and as set forth in the Prospectus
                  under  "Capitalization,"  and  except  as  set  forth  in  the
                  Prospectus,  neither the Company nor the Subsidiary is a party
                  to or bound by any instrument,  agreement or other arrangement
                  providing for it to issue any capital stock, rights, warrants,
                  options or other  securities,  except for this Agreement,  the
                  Underwriter's   Warrant   Agreement,    the   Recapitalization
                  Agreement  and the Warrant  Agreement  and as described in the
                  Prospectus.  The Securities and all other securities issued or
                  issuable by the Company conform,  or when issued and paid for,
                  will  conform,  in all  respects to the  descriptions  thereof
                  contained in the  Registration  Statement and the  Prospectus.
                  All issued and  outstanding  securities of each of the Company
                  and the  Subsidiary  have been  duly  authorized  and  validly
                  issued  and are fully  paid and  non-assessable;  the  holders
                  thereof have no rights of rescission  with respect thereto and
                  are not subject to personal  liability by reason of being such
                  holders;  and none of such securities were issued in violation
                  of the preemptive rights of any holders of any security of the
                  Company or the  Subsidiary  or any similar  contractual  right
                  granted by the Company or the Subsidiary. The Securities to be
                  sold by the  Company  hereunder  and under  the  Underwriter's
                  Warrant  Agreement,  the  Recapitalization  Agreement  and the
                  Warrant  Agreement  are not and  will  not be  subject  to any
                  preemptive or other similar  rights of any  stockholder,  have
                  been duly authorized and, when issued,  paid for and delivered
                  in  accordance  with the terms  hereof  and  thereof,  will be
                  validly issued,  fully paid and  non-assessable and conform to
                  the  descriptions  thereof  contained in the  Prospectus;  the
                  holders thereof will not be subject to any liability solely as
                  such holders;  all corporate  action  required to be taken for
                  the  authorization,  issue and sale of the Securities has been
                  duly and validly taken; and the certificates  representing the
                  Securities are in due and proper





                                       23

<PAGE>



                  form. The Underwriter's  Warrants constitute valid and binding
                  obligations  of the Company to issue and sell,  upon  exercise
                  thereof  and  payment   therefor,   the  number  and  type  of
                  securities  of  the  Company  called  for  thereby.  Upon  the
                  issuance  and  delivery   pursuant  to  this  Agreement,   the
                  Underwriter's   Warrant   Agreement,    the   Recapitalization
                  Agreement  and the Warrant  Agreement of the  Securities to be
                  sold by the Company hereunder and thereunder,  the Underwriter
                  will acquire  good and  marketable  title to such  Securities,
                  free  and  clear  of any  lien,  charge,  claim,  encumbrance,
                  pledge,  security  interest,  defect or other  restriction  or
                  equity of any kind whatsoever  asserted against the Company or
                  any   affiliate   (within   the   meaning  of  the  Rules  and
                  Regulations) of the Company.  No transfer tax is payable by or
                  on  behalf  of the  Underwriter  in  connection  with  (A) the
                  issuance by the Company of the Securities, (B) the purchase by
                  the  Underwriter of the Securities  from the Company,  (C) the
                  consummation  by the Company of any of its  obligations  under
                  this  Agreement,  the  Underwriter's  Warrant  Agreement,  the
                  Recapitalization  Agreement or the Warrant  Agreement,  or (D)
                  resales of the Securities in connection with the  distribution
                  contemplated hereby;

                         iv) the  Registration  Statement is effective under the
                  Act, and, if applicable, filing of all pricing information has
                  been timely made in the appropriate  form under Rule 430A, and
                  no  stop  order   suspending   the  use  of  the   Preliminary
                  Prospectus,  the  Registration  Statement or the Prospectus or
                  any part of any thereof or suspending the effectiveness of the
                  Registration  Statement has been issued and no proceedings for
                  that purpose have been  instituted or are pending,  threatened
                  or contemplated under the Act;

                          v)   each   of   the   Preliminary   Prospectus,   the
                  Registration Statement,  and the Prospectus and any amendments
                  or supplements  thereto  (other than the financial  statements
                  and  schedules  and  other  financial  and  statistical   data
                  included  therein,  as to which no opinion  need be  rendered)
                  comply  as  to  form  in  all  material   respects   with  the
                  requirements of the Act and the Rules and Regulations;

                         vi) to  such  counsel's  knowledge,  (A)  there  are no
                  agreements,  contracts or other documents  required by the Act
                  to  be  described  in  the  Registration   Statement  and  the
                  Prospectus  or  required  to  be  filed  as  exhibits  to  the
                  Registration  Statement  (or  required  to be filed  under the
                  Exchange  Act if upon such filing they would be  incorporated,
                  in whole or in part,  by reference  therein)  other than those
                  described in the Registration Statement and the Prospectus and
                  filed as exhibits  thereto,  and the exhibits  which have been
                  filed  are  correct  copies  of the  documents  of which  they
                  purport to be copies; (B) the descriptions in the Registration
                  Statement and the  Prospectus  and any supplement or amendment
                  thereto of agreements,  contracts and other documents to which
                  the  Company  is a party or by which it is bound are  accurate
                  and fairly  represent the information  required to be shown by
                  Form  SB-2;  (C)  except  as  disclosed  in  the  Registration
                  Statement  and  the  Prospectus,  there  is no  action,  suit,
                  proceeding, inquiry, arbitration, investigation, litigation or
                  governmental proceeding (including,  without limitation, those
                  pertaining to environmental or similar matters), domestic





                                       24

<PAGE>



                  or foreign,  pending or threatened  against (or  circumstances
                  that may give rise to the same),  or involving the  properties
                  or  business  of,  the  Company  which (I) is  required  to be
                  disclosed  in  the  Registration  Statement  which  is  not so
                  disclosed  (and  such  proceedings  as are  summarized  in the
                  Registration   Statement  are  accurately  summarized  in  all
                  respects), or (II) questions the validity of the capital stock
                  of the Company or of this Agreement, the Underwriter's Warrant
                  Agreement,  the Warrant Agreement or the Consulting  Agreement
                  or of any action taken or to be taken by the Company  pursuant
                  to or in connection with any of the foregoing;  (D) no statute
                  or regulation or legal or governmental  proceeding required to
                  be described in the  Prospectus  is not described as required;
                  and (E) there is no  action,  suit or  proceeding  pending  or
                  threatened  against or affecting the Company before any court,
                  arbitrator or  governmental  body,  agency or official (or any
                  basis  thereof  known to such  counsel)  in  which  there is a
                  reasonable possibility of an adverse decision which may result
                  in a material  adverse change in the  condition,  financial or
                  otherwise, or the earnings,  prospects,  stockholders' equity,
                  value,   operation,   properties,   business   or  results  of
                  operations  of the  Company  taken  as a  whole,  which  could
                  adversely  affect the  present or  prospective  ability of the
                  Company to perform its obligations  under this Agreement,  the
                  Underwriter's Warrant Agreement,  the Warrant Agreement or the
                  Consulting  Agreement  or  which  in  any  manner  draws  into
                  question the validity or enforceability of this Agreement, the
                  Underwriter's Warrant Agreement,  the Warrant Agreement or the
                  Consulting Agreement;

                        vii)  the  Company  has  full  legal  right,  power  and
                  authority   to  enter  into  each  of  this   Agreement,   the
                  Underwriter's   Warrant   Agreement,    the   Recapitalization
                  Agreement,  the Warrant Agreement and the Consulting Agreement
                  and to  consummate  the  transactions  provided for herein and
                  therein; and each of this Agreement, the Underwriter's Warrant
                  Agreement,   the  Recapitalization   Agreement,   the  Warrant
                  Agreement   and  the   Consulting   Agreement  has  been  duly
                  authorized,  executed and  delivered  by the Company.  Each of
                  this  Agreement,  the  Underwriter's  Warrant  Agreement,  the
                  Recapitalization  Agreement,  the  Warrant  Agreement  and the
                  Consulting  Agreement,  assuming due authorization,  execution
                  and delivery by each other party thereto, constitutes a legal,
                  valid  and  binding  agreement  of  the  Company,  enforceable
                  against the Company in  accordance  with its terms  (except as
                  such  enforceability may be limited by applicable  bankruptcy,
                  insolvency,  reorganization,   moratorium  or  other  laws  of
                  general  application  relating to or affecting the enforcement
                  of  creditors'   rights  and  the   application  of  equitable
                  principles in any action,  legal or  equitable,  and except as
                  obligations  to  indemnify  or  contribute  to  losses  may be
                  limited by applicable law). None of the Company's execution or
                  delivery  of  this  Agreement,   the   Underwriter's   Warrant
                  Agreement,   the  Recapitalization   Agreement,   the  Warrant
                  Agreement  or  the  Consulting   Agreement,   its  performance
                  hereunder and thereunder, its consummation of the transactions
                  contemplated  herein  and  therein,  or  the  conduct  of  its
                  business as described in the  Registration  Statement  and the
                  Prospectus  and  any   amendments  or   supplements   thereto,
                  conflicts with or will conflict with or results or will result
                  in any breach or violation of any of the terms or provisions




                                      25

<PAGE>



                  of, or  constitutes  or will  constitute a default  under,  or
                  result in the  creation  or  imposition  of any lien,  charge,
                  claim, encumbrance, pledge, security interest, defect or other
                  restriction  or  equity  of  any  kind  whatsoever  upon,  any
                  property or assets  (tangible or intangible) of the Company or
                  of the Subsidiary pursuant to the terms of (A) the certificate
                  of   incorporation   or  bylaws  of  the  Company  or  of  the
                  Subsidiary,  (B) any license, contract,  indenture,  mortgage,
                  lease,  deed of trust,  voting trust agreement,  stockholders'
                  agreement,  note,  loan  or  credit  agreement  or  any  other
                  agreement or instrument  evidencing an obligation for borrowed
                  money,  or any  other  agreement  or  instrument  to which the
                  Company or the  Subsidiary is a party or by which either is or
                  may be bound or to which the properties or assets (tangible or
                  intangible)  of either are or may be subject,  (C) any statute
                  applicable  to the  Company  or  the  Subsidiary  or  (D)  any
                  judgment,  decree, order, rule or regulation applicable to the
                  Company or the Subsidiary of any arbitrator, court, regulatory
                  body or administrative  agency or other governmental agency or
                  body (including, without limitation, those having jurisdiction
                  over  environmental or similar matters),  domestic or foreign,
                  having  jurisdiction over the Company or the Subsidiary or any
                  of their activities or properties;

                       viii) no consent,  approval,  authorization  or order of,
                  and no filing with, any arbitrator,  court,  regulatory  body,
                  administrative  agency,   government  agency  or  other  body,
                  domestic or foreign  (other than such as may be required under
                  "blue sky" laws, as to which no opinion need be rendered),  is
                  required in  connection  with the  issuance of the  Securities
                  pursuant to the Prospectus,  the Registration Statement,  this
                  Agreement,    the   Underwriter's   Warrant   Agreement,   the
                  Recapitalization  Agreement and the Warrant Agreement,  or the
                  performance  of  this  Agreement,  the  Underwriter's  Warrant
                  Agreement,   the  Recapitalization   Agreement,   the  Warrant
                  Agreement and the  Consulting  Agreement and the  transactions
                  contemplated hereby and thereby;

                         ix) the  properties and business of each of the Company
                  and  the  Subsidiary   conform  to  the  description   thereof
                  contained in the  Registration  Statement and the  Prospectus;
                  and  each of the  Company  and the  Subsidiary  has  good  and
                  marketable  title  to,  or  valid  and  enforceable  leasehold
                  estates in, all items of real and personal  property stated in
                  the  Prospectus to be owned or leased by it, in each case free
                  and  clear  of  all  liens,  charges,  claims,   encumbrances,
                  pledges, security interests,  defects or other restrictions or
                  equities of any kind whatsoever,  other than those referred to
                  in the Prospectus and liens for taxes not yet due and payable;

                          x) neither the Company nor the Subsidiary is in breach
                  of, or in default under, any term or provision of any license,
                  contract,  indenture,  mortgage,  lease, deed of trust, voting
                  trust agreement, stockholders' agreement, note, loan or credit
                  agreement or any other  agreement or instrument  evidencing an
                  obligation  for  borrowed  money,  or any other  agreement  or
                  instrument  to which the Company or the  Subsidiary is a party
                  or by which it is or may be bound or to which its  property or
                  assets (tangible or intangible) are or may be subject; and





                                       26

<PAGE>



                  each of the Company and the  Subsidiary is not in violation of
                  any term or provision of (A) its certificate of  incorporation
                  or by-laws, (B) any authorization,  approval,  order, license,
                  certificate,  franchise  or  permit  of  any  governmental  or
                  regulatory  official or body,  or (C) any  judgement,  decree,
                  order, statute, rule or regulation to which it is subject;

                         xi) the statements in the Prospectus under  "Prospectus
                  Summary,"   "Risk   Factors,"   "The   Company,"   "Business,"
                  "Management,"      "Principal      Stockholders,"     "Certain
                  Transactions,"   "Shares   Eligible  For  Future   Sale,"  and
                  "Description  of Capital  Stock"  have been  reviewed  by such
                  counsel,  and  insofar  as they  refer to  statements  of law,
                  descriptions  of statutes,  licenses,  rules or regulations or
                  legal conclusions, are correct in all material respects;

                         xii) the  Units,  the Common  Stock and the  Redeemable
                  Warrants have been accepted for quotation on Nasdaq;

                       xiii)  each of the  Company  and the  Subsidiary  owns or
                  possesses,  free and  clear of all liens or  encumbrances  and
                  right  thereto  or  therein by third  parties,  the  requisite
                  licenses or other rights to use all trademarks, service marks,
                  copyrights,   service  names,   tradenames,   patents,  patent
                  applications  and  licenses  necessary to conduct its business
                  (including  without  limitation  any such  licenses  or rights
                  described in the Prospectus as being owned or possessed by the
                  Company or the  Subsidiary) and there is no claim or action by
                  any  person   pertaining   to,  or   proceeding,   pending  or
                  threatened,  which  challenges  the  exclusive  rights  of the
                  Company or the  Subsidiary  with  respect  to any  trademarks,
                  service  marks,   copyrights,   service  names,  trade  names,
                  patents,  patent applications and licenses used in the conduct
                  of the  Company's  or the  Subsidiary's  business  (including,
                  without  limitation,  any such licenses or rights described in
                  the  Prospectus  as being owned or possessed by the Company or
                  the Subsidiary);

                        xiv) the persons  listed under the  captions  "Principal
                  Stockholders"   and  in  the  Prospectus  are  the  respective
                  "beneficial  owners"  (as such phrase is defined in Rule 13d-3
                  under the Exchange Act) of the  securities  set forth opposite
                  their  respective  names  thereunder  as and to the extent set
                  forth therein;

                         xv) except as disclosed in the  Prospectus,  no person,
                  corporation,  trust, partnership,  association or other entity
                  has the right to include and/or register any securities of the
                  Company or of the  Subsidiary in the  Registration  Statement,
                  require the Company to file any registration  statement or, if
                  filed, to include any security in such registration statement;

                        xvi)   there  are  no   claims,   payments,   issuances,
                  arrangements or understandings,  whether oral or written,  for
                  services in the nature of a finder's or  origination  fee with
                  respect to the sale of the  Securities  hereunder or financial
                  consulting arrangement or any other arrangements,  agreements,
                  understandings,





                                       27

<PAGE>



                  payments  or  issuances  that  may  affect  the  Underwriter's
                  compensation, as determined by the NASD; and

                       xvii) assuming due execution by the parties thereto,  the
                  Lock-Up Agreements are legal, valid and binding obligations of
                  the parties thereto,  enforceable against such parties and any
                  subsequent  holder  of  the  securities   subject  thereto  in
                  accordance with their terms.

                     xviii)  the  Recapitalization  Agreement  has been duly and
                  validly authorized,  executed and delivered by the Company and
                  constitutes  valid and binding  obligations  of the Company in
                  accordance with the terms of the  Recapitalization  Agreement,
                  except (i) as such enforceability may be limited by applicable
                  bankruptcy, insolvency, reorganization, moratorium, fraudulent
                  conveyance  or  similar  laws  affecting   creditors'   rights
                  generally,  (ii) as enforceability of any  indemnification  or
                  contribution  provisions may be limited under  applicable laws
                  or the public  policies  underlying  such laws, and (iii) that
                  the remedies of specific  performance and injunctive and other
                  forms of equitable relief may be subject to equitable defenses
                  and  to  the   discretion   of  the  court  before  which  any
                  proceedings  therefor may be brought.  Any and all  securities
                  issued  or to  be  issued  by  the  Company  pursuant  to  the
                  Recapitalization   Agreement   were  or  will  be   issued  in
                  transactions exempt from the registration  requirements of the
                  Act and in accordance with all other applicable state, federal
                  and local laws, rules, regulations and permits.

                  Such counsel shall state that such counsel has participated in
conferences  with  officers  and  other   representatives  of  the  Company  and
representatives of the independent public accountants for the Company,  at which
conferences  such counsel made inquiries of such officers,  representatives  and
accountants  and  discussed  the  contents of the  Preliminary  Prospectus,  the
Registration  Statement,  the Prospectus and related matters and,  although such
counsel  is not  passing  upon and does not assume  any  responsibility  for the
accuracy,   completeness  or  fairness  of  the  statements   contained  in  the
Preliminary  Prospectus,  the Registration  Statement or the Prospectus,  on the
basis of the  foregoing,  no facts have come to the  attention  of such  counsel
which  lead them to  believe  that  either  the  Registration  Statement  or any
amendment thereto,  at the time such Registration  Statement or amendment became
effective, or the Preliminary Prospectus or the Prospectus,  or any amendment or
supplement  thereto,  as of the  date  of the  Preliminary  Prospectus  and  the
Prospectus,  and as of the date of such opinion,  contained any untrue statement
of a material  fact or omitted to state a material  fact  required  to be stated
therein  or  necessary  to  make  the  statements   therein,  in  light  of  the
circumstances  in which they were made, not misleading (it being understood that
such counsel need  express no opinion with respect to the  financial  statements
and  schedules  and  other  financial  and  statistical  data  included  in  the
Preliminary  Prospectus,  the Registration  Statement or the Prospectus,  or any
supplements or amendments thereto).

                  In  rendering  such  opinion,  such counsel may rely (a) as to
matters  involving  the  application  of laws  other than the laws of the United
States and jurisdictions in which they are admitted,  to the extent such counsel
deems proper and to the extent  specified in such  opinion,  if at all,  upon an
opinion or opinions (in form and substance satisfactory to Underwriter's





                                       28

<PAGE>



Counsel) of other counsel acceptable to Underwriter's Counsel, familiar with the
applicable  laws; and (b) as to matters of fact, to the extent they deem proper,
on certificates and written statements of responsible officers of the Company or
the  Subsidiary  and  certificates  or other  written  statements of officers of
departments  of  jurisdictions   having  custody  of  documents  respecting  the
corporate existence or good standing of the Company or the Subsidiary,  provided
that  copies  of any such  statements  or  certificates  shall be  delivered  to
Underwriter's Counsel, if requested. The opinion of such counsel for the Company
shall state that the opinion of any such other  counsel is in form  satisfactory
to such  counsel  and that the  Underwriter  and they are  justified  in relying
thereon.  Such  opinion  shall  also  state  that the  Underwriters'  Counsel is
entitled to rely thereon. Such opinion shall not state that it is to be governed
or  qualified  by, or that it is  otherwise  subject to, any  treatise,  written
policy  or  other  document  relating  to  legal  opinions,   including  without
limitation,  the Legal Opinion  Accord of the ABA Section of Business Law (1991)
or any comparable state accord.

                  At each Option  Closing  Date, if any, the  Underwriter  shall
have received the favorable opinion of Fishman & Merrick,  P.C.,  counsel to the
Company,  dated the relevant Option Closing Date,  addressed to the Underwriter,
and in form and substance satisfactory to Underwriter's Counsel confirming as of
the Option Closing Date, the statements made by Fishman & Merrick,  P.C., in its
opinion delivered on the Closing Date.

                  (e) On the Closing Date, the  Underwriter  shall have received
the favorable opinion of Tilton, Fallon,  Lungmus & Chestnut,  patent counsel to
the  Company,  dated  the  Closing  Date,  addressed  to  the  Underwriter,   in
substantially  the form  attached  hereto as Exhibit A and in form and substance
satisfactory to Underwriter's Counsel.

                  At each Option  Closing  Date, if any, the  Underwriter  shall
have received the favorable opinion of Tilton, Fallon, Lungmus & Chestnut, dated
the relevant  Option Closing Date,  addressed to the Underwriter and in form and
substance  satisfactory to Underwriter's  Counsel  confirming,  as of the Option
Closing Date, the statements made by Tilton,  Fallon,  Lungmus & Chestnut in its
opinion delivered on the Closing Date.

                  (f) On or prior to each of the  Closing  Date and each  Option
Closing Date, if any,  Underwriter's Counsel shall have been furnished with such
documents,  certificates  and  opinions as they may  reasonably  require for the
purpose  of  enabling  them to review or pass upon the  matters  referred  to in
Section  6(c)  hereof,  or in order to evidence the  accuracy,  completeness  or
satisfaction  of any of the  representations,  warranties  or  conditions of the
Company herein contained.

                  (g) Prior to the Closing Date and each Option Closing Date, if
any,  (i)  there  shall  have been no  material  adverse  change or  development
involving a prospective adverse change in the condition, financial or otherwise,
or the earnings,  stockholders' equity, value, operations,  properties, business
or results of operations of the Company or the Subsidiary, whether or not in the
ordinary course of business,  from the latest dates as of which such matters are
set forth in the  Registration  Statement and the  Prospectus;  (ii) there shall
have been no transaction,  not in the ordinary course of business,  entered into
by the Company or the Subsidiary  from the latest date as of which the financial
condition  of the Company and the  Subsidiary  is set forth in the  Registration
Statement and the Prospectus; (iii) the Company shall





                                       29

<PAGE>



not be in  default  under  any  provision  of  any  instrument  relating  to any
outstanding indebtedness; (iv) neither the Company nor the Subsidiary shall have
issued any  securities  (other  than the  Securities)  or  declared  or paid any
dividend or made any  distribution  in respect of its capital stock of any class
and there  shall not have been any change in the  capital  stock,  debt (long or
short term) or  liabilities  or  obligations  of the  Company or the  Subsidiary
(contingent or otherwise) from the latest dates as of which such matters are set
forth in the Registration  Statement and the Prospectus;  (v) no material amount
of the  assets of the  Company  or the  Subsidiary  shall  have been  pledged or
mortgaged, except as set forth in the Registration Statement and the Prospectus;
(vi)  no  action,  suit,  proceeding,   inquiry,   arbitration,   investigation,
litigation or governmental or other  proceeding,  domestic or foreign,  shall be
pending or threatened (or circumstances giving rise to same) against the Company
or the  Subsidiary or affecting any of its  properties or business  before or by
any court or federal, state or foreign commission, board or other administrative
agency  wherein an  unfavorable  decision,  ruling or finding may materially and
adversely  affect  the  condition,  financial  or  otherwise,  or the  earnings,
stockholders'  equity,  value,  operations,  properties,  business or results of
operations  of  the  Company  taken  as a  whole,  except  as set  forth  in the
Registration  Statement and Prospectus;  and (vii) no stop order shall have been
issued  under  the  Act  with  respect  to  the  Registration  Statement  and no
proceedings  therefor shall have been  initiated,  threatened or contemplated by
the Commission.

                  (h) At the Closing Date and each Option  Closing Date, if any,
the  Underwriter  shall have received a certificate of the Company signed by the
principal  executive  officer  and by the chief  financial  or chief  accounting
officer of the Company,  dated the Closing Date or the relevant  Option  Closing
Date,  as the case may be, to the effect that each of such persons has carefully
examined the  Registration  Statement,  the Prospectus and this  Agreement,  and
that:

                          i) The  representations  and warranties of the Company
                  in this  Agreement are true and correct,  as if made on and as
                  of the Closing Date or the Option  Closing  Date,  as the case
                  may be, and the Company has complied with all  agreements  and
                  covenants  and  satisfied  all  conditions  contained  in this
                  Agreement on its part to be performed or satisfied at or prior
                  to such Closing Date or Option  Closing  Date, as the case may
                  be;

                         ii) No stop order  suspending the  effectiveness of the
                  Registration  Statement  or any part  thereof has been issued,
                  and no  proceedings  for that purpose have been  instituted or
                  are  pending  or,  to  the  best  of  each  of  such  person's
                  knowledge, are contemplated or threatened under the Act;

                        iii) The Registration  Statement and the Prospectus and,
                  if any, each amendment and each supplement thereto contain all
                  statements and  information  required to be included  therein,
                  and none of the Registration Statement,  the Prospectus or any
                  amendment or supplement  thereto includes any untrue statement
                  of a  material  fact or  omits  to  state  any  material  fact
                  required  to be  stated  therein  or  necessary  to  make  the
                  statements  therein,  in light of the  circumstances  in which
                  they were made,  not  misleading  and neither the  Preliminary
                  Prospectus  nor any  supplement  thereto  included  any untrue
                  statement of a material  fact or omitted to state any material
                  fact required to be stated therein or necessary to make the




                                       30

<PAGE>



                  statements therein,  in  light of the  circumstances  in which
                  they were made, not misleading; and

                         iv)  Subsequent  to the  respective  dates  as of which
                  information  is given in the  Registration  Statement  and the
                  Prospectus,  (A) the Company  has not  incurred  any  material
                  liabilities  or  obligations,  direct or  contingent;  (B) the
                  Company  has not  paid or  declared  any  dividends  or  other
                  distributions  on its capital  stock;  (C) the Company has not
                  entered into any  transactions  not in the ordinary  course of
                  business;  (D)  there has not been any  change in the  capital
                  stock or  long-term  debt or any  increase  in the  short-term
                  borrowings  (other than any increase in short-term  borrowings
                  in the  ordinary  course of  business)  of the Company (E) the
                  Company has not  sustained  any material loss or damage to its
                  property or assets,  whether or not  insured;  (F) there is no
                  litigation  which is pending or threatened  (or  circumstances
                  giving  rise to same)  against  the  Company or any  affiliate
                  (within  the  meaning  of the  Rules and  Regulations)  of the
                  foregoing  which is  required to be set forth in an amended or
                  supplemented  Prospectus which has not been set forth; and (G)
                  there has  occurred  no event  required  to be set forth in an
                  amended  or  supplemented  Prospectus  which  has not been set
                  forth.

References to the Registration Statement and the Prospectus in this Section 6(h)
are to  such  documents  as  amended  and  supplemented  at  the  date  of  such
certificate.

                  (i) By the Closing Date,  the  Underwriter  will have received
clearance from the NASD as to the amount of compensation allowable or payable to
the Underwriter, as described in the Registration Statement.

                  (j) At the time this  Agreement is executed,  the  Underwriter
shall have received a letter,  dated such date, addressed to the Underwriter and
in form and substance  satisfactory in all respects  (including the non-material
nature of the changes or decreases,  if any,  referred to in clause (iii) below)
to the Underwriter and Underwriter's Counsel, from Coopers & Lybrand LLP.

                          i) confirming  that  they  are  independent  certified
                  public accountants  with respect  to the  Company  within  the
                  meaning of the Act and the Rules and Regulations;

                         ii) stating that it is their opinion that the financial
                  statements  of  the  Company   included  in  the  Registration
                  Statement comply as to form in all material  respects with the
                  applicable  accounting  requirements  of the Act and the Rules
                  and  Regulations  and that the  Underwriter  may rely upon the
                  opinion  of  Coopers  &  Lybrand  LLP  with  respect  to  such
                  financial  statements and supporting schedules included in the
                  Registration Statement;

                        iii)  stating  that,  on the basis of a  limited  review
                  which  included  a reading  of the  latest  unaudited  interim
                  consolidated  financial  statements  of the  Company  and  the
                  Subsidiary,  a reading of the latest available  minutes of the
                  stockholders and board of directors and the various committees
                  of the board of





                                       31

<PAGE>



                  directors  of the  Company and the  Subsidiary,  consultations
                  with  officers  and other  employees  of the  Company  and the
                  Subsidiary  responsible  for financial and accounting  matters
                  and other specified procedures and inquiries, nothing has come
                  to their  attention  which would lead them to believe that (A)
                  the unaudited consolidated financial statements and supporting
                  schedules  of  the  Company   included  in  the   Registration
                  Statement  do not comply as to form in all  material  respects
                  with the applicable accounting requirements of the Act and the
                  Rules  and   Regulations  or  are  not  fairly   presented  in
                  conformity  with  generally  accepted  accounting   principles
                  applied on a basis  substantially  consistent with that of the
                  audited  consolidated  financial  statements  of  the  Company
                  included in the Registration  Statement, or (B) at a specified
                  date nor more than five (5) days prior to the  effective  date
                  of the  Registration  Statement,  there has been any change in
                  the  capital  stock or  long-term  debt of the Company and the
                  Subsidiary, or any decrease in the stockholders' equity or net
                  current assets or net assets of the Company and the Subsidiary
                  as compared  with amounts  shown in the April 30, 1997 balance
                  sheet included in the  Registration  Statement,  other than as
                  set forth in or  contemplated by the  Registration  Statement,
                  or, if there was any  change or  decrease,  setting  forth the
                  amount of such change or  decrease,  and (C) during the period
                  from April 30, 1997 to a specified date not more than five (5)
                  days  prior  to  the  effective   date  of  the   Registration
                  Statement,  there  was  any  decrease  in  net  revenues,  net
                  earnings or net  earnings per share of Common  Stock,  in each
                  case as compared with the corresponding period beginning April
                  30, 1996,  other than as set forth in or  contemplated  by the
                  Registration  Statement,  or, if there was any such  decrease,
                  setting forth the amount of such decrease;

                         iv)  setting  forth,  at a date not later than five (5)
                  days  prior  to  the  effective   date  of  the   Registration
                  Statement,  the amount of  liabilities  of the Company and the
                  Subsidiary  (including a break-down  of  commercial  paper and
                  notes payable to banks);

                          v) stating  that they have  compared  specific  dollar
                  amounts,  numbers  of  shares,  percentages  of  revenues  and
                  earnings,   statements   and   other   financial   information
                  pertaining to the Company and the  Subsidiary set forth in the
                  Prospectus,  in each case to the  extent  that  such  amounts,
                  numbers,  percentages,   statements  and  information  may  be
                  derived from the general  accounting  records,  including work
                  sheets,  of the Company and the  Subsidiary  and excluding any
                  questions  requiring an interpretation by legal counsel,  with
                  the  results   obtained  from  the  application  of  specified
                  readings,  inquiries and other  appropriate  procedures (which
                  procedures  do not  constitute  an  audit in  accordance  with
                  generally accepted auditing standards) set forth in the letter
                  and found them to be in agreement; and

                         vi) statements as to such other matters incident to the
                  transaction  contemplated   hereby  as   the  Underwriter  may
                  request.






                                      32

<PAGE>



                  (k) At the Closing Date and each Option  Closing Date, if any,
the Underwriter  shall have received from Coopers & Lybrand LLP a letter,  dated
as of the Closing Date or the relevant  Option Closing Date, as the case may be,
to the effect that (i) it reaffirms the statements made in the letter  furnished
pursuant to Section  6(j),  (ii) if the Company has elected to rely on Rule 430A
of the Rules and  Regulations,  to the further effect that Coopers & Lybrand LLP
has carried out  procedures  as  specified  in clause (v) of Section 6(j) hereof
with  respect to certain  amounts,  percentages  and  financial  information  as
specified  by  the  Underwriter  and  deemed  to be a part  of the  Registration
Statement pursuant to Rule 430A(b) and have found such amounts,  percentages and
financial  information  to be in  agreement  with the records  specified in such
clause (v).

                  (l) The Company shall have received a letter, dated such date,
addressed to the Company, in form and substance  satisfactory in all respects to
the  Underwriter,  from  Coopers & Lybrand LLP stating that they have not during
the  immediately  preceding five (5) year period brought to the attention of the
Company's  management  any  "weakness,"  as defined  in  Statement  of  Auditing
Standard No. 60  "Communication  of Internal Control  Structure  Related Matters
Noted in an Audit," in any of the Company's internal controls.

                  (m) On each of Closing Date and Option  Closing  Date, if any,
there shall have been duly tendered to the Underwriter the appropriate number of
Securities.

                  (n) No  order  suspending  the sale of the  Securities  in any
jurisdiction designated by the Underwriter pursuant to Section 4(e) hereof shall
have been issued on either the Closing Date or the Option  Closing Date, if any,
and no  proceedings  for that  purpose  shall have been  instituted  or shall be
contemplated.

                  (o) On or  before  the  effective  date  of  the  Registration
Statement, the Company shall have executed and delivered to the Underwriter, the
Underwriter's Warrant Agreement,  substantially in the form filed as Exhibit ___
to the Registration  Statement. On or before the Closing Date, the Company shall
have executed and delivered to the  Underwriter  the  Underwriter's  Warrants in
such  denominations  and to such  designees  as shall have been  provided to the
Company.

                  (p) On or before Closing Date, the Units, the Common Stock and
the  Redeemable  Warrants shall have been duly approved for quotation on Nasdaq,
subject to official notice of issuance.

                  (q) On or before Closing Date, there shall have been delivered
to  the  Underwriter  all of the  Lock-Up  Agreements,  in  form  and  substance
satisfactory to Underwriter's Counsel.

                  (r) On or before the Closing Date,  the Company shall have (i)
executed  and   delivered  to  the   Underwriter   the   Consulting   Agreement,
substantially  in the form filed as Exhibit ____ to the  Registration  Statement
and (ii) paid the Underwriter $48,000  representing the retainer fee pursuant to
the Consulting Agreement.







                                       33

<PAGE>



                  (s) On or  before  the  effective  date  of  the  Registration
Statement, the Company and Continental Stock Transfer & Trust Company shall have
executed and delivered to the Underwriter the Warrant  Agreement,  substantially
in the form filed as Exhibit ___ to the Registration Statement.

                  (t) At least  two (2)  full  business  days  prior to the date
hereof, the Closing Date and each Option Closing Date, if any, the Company shall
have delivered to the Underwriter the unaudited interim  consolidated  financial
statements  required  to be so  delivered  pursuant  to  Section  4(p)  of  this
Agreement.

                  If any  condition to the  Underwriter's  or the  Underwriter's
obligations  hereunder to be fulfilled prior to or at the Closing Date or at any
Option  Closing Date, as the case may be, is not so fulfilled,  the  Underwriter
may terminate this Agreement or, if the Underwriter so elects,  it may waive any
such  conditions  which  have not been  fulfilled  or extend  the time for their
fulfillment.

                  7.       Indemnification

                  (a) The Company  agrees to indemnify  and hold  harmless  each
Underwriter  (for  purposes of this Section 7,  "Underwriter"  shall include the
officers, directors, partners, employees, agents and counsel of the Underwriter,
and each person,  if any, who controls the  Underwriter  ("controlling  person")
within the  meaning of  Section 15 of the Act or Section  20(a) of the  Exchange
Act,  from  and  against  any and  all  losses,  claims,  damages,  expenses  or
liabilities,  joint  or  several  (and  actions,  proceedings,   investigations,
inquiries and suits in respect thereof),  whatsoever  (including but not limited
to  any  and  all  costs  and  expenses   whatsoever   reasonably   incurred  in
investigating,   preparing  or  defending   against  such  action,   proceeding,
investigation,   inquiry  or  suit  commenced  or   threatened,   or  any  claim
whatsoever),  as such are incurred, to which the Underwriter or such controlling
person may become  subject  under the Act, the Exchange Act or any other statute
or at common law or  otherwise or under the laws of foreign  countries,  arising
out of or based upon (A) any untrue  statement or alleged untrue  statement of a
material fact  contained (i) in any  Preliminary  Prospectus,  the  Registration
Statement or the  Prospectus  (as from time to time  amended and  supplemented);
(ii) in any  post-effective  amendment  or  amendments  or any new  registration
statement and  prospectus in which is included  securities of the Company issued
or issuable  upon exercise of the  Securities;  or (iii) in any  application  or
other  document  or  written  communication  (in this  Section  7,  collectively
referred to as  "applications")  executed  by the Company or based upon  written
information   furnished  by  the  Company  filed,   delivered  or  used  in  any
jurisdiction  in order to  qualify  the  Securities  under the  securities  laws
thereof or filed with the Commission, any state securities commission or agency,
the  NASD,  Nasdaq or any  securities  exchange;  (B) the  omission  or  alleged
omission therefrom of a material fact required to be stated therein or necessary
to make the statements therein not misleading (in the case of the Prospectus, in
light of the  circumstances  in which they were made);  or (C) any breach of any
representation,  warranty, covenant or agreement of the Company contained herein
or in any  certificate  by or on behalf of the  Company  or any of its  officers
delivered pursuant hereto,  unless, in the case of clause (A) or (B) above, such
statement or omission was made in reliance upon and in  conformity  with written
information  furnished to the Company with respect to any  Underwriter  by or on
behalf of such Underwriter expressly for use in any Preliminary Prospectus, the





                                       34

<PAGE>



Registration Statement or any Prospectus, or any amendment thereof or supplement
thereto,  or in any application,  as the case may be. The indemnity agreement in
this  Section 7(a) shall be in addition to any  liability  which the Company may
have at common law or otherwise.

                  (b) The Underwriter  agrees to indemnify and hold harmless the
Company, each of its directors, each of its officers who signed the Registration
Statement,  and each person, if any, who controls the Company within the meaning
of the Act, to the same extent as the  foregoing  indemnity  from the Company to
the Underwriter  but only with respect to statements or omissions,  if any, made
in any Preliminary  Prospectus,  the Registration Statement or the Prospectus or
any  amendment  thereof  or  supplement  thereto or in any  application  made in
reliance upon, and in strict conformity with, written  information  furnished to
the Company with respect to any  Underwriter by such  Underwriter  expressly for
use in such Preliminary Prospectus,  the Registration Statement or Prospectus or
any amendment thereof or supplement thereto or in any such application, provided
that such written  information  or omissions  only pertain to disclosures in the
Preliminary  Prospectus,  the Registration  Statement or the Prospectus directly
relating to the transactions  effected by the Underwriter in connection with the
offering  contemplated hereby. The Company acknowledges that the statements with
respect to the public  offering  of the  Securities  set forth under the heading
"Underwriting"  and  the  stabilization  legend  in  the  Prospectus  have  been
furnished by the  Underwriter  expressly for use therein and constitute the only
information  furnished  in  writing  by or on  behalf  of  the  Underwriter  for
inclusion  in any  Preliminary  Prospectus,  the  Registration  Statement or the
Prospectus. The indemnity agreement in this Section 7(b) shall be in addition to
any liability which the Underwriter may have at common law or otherwise.

                  (c) Promptly after receipt by an indemnified  party under this
Section 7 of notice of the commencement of any action,  such  indemnified  party
shall,  if a  claim  in  respect  thereof  is to be  made  against  one or  more
indemnifying  parties  under this  Section 7,  notify  each party  against  whom
indemnification is to be sought in writing of the commencement  thereof (but the
failure  to so notify  an  indemnifying  party  shall  not  relieve  it from any
liability  which it may have under this  Section 7 (except to the extent that it
has  been  prejudiced  in any  material  respect  by such  failure)  or from any
liability which it may have otherwise). In case any such action,  investigation,
inquiry,  suit or proceeding is brought  against any indemnified  party,  and it
notifies  an  indemnifying  party or parties of the  commencement  thereof,  the
indemnifying  party or parties will be entitled to participate  therein,  and to
the extent it or they may elect by written notice  delivered to the  indemnified
party promptly after receiving the aforesaid notice from such indemnified party,
to assume the defense  thereof  with  counsel  reasonably  satisfactory  to such
indemnified  party.  Notwithstanding  the foregoing,  an indemnified party shall
have the  right to  employ  its own  counsel  in any such  case but the fees and
expenses  of such  counsel  shall be at the  expense of such  indemnified  party
unless (i) the employment of such counsel shall have been  authorized in writing
by the indemnifying parties in connection with the defense of such action at the
expense of the indemnifying party, (ii) the indemnifying  parties shall not have
employed  counsel  reasonably  satisfactory  to such  indemnified  party to have
charge of the defense of such action  within a  reasonable  time after notice of
commencement  of  the  action,  or  (iii)  such  indemnified  party  shall  have
reasonably  concluded  that  there  may be  defenses  available  to it which are
different  from  or  additional  to  those  available  to  one  or  all  of  the
indemnifying parties (in which event the indemnifying parties shall not have the
right to direct the  defense of such  action,  investigation,  inquiry,  suit or
proceeding on behalf of the indemnified party or parties),





                                       35

<PAGE>



in any of which events such fees and expenses of one additional counsel shall be
borne by the indemnifying parties. In no event shall the indemnifying parties be
liable for fees and  expenses of more than one counsel (in addition to any local
counsel)  separate  from  their  own  counsel  for all  indemnified  parties  in
connection with any one action,  investigation,  inquiry,  suit or proceeding or
separate but similar or related  actions,  investigations,  inquiries,  suits or
proceedings in the same jurisdiction arising out of the same general allegations
or  circumstances.  An  indemnifying  party will not,  without the prior written
consent of the indemnified parties,  settle,  compromise or consent to the entry
of any judgment with respect to any pending or threatened claim, action, suit or
proceeding in respect of which  indemnification  or  contribution  may be sought
hereunder  (whether  or not the  indemnified  parties  are  actual or  potential
parties to such claim or action), unless such settlement,  compromise or consent
(i)  includes  an  unconditional  release  of each  indemnified  party  from all
liability  arising out of such claim,  action,  suit or proceeding and (ii) does
not include a statement as to or an admission of fault, culpability or a failure
to act by or on behalf of any indemnified  party.  Anything in this Section 7 to
the contrary notwithstanding,  an indemnifying party shall not be liable for any
settlement  of any  claim  or  action  effected  without  its  written  consent;
provided, however, that such consent may not be unreasonably withheld.

                  (d) In order to provide for just and equitable contribution in
any case in which (i) an  indemnified  party  makes a claim for  indemnification
pursuant to this Section 7, but it is judicially  determined  (by the entry of a
final judgment or decree by a court of competent jurisdiction and the expiration
of time to  appeal  or the  denial  of the  last  right  of  appeal)  that  such
indemnification  may not be enforced in such case  notwithstanding the fact that
the express  provisions  of this Section 7 provide for  indemnification  in such
case,  or (ii)  contribution  under the Act may be  required  on the part of any
indemnified  party, then each indemnifying  party shall contribute to the amount
paid as a result of such losses,  claims,  damages,  expenses or liabilities (or
actions, investigations, inquiries, suits or proceedings in respect thereof) (A)
in such proportion as is appropriate to reflect the relative  benefits  received
by each of the  contributing  parties,  on the one  hand,  and the  party  to be
indemnified,  on the other hand,  from the offering of the  Securities or (B) if
the allocation  provided by clause (A) above is not permitted by applicable law,
in such  proportion as is appropriate to reflect not only the relative  benefits
referred  to in  clause  (A) above  but also the  relative  fault of each of the
contributing  parties, on the one hand, and the party to be indemnified,  on the
other hand, in connection with the statements or omissions that resulted in such
losses, claims, damages, expenses or liabilities,  as well as any other relevant
equitable considerations.  In any case where the Company is a contributing party
and the Underwriter is the indemnified  party, the relative benefits received by
the Company, on the one hand, and the Underwriter, on the other, shall be deemed
to be in the same  proportion as the total net proceeds from the offering of the
Securities (before deducting expenses) bear to the total underwriting  discounts
received by the Underwriter hereunder, in each case as set forth in the table on
the  cover  page of the  Prospectus.  Relative  fault  shall  be  determined  by
reference to, among other things, whether the untrue or alleged untrue statement
of a material fact or the omission or alleged  omission to state a material fact
relates to information  supplied by the Company or by the  Underwriter,  and the
parties'  relative intent,  knowledge,  access to information and opportunity to
correct or prevent  such untrue  statement  or  omission.  The amount paid by an
indemnified  party as a result  of the  losses,  claims,  damages,  expenses  or
liabilities  (or actions,  investigations,  inquiries,  suits or  proceedings in
respect  thereof)  referred to in the first (1st)  sentence of this Section 7(d)
shall be deemed to





                                       36

<PAGE>



include any legal or other  expenses  reasonably  incurred  by such  indemnified
party in connection  with  investigating  or defending  any such action,  claim,
investigation,  inquiry suit or  proceeding.  Notwithstanding  the provisions of
this Section  7(d),  the  Underwriter  shall not be required to  contribute  any
amount in excess  of the  underwriting  discount  applicable  to the  Securities
purchased  by  the  Underwriter  hereunder.   No  person  guilty  of  fraudulent
misrepresentation  (within  the  meaning of  Section  12(f) of the Act) shall be
entitled to  contribution  from any person who was not guilty of such fraudulent
misrepresentation.  For purposes of this Section 7(d), each person,  if any, who
controls  the Company or the  Underwriter  within the  meaning of the Act,  each
officer  of the  Company  who has  signed the  Registration  Statement  and each
director  of the  Company  shall  have the same  rights to  contribution  as the
Company  or the  Underwriter,  as the case may be,  subject in each case to this
Section 7(d). Any party entitled to contribution will, promptly after receipt of
notice  of  commencement  of  any  action,   suit,  inquiry,   investigation  or
proceeding,  against such party in respect to which a claim for contribution may
be made against  another party or parties  under this Section 7(d),  notify such
party or parties from whom  contribution  may be sought,  but the omission to so
notify such party or parties  shall not  relieve the party or parties  from whom
contribution  may be sought from any obligation it or they may have hereunder or
otherwise  than under this  Section  7(d),  or to the extent  that such party or
parties were not adversely affected by such omission.  Notwithstanding  anything
in this Section 7 to the contrary, no party will be liable for contribution with
respect to the  settlement of any action or claim  effected  without its written
consent. The contribution  agreement set forth above shall be in addition to any
liabilities which any indemnifying party may have at common law or otherwise.

                  8.  Representations,  Warranties,  Covenants and Agreements to
Survive Delivery. All representations,  warranties,  covenants and agreements of
the Company  contained  in this  Agreement,  or  contained  in  certificates  of
officers  of the  Company  submitted  pursuant  hereto,  shall be  deemed  to be
representations,  warranties,  covenants and  agreements at the Closing Date and
each  Option  Closing  Date,  if  any,  and  such  representations,  warranties,
covenants  and  agreements  of the Company,  and the  respective  indemnity  and
contribution  agreements  contained in Section 7 hereof,  shall remain operative
and in full  force and  effect  regardless  of any  investigation  made by or on
behalf  of  any  Underwriter,   the  Company,  any  controlling  person  of  any
Underwriter or the Company,  and shall survive the termination of this Agreement
or the issuance and delivery of the Securities to the Underwriter.

                  9. Effective Date.  This Agreement  shall become  effective at
10:00 a.m., New York City time, on the next full business day following the date
hereof,  or at such  earlier  time  after  the  Registration  Statement  becomes
effective as the  Underwriter,  in its discretion,  shall release the Securities
for sale to the public; provided,  however, that the provisions of Sections 5, 7
and 10 of this Agreement  shall at all times be effective.  For purposes of this
Section 9, the Securities to be purchased hereunder shall be deemed to have been
so released  upon the earlier of dispatch by the  Underwriter  of  telegrams  to
securities  dealers  releasing  such  shares for  offering or the release by the
Underwriter  for  publication  of the  first  newspaper  advertisement  which is
subsequently published relating to the Securities.






                                       37

<PAGE>



                  10.      Termination.

                  (a) Subject to Section 10(b)  hereof,  the  Underwriter  shall
have the right to terminate this Agreement: (i) if any domestic or international
event  or  act or  occurrence  has  materially  adversely  disrupted,  or in the
Underwriter's opinion will in the immediate future materially adversely disrupt,
the financial  markets;  or (ii) if any material adverse change in the financial
markets  shall  have  occurred;  or (iii) if trading  generally  shall have been
suspended  or  materially  limited  on or by, as the case may be, any of the New
York Stock  Exchange,  the American Stock  Exchange,  the NASD, the Boston Stock
Exchange,  the Commission or any governmental authority having jurisdiction over
such matters;  or (iv) if trading of any of the  securities of the Company shall
have been suspended,  or if any of the securities of the Company shall have been
delisted,  on any  exchange  or in any  over-the-counter  market;  or (v) if the
United States shall have become  involved in a war or major  hostilities,  or if
there shall have been an escalation in an existing war or major hostilities,  or
a national emergency shall have been declared in the United States; or (vi) if a
banking  moratorium shall have been declared by any state or federal  authority;
or (vii) if the Company shall have sustained a material or  substantial  loss by
fire, flood, accident, hurricane,  earthquake, theft, sabotage or other calamity
or malicious act which, whether or not such loss shall have been insured,  will,
in the Underwriter's  opinion,  make it inadvisable to proceed with the delivery
of the  Securities;  or (ix) if  there  shall  have  occurred  any  outbreak  or
escalation  of  hostilities  or any  calamity or crisis or there shall have been
such a material adverse change in the conditions or prospects of the Company, or
if there shall have been such a material  adverse change in the general  market,
political or economic conditions,  in the United States or elsewhere,  as in the
Underwriter's  judgment  would make it inadvisable to proceed with the offering,
sale and/or delivery of the Securities;  or (x) if Howard Schwan shall no longer
serve the Company in his present capacity.

                  (b) If this  Agreement is  terminated  by the  Underwriter  in
accordance  with the provisions of Section 6 or Section 10(a) hereof the Company
shall  promptly  reimburse  and  indemnify  the  Underwriter  for all its actual
out-of-pocket  expenses,  including the fees and  disbursements of Underwriter's
Counsel,  less amounts  previously  paid  pursuant to Section  5(c)  hereof.  In
addition,  the Company shall remain liable for all "blue sky" counsel fees (such
fees  not  to  exceed   $45,000)  and  expenses  and  "blue  sky"  filing  fees.
Notwithstanding any contrary provision contained in this Agreement, any election
hereunder or any termination of this Agreement  (including,  without limitation,
pursuant to Sections 6 and 10(a)  hereof),  and whether or not this Agreement is
otherwise carried out, the provisions of Section 5 and Section 7 shall not be in
any way be affected by such election or  termination or failure to carry out the
terms of this Agreement or any part hereof.

                  11.  Default by the Company.  If the Company shall fail at the
Closing Date or any Option Closing Date, as applicable,  to sell and deliver the
number of Securities  which it is obligated to sell hereunder on such date, then
this Agreement  shall terminate (or, if such default shall occur with respect to
any Option Units to be purchased on an Option Closing Date, the Underwriter may,
at its option,  by notice from the  Underwriter  to the Company,  terminate  the
Underwriter's obligation to purchase Option Units from the Company on such date)
without  any  liability  on the  part of any  non-defaulting  party  other  than
pursuant to Section 5, Section 7 and Section 10 hereof. No action taken pursuant
to this Section 11 shall relieve the Company from liability,  if any, in respect
of such default.





                                       38

<PAGE>




                  12. Notices. All notices and communications hereunder,  except
as herein  otherwise  specifically  provided,  shall be in writing  and shall be
deemed to have been duly given if mailed or  transmitted by any standard form of
telecommunication.   Notices  to  the  Underwriter  shall  be  directed  to  the
Underwriter  at Joseph Stevens & Company,  Inc., 33 Maiden Lane, 8th Floor,  New
York, NY 10038, Attention: Mr. Joseph Sorbara, with a copy to Orrick, Herrington
& Sutcliffe  LLP, 666 Fifth Avenue,  New York, New York 10103,  Attention:  Rubi
Finkelstein, Esq. Notices to the Company shall be directed to the Company at CTI
Industries  Corporation,  22160 North Pepper Road,  Barrington,  Illinois 60010,
Attention:  Stephen M. Merrick, with a copy to Fishman & Merrick, P.C., 30 North
LaSalle Street, Suite 3500, Chicago,  Illinois 60602, Attention: John M. Klimek,
Esq.

                  13. Parties.  This Agreement shall inure solely to the benefit
of, and shall be binding upon, the Underwriter,  the Company and the controlling
persons,  directors  and  officers  referred  to in Section 7 hereof,  and their
respective  successors,  legal  representatives and assigns, and no other person
shall have or be construed to have any legal or equitable right, remedy or claim
under or in respect of or by virtue of this Agreement or any  provisions  herein
contained.  No purchaser of Units from the  Underwriter  shall be deemed to be a
successor by reason merely of such purchase.

                  14.  Construction.  This  Agreement  shall be  governed by and
construed  and  enforced in  accordance  with the laws of the State of New York,
without giving effect to choice of law or conflict of laws principles.

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

                  16.  Entire  Agreement;   Amendments.   This  Agreement,   the
Underwriter's  Warrant  Agreement and the  Consulting  Agreement  constitute the
entire  agreement of the parties  hereto and supersede all prior written or oral
agreements,  understandings  and negotiations with respect to the subject matter
hereof and thereof. This Agreement may not be amended except in a writing signed
by the Underwriter and the Company.




                                       39

<PAGE>




                  If  the  foregoing  correctly  sets  forth  the  understanding
between  the  Underwriter  and the  Company,  please  so  indicate  in the space
provided  below for that  purpose,  whereupon  this letter  shall  constitute  a
binding agreement between us.

                                      Very truly yours,

                                      CTI INDUSTRIES CORPORATION


                                      By:_____________________________________ 
                                         Name:     Howard W. Schwan
                                         Title:    President

Confirmed and accepted as of the date first above written.

JOSEPH STEVENS & COMPANY, INC.



By:____________________________________
    Name:
    Title:








                                       40

<PAGE>



                                                                       Exhibit A


                     [FORM OF INTELLECTUAL PROPERTY OPINION]



                                       ___________________, 1997




JOSEPH STEVENS & COMPANY, INC.
33 Maiden Lane, 8th Floor
New York, New York 10038

                  Re:     Public Offering of CTI Industries Corporation

Gentlemen:

                  We  have   acted  as  special   counsel   to  CTI   INDUSTRIES
CORPORATION,  a Delaware  corporation  (the  "Company"),  in connection with the
entering  into by the  Company of that  certain  Underwriting  Agreement  by and
between Joseph Stevens & Company, Inc. ("Joseph Stevens"),  as underwriter,  and
the Company, dated _______________,  1997 (the "Underwriting  Agreement").  This
opinion  is  provided  to you  pursuant  to  Section  ____  of the  Underwriting
Agreement.

                  For the purpose of  rendering  the opinions set forth below we
have reviewed the following (collectively, the "Documents"):

                  (i) the Underwriting Agreement;

                  (ii) that certain  Registration  Statement filed _____,  1997,
                  together with any and all amendments  thereof exhibits thereto
                  (collectively, the "Registration Statement");

                  (iii) the company's Prospectus dated ___________ __, 1997 (the
"Prospectus");

                  (iv) a search of the United States Patent and Trademark Office
                  records relevant to ownership of any and all:

                          patents and patent  applications  (including,  without
                          limitation, the patents and patent applications listed
                          on Schedule A annexed  hereto and hereby  incorporated
                          by reference  herein  (collectively,  the "Patents")),
                          and trademarks, trademark applications,  service marks
                          and  service  mark  applications  (collectively,   the
                          "Marks") (including, without limitation, the







                                       41

<PAGE>


Joseph Stevens & Company, Inc.                                  __________, 1997



                          Marks  listed on Schedule B annexed  hereto and hereby
                          incorporated by reference  herein  (collectively,  the
                          "Trademarks")),

                  owned,   purportedly   owned  or   licensed   by  the  Company
                  (including,  those  patents,  patent  applications  and  Marks
                  licensed, without limitation,  pursuant to the licenses listed
                  on  Schedule  C annexed  hereto  and  hereby  incorporated  by
                  reference herein (collectively, the "Licenses")), conducted by
                  ______________________________   and  certified  as  true  and
                  correct as of _______________________, 1997 (no earlier than 5
                  days  prior  to the date of the  Closing  (as  defined  in the
                  Underwriting Agreement));

                  (v) a search of the United  States  Copyright  Office  records
                  relevant  to  ownership  of any and all  copyrighted  material
                  (including,  without limitation,  the copyright in, or license
                  permitting the Company's actual use of, the material  licensed
                  or otherwise distributed by the Company and listed on Schedule
                  D annexed hereto and hereby  incorporated by reference  herein
                  (collectively,    the   "Copyrighted    Material")),    owned,
                  purportedly  owned or  licensed by the  Company  conducted  by
                  _____________________  and certified as true and correct as of
                  __________________,  1997 (no earlier than 5 days prior to the
                  date of the Closing);

                  (vi) an intellectual  property  litigation search with respect
                  to all Patents, Trademarks, Licenses and Copyrighted Material,
                  listed on Schedules A, B, C and D, respectively;

                  (vii)  a  search  of  the  Uniform   Commercial  Code  ("UCC")
                  recordation   offices,  in  the  following   jurisdictions  --
                  [________________, _____________ and _______], with respect to
                  the following two categories of general intangibles:

                          (a) the intellectual  property general  intangibles of
                          the  Company,   including,   without  limitation,  the
                          Company's patents,  patent  applications,  inventions,
                          know  how,  trademarks,   service  marks,  copyrights,
                          service  and  trade   names,   intellectual   property
                          licenses and other rights, and

                          (b)  the  intellectual  property  general  intangibles
                          licensed   to   the   Company,   including,    without
                          limitation,    the   patents,   patent   applications,
                          inventions,  know  how,  trademarks,   service  marks,
                          copyrights,   service   and  trade   names  and  other
                          intellectual  property  rights licensed to the Company
                          pursuant to the Licenses (listed on Schedule C),

                  said  search  certified  to us as  complete  and  accurate  by
                  ________________ and current through ________________________,
                  1997 (no earlier than 5 days prior to the date of the Closing)
                  and said jurisdictions being the only jurisdictions in






                                       42

<PAGE>


Joseph Stevens & Company, Inc.                              __________, 1997



                  which filing of UCC financing  statements  or other  documents
                  may be filed  to  effectively  evidence  a  security  or other
                  interest in said general intangibles; and

                  (viii)  any  and  all  records,  documents,   instruments  and
                  agreements in our possession or under our control  relating to
                  the Company.

                  We have  also  examined  such  corporate  records,  documents,
instruments  and  agreements,  and inquired into such other matters,  as we have
deemed  necessary or  appropriate  as a basis for the opinions set forth herein.
Whenever  our  opinion  herein is  qualified  by the  phrase "to the best of our
knowledge" or "to the best of our  knowledge,  after due inquiry," such language
means that,  based upon (i) our  inquiries of officers of the Company,  (ii) our
review of the Documents,  and (iii) our review of such other corporate  records,
documents,  instruments  and agreements  described in the first sentence of this
paragraph, we believe that such opinions are factually correct.

                  To the  best  of our  knowledge,  as to all  matters  of  fact
represented  to you by the  Company,  we advise you that nothing has come to our
attention  that  would  cause us to  believe  that  such  facts  are  incorrect,
incomplete or misleading  or that  reliance  thereon is not warranted  under the
circumstances.  We call to your  attention  that our  opinion is limited to such
facts as they exist on the date  hereof and do not take into  account any change
of circumstances, fact or law subsequent thereto.

                  Based upon and subject to the foregoing, we are of the opinion
that:

                          1. To the best of our  knowledge,  after due  inquiry,
                  except as described in the Registration Statement, the Company
                  owns or has the  right to use,  free and  clear of all  liens,
                  encumbrances,  pledges,  security interests,  defects or other
                  restrictions or equities of any kind whatsoever,

                          (i) all  patents and patent  applications  (including,
                          without limitation, the Patents),

                          (ii) all  trademarks  and  service  marks  (including,
                          without limitation, the Trademarks),

                          (iii) all copyrights  (including,  without limitation,
                          the Copyrighted Material),

                          (iv) all service and trade names,

                          (v) all  intellectual  property  licenses  (including,
                          without limitation, the Licenses), and







                                       43

<PAGE>


Joseph Stevens & Company, Inc.                               __________, 1997



                          (vi)   all technology

                  used  in,  contemplated  to be used in or  required  for,  the
                  conduct of the Company's business.

                          2. To the best of our  knowledge,  after due  inquiry,
                  the  Company  possesses  all  material  intellectual  property
                  licenses or rights used in, or  required  for,  the conduct of
                  its business (including,  the Licenses and without limitation,
                  any such  licenses  or rights  described  in the  Registration
                  Statement  as  being  owned,  possessed  or  licensed  by  the
                  Company,  as the case may be), such licenses and rights are in
                  full force and effect, and the Company's products, methods and
                  services do not infringe any unlicensed  intellectual property
                  of any third parties.

                          3. To the best of our  knowledge,  after due  inquiry,
                  there is no claim or action, pending, threatened or potential,
                  which  affects or could  affect the rights of the Company with
                  respect to any trademarks,  service marks, copyrights, service
                  names, trade names,  patents,  patent applications or licenses
                  used  in,  or  required  for,  the  conduct  of the  Company's
                  business and all trademarks,  service marks, copyrights, trade
                  names, and patents owned or licensed to the Company are valid.

                          4. To the best of our  knowledge,  after due  inquiry,
                  there is no  intellectual  property  based  claim  or  action,
                  pending,  threatened  or  potential,  which  affects  or could
                  affect the rights of the Company with respect to any products,
                  services,   processes   or   licenses,    including,   without
                  limitation,  the Licenses used in the conduct of the Company's
                  business.

                          5. To the best of our  knowledge,  after due  inquiry,
                  except as described in the Registration Statement, the Company
                  is not under any  obligation  to pay  royalties or fees to any
                  third  party  with  respect  to any  material,  technology  or
                  intellectual properties developed,  employed, licensed or used
                  by the Company.

                          6. To the best of our  knowledge,  after due  inquiry,
                  the  statements  in  the  Registration   Statement  under  the
                  headings, "Risk Factors - Patents,  Trademarks and Proprietary
                  Information"   and   "Business  -  Patents,   Trademarks   and
                  Proprietary   Information",   are  accurate  in  all  material
                  respects,  fairly represent the information  disclosed therein
                  and do not omit to state any fact necessary to make the
                  statements made therein complete and accurate.

                          7. To the best of our  knowledge,  after due  inquiry,
                  the   statements  in  the   Registration   Statement  and  the
                  Prospectus  do not contain any untrue  statement of a material
                  fact with respect to the intellectual property position of the
                  Company,  or omit to state any material  fact  relating to the
                  intellectual property position of







                                       44

<PAGE>


Joseph Stevens & Company, Inc.                             __________, 1997


                  the Company which is required to be stated in the Registration
                  Statement  and the  Prospectus  or is  necessary  to make  the
                  statements therein not misleading.

                  We call your  attention  to the fact that the  members of this
firm are licensed to practice law in the State of ______________  and before the
United  States  Patent and  Trademark  Office as  Registered  Patent  Attorneys.
Accordingly,  we  express  no  opinion  with  respect  to the  laws,  rules  and
regulations of any  jurisdictions  other than the State of  ___________  and the
United States of America.

                  The opinions expressed herein are for the sole benefit of, and
may be relied upon only by, the several  Underwriters named in Schedule A to the
Underwriting Agreement and Orrick, Herrington & Sutcliffe LLP.









                                     45

 
                                                                     EXHIBIT 3.1
                                  
                SECOND RESTATED CERTIFICATE OF INCORPORATION OF
                           CTI INDUSTRIES CORPORATION


         CTI Industries Corporation,  a corporation organized and existing under
the laws of the State of Delaware, hereby certifies as follows:

         1. The name of the corporation is CTI Industries Corporation.  The date
of the filing of its original  Certificate of  Incorporation  of the Corporation
with the Secretary of State, under the name Container Merger Company,  Inc., was
October 14, 1983.

         2. This Restated Certificate of Incorporation restates,  integrates and
further amends the Certificate of Incorporation of the Corporation,  as amended,
in its  entirety  and has been  adopted in  accordance  with the  provisions  of
Sections 242 and 245 of the General Corporation Law of the State of Delaware, as
amended, to read as herein set forth in full:

         FIRST:   The  name  of  the   corporation   (hereinafter   called   the
"Corporation") is:

                           CTI INDUSTRIES CORPORATION

         SECOND: The address,  including the street,  number, city and county of
the registered office of the corporation in the State of Delaware is 1209 Orange
Street, City of Wilmington, County of New Castle, and the name of the registered
agent  of the  corporation  in the  State of  Delaware  at such  address  is The
Corporation Trust Company.

         THIRD:  The nature of the  business and of the purposes to be conducted
and promoted by the corporation shall be to engage in any lawful act or activity
for which corporations may be organized under the General Corporation Law of the
State of Delaware.

         FOURTH:

         A. This  Corporation  is  authorized  to issue three classes of capital
stock to be  designated  respectively  Common Stock  ("Common  Stock"),  Class B
Common Stock ("Class B Common Stock") and Preferred  Stock.  The total number of
shares of capital stock that the  Corporation is authorized to issue is Fourteen
Million One Hundred Thousand (14,100,000).  The total number of shares of Common
Stock  this  Corporation  shall  have  authority  to  issue  is  Eleven  Million
(11,000,000).  The  total  number  of  shares  of  Class  B  Common  Stock  this
Corporation  shall have  authority to issue is One Million One Hundred  Thousand
(1,100,000).  The total  number of shares of Preferred  Stock the Company  shall
have the authority to issue is Two Million  (2,000,000).  The Common Stock shall
have a par value of $.065 per share,  the Class B Common  Stock shall have a par
value of $.91 per share and the  Preferred  Stock shall have a par value of $.91
per  share.  Upon the  conversion  of the  Preferred  Stock to shares of Class B
Common Stock as provided in Section 6.02 of Paragraph D of this Article  Fourth,
any  additional  shares of Preferred  Stock may be issued from time to time with
such  designations,   preferences,   conversion  rights,  cumulative,  relative,
participating,   option  or  other  rights,   qualifications,   limitations   or
restrictions  thereof  as shall be stated and  expressed  in the  resolution  or
resolutions  providing for the issuance of such  Preferred  Stock adopted by the
Boardof Directors pursuant to the authority in this paragraph given.




                                        1

<PAGE>



         B. Upon the  effective  date of this  Second  Restated  Certificate  of
Incorporation  (i) a reverse stock split of the Company's  Preferred Stock shall
automatically take place whereby current holders of Preferred Stock will receive
1 share of Preferred Stock for every 2.6 shares of Preferred Stock then held and
(ii) a reverse  stock split of the  Company's  Common Stock shall  automatically
take  place  whereby  current  holders of Common  Stock will  receive 1 share of
Common Stock for every 2.6 shares of Common Stock then held.  The reverse  stock
splits provided for above will take effect automatically and immediately without
the need for replacement  certificates to be issued by the Company.  The Company
shall, however, issue replacement certificates as soon as practicable.

         C. The powers,  preferences,  rights,  restrictions,  and other matters
relating to the Common Stock and Class B Common Stock are as follows:

                  1.  Dividends.  The  holders of the  Common  Stock and Class B
Common  Stock  shall  participate  equally  and pro rata in  dividends,  if any,
declared by the Company on a per share basis.

                  2.  Liquidation.  In the event of any voluntary or involuntary
liquidation  (whether  complete or  partial),  dissolution  or winding up of the
Corporation,  the  holders  of  Common  Stock  and  Class B Common  Stock  shall
participate  equally,  on a per share  basis,  in the assets of the  Corporation
available for distribution to its stockholders, whether from capital, surplus or
earnings.

                  3.       Voting Rights.

                  3.01 General Voting Rights.  Except in  circumstances in which
         the  holders of Common  Stock and Class B Common  Stock,  respectively,
         shall be required to vote  separately  as a class,  with respect to all
         matters  upon  which the  Corporation's  stockholders  shall vote or be
         entitled to vote,  the  holders of all Common  Stock and Class B Common
         Stock  shall vote  together as a single  class with each  holder  being
         entitled to one vote per share on all such matters.

                  3.02  Election  of  Directors.  For so long as there  shall be
         issued  and  outstanding  more  than  500,000  shares of Class B Common
         Stock.

                           (a) By-Laws; Number of Directors. Notwithstanding the
         provisions of Article  Seventh  hereof,  the by-laws of the Corporation
         shall provide for the election of seven  directors  and such  provision
         may  not be  amended,  modified,  altered  or  repealed  except  by the
         approval  of the holders of  two-thirds  of the  outstanding  shares of
         Class B Common Stock voting separately as a class,  provided,  however,
         that the number of directors  shall in no event be reduced  below seven
         without the  additional  approval of the holders of  two-thirds  of the
         outstanding shares of Common Stock voting separately as a class.



                                        2

<PAGE>



                           (b)      Election of Directors.

                                    (i)     Four of the seven  directors  of the
                                            Corporation  shall be elected by the
                                            holders   of  a   majority   of  the
                                            outstanding shares of Class B Common
                                            Stock voting separately as a class;

                                    (ii)    The remaining  three directors shall
                                            be  elected  by  the  holders  of  a
                                            majority of the  outstanding  shares
                                            of  Common  Stock and Class B Common
                                            Stock  voting  together  as a single
                                            class.

                  3.03  Amendments  to Class B Common  Stock.  After the initial
         issuance of Class B Common Stock upon the  conversion  of the Preferred
         Stock, the Corporation shall not (i) issue additional shares of Class B
         Common Stock (except for  additional  issuances  upon stock  dividends,
         stock splits, or  recapitalizations  with respect to outstanding shares
         of Class B Common  Stock) or (ii) amend the terms of the Class B Common
         Stock in any  manner  that  would  adversely  affect  the rights of the
         holders of Common  Stock  except  with the  approval  of the holders of
         two-thirds of the outstanding shares of Common Stock.

                  3.04  Quorum.  At  any  meeting  of  the  stockholders  of the
         Corporation, the presence in person or by proxy of a majority in number
         of the issued and outstanding shares of Common Stock and Class B Common
         Stock, as a single class, shall be sufficient to constitute a quorum.

                  3.05 Action Without Meeting.  Any action required or permitted
         to be taken at any meeting of the stockholders of the Corporation,  may
         be taken without a meeting,  if prior to such action a written  consent
         thereto is signed by the holders of shares of Common Stock and/or Class
         B Common  Stock  necessary  to approve  such  action if such action was
         taken at a meeting of stockholders.

                  4.       Transfer.

                  4.01 No  person  holding  shares  of Class B  Common  Stock of
         record  (hereinafter  called  "Class B Holder") may  transfer,  and the
         Corporation  shall not register the transfer of, such shares of Class B
         Common Stock, whether by sale, assignment, gift, bequest,  appointment,
         operation  of law or  otherwise,  except to a Permitted  Transferee.  A
         Permitted Transferee shall mean:

                           (a) Stephen M.  Merrick,  John H.  Schwan,  Howard W.
         Schwan,  Frances Ann Rohlen,  and Philip W. Colburn,  their  respective
         spouses, issue, and the spouses of such issue (collectively referred to
         as "Family Members");


                                        3

<PAGE>



                           (b) The  trustee  or  trustees  of a trust or  trusts
         (including a voting  trust) for the primary  benefit of any one or more
         Family Members (collectively referred to as "Family Trusts");

                           (c)  A  corporation  or  partnership  controlled  (as
         defined  below)  by  one  or  more  Family  Members  or  Family  Trusts
         (collectively referred to as "Family Entities"); and

                           (d)      The estate of such Class B Holder.

                  4.02  Notwithstanding  anything  to  the  contrary  set  forth
herein,  any Class B Holder may pledge  such  Holder's  shares of Class B Common
Stock to a pledgee  pursuant to a bona fide pledge of such shares as  collateral
security for  indebtedness  due to the pledgee,  provided that such shares shall
not be  transferred to or registered in the name of the pledgee and shall remain
subject to the  provisions  of this  Section 4. In the event of  foreclosure  or
other similar action by the pledgee, such pledged shares of Class B Common Stock
may only be  transferred  to a Permitted  Transferee of the pledgor or converted
into shares of Common Stock as the pledgee may elect.

                  4.03 The  following  events shall result in the  conversion of
the applicable shares of Class B Common Stock into shares of Common Stock:

                           (a) a Class B Holder  shall  transfer  or  attempt to
         transfer  Class B Common  Stock to a person or entity  not a  Permitted
         Transferee;

                           (b) a Class B Holder  shall  transfer  or  attempt to
         transfer to any person or entity not a Permitted Transferee, including,
         without  limitation,  a  pledgee,  the right to vote any Class B Common
         Stock, whether by agreement, voting trust or otherwise;

                           (c) a Family Trust holding Class B Common Stock shall
         cease to be a trust for the  primary  benefit of any one or more Family
         Members;

                           (d) a Family  Entity  holding  Class B  Common  Stock
         shall cease to be  controlled  by one or more Family  Members or Family
         Trusts. For purposes of this Section 4, "controlled"  means: (i) in the
         case of a corporation,  the ownership,  beneficially and of record,  of
         shares of capital stock representing a majority of the equity ownership
         of, and economic interest in, such  corporation,  as well as a majority
         of all votes  entitled to vote for the election of directors;  and (ii)
         in the  case  of a  partnership,  the  ownership,  beneficially  and of
         record, of partnership interests  representing a majority of the equity
         as a majority of the partnership  interests  entitled to participate in
         the management of the partnership.

                  If any of the  foregoing  events  shall  occur,  all shares of
Class B Common Stock subject to such transfer or attempted transfer or then held
by such Family Trust or Family  Entity,  whichever  applicable,  shall,  without
further act on anyone's part, be converted into shares of

                                        4

<PAGE>



Common  Stock  effective  upon  the  date  of  such  event  occurs,   and  stock
certificates  formerly  representing  such shares of Class B Common  Stock shall
thereupon  and  thereafter  be deemed to represent  the like number of shares of
Common  Stock.  The  Corporation  may, in  connection  with  preparing a list of
shareholders entitled to vote at any meeting of shareholders,  or as a condition
to the  transfer  or the  resignation  of shares of Class B Common  Stock on the
Corporation's  books,  require the furnishing of such  affidavits,  documents or
other proof as it deems  necessary to  establish  that any person is a Permitted
Transferee  or  to  ascertain  that  none  of  the  events   described  in  this
subparagraph 4.03 occurred.

                  4.04 Shares of Class B Common Stock shall be registered in the
names of the beneficial  owners  thereof and not in "street" or "nominee"  name.
For this  purposes,  a "beneficial  owner" of any shares of Class B Common Stock
shall mean a person who, or any entity which, possesses the power, either singly
or jointly,  to direct the voting or disposition of such shares. The Corporation
shall note on the  certificates for shares of Class B Common Stock the existence
of the restrictions on transfer imposed by this Section 4.

                  5.       Conversion.

                  5.01     Conversion Rights and Procedure.

                           (a)  Right of  Conversion.  Each  holder of shares of
         Class B Common  Stock shall be entitled to exercise all or a portion of
         the conversion rights provided herein at any time or from time to time.

                           (b) Rate of Conversion. Upon exercise of the right of
         conversion  hereunder  with respect to shares of Class B Common  Stock,
         the holder  thereof  shall be entitled to receive that number of shares
         of Common Stock ("Conversion  Shares") equal to the number of shares of
         Class B Common  Stock  tendered  subject to  adjustment  as provided in
         Section 4.02.

                           (c) Method of Conversion. A holder of shares of Class
         B Common Stock shall exercise such holder's conversion rights hereunder
         by (i)  delivering  or  mailing to the  Corporation,  by  certified  or
         registered  mail,  return receipt  requested,  a written notice stating
         such  holder's  intention to exercise  such rights and  specifying  the
         number  of shares  of Class B Common  Stock as to which the  conversion
         right is exercised and (ii) accompanying such notice with a certificate
         or  certificates  representing  such shares  duly  endorsed in blank or
         accompanied  with a stock power duly  endorsed  in blank.  The right of
         exercise  shall be deemed to have been  exercised on the date that such
         notice shall be delivered to the  Corporation  or mailed in  accordance
         with this section ("Exercise Time"). Each share of Class B Common Stock
         shall be canceled after it has been converted as provided herein.

                           (d)  Delivery  of   Certificates.   Certificates  for
         Conversion Shares shall be delivered to the holder named therein within
         15 days after the Exercise Time. Unless all of the Class B Common Stock
         evidenced by the certificate delivered to the Corporation shall

                                        5

<PAGE>



         have been converted,  the  Corporation  shall within such 15 day period
         prepare a new certificate, substantially identical to that surrendered,
         representing the balance of the shares of Class B Common Stock formerly
         represented by the certificate  which shall not have been converted and
         shall  within the said 15 day period  deliver such  certificate  to the
         person designated as the holder thereof.

                           (e)      The Corporation covenants and agrees that:

                                    (i)     At all times during which any shares
                                            of Class B Common  Stock are  issued
                                            and  outstanding,   the  Corporation
                                            shall   reserve   and   maintain   a
                                            sufficient  number of authorized and
                                            unissued   shares  of  Common  Stock
                                            sufficient to issue shares of Common
                                            Stock upon  conversion of all of the
                                            then issued and outstanding  Class B
                                            Common Stock,  including  additional
                                            shares which may become  issuable by
                                            reason of an adjustment  pursuant to
                                            Section 5.02 hereof. The Corporation
                                            shall not issue any shares of Common
                                            Stock   if,   after   the   issuance
                                            thereof,  the  number of  authorized
                                            and unissued  shares of Common Stock
                                            would then be  insufficient to issue
                                            shares of Common Stock to holders of
                                            the  then  issued  and   outstanding
                                            Class B Common  Stock if all of such
                                            holders   were  to  exercise   their
                                            rights of conversion hereunder;

                                    (ii)    The Conversion  Shares issuable upon
                                            any  conversion  of  any  shares  of
                                            Class B Common Stock shall be deemed
                                            to have been  issued  to the  person
                                            exercising such conversion privilege
                                            at the Exercise Time, and the person
                                            exercising such conversion privilege
                                            shall be deemed for all  purposes to
                                            have  become  the  record  holder of
                                            such  Common  Stock  shares  at  the
                                            Exercise Time.

                                    (iii)   All  Conversion  Shares which may be
                                            issued  upon any  conversion  of any
                                            shares of Class B Common Stock will,
                                            upon  issuance,  be  fully  paid and
                                            non-assessable  and  free  from  all
                                            taxes,   liens  and   charges   with
                                            respect to the issue thereof.

                           (f)  Notwithstanding the above, the shares of Class B
         Common Stock then  outstanding  shall be  automatically  converted into
         shares of Common Stock upon the conversion terms then in effect on July
         23, 2002.



                                        6

<PAGE>



                  5.02     Adjustment Provisions.

                           (a)  Subdivision or Combination of Stock.  In case at
         any time the  Company  shall in any manner  subdivide  its  outstanding
         shares of Common Stock into a greater  number of shares or combine such
         shares of Common Stock into a smaller number of shares, then the number
         of shares of Common  Stock into  which a share of Class B Common  Stock
         may be  converted  shall be adjusted  to reflect  such  subdivision  or
         combination of shares of Common Stock.

                           (b) Reorganization, Reclassification,  Consolidation,
         Merger  or  Sale.  If any  reorganization  or  reclassification  of the
         capital  stock of the Company,  or any  consolidation  or merger of the
         Company with another  corporation,  or the sale of all or substantially
         all of the Company's assets to another corporation shall be effected in
         such a way that  holders of Common  Stock  shall be entitled to receive
         stock, securities,  or assets with respect to or in exchange for Common
         Stock, then, as a condition of such  reorganization,  reclassification,
         consolidation,  merger or sale, lawful and adequate provisions shall be
         made whereby the holders of Class B Common Stock shall  thereafter have
         the right to purchase and receive such shares of stock, securities,  or
         assets as may be issued or payable  with  respect to or exchange  for a
         number of  outstanding  shares of such Common Stock equal to the number
         of  shares  of  such  stock  immediately  theretofore  purchasable  and
         receivable  upon  the  conversion  of  Class B  Common  Stock  had such
         reorganization,  reclassification,  consolidation,  merger  or sale not
         taken place, and in any such case  appropriate  provision shall be made
         with  respect to the rights and  interests of the holder of the Class B
         Common Stock to the end that the provisions  hereof shall thereafter be
         applicable,  as nearly as may be, in  relation  to any shares of stock,
         securities or assets  thereafter  deliverable  upon the exercise of the
         rights represented hereby.

         In the event of a merger or  consolidation  of the Company with or into
         another  corporation  as a result of which a number of shares of common
         stock of the surviving corporation greater or lesser than the number of
         shares of Common Stock of the Company outstanding  immediately prior to
         such merger or consolidation are issuable to holders of Common Stock of
         the  Company,  then the  number of shares of Common  Stock  subject  to
         issuance  upon  conversion  of a share of Class B Common Stock shall be
         adjusted  in the same  manner as though  there  were a  subdivision  or
         combination of the  outstanding  shares of Common Stock of the Company.
         The Company shall not effect any such  consolidation,  merger, or sale,
         unless prior to the consummation thereof the successor  corporation (if
         other than the Company)  resulting from such consolidation or merger of
         the  corporation  into or for the  securities  of which the  previously
         outstanding  stock of the Company shall be exchanged in connection with
         such  consolidation  or  merger,  or the  corporation  purchasing  such
         assets,  as the  case  may be,  shall  assume,  by  written  instrument
         executed  and  mailed or  delivered  to the  holder  hereof at the last
         address  of such  holder  appearing  on the books of the  company,  the
         obligation to deliver to such holder such shares of stock,  securities,
         or assets as, in accordance with the foregoing provisions,  such holder
         may be entitled to purchase.  The  provisions  of this Section  5.02(b)
         governing the substitution of another corporation for the Company shall
         similarly apply to successive instances in which

                                        7

<PAGE>



         the  corporation  then deemed to be the Company  hereunder shall either
         sell all or substantially all of its properties and assets to any other
         corporation,   shall   consolidate   with  or  merge   into  any  other
         corporation,  or shall be the surviving  corporation of the merger into
         it of any other  corporation as a result of which the holders of any of
         its  stock or other  securities  shall be  deemed  to have  become  the
         holders of, or shall become entitled to, the stock or other  securities
         of any corporation  other than the corporation at the time deemed to be
         the Company hereunder.

                           (c) Notice of  Adjustment.  The Company shall give to
         the holder of the Class B Common Stock prompt  written  notice of every
         adjustment  of the  Conversion  terms  by  first  class  mail,  postage
         prepaid,  addressed to the address of such holder as shown on the books
         of the Company, which notice shall state the adjustment,  and shall set
         forth in reasonable detail the method of calculation and the facts upon
         which such calculation was based.

         D. The powers,  preferences,  rights,  restrictions,  and other matters
relating to the Preferred Stock are as follows:

                  1.       Dividends

                  1.01  Preferred  Stock  Dividends.  The  holders  of shares of
Preferred  Stock shall be entitled to receive  dividends  at the rate of 13% per
annum of the par value, payable out of funds legally available  therefore.  Such
dividends  shall be payable  only  when,  as,  and if  declared  by the Board of
Directors.  Such dividends shall accrue from day to day whether or not earned or
declared.  If declared,  all dividends which shall have accrued shall be payable
on the first day of  March,  June,  September  and  December  for so long as any
shares of the  Preferred  Stock  shall  remain  outstanding.  If at any time the
Corporation shall pay less than the total amount of dividends due on outstanding
Preferred  Stock at the time of the payment,  such payment shall be  distributed
among the holders of the  Preferred  Stock so that an equal amount shall be paid
with respect to each outstanding share of Preferred Stock.

                  1.02  Dividends  Cumulative.  Dividends  on each  share of the
Preferred  Stock  shall be  cumulative  from the date of issuance of such share,
whether or not at the time such  dividend  shall  accrue or become due or at any
other time there  shall be profits,  surplus or other  funds of the  Corporation
legally  available for the payment of dividends.  Dividends shall accrue on each
share of Preferred  Stock from and  including the date of issuance of such share
to and  including  the date upon  which  the  holder of such  share  shall  have
converted such share to Common stock in accordance with Section 4 hereof or such
share shall have been purchased and redeemed by the Corporation.

                  1.03  Restriction  on Common Stock  Dividends.  So long as any
shares of Preferred  Stock are  outstanding,  no dividends  whatsoever  shall be
declared or paid upon, nor shall any  distribution  be made upon or with respect
to, any shares of Common Stock.

                  2.       Liquidation.

                  2.01 Rights Upon Liquidation. In the event of any voluntary or
involuntary liquidation (whether complete or partial), dissolution or winding up
of the Corporation,  the holders of Preferred Stock shall be entitled to be paid
out of the assets of the Corporation

                                        8

<PAGE>



available for distribution to its stockholders, whether from capital, surplus or
earnings,  an  amount  in cash per  share  equal to the  Liquidating  Value.  No
distribution  shall be made on any Common Stock of the  Corporation by reason of
any  voluntary  or  involuntary   liquidation  (whether  complete  or  partial),
dissolution  or winding up of the  Corporation  unless  each  holder  shall have
received the full amount of the Liquidating  Value with respect to all shares of
Preferred  Stock  held  by such  holder.  The  consolidation  or  merger  of the
Corporation  into or with any other  entity or  entities  which  results  in the
exchange  of  outstanding  shares of the  Corporation  for  securities  or other
consideration  issued or paid or caused to be issued or paid by any such  entity
or  affiliate  thereof,  and the sale or transfer by the  Corporation  of all or
substantially all its assets,  shall be deemed to be a liquidation,  dissolution
or winding up of the  Corporation  within the meaning of the  provisions of this
Section 2.01.

                  2.02 Liquidating  Value. The Liquidating Value with respect to
each share of Preferred Stock  outstanding shall be the sum of (i) the par value
and (ii) all unpaid dividends accrued thereon to the date of final distribution.

                  2.03   Allocation  of  Liquidation   Payments.   If  upon  any
dissolution,  liquidation  (whether  complete or partial),  or winding up of the
Corporation,  the assets of the  Corporation  available for  distribution to the
stockholders  shall  be  insufficient  to  pay  to the  holders  of  outstanding
Preferred  Stock the full  amount to which they shall be  entitled  pursuant  to
Section 2.01 hereof, each holder of Preferred Stock shall be entitled to receive
an amount equal to the product derived by multiplying the total amount available
for  distribution  by a fraction  the  numerator of which shall be the number of
shares of Preferred  Stock held by such person and the  denominator of which the
total number of shares of Preferred Stock then outstanding.

                  3.       Voting Rights.

                  3.01 General Voting Rights.  Except in  circumstances in which
the holders of Preferred Stock and Common Stock  respectively  shall be required
to vote  separately  as a class,  with  respect  to all  matters  upon which the
Corporation's stockholders shall vote or be entitled to vote, the holders of all
Preferred Stock and Common Stock shall vote together as a single class with each
holder being entitled to one vote per share on all such matters.

                  3.02  Election  of  Directors.  For so long as there  shall be
issued and outstanding more than 250,000 shares of Preferred Stock:

                           (a) By-Laws; Number of Directors. Notwithstanding the
         provisions of Article  Seventh  hereof,  the by-laws of the Corporation
         shall  provide  for  the  election  of  five  directors  and may not be
         amended,  modified,  altered or repealed  except by the approval of the
         holders of  two-thirds  of the  outstanding  shares of Preferred  Stock
         voting separately as a class.

                           (b)      Election of Directors.

                                    (i)     Four of the  five  directors  of the
                                            Corporation  shall be elected by the
                                            holders   of  a   majority   of  the
                                            outstanding   shares  of   Preferred
                                            Stock voting separately as a class;

                                        9

<PAGE>



                                    (ii)    One director shall be elected by the
                                            holders   of  a   majority   of  the
                                            outstanding  shares of Common  Stock
                                            and Preferred  Stock voting together
                                            as a single class.

         If at any time after December 31, 1996, there shall be outstanding less
         than 250,000 shares of Preferred Stock, the foregoing  provisions shall
         thereafter no longer be in effect and all directors of the  Corporation
         thereafter  shall be elected by the holders of the  outstanding  Common
         Stock and Preferred Stock voting together as a single class.

                  3.03 Voting in Certain  Circumstances.  The following  actions
shall  require  the  approval of the holders of  two-thirds  of the  outstanding
shares of Common Stock and Preferred Stock voting together as a single class, by
written  consent,  or in person or by proxy at a special meeting of stockholders
called for such purpose:

                           (i)      Any   amendment   of  the   Certificate   of
                                    Incorporation of the Corporation;

                           (ii)     Any   merger   or   consolidation   of   the
                                    Corporation   or  any   subsidiary   of  the
                                    Corporation with any other corporation;

                           (iii)    Authorization of or the taking of any action
                                    to  dissolve,   liquidate  or  wind  up  the
                                    business of the Corporation; or

                           (iv)     The   sale,    lease   transfer   or   other
                                    disposition of all or any  substantial  part
                                    of the corporation's  assets in any one or a
                                    series of related transactions.

                  3.04  Quorum.  At  any  meeting  of  the  stockholders  of the
Corporation,  the  presence in person or by proxy of a majority in number of the
issued and outstanding  shares of Common Stock and Preferred  Stock, as a single
class, shall be sufficient to constitute a quorum.

                  4.       Conversion Rights.

                  4.01     Conversion Rights and Procedure.

                           (a)  Right of  Conversion.  Each  holder of shares of
         Preferred  Stock shall be entitled to exercise  all or a portion of the
         conversion rights provided herein at any time or from time to time.

                           (b) Rate of Conversion. Upon exercise of the right of
         conversion  hereunder  with respect to shares of Preferred  Stock,  the
         holder  thereof  shall be entitled to receive  that number of shares of
         Common Stock determined by dividing the Conversion Value per share of a
         share  of  Preferred  Stock  multiplied  by the  number  of  shares  of
         Preferred  Stock  converted and divided by the Conversion  Price of the
         Common  Stock.  The  "Conversion  Value"  per  share  of each  share of
         Preferred Stock shall be the sum of the par value of such share and all
         accrued  and unpaid  dividends  thereon  as of the date of  conversion.
         Subject to  adjustment  as provided in Section  4.02,  the  "Conversion
         Price" per

                                       10

<PAGE>



         share of Common Stock shall be Thirty-five  Cents ($.35) per share. The
         shares  of  Common  Stock to be  issued  upon  conversion  of shares of
         Preferred   Stock  as  provided   herein  are  referred  to  herein  as
         "Conversion Shares."

                           (c)  Method  of  Conversion.  A holder  of  shares of
         Preferred  Stock  shall  exercise  such  holder's   conversion   rights
         hereunder by (i) delivering or mailing to the Corporation, by certified
         or registered mail, return receipt requested,  a written notice stating
         such  holder's  intention to exercise  such rights and  specifying  the
         number of shares of Preferred Stock as to which the conversion right is
         exercised  and (ii)  accompanying  such  notice with a  certificate  or
         certificates  representing  such  shares  duly  endorsed  in  blank  or
         accompanied  with a stock power duly  endorsed  in blank.  The right of
         exercise  shall be deemed to have been  exercised on the date that such
         notice shall be delivered to the  Corporation  or mailed in  accordance
         with this section ("Exercise Time").

                           (d)  Delivery  of   Certificates.   Certificates  for
         Conversion Shares shall be delivered to the holder named therein within
         15 days after the  Exercise  Time.  Unless all of the  Preferred  Stock
         evidenced by the certificate  delivered to the  Corporation  shall have
         been converted or redeemed,  the  Corporation  shall within such 15 day
         period  prepare  a new  certificate,  substantially  identical  to that
         surrendered,  representing the balance of the shares of Preferred Stock
         formerly  represented  by the  certificate  which  shall  not have been
         converted or redeemed  and shall within the said 15 day period  deliver
         such certificate to the person designated as the holder thereof.

                           (e)      The Corporation covenants and agrees that:

                                    (i)     At all times during which any shares
                                            of  Preferred  Stock are  issued and
                                            outstanding,  the Corporation  shall
                                            reserve  and  maintain a  sufficient
                                            number of  authorized  and  unissued
                                            shares of Common Stock sufficient to
                                            issue  shares of Common  Stock  upon
                                            conversion of all of the then issued
                                            and  outstanding   Preferred  Stock,
                                            including  additional  shares  which
                                            may become  issuable by reason of an
                                            adjustment  in the  conversion  rate
                                            pursuant to Section 4.02 hereof. The
                                            Corporation   shall  not  issue  any
                                            shares of Common Stock if, after the
                                            issuance  thereof,   the  number  of
                                            authorized  and  unissued  shares of
                                            Common    Stock    would   then   be
                                            insufficient   to  issue  shares  of
                                            Common  Stock to holders of the then
                                            issued  and  outstanding   Preferred
                                            Stock if all of such holders were to
                                            exercise  their rights of conversion
                                            hereunder;

                                    (ii)    The Conversion  Shares issuable upon
                                            any  conversion  of  any  shares  of
                                            Preferred  Stock  shall be deemed to
                                            have  been   issued  to  the  person
                                            exercising such conversion privilege
                                            at the Exercise Time, and the person
                                            exercising such conversion privilege
                                            shall be deemed for all purposes to

                                       11

<PAGE>



                                            have  become  the  record  holder of
                                            such  Common  Stock  shares  at  the
                                            Exercise Time.

                                    (iii)   All  Conversion  Shares which may be
                                            issued  upon any  conversion  of any
                                            shares of Preferred Stock will, upon
                                            issuance,    be   fully   paid   and
                                            non-assessable  and  free  from  all
                                            taxes,   liens  and   charges   with
                                            respect to the issue thereof.

                  4.02     Anti-dilution Provisions.

                           (a) Anti-dilution; Initial Conversion Price. In order
         to prevent  dilution of the rights  granted  hereunder,  the Conversion
         Price  per share of  Common  Stock  and the  number of shares of Common
         Stock  which a holder of  Preferred  Stock shall be entitled to receive
         upon  exercise  of the  conversion  rights  herein  shall be subject to
         adjustment  from time to time in accordance with this Section 4.02. For
         purposes of this section the initial  Conversion Price of each share of
         Common Stock shall be Thirty-five  Cents ($.35).  The Conversion  Price
         per share of Common  Stock shall be the initial  Conversion  Price,  as
         adjusted from time to time  pursuant to the  provisions of this Section
         4.02.

                           (b)   Adjustment  of  Conversion   Price;   Resulting
         Adjustment  of Number of Shares of Common  Stock Upon  Conversion.  The
         initial  Conversion Price per share of Common Stock shall be subject to
         adjustment  from time to time as  hereinafter  provided  (such price or
         such price as last adjusted  pursuant to the terms hereof,  as the case
         may be, is herein called the "Conversion Price").  Upon each adjustment
         of the Conversion  Price, the holder of shares of Preferred Stock shall
         be entitled to receive upon exercise of the conversion  rights provided
         herein,  at the Conversion  Price resulting from such  adjustment,  the
         number of shares of Common Stock obtained by multiplying  the number of
         shares of Preferred Stock  converted by the Conversion  Value per share
         of Preferred  Stock and dividing the product  thereof by the Conversion
         Price resulting from such adjustment.

                           (c)  Adjustment of Conversion  Price Upon Issuance of
         Common  Stock.  If and whenever  after the date hereof the  Corporation
         shall issue or sell any shares of its common Stock for a  consideration
         per share less than the Conversion Price in effect immediately prior to
         the time of such  issue or sale  (except if such issue or sale shall be
         made pursuant to the exercise of Executive options,  as defined below),
         then,  forthwith upon such issue or sale, the Conversion Price shall be
         reduced to the price,  calculated  to the nearest  cent,  determined by
         dividing  (a) the sum of (i) the  number  of  shares  of  Common  Stock
         outstanding  immediately  prior to such issue or sale multiplied by the
         then  existing  Conversion  Price and (ii) the  consideration,  if any,
         received  by the  Company  upon  such  issue or sale,  by (b) the total
         number of shares of Common  Stock  outstanding  immediately  after such
         issue or sale. No adjustment of the Conversion Price, however, shall be
         made in an  amount  less  than  $0.01 per  share,  but any such  lesser
         adjustment  shall be carried  forward and shall be made at the time and
         together with the next  subsequent  adjustment  which together with all
         adjustment so carried  forward shall amount to $0.01 per share or more.
         The provisions of this subparagraph (c) shall not apply with respect to
         Executive Options.  "Executive  Options" shall mean and include options
         to purchase Common Stock of the  Corporation  which may be granted from
         time to time by act of the

                                       12

<PAGE>



         Board of Directors of the Corporation to executives or employees of the
         Corporation not exceeding, in the aggregate 500,000 shares.

         For the purposes of this paragraph (c), the following  paragraphs  4.02
(d) to 4.02(m), inclusive,  subject to the exception set forth above, shall also
be applicable:

                           (d)  Issuance  of Rights or  Options.  In case at any
         time the  Company  shall in any manner  grant  (whether  directly or by
         assumption in a merger or otherwise)  any rights to subscribe for or to
         purchase, or any options for the purchase of, Common Stock or any stock
         or securities  convertible into or exchangeable for Common Stock, (such
         rights or options being herein called "Options" and such convertible or
         exchangeable  stock or  securities  being  herein  called  "Convertible
         Securities"),  whether  or not such  Options or the right to convert or
         exchange any such Convertible  Securities are immediately  exercisable,
         and the price per share for which  Common  Stock is  issuable  upon the
         exercise  of  such  Options  or upon  conversion  or  exchange  of such
         Convertible   Securities  (determined  as  provided  in  the  following
         sentence) shall be less than the Conversion Price in effect immediately
         prior to the time of  granting  such  Options,  then the total  maximum
         number of shares of Common Stock issuable upon the exercise of all such
         Options or upon  conversion or exchange of the total maximum  amount of
         such  Convertible  Securities  shall be deemed to have been  issued for
         such price per share as of the date of the granting of such Options and
         thereafter  shall be deemed to be outstanding.  The price per share for
         which  Common  Stock  is  issuable,  as  referred  to in the  preceding
         sentence,  shall be determined by dividing (a) the sum of (i) the total
         amount,  if any, received or receivable by the Company as consideration
         for the  granting  of such  Options,  plus (ii) the  minimum  aggregate
         amount of  additional  consideration  payable to the  Company  upon the
         exercise  of all  such  Options,  plus  (iii)  in the  case of all such
         Options that relate to Convertible  Securities,  the minimum  aggregate
         amount of additional  consideration,  if any, payable upon the issue or
         sale of all such  Convertible  Securities  [to the extent  not  counted
         under the immediately preceding clause (ii)] and upon the conversion or
         exchange of all such  Convertible  Securities into Common Stock, by (b)
         the total  maximum  number of shares of Common Stock  issuable upon the
         exercise of such Options or upon the conversion or exchange of all such
         Convertible Securities. The consideration received or receivable by the
         Company shall in each case be determined in accordance  with  paragraph
         4.02(h) below. Except as otherwise provided in paragraph 4.02(f) below,
         no  adjustment  of the  Conversion  Price shall be made upon the actual
         issue of such  Common  Stock  or of such  Convertible  Securities  upon
         exercise of such  Options or upon the actual issue of such Common Stock
         upon conversion or exchange of such Convertible Securities.

                           (e) Issuance of Convertible  Securities.  In case the
         Company shall in any manner issue (whether directly or by assumption in
         a merger or otherwise) or sell any Convertible  Securities,  whether or
         not the  rights to  exchange  or  convert  thereunder  are  immediately
         exercisable, and the price per share for which Common Stock is issuable
         upon  such  conversion  or  exchange  (determined  as  provided  in the
         following  sentence) shall be less than the Conversion  Price in effect
         immediately  prior to the time of such  issue or sale,  then the  total
         maximum  number of shares of Common Stock  issuable upon  conversion or
         exchange  of all such  convertible  securities  shall be deemed to have
         been  issued  for such  price  per share as of the date of the issue or
         sale of such Convertible Securities and

                                       13

<PAGE>



         thereafter shall be deemed to be outstanding,  provided that (a) except
         as otherwise  provided in paragraph 4.02(f) below, no adjustment of the
         Conversion  Price  shall be made upon the actual  issue of such  Common
         Stock upon conversion or exchange of such Convertible  Securities,  and
         (b) if any such issue or sale of such  Convertible  Securities  is made
         upon  exercise of any Options for which  adjustment  of the  Conversion
         Price have been or are to be made pursuant to other  provisions of this
         paragraph 4, no further  adjustment  of the  Conversion  Price shall be
         made by  reason  of such  issue or sale.  The price per share for which
         Common Stock is  issuable,  as referred to in the  preceding  sentence,
         shall be  determined  by dividing  (i) the sum of (A) the total  amount
         received or receivable by the Company as consideration for the issue or
         sale of such  Convertible  Securities,  plus (B) the minimum  aggregate
         amount of additional consideration, if any, payable upon the conversion
         or exchange of such  Convertible  Securities into Common Stock, by (ii)
         the total  maximum  number of shares of Common Stock  issuable upon the
         conversion   or   exchange   of  such   Convertible   Securities.   The
         consideration  received or receivable by the Company shall in each case
         be determined in accordance with paragraph 4.02(h) below.

                           (f) Change in Option Price or Conversion  Rate.  Upon
         the happening of any of the following  events,  namely, if the purchase
         price  provided  for in any Option  referred to in  paragraph  4.02 (d)
         above and still  outstanding,  the  additional  consideration,  if any,
         payable upon the conversion or exchange of any  Convertible  Securities
         referred  to  in   paragraph   4.02(d)  or  4.02(e)   above  and  still
         outstanding,  or the rate at which any such Convertible  Securities are
         convertible  into or exchangeable  for Common Stock shall change at any
         time (other than under or by reason of  provisions  designed to protect
         against  dilution),  the Conversion Price in effect at the time of such
         event shall forthwith be readjusted to the Conversion Price which would
         have  been in  effect  at such  time had such  Options  or  Convertible
         Securities   provide  for  such  changed  purchase  price,   additional
         consideration,  or  conversion  rate,  as the case may be,  at the time
         initially  granted,  issued,  or sold. On the  expiration of any Option
         referred to in paragraph 4.02(d) above prior to the exercise thereof or
         the  termination  of right  to  convert  or  exchange  any  Convertible
         Securities  referred to in paragraph  4.02(d) or 4.02(e) above prior to
         the  exercise  of such  right,  the  Conversion  Price  then in  effect
         hereunder  shall  forthwith be increased to the Conversion  Price which
         would have been in effect at the time of such expiration or termination
         had such Option or Convertible  Securities,  to the extent  outstanding
         immediately prior to such expiration or termination, never been issued,
         and the Common Stock issuable  thereunder  shall no longer be deemed to
         be  outstanding  for the purposes of any  calculation  under  paragraph
         4.02(d) or 4.02(e) above.

                           (g)  Determination of Consideration  Upon Dividend or
         Other  Distribution.  In case the Company  shall  declare a dividend or
         make any other  distribution  upon any stock of the Company  payable in
         Common  Stock,  Options or  Convertible  Securities,  any Common Stock,
         Options,  or Convertible  Securities,  as the case may be,  issuable in
         payment of such dividend or  distribution  shall be deemed to have been
         issued or sold without consideration.

                           (h)  Consideration  for Stock.  In case any shares of
         Common Stock, Options or Convertible Securities shall be issued or sold
         for cash, the consideration

                                       14

<PAGE>



         received  therefor  shall be deemed to be the  amount  received  by the
         Company therefor,  without deduction therefrom of any expenses incurred
         or any  reasonable  underwriting  commissions  or  concessions  paid or
         allowed by the  Company  (or  deducted  from  amounts  received  by the
         Company) in connection  therewith.  In case any shares of Common Stock,
         Options  or  Convertible  Securities  shall  be  issued  or sold  for a
         consideration  other than cash, the amount of the  consideration  other
         than cash  received by the Company shall be deemed to be the fair value
         of such consideration as determined reasonably and in good faith by the
         Board of Directors of the  Company,  without  deduction of any expenses
         incurred or any reasonable underwriting commissions or concessions paid
         or allowed by the Company (or  deducted  from  amounts  received by the
         Company) in connection therewith. The amount of consideration deemed to
         be received by the Company pursuant to the foregoing provisions of this
         paragraph  4.02(h)  upon  any  issuance  and/or  sale,  pursuant  to an
         established compensation plan of the Company, to directors, officers or
         employees of the Company or any subsidiary of the Company in connection
         with their employment of shares of Common Stock, Options or convertible
         Securities,  shall  be  increased  by the  amount  of any  tax  benefit
         realized by the Company as a result of such issuance  and/or sale,  the
         amount of such tax benefit being the amount by which the federal and/or
         state income or other tax  liability of the Company shall be reduced by
         reason of any  deduction or credit in respect of such  issuance  and/or
         sale. In case any Common Stock, Options or Convertible Securities shall
         be issued in connection with any merger or  consolidation  in which the
         Company is the surviving  Corporation  (other than any consolidation or
         merger in which the  previously  outstanding  shares of Common Stock of
         the Company  shall be changed into or exchanged  for the stock or other
         securities  of  another  corporation),   the  amount  of  consideration
         received  therefor  shall be deemed to be the fair value as  determined
         reasonably  in good faith by the Board of  Directors  of the Company of
         such  portion  of  the  assets  and   business  of  the   non-surviving
         corporation  as such Board may  determine  to be  attributable  to such
         shares of Common Stock, Options or convertible Securities,  as the case
         may be. In the event of any  consolidation  or merger of the Company in
         which the  Company  is not the  surviving  corporation  or in which the
         previously  outstanding  shares of Common Stock of the Company shall be
         changed into or exchanged for the stock or other  securities of another
         corporation, or in the event of any sale or all or substantially all of
         the  assets  of the  Company  for  stock  or  other  securities  of any
         corporation,  the  Company  shall be deemed to have  issued a number of
         shares of its Common Stock for all  outstanding  stock or securities of
         the other  corporation  of the  nature  received  in  exchange  for the
         Company's  Common  Stock  computed on the basis of the actual  exchange
         ratio on which the  transaction  was predicated and for a consideration
         equal to the fair market value on the date of such  transaction  of all
         such  stock  or  securities  of the  other  corporation,  and  if  such
         calculation   results  in  adjustment  of  the  Conversion  Price,  the
         determination  of the number of shares of Common  Stock  issuable  upon
         conversion of the  Preferred  Stock  immediately  prior to such merger,
         consolidation or sale, for purposes of paragraph  4.02(l) below,  shall
         be made after giving effect to such adjustment of the Conversion Price.
         In case any  shares  of Common  Stock  shall be  issued  (or  issuable)
         pursuant to any Options for the purchase of the same, the consideration
         deemed to be received (or  receivable)  therefor  shall be deemed to be
         the total amount, if any, received (or total minimum amount receivable)
         by the Company as consideration for the granting of such Options,  plus
         the  aggregate  amount of  additional  consideration  paid (or  minimum
         amount  payable) to the Company upon the exercise of such  Options.  In
         case

                                       15

<PAGE>



         any  shares of Common  Stock  shall be issued  (or  issuable)  upon the
         conversion or exchange of any Convertible Securities, the consideration
         deemed to be the total amount received (or receivable)  therefore shall
         be deemed to be the total  amount  received  (or total  minimum  amount
         receivable)  by the Company as  consideration  for the  granting of any
         Options to subscribe to or purchase such Convertible  Securities,  plus
         the total amount of additional  consideration  paid (or minimum  amount
         payable)  to the  Company  as  consideration  for issue or sale of such
         Convertible   Securities,   plus  the  total   amount   of   additional
         consideration,  if any, paid (or minimum amount payable) to the Company
         upon the conversion or exchange thereof.

                           (i) Record  Date.  In case the  Company  shall take a
         record of the holders of its Common  stock for the purpose of entitling
         them to  receive a  dividend  or other  distribution  payable in Common
         Stock, Options or Convertible  Securities,  then such record date shall
         be deemed  to be the date of the issue or sale of the  shares of Common
         Stock deemed to have been issued or sold upon the  declaration  of such
         dividend or the making of such other distribution.

                           (j) Treasury  Shares.  The number of shares of Common
         Stock  outstanding  at any given time shall not include shares owned or
         held by or for the account of the Company,  and the  disposition of any
         such shares  shall be  considered  an issue or sale of Common Stock for
         the purposes of this Section 4.02.

                           (k)  Subdivision or Combination of Stock.  In case at
         any time the  Company  shall in any manner  subdivide  its  outstanding
         shares of Common Stock into a greater  number of shares or combine such
         shares  of Common  Stock  into a smaller  number  of  shares,  then the
         Conversion Price in effect  immediately  subsequent to such subdivision
         or  combination  shall be equal to the  product  of (a) the  Conversion
         Price in effect  immediately  prior to such  subdivision or combination
         multiplied  by (b) a fraction,  the numerator of which is the number of
         shares  of  Common  Stock   outstanding   immediately   prior  to  such
         subdivision or combination  and the  denominator of which is the number
         of shares of Common Stock outstanding immediately thereafter.

                           (l) Reorganization, Reclassification,  Consolidation,
         Merger  or  Sale.  If any  reorganization  or  reclassification  of the
         capital  stock of the Company,  or any  consolidation  or merger of the
         Company with another  corporation,  or the sale of all or substantially
         all of the Company's assets to another corporation shall be effected in
         such a way that  holders of Common  Stock  shall be entitled to receive
         stock, securities,  or assets with respect to or in exchange for Common
         Stock, then, as a condition of such  reorganization,  reclassification,
         consolidation,  merger or sale, lawful and adequate provisions shall be
         made  whereby the holder  thereof  shall  thereafter  have the right to
         purchase and receive such shares of stock, securities, or assets as may
         be  issued or  payable  with  respect  to or  exchange  for a number of
         outstanding  shares of such Common  Stock equal to the number of shares
         of such stock immediately  theretofore  purchasable and receivable upon
         the exercise of the rights represented hereby had such  reorganization,
         reclassification, consolidation, merger or sale not taken place, and in
         any such case  appropriate  provision shall be made with respect to the
         rights and interests of the holder of the Preferred to the end that the
         provisions hereof (including, without limitation, provision

                                       16

<PAGE>



         for  adjustment  of the  Conversion  Price and of the  number of shares
         purchasable and receivable upon the Conversion of the Preferred)  shall
         thereafter  be  applicable,  as nearly as may be,  in  relation  to any
         shares of stock,  securities or assets thereafter  deliverable upon the
         exercise  of the rights  represented  hereby  (including  an  immediate
         adjustment,   by  reason  of  such  consolidation  or  merger,  of  the
         Conversion Price to the value of the Common Stock reflected by terms of
         such consolidation or merger if the value so reflected is less than the
         Conversion Price in effect  immediately prior to such  consolidation or
         merger).

                           In the  event of a  merger  or  consolidation  of the
         Company with or into another  corporation as a result of which a number
         of shares of  common  stock of the  surviving  corporation  greater  or
         lesser  than the  number  of  shares  of  Common  Stock of the  Company
         outstanding  immediately  prior to such  merger  or  consolidation  are
         issuable to holders of Common Stock of the Company, then the Conversion
         Price in effect immediately prior to such merger or consolidation shall
         be adjusted in the same manner as though  there were a  subdivision  or
         combination of the  outstanding  shares of Common Stock of the Company.
         The Company shall not effect any such  consolidation,  merger, or sale,
         unless prior to the consummation thereof the successor  corporation (if
         other than the Company)  resulting from such consolidation or merger of
         the  corporation  into or for the  securities  of which the  previously
         outstanding  stock of the Company shall be exchanged in connection with
         such  consolidation  or  merger,  or the  corporation  purchasing  such
         assets,  as the  case  may be,  shall  assume,  by  written  instrument
         executed  and  mailed or  delivered  to the  holder  hereof at the last
         address  of such  holder  appearing  on the books of the  company,  the
         obligation to deliver to such holder such shares of stock,  securities,
         or assets as, in accordance with the foregoing provisions,  such holder
         may be entitled to purchase.  If a purchase,  tender, or exchange offer
         is  made  to and  accepted  by the  holders  of  more  than  50% of the
         outstanding  shares of the Common  Stock of the  Company,  the  Company
         shall not effect  any  consolidation,  merger,  or sale with the Person
         having made such offer or with any  Affiliate  of such  Person  unless,
         prior to the consummation of such  consolidation,  merger, or sale, the
         holder of the Preferred shall have been given a reasonable  opportunity
         to then elect to receive either the stock,  securities,  or assets then
         issuable upon the Conversion of the Preferred. As used herein, the term
         "Person"  shall  mean and  include  an  individual,  a  partnership,  a
         corporation, a trust, a joint venture, an unincorporated  organization,
         and  a  government  or  any  department  or  agency  thereof,   and  an
         "Affiliate" of any Person shall mean any Person  directly or indirectly
         controlling,  controlled by, or under direct or indirect common control
         with,  such  other  Person.  A Person  shall be  deemed  to  control  a
         corporation if such Person possesses, directly or indirectly, the power
         to direct or cause the direction of the management and policies of such
         corporation,  whether  through the  ownership of voting  securities  by
         contract,  or  otherwise.   The  provisions  of  this  Section  4.02(l)
         governing the substitution of another corporation for the Company shall
         similarly apply to successive  instances in which the corporation  then
         deemed  to  be  the  Company   hereunder   shall  either  sell  all  or
         substantially   all  of  its   properties   and  assets  to  any  other
         corporation,   shall   consolidate   with  or  merge   into  any  other
         corporation,  or shall be the surviving  corporation of the merger into
         it of any other  corporation as a result of which the holders of any of
         its  stock or other  securities  shall be  deemed  to have  become  the
         holders of, or shall become entitled to, the stock or

                                       17

<PAGE>



         other  securities of any corporation  other than the corporation at the
         time deemed to be the Company hereunder.

                           (m) Notice of  Adjustment.  The Company shall give to
         the  holder  of the  Preferred  Stock  prompt  written  notice of every
         adjustment  of the  Conversion  price  by  first  class  mail,  postage
         prepaid,  addressed to the address of such holder as shown on the books
         of the Company, which notice shall state the Conversion Price resulting
         from such  adjustment  and the  increase  or  decrease,  if any, in the
         number of shares  purchasable  at such price upon the conversion of the
         Preferred Stock, and shall set forth in reasonable detail the method of
         calculation and the facts upon which such calculation was based.

                  5.       Redemption.

                  5.01 Right to  Redeem.  From and after  January  1, 2000,  the
Corporation  shall  have  the  right  to  redeem  all or any  part  of the  then
outstanding shares of Preferred Stock at any time or from time to time expressed
by  resolution  of its Board of  Directors,  in the  manner  prescribed  in this
Section 5, provided that in (i) any single  redemption,  the  Corporation  shall
redeem not less than 100,000 shares of Preferred  Stock and (ii) the Corporation
shall not be entitled to redeem shares of Preferred  Stock unless at or prior to
the Redemption Date the Corporation  shall have paid to all holders of Preferred
Stock  all  dividends  on the  Preferred  Stock  accrued  to the last day of the
calendar quarter immediately preceding the Redemption Date.

                  5.02  Redemption  Notice.  Before  making  any  redemption  of
Preferred Stock hereunder, the Corporation shall mail by certified or registered
mail, return receipt requested,  to each record holder of any Preferred Stock at
the address shown on the Corporation's  records,  a written notice  ('Redemption
Notice") stating:  (i) the number of shares of Preferred Stock held by record by
such holder  which the  Corporation  proposes to redeem,  (ii) the date  (herein
called  the  "Redemption  Date") on which the  Corporation  proposes  to pay the
Redemption Price for the shares to be redeemed, (iii) the Redemption Price which
is to be paid for each share repurchased; and (iv) the place at which the shares
to be redeemed may be surrendered in exchange for the Redemption  Price for such
shares.  Upon the mailing of a  Redemption  Notice,  subject to the right of the
holder to convert the shares to be redeemed to Common Stock as provided  herein,
the Corporation shall have the right, and shall become obligated,  to redeem the
Preferred Stock specified in such notice on the date specified in such notice as
the Redemption  Date.  Each  Redemption  Notice shall be mailed at least 35 days
before the Redemption  Date,  provided that if the Corporation  fails to pay the
Redemption  Price on such date, the  Redemption  Date shall be the date on which
the Corporation actually pays the Redemption Price.

                  5.03  Allocation  of  Redeemed  Shares.  With  respect  to any
redemption,  the  Corporation  shall  designate,  by  resolution of its Board of
Directors, the aggregate number of shares of Preferred Stock to be redeemed. The
number of shares of Preferred  Stock to be redeemed from each holder  thereof in
any redemption shall be determined by multiplying the aggregate number of shares
of Preferred Stock to be redeemed by a fraction, the numerator of which shall be
the total  number  of shares of  Preferred  Stock  held by such  holder  and the
denominator of which shall be the total number of shares of Preferred Stock then
outstanding.


                                       18

<PAGE>



                  5.04 Right of Holder to Convert. Notwithstanding the provision
of this Section 5, a holder of shares of Preferred Stock shall have the right to
convert the shares of Preferred Stock as to which a Redemption Notice shall have
been give to such holder by  converting  such shares to Common Stock at any time
prior to the  Redemption  Date in  accordance  with the  provisions of Section 4
hereof.  Any conversion of shares of Preferred  Stock made by a holder after the
date of a Redemption  Notice and prior to the Redemption Date shall be deemed to
be conversion  of the shares to be redeemed  pursuant to the  Redemption  Notice
and, thereafter, (i) with respect to such shares, the Corporation shall not have
the right or obligation  to redeem such shares and (ii) the aggregate  number of
shares to be  redeemed  by the  Corporation  shall be  reduced  by the number of
shares converted to Common Stock by such holder.

                  5.05     Redemption Price.

                           (a) For each share of Preferred  Stock which shall be
         redeemed  by the  Corporation  at any time,  the  Corporation  shall be
         obligated to pay to the holder of such share an amount  (herein  called
         the  "Redemption  Price")  equal to the par  value of such  share.  The
         Corporation  shall be obligated to pay on any Redemption  Date both the
         Redemption  Price for each share redeemed and all dividends which shall
         have accrued  (computed on a daily basis) on each share redeemed to and
         including the Redemption  Date and which shall not previously have been
         paid. Such payments which the Corporation shall be obligated to make on
         any redemption Date shall be deemed to become "due" for all purposes of
         this Section  regardless  of whether the  Corporation  shall be able or
         legally permitted to make such payments on the Redemption Date.

                           (b) Each holder of Preferred  Stock shall be entitled
         to  receive  on or at any  time  after  the  Redemption  Date  the full
         Redemption Price, plus accrued  dividends,  for each share of Preferred
         Stock held by such holder which the  Corporation  shall be obligated to
         redeem on such  Redemption  Date upon  surrender  by such holder at the
         Corporation's  principal  office of the certificate  representing  such
         share duly  endorsed in blank or  accompanied  by  appropriate  form of
         assignment duly endorsed in blank.  After payment by the Corporation of
         the full  Redemption  price for any share of Preferred  Stock redeemed,
         plus accrued dividends thereon,  all rights of the holder of such share
         shall (whether or note the  certificate  representing  such share shall
         have  been  surrendered  for  cancellation)  cease and  terminate  with
         respect to such share.

                  6.       Required Conversion.

                  6.01  Public  Offering.   Notwithstanding  anything  contained
herein to the contrary,  upon the Closing by the Company of a public offering of
its securities for gross proceeds equal to or greater than $5,000,000 all shares
of Preferred Stock then outstanding shall, without further act on anyone's part,
be  converted  into an  aggregate  of  1,098,901  shares of Class B Common Stock
effective upon such Closing, and stock certificates  formerly  representing such
shares of Preferred Stock shall thereafter be deemed to represent such number of
shares of Class B Common Stock.

                  6.02 Effect of  Conversion.  Upon the conversion of all shares
of Preferred Stock to shares of Class B Common Stock,  any additional  shares of
Preferred Stock issued shall not be

                                       19

<PAGE>



subject to the  foregoing  provisions,  but may be issued from time to time with
such  designations,   preferences,   conversion  rights,  cumulative,  relative,
participating,   option  or  other  rights,   qualifications,   limitations   or
restrictions  thereof  as shall be stated and  expressed  in the  resolution  or
resolutions  providing for the issuance of such  Preferred  Stock adopted by the
Board of Directors pursuant to the authority in this paragraph given.

         FIFTH:  The  books  of the  Corporation  may be  kept  (subject  to any
provision contained in the statutes) outside the State of Delaware at such place
or places as may be designated from time to time by the board of directors or in
the by-laws of the Corporation.

         SIXTH:  Whenever a compromise or arrangement  is proposed  between this
Corporation  and  its  creditors  or any  class  of  them  and/or  between  this
Corporation  and its  jurisdiction  within  the State of  Delaware  may,  on the
application  in a  summary  way  of  this  Corporation  or of  any  creditor  or
stockholder thereof or on the application of any receiver or receivers appointed
for this  Corporation  under the  provisions  of  Section  291 of Title 8 of the
Delaware  Code  or on the  application  of  trustees  in  dissolution  or of any
receiver or receivers  appointed for this  Corporation  under the  provisions of
Section 279 of Title 8 of the Delaware  Code order a meeting of the creditors or
class of creditors,  and/or of the stockholders or class of stockholders of this
corporation, as the case may be, to be summoned in such manner as the said court
directs.  If a majority  in number  representing  three-fourths  in value of the
creditors or class of creditors, and/or of the stockholders of this Corporation,
as  the  case  may  be,  agree  to  any  compromise  or  arrangement  and to any
reorganization  of this  Corporation as compromise or  arrangement  and the said
reorganization  shall, if sanctioned by the court to which the said  application
has been made, be binding on all the creditors or class of creditors,  and/or of
the  stockholders or class of  stockholders of this  Corporation as the case may
be, and also on this Corporation.

         SEVENTH:  For the management of the business and for the conduct of the
affairs of the Corporation and in further definition,  limitation and regulation
of the powers of the  Corporation and of its directors and  stockholders,  it is
further provided:

                           (a) The number of directors of the Corporation  shall
         be as specified in the by-laws of the Corporation,  but such number may
         from time to time be  increased or decreased in such manner as shall be
         provided in the  by-laws of the  Corporation.  The number of  directors
         shall not be less than the minimum  prescribed  by law. The election of
         directors need not be by ballot. Directors need not be stockholders.

                           (b)  In  furtherance  and  not in  limitation  of the
         powers  conferred  by the laws of the State of  Delaware,  the board of
         directors is expressly  authorized and empowered to make, alter,  amend
         and repeal by-laws,  subject to the power of the  stockholders to alter
         or repeal by-laws made by the board of directors.


                                       20

<PAGE>



                           (c) Any director or any officers elected or appointed
         by the  stockholders or by the board of directors may be removed at any
         time  in such  manner  as  shall  be  provided  in the  by-laws  of the
         Corporation.

                           (d) In the  absence of fraud,  no  contract  or other
         transaction  between the Corporation  and any other  corporation and no
         act of the Corporation,  shall in any way be affected or invalidated by
         the fact that any of the directors of the Corporation are peculiarly or
         otherwise  interested  in, or are  directors or officers of, such other
         corporation;  and in the absence of fraud, any director,  individually,
         or any firm of which any director  may be a member,  may be a party to,
         or may be  peculiarly  or  otherwise  interested  in, any  contract  or
         transaction  of the  Corporation,  provided in any case,  that the fact
         that he or such firm is so interested  shall be disclosed or shall have
         been known to the Board of Directors or the majority  thereof;  and any
         director of the  Corporation,  who is also a director or officer of any
         such other  corporation,  or who is also  interested  may be counted in
         determining  the  existence  of quorum at any  seating  of the Board of
         Directors of the  Corporation  which shall authorize any such contract,
         act or  transaction,  may vote thereat to authorize any such  contract,
         act or  transaction,  with like force and effect as if he were not such
         director or officer of such other corporation, or not so interested.

         EIGHTH:

                           (a) The Corporation shall have power to indemnify any
         person who was or is party or is  threatened  to be made a party to any
         threatened,  pending or completed action,  suit or proceeding,  whether
         civil, criminal,  administrative or investigative (other than an action
         by or in the right of the  Corporation)  by the reason of the fact that
         he is or was a director, officer, employee or agent of the Corporation,
         or is or was serving at the request of the  Corporation  as a director,
         officer, employee or agent of another corporation,  partnership,  joint
         venture,  trust  or  other  enterprise,   against  expenses  (including
         attorney's  fees),  judgments,  fines and  amounts  paid in  settlement
         actually and reasonably incurred by him in connection with such action,
         suit or  proceeding  if he  acted  in good  faith  and in a  manner  he
         reasonably  believed to be in or not opposed to the best  interests  of
         the   Corporation   and,  with  respect  to  any  criminal   action  or
         proceedings,  had no  reasonable  cause  to  believe  his  conduct  was
         unlawful.  The  termination  of  any  action,  suit  or  proceeding  by
         judgment,  order,  settlement,  conviction,  or  upon  a plea  of  nolo
         contendere  or  its  equivalent,   shall  not,  of  itself,   create  a
         presumption  that the  person did not act in good faith and in a manner
         which  he  reasonably  believed  to be in or not  opposed  to the  best
         interests of the  Corporation,  and with respect to any criminal action
         or  proceeding,  had  reasonable  cause to believe that his conduct was
         unlawful.

                           (b) The Corporation shall have power to indemnify any
         person who was or is a party or is threatened to be made a party to any
         threatened,  pending or completed  action or suit by or in the right of
         the  corporation  to procure a  judgment  in its favor by reason of the
         fact that he is or was a  director,  officer,  employee or agent of the
         Corporation,  or is or was serving at the request of the Corporation as
         a director, officer,

                                       21

<PAGE>



         employee or agent of another corporation,  partnership,  joint venture,
         trust or other enterprise against expenses (including  attorneys' fees)
         actually and reasonably  incurred by him in connection with the defense
         of and in a manner he  reasonably  believes  to be in or not opposed to
         the  best   interests   of  the   Corporation   and   except   that  no
         indemnification  shall be made in respect of any claim, issue or matter
         he reasonably  believes to be in or not opposed to the best interest of
         the  Corporation  and except that no  indemnification  shall be made in
         respect of any claim,  issue or matter as to which  such  person  shall
         have been  adjudged to be liable for  negligence  or  misconduct in the
         performance  of this  duty to the  Corporation  unless  and only to the
         extent  that the Court of Chancery or the court in which such action or
         suit was brought shall  determine upon  application  that,  despite the
         adjudication of liability but in view of all the  circumstances  of the
         case,  such person is fairly and  reasonably  entitled to indemnity for
         such  expenses  which the Court of  Chancery  or such other court shall
         deem proper.

                           (c) No director of the Corporation shall be liable to
         the Corporation or its  stockholders for monetary damages for breach of
         fiduciary  duty as a director,  except for liability for (1) any breach
         of  the  director's   duty  of  loyalty  to  the   Corporation  or  its
         stockholders;  (2) acts or omissions not in good faith or which involve
         intentional  misconduct  or a knowing  violation of law; (3) acts under
         Section  174  of the  Delaware  General  Corporation  law;  or (4)  any
         transaction  from  which the  director  derived  an  improper  personal
         benefit.

                           (d)  Expenses   incurred  in  defending  a  civil  or
         criminal  action,  suit or proceeding may be paid by the Corporation in
         advance of the final disposition of such action,  suit or proceeding as
         authorized  by the board of directors in the specific case upon receipt
         of an undertaking by or on behalf of the director or officer,  to repay
         such  amount  unless  it  shall  ultimately  be  determined  that he is
         entitled to be  indemnified  by the  Corporation  as authorized in this
         Article Eighth. Such expenses incurred by other employees or agents may
         be so paid upon  such  terms and  conditions,  if any,  as the board of
         directors deems appropriate.

                           (e) Any indemnification under paragraphs (a), (b) and
         (c) (unless ordered by a court) shall be made by the  Corporation  only
         as  authorized  in  the  specific  case  upon  a   determination   that
         indemnification of the director,  officer,  employee or agent is proper
         in the  circumstances  because he has met the  applicable  standard  of
         conduct set forth in paragraphs  (a), (b) and (c).  Such  determination
         shall be made (1) by the board of  directors  by a  majority  vote of a
         quorum  consisting  of  directors  who were not parties to such action,
         suit or  proceeding,  or (2), if such a quorum is not  obtainable,  or,
         even if obtainable and a quorum of disinterested  directors so directs,
         by  independent  legal  counsel  in a  written  opinion,  or (3) by the
         stockholders.

                           (f) The  indemnification  provided  by  this  Article
         Eighth shall not be deemed exclusive of any other rights to which those
         indemnified  may be  entitled  under any  by-laws,  agreement,  vote of
         stockholders or disinterested directors or otherwise, both as to action
         in his  official  capacity and as to action in another  capacity  while
         holding such office,  and shall  continue as to a person who has ceased
         to be a director, officer, employee

                                       22

<PAGE>



         or agent and shall inure to  the  benefit of the  heirs, executors  and
         administrators of such a person.

                           (g) The Corporation  shall have power to purchase and
         maintain  insurance  on behalf of any person who is or was a  director,
         officer,  employee or agent of the  Corporation or is or was serving at
         the  request of the  Corporation  as a director,  officer,  employee or
         agent of another  corporation,  partnership,  joint  venture,  trust or
         other  enterprise  against  any  liability  asserted  against  him  and
         incurred by him in any such  capacity,  or arising out of his status as
         such,  whether or not the Corporation would have the power to indemnify
         him against such liability under the provisions of this Article Eighth.

                           (h) For the purpose of this Article Eighth, reference
         to  "the  Corporation"  shall  include  all  constituent   corporations
         absorbed  in a  consolidation  or  merger as well as the  resulting  or
         surviving  corporation  so that any  person  who is or was a  director,
         officer,  employee or agent of such a constituent  corporation or is or
         was   serving  at  the   request  of  such   constituent   corporation,
         partnership,  joint venture,  trust or other  enterprise shall stand in
         the same position  under the provisions of this section with respect to
         the resulting or surviving corporation in the same capacity.

         NINTH:  From  time  to  time  any of the  provision  of  this  Restated
Certificate  of  Incorporation  may be amended,  altered or repealed,  and other
provisions  authorized by the laws of the State of Delaware at the time in force
may be added or inserted in the manner and at the time  prescribed by said laws,
and all rights at any time conferred upon the stockholders of the Corporation by
this Certificate are granted subject to the provisions of this Article Ninth.



                                       23

<PAGE>



         IN  WITNESS  WHEREOF,   CTI  Industries   Corporation  has  caused  the
Certificate  to be  signed  by Howard W.  Schwan,  being  the  President  of the
Corporation this 22nd day of July, 1997.


                                        By:  /s/ Howard W. Schwan
                                                 --------------------
                                                 Howard W. Schwan, President
ATTEST:

 /s/ Stephen M. Merrick
     ------------------- 
      Secretary




                                       24

<PAGE>



STATE OF ILLINOIS                   )
                                    )       ss
COUNT OF COOK                       )

         BE IT REMEMBERED,  that personally appeared before me, the undersigned,
a Notary  Public  authorized to take  acknowledgment  of deed by the laws of the
place where the  foregoing  Restated  Certificate  of  Incorporation  was signed
Howard W. Schwan, the President who signed the foregoing Restated Certificate of
Incorporation, known to me personally to be such, and I having make known to him
the contents of said Restated Certificate of Incorporation, he acknowledged that
the same to be his act and deed, and that the facts therein stated are truly set
forth.

         GIVEN UNDER my hand and seal this 22nd day of July, 1997.

                                               /s/ Cheryl J. Stevens
                                                  ------------------
                                                     Notary Public



                                       25

                                                                     EXHIBIT 3.2

                              AMENDED AND RESTATED

                                    BY - LAWS

                                       OF

                           CTI INDUSTRIES CORPORATION


                               ARTICLE I - OFFICES


         SECTION  1.  REGISTERED   OFFICE.   The  registered   office  shall  be
established and maintained at 1209 Orange Street, City of Wilmington,  County of
New Castle in the State of Delaware.

         Section 2.  OTHER  OFFICES.  The  corporation  may have other  offices,
either  within or without the State of Delaware,  at such place or places as the
Board of Directors may from time to time appoint or the business of  corporation
may require.

                      ARTICLE II - MEETING OF STOCKHOLDERS

         SECTION 1. ANNUAL  MEETINGS.  Annual meetings of  stockholders  for the
election of directors and for such other business as may be stated in the notice
of meeting,  shall be held at such place,  either within or without the State of
Delaware,  and at such time and date as the Board of Directors,  by  resolution,
shall determine and as set forth in the notice of the meeting.  In the event the
Board of Directors  fails to so determine  the time,  date and place of meeting,
the annual meeting of stockholders shall be held at the registered office of the
corporation in Delaware on the 2nd Tuesday in April at 10:00 a.m.

         If the date of the annual meeting shall fall upon a legal holiday,  the
meeting  shall be held on the  next  succeeding  business  day.  At each  annual
meeting, the stockholders  entitled to vote shall elect a Board of Directors and
may transact such other  corporate  business as shall be stated in the notice of
the meeting.

         SECTION 2. OTHER  MEETINGS.  Meetings of  stockholders  for any purpose
other than the election of directors may be held at such time and place,  within
or  without  the State of  Delaware,  as shall be  stated  in the  notice of the
meeting.

         SECTION 3. VOTING. Each Stockholder entitled to vote in accordance with
the terms and provisions of the Certificate of  Incorporation  and these By-Laws
shall be  entitled to one vote,  in person or by proxy,  for each share of stock
entitled  to vote held


                                        1

<PAGE>

by such stockholder, but no proxy shall be voted after three years from its date
unless  such  proxy  provides  for a  longer  period.  Upon  the  demand  of any
stockholder,  the vote for  directors  and upon any question  before the meeting
shall be by ballot.  All elections  for directors  shall be decided by plurality
vote; all other  questions shall be decided by majority vote except as otherwise
provided  by the  Certificate  of  Incorporation  or the  laws of the  State  of
Delaware.

         SECTION 4. FIXING OF RECORD DATE.  For the purpose of  determining  the
shareholders  entitled to notice of or to vote at any meeting of shareholders or
any adjournment  thereof,  or to express consent to corporate  action in writing
without a meeting, or to receive payment of any dividend,  or other distribution
or allotment of any rights,  or to exercise any rights in respect of any change,
conversion or exchange of shares or for the purpose of any other lawful  action,
the Board of Directors of the corporation may fix in advance a record date which
shall not be more than sixty days and, not less than ten days, or in the case of
a merger or  consolidation,  not less than twenty days,  before the date of such
meeting.  If no record date is fixed,  the record date for the  determination of
shareholders entitled to notice of or to vote at a meeting of shareholders shall
be the date on which  notice of the  meeting is mailed,  and the record date for
the  determination  of  shareholders  for any other purpose shall be the date on
which  the  Board  of  Directors  adopts  the  resolution  relating  thereto.  A
determination  of  shareholders  of record entitled to notice of or to vote at a
meeting of shareholders shall apply to any adjournment of the meeting.

         SECTION  5.  QUORUM.  Except  as  otherwise  required  by  law,  by the
Certificate of Incorporation or by these By-Laws, the presence,  in person or by
proxy,  of  stockholders  holding a  majority  of the  stock of the  corporation
entitled to vote shall constitute a quorum at all meetings of the  stockholders.
In case a quorum shall not be present at any meeting,  a majority in interest of
the stockholders entitled to vote thereat,  present in person or by proxy, shall
have power to adjourn the  meeting  from time to time for a period not to exceed
thirty days from the originally  scheduled  date of the meeting,  without notice
other than  announcement  at the meeting,  until the  requisite  amount of stock
entitled to vote shall be present.  At any such  adjourned  meeting at which the
requisite  amount of stock entitled to vote shall be  represented,  any business
may be transacted  which might have been transacted at the meeting as originally
noticed;  but  only  those  stockholders  entitled  to  vote at the  meeting  as
originally  noticed shall be entitled to vote at any adjournment or adjournments
thereof.

         SECTION 6. SPECIAL MEETINGS. Special meetings of the stockholders,  for
any purpose,  unless  otherwise  prescribed by statute or by the  Certificate of
Incorporation,  may be  called  by 



                                       2
                   
<PAGE>

the  president and shall be called by the president or secretary at a request in
writing of a majority of the directors or  stockholders  entitled to vote.  Such
request shall state the purpose of the proposed meeting.

         SECTION 7. NOTICE OF MEETINGS.  Written notice, stating the place, date
and  time  of  the  meeting,  and  the  general  nature  of the  business  to be
considered,  shall be given to each stockholder entitled to vote thereat at this
address as it appears on the  records of the  corporation,  not less than ten or
more than sixty days before the date of the  meeting,  either  personally  or by
mail, by or at the direction of the president,  or the secretary, or the officer
or persons calling the meeting,  to each  shareholder of record entitled to vote
at such  meeting.  If mailed,  such notice shall be deemed to be delivered  when
deposited  in the United  States  mail,  addressed  to the  shareholder  at this
address as it appears on the records of the  corporation,  with postage  thereon
prepaid.  When a meeting is adjourned to another time or place,  notice need not
be given of the adjourned meeting of the time and place thereof are announced at
the meeting at which the adjournment is taken.

         Whenever  any  notice  whatever  is  required  to be  given  under  the
provision  of  any  law,  or  under  the   provisions  of  the   Certificate  of
Incorporation  of the Corporation or these By-Laws,  a waiver thereof in writing
signed by the person or persons entitled to said notice, whether before or after
the time stated therein, shall be deemed proper notice.

         SECTION 8. BUSINESS  TRANSACTED.  No business other than that stated in
the notice shall be transacted at any meeting  without the unanimous  consent of
all the stockholders entitled to vote thereat.

                             ARTICLE III - DIRECTORS

         SECTION 1. NUMBER AND TERM. The number of directors  shall be five (5).
The directors  shall be elected at the annual  meeting of the  stockholders  and
each director shall be elected to serve until his successor shall be elected and
shall  qualify.  Each director shall be elected for a term of one year and until
his successor is elected and qualified,  except as otherwise  provided herein or
required by law.

         SECTION 2. REGULAR MEETINGS. Regular meetings of the Board of Directors
shall be held at such place or places,  on such date or dates,  and at such time
or times as shall have been established by the Board of Directors and publicized
among all directors. A notice of such regular meeting shall not be required.




                                       3
 
<PAGE>


         SECTION 3. SPECIAL MEETINGS. Special meetings of the Board of Directors
may be called by the  President or any two  directors  and shall be held at such
place,  on such  date and at such  time as they or he shall  fix.  Notice of the
place,  date and time of each such special  meeting shall be given each director
by whom it is not  waived,  by mailing  written  notice not less than three days
before the meeting or, by  telegraphing  the same not less than 18 hours  before
the meeting,  to each director at his business address.  If mailed,  such notice
shall be deemed to be  delivered,  when  deposited in the United  States mail so
addressed,  with postage thereon prepaid.  If notice be given by telegram,  such
notice  shall be deemed to be  delivered  when the  telegram is delivered to the
telegram company. The attendance of a director at any meeting shall constitute a
waive of notice of such meeting,  except where a director  attends a meeting for
the express purpose of objecting to the transaction of any business  because the
meeting  is  not  lawfully  called  or  convened.  Neither  the  business  to be
transacted at, nor the purpose of any regular or special meeting of the Board of
Directors need be specified in the notice of waiver of notice of such meeting.

         SECTION 4. QUORUM.  At any meeting of the Board of  Directors  not less
than four shall constitute a quorum for all purposes.  If a quorum shall fail to
attend any  meeting,  a majority  of these  present  may  adjourn the meeting to
another place, date or time without further notice or waiver thereof.

         SECTION 5. PARTICIPATION AND MEETINGS BY CONFERENCE TELEPHONE.  Members
of the Board of Directors,  or of any committee  thereof,  may  participate in a
meeting of such board or committee by means of  conference  telephone or similar
communications  equipment that enable all persons  participating in a meeting to
hear each other. Such participation  shall constitute presence in person at such
meeting for all purposes.

         SECTION 6. CONDUCT OF BUSINESS.  The act of a majority of the directors
present at a meeting at which a quorum is present  shall be the act of the Board
of Directors,  except as otherwise provided herein or provided by law; provided,
however,  that the  following  actions  shall  require the  affirmative  vote or
consent of four directors (i) any amendment to these by-laws, (ii) any change in
the person  appointed  as, or the  compensation,  authority  or position of, the
Chief Executive Officer or the President,  (iii) the issuance by the Corporation
of any securities or (iv) the approval or  recommendation to shareholders of any
amendment to the Certificate of Incorporation of the Corporation. At any meeting
of the Board of Directors, business shall be transacted in such order and manner
it as the board may, from time to time determine.

         SECTION 7. RESIGNATIONS.  Any director,  member of a committee or other
officer may resign at any time. Such



                                       4

<PAGE>


resignation  shall  be made in  writing,  and  shall  take  effect  at the  time
specified therein and if no time be specified, at the time of its receipt by the
President or Secretary.  The acceptance of a resignation  shall not be necessary
to make it effective.

         SECTION  8.  VACANCIES.  If the  office  of any  director,  member of a
committee or other officer  becomes  vacant,  the remaining  directors in office
though less than a quorum by a majority vote,  may appoint any qualified  person
to fill such vacancy, who shall hold office for the unexpired term and until his
successor shall be duly chosen.

         SECTION 9. REMOVAL. Any director or directors may be removed either for
or  without  cause  at any  time by the  affirmative  vote of the  holders  of a
majority  of all the shares of stock  outstanding  and  entitled  to vote,  at a
special  meeting  of the  stockholders  called for this  purpose,  or by written
consent as provided by law, and the vacancies thus created may be filled, at the
meeting  held for the purpose of removal,  or by written  consent as provided by
law, by the  affirmative  vote of a majority  in  interest  of the  stockholders
entitled to vote;  provided,  however,  that any director elected by the vote of
holder of Preferred Stock may be removed by the affirmative  vote of the holders
of two-thirds of the outstanding  Preferred Stock and any vacancy created by the
removal of such a director may be filled by the affirmative  vote of the holders
of the outstanding Preferred Stock.

         SECTION  10.  INCREASE  OF  NUMBER.  The  number  of  directors  may be
increased or decreased by amendment of these By-laws by the affirmative  vote of
a majority of the directors,  though less than a quorum,  or, by the affirmative
vote of a majority in interest of the stockholders,  at the annual meeting or at
a special  meeting  called  for that  purpose,  and by like vote the  additional
directors  may be chosen at such  meeting to hold  office  until the next annual
election and until their successors are elected and qualify.

         SECTION 11. COMPENSATION. Directors shall not receive any stated salary
for their services as directors or as member of committees, but by resolution of
the board a fixed fee and expenses of attendance  may be allowed for  attendance
at each meeting.  Nothing  herein  contained  shall be construed to preclude any
director from serving the corporation in any other capacity as an officer, agent
or otherwise, and receiving compensation therefor.

         SECTION 12. ACTION WITHOUT MEETING. Any action required or permitted to
be taken at any meeting of the Board of Directors,  or of any committee thereof,
may be taken  without  a  meeting,  if prior to such  action a  written  consent
thereto is 





                                       5

<PAGE>


signed by all members of the board, or of such committee as the case may be, and
such written  consent is filed with the minutes of  proceedings  of the board or
committee.

         SECTION 13. PRESUMPTION OF ASSENT. A director of the corporation who is
present at a meeting of the Board of Directors at which action on any  corporate
matter is taken shall be  conclusively  presumed to have  assented to the action
taken  unless his  dissent  shall be entered  in the  minutes of the  meeting or
unless he shall file his written  dissent to such action with the person  acting
as the secretary of the meeting before the adjournment  thereof or shall forward
such dissent by registered mail to the secretary of the corporation  immediately
after the adjournment of the meeting. Such right to dissent shall not apply to a
director who voted in favor of such action.

                              ARTICLE IV - OFFICERS

         SECTION 1. OFFICERS. The officers of the corporation shall consist of a
Chief Executive Officer, a President, a Treasurer, and a Secretary, and shall be
elected by the Board of Directors  and shall hold office until their  successors
are elected and qualified.  In addition, the Board of Directors may elect one or
more Vice-Presidents and such Assistant  Secretaries and Assistant Treasurers at
it may deem proper.  None of the officers of the corporation  need be directors.
The  officers  shall be elected at the first  meeting of the Board of  Directors
after each annual meeting. More than two offices may be held by the same person.

         SECTION  2. OTHER  OFFICERS  AND  AGENTS.  The Board of  Directors  may
appoint such officers and agents as it may deem advisable,  who shall hold their
officers for such terms and shall exercise such power and perform such duties as
shall be determined from time to time by the Board of Directors.

         SECTION 3. CHIEF EXECUTIVE  OFFICER.  The Chief Executive Officer shall
be the chief  execute  officer of the  corporation  and shall  have the  general
powers and duties of  supervision  and  management  usually  vested in the chief
executive  officer of a  corporation.  Except as limited or  authorized  in some
other  manner  by the  Board  of  Directors,  he  shall  have  power to bind the
corporation and to sign all contracts and other  instruments of the corporation.
He shall have  general  supervision  and  direction  of all of the  officers and
agents of the corporation and, except as provided by law, in these By-Laws or by
resolution  of the Board of Directors,  he shall appoint and remove,  employ and
discharge,  prescribe  the duties and fix the  compensation  of all employees or
agents of the Corporation.





                                       6

<PAGE>



         SECTION  4.  PRESIDENT.  The  President  shall be the  chief  operating
officer  of the  corporation  and shall  have the  general  powers and duties to
perform or supervise  all matters  covering the  operation of the  corporation's
business and shall have such other powers and duties as may be designated by the
Board of  Directors  from  time to  time.  Except  as  limited  by the  Board of
Directors, he shall have authority and power to bind the
Corporation  and sign contracts and other  instruments for the  Corporation.  He
shall preside over the day to day activities of the  corporation  and shall have
general supervision,  direction and control for the business of the corporation.
In the absence or disability of the Chief  Executive  Officer,  he shall perform
the duties and have the powers of the Chief Executive Officer.

         SECTION 5.  VICE-PRESIDENT.  Each Vice-President shall have such powers
and shall perform such duties as shall be assigned to him by the directors.

         SECTION 6.  TREASURER.  The  Treasurer  shall  have the  custody of the
corporate  funds and  securities  and shall  keep full and  accurate  account of
receipts  and  disbursements  in books  belonging to the  corporation.  He shall
deposit  all  moneys  and other  valuables  in the name and to the credit of the
corporation in such depositories as may be designated by the Board of Directors.

         The Treasurer  shall  disburse the funds of the  corporation  as may be
ordered by the Board of Directors, or the President,  taking proper vouchers for
such  disbursements.  He shall render to the President and Board of Directors at
the regular meetings of the Board of Directors, or whenever they may request it,
an account of al his transactions as Treasurer and of the financial condition of
the  corporation.  If  required  by the Board of  Directors,  he shall  give the
corporation  a bond for the faithful  discharge of his duties in such amount and
with such surety as the board shall prescribe.

         SECTION 7.  SECRETARY.  The Secretary  shall give, or cause to be given
notice of all meetings of  stockholders  and  directors,  and all other  notices
required  by law or by these  ByLaws,  and in case of his  absence or refusal or
neglect so to do, any such notice may be given by any person thereunto  directed
by the President, or by the directors,  or stockholders,  upon whose requisition
the  meeting is called as  provided in these  By-laws.  He shall  record all the
proceedings of the meetings of the  corporation and of directors in a book to be
kept  for  that  purpose.  He  shall  keep  in  safe  custody  the  seal  of the
corporation,  and when  authorized by the Board of Directors,  affix the same to
any  instrument  requiring it, and when so affixed,  it shall be attested by his
signature or by the signature of any assistant secretary.





                                       7
 
<PAGE>


         SECTION 8. ASSISTANT  TREASURERS AND ASSISTANT  SECRETARIES.  Assistant
Treasurers  and Assistant  Secretaries,  if any, shall be elected and shall have
such  powers  and  shall  perform  such  duties  as shall be  assigned  to them,
respectively, by the directors.

         SECTION 9.  SALARIES.  The salaries of the officers shall be fixed from
time to time by the Board of Directors  and no officer  shall be prevented  form
receiving  such  salary by reason of the fact that he is also a director  of the
corporation.

                                   ARTICLE V.

         SECTION  1.  CERTIFICATES  OF  STOCK.  Every  holder  of  stock  in the
corporation  shall be entitled to have a certificate,  signed by, or in the name
of  the  corporation  by,  the  Board  of  Directors,  or  the  president  or  a
vice-president and the treasurer or an assistant treasurer,  or the secretary of
the  corporation,   certifying  the  number  of  shares  owned  by  him  in  the
corporation. If the corporation shall be authorized to issue more than one class
of stock or more than one series of any class, the designations, preferences and
relative, participating, optional or other special rights of each class of stock
or series thereof and the qualifications,  limitations,  or restrictions of such
preferences  and/or  rights shall be set forth in full or summarized on the face
or back of the certificate  which the corporation  shall issue to represent such
class or series of stock provided that, except as otherwise  provided in Section
202 of the  General  Corporation  Law of  Delaware,  in  lieu  of the  foregoing
requirements,  there  may be set  forth on the  face or back of the  certificate
which the corporation  shall issue to represent such class or series of stock, a
statement that the corporation  will furnish without charge to each  stockholder
who  so  requests   the  powers,   designations,   preferences   and   relative,
participating, optional or other special rights of each class of stock or series
thereof and the qualifications,  limitations or restrictions of such preferences
and/or  rights.  Where a certificate  is  countersigned  (1) by a transfer agent
other than the corporation or its employee, or (2) by a registrar other than the
corporation or its employee, the signatures of such officers may be facsimiles.

         SECTION 2. LOST  CERTIFICATES.  New certificates of stock may be issued
in the place of any certificate therefore issued by the corporation,  alleged to
have been lost or destroyed, and the directors may, in their discretion, require
the owner of the lost or destroyed certificate or his legal representatives,  to
give the  corporation  a bond,  in such sum as they may  direct,  not  exceeding
double  the value of the  stock,  to  indemnify  the  corporation  against it on
account of the alleged loss of any such new certificate.




                                       8

 

<PAGE>



        SECTION 3. TRANSFER OF SHARES.  The shares of stock of the  corporation
shall be transferable only upon its books by the holders thereof in person or by
their duly authorized attorneys or legal representatives, and upon such transfer
the old  certificates  shall be surrendered  to the  corporation by the delivery
thereof to the person in charge of the stock and transfer books and ledgers,  or
to such other persons as the
directors may  designate,  by who they shall be canceled,  and new  certificates
shall thereupon be issued.  A record shall be made of such transfer and whenever
a transfer shall be made for collateral security,  and not absolutely,  it shall
be so expressed in the entry of the transfer.

         SECTION 4.  DIVIDENDS.  Subject to the provisions of the Certificate of
Incorporation  the  Board  of  Directors  may,  out of funds  legally  available
therefore at any regular or special meeting,  declare dividends upon the capital
stock of the corporation as and when they deem expedient.  Before  declaring any
dividends there may be set apart out of any funds of the  corporation  available
for  dividends,  such sum or sums as the  directors  from  time to time in their
discretion   deem  proper  working   capital  or  as  a  reserve  fund  to  meet
contingencies  or for  equalizing  dividends  or for such other  purposes as the
directors shall deem conductive to the interests of the corporation.

         SECTION 5. SEAL. The corporate seal shall be circular in form and shall
contain  the name of the  corporation,  the year of its  creation  and the words
"CORPORATE  SEAL  DELAWARE."  Said seal may be used by causing  it or  facsimile
thereof to be impressed or affixed or otherwise reproduced.

                            ARTICLE VI - FISCAL YEAR

         SECTION 1. FISCAL  YEAR.  The fiscal year of the  corporation  shall be
determined by resolution of the Board of Directors.

                              ARTICLE VII - NOTICES

         SECTION  1.  NOTICES.  Whenever  notice is  required  to be give to any
stockholder,  directors,  officer  or  agent,  such  requirement  shall  not  be
construed  to  mean  personal  notice.  Such  notice  may  in  any  instance  be
effectively  give by  depositing  a writing in a post  office or letter box in a
prepaid, sealed wrapper, or by dispatching a prepaid telegram, addressed to such
stockholder,  directors,  officer  or  agent at his or her  address  as the same
appears on the books of the  corporation.  The time when such notice is dispatch
shall be the time of the given of the notice.




                                       9

<PAGE>


         SECTION  2.  WAIVERS.  A  written  waiver  of any  notice,  signed by a
stockholder,  director,  officer, or agent,  whether before or after the time of
the event for which  notice is to be given,  shall be deemed  equivalent  to the
notice required to be given to such  stockholder,  directors,  officer or agent.
Neither the business nor the purpose of any meeting need to be specified in such
a waiver.



                            ARTICLE VIII - AMENDMENTS

         Subject to the provisions of the Restated  Certificate of Incorporation
under which the power to alter,  amend or modify these  By-Laws is restricted to
the holders of Preferred  Stock,  these  By-Laws may be altered and repealed and
By-Laws may be made at any annual meeting of the  stockholders or at any special
meeting  thereof if notice  thereof is  contained  in the notice of such special
meeting  by  the  affirmative  vote  of a  majority  of  the  stock  issued  and
outstanding or entitled to vote thereat,  or by the regular meeting of the Board
of  Directors,  at any  regular  meeting  of the Board of  Directors,  or at any
special meeting of the Board of Directors, if notice thereof is contained in the
notice of such special meeting.

                                   ARTICLE IX

                           INDEMNIFICATION OF OFFICERS
                         DIRECTORS, EMPLOYEES AND AGENTS

         SECTION 1. The corporation shall have power to indemnify any person who
was or is a party or is threatened to be made a party to any threatened, pending
or completed action, suit or proceeding, whether civil, criminal, administrative
or investigative (other than an action by or in the right of the corporation) by
reason of the fact that he is or was a director,  officer,  employee or agent of
the  corporation  or is or was  serving at the request of the  corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other  enterprise,  against  expenses  (including  attorneys'
fees),  judgments,  fines and amounts paid in settlement actually and reasonably
incurred by him in connection  with such action,  suit or proceeding if he acted
in good faith and in a manner he reasonably  believed to be in or not opposed to
the best interests of the corporation,  and, with respect to any criminal action
or proceeding,  had no reasonable cause to believe his conduct was unlawful. The
termination of any action,  suit or proceeding by judgment,  order,  settlement,
conviction or upon a plea of nolo  contendere or its  equivalent,  shall not, of
itself,  create a presumption that the person did not act in good faith and in a
manner  which  he  reasonably  believed  




                                       10

<PAGE>


to be in or not  opposed  to the best  interests  of the  corporation,  and with
respect to any criminal  action or proceeding,  had reasonable  cause to believe
that his conduct was unlawful.

         SECTION 2. The corporation shall have power to indemnify any person who
was or is a party or is threatened to be made a party to any threatened, pending
or completed  action or suit by or in the right of the  corporation to procure a
judgment  in its  favor by  reason  of the fact  that his is or was a  director,
officer, employee or agent of the corporation, or is or was
serving at the request of the  corporation as a director,  officer,  employee or
agent  of  another  corporation,  partnership,  joint  venture,  trust  or other
enterprise against expenses (including  attorneys' fees) actually and reasonably
incurred by him in  connection  with the defense or settlement of such action or
suit if he acted in good faith and in a manner he  reasonably  believed to be in
or  not  opposed  to the  best  interests  of the  corporation  except  that  no
indemnification  shall be made in respect  of any  claim,  issue or matter as to
which such  person  shall have been  adjudged  to be liable to the  corporation,
unless and only to the extent  that the Court of  Chancery or the court in which
such action or suit was brought shall  determine upon  application  that despite
the adjudication of liability but in view of all the  circumstances of the case,
such person is fairly and  reasonably  entitled to indemnify  for such  expenses
which the Court of Chancery or such other court shall deem proper.

         SECTION  3. No  director  of the  corporation  shall be  liable  to the
corporation  or its  stockholders  for monetary  damages for breach of fiduciary
duty as a director,  except for liability  for (a) any breach of the  director's
duty of loyalty to the  corporation or its  stockholders;  (b) acts or omissions
not in good faith or which involve intentional misconduct or a knowing violation
of law; (c) acts under Section 174 of the Delaware  General  Corporation Law; or
(d) any  transaction  from  which the  director  derived  an  improper  personal
benefit.

         SECTION 4. Expenses  incurred in defending a civil or criminal  action,
suit or  proceeding  may be paid by the  corporation  in  advance  of the  final
disposition  of such action,  suit or  proceeding  as authorized by the Board of
Directors in the specific case upon receipt of an undertaking by or on behalf of
the  director or officer,  to repay such amount  unless it shall  ultimately  be
determined  that he is not  entitled to be  indemnified  by the  corporation  as
authorized in this Article  Ninth.  Such expenses  (including  attorneys'  fees)
incurred  by other  employees  or  agents  may be so paid  upon  such  terms and
conditions, if any, as the Board of Directors deems appropriate.

         SECTION 5. Any indemnification under Section 5 (1), (2) and (3) (unless
ordered by a Court) shall be made by the  corporation  only as authorized in the
specific  case  upon a  





                                       11


<PAGE>



determination that indemnification of the director,  officer,  employee or agent
is proper in the  circumstances  because he has met the  applicable  standard of
conduct set forth in Sections (1), (2) and (3). Such determination shall be made
(a) by the Board of  Directors  by a  majority  vote of a quorum  consisting  of
directors  who were not parties to such action,  suit or  proceeding,  or (b) if
such a  quorum  is not  obtainable,  or,  even if  obtainable  and a  quorum  of
disinterested  directors so directs,  by independent  legal counsel in a written
opinion, or (c) by the stockholders.

         SECTION 6. The indemnification provided by this Article Ninth shall not
be deemed  exclusive of any other rights to which those seeking  indemnification
or advancement of expenses may be entitled under any by-laws, agreement, vote of
stockholders  or  disinterested  directors  or  otherwise,  both as to action in
another  capacity  while holding such office,  and shall continue as to a person
who has ceased to be a director,  officer,  employee or agent and shall inure to
the benefit of the heirs, executors and administrators of such a person.

         SECTION 7. The  corporation  shall have power to purchase  and maintain
insurance on behalf of any person who is or was a director, officer, employee or
agent of the  corporation or is or was serving at the request of the corporation
as a director,  officer, employee or agent of another corporation,  partnership,
joint venture,  trust or other enterprise against any liability asserted against
him and  incurred by him in any such  capacity,  or arising out of his status as
such,  whether  or not the  corporation  would have the power to  indemnify  him
against such liability under the provisions of this Article Ninth.

         SECTION 8. For the  purposes of this Article  Ninth,  reference to "the
corporation"   shall  include  all  constituent   corporations   absorbed  in  a
consolidation  or merger as well as the  resulting or surviving  corporation  so
that any person who is or was a director,  officer,  employee or agent of such a
constituent  corporation or is or was serving at the request of such constituent
corporation,  partnership,  joint venture, trust or other enterprise shall stand
in the same  position  under the  provisions of this section with respect to the
resulting or surviving corporation in the same capacity.


                                                                     EXHIBIT 4.2







                           CTI IINDUSTRIES CORPORATION

                                       AND

                         JOSEPH STEVENS & COMPANY, INC.



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


                                  UNDERWRITER'S
                                WARRANT AGREEMENT



                                 ________, 1997










<PAGE>



                  UNDERWRITER'S WARRANT AGREEMENT dated as of _______ ____, 1997
by  and  between  CTI  INDUSTRIES  CORPORATION,   a  Delaware  corporation  (the
"Company"),  and  JOSEPH  STEVENS & COMPANY,  INC.  ("Joseph  Stevens")  (Joseph
Stevens  is   hereinafter   referred  to   variously  as  the  "Holder"  or  the
"Underwriter").
                              W I T N E S S E T H:
                  WHEREAS,  the Company  proposes to issue to the Underwriter or
its  designee(s)  warrants  ("Warrants")  to  purchase  up to 133,333  Units (as
defined in  Section 1 hereof,  each Unit  consisting  of one (1) share of common
stock,  $____ par value per share, of the Company  ("Common  Stock") and one (1)
redeemable Common Stock purchase warrant,  each to purchase one additional share
of Common Stock ("Redeemable Warrants")); and
                  WHEREAS,   the   Underwriter   has  agreed   pursuant  to  the
underwriting  agreement  (the  "Underwriting  Agreement")  dated  as of the date
hereof by and between the  Underwriter and the Company to act as the underwriter
in connection  with the proposed  public offering of 1,333,333 Units at a public
offering price of $____ per Unit; and
                  WHEREAS,  the Warrants to be issued pursuant to this Agreement
will be issued on the Closing Date (as such term is defined in the  Underwriting
Agreement) by the Company to the Underwriter in  consideration  for, and as part
of the Underwriter's compensation in connection with the Underwriting Agreement;
                  NOW, THEREFORE,  in consideration of the premises, the payment
by the  Underwriter to the Company of thirteen  dollars and  thirty-three  cents
($13.33)  the   agreements   herein  set  forth  and  other  good  and  valuable
consideration, the receipt and sufficiency of which are hereby acknowledged, the
parties hereto agree as follows:



<PAGE>



                  1.  Grant.  The  Underwriter  (or its  designee(s))  is hereby
granted the right to purchase, at any time from __________,  1998 [one year from
the date hereof] until 5:00 p.m., New York time, on  __________,  2002, [5 years
from the date hereof] up to 133,333 Units at an initial  exercise price (subject
to adjustment as provided in Section 8 hereof) of  $__________  [120% of the IPO
price per Unit] per Unit subject to the terms and conditions of this  Agreement.
A "Unit"  consists  of one (1)  share of  Common  Stock  and one (1)  Redeemable
Warrant. Each Redeemable Warrant is exercisable to purchase one additional share
of Common Stock at an initial  exercise  price of  $__________  [150% of the IPO
price per Unit] per share,  commencing  on the date of  issuance  (the  "Initial
Exercise Date") and ending,  at 5:00 p.m. New York time on __________,  2002 [60
months from the date hereof] (the "Redeemable Warrant Expiration Date") at which
time the Redeemable Warrants shall expire. Except as set forth herein, the Units
issuable  upon  exercise of the Warrants  are in all  respects  identical to the
Units being purchased by the  Underwriters  for resale to the public pursuant to
the terms and provisions of the Underwriting Agreement.
                  2.  Warrant   Certificates.   The  warrant  certificates  (the
"Warrant Certificates") delivered and to be delivered pursuant to this Agreement
shall be in the form set forth in  Exhibit  A  attached  hereto  and made a part
hereof,  with such appropriate  insertions,  omissions,  substitutions and other
variations as required or permitted by this Agreement.
                  3.       Exercise of Warrant.
                  3.1 Method of Exercise. The Warrants are initially exercisable
at an initial  exercise  price per Unit set forth in Section 6 hereof payable by
certified or official  bank check in New York Clearing  House funds,  subject to
adjustment  as  provided  in  Section  8  hereof.  Upon  surrender  of a Warrant
Certificate, together with the annexed Form of Election to






                                        2

<PAGE>



Purchase  duly  executed  and  payment  of the  Exercise  Price (as  hereinafter
defined)  for  the  Units  purchased  at  the  Company's  principal  offices  in
Barrington,  Illinois, (located at 22160 North Pepper Road, Barrington, Illinois
60010) the registered  holder of a Warrant  Certificate  ("Holder" or "Holders")
shall be entitled to receive a  certificate  or  certificates  for the shares of
Common Stock so purchased and a certificate or  certificates  for the Redeemable
Warrants  so  purchased.   The  purchase  rights  represented  by  each  Warrant
Certificate are exercisable at the option of the Holder thereof,  in whole or in
part  (but not as to  fractional  shares  of the  Common  Stock  and  Redeemable
Warrants  underlying the Warrants).  In the event the Company redeems all of the
outstanding Redeemable Warrants, the Redeemable Warrants underlying the Warrants
may only be exercised if such exercise is simultaneous  with the exercise of the
Warrants.  Warrants  may be  exercised  to  purchase  all or part  of the  Units
represented  thereby.  In the case of the  purchase  of less  than all the Units
purchasable under any Warrant Certificate, the Company shall cancel said Warrant
Certificate  upon the  surrender  thereof  and shall  execute  and deliver a new
Warrant  Certificate  of like  tenor for the  balance  of the Units  purchasable
thereunder.
                  3.2  Exercise  by  Surrender  of  Warrant.  In addition to the
method of  payment  set  forth in  Section  3.1 and in lieu of any cash  payment
required  thereunder,  the Holder(s) of the Warrants shall have the right at any
time  and  from  time to time to  exercise  the  Warrants  in full or in part by
surrendering  the Warrant  Certificate in the manner specified in Section 3.1 in
exchange for the number of Units equal to the product of (x) the number of Units
as to which the Warrants are being exercised,  multiplied by (y) a fraction, the
numerator of which is the Market Price (as defined in Section 3.3 hereof) of the
Units minus the Exercise Price of the Units and the  denominator of which is the
Market Price per Unit. Solely for the purposes of





                                        3

<PAGE>



this Section 3.2,  Market  Price shall be  calculated  either (i) on the date on
which the form of  election  attached  hereto is deemed to have been sent to the
Company  pursuant to Section 14 hereof ("Notice Date") or (ii) as the average of
the Market  Price for each of the five trading days  immediately  preceding  the
Notice Date, whichever of (i) or (ii) results in a greater Market Price.
                  3.3      Definition of Market Price.
                  (a) As used herein,  the phrase  "Market  Price of the Units,"
the Common Stock or the Redeemable Warrants,  respectively, at any date shall be
deemed to be the last  reported  sale price,  or, in case no such  reported sale
takes place on such day,  the average of the last  reported  sale prices for the
last three (3)  trading  days,  in either  case as  officially  reported  by the
principal  securities  exchange  on which the  Units,  the  Common  Stock or the
Redeemable Warrants, as the case may be, are listed or admitted to trading or by
the Nasdaq National Market ("Nasdaq/NM") or the Nasdaq Small Cap Market ("Nasdaq
Small Cap"), or, if the Units, the Common Stock or the Redeemable  Warrants,  as
the  case  may be,  are not  listed  or  admitted  to  trading  on any  national
securities exchange or quoted by the National  Association of Securities Dealers
Automated  Quotation  System  ("Nasdaq"),  the  average  closing  bid  price  as
furnished by the National  Association  of  Securities  Dealers,  Inc.  ("NASD")
through  Nasdaq or similar  organization  if Nasdaq is no longer  reporting such
information.
                  (b) If the  Market  Price of the Units  cannot  be  determined
pursuant to Section  3.3(a),  the Market Price of the Units at any date shall be
deemed to be the sum of the  Market  Price of the  Common  Stock and the  Market
Price of the Redeemable Warrants.
                  (c)  If the  Market  Price  of  the  Common  Stock  cannot  be
determined  pursuant to Section  3.3(a)  above,  the Market  Price of the Common
Stock shall be determined in good







                                        4

<PAGE>



faith (using  customary  valuation  methods) by resolution of the members of the
Board of Directors of the Company,  based on the best  information  available to
it.
                  (d) If the Market Price of the Redeemable  Warrants  cannot be
determined  pursuant to Section  3.3(a) above,  the Market Price of a Redeemable
Warrant shall equal the difference  between the Market Price of the Common Stock
and the Exercise Price of the Redeemable Warrant.
                  4.  Issuance  of  Certificates.   Upon  the  exercise  of  the
Warrants, the issuance of certificates for shares of Common Stock and Redeemable
Warrants or other securities, properties or rights underlying such Warrants, and
upon the exercise of the Redeemable  Warrants,  the issuance of certificates for
shares of Common Stock or other securities, properties or rights underlying such
Redeemable  Warrants  shall be made  forthwith  (and in any event such  issuance
shall be made within five (5) business days  thereafter)  without  charge to the
Holder thereof including,  without  limitation,  any tax which may be payable in
respect of the issuance  thereof,  and such  certificates  shall (subject to the
provisions  of  Sections  5 and 7  hereof)  be issued in the name of, or in such
names as may be directed by, the Holder thereof.
                  The Warrant Certificates and the certificates representing the
shares of Common Stock and the Redeemable  Warrants  underlying the Warrants and
the  shares  of  Common  Stock  underlying  each  Redeemable  Warrant  or  other
securities, property or rights shall be executed on behalf of the Company by the
manual or facsimile  signature of the then present  Chairman or Vice Chairman of
the Board of Directors or President or Vice  President of the Company  under its
corporate  seal  reproduced  thereon,  attested  to by the  manual or  facsimile
signature of the then present  Secretary or Assistant  Secretary or Treasurer or
Assistant Treasurer of the Company.





                                       5

<PAGE>



Warrant  Certificates  shall be dated the date of  execution by the Company upon
initial issuance, division, exchange, substitution or transfer.
                  5.  Restriction  On  Transfer  of  Warrants.  The  Holder of a
Warrant  Certificate,  by its acceptance thereof,  covenants and agrees that the
Warrants  are  being  acquired  as an  investment  and  not  with a view  to the
distribution thereof; that the Warrants may not be sold, transferred,  assigned,
hypothecated or otherwise  disposed of, in whole or in part, for a period of one
(1)  year  from  the  date  hereof,  except  to  officers  or  partners  of  the
Underwriter.
                  6.       Exercise Price.
                  6.1 Initial and Adjusted  Exercise Price.  Except as otherwise
provided in Section 8 hereof,  the initial  exercise price of each Warrant shall
be $____ per Unit [120% of the IPO price per Unit]. The adjusted  exercise price
shall  be the  price  which  shall  result  from  time to time  from any and all
adjustments of the initial  exercise price in accordance  with the provisions of
Section 8 hereof.
                  6.2 Exercise  Price.  The term  "Exercise  Price" herein shall
mean the initial exercise price or the adjusted  exercise price,  depending upon
the context. 7. Registration Rights.
                  7.1  Registration  Under  the  Securities  Act  of  1933.  The
Warrants,  the shares of Common Stock and the Redeemable Warrants underlying the
Warrants and the shares of Common Stock issuable upon exercise of the Redeemable
Warrants underlying the Warrants and the other securities issuable upon exercise
of the Warrants  (collectively,  the "Warrant  Securities") have been registered
under the  Securities  Act of 1933,  as  amended  (the  "Act")  pursuant  to the
Company's Registration Statement on Form SB-2 (Registration No. __________) (the
"Registration Statement"). All the representations and warranties of the Company
contained





                                      6

<PAGE>



in the  Underwriting  Agreement  relating  to the  Registration  Statement,  the
Preliminary  Prospectus  and  Prospectus  (as  such  terms  are  defined  in the
Underwriting  Agreement) and made as of the dates provided  therein,  are hereby
incorporated  by reference.  The Company  agrees and covenants  promptly to file
post effective amendments to such Registration  Statement as may be necessary to
maintain the effectiveness of the Registration Statement as long as any Warrants
are  outstanding.  In the event that,  for any reason,  whatsoever,  the Company
shall fail to maintain the  effectiveness  of the Registration  Statement,  upon
exercise,  in part or in whole, of the Warrants,  certificates  representing the
shares of Common Stock and the Redeemable Warrants underlying the Warrants,  and
upon  exercise,  in whole or in part of the  Redeemable  Warrants,  certificates
representing the shares of Common Stock  underlying the Redeemable  Warrants and
the other  securities  issuable  upon  exercise of the  Warrants  shall bear the
following legend:
                  The securities  represented by this  certificate have not been
                  registered  under  the  Securities  Act of  1933,  as  amended
                  ("Act"), and may not be offered, sold, pledged,  hypothecated,
                  assigned or  transferred  except  pursuant to (i) an effective
                  registration  statement  under  the  Act,  (ii) to the  extent
                  applicable,  Rule 144 under the Act (or any similar rule under
                  such Act relating to the disposition of securities),  or (iii)
                  an opinion of counsel,  if such  opinion  shall be  reasonably
                  satisfactory to counsel to the issuer,  that an exemption from
                  registration under such Act is available.


                  7.2 Piggyback  Registration.  If, at any time commencing after
the date hereof and expiring seven (7) years thereafter, the Company proposes to
register any of its  securities  under the Act (other than pursuant to Form S-8,
S-4 or a comparable registration statement) the Company will give written notice
by  registered  mail, at least thirty (30) days prior to the filing of each such
registration  statement,  to the  Underwriter  and to all other  Holders  of the
Warrants  and/or  the  Warrant  Securities  of its  intention  to do so.  If the
Underwriter or other Holders of the Warrants and/or Warrant Securities  notifies
the Company within twenty (20) days after





                                        7

<PAGE>



receipt of any such notice of its or their desire to include any such securities
in  such  proposed  registration   statement,   the  Company  shall  afford  the
Underwriter  and such  Holders of the Warrants  and/or  Warrant  Securities  the
opportunity  to  have  any  such  Warrant   Securities   registered  under  such
registration statement.
                  Notwithstanding  the  provisions  of  this  Section  7.2,  the
Company  shall  have the right at any time  after it shall  have  given  written
notice pursuant to this Section 7.2  (irrespective  of whether a written request
for inclusion of any such securities  shall have been made) to elect not to file
any such  proposed  registration  statement,  or to withdraw  the same after the
filing but prior to the effective date thereof.
                  7.3      Demand Registration.
                  (a) At any time commencing  after the date hereof and expiring
five (5) years thereafter, the Holders of the Warrants and/or Warrant Securities
representing a "Majority" (as hereinafter  defined) of such securities (assuming
the exercise of all of the Warrants and the Redeemable  Warrants  underlying the
Warrants)  shall have the right (which right is in addition to the  registration
rights under Section 7.2 hereof),  exercisable by written notice to the Company,
to have the Company prepare and file with the Securities and Exchange Commission
(the  "Commission"),  on one occasion,  a registration  statement and such other
documents,  including a  prospectus,  as may be necessary in the opinion of both
counsel for the Company and counsel for the Underwriter and Holders, in order to
comply with the  provisions  of the Act, so as to permit a public  offering  and
sale of their respective  Warrant  Securities for nine (9) consecutive months by
such Holders and any other Holders of the Warrants and/or Warrant Securities who
notify the Company within ten (10) days after receiving  notice from the Company
of such request.





                                        8

<PAGE>



                  (b) The Company covenants and agrees to give written notice of
any registration  request under this Section 7.3 by any Holder or Holders to all
other registered  Holders of the Warrants and the Warrant  Securities within ten
(10) days from the date of the receipt of any such registration request.
                  (c) Notwithstanding anything to the contrary contained herein,
if the Company  shall not have filed a  registration  statement  for the Warrant
Securities within the time period specified in Section 7.4(a) hereof pursuant to
the written  notice  specified in Section 7.3(a) of a Majority of the Holders of
the Warrants and/or Warrant Securities,  the Company shall have the option, upon
the written  notice of  election  of a Majority  of the Holders of the  Warrants
and/or Warrant  Securities to repurchase  (i) any and all Warrant  Securities at
the higher of the Market  Price per share of Common Stock on (x) the date of the
notice  sent  pursuant  to Section  7.3(a) or (y) the  expiration  of the period
specified  in Section  7.4(a) and (ii) any and all Warrants at such Market Price
less the Exercise Price of such Warrant. Such repurchase shall be in immediately
available  funds and shall close  within two (2) days after the later of (i) the
expiration of the period specified in Section 7.4(a) or (ii) the delivery of the
written notice of election specified in this Section 7.3(c).
                  (d) In addition to the  registration  rights under Section 7.2
and  subsection (a) of this Section 7.3, at any time  commencing  after the date
hereof and expiring  five (5) years  thereafter,  any Holder of Warrants  and/or
Warrant  Securities shall have the right,  exercisable by written request to the
Company,  to have the  Company  prepare  and  file,  on one  occasion,  with the
Commission a registration  statement so as to permit a public  offering and sale
for nine (9)  consecutive  months by any such Holder of its  Warrant  Securities
provided,  however, that the provisions of Section 7.4(b) hereof shall not apply
to any such registration request and





                                        9

<PAGE>



registration  and all costs  incident  thereto  shall be at the  expense  of the
Holder or Holders making such request.
                  7.4     Covenants of the Company With Respect to Registration.
In connection with any registration under Section 7.2 or 7.3 hereof, the Company
covenants and agrees as follows:

                  (a)  The  Company  shall  use  its  best  efforts  to  file  a
         registration statement within thirty (30) days of receipt of any demand
         therefor, shall use its best efforts to have any registration statement
         declared  effective at the earliest  possible  time,  and shall furnish
         each  Holder  desiring  to  sell  Warrant  Securities  such  number  of
         prospectuses as shall reasonably be requested.
                  (b) The  Company  shall  pay all  costs  (excluding  fees  and
         expenses  of  Holder(s)'   counsel  and  any  underwriting  or  selling
         commissions),  fees and expenses in  connection  with all  registration
         statements filed pursuant to Sections 7.2 and 7.3(a) hereof  including,
         without  limitation,  the Company's legal and accounting fees, printing
         expenses, blue sky fees and expenses. The Holder(s) will pay all costs,
         fees and expenses in connection with any  registration  statement filed
         pursuant to Section  7.3(d).  If the Company  shall fail to comply with
         the provisions of Section 7.4(a), the Company shall, in addition to any
         other equitable or other relief  available to the Holder(s),  be liable
         for any or all incidental or special damages sustained by the Holder(s)
         requesting   registration  of  their  Warrant   Securities,   excluding
         consequential damages.
                  (c) The Company  will take all  necessary  action which may be
         required in qualifying or registering the Warrant  Securities  included
         in a registration  statement for offering and sale under the securities
         or blue sky laws of such states as reasonably are





                                       10

<PAGE>



         requested  by the  Holder(s),  provided  that the Company  shall not be
         obligated to execute or file any general  consent to service of process
         or to qualify as a foreign corporation to do business under the laws of
         any such jurisdiction.
                  (d) The Company  shall  indemnify the Holder(s) of the Warrant
         Securities to be sold pursuant to any  registration  statement and each
         person, if any, who controls such Holders within the meaning of Section
         15 of the Act or Section 20(a) of the Securities  Exchange Act of 1934,
         as amended ("Exchange Act"), against all loss, claim,  damage,  expense
         or   liability   (including   all  expenses   reasonably   incurred  in
         investigating,  preparing or defending against any claim whatsoever) to
         which any of them may become subject under the Act, the Exchange Act or
         otherwise,  arising from such  registration  statement  but only to the
         same  extent and with the same  effect as the  provisions  pursuant  to
         which the Company has agreed to indemnify the Underwriters contained in
         Section 7 of the Underwriting  Agreement.  The Company further agree(s)
         that upon demand by an indemnified  person, at any time or from time to
         time, it will promptly  reimburse such indemnified person for any loss,
         claim, damage,  liability, cost or expense actually and reasonably paid
         by the indemnified  person as to which the Company has indemnified such
         person pursuant  hereto.  Notwithstanding  the foregoing  provisions of
         this Section 7.4(d) any such payment or reimbursement by the Company of
         fees,  expenses or disbursements  incurred by an indemnified  person in
         any  proceeding  in  which a final  judgment  by a court  of  competent
         jurisdiction (after all appeals or the expiration of time to appeal) is
         entered  against  the  Company or such  indemnified  person as a direct
         result of the  Holder(s) or such person's  gross  negligence or willful
         misfeasance will be promptly repaid to the Company.





                                       11

<PAGE>



                  (e)  The  Holder(s)  of  the  Warrant  Securities  to be  sold
         pursuant to a registration statement, and their successors and assigns,
         shall severally,  and not jointly,  indemnify the Company, its officers
         and directors and each person,  if any, who controls the Company within
         the meaning of Section 15 of the Act or Section  20(a) of the  Exchange
         Act, against all loss, claim, damage or expense or liability (including
         all  expenses  reasonably  incurred  in  investigating,   preparing  or
         defending  against  any  claim  whatsoever)  to which  they may  become
         subject  under the Act,  the Exchange  Act or  otherwise,  arising from
         information  furnished  by or on  behalf  of  such  Holders,  or  their
         successors  or assigns,  for specific  inclusion  in such  registration
         statement to the same extent and with the same effect as the provisions
         contained in Section 7 of the Underwriting  Agreement pursuant to which
         the  Underwriters  have agreed to indemnify the Company.  The Holder(s)
         further agree(s) that upon demand by an indemnified person, at any time
         or from time to time,  they will promptly  reimburse  such  indemnified
         person for any loss, claim, damage, liability, cost or expense actually
         and reasonably paid by the indemnified person as to which the Holder(s)
         have  indemnified  such person  pursuant  hereto.  Notwithstanding  the
         foregoing  provisions  of this  Section  7.4(e)  any  such  payment  or
         reimbursement  by the  Holder(s)  of fees,  expenses  or  disbursements
         incurred by an  indemnified  person in any  proceeding in which a final
         judgment by a court of competent jurisdiction (after all appeals or the
         expiration  of time to appeal) is entered  against  the Company or such
         indemnified  person as a direct  result of the Company or such person's
         gross negligence or willful  misfeasance will be promptly repaid to the
         Holder(s).





                                       12

<PAGE>



                  (f) Nothing  contained in this Agreement shall be construed as
         requiring the Holder(s) to exercise their Warrants prior to the initial
         filing of any registration statement or the effectiveness thereof.
                  (g)  The  Company  shall  not  permit  the  inclusion  of  any
         securities  other than the  Warrant  Securities  to be  included in any
         registration  statement filed pursuant to Section 7.3 hereof, or permit
         any other  registration  statement to be or remain effective during the
         effectiveness of a registration statement filed pursuant to Section 7.3
         hereof,  without  the  prior  written  consent  of the  Holders  of the
         Warrants  and  Warrant  Securities  representing  a  Majority  of  such
         securities  (assuming  the  exercise  of all of the  Warrants  and  the
         Redeemable Warrants underlying the Warrants).
                  (h) The Company shall furnish to each Holder  participating in
         the offering  and to each  underwriter,  if any, a signed  counterpart,
         addressed to such Holder or  underwriter,  of (i) an opinion of counsel
         to the Company, dated the effective date of such registration statement
         (and, if such registration includes an underwritten public offering, an
         opinion  dated  the  date  of  the  closing   under  the   underwriting
         agreement),  and (ii) a "cold comfort"  letter dated the effective date
         of such registration  statement (and, if such registration  includes an
         underwritten  public  offering,  a letter dated the date of the closing
         under the  underwriting  agreement)  signed by the  independent  public
         accountants  who  have  issued  a  report  on the  Company's  financial
         statements  included  in such  registration  statement,  in  each  case
         covering   substantially   the  same   matters  with  respect  to  such
         registration  statement (and the prospectus  included  therein) and, in
         the case of such accountants' letter, with respect to events subsequent
         to the date of such financial





                                      13

<PAGE>



         statements,  as are customarily covered in opinions of issuer's counsel
         and in accountants'  letters  delivered to underwriters in underwritten
         public offerings of securities.
                  (i)  The  Company  shall  as  soon as  practicable  after  the
         effective date of the registration  statement,  and in any event within
         15  months  thereafter,  make  "generally  available  to  its  security
         holders"  (within  the  meaning of Rule 158 under the Act) an  earnings
         statement  (which need not be audited)  complying with Section 11(a) of
         the Act and  covering  a  period  of at  least  12  consecutive  months
         beginning after the effective date of the registration statement.
                  (j)  The  Company  shall  deliver   promptly  to  each  Holder
         participating  in  the  offering   requesting  the  correspondence  and
         memoranda  described  below and to the  managing  underwriter,  if any,
         copies of all  correspondence  between the  Commission and the Company,
         its counsel or auditors and all memoranda  relating to discussions with
         the Commission or its staff with respect to the registration  statement
         and permit each Holder and underwriter to do such  investigation,  upon
         reasonable advance notice, with respect to information  contained in or
         omitted  from  the  registration   statement  as  it  deems  reasonably
         necessary  to comply with  applicable  securities  laws or rules of the
         NASD.  Such  investigation  shall include access to books,  records and
         properties  and  opportunities  to discuss the  business of the Company
         with its  officers and  independent  auditors,  all to such  reasonable
         extent and at such reasonable  times and as often as any such Holder or
         underwriter shall reasonably request.
                  (k) The  Company  shall enter into an  underwriting  agreement
         with the managing underwriter selected for such underwriting by Holders
         holding a Majority of the Warrant  Securities  requested to be included
         in such underwriting, which may be the





                                       14

<PAGE>



         Underwriter. Such agreement shall be satisfactory in form and substance
         to the Company,  each Holder and such managing  underwriter,  and shall
         contain such  representations,  warranties and covenants by the Company
         and such other terms as are customarily contained in agreements of that
         type used by the managing underwriter.  The Holders shall be parties to
         any underwriting  agreement  relating to an underwritten  sale of their
         Warrant Securities and may, at their option, require that any or all of
         the representations,  warranties and covenants of the Company to or for
         the  benefit  of such  underwriters  shall  also be made to and for the
         benefit of such Holders. Such Holders shall not be required to make any
         representations  or warranties to or agreements with the Company or the
         underwriters  except  as they may  relate  to such  Holders  and  their
         intended methods of distribution.
                  (l) In addition to the  Warrant  Securities,  upon the written
         request  therefor by any  Holder(s),  the Company  shall include in the
         registration statement any other securities of the Company held by such
         Holder(s)  as of the date of  filing  of such  registration  statement,
         including  without  limitation,  restricted  shares  of  Common  Stock,
         options,  warrants or any other  securities  convertible into shares of
         Common Stock.
                  (m) For purposes of this  Agreement,  the term  "Majority"  in
         reference to the Holders of Warrants or Warrant  Securities  shall mean
         in excess of fifty  percent (50%) of the then  outstanding  Warrants or
         Warrant Securities that (i) are not held by the Company,  an affiliate,
         officer, creditor, employee or agent thereof or any of their respective
         affiliates,  members of their family,  persons acting as nominees or in
         conjunction  therewith  and (ii)  have not been  resold  to the  public
         pursuant to a registration  statement  filed with the Commission  under
         the Act.





                                      15

<PAGE>



                  8.     Adjustments to Exercise Price and Number of Securities.
                  8.1    Subdivision and Combination.  In case the Company shall
at any time  subdivide or combine the  outstanding  shares of Common Stock,  the
Exercise  Price shall  forthwith  be  proportionately  decreased  in the case of
subdivision or increased in the case of combination.
                  8.2 Stock  Dividends  and  Distributions.  In case the Company
shall pay dividend in, or make a  distribution  of, shares of Common Stock or of
the Company's  capital stock  convertible  into Common Stock, the Exercise Price
shall  forthwith be  proportionately  decreased.  An adjustment made pursuant to
this  Section  8.2 shall be made as of the  record  date for the  subject  stock
dividend or distribution.
                  8.3 Adjustment in Number of Securities.  Upon each  adjustment
of the Exercise  Price  pursuant to the provisions of this Section 8, the number
of Warrant Securities  issuable upon the exercise at the adjusted Exercise Price
of each Warrant shall be adjusted to the nearest  whole number by  multiplying a
number  equal  to the  Exercise  Price  in  effect  immediately  prior  to  such
adjustment  by the number of Warrant  Securities  issuable  upon exercise of the
Warrants  immediately  prior to such  adjustment  and  dividing  the  product so
obtained by the adjusted Exercise Price.
                  8.4  Definition  of  Common  Stock.  For the  purpose  of this
Agreement,  the term "Common Stock" shall mean (i) the class of stock designated
as Common Stock in the  Certificate  of  Incorporation  of the Company as may be
amended or  restated  as of the date  hereof,  or (ii) any other  class of stock
resulting  from  successive  changes or  reclassifications  of such Common Stock
consisting solely of changes in par value, or from par value to no par value, or
from no par value to par value.





                                       16

<PAGE>



                  8.5      Merger or Consolidation or Sale.
                  (a) In case  of any  consolidation  of the  Company  with,  or
merger of the Company with, or merger of the Company into,  another  corporation
(other  than  a   consolidation   or  merger   which  does  not  result  in  any
reclassification  or change of the  outstanding  Common Stock),  the corporation
formed by such consolidation or merger shall execute and deliver to the Holder a
supplemental  warrant  agreement  providing that the holder of each Warrant then
outstanding  or to be  outstanding  shall have the right  thereafter  (until the
expiration of such Warrant) to receive,  upon exercise of such Warrant, the kind
and amount of shares of stock and other securities and property  receivable upon
such consolidation, merger, sale or transfer by a holder of the number of shares
of Common Stock of the Company for which such Warrant might have been  exercised
immediately  prior  to  such  consolidation,  merger,  sale  or  transfer.  Such
supplemental  warrant  agreement  shall provide for  adjustments  which shall be
identical to the adjustments  provided in this Section 8. The above provision of
this subsection shall similarly apply to successive consolidations or mergers.
                  (b) In the  event  of (i) the  sale by the  Company  of all or
substantially all of its assets, or (ii) the engagement by the Company or any of
its affiliates in a "Rule 13e-3  transaction" as defined in paragraph  (a)(3) of
Rule 13e-3 of the General Rules and  Regulations  under the Securities  Exchange
Act of 1934, as amended,  or (iii) a distribution to the Company's  stockholders
of any cash, assets, property, rights, evidences of indebtedness,  securities or
any  other  thing of value,  or any  combination  thereof,  the  Holders  of the
unexercised  Warrants  shall  receive  notice  of  such  sale,   transaction  or
distribution  twenty (20) days prior to the date of such sale or the record date
for such transaction or distribution,  as applicable, and, if they exercise such
Warrants prior to such date,  they shall be entitled,  in addition to the shares
of Common




                                       17

<PAGE>



Stock  issuable  upon the  exercise  thereof,  to receive such  property,  cash,
assets,  rights,  evidence  of  indebtedness,  securities  or any other thing of
value, or any combination thereof, on the payment date of such sale, transaction
or distribution.
                  8.6 No  Adjustment  of  Exercise  Price in Certain  Cases.  No
adjustment of the Exercise Price shall be made if the amount of said  adjustment
shall be less than ten cents (10(cent)) per Warrant Security, provided, however,
that in such case any  adjustment  that would  otherwise be required  then to be
made shall be carried forward and shall be made at the time of and together with
the next subsequent  adjustment  which,  together with any adjustment so carried
forward, shall amount to at least ten cents (10(cent)) per Warrant Security.
                  8.7 Adjustment of Redeemable  Warrants'  Exercise Price.  With
respect to any of the Redeemable Warrants whether or not the Redeemable Warrants
have been  exercised  (or are  exercisable)  and  whether or not the  Redeemable
Warrants are issued and outstanding,  the Redeemable  Warrant exercise price and
the number of shares of Common Stock  underlying such Redeemable  Warrants shall
be automatically  adjusted in accordance with Section 8 of the Warrant Agreement
between  the  Company  and  Continental  Stock  Transfer & Trust  Company  dated
__________,  1997 (the "Redeemable Warrant  Agreement"),  upon the occurrence of
any of the events  described  therein.  Thereafter,  the  underlying  Redeemable
Warrants shall be exercisable at such adjusted Redeemable Warrant exercise price
for  such  adjusted  number  of  underlying  shares  of  Common  Stock  or other
securities, properties or rights.
                  9.  Exchange and  Replacement  of Warrant  Certificates.  Each
Warrant Certificate is exchangeable without expense,  upon the surrender thereof
by the registered Holder at the principal executive office of the Company, for a
new Warrant Certificate of like tenor and





                                       18

<PAGE>



date  representing  in the  aggregate  the right to purchase  the same number of
Units in such  denominations as shall be designated by the Holder thereof at the
time of such surrender.
                  Upon   receipt   by  the   Company  of   evidence   reasonably
satisfactory to it of the loss, theft,  destruction or mutilation of any Warrant
Certificate,  and,  in case of  loss,  theft or  destruction,  of  indemnity  or
security reasonably  satisfactory to it, and reimbursement to the Company of all
reasonable expenses  incidental thereto,  and upon surrender and cancellation of
the  Warrants,  if  mutilated,  the Company  will make and deliver a new Warrant
Certificate of like tenor, in lieu thereof.
                  10. Elimination of Fractional Interests. The Company shall not
be required to issue  certificates  representing  fractions  of shares of Common
Stock or Redeemable Warrants upon the exercise of the Warrants,  or fractions of
shares of Common Stock upon the exercise of the Redeemable  Warrants  underlying
the Warrants,  it being the intent of the parties that all fractional  interests
shall be  eliminated  by rounding any fraction up to the nearest whole number of
shares  of Common  Stock or  Redeemable  Warrants,  as the case may be, or other
securities, properties or rights.
                  11.  Reservation and Listing of Securities.  The Company shall
at all times reserve and keep available out of its  authorized  shares of Common
Stock,  solely for the purpose of issuance upon the exercise of the Warrants and
the  Redeemable  Warrants,  such  number  of  shares  of  Common  Stock or other
securities, properties or rights as shall be issuable upon the exercise thereof.
The Company covenants and agrees that, upon exercise of the Warrants and payment
of the Exercise Price therefor,  all shares of Common Stock and other securities
issuable  upon such  exercise  shall be duly and  validly  issued,  fully  paid,
non-assessable and not subject to the preemptive rights of any stockholder.  The
Company further covenants and agrees that





                                       19

<PAGE>



upon exercise of the Redeemable  Warrants underlying the Warrants and payment of
the respective Redeemable Warrant exercise price therefor,  all shares of Common
Stock and  other  securities  issuable  upon  such  exercises  shall be duly and
validly  issued,  fully paid,  non-assessable  and not subject to the preemptive
rights of any  stockholder.  As long as the Warrants shall be  outstanding,  the
Company shall use its best efforts to cause all shares of Common Stock  issuable
upon the exercise of the Warrants and the Redeemable Warrants and all Redeemable
Warrants  underlying  the Warrants to be listed  (subject to official  notice of
issuance)  on  all  securities  exchanges  on  which  the  Common  Stock  or the
Redeemable  Warrants  issued to the public in  connection  herewith  may then be
listed and/or quoted on Nasdaq National Market or Nasdaq Small Cap Market.
                  12.  Notices to Warrant  Holders.  Nothing  contained  in this
Agreement shall be construed as conferring upon the Holders the right to vote or
to consent or to receive  notice as a stockholder  in respect of any meetings of
stockholders for the election of directors or any other matter, or as having any
rights  whatsoever as a stockholder  of the Company.  If,  however,  at any time
prior to the expiration of the Warrants and their exercise, any of the following
events shall occur:
                  (a) the  Company  shall  take a record of the  holders  of its
         shares of Common Stock for the purpose of  entitling  them to receive a
         dividend or  distribution  payable  otherwise  than in cash,  or a cash
         dividend  or  distribution  payable  otherwise  than out of  current or
         retained  earnings,  as indicated by the  accounting  treatment of such
         dividend or distribution on the books of the Company; or
                  (b)  the Company shall offer to all the holders of its Common
         Stock any  additional  shares  of  capital  stock  of  the  Company  or
         securities convertible into or




                                 20

<PAGE>



         exchangeable for shares of capital stock of the Company, or any option,
         right or warrant to subscribe therefor; or
                  (c) a  dissolution,  liquidation  or winding up of the Company
         (other than in connection with a consolidation  or merger) or a sale of
         all or  substantially  all of its  property,  assets and business as an
         entirety shall be proposed;
then, in any one or more of said events,  the Company shall give written  notice
of such event at least twenty (20) days prior to the date fixed as a record date
or the  date  of  closing  the  transfer  books  for  the  determination  of the
stockholders   entitled  to  such   dividend,   distribution,   convertible   or
exchangeable  securities  or  subscription  rights,  or entitled to vote on such
proposed dissolution, liquidation, winding up or sale. Such notice shall specify
such record date or the date of closing the transfer  books, as the case may be.
Failure to give such notice or any defect  therein shall not affect the validity
of any action taken in connection  with the  declaration  or payment of any such
dividend,  or the issuance of any  convertible or  exchangeable  securities,  or
subscription  rights,   options  or  warrants,   or  any  proposed  dissolution,
liquidation, winding up or sale.
                  13.   Redeemable   Warrants.   The  form  of  the  certificate
representing Redeemable Warrants (and the form of election to purchase shares of
Common Stock upon the exercise of Redeemable Warrants and the form of assignment
printed on the reverse  thereof) shall be  substantially as set forth in Exhibit
"A" to the Redeemable Warrant  Agreement.  Each Redeemable Warrant issuable upon
exercise of the Warrants  shall  evidence  the right to  initially  purchase one
fully paid and non-assessable share of Common Stock at an initial purchase price
of  $__________  [150% of the IPO price per  Unit] per share  commencing  on the
Initial  Exercise  Date and ending at 5:00 p.m. New York time on the  Redeemable
Warrant Expiration Date at






                                       21

<PAGE>



which time the  Redeemable  Warrants  shall  expire.  The exercise  price of the
Redeemable  Warrants and the number of shares of Common Stock  issuable upon the
exercise of the Redeemable  Warrants are subject to  adjustment,  whether or not
the Warrants have been exercised and the  Redeemable  Warrants have been issued,
in the  manner and upon the  occurrence  of the events set forth in Section 8 of
the  Redeemable  Warrant  Agreement,  which is  hereby  incorporated  herein  by
reference and made a part hereof as if set forth in its entirety herein. Subject
to the provisions of this Agreement and upon issuance of the Redeemable Warrants
underlying the Warrants,  each  registered  holder of such  Redeemable  Warrants
shall have the right to purchase  from the Company (and the Company  shall issue
to such  registered  holders) up to the number of fully paid and  non-assessable
shares of Common  Stock  (subject to  adjustment  as provided  herein and in the
Redeemable  Warrant  Agreement),  free and  clear of all  preemptive  rights  of
stockholders,  provided  that such  registered  holder  complies  with the terms
governing  exercise  of the  Redeemable  Warrants  set  forth in the  Redeemable
Warrant  Agreement,  and pays  the  applicable  exercise  price,  determined  in
accordance with the terms of the Redeemable Warrant Agreement.  Upon exercise of
the Redeemable  Warrants,  the Company shall  forthwith  issue to the registered
holder  of any such  Redeemable  Warrant  in his name or in such  name as may be
directed  by him,  certificates  for the  number of  shares  of Common  Stock so
purchased.   Except  as  otherwise  provided  herein,  the  Redeemable  Warrants
underlying  the  Warrants  shall be governed in all respects by the terms of the
Redeemable Warrant Agreement.  The Redeemable  Warrants shall be transferable in
the manner  provided  in the  Redeemable  Warrant  Agreement,  and upon any such
transfer,  a new Redeemable Warrant  Certificate shall be issued promptly to the
transferee.  The Company  covenants  to, and agrees  with,  the  Holder(s)  that
without the prior  written  consent of the  Holder(s),  the  Redeemable  Warrant
Agreement will





                                      22

<PAGE>



not be modified, amended, cancelled, altered or superseded, and that the Company
will send to each Holder,  irrespective of whether or not the Warrants have been
exercised,  any and all notices required by the Redeemable  Warrant Agreement to
be sent to holders of Redeemable Warrants.
                  14.  Notices.  All  notices,  requests,   consents  and  other
communications  hereunder  shall be in writing  and shall be deemed to have been
duly made when  delivered,  or mailed by  registered or certified  mail,  return
receipt requested:

                  (a)      If to the  registered Holder of the Warrants, to  the
         address of such Holder as shown on the books of the Company; or
                  (b) If to the  Company,  to the address set forth in Section 3
         hereof or to such other  address as the Company may designate by notice
         to the Holders.
                  (c)      If  to the Underwriter, to  Joseph Stevens & Company,
         Inc.,  33 Maiden Lane,  New York, New York, 10038,   Attention:  Joseph
         Sorbara.
                  15.   Supplements   and   Amendments.   The  Company  and  the
Underwriter may from time to time supplement or amend this Agreement without the
approval of any Holders of Warrant  Certificates (other than the Underwriter) in
order to cure any ambiguity,  to correct or supplement  any provision  contained
herein which may be defective or inconsistent with any provisions  herein, or to
make any other  provisions in regard to matters or questions  arising  hereunder
which the Company and the  Underwriter may deem necessary or desirable and which
the Company and the Underwriter deem shall not adversely affect the interests of
the Holders of Warrant Certificates.





                                       23

<PAGE>



                  16.  Successors.  All the  covenants  and  provisions  of this
Agreement  shall be binding  upon and inure to the benefit of the  Company,  the
Holders and their respective successors and assigns hereunder.
                  17.  Termination.  This Agreement shall terminate at the close
of business on __________, 2004 [7 years from the date hereof].  Notwithstanding
the foregoing,  the  indemnification  provisions of Section 7 shall survive such
termination  until the close of business on __________,  2009 [12 years from the
date hereof.]
                  18. Governing Law, Submission to Jurisdiction.  This Agreement
and each Warrant  Certificate  issued hereunder shall be deemed to be a contract
made  under  the laws of the  State of New  York and for all  purposes  shall be
construed in accordance with the laws of said State without giving effect to the
rules of said State governing the conflicts of laws.
                  The Company, the Underwriter and the Holders hereby agree that
any action,  proceeding  or claim  against it arising out of, or relating in any
way to, this Agreement  shall be brought and enforced in the courts of the State
of New York or of the United States of America for the Southern  District of New
York, and irrevocably submits to such jurisdiction,  which jurisdiction shall be
exclusive. The Company, the Underwriter and the Holders hereby irrevocably waive
any objection to such exclusive  jurisdiction  or inconvenient  forum.  Any such
process or summons to be served upon any of the Company, the Underwriter and the
Holders (at the option of the party  bringing such action,  proceeding or claim)
may be served by  transmitting a copy thereof,  by registered or certified mail,
return receipt requested, postage prepaid, addressed to it at the address as set
forth in Section 14 hereof.  Such mailing shall be deemed  personal  service and
shall be legal and binding upon the party so served in any action, proceeding or
claim. The Company, the Underwriter and the Holders agree that the prevailing





                                       24

<PAGE>



party(ies)  in any such action or  proceeding  shall be entitled to recover from
the other  party(ies)  all of  its/their  reasonable  legal  costs and  expenses
relating to such action or proceeding  and/or  incurred in  connection  with the
preparation therefor.
                  19. Entire Agreement;  Modification. This Agreement (including
the  Underwriting  Agreement  to the extent  portions  thereof  are  referred to
herein) and the Redeemable  Warrant Agreement  contain the entire  understanding
between the parties hereto with respect to the subject matter hereof and may not
be modified or amended except by a writing duly signed by the party against whom
enforcement of the modification or amendment is sought.
                  20. Severability.  If any provision of this Agreement shall be
held to be invalid or unenforceable,  such invalidity or unenforceability  shall
not affect any other provision of this Agreement.
                  21.  Captions.  The caption  headings of the  Sections of this
Agreement are for convenience of reference only and are not intended, nor should
they be construed as, a part of this Agreement and shall be given no substantive
effect.
                  22.  Benefits  of this  Agreement.  Nothing in this  Agreement
shall be construed to give to any person or  corporation  other than the Company
and  the  Underwriter  and  any  other  registered   Holder(s)  of  the  Warrant
Certificates or Warrant Securities any legal or equitable right, remedy or claim
under this  Agreement;  and this  Agreement  shall be for the sole and exclusive
benefit  of the  Company  and the  Underwriter  and any other  Holder(s)  of the
Warrant Certificates or Warrant Securities.
                  23. Counterparts. This Agreement may be executed in any number
of counterparts and each of such  counterparts  shall for all purposes be deemed
to be an original,  and such counterparts shall to either constitute but one and
the same instrument.





                                       25

<PAGE>



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

                                        CTI INDUSTRIES CORPORATION



                                        By:_________________________
                                                 Howard W. Schwan
                                                   President
Officer

Attest:


_________________
Secretary


                                        JOSEPH STEVENS & COMPANY, INC.


                                        By: ___________________________
                                             Name:
                                             Title:



<PAGE>



                                                                       EXHIBIT A



                          [FORM OF WARRANT CERTIFICATE]

THE WARRANTS  REPRESENTED BY THIS CERTIFICATE AND THE OTHER SECURITIES  ISSUABLE
UPON  EXERCISE  THEREOF  MAY NOT BE OFFERED OR SOLD  EXCEPT  PURSUANT  TO (i) AN
EFFECTIVE  REGISTRATION  STATEMENT UNDER THE SECURITIES ACT OF 1933, AS AMENDED,
(ii) TO THE  EXTENT  APPLICABLE,  RULE 144 UNDER SUCH ACT (OR ANY  SIMILAR  RULE
UNDER SUCH ACT RELATING TO THE DISPOSITION OF  SECURITIES),  OR (iii) AN OPINION
OF COUNSEL, IF SUCH OPINION SHALL BE REASONABLY  SATISFACTORY TO COUNSEL FOR THE
ISSUER, THAT AN EXEMPTION FROM REGISTRATION UNDER SUCH ACT IS AVAILABLE.

THE  TRANSFER OR EXCHANGE OF THE WARRANTS  REPRESENTED  BY THIS  CERTIFICATE  IS
RESTRICTED IN ACCORDANCE WITH THE WARRANT AGREEMENT REFERRED TO HEREIN.

                            EXERCISABLE ON OR BEFORE
                    5:00 P.M., NEW YORK TIME, ________, 2002

No. W-                                                            ____ Warrants


                               WARRANT CERTIFICATE

                  This  Warrant  Certificate   certifies  that  __________,   or
registered  assigns, is the registered holder of __________ Warrants to purchase
initially, at any time from ____________, 1998 [one year from the effective date
of the  Registration  Statement]  until 5:00 p.m. New York time on ____________,
2002  [five  years  from  the  effective  date  of the  Registration  Statement]
("Expiration Date"), up to ______________ Units, each Unit consisting of one (1)
fully-paid  and  non-assessable  share of common stock,  ____ par value ("Common
Stock") of CTI INDUSTRIES  CORPORATION,  a Delaware corporation (the "Company"),
and one (1) redeemable warrant ("Redeemable  Warrants") (each Redeemable Warrant
entitling  the holder to purchase one  fully-paid  and  non-assessable  share of
Common Stock),  at the initial exercise price,  subject to adjustment in certain
events (the "Exercise  Price"),  of $_____________  [120% of the public offering
price per Unit] per Unit upon surrender of this Warrant  Certificate and payment
of the Exercise Price at an office or agency of the Company,  or by surrender of
this Warrant Certificate in lieu of cash payment,  but subject to the conditions
set forth  herein and in the warrant  agreement  dated as of  _________________,
1997  between the  Company  and Joseph  Stevens & Company,  Inc.  (the  "Warrant
Agreement").  Payment  of the  Exercise  Price  shall  be made by  certified  or
official bank check in New York Clearing House funds payable to the order of the
Company or by surrender of this Warrant Certificate.






                                        1

<PAGE>



                  No Warrant may be exercised after 5:00 p.m., New York time, on
the  Expiration  Date,  at which  time all  Warrants  evidenced  hereby,  unless
exercised prior thereto, hereby shall thereafter be void.

                  The Warrants evidenced by this Warrant Certificate are part of
a duly authorized  issue of Warrants  issued pursuant to the Warrant  Agreement,
which Warrant  Agreement is hereby  incorporated by reference in and made a part
of this  instrument  and is hereby  referred to for a description of the rights,
limitation  of rights,  obligations,  duties and  immunities  thereunder  of the
Company and the holders (the words "holders" or "holder"  meaning the registered
holders or registered holder) of the Warrants.

                  The Warrant  Agreement  provides  that upon the  occurrence of
certain  events the Exercise  Price and the type and/or  number of the Company's
securities issuable thereupon may, subject to certain  conditions,  be adjusted.
In such event,  the  Company  will,  at the  request of the holder,  issue a new
Warrant  Certificate  evidencing  the  adjustment in the Exercise  Price and the
number  and/or type of  securities  issuable  upon the exercise of the Warrants;
provided,  however,  that the  failure of the  Company to issue such new Warrant
Certificates shall not in any way change, alter, or otherwise impair, the rights
of the holder as set forth in the Warrant Agreement.

                  Upon due  presentment  for  registration  of  transfer of this
Warrant  Certificate  at an  office  or agency  of the  Company,  a new  Warrant
Certificate  or  Warrant  Certificates  of  like  tenor  and  evidencing  in the
aggregate  a like  number of Warrants  shall be issued to the  transferee(s)  in
exchange  for this  Warrant  Certificate,  subject to the  limitations  provided
herein and in the Warrant  Agreement,  without any charge  except for any tax or
other governmental charge imposed in connection with such transfer.

                  Upon the exercise of less than all of the  Warrants  evidenced
by this  Certificate,  the Company shall  forthwith issue to the holder hereof a
new Warrant Certificate representing such Warrant.

                  The Company may deem and treat the registered holder(s) hereof
as the  absolute  owner(s)  of this  Warrant  Certificate  (notwithstanding  any
notation of ownership or other writing  hereon made by anyone),  for the purpose
of any exercise hereof, and of any distribution to the holder(s) hereof, and for
all other  purposes,  and the Company shall not be affected by any notice to the
contrary.

                  All terms used in this Warrant  Certificate  which are defined
in the Warrant Agreement shall have the meanings assigned to them in the Warrant
Agreement.







                                        2

<PAGE>



                  IN  WITNESS  WHEREOF,  the  Company  has caused  this  Warrant
Certificate to be duly executed under its corporate seal.

Dated as of              , 1997


                                             CTI INDUSTRIES CORPORATION



[SEAL]                                      By:__________________________
                                                    Howard W. Schwan
                                                     President Officer


Attest:


________________________
Secretary





                                        3

<PAGE>



             [FORM OF ELECTION TO PURCHASE PURSUANT TO SECTION 3.1]

                  The  undersigned  hereby  irrevocably  elects to exercise  the
right, represented by this Warrant Certificate,  to purchase _____________ Units
and herewith tenders in payment for such securities a certified or official bank
check  payable in New York Clearing  House Funds to the order of CTI  Industries
Corporation in the amount of  $__________,  all in accordance  with the terms of
Section 3.1 of the Underwriter's Warrant Agreement dated as of ___________, 1997
between  CTI  Industries  Corporation  and Joseph  Stevens & Company,  Inc.  The
undersigned  requests that certificates for such securities be registered in the
name of  _______________  whose address is  __________________________  and that
such certificates be delivered to  ______________________________  whose address
is ____________________________.

Dated:


                                          Signature ___________________________
                                          (Signature   must   conform   in   all
                                          respects   to   name  of   holder   as
                                          specified  on the face of the  Warrant
                                          Certificate.)


                                          ______________________________________
                                          (Insert   Social   Security  or  Other
                                          Identifying Number of Holder)






                                        4

<PAGE>



             [FORM OF ELECTION TO PURCHASE PURSUANT TO SECTION 3.2]

                  The  undersigned  hereby  irrevocably  elects to exercise  the
right,  represented by this Warrant Certificate,  to purchase ____________ Units
all in  accordance  with the terms of Section 3.2 of the  Underwriter's  Warrant
Agreement dated as of  ______________,  1997 between CTI Industries  Corporation
and Joseph Stevens & Company,  Inc. The undersigned  requests that  certificates
for  such  securities  be  registered  in the name of  __________________  whose
address is  _______________________  and that such  certificates be delivered to
_____________________ whose address is ____________________________________.

Dated:



                                          Signature ___________________________
                                          (Signature   must   conform   in   all
                                          respects   to   name  of   holder   as
                                          specified  on the face of the  Warrant
                                          Certificate.)


                                          _____________________________________
                                          (Insert   Social   Security  or  Other
                                          Identifying Number of Holder)






                                        5

<PAGE>



                              [FORM OF ASSIGNMENT]



             (To be executed by the registered holder if such holder
                  desires to transfer the Warrant Certificate.)


       FOR VALUE RECEIVED _____________ hereby sells, assigns and transfers unto



                  (Please print name and address of transferee)

this Warrant  Certificate,  together with all right, title and interest therein,
and does hereby irrevocably constitute and appoint ________________ Attorney, to
transfer  the  within  Warrant  Certificate  on the  books  of the  within-named
Company, with full power of substitution.


Dated: ______________________   

                                          Signature: _________________________
                                          (Signature   must   conform   in   all
                                          respects   to   name  of   holder   as
                                          specified  on the face of the  Warrant
                                          Certificate.)


                                          _____________________________________
                                          (Insert   Social   Security  or  Other
                                          Identifying  Number  of  Holder) 




                                                                     EXHIBIT 4.3







                           CTI INDUSTRIES CORPORATION
                                       AND
                   CONTINENTAL STOCK TRANSFER & TRUST COMPANY


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


                                WARRANT AGREEMENT


                        Dated as of ______________, 1997


- -





<PAGE>



         WARRANT  AGREEMENT,  dated this ___ day of ________ 1997 [the effective
date of the Registration Statement],  by and between CTI INDUSTRIES CORPORATION,
a Delaware  corporation (the "Company"),  and CONTINENTAL STOCK TRANSFER & TRUST
COMPANY.
                                   WITNESSETH:
         WHEREAS,  in connection  with (i) the offering (the  "Offering") to the
public of 1,333,333  units (the "Units"),  each Unit  consisting of one share of
the Company's common stock,  ____ par value per share (the "Common Stock"),  and
one redeemable  warrant (the "Warrants"),  such redeemable warrant entitling the
holder  thereof to purchase one share of Common Stock,  (ii) the  over-allotment
option granted to Joseph  Stevens & Company,  Inc. (the  "Underwriter"),  in the
public offering referred to above, to purchase up to an additional 199,999 Units
(the  "Over-Allotment  Option") and (iii) the sale to the Underwiter of warrants
(the "Underwriter's Warrants") to purchase up to 133,333 Units.
         WHEREAS,   the  Company   desires  to  provide  for  the   issuance  of
certificates representing the Warrants; and
         WHEREAS,  the Company  desires the Warrant Agent (as defined in Section
1(r) hereof) to act on behalf of the Company,  and the Warrant  Agent is willing
to so act, in connection with the issuance, registration,  transfer and exchange
of certificates representing the Warrants and the exercise of the Warrants.
         NOW,  THEREFORE,  in  consideration  of the  premises  and  the  mutual
agreements  hereinafter  set forth and for the purpose of defining the terms and
provisions of the Warrants and the  certificates  representing  the Warrants and
the  respective   rights  and  obligations   thereunder  of  the  Company,   the
Underwriter,  the holders of  certificates  representing  the  Warrants  and the
Warrant Agent, the parties hereto agree as follows:



<PAGE>



         SECTION 1.          Definitions.  As used  herein, the  following terms
shall have the followingmeanings, unless the context shall otherwise require:
                  (a) "Act" shall mean the Securities Act of 1933, as amended.
                  (b) "Commission" shall mean the  Securities     and   Exchange
Commission.
                  (c) "Common Stock" shall have the meaning set forth in Section
8(d) hereof.
                  (d) "Company" shall have the meaning assigned to such term in
the first (1st) paragraph of this Agreement.
                  (e)  "Corporate  Office"  shall mean the office of the Warrant
Agent at which at any  particular  time its principal  business in New York, New
York shall be  administered,  which  office is  located on the date  hereof at 2
Broadway, New York, New York 10004.
                  (f) "Exchange Act" shall mean the Securities Exchange Act of
1934, as amended.
                  (g) "Exercise  Date" shall mean,  subject to the provisions of
Section 5(b)  hereof,  as to any  Warrant,  the date on which the Warrant  Agent
shall have received both (i) the Warrant Certificate  representing such Warrant,
with the  exercise  form  thereon  duly  executed by the  Registered  Holder (as
defined in Section  1(m)  hereof)  thereof or his attorney  duly  authorized  in
writing,  and (ii) payment in cash or by check made payable to the Warrant Agent
for the account of the Company of an amount in lawful money of the United States
of America equal to the  applicable  Purchase  Price (as defined in Section 1(k)
hereof).
                  (h) "Initial  Warrant  Exercise  Date" shall mean  __________,
1997 [the effective date of the Registration Statement].
                  (i) "Initial  Warrant  Redemption Date" shall mean __________,
1998 [the date twelve (12) months after the effective  date of the  Registration
Statement].
                  (j) "NASD" shall mean the National Association of  Securities
Dealers, Inc.





                                        2

<PAGE>



                  (k) "Purchase  Price" shall mean,  subject to modification and
adjustment as provided in Section 8 hereof,  $__________  per Share [150% of the
IPO price per Unit].
                  (l) "Redemption Date" shall mean the date (which may not occur
before the Initial  Warrant  Redemption  Date) fixed for the  redemption  of the
Warrants in accordance with the terms hereof.
                  (m)  "Registered  Holder"  shall mean the person in whose name
any  certificate  representing  the Warrants  shall be  registered  on the books
maintained by the Warrant Agent pursuant to Section 6(b) hereof.
                  (n) "Underwriter's Warrant Agreement" shall mean the agreement
dated as of __________, 1997 between the Company and the Underwriter relating to
and governing the terms and provisions of the Underwriter's Warrants.
                  (o) "Subsidiary" or "Subsidiaries"  shall mean any corporation
or  corporations,  as the case may be, of which stock having  ordinary  power to
elect a majority of the board of directors of such  corporation or  corporations
(regardless  of  whether  or not at the time the  stock  of any  other  class or
classes of such corporation shall have or may have voting power by reason of the
happening of any contingency) is at the time directly or indirectly owned by the
Company  or by one or  more  Subsidiaries,  or by the  Company  and  one or more
Subsidiaries.
                  (p) "Transfer Agent" shall mean  Continental Stock  Transfer &
Trust Company, of New York, New York or its authorized successor.
                  (q)  "Underwriting  Agreement"  shall  mean  the  underwriting
agreement dated  _______________,  1997 [the effective date of the  Registration
Statement] between the Company and the Underwriter  relating to the purchase for
resale  to  the  public  of  ________  Units  (without   giving  effect  to  the
Over-Allotment Option).






                                        3

<PAGE>



                  (r)   "Warrant Agent" shall mean  Continental Stock Transfer &
Trust Company of New York, New York or its authorized successor.
                  (s)   "Warrant   Certificate"   shall   mean   a   certificate
representing  each of the Warrants  substantially  in the form annexed hereto as
Exhibit A.
                  (t) "Warrant  Expiration Date" shall mean, unless the Warrants
are redeemed as provided in Section 9 hereof prior to such date,  5:00 p.m. (New
York time) on  __________,  2002 [the 60 month  anniversary  of issuance] or, if
such date  shall in the State of New York be a holiday  or a day on which  banks
are  authorized to close,  then 5:00 p.m. (New York time) on the next  following
day which in the State of New York is not a holiday or a day on which  banks are
authorized  to close,  subject  to the  Company's  right,  prior to the  Warrant
Expiration  Date,  with the consent of the  Underwriter,  to extend such Warrant
Expiration Date on five (5) business days prior written notice to the Registered
Holders.
         SECTION 2.          Warrants and Issuance of Warrant Certificates.
                  (a) One Warrant shall initially  entitle the Registered Holder
of the Warrant Certificate representing such Warrant to purchase at the Purchase
Price  therefor  from the  Initial  Warrant  Exercise  Date  until  the  Warrant
Expiration Date one (1) share of Common Stock upon the exercise thereof, subject
to modification and adjustment as provided in Section 8 hereof.
                  (b) Upon  execution of this  Agreement,  Warrant  Certificates
representing 133,333 Warrants to purchase up to an aggregate of 1,333,333 shares
of Common Stock (subject to modification and adjustment as provided in Section 8
hereof), shall be executed by the Company and delivered to the Warrant Agent
                  (c) Upon exercise of the Over-Allotment Option, in whole or in
part, Warrant Certificates representing up to 199,999 Warrants to purchase up to
an aggregate of




                                        4

<PAGE>



199,999  shares of Common  Stock  (subject to  modification  and  adjustment  as
provided in Section 8 hereof)  shall be executed by the Company and delivered to
the Warrant Agent.
                  (d) Upon  exercise of the  Underwriter's  Warrants as provided
therein, Warrant Certificates representing 133,333 Warrants to purchase up to an
aggregate  of  133,333  shares of Common  Stock  (subject  to  modification  and
adjustment  as  provided  in Section 8 hereof and in the  Underwriter's  Warrant
Agreement),  shall be  countersigned,  issued and delivered by the Warrant Agent
upon written order of the Company signed by its Chairman of the Board, President
or a Vice  President  and by its  Treasurer  or an  Assistant  Treasurer  or its
Secretary or an Assistant Secretary.
                  (e) From time to time, up to the Warrant  Expiration Date, the
Warrant Agent shall  countersign  and deliver  Warrant  Certificates in required
denominations  of one or whole number  multiples  thereof to the person entitled
thereto  in  connection  with any  transfer  or  exchange  permitted  under this
Agreement.   No  Warrant   Certificates  shall  be  issued  except  (i)  Warrant
Certificates  initially issued hereunder,  (ii) Warrant Certificates issued upon
any  transfer or exchange of  Warrants,  (iii)  Warrant  Certificates  issued in
replacement  of  lost,  stolen,  destroyed  or  mutilated  Warrant  Certificates
pursuant to Section 7 hereof, and (iv) Warrant  Certificates  issued pursuant to
the Underwriter's Warrant Agreement (including Warrants in excess of the 133,333
Underwriter's  Warrants  issued  as a  result  of  the  antidilution  provisions
contained in the Underwriter's  Warrant  Agreement) and (v) at the option of the
Company,  Warrant  Certificates  in such form as may be approved by its Board of
Directors, to reflect any adjustment or change in the Purchase Price, the number
of shares of Common  Stock  purchasable  upon the  exercise  of a Warrant or the
redemption price therefor.





                                       5

<PAGE>



         SECTION 3.          Form and Execution of Warrant Certificates.
                  (a) The Warrant  Certificates  shall be  substantially  in the
form  annexed  hereto  as  Exhibit  A  (the   provisions  of  which  are  hereby
incorporated  herein)  and may have  such  letters,  numbers  or other  marks of
identification  or  designation  and such  legends,  summaries  or  endorsements
printed,  lithographed or engraved  thereon as the Company may deem  appropriate
and as are not inconsistent with the provisions of this Agreement,  or as may be
required to comply  with any law or with any rule or  regulation  made  pursuant
thereto  or with any rule or  regulation  of any  stock  exchange  on which  the
Warrants may be listed, or to conform to usage. The Warrant  Certificates  shall
be dated the date of issuance thereof (whether upon initial issuance,  transfer,
exchange  or  in  lieu  of  mutilated,   lost,   stolen  or  destroyed   Warrant
Certificates).
                  (b)  Warrant  Certificates  shall be executed on behalf of the
Company by its Chairman of the Board, President or any Vice President and by its
Treasurer or an Assistant Treasurer or its Secretary or an Assistant  Secretary,
by manual signatures or by facsimile  signatures printed thereon, and shall have
imprinted thereon a facsimile of the Company's seal. Warrant  Certificates shall
be manually  countersigned  by the Warrant  Agent and shall not be valid for any
purpose  unless so  countersigned.  In case any officer of the Company who shall
have signed any of the Warrant  Certificates  shall cease to be such  officer of
the Company  before the date of issuance of the Warrant  Certificates  or before
countersignature  by the  Warrant  Agent and issue and  delivery  thereof,  such
Warrant  Certificates,  nevertheless,  may be countersigned by the Warrant Agent
and issued and delivered with the same force and effect as though the officer of
the  Company who signed such  Warrant  Certificates  had not ceased to hold such
office.





                                        6

<PAGE>



         SECTION 4.          Exercise.
                  (a) Warrants in denominations of one or whole number multiples
thereof may be exercised  commencing at any time on or after the Initial Warrant
Exercise Date,  but not after the Warrant  Expiration  Date,  upon the terms and
subject to the conditions  set forth herein  (including the provisions set forth
in Sections 5 and 9 hereof) and in the applicable Warrant Certificate. A Warrant
shall be  deemed  to have  been  exercised  immediately  prior  to the  close of
business  on  the  Exercise   Date,   provided  that  the  Warrant   Certificate
representing  such Warrant,  with the exercise form thereon duly executed by the
Registered  Holder thereof or his attorney duly authorized in writing,  together
with  payment in cash or by check  made  payable  to the  Warrant  Agent for the
account  of the  Company of an amount in lawful  money of the  United  States of
America  equal to the  applicable  Purchase  Price,  have been  received  by the
Warrant Agent.  The person entitled to receive the securities  deliverable  upon
such exercise shall be treated for all purposes as the holder of such securities
as of the close of business on the Exercise  Date. As soon as  practicable on or
after the Exercise  Date and in any event  within five (5)  business  days after
such date, the Warrant Agent, on behalf of the Company, shall cause to be issued
to the person or persons entitled to receive the same a Common Stock certificate
or certificates  for the shares of Common Stock  deliverable upon such exercise,
and the Warrant Agent shall  deliver the same to the person or persons  entitled
thereto.  Upon the exercise of any Warrants,  the Warrant  Agent shall  promptly
notify the  Company  in  writing  of such fact and of the  number of  securities
delivered  upon such exercise and,  subject to Section 4(b) hereof,  shall cause
all  payments  in cash or by check made  payable to the order of the  Company in
respect of the Purchase  Price to be deposited  promptly in the  Company's  bank
account or delivered to the Company.





                                        7

<PAGE>



                  (b) At any time upon the  exercise of any  Warrants  after one
year and one day from the date  hereof,  the  Warrant  Agent  shall,  on a daily
basis, within two business days after such exercise, notify the Underwriter, its
successors  or assigns of the  exercise  of any such  Warrants  and shall,  on a
weekly basis (subject to collection of funds  constituting the tendered Purchase
Price,  but in no event later than five  business days after the last day of the
calendar week in which such funds were tendered),  for services  rendered by the
Underwriter  to the  Registered  Holders of the Warrants  then being  exercised,
remit to the  Underwriter  an amount  equal to five percent (5%) of the Purchase
Price of such Warrants then being exercised  unless the  Underwriter  shall have
notified the Warrant  Agent that the payment of such amount with respect to such
Warrant is violative of the General Rules and Regulations  promulgated under the
Exchange  Act,  or the rules and  regulations  of the NASD or  applicable  state
securities  or "blue  sky"  laws,  or the  Warrants  are  those  underlying  the
Underwriter's  Warrants in which event, the Warrant Agent shall have to pay such
amount to the Company;  provided, that, the Warrant Agent shall not be obligated
to pay any  amounts  pursuant  to this  Section  4(b)  during any week that such
amounts payable are less than $1,000 and the Warrant Agent's  obligation to make
such payments shall be suspended until the amount payable aggregates $1,000, and
provided  further,  that, in any event, any such payment  (regardless of amount)
shall be made not less frequently than monthly.
                  (c) The Company shall not be obligated to issue any fractional
share interests or fractional warrant interests upon the exercise of any Warrant
or  Warrants,  nor shall it be  obligated  to issue scrip or pay cash in lieu of
fractional  interests.  Any fractional  interest shall be eliminated by rounding
any fraction up to the next full share or Warrant,  as the case may be, or other
securities, properties or rights.





                                        8

<PAGE>



         SECTION 5.  Reservation of Shares, Listing, Payment of Taxes, etc.
                  (a)The Company covenants that it will at all times reserve and
keep  available out of its  authorized  Common Stock,  solely for the purpose of
issuance upon the exercise of Warrants, such number of shares of Common Stock as
shall then be  issuable  upon the  exercise  of all  outstanding  Warrants.  The
Company  covenants  that,  upon  exercise  of the  Warrants  and  payment of the
Purchase  Price for the shares of Common  Stock  underlying  the  Warrants,  all
shares of Common Stock which shall be issuable upon such exercise  shall be duly
and validly  issued,  fully paid,  non-assessable,  free from all  preemptive or
similar rights,  and free from all taxes,  liens and charges with respect to the
issuance  thereof,  and that upon issuance such shares shall be listed or quoted
on each  securities  exchange,  if any, on which the other shares of outstanding
Common  Stock are then  listed or quoted,  or if not then so listed or quoted on
each place  (whether  the Nasdaq Stock  Market,  Inc.,  the NASD OTC  Electronic
Bulletin  Board,  the National  Quotation  Bureau "pink sheets" or otherwise) on
which the other shares of outstanding Common Stock are listed or quoted.
                  (b) The Company covenants that if any securities  reserved for
the purpose of exercise of Warrants  hereunder  require  registration  with,  or
approval of, any governmental  authority under any federal securities law before
such securities may be validly issued or delivered upon such exercise,  then the
Company will file a registration  statement under the federal securities laws or
a post-effective  amendment to a registration statement, use its best efforts to
cause the same to become  effective,  keep such  registration  statement current
while  any of the  Warrants  are  outstanding  and  deliver a  prospectus  which
complies with Section 10(a)(3) of the Act, to the Registered  Holder  exercising
the  Warrant  (except,  if in  the  opinion  of  counsel  to the  Company,  such
registration is not required under the federal  securities law or if the Company
receives a letter  from the staff of the  Commission  stating  that it would not
take any






                                        9

<PAGE>



enforcement  action if such registration is not effected).  The Company will use
its best  efforts to obtain  appropriate  approvals or  registrations  under the
state  "blue  sky"  securities  laws of all states in which  Registered  Holders
reside.  Warrants  may not be  exercised  by, nor may shares of Common  Stock be
issued to, any  Registered  Holder in any state in which such exercise  would be
unlawful.
                  (c) The Company  shall pay all  documentary,  stamp or similar
taxes and other  governmental  charges  that may be imposed  with respect to the
issuance of Warrants,  or the issuance or delivery of any shares of Common Stock
upon exercise of the Warrants; provided, however, that if shares of Common Stock
are to be  delivered in a name other than the name of the  Registered  Holder of
the Warrant Certificate  representing any Warrant being exercised,  then no such
delivery  shall be made  unless the person  requesting  the same has paid to the
Warrant Agent the amount of transfer taxes or charges incident thereto, if any.
                  (d) The Warrant Agent is hereby irrevocably  authorized as the
Transfer Agent to requisition from time to time certificates representing shares
of Common Stock or other securities required upon exercise of the Warrants,  and
the Company will comply with all such requisitions.
         SECTION 6.          Exchange and Registration of Transfer.
                  (a) Warrant  Certificates  may be exchanged  for other Warrant
Certificates  representing  an equal  aggregate  number  of  Warrants  or may be
transferred in whole or in part.  Warrant  Certificates to be so exchanged shall
be  surrendered  to the Warrant Agent at its Corporate  Office,  and the Company
shall  execute and the Warrant  Agent  shall  countersign,  issue and deliver in
exchange therefor the Warrant  Certificate or Certificates  which the Registered
Holder making the exchange shall be entitled to receive.






                                       10

<PAGE>



                  (b) The Warrant  Agent shall keep,  at such  office,  books in
which,  subject to such  reasonable  regulations as it may  prescribe,  it shall
register Warrant Certificates and the transfer thereof. Upon due presentment for
registration of transfer of any Warrant  Certificate at such office, the Company
shall execute and the Warrant Agent shall issue and deliver to the transferee or
transferees a new Warrant  Certificate  or  Certificates  representing  an equal
aggregate number of Warrants.
                  (c) With  respect to any Warrant  Certificates  presented  for
registration  of  transfer,  or for exchange or exercise,  the  subscription  or
assignment  form,  as the  case may be,  on the  reverse  thereof  shall be duly
endorsed  or  be  accompanied   by  a  written   instrument  or  instruments  of
subscription or assignment,  in form satisfactory to the Company and the Warrant
Agent,  duly  executed by the  Registered  Holder  thereof or his attorney  duly
authorized in writing.
                  (d) No  service  charge  shall  be made  for any  exchange  or
registration  of  transfer  of Warrant  Certificates.  However,  the Company may
require  payment  of a sum  sufficient  to cover  any tax or other  governmental
charge that may be imposed in connection therewith.
                  (e)   All Warrant Certificates surrendered for exercise or for
exchange shall be promptly cancelled by the Warrant Agent.
                  (f) Prior to due  presentment  for  registration  or  transfer
thereof,  the Company and the  Warrant  Agent may deem and treat the  Registered
Holder of any Warrant  Certificate as the absolute owner thereof of each Warrant
represented  thereby  (notwithstanding  any  notations  of  ownership or writing
thereon  made by anyone  other than the  Company or the  Warrant  Agent) for all
purposes and shall not be affected by any notice to the contrary.
         SECTION 7. Loss or Mutilation.  Upon  receipt  by the Company  and  the
Warrant Agent of evidence satisfactory to them of the ownership of and the loss,
theft, destruction or




                                       11

<PAGE>



mutilation  of any  Warrant  Certificate  and (in the  case of  loss,  theft  or
destruction) of indemnity satisfactory to them, and (in case of mutilation) upon
surrender and  cancellation  thereof,  the Company shall execute and the Warrant
Agent shall  countersign  and deliver in lieu thereof a new Warrant  Certificate
representing  an equal number of Warrants.  Applicants for a substitute  Warrant
Certificate  shall also comply with such other  reasonable  regulations  and pay
such other reasonable charges as the Warrant Agent may prescribe.
         SECTION 8. Adjustments to Purchase Price and Number of Securities.
                  (a) Subdivision and Combination.  In case the Company shall at
any time  subdivide  or combine  the  outstanding  shares of Common  Stock,  the
Purchase  Price shall  forthwith  be  proportionately  decreased  in the case of
subdivision or increased in the case of combination.
                  (b) Stock  Dividends  and  Distributions.  In case the Company
shall pay dividend in, or make a  distribution  of, shares of Common Stock or of
the Company's  capital stock  convertible  into Common Stock, the Purchase Price
shall  forthwith be  proportionately  decreased.  An adjustment made pursuant to
this  Section  8(b) shall be made as of the record  date for the  subject  stock
dividend or distribution.
                  (c) Adjustment in Number of Securities.  Upon each  adjustment
of the Purchase  Price  pursuant to the provisions of this Section 8, the number
of Warrant Securities  issuable upon the exercise at the adjusted Purchase Price
of each Warrant shall be adjusted to the nearest  whole number by  multiplying a
number  equal  to the  Purchase  Price  in  effect  immediately  prior  to  such
adjustment  by the number of Warrant  Securities  issuable  upon exercise of the
Warrants  immediately  prior to such  adjustment  and  dividing  the  product so
obtained by the adjusted Purchase Price.





                                       12

<PAGE>



                  (d)  Definition  of  Common  Stock.  For the  purpose  of this
Agreement,  the term "Common Stock" shall mean (i) the class of stock designated
as Common Stock in the  Certificate  of  Incorporation  of the Company as may be
amended or  restated  as of the date  hereof,  or (ii) any other  class of stock
resulting  from  successive  changes or  reclassifications  of such Common Stock
consisting solely of changes in par value, or from par value to no par value, or
from no par value to par value.  In the event the  Company  shall after the date
hereof issue Common Stock with greater or superior voting rights than the shares
of Common Stock  outstanding as of the date hereof,  each Holder, at its option,
may receive upon exercise of any Warrant either shares of Common Stock or a like
number of such securities with greater or superior voting rights.
                  (e)        Merger or Consolidation or Sale.
                  (i) In case  of any  consolidation  of the  Company  with,  or
merger of the Company with, or merger of the Company into,  another  corporation
(other  than  a   consolidation   or  merger   which  does  not  result  in  any
reclassification  or change of the  outstanding  Common Stock),  the corporation
formed by such  consolidation or surviving such merger shall execute and deliver
to the Holder a supplemental warrant agreement providing that the holder of each
Warrant then  outstanding or to be outstanding  shall have the right  thereafter
(until the  expiration  of such  Warrant)  to  receive,  upon  exercise  of such
Warrant,  the kind and  amount  of shares  of stock  and  other  securities  and
property  receivable  upon such  consolidation,  merger,  sale or  transfer by a
Holder of the  number of shares of Common  Stock of the  Company  for which such
Warrant  might  have been  exercised  immediately  prior to such  consolidation,
merger, sale or transfer.  Such supplemental warrant agreement shall provide for
adjustments which shall be identical to the adjustments provided in this Section
8. The above  provision of this  subsection  shall similarly apply to successive
consolidations or mergers.





                                       13

<PAGE>



                  (ii) In the  event  of (A) the sale by the  Company  of all or
substantially  all of its assets, or (B) the engagement by the Company or any of
its affiliates in a "Rule 13e-3  transaction" as defined in paragraph  (a)(3) of
Rule 13e-3 of the General Rules and Regulations  under the Exchange Act or (C) a
distribution  to the  Company's  stockholders  of any  cash,  assets,  property,
rights,  evidences of  indebtedness,  securities or any other thing of value, or
any combination  thereof,  the Holders of the unexercised Warrants shall receive
notice of such sale,  transaction or distribution  twenty (20) days prior to the
date of such sale or the record date for such  transaction or  distribution,  as
applicable,  and, if they exercise such Warrants prior to such date,  they shall
be  entitled,  in  addition  to the  shares of Common  Stock  issuable  upon the
exercise thereof, to receive such property,  cash, assets,  rights,  evidence of
indebtedness,  securities  or any  other  thing  of  value,  or any  combination
thereof, on the payment date of such sale, transaction or distribution.
                  (f) No  Adjustment  of  Exercise  Price in Certain  Cases.  No
adjustment of the Exercise Price shall be made if the amount of said  adjustment
shall be less than ten cents  (10(cent))  per share of Common  Stock,  provided,
however,  that in such case any adjustment that would otherwise be required then
to be made  shall  be  carried  forward  and  shall  be made at the  time of and
together with the next subsequent adjustment which, together with any adjustment
so carried  forward,  shall amount to at least ten cents (10(cent)) per share of
Common Stock.
         SECTION 9.          Redemption.
                  (a)  Commencing on the Initial  Warrant  Redemption  Date, the
Company may (but only with the prior  written  consent of the  Underwriter),  on
thirty (30) days' prior written notice, redeem all of the Warrants, in whole and
not in part, at a redemption  price of five cents ($.05) per Warrant;  provided,
however,  that before any such call for  redemption  of Warrants can take place,
the (i) average closing bid price for the Common Stock, as reported by the





                                       14

<PAGE>



National  Association of Securities Dealers Automated  Quotation System, or (ii)
if not so quoted, as reported by any other recognized  quotation system on which
the Common Stock is quoted, shall have for any twenty (20) trading days within a
period of thirty (30) consecutive trading days ending on the fifth (5th) trading
day prior to the date on which the notice contemplated by Sections 9(b) and 9(c)
hereof is given,  equalled or exceeded 150% of the then exercise price per share
of Common Stock (subject to adjustment in the event of any stock splits or other
similar events as provided in Section 8 hereof).
                  (b) In case the Company shall exercise its right to redeem all
of the  Warrants,  it shall give or cause to be given  notice to the  Registered
Holders  of the  Warrants,  by mailing  to such  Registered  Holders a notice of
redemption,  first class, postage prepaid, at their last address as shall appear
on the records of the Warrant  Agent.  Any notice mailed in the manner  provided
herein shall be conclusively presumed to have been duly given whether or not the
Registered  Holder  receives  such notice.  Not less than five (5) business days
prior to the mailing to the Registered  Holders of the Warrants of the notice of
redemption,  the  Company  shall  deliver  or  cause  to  be  delivered  to  the
Underwriter  or its successors or assigns a similar  notice  telephonically  and
confirmed in writing,  together with a list of the Registered Holders (including
their respective addresses and number of Warrants beneficially owned by them) to
whom such notice of redemption has been or will be given.
                  (c) The notice of redemption  shall specify (i) the redemption
price, (ii) the date fixed for redemption,  which shall in no event be less than
thirty (30) days after the date of mailing of such notice, (iii) the place where
the Warrant  Certificates  shall be delivered and the redemption  price shall be
paid,  and  (iv)  that  the  Underwriter  is  the  Company's  exclusive  warrant
solicitation agent and shall receive the commission contemplated by Section 4(b)
hereof and (v) that the right to exercise  the Warrant  shall  terminate at 5:00
p.m. (New York time) on the




                                      15

<PAGE>



business day immediately preceding the date fixed for redemption. The date fixed
for the redemption of the Warrants shall be the  "Redemption  Date" for purposes
of this  Agreement.  No failure to mail such notice nor any defect therein or in
the  mailing  thereof  shall  affect the  validity of the  proceedings  for such
redemption  except as to a holder (A) to whom notice was not mailed or (B) whose
notice was  defective.  An  affidavit of the Warrant  Agent or the  Secretary or
Assistant  Secretary  of the Company that notice of  redemption  has been mailed
shall,  in the  absence of fraud,  be prima facie  evidence of the facts  stated
therein.
                  (d) Any right to exercise a Warrant  shall  terminate  at 5:00
p.m. (New York time) on the business day  immediately  preceding the  Redemption
Date. The redemption price payable to the Registered  Holders shall be mailed to
such persons at their addresses of record.
                  (e) The  Company  shall  indemnify  the  Underwriter  and each
person, if any, who controls the Underwriter within the meaning of Section 15 of
the Act or Section  20(a) of the Exchange Act against all loss,  claim,  damage,
expense  or   liability   (including   all  expenses   reasonably   incurred  in
investigating, preparing or defending against any claim whatsoever) to which any
of them may become subject under the Act, the Exchange Act or otherwise, arising
from the registration statement or prospectus referred to in Section 5(b) hereof
to the same extent and with the same effect (including the provisions  regarding
contribution)  as the  provisions  pursuant  to which the  company has agreed to
indemnify the Underwriter contained in Section 7 of the Underwriting Agreement.
                  (f) Five  business  days  prior to the  Redemption  Date,  the
Company shall furnish to the Underwriter (i) opinions of counsel to the Company,
dated such date and  addressed  to the  Underwriter,  and (ii) a "cold  comfort"
letter dated such date addressed to the  Underwriter,  signed by the independent
public  accountants  who  have  issued  a  report  on  the  Company's  financial
statements included in such registration statement, in each case covering





                                       16

<PAGE>



substantially the same matters with respect to such registration  statement (and
the prospectus  included therein) and, in the case of such accountants'  letter,
with respect to events subsequent to the date of such financial  statements,  as
are  customarily  covered in opinions of  issuer's  counsel and in  accountants'
letters   delivered  to  underwriters  in  underwritten   public   offerings  of
securities,  including,  without  limitation,  those matters covered in Sections
6(d), 6(e) and 6(j) of the Underwriting Agreement.
                  (g)  The  Company  shall  as  soon as  practicable  after  the
Redemption Date, and in any event within 15 months  thereafter,  make "generally
available  to its  security  holders"  (within the meaning of Rule 158 under the
Act) an earnings  statement  (which need not be audited)  complying with Section
11(a) of the Act and  covering  a  period  of at  least  12  consecutive  months
beginning after the Redemption Date.
                  (h) The Company shall deliver  within five business days prior
to the Redemption Date copies of all  correspondence  between the Commission and
the Company,  its counsel or auditors and all memoranda  relating to discussions
with the Commission or its staff with respect to such registration statement and
permit the Underwriter to do such investigation, upon reasonable advance notice,
with  respect  to  information  contained  in or omitted  from the  registration
statement as it deems reasonably necessary to comply with applicable  securities
laws or rules of the NASD.  Such  investigation  shall include  access to books,
records and properties and  opportunities to discuss the business of the Company
with its officers and independent auditors, all to such reasonable extent and at
such reasonable times and as often as the Underwriter shall reasonably request.






                                  17

<PAGE>



         SECTION 10.         Concerning the Warrant Agent.
                  (a)  The  Warrant  Agent  acts  hereunder  as  agent  and in a
ministerial  capacity for the Company and the Underwriter,  and its duties shall
be determined solely by the provisions  hereof.  The Warrant Agent shall not, by
issuing and delivering  Warrant  Certificates or by any other act hereunder,  be
deemed to make any  representations as to the validity or value or authorization
of the  Warrant  Certificates  or the  Warrants  represented  thereby  or of any
securities or other  property  delivered upon exercise of any Warrant or whether
any stock issued upon exercise of any Warrant is fully paid and non-assessable.
                  (b) The Warrant  Agent shall not at any time be under any duty
or responsibility  to any holder of Warrant  Certificates to make or cause to be
made any  adjustment of the Purchase  Price  provided in this  Agreement,  or to
determine whether any fact exists which may require any such adjustment, or with
respect  to the  nature or extent of any such  adjustment,  when  made,  or with
respect to the method  employed  in making the same.  It shall not (i) be liable
for any recital or statement of fact  contained  herein or for any action taken,
suffered  or omitted  by it in  reliance  on any  Warrant  Certificate  or other
document  or  instrument  believed by it in good faith to be genuine and to have
been signed or presented by the proper party or parties, (ii) be responsible for
any failure on the part of the Company to comply with any of its  covenants  and
obligations contained in this Agreement or in any Warrant Certificate,  or (iii)
be liable for any act or omission in connection  with this Agreement  except for
its own gross negligence or willful misconduct.
                  (c) The Warrant  Agent may at any time  consult  with  counsel
satisfactory to it (who may be counsel for the Company or the  Underwriter)  and
shall incur no liability or  responsibility  for any action  taken,  suffered or
omitted by it in good  faith in  accordance  with the  opinion or advice of such
counsel.





                                       18

<PAGE>



                  (d) Any notice, statement,  instruction,  request,  direction,
order or demand of the Company shall be sufficiently  evidenced by an instrument
signed  by the  Chairman  of the  Board  of  Directors,  President  or any  Vice
President  (unless  other  evidence  in respect  thereof is herein  specifically
prescribed).  The  Warrant  Agent  shall not be  liable  for any  action  taken,
suffered  or  omitted  by  it  in  accordance   with  such  notice,   statement,
instruction, request, direction, order or demand.
                  (e) The  Company  agrees to pay the Warrant  Agent  reasonable
compensation  for its services  hereunder and to reimburse it for its reasonable
expenses  hereunder;  the Company  further agrees to indemnify the Warrant Agent
and hold it  harmless  against  any and all losses,  expenses  and  liabilities,
including judgments, costs and counsel fees, for anything done or omitted by the
Warrant Agent in the execution of its duties and powers hereunder except losses,
expenses  and  liabilities  arising  as a result of the  Warrant  Agent's  gross
negligence or willful misconduct.
                  (f) The Warrant  Agent may resign its duties and be discharged
from all further duties and liabilities hereunder (except liabilities arising as
a result of the Warrant  Agent's own gross  negligence  or willful  misconduct),
after giving  thirty (30) days' prior  written  notice to the Company.  At least
fifteen (15) days prior to the date such resignation is to become effective, the
Warrant Agent shall cause a copy of such notice of  resignation  to be mailed to
the Registered Holder of each Warrant Certificate at the Company's expense. Upon
such  resignation  the Company shall appoint in writing a new warrant agent.  If
the Company shall fail to make such  appointment  within a period of thirty (30)
days after it has been notified in writing of such  resignation by the resigning
Warrant Agent, then the Registered  Holder of any Warrant  Certificate may apply
to any court of  competent  jurisdiction  for the  appointment  of a new warrant
agent. Any new warrant agent, whether appointed by the Company or by such a






                                       19

<PAGE>



court,  shall be a bank or trust company having a capital and surplus,  as shown
by its last published report to its  stockholders,  of not less than ten million
dollars  ($10,000,000)  or a stock transfer  company doing business in New York,
New York.  After  acceptance in writing of such  appointment  by the new warrant
agent is received by the  Company,  such new warrant  agent shall be vested with
the  same  powers,  rights,  duties  and  responsibilities  as  if it  had  been
originally  named herein as the warrant  agent,  without any further  assurance,
conveyance,  act or  deed;  but if for any  reason  it  shall  be  necessary  or
expedient to execute and deliver any further assurance, conveyance, act or deed,
the same shall be done at the  expense of the  Company  and shall be legally and
validly  executed and delivered by the resigning  Warrant Agent.  Not later than
the  effective  date of any such  appointment,  the  Company  shall file  notice
thereof with the  resigning  Warrant Agent and shall  forthwith  cause a copy of
such notice to be mailed to the Registered Holder of each Warrant Certificate.
                  (g) Any  corporation  into which the Warrant  Agent or any new
warrant agent may be converted or merged,  any  corporation  resulting  from any
consolidation  to which the Warrant  Agent or any new  warrant  agent shall be a
party,  or any  corporation  succeeding to the corporate  trust  business of the
Warrant Agent or any new warrant agent shall be a successor  warrant agent under
this  Agreement  without any further  act,  provided  that such  corporation  is
eligible for  appointment as successor to the Warrant Agent under the provisions
of the preceding  paragraph.  Any such  successor  warrant agent shall  promptly
cause notice of its  succession as warrant agent to be mailed to the Company and
to the Registered Holders of each Warrant Certificate.
                  (h) The Warrant Agent, its  subsidiaries  and affiliates,  and
any of its or their officers or directors,  may buy and hold or sell Warrants or
other  securities of the Company and otherwise deal with the Company in the same
manner and to the same extent and with like effect





                                       20

<PAGE>



as though it were not Warrant  Agent.  Nothing herein shall preclude the Warrant
Agent from acting in any other  capacity  for the Company or for any other legal
entity.
                  (i) The  Warrant  Agent  shall  retain for a period of two (2)
years from the date of exercise any Warrant Certificate received by it upon such
exercise.
         SECTION 11.         Modification of Agreement.
         The Warrant Agent and the Company may by  supplemental  agreement  make
any  changes  or  corrections  in  this  Agreement  (a)  that  they  shall  deem
appropriate  to cure any ambiguity or to correct any  defective or  inconsistent
provision or manifest  mistake or error herein  contained,  or (b) that they may
deem  necessary or desirable and which shall not adversely  affect the interests
of the holders of Warrant Certificates;  provided,  however, that this Agreement
shall not otherwise be modified,  supplemented  or altered in any respect except
with the  consent in writing of the  Registered  Holders  holding  not less than
sixty-six and  two-thirds  percent (66- 2/3%) of the Warrants then  outstanding;
provided,  further,  that no  change in the  number or nature of the  securities
purchasable  upon the exercise of any Warrant,  and no change that increases the
Purchase Price of any Warrant,  other than such changes as are  specifically set
forth in this  Agreement  as  originally  executed,  shall be made  without  the
consent  in writing of each  Registered  Holders  affected  by such  change.  In
addition,  this Agreement may not be modified,  amended or supplemented  without
the prior written consent of the Underwriter or its successors or assigns, other
than to cure any ambiguity or to correct any defective or inconsistent provision
or manifest  mistake or error  herein  contained or to make any such change that
the Warrant  Agent and the Company deem  necessary or desirable  and which shall
not  adversely  affect the  interests of the  Underwriter  or its  successors or
assigns.






                                       21

<PAGE>



         SECTION 12.         Notices.
         All  notices,  requests,  consents and other  communications  hereunder
shall be in  writing  and shall be deemed  to have been made when  delivered  or
mailed  first-class  postage  prepaid or  delivered  to a  telegraph  office for
transmission,  if to the  Registered  Holder  of a Warrant  Certificate,  at the
address of such holder as shown on the registry books  maintained by the Warrant
Agent; if to the Company at CTI Industries Corporation, 22160 North Pepper Road,
Barrington,  Illinois,  Attention:  Stephen Merrick, President, or at such other
address  as may have been  furnished  to the  Warrant  Agent in  writing  by the
Company;  and if to the Warrant Agent,  at its Corporate  Office.  Copies of any
notice delivered pursuant to this Agreement shall be delivered to Joseph Stevens
& Company,  Inc.,  33 Maiden Lane,  8th Floor,  New York,  NY 10038,  Attention:
Joseph  Sorbara,  Chief  Executive  Officer or at such other address as may have
been furnished to the Company and the Warrant Agent in writing.
         SECTION 13.         Governing Law.
         This  Agreement  shall be governed by and construed in accordance  with
the laws of the State of New York  without  giving  effect to  conflicts of laws
rules or principals.
         SECTION 14.         Binding Effect.
         This  Agreement  shall be binding  upon and inure to the benefit of the
Company,  the Warrant Agent and their respective  successors and assigns and the
holders  from time to time of  Warrant  Certificates  or any of them.  Except as
hereinafter stated,  nothing in this Agreement is intended or shall be construed
to confer upon any other person any right, remedy or claim or to impose upon any
other person any duty, liability or obligation. The Underwriter is, and shall at
all  times  irrevocably  be  deemed  to be, a  third-party  beneficiary  of this
Agreement, with full power, authority and standing to enforce the rights granted
to it hereunder.






                                       22

<PAGE>



         SECTION 15.         Counterparts.
         This  Agreement  may be executed in several  counterparts,  which taken
together shall constitute a single document.

         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed as of the date first above written.


CTI INDUSTRIES CORPORATION                      CONTINENTAL STOCK TRANSFER &
                                                   TRUST COMPANY, INC.
                                                   As Warrant Agent



By:________________________________             By:____________________________ 
    Name:                                          Name:
    Title:                                         Title:






                                       23

<PAGE>



                                                                      EXHIBIT A


No. W ___________                         VOID AFTER ____________________, 2002

                                              _________ WARRANTS


                        REDEEMABLE WARRANT CERTIFICATE TO
                         PURCHASE SHARES OF COMMON STOCK

                           CTI INDUSTRIES CORPORATION

                                                            CUSIP _________

THIS CERTIFIES THAT, FOR VALUE RECEIVED

or registered  assigns (the  "Registered  Holder") is the owner of the number of
Redeemable  Warrants (the "Warrants")  specified  above.  One Warrant  initially
entitles the Registered Holder to purchase,  subject to the terms and conditions
set  forth  in  this  Certificate  and the  Warrant  Agreement  (as  hereinafter
defined),  one fully paid and  non-assessable  share of Common Stock,  $____ par
value per share, of CTI Industries  Corporation.,  a Delaware  corporation  (the
"Company"),  at any time from  _____________,  1997 [the  effective  date of the
Registration  Statement]  and  prior  to the  Expiration  Date  (as  hereinafter
defined) upon the  presentation  and surrender of this Warrant  Certificate with
the  Subscription  Form on the reverse  hereof duly  executed,  at the corporate
office of Continental Stock Transfer & Trust Company, 2 Broadway,  New York, New
York 10004 as Warrant Agent, or its successor (the "Warrant Agent"), accompanied
by payment of $__________  [150% of the initial public  offering price per Unit]
subject to  adjustment  (the  "Purchase  Price"),  in lawful money of the United
States of America in cash or by check made payable to the Warrant  Agent for the
account of the Company.

         This Warrant  Certificate is, and each Warrant  represented hereby are,
issued  pursuant to and are subject in all respects to the terms and  conditions
set forth in the Warrant Agreement (the "Warrant Agreement"),  dated __________,
1997 [the  effective  date of the  Registration  Statement],  by and between the
Company and the Warrant Agent.

         In the  event of  certain  contingencies  provided  for in the  Warrant
Agreement,  the Purchase  Price and the number of shares of Common Stock subject
to purchase upon the exercise of each Warrant  represented hereby are subject to
modification or adjustment.

         Each Warrant  represented  hereby is  exercisable  at the option of the
Registered  Holder,  but no fractional  interests will be issued. In the case of
the exercise of less than all of the Warrants  represented  hereby,  the Company
shall  cancel  this  Warrant  Certificate  upon the  surrender  hereof and shall
execute and deliver a new Warrant  Certificate or Warrant  Certificates  of like
tenor,  which the  Warrant  Agent  shall  countersign,  for the  balance of such
Warrants.







                                      A-1

<PAGE>



         The term  "Expiration  Date"  shall  mean 5:00 p.m.  (New York time) on
__________,  2002 [the 60 month anniversary of the issuance of the Warrant].  If
such date  shall in the State of New York be a holiday  or a day on which  banks
are authorized to close, then the Expiration Date shall mean 5:00 p.m. (New York
time) on the next day which in the  State of New York is not a holiday  or a day
on which banks are authorized to close.

         The Company shall not be obligated to deliver any  securities  pursuant
to the  exercise  of this  Warrant  unless a  registration  statement  under the
Securities Act of 1933, as amended (the "Act"),  with respect to such securities
is effective or an exemption thereunder is available. The Company has covenanted
and  agreed  that  it will  file a  registration  statement  under  the  Federal
securities laws, use its best efforts to cause the same to become effective,  to
keep such registration  statement current,  if required under the Act, while any
of the Warrants are  outstanding,  and deliver a prospectus  which complies with
Section  10(a)(3) of the Act to the Registered  Holder  exercising this Warrant.
This Warrant shall not be exercisable by a Registered  Holder in any state where
such exercise would be unlawful.

         This Warrant Certificate is exchangeable,  upon the surrender hereof by
the Registered  Holder at the corporate  office of the Warrant Agent,  for a new
Warrant Certificate or Warrant  Certificates of like tenor representing an equal
aggregate number of Warrants, each of such new Warrant Certificates to represent
such number of Warrants as shall be designated by such Registered  Holder at the
time of such  surrender.  Upon due  presentment  and payment of any tax or other
charge imposed in connection  therewith or incident thereto, for registration of
transfer of this Warrant  Certificate at such office, a new Warrant  Certificate
or Warrant Certificates  representing an equal aggregate number of Warrants will
be issued to the  transferee in exchange  therefor,  subject to the  limitations
provided in the Warrant Agreement.

         Prior to the exercise of any Warrant represented hereby, the Registered
Holder  shall not be entitled  to any rights of a  stockholder  of the  Company,
including,  without  limitation,  the right to vote or to receive  dividends  or
other  distributions,  and shall not be  entitled  to receive  any notice of any
proceedings of the Company, except as provided in the Warrant Agreement.

         Subject to the provisions of the Warrant Agreement, this Warrant may be
redeemed at the option of the Company, in whole and not in part, at a redemption
price of $.05 per Warrant, at any time commencing __________,  1998 [twelve (12)
months  from  issuance]  provided  that the  average  closing  bid price for the
Company's  Common Stock,  as reported by the National  Association of Securities
Dealers  Automated  Quotation  System (or, if not so quoted,  as reported by any
other  recognized  quotation  system on which the price of the  Common  Stock is
quoted),  shall have, for any twenty (20) trading days within a period of thirty
(30) consecutive trading days ending on the fifth (5th) trading day prior to the
date on which the Notice of Redemption (as defined below) is given,  equalled or
exceeded 150% of the then exercise price per share (subject to adjustment in the
event of any stock splits or other similar  events).  Notice of redemption  (the
"Notice of Redemption")  shall be given not later than the thirtieth  (30th) day
before the date fixed for redemption,  all as provided in the Warrant Agreement.
On and after the date fixed for redemption,  the Registered Holder shall have no
rights with respect to this Warrant  except to receive the $.05 per Warrant upon
surrender of this Certificate.
         Prior to due  presentment  for  registration  of transfer  hereof,  the
Company and the Warrant  Agent may deem and treat the  Registered  Holder as the
absolute owner hereof and of each






                                       A-2

<PAGE>



Warrant  represented  hereby  (notwithstanding  any  notations  of  ownership or
writing  hereon  made by anyone  other  than a duly  authorized  officer  of the
Company or the Warrant  Agent) for all purposes and shall not be affected by any
notice to the contrary, except as provided in the Warrant Agreement.

         This  Warrant  Certificate  shall  be  governed  by  and  construed  in
accordance  with the laws of the  State of New York  without  giving  effect  to
conflicts of laws.

         This  Warrant  Certificate  is not valid  unless  countersigned  by the
Warrant Agent.

         IN WITNESS WHEREOF,  the Company has caused this Warrant Certificate to
be duly executed, manually or in facsimile by two of its officers thereunto duly
authorized and a facsimile of its corporate seal to be imprinted hereon.

Dated:  ___________, 1997

                                CTI INDUSTRIES CORPORATION
[SEAL]

                                By:      ________________________________
                                         Name:
                                         Title:




                                         ATTEST:


                                By:      ________________________________
                                         Name:
COUNTERSIGNED:                  Title:

CONTINENTAL STOCK TRANSFER & TRUST
COMPANY, as Warrant Agent


By:      _________________________
         Authorized Officer







                                      A-3

<PAGE>



                                SUBSCRIPTION FORM

                     To Be Executed by the Registered Holder
                          in Order to Exercise Warrant

         The undersigned Registered Holder hereby irrevocably elects to exercise
_____  Warrants  represented  by this Warrant  Certificate,  and to purchase the
securities  issuable  upon the  exercise of such  Warrants,  and  requests  that
certificates for such securities shall be issued in name of

                          PLEASE INSERT SOCIAL SECURITY
                           OR OTHER IDENTIFYING NUMBER
                         -------------------------------
                         -------------------------------

                     (please print or type name and address)
and be delivered to

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

                     (please print or type name and address)

and if such number of Warrants  shall not be all the Warrants  evidenced by this
Warrant  Certificate,  that a new  Warrant  Certificate  for the balance of such
Warrants be registered in the name of, and delivered to, the  Registered  Holder
at the address stated below.








                                   A-4

<PAGE>




         IMPORTANT:  PLEASE COMPLETE THE FOLLOWING:

1.       If the exercise of this Warrant was
         solicited by Joseph Stevens & Company,
         Inc. please check the
         following box



2.       The exercise of this Warrant was
         solicited by



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

3.       If the exercise of this Warrant was
         not solicited, please check the
         following box




Dated: ______________________             X_________________________________
                                            
                                           _________________________________ 

                                           _________________________________ 

                                                         Address


                                          _________________________________ 
                                          Social Security or Taxpayer
                                          Identification Number


                                          _________________________________ 
                                                   Signature Guaranteed


                                          _________________________________ 







                                     A-5

<PAGE>


                                   ASSIGNMENT

                     To Be Executed by the Registered Holder
                           in Order to Assign Warrants

         FOR VALUE RECEIVED, __________________________, hereby sells, assigns
and transfers unto

                        PLEASE INSERT SOCIAL SECURITY OR
                            OTHER IDENTIFYING NUMBER

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

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

                                        ----------------------------------
                     (please print or type name and address)

________________________   of  the   Warrants   represented   by  this   Warrant
Certificate,     and    hereby    irrevocably     constitutes    and    appoints
____________________  Attorney to transfer this Warrant Certificate on the books
of the Company, with full power of substitution in the premises.

Dated:  _______________________               X__________________________


                                              __________________________
                                              Signature Guaranteed


THE SIGNATURE TO THE ASSIGNMENT OR THE SUBSCRIPTION  FORM MUST CORRESPOND TO THE
NAME AS WRITTEN UPON THE FACE OF THIS WARRANT  CERTIFICATE IN EVERY  PARTICULAR,
WITHOUT  ALTERATION  OR  ENLARGEMENT  OR  ANY  CHANGE  WHATSOEVER  AND  MUST  BE
GUARANTEED  BY A  COMMERCIAL  BANK OR  TRUST  COMPANY  OR A  MEMBER  FIRM OF THE
AMERICAN  STOCK  EXCHANGE,  NEW YORK STOCK  EXCHANGE,  PACIFIC  STOCK  EXCHANGE,
MIDWEST STOCK EXCHANGE OR BOSTON STOCK EXCHANGE.







                                     A-6

                                                                     EXHIBIT 5.1









                                              July 24, 1997


CTI Industries Corporation
22160 North Pepper Road
Barrington, Illinois 60010

Attention:  President

         Re:      CTI Industries Corporation
                  Registration Statement on Form SB-2

Ladies and Gentlemen:

         CTI Industries  Corporation  (the  "Company") has filed with the United
States  Securities and Exchange  Commission (the  "Commission"),  a Registration
Statement on Form SB-2 (Commission Registration No. _________),  with respect to
which this opinion is to be an exhibit, relating to the proposed sale:

                  1. By the  Company  of  1,333,333  previously  unissued  units
         ("Units"),  consisting of up to 1,333,333 previously unissued shares of
         its  common  stock,  $.065 par value  ("Common  Stock")  and  1,333,333
         previously  unissued five year  redeemable  warrants  ("Warrants")  and
         1,333,333  previously  unissued shares of Common Stock underlying these
         Warrants ("Underlying Common Stock");

                  2.  By  the  Company  of  199,999  previously  unissued  Units
         ("Over-Allotment  Units"),  consisting of 199,999  previously  unissued
         shares  of Common  Stock  ("Over-  Allotment  Common  Stock"),  199,999
         previously  unissued Warrants  ("Over-Allotment  Warrants") and 199,999
         previously  unissued  shares  of  Common  Stock  underlying  the  Over-
         Allotment Warrants ("Over-Allotment Underlying Common Stock");


<PAGE>


CTI Industries Corporation
July 24, 1997
Page 2



                  3.  Of  133,333  previously  unissued  underwriter's  purchase
         options  ("Underwriter's  Purchase  Options"),  consisting  of  133,333
         previously  unissued  Units  ("Underwriter's  Units"),   consisting  of
         133,333  previously  unissued  shares of Common  Stock  ("Underwriter's
         Common Stock"),  133,333 previously  unissued Warrants  ("Underwriter's
         Warrants")  and  133,333  previously  unissued  shares of Common  Stock
         underlying the Underwriter's Warrants ("Underwriter's Underlying Common
         Stock").

         The Registration  Statement,  as amended,  is herein referred to as the
"Registration Statement".

         We have acted as securities  counsel for the Company in connection with
the transactions  that are the subject matter of the Registration  Statement and
are  familiar  with the  various  corporate  proceedings  relating  thereto.  In
connection  with the  Registration  Statement,  we have examined such  corporate
records of the Company and such other instruments, documents and certificates as
we have  deemed  necessary  as a basis for this  opinion.  For  purposes of this
opinion,  we have assumed (i) the accuracy and completeness of all data supplied
by the Company,  its officers,  directors or agents,  (ii) that the transactions
set forth in the  Registration  Statement are  consummated as set forth therein,
(iii) that the Commission shall have issued an order under the Securities Act of
1933, as amended,  declaring effective the Registration Statement, and (iv) that
all  requisite  authorizations,  approvals,  consents  or  exemptions  under the
securities  laws of the  various  states and other  jurisdictions  of the United
States of America shall have been obtained.

         Based upon the  foregoing,  we are of the opinion  that the Units,  the
Common Stock,  the Warrants,  the Underlying  Common Stock,  the  Over-Allotment
Units,  the  Over-Allotment  Common  Stock,  the  Over-Allotment  Warrants,  the
Over-Allotment  Underlying Common Stock, the Underwriter's Purchase Options, the
Underwriter's Units, the Underwriter's Common Stock, the Underwriter's  Warrants
and the Underwriter's  Underlying Common Stock to be sold in accordance with the
Registration Statement, are duly authorized and upon issuance, delivery and sale
thereof, for the consideration specified in the Registration Statement,  will be
legally issued, fully paid and non-assessable.

         We hereby  consent to the  filing of this  opinion as an exhibit to the
Registration  Statement and as a part of, or as an exhibit to, any document that
may be filed with respect to the proposed transactions under the securities laws
of the various  states and other  jurisdictions  of the United  States.  We also
consent to be named in the  Registration  Statement and in the Prospectus  which
constitutes  a part  thereof as the counsel  that will pass upon  certain  legal
matters for the Company in connection with the sale of the Company's securities.


                                Very truly yours,


      /s/ Fishman Merrick Miller Genelly Springer Klimek & Anderson, P.C.
      -------------------------------------------------------------------
          Fishman Merrick Miller Genelly Springer Klimek & Anderson, P.C.
                            



                                                                  
                                                                    EXHIBIT 10.1

                           CTI INDUSTRIES CORPORATION

                             1997 STOCK OPTION PLAN


1.       PURPOSE OF THE PLAN

         The purposes of the CTI Industries  Corporation  1997 Stock Option Plan
(the  "Plan") are to enable the  Company to attract  and retain the  services of
officers and other key employees with  managerial,  professional  or supervisory
responsibilities,  to retain able  consultants and advisors and to motivate such
persons to use their best efforts on behalf of the Company.

2.       GENERAL PROVISIONS

         2.1      Definitions

         As used in the Plan:

         (a)      "Board  of  Directors"  means the  Board of  Directors  of the
                  Company.

         (b)      "Code" means the Internal Revenue Code of 1986,  including any
                  and all amendments thereto.

         (c)      "Committee"  means  the  committee  appointed  by the Board of
                  Directors from time to time to administer the Plan pursuant to
                  Section 2.2.

         (d)      "Common  Stock" means the Company's  Common  Stock,  $.075 par
                  value.

         (e)      "Fair Market  Value" means,  with respect to a specific  date,
                  the value of the Common Stock as  determined  in good faith by
                  the  Committee  on the  basis  of such  quotations  and  other
                  considerations as the Committee deems appropriate.

         (f)      "Incentive  Stock  Option"  means an option  granted under the
                  Plan which is intended to qualify as an incentive stock option
                  under Section 422 of the Code.

         (g)      "Non-Qualified Stock Option" means an option granted under the
                  Plan which is not an Incentive Stock Option.

         (h)      "Participant"  means a person to whom a Stock  Option has been
                  granted under the Plan.

         (i)      "Stock   Option"   means  an  Incentive   Stock  Option  or  a
                  Non-Qualified Stock Option granted under the Plan.



                                        1

<PAGE>



         (j)      "Subsidiary" means any corporation (other than the Company) in
                  an unbroken chain of  corporations  beginning with the Company
                  if, at the time of the granting of the Stock  Option,  each of
                  the  corporations  other  than  the  last  corporation  in the
                  unbroken  chain owns 50% or more of the total  voting power of
                  all classes of stock in one of the other  corporations in such
                  chain.

         2.2      Administration of the Plan

         (a)      The Plan shall be administered by the Committee which shall at
                  all times  consist  of two (2) or more  persons,  each of whom
                  shall be a member  of the  Board of  Directors.  The  Board of
                  Directors  may from time to time remove  members  from, or add
                  members  to,  the  Committee.   Vacancies  on  the  Committee,
                  howsoever  caused,  shall be filled by the Board of Directors.
                  The Committee shall select one of its members as Chairman, and
                  shall  hold  meetings  at  such  times  and  places  as it may
                  determine.

         (b)      The Committee shall have the full power, subject to and within
                  the limits of the Plan,  to: (i) interpret and  administer the
                  Plan,  and  Stock  Options  granted  under  it;  (ii) make and
                  interpret rules and regulations for the  administration of the
                  Plan  and  to  make  changes  in and  revoke  such  rules  and
                  regulations  (and  in  the  exercise  of  this  power,   shall
                  generally  determine  all  questions of policy and  expediency
                  that may  arise  and may  correct  any  defect,  omission,  or
                  inconsistency  in the  Plan or any  agreement  evidencing  the
                  grant of any  Stock  Option in a manner  and to the  extent it
                  shall deem necessary to make the Plan fully effective);  (iii)
                  determine those persons to whom Stock Options shall be granted
                  and the number of Stock  Options to be granted to any  person;
                  (iv)  determine the terms of Stock  Options  granted under the
                  Plan,  consistent  with the  provision  of the  Plan;  and (v)
                  generally,  exercise  such  powers  and  perform  such acts in
                  connection with the Plan as are deemed  necessary or expedient
                  to  promote   the  best   interests   of  the   Company.   The
                  interpretation  and  construction  by  the  Committee  of  any
                  provision  of the Plan or of any Stock  Option shall be final,
                  binding and conclusive.

         (c)      The  Committee  may act only by a majority of its members then
                  in office; however, the Committee may authorize any one (1) or
                  more of its  members or any  officer of the Company to execute
                  and deliver documents on behalf of the Committee.

         (d)      No member of the  Committee  shall be  liable  for any  action
                  taken or omitted to be taken or for any determination  made by
                  him or her in good  faith with  respect  to the Plan,  and the
                  Company  shall  indemnify and hold harmless each member of the
                  Committee against any cost or expense (including counsel fees)
                  or liability  (including any sum paid in settlement of a claim
                  with the approval of 



                                        2

<PAGE>


                  the   Committee)   arising  out  of any  act  or   omission in
                  connection with the  administration  or  interpretation of the
                  Plan, unless arising out  of  such  person's own fraud  or bad
                  faith.


         2.3      Effective Date

         The Plan  shall  become  effective  upon its  adoption  by the Board of
Directors,  and Stock Options may be granted upon such adoption and from time to
time thereafter,  subject,  however, to approval of the Plan by affirmative vote
of the holders of a majority of the shares of the Common Stock, within 12 months
after the  adoption  of the Plan by the Board of  Directors.  If the Plan is not
approved,  this Plan and all Stock Options  previously  granted thereunder shall
become null and void.

         2.4      Duration

         If approved by the shareholders of the Company,  as provided in Section
2.3, unless sooner  terminated by the Board of Directors,  the Plan shall remain
in effect for a period of ten (10) years  following its adoption by the Board of
Directors.

         2.5      Shares Subject to the Plan

         The  maximum  number of shares of Common  Stock which may be subject to
Stock Options  granted under the Plan shall be 300,000.  The Stock Options shall
be subject to  adjustment in accordance  with Section 4.1, as  appropriate,  and
shares to be issued upon exercise of Stock Options may be either  authorized and
unissued  shares of Common Stock or authorized and issued shares of Common Stock
purchased  or  acquired by the Company  for any  purpose.  If a Stock  Option or
portion thereof shall expire or is terminated,  cancelled or surrendered for any
reason without being exercised in full, the  unpurchased  shares of Common Stock
which were  subject to such Stock Option or portion  thereof  shall be available
for future grants of Stock Options under the Plan.

         2.6      Amendments

         The Plan may be  suspended,  terminated or  reinstated,  in whole or in
part,  at any time by the Board of  Directors.  The Board of Directors  may from
time to  time  make  such  amendments  to the  Plan  as it may  deem  advisable,
including, with respect to Incentive Stock Options,  amendments deemed necessary
or desirable to comply with Section 422 of the Code and any  regulations  issued
thereunder;  provided,  however,  that  without the  approval  of the  Company's
shareholders no amendment shall be made which:

         (a)      Increases  the maximum  number of shares of Common Stock which
                  may be subject to Stock Options  granted under the Plan (other
                  than as provided in Section 4.1, as appropriate); or

         (b)      Extends the term of the Plan; or


                                        3

<PAGE>



         (c)      Increases  the  period  during  which  a Stock  Option  may be
                  exercised beyond ten (10) years from the date of grant; or

         (d)      Otherwise   materially  increases  the  benefits  accruing  to
                  Participants under the Plan; or

         (e)      Materially  modifies the  requirements  as to eligibility  for
                  participation in the Plan.

Except as otherwise provided herein,  termination or amendment of the Plan shall
not,  without the consent of a  Participant,  affect such  Participant's  rights
under any Stock Options previously granted to such Participant.

         2.7      Participants and Grants

         Stock Options may be granted by the Committee to (i) officers and other
salaried  employees  of  the  Company  and  its  Subsidiaries  with  managerial,
professional or supervisory  responsibilities  and (ii) consultants and advisors
who render bona fide services to the Company and its Subsidiaries, in each case,
where the  Committee  determines  that such  officer,  employee,  consultant  or
advisor has the capacity to make a  substantial  contribution  to the success of
the Company.  The  Committee  may grant Stock Options to purchase such number of
shares of Common  Stock  (subject  to the  limitations  of  Section  2.5) as the
Committee  may, in its sole  discretion,  determine.  In granting  Stock Options
under the Plan, the Committee,  on an individual  basis,  may vary the number of
Incentive Stock Options or Non-Qualified  Stock Options as between  Participants
and may grant  Incentive Stock Options and/or  Non-Qualified  Stock Options to a
Participant  in  such  amounts  as the  Committee  may  determine  in  its  sole
discretion.

3.       STOCK OPTIONS

         3.1      General

         All Stock Options  granted under the Plan shall be evidenced by written
agreements  executed by the Company and the  Participant to whom granted,  which
agreement  shall  state  the  number of  shares  of  Common  Stock  which may be
purchased  upon  the  exercise   thereof  and  shall  contain  such   investment
representations and other terms and conditions as the Committee may from time to
time determine,  or, in the case of Incentive Stock Options,  as may be required
by Section 422 of the Code, or any other applicable law.

         3.2      Price

         Subject to the provisions of Section 3.6(d) and 4.1, the purchase price
per share of Common Stock subject to a Stock Option  shall,  in no case, be less
than one hundred  percent  (100%) 


                                        4

<PAGE>



of the Fair Market Value of a share of Common Stock on the date the Stock Option
is granted;  provided,  however,  that the Board of Directors  may authorize the
grant a Non-Qualified Stock Option with a purchase price per share less than the
Fair Market Value if the amount of the  difference  between the option  purchase
price and the Fair Market Value is designated in the resolution  authorizing the
option.

         3.3      Period

         The duration or term of each Stock Option  granted under the Plan shall
be for such period as the  Committee  shall  determine but in no event more than
ten (10) years from the date of grant thereof.

         3.4      Exercise

         Subject to Section 4.4,  Stock Options may be  exercisable  immediately
upon  granting  of the  Stock  Option  or at such  other  time or  times  as the
Committee  shall  specify when granting the Stock Option.  Once  exercisable,  a
Stock Option shall be exercisable, in whole or in part, by delivery of a written
notice of exercise to the  Secretary of the Company at the  principal  office of
the  Company  specifying  the  number of shares of Common  Stock as to which the
Stock Option is then being exercised  together with payment of the full purchase
price for the shares being  purchased  upon such  exercise.  Until the shares of
Common Stock as to which a Stock Option is exercised are issued, the Participant
shall have none of the rights of a  shareholder  of the Company  with respect to
such shares.

         3.5      Payment

         The  purchase  price for  shares  of  Common  Stock as to which a Stock
Option  has  been  exercised  and  any  amount  required  to  be  withheld,   as
contemplated by Section 4.3, may be paid:

         (a)      In United States  dollars in cash, or by check,  bank draft or
                  money order payable in United  States  dollars to the order of
                  the Company; or

         (b)      By the  delivery  by the  Participant  to the Company of whole
                  shares of Common Stock  having an aggregate  Fair Market Value
                  on the date of payment  equal to the aggregate of the purchase
                  price of Common  Stock as to which  the  Stock  Option is then
                  being  exercised  or by the  withholding  of whole  shares  of
                  Common  Stock  having such Fair Market Value upon the exercise
                  of such Stock Option; or

         (c)      By a combination of both (a) and (b) above.



                                        5

<PAGE>


The  Committee  may,  in its  discretion,  impose  limitations,  conditions  and
prohibitions  on the use by a  Participant  of shares of Common Stock to pay the
purchase price payable by such Participant upon the exercise of a Stock Option.

         3.6      Special Rules for Incentive Stock Options

         Notwithstanding   any  other  provision  of  the  Plan,  the  following
provisions shall apply to Incentive Stock Options granted under the Plan:

         (a)      Incentive  Stock Options shall only be granted to Participants
                  who are employees of the Company or its Subsidiaries.

         (b)      To the extent that the  aggregate  Fair Market Value of Common
                  Stock,  with  respect to which  Incentive  Stock  Options  are
                  exercisable  for the first  time by a  Participant  during any
                  calendar  year  under  this  Plan  and any  other  Plan of the
                  Company or a Subsidiary,  exceeds $100,000, such Stock Options
                  shall be treated as Non-Qualified Stock Options.

         (c)      Any  Participant  who  disposes  of  shares  of  Common  Stock
                  acquired  upon the  exercise of an  Incentive  Stock Option by
                  sale or exchange either within two (2) years after the date of
                  the grant of the Incentive Stock Option under which the shares
                  were  acquired  or within one (1) year of the  acquisition  of
                  such  shares,  shall  promptly  notify  the  Secretary  of the
                  Company  at the  principal  office  of  the  Company  of  such
                  disposition, the amount realized, the purchase price per share
                  paid upon the exercise and the date of disposition.

         (d)      No Incentive  Stock  Option shall be granted to a  Participant
                  who, at the time of the grant,  owns stock  representing  more
                  than ten percent (10%) of the total  combined  voting power of
                  all  classes of stock  either of the  Company or any parent or
                  Subsidiary  of the Company,  unless the purchase  price of the
                  shares of  Common  Stock  purchasable  upon  exercise  of such
                  Incentive  Stock  Option is at least one  hundred  ten percent
                  (110%) of the Fair  Market  Value  (at the time the  Incentive
                  Stock Option is granted) of the Common Stock and the Incentive
                  Stock Option is not exercisable  more than five (5) years from
                  the date it is granted.

         3.7      Termination of Employment

         (a)      In the event a  Participant's  employment by, or  relationship
                  with,  the Company  shall  terminate for any reason other than
                  those reasons  specified in Sections  3.7(b),  (c), (d) or (e)
                  hereof  while such  Participant  holds Stock  Options  granted
                  under  the  Plan,  then  all  rights  of any  kind  under  any
                  outstanding  Option held by such  Participant  which shall not
                  have previously lapsed or terminated shall expire immediately.




                                        6

<PAGE>


         (b)      If a Participant's  employment by, or  relationship  with, the
                  Company or its  Subsidiaries  shall  terminate  as a result of
                  such Participant's total disability, each Stock Option held by
                  such   Participant   (which  has  not  previously   lapsed  or
                  terminated)  shall be  exercisable by such  Participant  for a
                  period of six months after  termination but only to the extent
                  the  Option  is  otherwise  exercisable  during  that  period.
                  Notwithstanding the foregoing,  the Committee may in the event
                  of such  disability  accelerate  the date after  which a Stock
                  Option is exercisable, in whole or in part, which change shall
                  be in the Committee's  sole  discretion and be final,  binding
                  and  conclusive.  For  purposes  of  this  paragraph,   "total
                  disability" shall mean permanent mental or physical disability
                  as determined by the Committee.

         (c)      In the event of the death of a Participant,  each Stock Option
                  held by such Participant  (which has not previously  lapsed or
                  terminated)   shall  be   exercisable   by  the   executor  or
                  administrator of the Participant's  estate or by the person or
                  persons to whom the deceased  Participant's  rights thereunder
                  shall  have  passed  by will  or by the  laws  of  descent  or
                  distribution,  for a  period  of six  (6)  months  after  such
                  Participant's  death  but only to the  extent  the  Option  is
                  otherwise exercisable during that period.  Notwithstanding the
                  foregoing,  the  Committee  may in the  event  of  such  death
                  accelerate the date after which a Stock Option is exercisable,
                  in whole or in part,  which change shall be in the Committee's
                  sole discretion and be final, binding and conclusive.

         (d)      If a  Participant's  employment by the Company shall terminate
                  by reason of such Participant's  retirement in accordance with
                  Company  policies,  each Stock Option held by such Participant
                  at the date of termination (which has not previously lapsed or
                  terminated)  shall be  exercisable  for a period  of three (3)
                  months after termination, but only to the extent the Option is
                  otherwise exercisable during that period.

         (e)      In the  event  the  Company  terminates  the  employment  of a
                  Participant who at the time of such termination was an officer
                  of the  Company  and had  been  continuously  employed  by the
                  Company during the two (2) year period  immediately  preceding
                  such   termination,   for  any  reason   except  "good  cause"
                  (hereafter defined) and except upon such Participant's  death,
                  total  disability or  retirement  in  accordance  with Company
                  policies,  each Stock Option held by such  Participant  (which
                  has not  previously  lapsed or  terminated  and which has been
                  held by such Participant for more than six (6) months prior to
                  such  termination)  shall be exercisable for a period of three
                  (3) months after such termination,  but only to the extent the
                  Option  is  otherwise   exercisable   during  that  period.  A
                  termination  for "good cause" shall be deemed to have occurred
                  only if the  Participant  in  question  (i) is  terminated  by
                  written notice for dishonesty,  because of his conviction of a
                  felony, or because of his violation of any material  provision
                  of any  employment or other  agreement with the Company or any




                                        7
<PAGE>


                  of its  Subsidiaries,  or (ii)  shall  voluntarily  resign  or
                  terminate  his  employment  with  the  company  or  any of its
                  Subsidiaries  under or followed by such circumstances as would
                  constitute  a  breach  of  any   material   provision  of  any
                  employment or other  agreement  between him and the Company or
                  any of its Subsidiaries,  or (iii) shall have committed an act
                  of  dishonesty  not  discovered  by the  Company or any of its
                  Subsidiaries prior to the cessation of his employment with the
                  Company or any of  its  Subsidiaries,  but  which  would  have
                  resulted in   his  discharge  if  discovered   prior  to  such
                  date, or (iv) shall,  either before or after  cessation of his
                  employment  with  the  Company  or any  of  its  Subsidiaries,
                  without  the  written  consent  of the  company  or any of its
                  Subsidiaries,  use  (except  for the benefit of the Company or
                  any of its  Subsidiaries)  or disclose to any other person any
                  confidential information relating to the business or any trade
                  secrets of the Company or any of its Subsidiaries  obtained as
                  a result of or in connection with such employment.

         3.8      Effect of Leaves of Absence

                  It shall not be considered a termination of employment  when a
Participant  is on  military  or sick  leave or such other type leave of absence
which is considered  as continuing  intact the  employment  relationship  of the
Participant with the Company or any of its  Subsidiaries.  In case of such leave
of absence, the employment  relationship shall be deemed to have continued until
the later of (i) the date when such leave shall have lasted  ninety (90) days in
duration,  or (ii) the date as of which the  Participant's  right to  employment
shall have no longer been guaranteed either by statute or contract.


4.       MISCELLANEOUS PROVISIONS

         4.1      Adjustments Upon Changes in Capitalization

         (a)      In the event of  changes to the  outstanding  shares of Common
                  Stock  of  the   Company   through   reorganization,   merger,
                  consolidation,   recapitalization,   reclassification,   stock
                  split-up, stock dividend, stock consolidation or otherwise, or
                  in the  event  of a sale  of all or  substantially  all of the
                  assets  of  the  Company,  an  appropriate  and  proportionate
                  adjustment  shall be made in the  number and kind of shares as
                  to  which  Stock  Options  may  be  granted.  A  corresponding
                  adjustment  changing  the number or kind of shares  and/or the
                  purchase  price  per share of  unexercised  Stock  Options  or
                  portions  thereof  which shall have been granted  prior to any
                  such change shall likewise be made.

         (b)      Notwithstanding   the   foregoing,    in   the   case   of   a
                  reorganization,  merger  or  consolidation,  or sale of all or
                  substantially  all of the  assets of the  Company,  in lieu of
                  adjustments as aforesaid,  the Committee may in its discretion



                                       8

<PAGE>


                  accelerate  the date after which a Stock Option may or may not
                  be  exercised   or  the  stated   expiration   date   thereof.
                  Adjustments or changes under this Section shall be made by the
                  Committee,  whose  determination  as to  what  adjustments  or
                  changes shall be made, and the extent thereof, shall be final,
                  binding and conclusive.

         4.2      Non-Transferability

         No Stock  Option  shall be  transferable  except by will or the laws of
descent and distribution,  nor shall any Stock Option be exercisable  during the
Participant's  lifetime by any person other than the Participant or his guardian
or legal representative.

         4.3      Withholding

         The  Company's   obligations  under  this  Plan  shall  be  subject  to
applicable federal, state and local tax withholding requirements. Federal, state
and local withholding tax due at the time of a grant or upon the exercise of any
Stock  Option  may, in the  discretion  of the  Committee,  be paid in shares of
Common Stock  already owned by the  Participant  or through the  withholding  of
shares otherwise issuable to such Participant, upon such terms and conditions as
the Committee shall  determine.  If the  Participant  shall fail to pay, or make
arrangements  satisfactory  to the Committee for the payment,  to the Company of
all such federal,  state and local taxes required to be withheld by the Company,
then the Company shall, to the extent permitted by law, have the right to deduct
from any payment of any kind  otherwise due to such  Participant an amount equal
to any federal,  state or local taxes of any kind required to be withheld by the
Company.

         4.4      Compliance with Law and Approval of Regulatory Bodies

         No Stock  Option shall be  exercisable  and no shares will be delivered
under the Plan except in compliance  with all applicable  federal and state laws
and regulations including,  without limitation,  compliance with all federal and
state securities laws and withholding tax  requirements.  Any share  certificate
issued to evidence shares for which a Stock Option is exercised may bear legends
and statements  the Committee  shall deem  advisable to assure  compliance  with
federal and state laws and regulations. No Stock Option shall be exercisable and
no shares will be  delivered  under the Plan,  until the  Company  has  obtained
consent  or  approval  from  regulatory   bodies,   federal  or  state,   having
jurisdiction over such matters as the Committee may deem advisable.  In the case
of the exercise of a Stock Option by a person or estate  acquiring  the right to
exercise  the Stock  Option as a result  of the  death of the  Participant,  the
Committee  may  require  reasonable  evidence as to the  ownership  of the Stock
Option and may require  consents and releases of taxing  authorities that it may
deem advisable.






                                        9

<PAGE>


         4.5      No Right to Employment

         Neither the  adoption of the Plan nor its  operation,  nor any document
describing or referring to the Plan,  or any part  thereof,  nor the granting of
any Stock Options  hereunder,  shall confer upon any Participant  under the Plan
any right to continue in the employ of the Company or any  Subsidiary,  or shall
in any way  affect  the right  and power of the  Company  or any  Subsidiary  to
terminate  the  employment  of any  Participant  at any  time  with  or  without
assigning a reason therefore,  to the same extent as might have been done if the
Plan had not been adopted.

         4.6      Exclusion from Pension Computations

         By  acceptance  of a grant  of a  Stock  Option  under  the  Plan,  the
recipient  shall be deemed to agree that any income realized upon the receipt or
exercise  thereof or upon the  disposition of the shares  received upon exercise
will not be taken into  account as "base  remuneration",  "wages",  "salary"  or
"compensation"  in determining  the amount of any  contribution to or payment or
any other benefit under any pension,  retirement,  incentive,  profit-sharing or
deferred compensation plan of the Company or any Subsidiary.

         4.7      Abandonment of Options

         A  Participant  may at any time  abandon  a Stock  Option  prior to its
expiration date. The abandonment shall be evidenced in writing,  in such form as
the  Committee  may from time to time  prescribe.  A  Participant  shall have no
further rights with respect to any Stock Option so abandoned.

         4.8      Interpretation of the Plan

         Headings are given to the Sections of the Plan solely as a  convenience
to facilitate reference, such headings,  numbering and paragraphing shall not in
any case be deemed in any way  material or relevant to the  construction  of the
Plan or any provision hereof. The use of the masculine gender shall also include
within its meaning the  feminine.  The use of the  singular  shall also  include
within its meaning the plural and vice versa.

         4.9      Use of Proceeds

         Funds  received by the Company upon the exercise of Stock Options shall
be used for the general corporate purposes of the Company.

         4.10     Construction of Plan

         The  place  of  administration  of the Plan  shall  be in the  State of
Illinois,  and the validity,  construction,  interpretation,  administration and
effect of the Plan and of its rules and regulations,  and rights relating to the
Plan,  shall be determined  solely in  accordance  with the laws of the State of
Illinois.


         BOARD OF DIRECTORS APPROVAL           _____________________________


         SHAREHOLDER APPROVAL                  _____________________________





                                       10

                               


                                                                     EXHBIT 10.2

                  E M P L O Y M E N T     A G R E E M E N T


         THIS  AGREEMENT,  made and  entered  into this 29th day of April,  1996
effective  for  the  term  provided  herein,   by  and  between  CTI  Industries
Corporation,   a  Delaware   corporation  (the  "Company")  and  John  C.  Davis
(hereinafter referred to as the "Executive").

         WHEREAS,  the  Executive  is a founder of the Company and is, and since
the inception of the Company has been, an executive officer of the Company;

         WHEREAS, the Company desires to be assured of the continued association
and  services of the  Executive  and the  Executive  is willing to provide  such
continued  services as  Executive  Vice  President-  Sales of the Company on the
terms provided herein;

         NOW,  THEREFORE,  in  consideration  of  the  mutual  covenants  herein
contained, the parties hereto agree as follows:

         1.       Employment, Duties and Authority.

                  1.1 The Company  agrees to continue  Executive  in its employ,
         and  Executive  agrees to remain in the employ of the Company,  for the
         period  stated  in  paragraph  3 hereof  and upon the  other  terms and
         conditions herein provided.

                  1.2 During the period of his employment  hereunder,  Executive
         agrees  to  serve  as  Executive  Vice   President-Sales,   and  to  be
         responsible  for the  marketing  and  sale of the  Company's  products,
         reporting directly to the President of the Company.

                  1.3  During  the  term of  Executive's  employment  hereunder,
         Executive  shall  devote his full  energies,  interest,  abilities  and
         productive time to the  performance of his duties and  responsibilities
         hereunder and will perform such duties and responsibilities  faithfully
         and with reasonable care for the welfare of the Company.

         2.       Compensation and Benefits.

                  2.1 Salary.  The  Company  shall pay to  Executive  during the
         initial  term of  employment  hereunder  a salary at an annual  rate of
         $150,000.  The salary  shall be paid by the Company to  Executive in 26
         equal  bi-weekly  installments,  less amounts  which the Company may be
         required to withhold from such payments by applicable federal, state or
         local laws or  regulations.  The annual rate of salary shall be subject
         to review and  adjustment  by the Board of Directors  from time to time
         but, during the initial term shall not be less than $150,000.

                  2.2      Benefits; Expense Reimbursement.

                           2.2.1 The  Executive  shall be entitled to, and shall
                           receive,  all other benefits of employment  available
                           to  other   executives  of  the  Company   generally,
                           including,  without limitation,  participation in any
                           hospital,  surgical,  medical or other  group  health
                           plans or accident benefits,  life insurance benefits,
                          



                                       1
<PAGE>



                           pension  or  profit-sharing  plans,  bonus  plans  or
                           vacation plans as shall be instituted by the Company,
                           in its sole discretion.

                           2.2.2  During  the term  hereof,  the  Company  shall
                  reimburse  Executive for all reasonable and necessary expenses
                  incurred  by  Executive  in  the  performance  of  his  duties
                  hereunder, including without limitation, travel (including all
                  automobile  expenses),  meals,  lodging,  office  supplies  or
                  equipment subject to such reasonable limitations, restrictions
                  and  reporting  standards  as the  Board of  Directors  of the
                  Company  may  from  time to time  establish.  Executive  shall
                  provide  to the  Company  promptly  after  incurring  any such
                  expenses  a  detailed  report  thereof  and  such  information
                  relating  thereto  as the  Company  shall  from  time  to time
                  require.  Such information  shall be sufficient to support the
                  deductibility  of all such expenses by the Company for federal
                  income tax purposes.

         3.       Term.

         The employment of Executive hereunder shall be for a term commencing on
February 1, 1996 and expiring on January 31, 1998.  Upon the  expiration  of the
initial term or any renewal term of Executive's  employment hereunder,  the term
of such employment  automatically shall be renewed for an additional term of one
year  commencing on February 1 and expiring on the succeeding  January 31 unless
Executive or the Company  shall give notice of the  termination  of  Executive's
employment  and this  Agreement by written notice to the other more than 60 days
prior to the date of expiration of the initial or any renewal term. In the event
that such  notice of  termination  shall be given  timely this  Agreement  shall
terminate on the date of expiration of such initial or renewal term.

         4.       Termination.

                  4.1 The Company shall be entitled to terminate  this Agreement
         prior  to  the  expiration  of its  term  or any  renewal  term  on the
         occurrence of an event of default with respect to Executive as provided
         herein.

                  4.2 For purposes of this  Agreement,  an event of default with
         respect to Executive shall include:

                           4.2.1 Any failure by Executive to perform his duties,
                  responsibilities  or  obligations  hereunder in a faithful and
                  diligent  manner or with  reasonable care and (if such failure
                  can be cured) the failure by  Executive  to cure such  failure
                  within 10 days after  written  notice  thereof shall have been
                  given to Executive by the Company; or

                           4.2.2  Commission by Executive of any material act of
                  dishonesty  as an employee of the Company or of  disloyalty to
                  the Company,  or any wrongful or  unauthorized  appropriation,
                  taking or misuse of funds, property or business  opportunities
                  of the Company.

                  4.3 Executive  shall be entitled to terminate  his  employment
         with the Company under this  Agreement  prior to the  expiration of its
         term upon the  occurrence  of an event of default  with  respect to the
         Company.




                                       2

<PAGE>


                  4.4 For  purposes of this  Agreement  an event of default with
         respect to the Company shall include:

                           4.4.1 Any  failure  by the  Company  to  perform  its
                  obligations  to Executive  under this  Agreement  and (if such
                  failure  can be cured) the failure by the Company to cure such
                  failure within 10 days after written notice thereof shall have
                  been given to the Company by Executive;

                           4.4.2           The Company shall:

                                    (a)    admit in writing its inability to pay
                                           its debts  generally  as they  become
                                           due,

                                    (b) file a  petition  for  relief  under any
                           chapter  of Title 11 of the United  States  Code or a
                           petition  to  take   advantage   of  any   insolvency
                           provision  under  the laws of the  United  States  of
                           America or any state thereof,

                                    (c) make a assignment for the benefit of its
                           creditors,

                                    (d) consent to the appointment of a receiver
                           of itself or of the whole or any substantial  part of
                           its property,

                                    (e)  suffer the entry of an order for relief
                           under any  chapter  of Title 11 of the  United  Sates
                           Code, or

                                    (f)  file  a  petition  or  answer   seeking
                           reorganization  under the Federal  Bankruptcy Laws or
                           any other  applicable  law or  statute  of the United
                           States of America or any state thereof.

                  4.5  In  the  event  of  termination  of  this  Agreement  and
         Executive's  employment  hereunder by the Company pursuant to paragraph
         4.1 hereof,  all rights and  obligations  of the Company and  Executive
         hereunder shall terminate on the date of such  termination,  subject to
         the following:

                           4.5.1 Executive shall be entitled to receive (subject
                  to any rights of setoff or  counterclaim  by the  Company) all
                  salary and benefits which shall have accrued prior to the date
                  of such  termination and the obligation of the Company for the
                  payment of salary or benefits  shall  terminate as at the date
                  of such termination;

                           4.5.2 All rights of the  Company or  Executive  which
                  shall  have  accrued  hereunder  prior  to the  date  of  such
                  termination,  and all  provisions of this  Agreement  provided
                  herein to  survive  termination  of  employment  of  Executive
                  hereunder,  shall survive such termination and the Company and
                  Executive  shall  continue to be bound by such  provisions  in
                  accordance with the terms thereof;



                                       3

<PAGE>
                  4.6 In the event of  termination of the Agreement by Executive
         in accordance with paragraph 4.3 hereof,  all rights and obligations of
         the Company and Executive hereunder shall terminate on the date of such
         termination, subject to the following:

                           4.6.1  Executive  shall be  entitled  to receive  all
                  salary and benefits which shall have accrued prior to the date
                  of such  termination  and  the  Company's  obligation  for the
                  payment of salary and benefits shall  terminate as of the date
                  of such termination;

                           4.6.2 All rights of the  Company or  Executive  which
                  shall  have  accrued  hereunder  prior  to the  date  of  such
                  termination  and the  obligations  of  Executive  pursuant  to
                  paragraphs 5, 6 and 7 provided  herein to survive  termination
                  of  employment  of  Executive  hereunder  shall  survive  such
                  termination  and the Executive  shall  continue to be bound by
                  such provisions in accordance with their terms.

                  4.7 In the event of the death of Executive  during the term or
         any renewal term hereof,  all rights and obligations of the Company and
         Executive  hereunder shall  terminate on the date of such  termination,
         subject to the following:

                           4.7.1 Executive's personal  representative,  shall be
                  entitled to receive all salary and  benefits  which shall have
                  accrued  prior  to  the  date  of  such  termination  and  the
                  Company's  obligations  for the payment of salary and benefits
                  shall terminate as of the date of such termination;

                           4.7.2 All rights of the  Company or  Executive  which
                  shall  have  accrued  hereunder  prior  to the  date  of  such
                  termination  and the  obligations  of  Executive  pursuant  to
                  paragraphs 5, 6 and 7 provided  herein to survive  termination
                  of  employment  of  Executive  hereunder  shall  survive  such
                  termination  and the Executive  shall  continue to be bound by
                  such   provisions   in  accordance   with  their  terms.   The
                  obligations of paragraphs 5, 6 and 7 shall be binding upon the
                  heirs,  legatees  or  personal  or  legal  representatives  of
                  Executive.

         5.       Confidential Information.

                  5.1 "Confidential  Information" means information disclosed by
         the Company to Executive,  or developed or obtained by Executive during
         his  employment  by the Company,  either  before the date or during the
         term of this Agreement, provided that such information is not generally
         known in the  business  and  industry  in which the  Company  is or may
         subsequently  become  engaged,  relating to or concerning the business,
         projects, products, processes,  formulas, know-how, techniques, designs
         or methods of the Company,  whether relating to research,  development,
         manufacture,    purchasing,   accounting,    engineering,    marketing,
         merchandising,  selling or otherwise. Without limitation,  Confidential
         Information   shall  include  all  know-how,   technical   information,
         inventions, ideas, concepts, processes and designs relating to products
         of the Company,  whether now existing or hereafter  developed,  and all
         prices,   customer   names,   customer   lists,   marketing  and  other
         relationships,  whether  contractual or not,  between the Company,  its
         suppliers,  customers,  employees,  agents, consultants and independent
         contractors.




                                        4

<PAGE>


                  5.2  Executive  agrees  that,  during the term hereof or while
         Executive shall receive compensation hereunder and after termination of
         his  employment  with  the  Company  for so  long  as the  Confidential
         Information shall not be generally known or generally disclosed (except
         by  Executive  or by means of wrongful  use or  disclosure),  Executive
         shall  not use any  Confidential  Information,  except on behalf of the
         Company   during  the  term  hereof,   or  disclose  any   Confidential
         Information to any person, firm, partnership,  company,  corporation or
         other  entity,  except as  authorized  by the Board of Directors of the
         Company.

         6.       Inventions.

                  6.1  "Inventions"  shall mean  discoveries,  concepts,  ideas,
         designs, methods,  formulas,  know-how,  techniques or any improvements
         thereon,  whether patentable or not, made,  conceived or developed,  in
         whole or in part, by Executive.

                  6.2 Executive  covenants and agrees to  communicate  and fully
         disclose  to  the  Board  of  Directors  of the  Company  any  and  all
         Inventions  made or  conceived  by him during the term  hereof or while
         receiving  any  compensation  or payment  from the  Company and further
         agrees that any and all such Inventions  which he may conceive or make,
         during the term hereof or while receiving any  compensation or payments
         from the Company,  shall be at all times and for all purposes  regarded
         as acquired and held by him in a fiduciary  capacity and solely for the
         benefit of the Company and shall be the sole and exclusive  property of
         the Company.  The provisions of this subparagraph shall not apply to an
         invention for which no equipment,  supplies, facilities or trade secret
         information of the Company was used and which was developed entirely on
         the Executive's own time,  unless (a) the invention  relates (i) to the
         business  of  the  Company,   or  (ii)  to  the  Company's   actual  or
         demonstrably anticipated research or development,  or (b) the invention
         relates from any work performed by Executive for the Company.

                  6.3  Executive  also  covenants and agrees that he will assist
         the Company in every  proper way upon request to obtain for its benefit
         patents for any and all inventions  referred to in paragraph 6.2 hereof
         in any and all countries.  All such patents and patent applications are
         to be, and remain,  the exclusive  property of the Company for the full
         term thereof and to that end, the  Executive  covenants and agrees that
         he will,  whenever so requested  by the Company or its duly  authorized
         agent,  make,  execute  and  deliver to the  Company,  its  successors,
         assigns or nominees,  without  charge to the Company  except for out of
         pocket  expenses,  any all  applications,  applications  for divisions,
         renewals,  reissues,  specifications,  oaths, assignments and all other
         instruments  which the Company shall deem  necessary or  appropriate in
         order to apply for and obtain  patents of the United  States or foreign
         countries  for any and all  Inventions  referred  to in  paragraph  6.2
         hereof or in order to assign and convey to the Company, its successors,
         assigns or nominees,  the sole and exclusive right,  title and interest
         in and to such Inventions,  applications or patents. Executive likewise
         covenants  and  agrees  that  his   obligations  to  execute  any  such
         instruments   or  papers  shall   continue   after  the  expiration  or
         termination  of  this  Agreement  with  respect  to any  and  all  such
         Inventions,  and such  obligations  shall be  binding  upon his  heirs,
         executors, assigns, administrators or other legal representatives.



                                        5

<PAGE>

         7.       Writings and Working Papers.

         Executive  covenants  and  agrees  that any and all  books,  textbooks,
letters,  pamphlets,  drafts, memoranda or other writings of any kind written by
him for or on behalf of the Company or in the performance of Executive's  duties
hereunder,  Confidential  Information  referred to in paragraph 5 hereof and all
notes,  records and drawings made or kept by him of work performed in connection
with his  employment  by the  Company  shall  be and are the sole and  exclusive
property  of the  Company  and the  Company  shall  be  entitled  to any and all
copyrights thereon or other rights relating thereto. Executive agrees to execute
any and  all  documents  or  papers  of any  nature  which  the  Company  or its
successors,  assigns or  nominees  deem  necessary  or  appropriate  to acquire,
enhance,  protect,  perfect,  assign,  sell or  transfer  its rights  under this
paragraph. Executive also agrees that upon request he will place all such notes,
records and  drawings  in the  Company's  possession  and will not take with him
without  the  written  consent of a duly  authorized  officer of the Company any
notes,  records,  drawings,   blueprints  or  other  reproductions  relating  or
pertaining  to  or  connected  with  his  employment  of  the  business,  books,
textbooks,  pamphlets,  documents  work or  investigations  of the Company.  The
obligations of this paragraph shall survive the term of employment  hereunder or
the termination or expiration of the term or any renewal term hereof.


         8.       Specific Enforcement.

         Executive is  obligated  under this  Agreement  to render  service of a
special,  unique,  unusual,  extraordinary and intellectual  character,  thereby
giving  this  Agreement  peculiar  value  so that the  loss of such  service  or
violation by Executive of this  Agreement  could not reasonably or adequately be
compensated  in damages in an action at law.  Therefore,  in  addition  to other
remedies  provided by law,  the Company  shall have the right during the term or
any renewal term of this  Agreement (or  thereafter  with respect to obligations
continuing  after the  expiration or  termination  of this  Agreement) to compel
specific  performance hereof by Executive or to obtain injunctive relief against
violations  hereof by Executive,  and if the Company  prevails in any proceeding
therefor, it will also be entitled to recover all costs and expenses incurred by
the Company in connection therewith, including attorneys' fees.

         9.       Assignment.

         The rights and duties of a party  hereunder  shall not be assignable by
that party, except that the Company may assign this Agreement and all rights and
obligations  hereunder  to,  and may  require  the  assumption  thereof  by, any
corporation or any other business entity which succeeds to all or  substantially
all the  business of the Company  through  merger,  consolidation  or  corporate
reorganization  or by acquisition of all or  substantially  all of the assets of
the Company.

         10.      Binding Effect.

         This  Agreement  shall be  binding  upon the  parties  hereto and their
respective  successors in interest,  heirs and personal  representatives and, to
the extent permitted herein, the assigns of the Company.

         11.      Severability.

         If any  provision of this  Agreement or any part hereof or  application
hereof to any person or circumstance  shall be finally  determined by a court of
competent  jurisdiction  to be  invalid  or 



                                        6

<PAGE>


unenforceable to any extent,  the remainder of this Agreement,  or the remainder
of  such  provision  or  the   application  of  such  provision  to  persons  or
circumstances  other  than  those  as to  which  it has  been  held  invalid  or
unenforceable,  shall  not be  affected  thereby  and  each  provision  of  this
Agreement shall remain in full force and effect to the fullest extent  permitted
by law. The parties also agree that,  if any portion of this  Agreement,  or any
part  hereof or  application  hereof,  to any  person or  circumstance  shall be
finally  determined  by a court  of  competent  jurisdiction  to be  invalid  or
unenforceable to any extent, any court may so modify the objectionable provision
so as to make it valid, reasonable and enforceable.

         12.      Notices.

         All notices, or other communications  required or permitted to be given
hereunder  shall be in  writing  and shall be  delivered  personally  or mailed,
certified mail,  return receipt  requested,  postage prepaid,  to the parties as
follows:

         If to the Company:                 CTI Industries Corporation
                                            22160 N. Pepper Road
                                            Barrington, Illinois  60010




         If to Executive:                   John C. Davis

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

Any notice mailed in accordance  with the terms hereof shall be deemed  received
on the third day  following  the date of  mailing.  Either  party may change the
address  to which  notices  to such  party may be given  hereunder  by serving a
proper notice of such change of address to the other party.

         13.      Entire Agreement.

         This Agreement  constitutes  the entire  agreement  between the parties
hereto  with  respect to the  subject  matter  hereof and  supersedes  all prior
written  or  oral  negotiations,   representations,   agreements,   commitments,
contracts or understandings with respect thereto. No modification, alteration or
amendment to this  Agreement may be made unless the same shall be in writing and
signed by both of the parties hereto.

         14.      Waivers.

         No failure  by either  party to  exercise  any of such  party's  rights
hereunder or to insist upon strict  compliance  with  respect to any  obligation
hereunder,  and no custom or practice of the parties at variance  with the terms
hereof,  shall  constitute a waiver by either  party to demand exact  compliance
with the terms hereof.  Waiver by either party of any particular  default by the
other  party shall not affect or impair  such  party's  rights in respect to any
subsequent  default of the same or a  different  nature,  nor shall any delay or
omission of either party to exercise any rights  arising from any default by the
other  party  affect or impair  such  party's  rights as to such  default or any
subsequent default.




                                       7

<PAGE>



         15.      Governing Law; Jurisdiction.

                  15.1  For  purposes  of   construction,   interpretation   and
         enforcement,  this Agreement  shall be deemed to have been entered into
         under  the laws of the  State of  Illinois  and its  validity,  effect,
         performance,  interpretation,  construction  and  enforcement  shall be
         governed by and subject to the laws of the State of Illinois.

                  15.2  Any and all  suits  for any  and  every  breach  of this
         Agreement  may be instituted  and  maintained in any court of competent
         jurisdiction in the State of Illinois and the parties hereto consent to
         the  jurisdiction and venue in such court and the service of process by
         certified  mail to the addresses  for the parties  provided for notices
         herein.

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


                                             CTI INDUSTRIES CORPORATION



                                             By:  s/s Stephen M. Merrick
                                                  ----------------------
                                                  Authorized Officer


                                                         

Attest:


- ------------------------------
Secretary


                                             EXECUTIVE:


                                             /s/ John C. Davis
                                                 ----------------
                                                        


                                        8





                                                                    EXHIBIT 10.3

                           STOCK REDEMPTION AGREEMENT
                                


         THIS  AGREEMENT  is entered  into this 1st day of March,  1996,  by and
between  John  C.  Davis,  an  individual  residing  at   ______________________
("Seller") and CTI Industries  Corporation,  a Delaware corporation,  having its
principal  place of business at 22160 North  Pepper Road,  Barrington,  Illinois
(the "Company).

         WHEREAS, Seller (as Trustee under the John C. Davis Trust) is the owner
of 1,348,797 shares of the common stock of the Company (such shares  hereinafter
referred to as the "Shares");

         WHEREAS,  Seller  desires to sell and Company  desires to purchase  and
redeem certain of the Shares on the terms and conditions provided herein; and

         WHEREAS,  Seller desires to grant to the Company a series of options to
purchase and redeem the remaining  Shares on the terms and  conditions  provided
herein;

         WHEREAS,  the Company desires to grant to Seller a series of options to
sell to the Company  certain of the Shares on the terms and conditions  provided
herein; and

         WHEREAS,  the Company and Seller are parties to an Employment Agreement
of even date (the "Employment Agreement").

         NOW,  THEREFORE,  in  consideration  of the  premises and of the terms,
covenants and  conditions  hereinafter  contained,  the parties  hereto agree as
follows:

         1.  Sale and  Purchase  of  Shares.  Subject  to and on the  terms  and
conditions hereof, in reliance on the  representations and warranties herein and
for the  consideration  herein,  Seller  agrees to sell to the Company,  and the
Company  agrees to purchase and redeem from Seller,  266,667 Shares at the price
of Seventy-Five Cents ($.75) as follows:

                  1.1 On the 10th day of each month  commencing  March 10, 1996,
         and  continuing  through  February 10, 1998,  the Company  shall pay to
         Seller for the  redemption of Shares the amount of $8,333.33.  Payments
         shall be made by Company  check mailed to Seller on or before the dates
         due at the address of Seller provided herein.

                  1.2 Upon making each payment  provided  for in  paragraph  1.1
         above,  the Company  shall be deemed to have  purchased  that number of
         Shares arrived at by dividing the payment amount by the Purchase Price,
         as defined in paragraph 4.1, at the time of the payment.

                  1.3 After the Company shall have  purchased a total of 266,667
         Shares  pursuant to the terms of this  paragraph 1 and  paragraph 2, it
         shall have no further obligations to make payments under this paragraph
         1.



                                        1

<PAGE>



         2. Company's Option. Subject to and on the terms and conditions hereof,
Seller hereby grants to the Company the option to purchase up to 866,666  Shares
(less that  number of Shares  purchased  pursuant to  paragraph  1) for a period
commencing  on the date of this  Agreement and  terminating  January 31, 1998 as
follows:

                  2.1 The  exercise  price of the option  shall be the  Purchase
         Price,  as defined in paragraph 4.1, at the time of the exercise of the
         option.

                  2.2 The Company  shall  exercise the option by giving  written
         notice of the exercise to Seller, specifying the number of Shares being
         redeemed,  together  with a check in the amount of the exercise  price.
         The option may be exercised in whole or part until  termination but can
         be exercised no more often than once a month during its term.

                  2.3 After the Company shall have  purchased a total of 866,666
         Shares  pursuant to the terms of paragraph 1 and  paragraph 2, it shall
         have no further option to purchase Shares under this paragraph 2.

         3. Seller's  Option.  Subject to the terms and conditions  hereof,  the
Company  hereby  grants  Seller the option to sell to the  Company up to 866,666
Shares (less Shares purchased by the Company pursuant to paragraphs 1 and 2) for
a period  commencing  on February 1, 1998 and  terminating  January 31, 2001, as
follows:

                  3.1  Seller  shall  exercise  its  option to have the  Company
         purchase  Shares  during any fiscal  quarter  (commencing  November  1,
         February 1, May 1, and August 1) during the option  period by providing
         written  notice of such exercise to the Company within ten (10) days of
         the end of such fiscal quarter.

                  3.2  The  Company  shall  make  payments  to  Seller  for  the
         redemption  of  Shares  within  thirty  (30)  days  of the  end of each
         calendar quarter for which the option has been exercised. Such payments
         shall be equal to one-half of the  Company's Net Profit After Taxes for
         that  quarter  (as  defined in  paragraph  4.3) to the extent  that Net
         Profits After Taxes exceeds $250,000 for such quarter.  For example, if
         Net Profits After Taxes is $300,000 for a fiscal  quarter for which the
         option has been  exercised,  the  payment  would  equal  $25,000  (.5 x
         ($300,000-$250,000)).  Notwithstanding  the above, the maximum payments
         the Company  shall be obligated to make for  redemption of Shares under
         this  paragraph in any fiscal year shall be $150,000.  In the event the
         Company shall pay to Seller under this paragraph an amount in excess of
         this  amount,  the Company may apply such excess to amounts it would be
         obligated  to pay in future  quarters  for which  the  option  has been
         exercised.

                  3.3 The Company  shall be deemed to have  redeemed that number
         of Shares  arrived at by  dividing  the  amount of each  payment by the
         Purchase  Price,  as  defined  in  paragraph  4.1,  at the  time of the
         payment.

                  3.4 After the  Company  shall have  redeemed  pursuant  to the
         terms of paragraph 1,  paragraph 2 and  paragraph 3, a total of 866,666
         Shares,  the  Company  shall have no further  obligations  to  purchase
         Shares under this paragraph 3.

 

                                        2

<PAGE>


        4.       Certain Definitions.

                  4.1 "Purchase  Price" shall mean for any Shares  purchased and
         redeemed by the Company from the date of this  Agreement to October 31,
         1977,  the sum of $.75 per share and shall mean for all  periods  after
         November 1, 1977,  an amount equal to the greater of (i) $.75 per share
         or (ii)  140% of the  Book  Value  Per  Share  determined  on a  fiscal
         quarterly basis.

                  4.2  "Book   Value  Per  Share"   shall  mean  the   Company's
         stockholder's equity as indicated on the Company's financial statements
         at  the  end of any  fiscal  quarter  divided  by  the  Company's  then
         outstanding  shares on a fully diluted basis. The determination of Book
         Value Per Share as  calculated by the  Company's  internal  accountants
         shall  be  final  and  binding  on the  parties  for  purposes  of this
         paragraph. The Book Value Per Share as of the end of any fiscal quarter
         shall be used in calculating  the Purchase Price for  redemptions  made
         during the following fiscal quarter.

                  4.3 "Net Profits  After Taxes"  shall mean the  Company's  Net
         Income  as  indicated  on the  Company's  financial  statements,  after
         accruing for taxes and  extraordinary  items. The  determination of Net
         Profit After Taxes as calculated by the Company's internal  accountants
         shall  be  final  and  binding  on the  parties  for  purposes  of this
         paragraph.

         5. Delivery of  Certificates.  Upon payment of any amounts to Seller by
the Company for the purchase and redemption of Shares, pursuant to paragraphs 1,
2 or 3, Seller shall deliver certificates to the Company representing the Shares
so purchased and such Shares shall be cancelled and shall become  authorized but
unissued shares of the common stock of the Company. In the event Seller delivers
certificates for a number of Shares in excess of the Shares to be redeemed,  the
Company  shall return to Seller a  certificate  representing  the balance of the
Shares.

         6.  Restrictions  on  Repurchase.  In the event that, at any time,  the
purchase and redemption of any of the Shares is prohibited by, or would violate,
any  applicable  law or  regulation,  or any contract or instrument to which the
Company is a party or by which it is obund,  the  obligation  of the  Company to
purchase and redeem Shares  hereunder,  and to make payment  therefor,  shall be
postponed  and such  purchase and payment shall not be made at such time but, at
such time as such purchase, redemption and payment may be made, the Company, and
Davis,  shall be obligated to consummate  such purchase and  redemption  and the
Company shall make all payemnts  therefor to Davis. With respect to any periodic
payments  provided for herein which are  postponed by reason of this  paragraph,
such  payments  shall  commence on the same  periodic  basis at such time as the
purchase,  redemption  and payments are premitted to be made in accordance  with
the provisions hereof.

         The parties  acknowledge  that  Certificates  for all of the Shares are
presently  held by Bnak of America as security for the  obligations  of Davis to
such Bank and that (i) this  Agreement is subject to the rights of such Bank and
(ii) no  purchase or  redemption  of the Shares may be made unless nad until the
Shares are released by the Bank.




                                        3

<PAGE>


         7.       Term and Termination.

                  7.1 This Agreement  shall be for a term commencing on the date
         hereof,  and expiring  February 1, 2001,  subject to any obligations of
         the parties to pay for or deliver Shares hereunder.

                  7.2 The Company shall be entitled to terminate  this Agreement
         prior to the  expiration  of its term by written  notice to Seller upon
         the  occurrence  of an Event of Default  with  respect  to Seller.  For
         purposes of this Agreement,  an Event of Default with respect to Seller
         shall  mean  and  include  any  violation  by  Seller  of  any  of  his
         obligations  herein and (if such violation can be cured) the failure by
         Seller  to cure such  violation  within 15 days  after  written  notice
         thereof,  specifying the violation,  shall have been given to Seller by
         the Company,  or the  occurrence  of any uncured event of default under
         the Employment Agreement.

                  7.3 Seller shall be entitled to terminate this Agreement prior
         to the expiration of its term by written notice to the Company upon the
         occurrence of an Event of Default with respect to the Company. An Event
         of Default  with  respect to the  Company  shall mean and  include  any
         violation  by the  Company  of any of its  obligations  herein  and the
         failure  by the  Company  to cure such  violation  within 15 days after
         written  notice thereof shall have been given to the Company by Seller.
         The  nonpayment  by the Company of the  disputed  portion of any amount
         claimed to be due Seller  hereunder  shall not  constitute  an Event of
         Default,  if the Company shall contest the obligation of the Company to
         make such  payment in good faith,  until 10 days after a final award of
         an arbitrator  shall have been entered  determining that such amount is
         due and such amount then remains unpaid.

                  7.4  In the event  of  termination  of this  Agreement  by the
         Company pursuant to paragraph 7.2 hereof:

                           7.4.1 Seller shall be entitled to receive (subject to
                  any  rights of  setoff or  counterclaim  by the  Company)  all
                  amounts  due for  Shares  purchased  prior to the date of such
                  termination. Except as provided in the foregoing sentence, all
                  obligations of the Company  hereunder,  shall terminate and be
                  of no further  force or effect on the date of  termination  of
                  the Agreement by the Company pursuant to paragraph 7.2;

                           7.4.2 All  rights of the  Company  which  shall  have
                  accrued hereunder prior to the date of such  termination,  and
                  all  provisions of this Agreement  provided  herein to survive
                  expiration or  termination  of this  Agreement,  shall survive
                  such termination;

                           7.4.3   The Company's option to purchase Shares under
                  paragraph 2 shall survive such termination; and

                           7.4.4   Seller   shall   deliver   to   the   Company
                  certificates  for all Shares purchased by the Company pursuant
                  to   paragraphs  1,  2  or  3  hereof  to  the  date  of  such
                  termination.

                  7.5 In the event of termination of this Agreement by Seller in
         accordance with paragraph 7.3 hereof:



                                        4

<PAGE>


                           7.5.1 Seller shall be entitled to receive all amounts
                  due for Shares  purchased prior to the date of termination and
                  the obligation and rights of the Seller to sell further Shares
                  shall cease and terminate as of the date of such  termination;
                  and

                           7.5.2 All rights of Seller  which shall have  accrued
                  hereunder prior to the date of such termination  shall survive
                  such termination.

                  7.6 This  Agreement  shall  not  terminate  upon the  death or
         incapacity of Seller, but shall be binding on Seller's representatives.

                                      
         8.  Representations,  Warranties and Acknowledgments of Seller.  Seller
represents  and warrants to the Company that the  following are true and correct
as of the date hereof, and acknowledges, as follows:

                  8.1 Seller is the sole  owner of, and has good and  marketable
         title to, the Shares free and clear of any and all contracts,  options,
         commitments,  agreements,  liens, claims or encumbrances whether or not
         of record,  subject only to the pledge of the Shares to Bank of America
         as described herein.

                  8.2 Seller has the full right, power and authority to sell and
         transfer the Shares in accordance with the terms hereof subject only to
         the pledge of the Shares to Bank of America as provided herein.

                  8.3 Seller  acknowledges  that he was a founder of the Company
         and is an officer of the Company  and is fully  aware of the  financial
         condition of the Company and the status of the Company's past,  current
         and prospective operations.

                  8.5  Seller  acknowledges  that (i) there is not now,  and has
         never  been,  an active  trading  market  for the  common  stock of the
         Company,  (ii) there is no  established  market  price or value for the
         common  stock of the Company,  (iii)  neither the Company nor any other
         person  associated  with the  Company  has made any  representation  or
         statement to Seller concerning the condition of the Company,  financial
         or  otherwise,  or the value of the common stock of the  Company,  (iv)
         Seller  is not  relying  on any  information  in  connection  with this
         transaction other than his personal  knowledge of the Company and deems
         such  information  to be  sufficient  for  Seller's  purposes  in  this
         transaction, (v) Seller has determined that the price and terms for the
         purchase of the Shares  hereunder are fair and  appropriate and (vi) in
         the event that a trading  market does  develop for common  stock of the
         Company the market price for such shares may exceed the price per share
         for the Shares being purchased hereunder.

         9. Further Assurances. Seller and the Company shall take such other and
further actions, execute such other and further documents as shall be reasonably
necessary or appropriate to effect and consummate the sale contemplated herein.

         10. Voting of Shares.  For so long as the Shares have not been redeemed
by the Company  pursuant to the terms of this Agreement,  Seller shall vote such
Shares for and in his name place and stead.  After the Company has made  payment
for any Shares  pursuant to the terms of this  Agreement,  such Shares  shall be
deemed to be redeemed and become  treasury  shares of the Company not subject to
be voted.


                                       5

<PAGE>


         11.      Arbitration.

                  11.1 Any and all claims or controversies  under,  with respect
         to, or relating to this Agreement  shall be settled and  adjudicated by
         arbitration  under the rules of the American  Arbitration  Association.
         The  parties  hereto  shall be bound  by the  decision  or award of the
         arbitrator(s)  with  respect to any such claim or  controversy  and the
         prevailing  party  shall be  entitled  to obtain a judgment on any such
         decision or award in any court of competent jurisdiction.

                  11.2 In any arbitration hereunder:  (i) the parties shall have
         the full right of discovery prior to hearing with respect to any party,
         or any entity with  respect to which a party is a  shareholder,  owner,
         officer,  employee,  consultant or agent, to the full extent and on the
         same terms as  provided in the Federal  Rules of Civil  Procedure;  and
         (ii) the  hearing  shall be held  within 90 days  after the date of the
         notice of  arbitration  and the  decision of the  arbitration  shall be
         issued within 30 days after the date of the hearing.

                  11.3  Notwithstanding  any other provisions of this Agreement,
         if either party shall give notice of violation of this Agreement to the
         other party  pursuant to  paragraph 7 hereof and the other party shall,
         by notice to such party given within 15 days after the  effective  date
         of such notice of violation, contest the occurrence of a violation:

                           11.3.1   The matter shall be submitted to arbitration
                  in accordance with this paragraph 11;

                           11.3.2 The party giving the notice of violation shall
                  not be  entitled to  terminate  this  Agreement  until a final
                  decision  of an  arbitrator  has been  issued  finding  that a
                  violation as claimed did occur;

                           11.3.3   Pending the decision of the  arbitrator, the
                  parties shall be bound to continue to perform the Agreement in
                  accordance with its terms;

                           11.3.4 In the event  that  either  party  shall  have
                  given  notice  of the  violation  of  this  Agreement  and the
                  arbitrator shall determine that a violation by the other party
                  did occur and was not cured,  the  non-breaching  party  shall
                  have  the  option  to  (i)  enforce  the  provisions  of  this
                  Agreement  against the breaching  party in accordance with the
                  decision of the  arbitrator  or (ii) elect to  terminate  this
                  Agreement  effective fifteen days after the date of the notice
                  of the  violation,  in which case the parties  shall  transfer
                  such  Shares and make such  payments to the other to place the
                  parties  in the  position  they  would  have  been  in if this
                  Agreement had been terminated on such date.

         12. Notices. All notices or other communications  required or permitted
to be given  hereunder  shall be in writing and shall be delivered or personally
mailed,  certified mail,  return receipt  requested,  postage  pre-paid,  to the
parties as follows:






                                        6

<PAGE>



         If to Seller, to:                  John C. Davis

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


         If to Company, to:                 Stephen M. Merrick
                                            CTI Industries Corporation
                                            22160 North Pepper Road
                                            Barrington, Illinois 60010

Any notice mailed in accordance  with the terms hereof shall be deemed  received
on the third day following date of mailing.


         13. Entire  Agreement.  This  Agreement  constitutes  together with the
Consulting  Agreement the entire agreement among the parties hereto with respect
to  the  subject  matter  hereof  and  supersedes  all  prior  written  or  oral
warranties,   representations,    inducements,   understandings,    commitments,
agreements or contracts.  This Agreement may not be modified except by a writing
signed by all of the parties.

         14. Binding  Effect.  This Agreement shall be binding upon and inure to
the  benefit  of the  parties  hereto  and  their  respective,  heirs,  personal
representatives, successors and assigns.

         15.  Governing Law. This  Agreement  shall be governed by and construed
and  enforced  in all  respects  in  accordance  with the  laws of the  State of
Illinois.

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


                              CTI INDUSTRIES CORPORATION


                              By:/s/ Stephen M. Merrick
                                    ----------------------- 
                              Stephen M. Merrick, President


                              SELLER:


                              /s/ John C. Davis
                                 --------------- 
                              JOHN C. DAVIS





                                        7



                                                                    EXHIBIT 10.4

                                    AGREEMENT

         THIS AGREEMENT is made and entered into this 27th day of June,  1997 by
and among CTI Industries Corporation, a Delaware corporation (the "Company") and
John C. Davis ("Davis").

         WHEREAS,  the  Company  and  Davis  have  entered  into  an  Employment
Agreement dated April 29, 1996  ("Employment  Agreement") and a Stock Redemption
Agreement dated March 1, 1996 ("Redemption Agreement").

         WHEREAS,  the parties  desire to enter into an  agreement  amending and
extending the Employment Agreement and the Redemption Agreement.

         NOW,  THEREFORE,  in  consideration  of the  premises and of the terms,
covenants and  conditions  hereinafter  contained,  the parties  hereto agree as
follows:

         1.  Amendment to  Employment  Agreement.  The  Employment  Agreement is
hereby amended as follows:

                  1.1  The  term  of  the  Employment  Agreement  is extended to
         January 31, 2000.

                  1.2  Commencing  February  1, 1998,  the annual rate of salary
         payable to Executive under the Employment Agreement shall be $120,000.

                  1.3  Commencing on the date on which the present lease for the
         automobile  now  provided to Davis  expires (on or about  December  31,
         1997), the Company shall provide to Davis for the remaining term of the
         Employment Agreement an automobile allowance of $500 per month.

                  1.4 Effective on February 1, 1998 and for the  remaining  term
         of the Employment Agreement,  the Company shall reimburse Davis for the
         regular monthly dues  (excluding any periodic  charges) for one country
         club (not to exceed $450); provided that such dues shall not be payable
         during any fiscal  quarter of the Company if the sales  revenues of the
         Company  during the  preceding  fiscal  quarter  shall be less than the
         sales forecast approved by management of the Company.

                  1.5 Davis contemplates that he will commence  activities as an
         independent  consultant  and sales agent at some point prior to January
         31, 2000 and may provide  such  services  to, and receive  compensation
         from,  companies other than the Company.  The Company  consents to such
         activities on the part of Davis provided that (i) such activities shall
         not  interfere  with the  performance  by Davis of his duties under the
         Employment  Agreement and (ii) Davis shall not perform services for any
         company which is engaged in the  manufacture,  marketing or sale of any
         product which is manufactured, marketed or


<PAGE>



         sold by the Company.

                  1.6  Except  as  amended  by  the  foregoing,  the  Employment
         Agreement  shall remain in full force and effect in accordance with its
         terms.

         2.  Amendment to  Redemption  Agreement.  The  Redemption  Agreement is
hereby amended as follows:

                  2.1 For the period  from March 1, 1998  through  February  28,
         2000,  the  Company  shall have the option and right to  purchase up to
         866,666  shares  (less  the  number of shares  purchased  and  redeemed
         pursuant to paragraph 1 of the Redemption Agreement) of Common Stock of
         the Company  from Davis at the price of $.75 per share.  The option may
         be  exercised  at any time or from time to time with respect to all, or
         any portion,  of the shares  subject to the option by written notice to
         Davis.

                  2.2 For the period  from March 1, 1998  through  February  28,
         2000, the Company shall have the obligation to purchase and redeem from
         Davis,  and Davis shall have the  obligation to sell and deliver to the
         Company,  up to 866,666 shares (less the number of shares purchased and
         redeemed  pursuant  to  paragraph  1 of the  Redemption  Agreement  and
         paragraph 2.1 of this  Agreement) at the price of $.75 per share on the
         terms provided in this paragraph:

                           2.2.1 For such  period,  the  Company  shall have the
                  obligation to pay to Davis,  as the purchase  price for shares
                  of Common Stock to be purchased and redeemed from him:

                                    (A)     An amount  equal to two percent (2%)
                                            of  the  profits  of  the   Company,
                                            before  provision  for  income  tax,
                                            determined  on  a  fiscal  quarterly
                                            basis  (commencing  with  the  first
                                            fiscal  quarter of 1988 - the period
                                            from  November  1, 1997 to  February
                                            28,   1998)  and  on  the  basis  of
                                            generally    accepted     accounting
                                            principles   consistently   applied,
                                            and,

                                    (B)     An amount  equal to two percent (2%)
                                            (but  not   exceeding   the  sum  of
                                            $8,000)   of  the  amount  by  which
                                            revenues  of the  Company  from  the
                                            sale of mylar and latex balloons and
                                            associated   items  and  accessories
                                            exceed the sum of $1,300,000.

                           2.2.2 The  amount to be paid  pursuant  to  paragraph
                  2.2.1(A)  shall be determined  and paid on a fiscal  quarterly
                  basis within 45 days after the end of each such  quarter.  The
                  amount to be paid  pursuant  to  paragraph  2.2.1(B)  shall be
                  determined  on a monthly  basis and paid  within 30 days after
                  the last day of the

                                        2

<PAGE>


                  month for which the payment is due.

                           2.2.3  Notwithstanding  the other  provisions of this
                  Agreement,  for any period in which any amount would otherwise
                  be due to Davis hereunder,  if at such time, all of the shares
                  subject to purchase and  redemption  by the Company  hereunder
                  shall have been purchased and redeemed, no amount shall be due
                  from the Company to Davis hereunder for such period.

                           2.2.4  The  provisions  of this  paragraph  2 of this
                  Agreement  shall supersede in their entirety the provisions of
                  paragraphs  2 and 3 of the  Redemption  Agreement.  Except  as
                  provided herein, the Redemption Agreement shall remain in full
                  force and effect in accordance with its terms.

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

                                          CTI INDUSTRIES CORPORATION



                                          By:         /s/ Stephen M. Merrick
                                                 ----------------------------


                                          DAVIS:



                                                          /s/ John C. Davis
                                                 ----------------------------




                                        3


                                                                    EXHIBIT 10.6

         The  securities  represented by this Warrant have not
         been registered under the Securities Act of 1933, and
         thus may not be transferred  unless  registered under
         that Act or unless an exemption from  registration is
         available.


                                   Warrant  dated   December  3,  1996,  to
                                   purchase  200,000 Shares of Common Stock
                                   on or before December 31, 2002.


                             STOCK PURCHASE WARRANT
                           TO PURCHASE COMMON STOCK OF
                           CTI INDUSTRIES CORPORATION

         This certifies that, for value received, _____________, or his assigns,
is entitled to subscribe for and purchase  from CTI  INDUSTRIES  CORPORATION,  a
Delaware  corporation  (hereinafter  called  the  "Company"),   at  a  price  of
Thirty-five  cents  ($.35)  per share  (subject  to  adjustment  as set forth in
paragraph  3 below)  and at any time  after  the date  hereof  to and  including
December 31, 2002,  200,000  (subject to  adjustment as set forth in paragraph 3
below) fully paid and  non-assessable  shares of the Company's common stock, par
value $.075 per share (hereinafter referred to as the "Common Stock").

         This  Warrant  is  subject  to  the  following  provisions,  terms  and
conditions:

         1. Exercise;  Issuance of Certificates;  Payment for Shares. The rights
represented  by this Warrant may be  exercised by the holder  hereof at any time
within  the  period  specified  above,  in  whole  or in part  (but  not as to a
fractional  share of Common Stock),  by the surrender of this Warrant  (properly
endorsed  if  required)  at the  principal  office of the Company (or such other
office of the  Company  as it may  designate  by notice in writing to the holder
hereof at the address of such holder  appearing on the books of the Company) (a)
specifying  the  number  of  shares  of Common  Stock  being  purchased  and (b)
accompanied  by a check  payable to the Company for the purchase  price for such
shares.  The Company  agrees that the shares so purchased  shall be deemed to be
issued to the holder  hereof as the record  owner of such shares as of the close
of business on the date on which this Warrant  shall have been  surrendered  and
payment  made for such  shares  as  aforesaid.  Certificates  for the  shares so
purchased shall be delivered to the holder hereof within a reasonable  time, not
exceeding ten days, after the rights represented by this Warrant shall have been
so exercised, and, unless this Warrant has expired, a new Warrant of like tenor,
representing the right to purchase the number of shares, if any, with respect to
which this Warrant shall not then have been  exercised,  shall also be delivered
to the holder hereof within such time.

         2.  Shares  to be  Fully  Paid;  Reservation  of  Shares.  The  Company
covenants and agrees:


                                        1

<PAGE>



                  (a) that all shares of Common  Stock  which may be issued upon
         exercise of the rights represented by this Warrant will, upon issuance,
         be fully  paid and  nonassessable  and free from all  taxes,  liens and
         charges with respect to the issue thereof;

                  (b) without limiting the generality of the foregoing, that the
         Company  will from time to time take all such action as may be required
         to assure that the par value,  if any,  per share of Common Stock is at
         all times  equal to or less than the then  effective  Warrant  Purchase
         Price (as  hereinafter  defined)  per share of  Common  Stock  issuable
         pursuant to this Warrant;

                  (c)  that,   during  the  period   within   which  the  rights
         represented  by this Warrant may be exercised,  the Company will at all
         times  have  authorized,  and  reserved  for the  purpose  of  issue or
         transfer  upon  exercise of the rights  evidenced  by this  Warrant,  a
         sufficient  number of shares of Common  Stock to  provide  for the full
         exercise of the rights represented by this Warrant;

                  (d) that the  Company  will  take  all such  action  as may be
         necessary  to assure that the Common Stock  issuable  upon the exercise
         hereof may be so issued  without  violation  of any  applicable  law or
         regulation; and

                  (e) that the  Company  will not take any  action  which  would
         result in any adjustment of the Warrant Purchase Price if (I) the total
         number of shares  of Common  Stock  issuable  after  such  action  upon
         exercise of this Warrant, together with all shares of Common Stock then
         outstanding  and all shares of Common Stock then issuable upon exercise
         of all Options (as  hereinafter  defined)  and upon  conversion  of all
         Convertible Securities (as hereinafter defined) then outstanding, would
         exceed (ii) the total number of shares of Common Stock then  authorized
         by the  Company's  Articles  of  Incorporation  (all  such  issued  and
         issuable Common Stock being called the "Potentially  Outstanding Common
         Stock").

In the event any stock or  securities of the Company other than Common Stock are
issuable upon the exercise hereof,  the Company will take or refrain from taking
any action  referred to in clauses (a) through (e) of this paragraph 2 as though
such clauses  apply,  equally,  to such other stock or securities  then issuable
upon the exercise hereof.

         3. Warrant Purchase Price. The provisions set forth in paragraphs 1 and
2 above are, however, subject to the following:

                  3.1 Adjustment of Warrant Purchase Price; Resulting Adjustment
         of Number of Purchasable  Shares. The initial Warrant Purchase Price of
         Thirty-five  Cents ($.35) per share of Common Stock shall be subject to
         adjustment  from time to time as  hereinafter  provided  (such price or
         such price as last adjusted  pursuant to the terms hereof,  as the case
         may be, is herein  called  the  "Warrant  Purchase  Price").  Upon each
         adjustment of the Warrant  Purchase  Price,  the holder of this Warrant
         shall thereafter be entitled to purchase, at the Warrant Purchase Price
         resulting from such adjustment, the number of shares of

                                        2

<PAGE>



         Common Stock  obtained by  multiplying  the Warrant  Purchase  Price in
         effect  immediately prior to such adjustment by the number of shares of
         Common Stock  purchasable  pursuant  hereto  immediately  prior to such
         adjustment  and  dividing the product  thereof by the Warrant  Purchase
         Price resulting from such adjustment.

                  3.2  Adjustment  of Warrant  Purchase  Price Upon  Issuance of
         Stock. If and whenever after the date hereof the Company shall issue or
         sell any shares of its Common Stock for a consideration  per share less
         than the Warrant Purchase Price in effect immediately prior to the time
         of such  issue or sale  (except  if such  issue  or sale  shall be made
         pursuant  to the  exercise  of Options or  Convertible  Securities,  as
         defined below,  outstanding on the date hereof),  then,  forthwith upon
         such issue or sale, the Warrant  Purchase Price shall be reduced to the
         price,  calculated to the nearest cent,  determined by dividing (a) the
         sum of (I) the number of shares of Common Stock outstanding immediately
         prior to such issue or sale  multiplied  by the then  existing  Warrant
         Purchase  Price and (ii) the  consideration,  if any,  received  by the
         Company  upon such issue or sale,  by (b) the total number of shares of
         Common  Stock  outstanding  immediately  after such  issue or sale.  No
         adjustment of the Warrant Purchase Price, however,  shall be made in an
         amount less than $0.01 per share, but any such lesser  adjustment shall
         be carried  forward and shall be made at the time and together with the
         next  subsequent  adjustment  which  together with all  adjustments  so
         carried forward shall amount to $0.01 per share or more.

                  For purposes of this paragraph  3.2, the following  paragraphs
         3.3 to 3.15, inclusive, subject to the exception set forth above, shall
         also be applicable:

                  3.3  Issuance  of Rights or  Options.  In case at any time the
         Company shall in any manner grant (whether directly or by assumption in
         a merger or otherwise)  any rights to subscribe for or to purchase,  or
         any  options  for  the  purchase  of,  Common  Stock  or any  stock  or
         securities  convertible  into or  exchangeable  for Common  Stock (such
         rights or options being herein called "Options" and such convertible or
         exchangeable  stock or  securities  being  herein  called  "Convertible
         Securities"),  whether  or not such  Options or the right to convert or
         exchange any such Convertible  Securities are immediately  exercisable,
         and the price per share for which  Common  Stock is  issuable  upon the
         exercise  of  such  Options  or upon  conversion  or  exchange  of such
         Convertible   Securities  (determined  as  provided  in  the  following
         sentence)  shall be less  than the  Warrant  Purchase  Price in  effect
         immediately  prior to the time of  granting of such  Options,  then the
         maximum  number of shares of Common Stock issuable upon the exercise of
         all such Option or upon  conversion  or  exchange of the total  maximum
         amount  of such  Convertible  Securities  shall be  deemed to have been
         issued for such price per share as of the date of the  granting of such
         Options and thereafter shall be deemed to be outstanding. The price per
         share  for  which  Common  Stock is  issuable,  as  referred  to in the
         preceding sentence,  shall be determined by dividing (a) the sum of (I)
         the total  amount,  if any,  received or  receivable  by the Company as
         consideration  for the granting of such Options,  plus (ii) the minimum
         aggregate  amount of  additional  consideration  payable to the Company
         upon the  exercise of all such  Options,  plus (iii) in the case of all
         such  Options  that  relate  to  Convertible  Securities,  the  minimum
         aggregate amount of 


                                        3

<PAGE>


         additional consideration, if any, payable upon the issue or sale of all
         such  Convertible  Securities  (to the  extent  not  counted  under the
         immediately  preceding  clause (ii) and upon the conversion or exchange
         of all such Convertible  Securities into Common Stock, by (b) the total
         maximum  number of shares of Common Stock issuable upon the exercise of
         such Options or upon the conversion or exchange of all such Convertible
         Securities.  The  consideration  received or  receivable by the Company
         shall in each case be  determined  in  accordance  with  paragraph  3.7
         below.   Except  a  otherwise  provided  in  paragraph  3.5  below,  no
         adjustment of the Warrant  Purchase Price shall be made upon the actual
         issue of such  Common  Stock  or of such  Convertible  Securities  upon
         exercise of such  Options or upon the actual issue of such Common Stock
         upon conversion or exchange of such Convertible Securities.

                  3.4 Issuance of  Convertible  Securities.  In case the Company
         shall in any manner  issue  (whether  directly  or by  assumption  in a
         merger or otherwise) or sell any Convertible Securities, whether or not
         the  rights  to  exchange  or  convert   thereunder   are   immediately
         exercisable, and the price per share for which Common Stock is issuable
         upon  such  conversion  or  exchange  (determined  as  provided  in the
         following  sentence)  shall be less than the Warrant  Purchase Price in
         effect  immediately  prior to the time of such issue or sale,  then the
         total maximum number of shares of Common Stock issuable upon conversion
         or exchange of all such Convertible  Securities shall be deemed to have
         been  issued  for such  price  per share as of the date of the issue or
         sale of such  Convertible  Securities and thereafter shall be deemed to
         be  outstanding,  provided  that (a) except as  otherwise  provided  in
         paragraph 3.5 below, no adjustment of the Warrant  Purchase Price shall
         be made upon the actual issue of such Common Stock upon  conversion  or
         exchange of such Convertible  Securities,  and (b) if any such issue or
         sale of  such  Convertible  Securities  is made  upon  exercise  of any
         Options for which  adjustments of the Warrant  Purchase Price have been
         or are to be made pursuant to other  provisions of this paragraph 3, no
         further  adjustment  of the  Warrant  Purchase  Price  shall be made by
         reason of such  issue or sale.  The  price  per share for which  Common
         Stock is issuable,  as referred to in the preceding sentence,  shall be
         determined by dividing (I) the sum of (A) the total amount  received or
         receivable  by the  Company as  consideration  for the issue or sale of
         such Convertible  Securities,  plus (B) the minimum aggregate amount of
         additional  consideration,  if any,  payable  upon  the  conversion  or
         exchange of such Convertible  Securities into Common Stock, by (ii) the
         total  maximum  number  of shares of  Common  Stock  issuable  upon the
         conversion   or   exchange   of  such   Convertible   Securities.   The
         consideration  received or receivable by the Company shall in each case
         be determined in accordance with paragraph 3.7 below.

                  3.5  Change  in  Option  Price or  Conversion  Rate.  Upon the
         happening of any of the following events, namely, if the purchase price
         provided for in any Option referred to in paragraph 3.3 above and still
         outstanding,  the additional  consideration,  if any,  payable upon the
         conversion  or exchange of any  Convertible  Securities  referred to in
         paragraph 3.3 or 3.4 above and still outstanding,  or the rate at which
         any such  Convertible  Securities are convertible  into or exchangeable
         for  Common  Stock  shall  change at any time  (other  than under or by
         reason of provisions designed to protect against dilution), the Warrant
         


                                        4

<PAGE>


         Purchase  Price in effect at the time of such event shall  forthwith be
         readjusted  to the  Warrant  Purchase  Price  which  would have been in
         effect at such time had such Options or Convertible Securities provided
         for  such  changed  purchase  price,   additional   consideration,   or
         conversion  rate,  as the case may be, at the time  initially  granted,
         issued,  or  sold.  On the  expiration  of any  Option  referred  to in
         paragraph 3.3 above prior to the exercise thereof or the termination of
         any right to convert or exchange any Convertible Securities referred to
         in paragraph 3.3 or 3.4 above prior to the exercise of such right,  the
         Warrant  Purchase  Price then in effect  hereunder  shall  forthwith be
         increased to the Warrant Purchase Price which would have been in effect
         at the  time of such  expiration  or  termination  had such  Option  or
         Convertible Securities,  to the extent outstanding immediately prior to
         such expiration or termination, never been issued, and the Common Stock
         issuable thereunder shall no longer be deemed to be outstanding for the
         purposes of any calculation under paragraph 3.3 or 3.4 above.

                  3.6  Determination  of  Consideration  Upon  Dividend or Other
         Distribution.  In case the Company shall declare a dividend or make any
         other  distribution  upon any stock of the  Company  payable  in Common
         Stock, Options or Convertible Securities,  any Common Stock, Options or
         Convertible Securities, as the case may be, issuable in payment of such
         dividend  or  distribution  shall be deemed to have been issued or sold
         without consideration.

                  3.7  Consideration  for  Stock.  In case any  shares of Common
         Stock,  Options or Convertible  Securities  shall be issued or sold for
         cash,  the  consideration  received  therefor shall be deemed to be the
         amount received by the Company therefor, without deduction therefrom of
         any expenses  incurred or any  reasonable  underwriting  commissions or
         concessions  paid or allowed by the Company (or  deducted  from amounts
         received by the Company) in connection therewith. In case any shares of
         Common Stock, Options or Convertible Securities shall be issued or sold
         for a  consideration  other than cash, the amount of the  consideration
         other than cash  received by the Company shall be deemed to be the fair
         value of such consideration as determined  reasonably and in good faith
         by the Board of  Directors  of the  Company,  without  deduction of any
         expenses  incurred  or  any  reasonable  underwriting   commissions  or
         concessions  paid or allowed by the Company (or  deducted  from amounts
         received  by the  Company)  in  connection  therewith.  The  amount  of
         consideration deemed to be received by the Company pursuant to issuance
         and/or  sale,  pursuant  to an  established  compensation  plan  of the
         Company,  to  directors,  officers or  employees  of the Company or any
         subsidiary of the Company in connection with their employment of shares
         of Common stock, Options or Convertible Securities,  shall be increased
         by the amount of any tax benefit realized by the Company as a result of
         such  issuance  and/or sale,  the amount of such tax benefit  being the
         amount by which the federal  and/or state income or other tax liability
         of the Company shall be reduced by reason of any deduction or credit in
         respect of such issuance and/or sale. In case any Common Stock, Options
         or Convertible Securities shall be issued in connection with any merger
         or  consolidation  in which the  Company is the  surviving  corporation
         (other  than  any  consolidation  or  merger  in which  the  previously
         outstanding shares of Common Stock of the Company shall be changed into
         or exchanged for the stock or other securities 



                                        5

<PAGE>


         of another corporation),  the amount of consideration received therefor
         shall be deemed to be the fair value as  determined  reasonably  and in
         good faith by the Board of  Directors of the Company of such portion of
         the assets and business of the non-surviving  corporation as such Board
         may  determined  to be  attributable  to such  shares of Common  Stock,
         Options or Convertible Securities,  as the case may be. In the event of
         any  consolidation or merger of the Company in which the Company is not
         the surviving corporation or in which the previously outstanding shares
         of Common Stock of the Company  shall be changed into or exchanged  for
         the stock or other securities of another  corporation,  or in the event
         of any sale of all or  substantially  all of the assets of the  Company
         for stock or other securities of any corporation,  the Company shall be
         deemed to have issued a number of shares of its Common  Stock  computed
         on the basis of the actual  exchange ratio on which the transaction was
         predicated  and for a  consideration  equal to the fair market value on
         the date of such  transaction  of all such stock or  securities  of the
         other corporation, and if such calculation results in adjustment of the
         Warrant  Purchase Price,  the  determination of the number of shares of
         Common Stock issuable upon exercise of the Warrants  immediately  prior
         to such merger,  consolidation  or sale, for purposes of paragraph 3.13
         below,  shall be made after  giving  effect to such  adjustment  of the
         Warrant  Purchase  Price.  In case any shares of Common  Stock shall be
         issued (or  issuable)  pursuant to any Options for the  purchase of the
         same, the consideration  deemed to be received (or receivable) therefor
         shall be deemed  to be the total  amount,  if any,  received  (or total
         minimum  amount  receivable)  by the Company as  consideration  for the
         granting  of such  Options,  plus the  aggregate  amount of  additional
         consideration  paid (or minimum amount payable) to the Company upon the
         exercise of such  Options.  In case any shares of Common Stock shall be
         issued (or issuable) upon the conversion or exchange of any Convertible
         Securities,  the  consideration  deemed to be received (or  receivable)
         therefor  shall be  deemed to be the total  amount  received  (or total
         minimum  amount  receivable)  by the Company as  consideration  for the
         granting of any Options to  subscribe to or purchase  such  Convertible
         Securities,  plus the total amount of additional consideration paid (or
         minimum amount payable) to the Company as  consideration  for the issue
         or sale of such  Convertible  Securities,  plus  the  total  amount  of
         additional  consideration,  if any, paid (or minimum amount payable) to
         the Company upon the conversion or exchange thereof.

                  3.8 Record  Date.  In case the Company  shall take a record of
         the holders of its Common  Stock for the purpose of  entitling  them to
         receive a  dividend  or other  distribution  payable  in Common  Stock,
         Options  or  Convertible  Securities,  then such  record  date shall be
         deemed  to be the date of the  issue or sale of the  shares  of  Common
         stock deemed to have been issued or sold upon the  declaration  of such
         dividend or the making of such other distribution.

                  3.9  Treasury  Shares.  The  number of shares of Common  Stock
         outstanding at any given time shall not include shares owned or held by
         or for the  account of the  Company,  and the  disposition  of any such
         shares  shall be  considered  an issue or sale of Common  stock for the
         purposes of this paragraph 3.

                  

                                        6

<PAGE>


                  3.10     Liquidating Dividends.  The Company will  not declare
         a dividend upon Common Stock payable otherwise than out of consolidated
         earnings or consolidated earned surplus,  determined in accordance with
         generally  accepted  accounting  principles,  including  the  making of
         appropriate deductions for minority interests, if any, in subsidiaries,
         and otherwise  than in Common Stock,  unless the holder of this Warrant
         shall have consented to such dividend in writing.

                  3.11  Subdivision or Combination of Stock. In case at any time
         the Company  shall in any manner  subdivide its  outstanding  shares of
         Common stock into a greater  number of shares or combine such shares of
         Common Stock into a smaller number of shares, then the Warrant Purchase
         Price  in  effect   immediately   subsequent  to  such  subdivision  or
         combination  shall be equal tot he product of (a) the Warrant  Purchase
         Price in effect  immediately  prior to such  subdivision or combination
         multiplied  by (b) a fraction  the  numerator of which is the number of
         shares  of  Common  Stock   outstanding   immediately   prior  to  such
         subdivision or combination  and the  denominator of which is the number
         of shares of Common Stock outstanding immediately thereafter.

                  3.12 Reorganization,  Reclassification,  Consolidation, Merger
         or Sale. If any reorganization or reclassification of the capital stock
         of the  Company,  or any  consolidation  or merger of the Company  with
         another  corporation,  or the sale of all or  substantially  all of the
         Company's assets to another corporation shall be effected in such a way
         that  holders of Common  Stock  shall be  entitled  to  receive  stock,
         securities  or assets with respect to or in exchange for Common  Stock,
         then,  as  a  condition  of  such   reorganization,   reclassification,
         consolidation,  merger or sale, lawful and adequate provisions shall be
         made  whereby  the holder  hereof  shall  thereafter  have the right to
         purchase and receive,  upon the basis and upon the terms and conditions
         specified  in this Warrant and in lieu of the shares of Common Stock of
         the Company immediately theretofore purchasable and receivable upon the
         exercise  of the  rights  represented  hereby,  such  shares  of stock,
         securities, or assets as may be issued or payable with respect to or in
         exchange for a number of outstanding  shares of such stock equal to the
         number of shares of such stock immediately  theretofore purchasable and
         receivable upon the exercise of the rights  represented hereby had such
         reorganization,  reclassification,  consolidation,  merger  or sale not
         taken place, and in any such case  appropriate  provision shall be made
         with respect to the rights and  interests of the holder of this Warrant
         to the end that the provisions hereof (including,  without  limitation,
         provisions  for  adjustment  of the Warrant  Purchase  Price and of the
         number of shares  purchasable  and receivable upon the exercise of this
         Warrant)  shall  thereafter  be  applicable,  as  nearly  as may be, in
         relation  to any  shares of  stock,  securities  or  assets  thereafter
         deliverable  upon  the  exercise  of  the  rights   represented  hereby
         (including an immediate adjustment,  by reason of such consolidation or
         merger, of the Warrant Purchase Price to the value for the Common Stock
         reflected by the terms of such  consolidation or merger if the value so
         reflected is less than the Warrant Purchase Price in effect immediately
         prior to such  consolidation  or  merger).  In the event of a merger or
         consolidation  of the Company  with or into  another  corporation  as a
         result of which the number of shares of common  stock of the  surviving
         corporation greater or lesser than the number of shares of Common Stock
         of  the  Company  outstanding 


                                        7

<PAGE>

         immediately  prior to such  merger or  consolidation  are  issuable  to
         holders of Common Stock of the Company, then the Warrant Purchase Price
         in effect  immediately  prior to such merger or consolidation  shall be
         adjusted  in the same  manner as though  there  were a  subdivision  or
         combination of the  outstanding  shares of Common Stock of the Company.
         The Company shall not effect any such  consolidation,  merger, or sale,
         unless prior to the consummation thereof the successor  corporation (if
         other than the Company)  resulting from such consolidation or merger of
         the  corporation  into or for the  securities  of which the  previously
         outstanding  stock of the Company shall be exchanged in connection with
         such  consolidation  or  merger,  or the  corporation  purchasing  such
         assets,  as the  case  may be,  shall  assume,  by  written  instrument
         executed  and  mailed or  delivered  to the  holder  hereof at the last
         address  of such  holder  appearing  on the books of the  Company,  the
         obligation to deliver to such holder such shares of stock,  securities,
         or assets as, in accordance with the foregoing provisions,  such holder
         may be entitled to purchase.  If a purchase,  tender, or exchange offer
         is  made  to and  accepted  by the  holders  of  more  than  50% of the
         outstanding  shares of Common Stock of the Company,  the Company  shall
         not effect any  consolidation,  merger,  or sale with the Person having
         made such offer or with any Affiliate of such Person  unless,  prior to
         the consummation of such consolidation,  merger, or sale, the holder of
         this  Warrant  shall have been given a reasonable  opportunity  to then
         elect to receive either the stock, securities,  or assets then issuable
         upon the exercise of this  Warrant.  As used herein,  the term "Person"
         shall mean and include an individual, a partnership,  a corporation,  a
         trust,  a  joint  venture,  an  unincorporated   organization,   and  a
         government or any department or agency  thereof,  and an "Affiliate" of
         any  controlling,  controlled  by, or under  direct or indirect  common
         control with, such other Person.  A Person shall be deemed to control a
         corporation if such Person possesses, directly or indirectly, the power
         to direct or cause the direction of the management and policies of such
         corporation,  whether  through the ownership of voting  securities,  by
         contract, or otherwise.  The provisions of this paragraph 3.3 governing
         the substitution of another corporation for the Company shall similarly
         apply to successive  instances in which the corporation  then deemed to
         be the Company  hereunder shall either sell all or substantially all of
         its properties and assets to any other  corporation,  shall consolidate
         with or merge  into any other  corporation,  or shall be the  surviving
         corporation of the merger into it of any other  corporation as a result
         of which the holders of any of its stock or other  securities  shall be
         deemed to have become the holders of, or shall become  entitled to, the
         stock or other securities of any corporation other than the corporation
         at the time deemed to be the Company hereunder.

                  3.13 Duty to Make Fair  Adjustments in Certain  Cases.  If any
         event  occurs as to which,  in the opinion of the Board of Directors of
         the Company,  the other provisions of this paragraph 3 are not strictly
         applicable  or, if strictly  applicable,  would not fairly  protect the
         purchase rights of this Warrant in accordance with the essential intent
         and  principles   hereof,  the  Board  of  Directors  shall  make  such
         adjustments  in the Warrant  Purchase  Price as it deems  necessary  to
         protect such purchase  rights as  aforesaid,  but in no event shall any
         such  adjustment  have the effect of  increasing  the Warrant  Purchase
         Price as otherwise determined pursuant to this paragraph 3.

         

                                        8

<PAGE>


                  3.14   Notice of Adjustment.  The  Company  shall  give to the
         holder of this Warrant prompt written notice of every adjustment of the
         Warrant Purchase Price, by first class mail, postage prepaid, addressed
         to the  address  of such  holder as shown on the books of the  Company,
         which notice shall state the Warrant Purchase Price resulting from such
         adjustment  and the  increase  or  decrease,  if any,  in the number of
         shares purchasable at such price upon the exercise of this Warrant, and
         shall set forth in reasonable  detail the method of calculation and the
         facts upon which such calculation was based.

                  3.15     Other Notices.  In case at any time:

                           (a) the Company  shall declare any cash dividend upon
                  its  Common  Stock  payable at a rate in excess of the rate of
                  the last cash dividend theretofore paid;

                           (b) the Company  shall  declare any dividend upon its
                  Common Stock payable in stock or make any special  dividend or
                  other distribution  (other than regular cash dividends) to the
                  holders of its Common Stock;

                           (c) the Company shall offer for  subscription  to the
                  holders of any of its Common  Stock any  additional  shares of
                  stock of any class or other rights;

                           (d) there shall be any capital  reorganization of the
                  Company or any  reclassification  of its capital  stock or any
                  consolidation or merger of the Company with, or sale of all or
                  substantially all of its assets to, another corporation; or

                           (e)  there  shall  be  a  voluntary  or   involuntary
                  dissolution, liquidation or winding up of the Company;

         then,  in any one or more of such  cases,  the Company  shall give,  by
         first  class mail,  postage  prepaid,  addressed  to the holder of this
         Warrant  at the  address  of such  holder  as shown on the books of the
         Company,  (i) at least 20 days'  prior  written  notice  of the date on
         which the books of the Company  shall close or a record  shall be taken
         for  such  dividend,   distribution  or  subscription   rights  or  for
         determining  rights  to vote in  respect  of any  such  reorganization,
         reclassification, consolidation, merger, sale, dissolution, liquidation
         or  winding  up,  and  (ii)  in the  case of any  such  reorganization,
         reclassification, consolidation, merger, sale, dissolution, liquidation
         or winding up, at least 20 days prior  written  notice of the date when
         the same shall take place. Any notice required by clause (i) shall also
         specify, in the case of any such dividend, distribution or subscription
         rights, the date on which the holders of Common Stock shall be entitled
         thereto,  and any notice required by clause (ii) shall also specify the
         date on which the holders of Common Stock shall be entitled to exchange
         their Common Stock for  securities or other property  deliverable  upon
         such  reorganization,  reclassification,  consolidation,  merger, sale,
         dissolution,  liquidation  or winding  up, as the case may be.

      

                                        9

<PAGE>



         4. Issue Tax. The issuance of  certificates  for shares of Common Stock
upon the exercise of this Warrant shall be made without  charge to the holder of
this Warrant for any issuance tax in respect thereof.


         5.  Closing of Books.  The Company  will at no time close its  transfer
books  against  the  transfer of this  Warrant or of any shares of Common  Stock
issued or  issuable  upon the  exercise  of this  Warrant  in any  manner  which
interferes with the timely exercise of this Warrant.

         6. No Voting  Rights.  This Warrant shall not entitle the holder hereof
to any voting rights or other rights as a stockholder of the Company.

         7. Warrants  Transferable.  Subject to the restrictions  referred to in
the legend set forth on the face of this  Warrant,  this  Warrant and all rights
hereunder are transferable to any person, in whole or in part, without charge to
the holder  hereof,  at the office of the  Company  referred  to in  paragraph 1
above,  by the  holder  hereof in person or by duly  authorized  attorney,  upon
surrender  of this  Warrant  properly  endorsed.  Each  taker and holder of this
Warrant,  by taking or holding the same,  consents and agrees that this Warrant,
when endorsed in blank, shall be deemed negotiable,  and that the holder hereof,
when this Warrant shall have been so endorsed, may be treated by the Company and
all other persons dealing with this Warrant as the absolute owner hereof for any
purpose and as the person  entitled to exercise the rights  represented  by this
Warrant,  or to the transfer  hereof on the books of the Company,  any notice to
the contrary  notwithstanding.  Until such transfer on such books,  however, the
Company may treat the registered holder hereof as the owner for all purposes.

         8. Warrant  Exchangeable for Different  Denominations.  This Warrant is
exchangeable,  upon its  surrender  by the  holder  hereof at the  office of the
Company  referred  to in  paragraph  1 above,  for new  Warrants  of like  tenor
representing in the aggregate the right to subscribe for and purchase the number
of Shares which may be subscribed for and purchased hereunder,  each of such new
Warrants to  represent  the right to subscribe  for and purchase  such number of
shares  as  shall  be  designated  by said  holder  hereof  at the  time of such
surrender.

         9. Descriptive  Headings and Governing Law. The descriptive headings of
the several paragraphs of this Warrant are inserted for convenience of reference
only  and do not  constitute  a part of this  Warrant.  This  Warrant  is  being
delivered  and is intended to be performed in the State of Illinois and shall be
construed and enforced in accordance  with,  and the rights of the parties shall
be governed by, the laws of such State.

         10. Certain  Covenants of the Company.  So long as this Warrant remains
outstanding,  in whole or in part,  the Company will,  unless the holder of this
Warrant otherwise consents in writing:

                  (a)  within 60 days  after the end of each of the first  three
         quarterly fiscal periods in each fiscal year of the Company, deliver to
         the holder of this  Warrant  (i) a  consolidated  balance  sheet of the
         Company and its subsidiaries, if any, as at the end of such period, and
         (ii)  consolidated  statements  of income and of surplus of the Company




                                       10

<PAGE>

         and its  subsidiaries,  if any, for such period and (in the case of the
         second  and third  such  quarterly  periods)  for the  period  from the
         beginning  of the  current  fiscal  year to the  end of such  quarterly
         period, setting forth in each case in comparative form the consolidated
         figures for the corresponding  periods of the previous fiscal year, all
         in  reasonable  detail and  certified  as prepared in  accordance  with
         generally accepted accounting principles consistently applied,  subject
         to  exchanges  resulting  from  year-end  audit  adjustments,   by  the
         principal financial officer of the Company; and

                  (b)  within 90 days after the end of each  fiscal  year of the
         Company,  deliver  to the  holder of this  Warrant  (i) a  consolidated
         balance  sheet of the Company and its  subsidiaries,  if any, as at the
         end of such year,  and (ii)  consolidated  statements  of income and of
         surplus of the Company  and its  subsidiaries,  if any,  for such year,
         setting forth in each case in comparative form the consolidated figures
         for the previous fiscal year, all in reasonable  detail and accompanied
         by an opinion thereon of independent public accountants,  which opinion
         shall  state  that such  financial  statements  have been  prepared  in
         accordance with generally accepted accounting  principles  consistently
         applied and that the audit by such  accountants in connection with such
         financial  statements  has  been  made  in  accordance  with  generally
         accepted auditing standards; and

                  (c) as soon as practicable,  notify the holder of this Warrant
         in writing of any potentially  material adverse development  concerning
         the Company;  and permit such holder of his  representative  to examine
         the  books  and  records  of the  company  at any time  during  regular
         business  hours and make copies of any portions  thereof  desired to be
         copied by such holder or his representative.

         IN WITNESS WHEREOF, the Company has caused this Warrant to be signed by
its duly  authorized  officers  under its corporate  seal and this Warrant to be
dated this ______ day of ____________, 1997.

                                       CTI INDUSTRIES CORPORATION


                                       By:_____________________________________
                                                         President

(CORPORATE SEAL)

Attest:

- --------------------------
Secretary

                                       11

<PAGE>


                             SUBSCRIPTION AGREEMENT

                                          Dated: ______________, 199__

To:      CTI Industries Corporation
         22160 N. Pepper Road
         Barrington, Illinois


         The  undersigned,  pursuant to the  provisions  set forth in the within
Warrant,  hereby agrees to subscribe for and purchase shares of the Common Stock
covered by such  Warrant,  and makes  payment  herewith in full  therefor at the
price per share provided by such Warrant.

                                         Signature___________________________

                                         Address_____________________________

                                         ____________________________________ 


                                   ASSIGNMENT

         FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
all of the rights of the undersigned  under the within Warrant,  with respect to
the number of shares of Common stock set forth below, unto:

Name of Assignee                    Address                Number of Shares






Dated: __________________, 199__

                                          Signature___________________________

                                          Witness_____________________________




                                       12



                                                                    EXHIBIT 10.7

                             SUBSCRIPTION AGREEMENT


         THIS  AGREEMENT the 8th day of March,  1996 by and among CTI Industries
Corporation,  a Delaware  corporation,  (the "Company") and  ______________,  an
Illinois _____________ ("Investors").

         WHEREAS,   the  Company  is  engaged  in  the  business  of  designing,
developing,  manufacturing,  marketing  or selling  metallized  balloons,  latex
balloons, laminated film, printed film and other products and items;

         WHEREAS, the Company has authorized up to 4,000,000 shares of Preferred
Stock of the Company, par value Thirty-Five Cents ($.35) per share;

         WHEREAS,  the Company is willing to sell,  issue and deliver  shares of
Preferred  Stock and the  Investor  is willing to purchase  shares of  Preferred
Stock of the Company on the terms provided herein.

         NOW,  THEREFORE,  in  consideration  of the  premises and of the terms,
covenants,  and conditions  hereinafter  contained,  the parties hereto agree as
follows:

         1.  Subscription.  Subject to and on the terms and  conditions  hereof,
Investor hereby  subscribes for, and agrees to purchase,  and the Company agrees
to sell, issue and deliver 2,571,428.5 shares of Preferred Stock of the Company,
par value $.35 per share, at the price of Thirty-Five  Cents ($.35) per share or
an aggregate purchase price of $900,000.

         2. Payment. In consideration of the issuance of the shares of Preferred
Stock and subject to the terms and conditions  hereof, the Investor shall pay to
the Company on the date hereof the sum of $700,000  and, on or before  March 31,
1996 the sum of $200,000.  Upon receipt of payment,  the Company shall issue and
deliver to Investor duly executed certificates representing the number of shares
of Preferred Stock then being purchased.

         3.   Representations  and  Warranties  of  the  Company.   The  Company
represents  and  warrants to  Investor  that each of the  following  is true and
correct as of the date hereof:

                  3.1 The  Company  is a  corporation  duly  organized,  validly
         existing and in good  standing  under the laws of the State of Delaware
         which is presently  the only state where the nature of its business and
         assets require such qualification.




                                       1

<PAGE>



                  3.2 The Company is authorized to issue up to 12,000,000 shares
         of capital stock,  of which  8,000,000  shares are designated as Common
         Stock,  par  value  $.075  per  share  and  4,000,000  shares  shall be
         designated as Preferred Stock, par value $.35 per share.

                  3.3  Attached  hereto  is a  true  and  accurate  copy  of the
         Restated  Certificate  of  Incorporation  of the Company  providing the
         rights,  preferences and  qualifications  with respect to the Preferred
         Stock of the Company.

                  3.4 There  are  presently  issued  and  outstanding  2,833,188
         shares of Common Stock of the Company.

                  3.5  Except  as  provided  in  paragraph  3.4 (i) there are no
         contracts,  options or other agreements or  understandings  pursuant to
         which  the  Company  is or may be  obligated  to  issue  Common  Stock,
         Preferred Stock or any other security of the Company, (ii) there are no
         obligations  of the Company  outstanding  which may be  converted  into
         securities  of the  Company and (iii)  there are no  securities  of the
         Company issued or outstanding.

                  3.6 All  shares  of Common  Stock of the  Company  issued  and
         outstanding  are duly  authorized  and validly  issued,  fully paid and
         nonassessable.

                  3.7 No holder of any  outstanding  and issued  Common Stock or
         any other security of the Company has any preemptive  right or right of
         first refusal with respect to the issuance by the Company of its stock.

                  3.8 This Agreement and the issuance of the shares of Preferred
         Stock  hereunder  have been duly  authorized and this  Agreement,  when
         executed and delivered, shall constitute a valid and binding obligation
         of the Company  enforceable in accordance with its terms. All shares of
         Preferred Stock to be issued hereunder,  when issued in accordance with
         the terms hereof, shall be duly authorized,  validly issued, fully paid
         and non-assessable.

         4.  Representations,  Acknowledgements and Agreements of Investor.  The
Investor  hereby  represents  and warrants to the Company and  acknowledges  and
agrees as follows:

                  4.1 Investor or its representative has reviewed this Agreement
         and the Exhibits hereto and has full and complete knowledge  concerning
         the business, prospects and condition,  financial and otherwise, of the
         Company.

                  4.2 Investor  acknowledges  that  investment  in the Preferred
         Stock of the Company is speculative  and involves a high degree of risk
         of loss.





                                       2
<PAGE>


                  4.3 Investor  acknowledges  and understands that the shares of
         Preferred  Stock   purchased  by  Investor   hereunder  have  not  been
         registered  under the  Securities Act of 1933, as amended  ("Act"),  or
         under the laws of any State,  in  reliance  upon  exemptions  therefrom
         provided in such laws and further understands that such securities,  or
         the  sale  thereof,  have  not  been  approved  or  disapproved  by the
         Securities  &  Exchange  Commission  or by any other  federal  or state
         agency.

                  4.4 Investor represents,  warrants and agrees that Investor is
         acquiring the shares of Preferred  Stock  hereunder  solely for its own
         account,  for  investment,  and not with a view to the  distribution or
         resale thereof.  Investor further represents that Investor's  financial
         condition is such that  Investor is not under any present  necessity or
         constraint  to dispose of such  securities  to satisfy any  existing or
         contemplated debt or undertaking.  Investor (i) has not offered or sold
         such  securities  within the meaning of the Act,  (ii) does not have in
         mind the sale of such securities  either currently or after the passage
         of a fixed or  determinable  period of time or upon the  occurrence  or
         non-occurrence of any predetermined event or circumstance, (iii) has no
         present   or   contemplated   agreement,   undertaking,    arrangement,
         obligation, indebtedness or commitment providing for or which is likely
         to compel a disposition  of the securities and (iv) is not aware of any
         circumstances  presently in existence which are likely in the future to
         promote a disposition of the securities.

                  4.5      Investor confirms its understanding, and agrees,
         as follows:

                           4.5.1  Certificates for the shares of Preferred Stock
                  purchased  hereunder  will  bear substantially  the  following
                  legend:

                           "The Securities  represented by this Certificate were
                           acquired on __________________,  without registration
                           under the  Securities  Act of 1933,  as  amended.  No
                           transfer  or sale of  these  Securities  or  interest
                           therein  may  be  made  except   under  an  effective
                           registration  statement  under said Act covering such
                           security  unless the Company has  received an opinion
                           of counsel  satisfactory  to it that such transfer or
                           sale does not require registration under said Act."

                           4.5.2  Investor  shall be  bound by the  terms of the
                  foregoing  legend  and  agrees  that an  appropriate  transfer
                  restrictions will be noted on the Company's records.




                                       3

<PAGE>


                  4.6 Investor and each member of  Investor,  is an  "Accredited
         Investor" as defined in Rule 501(a) of Regulation D  promulgated  under
         the  Act  and  shall   provide  such   information   and  execute  such
         certificates  to the Company as shall be  reasonably  requested  by the
         Company or its  counsel to assure  that  Investor,  and each  member of
         Investor, does meet the requirements of such provisions.

         5. Entire  Agreement.  This  Agreement  and the  documents  referred to
herein  constitute the entire agreement among the parties hereto with respect to
the subject matter hereof and  supersedes all prior written or oral  warranties,
representations, agreements, commitments or understandings.

         6.  Benefit.  This  Agreement  shall be  binding  upon and inure to the
benefit  of  the   parties   hereto  and  their   respective   heirs,   personal
representatives, successors and assigns.

         7. Notices. Any notice required or permitted under this Agreement shall
be given in writing and shall be given by personal delivery or by depositing the
same with the United  States Post  Office,  by  registered  or  certified  mail,
postage prepaid and addressed:

         If to the Company:                    President
                                               CTI Industries Corporation
                                               22160 N. Pepper Road
                                               Barrington, IL  60010


         If to Investor:                       CTI Investors, LLC
                                               c/o Stephen M. Merrick
                                               30 N. LaSalle Street
                                               Suite 3500
                                               Chicago, IL  60602


Any notice mailed in accordance  with the provisions of this Agreement  shall be
deemed given or effective on the third day  following  the date of mailing.  Any
party to this  Agreement  may change the address to which  notices to such party
shall be given by proper notice given hereunder.

         8. Severability.  If any provision of this Agreement or any part hereof
or application  hereof to any person or circumstance shall be finally determined
by a court of  competent  jurisdiction  to be  invalid or  unenforceable  to any
extent,  the remainder of this Agreement,  or the remainder of such provision or
the application of such provision to persons or  circumstances  other than those
as to which it has been held  invalid or  unenforceable,  shall not be  affected
thereby and each  provision  of this  Agreement  shall  remain in full force and
effect to the fullest  extent  permitted by law. The parties also agree that, if
any portion of this Agreement,  or any part hereof or application hereof, to any
person or  circumstance  shall be  finally  determined  by a court of  competent
jurisdiction to be invalid or


                                       4
<PAGE>


unenforceable to any extent, any court may so modify the objectionable provision
so as to make it valid, reasonable and enforceable.

         9.  Waivers.  No failure by any party to exercise  any of such  party's
rights  hereunder  or to insist  upon  strict  compliance  with  respect  to any
obligation hereunder,  and no custom or practice of the parties at variance with
the terms  hereof,  shall  constitute  a waiver  by any  party to  demand  exact
compliance with the terms hereof.  Waiver by any party of any particular default
by any other party shall not affect or impair such party's  rights in respect to
any subsequent default of the same or of a different nature, nor shall any delay
or omission of any party to exercise  any right  arising from any default by any
other  party  affect or impair  such  party's  rights as to such  default or any
subsequent default.

         10.  Governing  Law. This  Agreement  shall be governed by and shall be
interpreted and enforced in accordance with, the laws of the State of Illinois.

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


                                               CTI INDUSTRIES CORPORATION


                                      By:      _____________________________
                                               Authorized Officer



                                               INVESTOR:


                                      By:      _____________________________
                                               Authorized Representative





                                       5

                                                                    EXHIBIT 10.8

                             SUBSCRIPTION AGREEMENT


         THIS AGREEMENT is made and entered into this 20th day of June,  1997 by
and among  CTI  Industries  Corporation,  a  Delaware  corporation,  having  its
principal place of business at 22160 N. Pepper Road, Barrington,  Illinois 60010
(the "Company") and the individual  whose name and signature is set forth on the
signature page hereof ("Investor").

         WHEREAS,  the  Company is offering  to a limited  number of  accredited
Investors the purchase of unsecured subordinated promissory notes of the Company
in the  aggregate  principal  amount of up to $950,000  and warrants to purchase
common  stock of the  Company  at the  price per share of $1.20 per share for an
aggregate  purchase price in the principal amount of the unsecured  subordinated
promissory notes.

         NOW,  THEREFORE,  in  consideration  of the  premises and of the terms,
covenants and  conditions  hereinafter  contained,  the parties  hereto agree as
follows:

1.       Subscription.

         1.1 The undersigned  Investor hereby subscribes for the purchase of (i)
a 10%  Unsecured  Subordinated  Promissory  Note  of the  Company,  in the  form
attached hereto as Exhibit A, (sometimes hereinafter referred to as the "Note"),
in the principal  amount set forth on the signature  page of this  agreement and
(ii) a Warrant,  in the form  attached  hereto as Exhibit B, to purchase  Common
Stock of the Company at the purchase price per share of $1.20 for that number of
shares  determined by dividing the principal amount of the Note issued hereunder
by the Warrant purchase price per share. The purchase price for the Note and the
Warrant issued  hereunder shall be the principal amount of the Note to be issued
hereunder. With this Subscription Agreement, the Investor tenders to the Company
a check, payable to the Company, in the amount of the purchase price.

         1.2 The Investor  acknowledges that this Agreement shall not be binding
upon the Company  unless and until the Company  accepts  this  subscription  and
executes  this  Agreement and that the Company  reserves the right,  in the sole
discretion of the Company, to accept or reject this subscription.

2.       Representations and Warranties of the Company.  The Company  represents
and warrants to Investor as follows:

         2.1 The Company is a corporation  duly organized,  validly existing and
in good standing  under the laws of the State of Delaware and is qualified to do
business and in good  standing in the State of  Illinois.  Illinois and Delaware
are the only states where the nature of the

                                        1

<PAGE>



assets and business of the Company require such qualification. CTI Balloons Ltd.
is a  corporation  duly  organized  and validly  existing  under the laws of the
United Kingdom and has its principal place of business in Rugby, United Kingdom.
The  Company  owns  all of the  issued  and  outstanding  capital  stock  of CTI
Balloons, Ltd.

         2.2 The  Company  is  authorized  to issue  8,000,000  shares of Common
Stock,  par value $.075 per share,  and 4,000,000 shares of Preferred Stock, par
value $.35 per share.  There are  presently  issued  and  outstanding  3,467,322
shares of Common Stock or warrants to purchase Common Stock and 2,857,143 shares
of Preferred Stock.

         2.3 The Board of Directors of the Company has proposed the adoption of,
and has  submitted to the  shareholders  for approval,  the 1997 CTI  Industries
Corporation Stock Option Plan pursuant to which the Company may issue options to
purchase up to 300,000 shares of Common Stock of the Company.

         2.4 The Company has entered into a letter of intent with Joseph Stevens
& Company, Inc., a copy of which has been provided to the Investor,  pursuant to
which the Company may offer,  in a public  offering,  shares of Common Stock and
warrants  to purchase  common  stock of the  Company.  In  connection  with such
proposed public offering and in the event of its completion and consummation:

         2.4.1 Joseph Stevens & Company,  Inc. would receive options to purchase
shares of Common Stock of the Company as provided herein;

                  2.4.2  It is  contemplated  that  the  outstanding  shares  of
         Preferred  Stock of the Company  will be converted to shares of Class B
         Common Stock which will have certain  voting  rights but which will not
         have dividend or other rights or  preferences in relation to the Common
         Stock of the Company;

                  2.4.3 It is contemplated that there will be a reverse split of
         the  outstanding   Common  Stock  of  the  Company  in  the  amount  of
         approximately one share for each 2.6 shares outstanding.

There can be no assurance that the  contemplated  public  offering of the Common
Stock of the Company will be  completed on the terms  provided in such letter of
intent or on any other terms.

         2.5 Except as provided in paragraphs 2.2, 2.3 and 2.4 hereof, (i) there
are no  contracts,  options or other  agreements or  understandings  pursuant to
which the  Company is or may be  obligated  to issue  Common  Stock or any other
security,  (ii) there are no obligations of the Company outstanding which may be
converted  into  securities  and (iii)  there are no  securities  of the Company
issued or  outstanding.  All shares of Common Stock and  Preferred  Stock of the
Company presently issued and outstanding are duly authorized and validly issued,
fully paid and  non-assessable.  No holder of  outstanding  shares of the Common
Stock or  Preferred  Stock of the Company has any  preemptive  right or right of
first refusal with respect to the issuance by the Company of any of its stock.



                                        2

<PAGE>



         2.6 Investor has been provided with copies of the audited  statement of
income and balance  sheet of the Company as of October 31, 1996 and for the year
then  ended and the  unaudited  statement  of income  and  balance  sheet of the
Company as of April 30, 1997 and for the six months then ended.  Such  financial
statements fairly present the financial condition of the Company as of the dates
thereof and the results of operation of the Company for the periods then ended.

         2.7 This Agreement,  the offering contemplated herein, the Note and the
Warrant have been duly  authorized  by the Board of Directors of the Company and
this Agreement,  the Note and the Warrant, when executed and delivered on behalf
of the Company,  shall constitute valid and binding  obligations of the Company,
enforceable  in accordance  with their terms.  The execution and  performance of
this Agreement and the Note and Warrant to be issued hereunder will not violate,
with or without the giving of notice or the passage of time,  any applicable law
or regulation and will not conflict with, or result in the breach of, any of the
terms, conditions or provisions of, or constitute a default under, any corporate
charter, bylaw, agreement or other instrument to which the Company is a party or
by which it, or any of its property, is bound.

         2.8 Except as set forth in the audit  letter of counsel to the  Company
dated May 14, 1997, a copy of which has been provided to Investor,  there are no
actions,  suits,  proceedings or investigations  pending,  threatened against or
affecting the Company,  at law or in equity,  or before any federal,  state,  or
municipal  agency or any  instrumentality  which  involves the likelihood of any
judgment of liability,  not fully  covered by insurance,  against the Company or
which may result in any material  adverse  change in the  business,  operations,
properties, assets or condition, financial or otherwise, of the Company.

3.  Representations,  Warranties and  Acknowledgments of Investor.  The Investor
represents and warrants to the Company, and acknowledges and agrees, as follows:

         3.1 Investor has been associated with the Company for a number of years
and has full and detailed  knowledge and  information  concerning  the business,
condition and prospects of the Company. Investor has reviewed this Agreement and
all documents referred to herein and, in entering into this transaction,  is not
relying on  information  other than that contained in this Agreement or referred
to herein or in any  statement or document  provided to Investor and executed by
an officer of the Company.

         3.2 Investor has had a reasonable  opportunity  to ask questions of and
receive  answers from the Company  concerning the Company and the offering by it
if the Notes and  Warrants  herein  and all such  questions,  if any,  have been
answered to the full satisfaction of the undersigned.


                                        3

<PAGE>



         3.3 The Investor has such  knowledge  and  experience  in financial and
business  matters that the  undersigned  is capable of evaluating the merits and
risks  involved  in an  investment  in the Note and  Warrant  which are a highly
speculative  investment  involving a high  degree of risk and that the  Investor
could lose his or her entire investment.

         3.4 The  Investor  understands  that (a) the Note,  the Warrant and any
shares of Common  Stock of the Company  issued by reason of the  exercise of the
Warrant (hereinafter  sometimes referred to as the "Securities"),  have not been
registered  under the  Securities  Act of 1933,  as amended  (the  "Act") or the
securities  law of  any  state,  based  on  exemptions  from  such  registration
requirements  for  non-public  offerings and (b) the  Securities are and will be
"restricted  securities"  as said  term is  defined  in  Rule  144 of the  Rules
promulgated under the Act; (c) in the event that the Company does proceed with a
public  offering of its Common  Stock as provided in paragraph  2.4 hereof,  the
Investor will be required to execute an agreement with the underwriter  pursuant
to which the  Investor  will not be permitted to sell any shares of Common Stock
received  upon the  exercise  of the  Warrant for a period of 18 months from the
effective  date of the public  offering;  (d) the  Securities may not be sold or
otherwise  transferred  unless they have first been registered under the Act and
all  applicable  state   securities   laws,  or  unless   exemptions  from  such
registration  provisions  are available with respect to such resale or transfer;
(e) the Company is under no obligation  to register any of the  Securities or to
take any  action to make any  exemption  from any such  registration  provisions
available; (f) the Securities will bear a legend to the effect that the transfer
of the securities  represented  thereby is subject to the provisions hereof; and
(g) stop transfer  instructions  will be placed on the records of the Company or
with the transfer agent for the Note, the Warrant and any shares of Common Stock
of the Company issued by reason of the exercise of the Warrant.

         3.5 The Investor is acquiring  the Note and Warrant,  and any shares of
Common  Stock  received  by reason of exercise  of the  Warrant,  solely for the
account of Investor,  for  investment  purposes only, and not with a view to the
resale or  distribution  thereof.  Investor  further  represents that his or her
financial condition is such that he or she is not under any present necessity or
constraint to dispose of such securities to satisfy any existing or contemplated
debt or undertaking.  Investor (I) has not offered or sold any of the Securities
within the meaning of the Act, (ii) does not have in mind the sale of any of the
Securities  either  currently  or after the  passage of a fixed or  determinable
period of time or upon the  occurrence or  non-occurrence  of any  predetermined
event  or  circumstance,   (iii)  has  no  present  or  contemplated  agreement,
undertaking,  arrangement,  obligation, indebtedness or commitment providing for
or which is likely to compel a disposition  of any of the Securities and (iv) is
not aware of any  circumstance  presently  in  existence  which is likely in the
future to promote a disposition of the Securities.

         3.6 The  Investor  will  not  sell  or  otherwise  transfer  any of the
Securities,  or any interest therein, unless and until (a) such Securities first
shall have been  registered  under the Act and all applicable  state  securities
laws or (b) the  Investor  first shall have  delivered  to the Company a written
opinion of counsel,  which counsel and opinion (in form and substance)  shall be
reasonably  satisfactory to the Company, to the effect that the proposed sale or
transfer  is  exempt  from  the  registration  provisions  of the  Act  and  all
applicable state securities laws.


                                      4

<PAGE>



         3.7 The Investor (a) is a natural  person,  is at least 21 years of age
and is under no legal  disability  to  contract,  (b) is a resident of the State
specified on the signature page hereof and has no present  intention of changing
his residence  from such State,  and (c) has full power and authority to execute
and deliver  this  Agreement  and to perform  the  obligations  of the  Investor
hereunder.  This  Agreement is a legally  binding  obligation of the Investor in
accordance with its terms.

         3.8 The Investor is an "accredited investor" as such term is defined in
Regulation D of the Rules and Regulations promulgated under the Act.

         3.9      Investor acknowledges and understands that:

         THE  SECURITIES  OFFERED  HEREBY  HAVE NOT BEEN  REGISTERED  UNDER  THE
SECURITIES ACT OF 1933, AS AMENDED,  OR THE SECURITIES LAWS OF ANY STATE AND ARE
BEING  OFFERED  AND  SOLD  IN  RELIANCE  ON  EXEMPTIONS  FROM  THE  REGISTRATION
REQUIREMENTS OF SAID ACT AND SUCH LAWS. THE SECURITIES HAVE NOT BEEN APPROVED OR
DISAPPROVED  BY THE  SECURITIES AND EXCHANGE  COMMISSION,  ANY STATE  SECURITIES
COMMISSION  OR ANY OTHER  REGULATORY  AUTHORITY,  NOR HAVE ANY OF THE  FOREGOING
AUTHORITIES  PASSED UPON OR ENDORSED THE MERITS OF THIS OFFERING OR THE ACCURACY
ADEQUACY OF THE INFORMATION  PROVIDED HEREIN. ANY REPRESENTATION TO THE CONTRARY
IS A CRIMINAL OFFENSE.

4.  Indemnity.  The Investor  agrees to indemnify  the Company,  and each of its
officers,  directors,  employees  and agents,  and hold them  harmless  from and
against any and all losses, damages,  liabilities,  costs and expenses which any
of them may  sustain or incur in  connection  with the breach by Investor of any
representation, warranty or covenant made by the Investor herein.

5.  Notices.  All notices or other  communications  required or  permitted to be
given hereunder shall be in writing and shall be (i) delivered personally,  (ii)
mailed,  postage prepaid,  or (iii) telecopied and a copy mailed to the parties,
as follows:




                  If to the Company                  Mr. Stephen M. Merrick
                                                     Chief Executive Officer
                                                     CTI Industries Corporation
                                                     22160 North Pepper Road
                                                     Barrington, IL  60010


                                                         5

<PAGE>



                  If to Investor:                    At the address shown on the
                                                     signature page hereof


Any notice mailed or telecopied in accordance  with the provisions  hereof shall
be  deemed  received  on  the  third  day  following  the  date  of  mailing  or
transmission.  Either  party  hereto may change the address to which  notices to
such party may be given  hereunder by serving a proper  notice of such change of
address to the other party.

6. Entire  Agreement.  This Agreement and the Note and Warrant  constitutes  the
entire  agreement  among the parties  hereto with respect to the subject  matter
hereof and supersedes all prior written or oral  negotiations,  representations,
understandings, commitments, contracts or agreements with respect to the subject
matter  hereof.  This  Agreement  and the Note and  Warrant  may not be modified
except by written instrument signed by the parties hereto.

7. Severability.  Whenever  possible,  each paragraph of this Agreement shall be
interpreted in such manner as to be effective and valid under applicable law. If
any  paragraph  of this  Agreement  shall  be  unenforceable  or  invalid  under
applicable  law,  such  paragraph  shall be  ineffective  only to the extent and
duration of such  unenforceability  or invalidity and the remaining substance of
such  paragraph and the remaining  paragraphs  of this  Agreement  shall in such
event continue to be binding and in full force and effect.

8.  Waivers.  No failure by any party to  exercise  any of such  party's  rights
hereunder or to insist upon strict  compliance  with  respect to any  obligation
hereunder,  and no custom or practice of the parties at variance  with the terms
hereof,  shall  constitute a waiver by any party to demand exact compliance with
the terms  hereof.  Waiver by and party of any  particular  default by any other
party  shall  not  affect or  impair  such  party's  rights  in  respect  to any
subsequent  default of the same or of a different nature, nor shall any delay or
omission  of any party to  exercise  any right  arising  from any default by any
other  party  affect or impair  such  party's  rights as to such  default or any
subsequent default.

9. Benefit and Assignment.  This Agreement shall be binding upon and shall inure
to the  benefit of the  parties  hereto  and their  respective  heirs,  personal
representatives  and  successors in interest.  This  Agreement and any rights or
obligations hereunder may not be assigned by any party hereto.

10.  Governing Law;  Actions.  This Agreement  shall be governed by and shall be
interpreted and enforced in accordance  with, the laws of the State of Illinois.
The Investor (a) agrees that any legal suit, action or proceeding arising out of
or related to this Agreement shall be instituted exclusively in Illinois Circuit
Courts,  County of Cook, or in the United States District Court for the Northern
District of Illinois,  each and any of which shall apply  Illinois law,  without
reference  to its  conflicts  of laws  rules  and  principles,  (b)  waives  any
objection  Investor  may have now or  hereafter  to the venue of any such  suit,
action or proceeding, and (c) irrevocably consents to the



                                        6

<PAGE>



jurisdiction  of the Illinois  Circuit  Courts,  County of Cook,  and the United
States  District  Court for the Northern  District of Illinois in any such suit,
action or  proceeding.  The Investor  further  agrees to accept and  acknowledge
service of any and all process  which may be served in any such suit,  action or
proceeding in the Illinois  Circuit Courts,  County of Cook or the United States
District Court for the Northern District of Illinois.

                [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]



















                                        7

<PAGE>


         IN WITNESS WHEREOF,  Investor has executed this Subscription  Agreement
this ____ day of June, 1997.

INVESTOR:


________________________________________
(Signature)


________________________________________
(Print Name)

________________________________________

________________________________________
(Address)

Social Security #____________________

Principal Amount of Note
Subscribed For:

________________________________________



ACCEPTANCE OF SUBSCRIPTION:

CTI INDUSTRIES CORPORATION


By:________________________________________

   ________________________________________
                  Title

Date:______________________________________ 






                                        8

<PAGE>



                                  EXHIBIT A TO
                                  EXHIBIT 10.8

   THIS NOTE HAS NOT BEEN REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
   AMENDED.  NO  INTEREST  IN THIS  NOTE  MAY BE  OFFERED  OR SOLD  EXCEPT
   PURSUANT  TO  (i)  AN  EFFECTIVE   REGISTRATION   STATEMENT  UNDER  THE
   SECURITIES  ACT  OF  1933,  AS  AMENDED,  OR  (ii)  AN  EXEMPTION  FROM
   REGISTRATION  UNDER SAID ACT AND WHERE THE HOLDER HAS  FURNISHED TO THE
   COMPANY AN OPINION OF COUNSEL  REASONABLY  SATISFACTORY  TO THE COMPANY
   THAT AN EXEMPTION FROM REGISTRATION UNDER SAID ACT IS AVAILABLE.






                           CTI INDUSTRIES CORPORATION
                           10% UNSECURED SUBORDINATED
                                 PROMISSORY NOTE


$__________________________                             As of June     , 1997
                                                            Chicago, Illinois


         FOR VALUE RECEIVED,  the  undersigned,  CTI Industries  Corporation,  a
Delaware  corporation  (the "Payor"),  having its executive office and principal
place of business 22160 N. Pepper Road, Barrington, IL 60010, hereby promises to
________________________________________  (the  "Payee"),  having an  address at
________________________________________ on June 30, 1999 (the "Maturity Date"),
at the  Payee's  address  set forth  hereinabove  or, at such other place as the
Payee   shall   hereafter   specify   in   writing,   the   principal   sum   of
___________________________________,  ($__________),  in  legal  tender  of  the
United States of America.  This Note may be prepaid, in whole or in part, at the
option of the Company at any time without premium or penalty.

         This Note is part of an issue of notes (the  "Notes")  being  issued in
the  principal  amount of up to aggregate of $950,000  together with warrants to
purchase Common Stock of the Company.
This Note is unsecured and shall rank pari passu with all other Notes.

         1.       Interest and Payment

                  1.1 The unpaid principal  amount hereof  outstanding from time
         to time shall bear simple  interest from the date hereof at the rate of
         10% per annum until the first to occur of

                                                      

                                        1

<PAGE>



         the  Maturity  Date or the date on which the entire  principal  balance
         hereof shall have been paid.

                  1.2  Interest  shall  accrue  and  be  payable  on a  calendar
         quarterly  basis on each September 30,  December 31, March 31, and June
         30 during which any portion of the principal  amount of this Note shall
         be outstanding.

                  1.3 If payment of the  principal  amount  hereof and  interest
         accrued thereon,  is not made on or before the Maturity Date,  interest
         shall thereafter accrue and be payable at an interest rate equal to the
         lessor of (i) the prime rate plus 8% or (ii) the maximum rate permitted
         by law.  For  purposes of this Note,  "prime rate" shall mean the prime
         rate, as adjusted from time to time, as established and reported by the
         First National Bank of Chicago, in Chicago, Illinois, from time to time
         or, if such  rate is no longer  reported  by such  bank,  then the rate
         established  by any  comparable  bank as its prime  rate,  from time to
         time.

         2.       Replacement of Note.

                  2.1.  In case  this  Note  is  mutilated,  destroyed,  lost or
         stolen,  the Payor shall,  at its sole expense,  execute,  register and
         deliver,  a new Note,  in exchange and  substitution  for this Note, if
         mutilated,  or in lieu of and substitution for this Note, if destroyed,
         lost or stolen.  In the case of destruction,  loss or theft,  the Payee
         shall furnish to the Payor  indemnity  reasonably  satisfactory  to the
         Payor,  and in any such case, and in the case of mutilation,  the Payee
         shall also furnish to the Payor evidence to its reasonable satisfaction
         of the mutilation,  destruction,  loss or theft of this Note and of the
         ownership thereof.  Any replacement Note so issued shall be in the same
         outstanding  principal  amount as this Note and dated the date to which
         interest  shall have been paid on this Note,  or if no  interest  shall
         have yet been paid, dated the date of this Note.

                  2.2.  Every Note issued  pursuant to the provisions of Section
         2.1 hereof in substitution for this Note shall constitute an additional
         contractual  obligation of the Payor, whether or not this Note shall be
         found at any time, or be enforceable by anyone.

         3. Events of Default.  If any of the  following  conditions,  events or
acts shall occur, this Note shall become immediately due and payable:

                  3.1. The dissolution of the Payor or any vote in favor thereof
         by the Board of Directors and stockholders of the Company; or

                  3.2.  The Payor's  insolvency,  assignment  for the benefit of
         creditors,  application  for or appointment of a receiver,  filing of a
         voluntary or  involuntary  petition  under any provision of the Federal
         Bankruptcy  Code or  amendments  thereto or any other  federal or state
         statute  affording  relief  to  debtors;  or there  shall be  commenced
         against the Payor any such  proceeding  or filed  against the Payor any
         such application or petition which proceeding,  application or petition
         is not dismissed or withdrawn within sixty (60) days of commencement or
         filing as the case may be; or


                                        2

<PAGE>



                  3.3.  The  failure  by the  Payor to make any  payment  of any
         amount of principal on, or accrued interest under, this Note, or any of
         the Notes as and when the same shall become due and payable; or

                  3.4. The sale by the Payor of all or substantially  all of its
         assets  (other than the sale of  inventory  in the  ordinary  course of
         business),  or the  merger or  consolidation  by the Payor with or into
         another  corporation,  except for mergers or  consolidations  where the
         Payor is the surviving  entity or where the surviving  entity expressly
         accepts and assumes  all of the  obligations  of the Payor under all of
         the Notes; or

                  3.5.  The  commencement  of  a  proceeding  to  foreclose  the
         security  interest  or lien in any  property  or assets to satisfy  the
         security  interest or lien therein of any secured creditor of the Payor
         whose debt is in excess of $100,000; or

                  3.6. The entry of a final judgment for the payment of money in
         excess of $100,000  by a court of  competent  jurisdiction  against the
         Payor,  which  judgment the Payor shall not  discharge  (or provide for
         such  discharge) in accordance with its terms within sixty (60) days of
         the date of entry  thereof,  or  procure  a stay of  execution  thereof
         within sixty (60) days from the date of entry thereof and,  within such
         sixty (60) day period,  or such longer period during which execution of
         such judgment  shall have been stayed,  appeal  therefrom and cause the
         execution thereof to be stayed during such appeal; or

                  3.7. Any  attachment  or levy,  or the issuance of any note of
         eviction  against the assets or  properties  of the Payor  involving an
         amount in excess of $100,000 which attachment,  levy or issuance is not
         dismissed,  bonded,  or otherwise  terminated within sixty (60) days of
         the effectiveness of such attachment, levy or issuance; or

                  3.8. The default in the due  observance or  performance of any
         material  covenant,  condition or agreement on the part of the Payor to
         be  observed or  performed  pursuant to the terms of this Note and such
         default  shall  continue  uncured  for thirty  (30) days after  written
         notice thereof,  specifying such default,  shall have been given to the
         Payor by the  holder of the Note;  then,  in any such  event and at any
         time  thereafter  (and, in the case of an event described in Subsection
         3.5 or a default in payment of accrued  interest  and/or  principal  as
         described in Subsection 3.3, upon 30 days written  notice),  while such
         event is continuing, the Payee shall have the right to declare an event
         of default  hereunder  ("Event  of  Default"),  provided  that upon the
         occurrence of an event  described in Subsections  3.1 or 3.2 such event
         shall be deemed to be an Event of Default  hereunder whether or not the
         Payee  makes  such a  declaration  (an  "Automatic  Default"),  and the
         indebtedness  evidenced  by  this  Note  shall  immediately  upon  such
         declaration  or Automatic  Default  become due and payable,  both as to
         principal and interest,  without presentment,  demand, protest or other
         notice  of  any  kind,  all  of  which  are  hereby  expressly  waived,
         notwithstanding anything contained herein to the contrary.


                                        3

<PAGE>



         4. If any one or more defaults shall occur and be continuing, the Payee
may proceed to protect and enforce such Payee's  rights either by suit in equity
or by  action at law,  or both,  whether  for the  specific  performance  of any
covenant,  condition or agreement  contained in this Note or in any agreement or
document  referred to herein or in aid of the  exercise of any power  granted in
this Note or in any  agreement  or document  referred  to herein,  or proceed to
enforce  the  payment of this Note or to enforce  any other  legal or  equitable
right of the  Payee of this  Note.  No right or  remedy  herein  or in any other
agreement or instrument conferred upon the holder of this Note is intended to be
exclusive of any other right or remedy,  and each and every such right or remedy
shall be  cumulative  and shall be in  addition  to every other right and remedy
given  hereunder or now or hereafter  existing at law or in equity or by statute
or otherwise.

         5.       Unconditional Obligation; Fees; Waivers; Other.

                  5.1. The obligations to make the payments provided for in this
         Note are  absolute  and  unconditional  and not subject to any defense,
         set-off, counterclaim, rescission, recoupment or adjustment whatsoever.

                  5.2. No forbearance,  indulgence, delay or failure to exercise
         any right or  remedy  with  respect  to this Note  shall  operate  as a
         waiver, nor as an acquiescence in any default,  nor shall any single or
         partial  exercise of any right or remedy  preclude any other or further
         exercise thereof or the exercise of any other right or remedy.

                  5.3.  This Note may not be modified  except by a writing  duly
         executed by the Payor and the Payee.

                  5.4. The Payor hereby  expressly waives demand and presentment
         for payment, notice of nonpayment,  notice of dishonor, protest, notice
         of protest,  bringing  of suit,  and dili gence in taking any action to
         collect  amounts  called  for  hereunder,  and  shall be  directly  and
         primarily  liable  for the  payment  of all sums  owing and to be owing
         hereon,  regardless  of  and  without  any  notice,  diligence,  act or
         omission  with  respect  to the  collection  of any  amount  called for
         hereunder or in connection with any right,  lien,  interest or property
         at any and all times which the Payee had or is existing as security for
         any amount called for hereunder.

                  5.5.  The  Payor  shall  bear all of its  expenses,  including
         attorneys'  fees incurred in connection  with the  preparation  of this
         Note.

         6.  Subordination.  The payment of principal  and interest on this Note
shall be subordinate in payment and right of payment to the payment or provision
for payment in full of all other  indebtedness  existing as of now or  hereafter
incurred by the Payor.



                                        4

<PAGE>
         7. Restrictions on Transfer.  By its acceptance of this Note, the Payee
acknowledges that this Note is subject to the provisions of Payee's Subscription
Agreement  submitted to the Payor  subscribing  for this Note, this Note has not
been registered under the securities laws of the United States of America or any
state  thereof  and  Payee  represents  that  this  Note has been  acquired  for
investment and no interest in this Note may be offered for sale, sold, delivered
after sale, transferred, pledged, or hypothecated in the absence of registration
and  qualification  of this Note under  applicable  federal and state securities
laws or an  opinion of counsel  reasonably  satisfactory  to the Payor that such
registration and qualification are not required. In addition, this Note may only
be transferred to a person deemed to be an "accredited investor" as such term is
defined under Rule 501(a) of Regulation D promulgated  under the  Securities Act
of 1933, as amended.

         8.       Miscellaneous.

                  8.1. The headings of the various  paragraphs  of this Note are
         for convenience of reference only and shall in no way modify any of the
         terms or provisions of this Note.

                  8.2. All notices  required or permitted to be given  hereunder
         shall be in  writing  and shall be deemed to have been duly  given when
         personally  delivered,  delivered by Federal  Express or other national
         overnight  courier,  three days after  mailing if sent by registered or
         certified mail, return receipt  requested,  postage prepaid,  or on the
         date of delivery if delivered by telecopy, receipt confirmed,  provided
         that a confirmation copy is sent on the next business day by registered
         or certified mail, return receipt requested and postage prepaid, to the
         address of the  intended  recipient  set forth in the  preamble to this
         Note or at such other  address  as the  intended  recipient  shall have
         hereafter  given to the other party hereto  pursuant to the  provisions
         hereof.

                  8.3. This Note and the obligations of the Payor and the rights
         of the Payee shall be governed by and construed in accordance  with the
         laws of the State of Illinois,  without regard to its conflicts of laws
         rules or  principles,  with respect to  contracts  made and to be fully
         performed therein.

                  8.4. Any legal suit,  action or  proceeding  arising out of or
         relating  to this Note will be  instituted  exclusively  in the Circuit
         Court of Cook County,  Illinois, or in the United States District Court
         for the  Northern  District  of  Illinois,  each and any of which shall
         apply  Illinois  law  without   reference  to  its  conflicts  of  laws
         principles or rules.  The Payor and the Payee (by accepting  this Note)
         each waives any objection  which the Payor or the Payee may have now or
         hereafter  to the venue of any such  suit,  action or  proceeding,  and
         irrevocably  consents  to  the  jurisdiction  of the  Illinois  Circuit
         Courts,  County of Cook and the United  States  District  Court for the
         Northern  District of Illinois in any such suit,  action or proceeding.
         The Payor and Payee (by  accepting  this  Note) each  further  agree to
         accept  and  acknowledge  service of any and all  process  which may be
         served in any such suit,  action or proceeding in the Illinois  Circuit
         Courts,  County of Cook or in the United States  District Court for the
         Northern District of Illinois
 .
 

                                        5

<PAGE>


                  8.5.  This Note  shall bind the Payor and its  successors  and
         assigns.


                  8.6 Except in the ordinary course of business (which includes,
         but is not limited  to,  borrowing  monies),  Payor will not borrow any
         additional  amounts  without the  written  consent of a majority of the
         holders of Notes;  such majority to be  determined  not by reference to
         the  number  of  holders  of the  Notes  but by  reference  to the then
         outstanding principal amount of the Notes.


                                             CTI INDUSTRIES CORPORATION


                                             By:  ___________________________ 
                                                  Howard W. Schwan, President


ATTEST:



     _______________________ , Secretary


 







                                        6

<PAGE>



                                  EXHIBIT B TO
                                  EXHIBIT 10.8

             The  securities  represented by this Warrant have not
             been registered under the Securities Act of 1933, and
             thus may not be transferred  unless  registered under
             that Act or unless an exemption from  registration is
             available.


                              Warrant dated June 30, 1997, to purchase _________
                              Shares of Common Stock on or before June 30, 2002.


                             STOCK PURCHASE WARRANT
                           TO PURCHASE COMMON STOCK OF
                           CTI INDUSTRIES CORPORATION

         This certifies that, for value received,  , or his assigns, is entitled
to  subscribe  for and  purchase  from CTI  INDUSTRIES  CORPORATION,  a Delaware
corporation (hereinafter called the "Company"),  at a price of One Dollar Twenty
cents  ($1.20) per share  (subject  to  adjustment  as set forth in  paragraph 3
below) and at any time after the date  hereof to and  including  June 30,  2002,
(subject  to  adjustment  as set  forth in  paragraph  3 below)  fully  paid and
non-assessable  shares of the Company's  common stock, par value $.075 per share
(hereinafter referred to as the "Common Stock").

         This  Warrant  is  subject  to  the  following  provisions,  terms  and
conditions:

         1. Exercise;  Issuance of Certificates;  Payment for Shares. The rights
represented  by this Warrant may be  exercised by the holder  hereof at any time
within  the  period  specified  above,  in  whole  or in part  (but  not as to a
fractional  share of Common Stock),  by the surrender of this Warrant  (properly
endorsed  if  required)  at the  principal  office of the Company (or such other
office of the  Company  as it may  designate  by notice in writing to the holder
hereof at the address of such holder  appearing on the books of the Company) (a)
specifying  the  number  of  shares  of Common  Stock  being  purchased  and (b)
accompanied  by a check  payable to the Company for the purchase  price for such
shares.  The Company  agrees that the shares so purchased  shall be deemed to be
issued to the holder  hereof as the record  owner of such shares as of the close
of business on the date on which this Warrant  shall have been  surrendered  and
payment  made for such  shares  as  aforesaid.  Certificates  for the  shares so
purchased shall be delivered to the holder hereof within a reasonable  time, not
exceeding ten days, after the rights represented by this Warrant shall have been
so exercised, and, unless this Warrant has expired, a new Warrant of like tenor,
representing the right to purchase the number of shares, if any, with respect to
which this Warrant shall not then have been  exercised,  shall also be delivered
to the holder hereof within such time.




                                       1

<PAGE>



         2.       Shares to be Fully Paid;  Reservation of Shares.   The Company
covenants and agrees:

                  (a) that all shares of Common  Stock  which may be issued upon
         exercise of the rights represented by this Warrant will, upon issuance,
         be fully  paid and  nonassessable  and free from all  taxes,  liens and
         charges with respect to the issue thereof;

                  (b) without limiting the generality of the foregoing, that the
         Company  will from time to time take all such action as may be required
         to assure that the par value,  if any,  per share of Common Stock is at
         all times  equal to or less than the then  effective  Warrant  Purchase
         Price (as  hereinafter  defined)  per share of  Common  Stock  issuable
         pursuant to this Warrant;

                  (c)  that,   during  the  period   within   which  the  rights
         represented  by this Warrant may be exercised,  the Company will at all
         times  have  authorized,  and  reserved  for the  purpose  of  issue or
         transfer  upon  exercise of the rights  evidenced  by this  Warrant,  a
         sufficient  number of shares of Common  Stock to  provide  for the full
         exercise of the rights represented by this Warrant;

                  (d) that the  Company  will  take  all such  action  as may be
         necessary  to assure that the Common Stock  issuable  upon the exercise
         hereof may be so issued  without  violation  of any  applicable  law or
         regulation; and

                  (e) that the  Company  will not take any  action  which  would
         result in any adjustment of the Warrant Purchase Price if (I) the total
         number of shares  of Common  Stock  issuable  after  such  action  upon
         exercise of this Warrant, together with all shares of Common Stock then
         outstanding  and all shares of Common Stock then issuable upon exercise
         of all Options (as  hereinafter  defined)  and upon  conversion  of all
         Convertible Securities (as hereinafter defined) then outstanding, would
         exceed (ii) the total number of shares of Common Stock then  authorized
         by the  Company's  Articles  of  Incorporation  (all  such  issued  and
         issuable Common Stock being called the "Potentially  Outstanding Common
         Stock").

In the event any stock or  securities of the Company other than Common Stock are
issuable upon the exercise hereof,  the Company will take or refrain from taking
any action  referred to in clauses (a) through (e) of this paragraph 2 as though
such clauses  apply,  equally,  to such other stock or securities  then issuable
upon the exercise hereof.

         3.       Warrant Purchase Price. The provisions set forth in paragraphs
1 and 2 above are, however, subject to the following:

                  3.1 Adjustment of Warrant Purchase Price; Resulting Adjustment
         of Number of Purchasable  Shares. The initial Warrant Purchase Price of
         One Dollar  Twenty  Cents  ($1.20)  per share of Common  Stock shall be
         subject to adjustment  from time to time as hereinafter  provided (such
         price or such price as last adjusted pursuant to the terms




                                       2


<PAGE>



         hereof,  as the case may be, is herein  called  the  "Warrant  Purchase
         Price"). Upon each adjustment of the Warrant Purchase Price, the holder
         of this  Warrant  shall  thereafter  be  entitled to  purchase,  at the
         Warrant  Purchase Price resulting from such  adjustment,  the number of
         shares of Common Stock  obtained by  multiplying  the Warrant  Purchase
         Price in effect  immediately  prior to such adjustment by the number of
         shares of Common Stock purchasable pursuant hereto immediately prior to
         such  adjustment  and  dividing  the  product  thereof  by the  Warrant
         Purchase Price resulting from such adjustment.

                  3.2  Adjustment  of Warrant  Purchase  Price Upon  Issuance of
         Stock. If and whenever after the date hereof the Company shall issue or
         sell any shares of its Common Stock for a consideration  per share less
         than the Warrant Purchase Price in effect immediately prior to the time
         of such  issue or sale  (except  if such  issue  or sale  shall be made
         pursuant  to the  exercise  of Options or  Convertible  Securities,  as
         defined below,  outstanding on the date hereof),  then,  forthwith upon
         such issue or sale, the Warrant  Purchase Price shall be reduced to the
         price,  calculated to the nearest cent,  determined by dividing (a) the
         sum of (I) the number of shares of Common Stock outstanding immediately
         prior to such issue or sale  multiplied  by the then  existing  Warrant
         Purchase  Price and (ii) the  consideration,  if any,  received  by the
         Company  upon such issue or sale,  by (b) the total number of shares of
         Common  Stock  outstanding  immediately  after such  issue or sale.  No
         adjustment of the Warrant Purchase Price, however,  shall be made in an
         amount less than $0.01 per share, but any such lesser  adjustment shall
         be carried  forward and shall be made at the time and together with the
         next  subsequent  adjustment  which  together with all  adjustments  so
         carried forward shall amount to $0.01 per share or more.

                  For purposes of this paragraph  3.2, the following  paragraphs
         3.3 to 3.15, inclusive, subject to the exception set forth above, shall
         also be applicable:

                  3.3  Issuance  of Rights or  Options.  In case at any time the
         Company shall in any manner grant (whether directly or by assumption in
         a merger or otherwise)  any rights to subscribe for or to purchase,  or
         any  options  for  the  purchase  of,  Common  Stock  or any  stock  or
         securities  convertible  into or  exchangeable  for Common  Stock (such
         rights or options being herein called "Options" and such convertible or
         exchangeable  stock or  securities  being  herein  called  "Convertible
         Securities"),  whether  or not such  Options or the right to convert or
         exchange any such Convertible  Securities are immediately  exercisable,
         and the price per share for which  Common  Stock is  issuable  upon the
         exercise  of  such  Options  or upon  conversion  or  exchange  of such
         Convertible   Securities  (determined  as  provided  in  the  following
         sentence)  shall be less  than the  Warrant  Purchase  Price in  effect
         immediately  prior to the time of  granting of such  Options,  then the
         maximum  number of shares of Common Stock issuable upon the exercise of
         all such Option or upon  conversion  or  exchange of the total  maximum
         amount  of such  Convertible  Securities  shall be  deemed to have been
         issued for such price per share as of the date of the  granting of such
         Options and thereafter shall be deemed to be outstanding. The price per
         share  for  which  Common  Stock is  issuable,  as  referred  to in the
         preceding sentence,  shall be determined by dividing (a) the sum of (I)
         the total  amount,  if any,  received or  receivable  by the Company as
         consideration  for the granting of such Options,  plus (ii) the minimum
         aggregate amount of





                                       3
<PAGE>




         additional  consideration  payable to the Company  upon the exercise of
         all such  Options,  plus  (iii) in the  case of all such  Options  that
         relate to  Convertible  Securities,  the  minimum  aggregate  amount of
         additional consideration, if any, payable upon the issue or sale of all
         such  Convertible  Securities  (to the  extent  not  counted  under the
         immediately  preceding  clause (ii) and upon the conversion or exchange
         of all such Convertible  Securities into Common Stock, by (b) the total
         maximum  number of shares of Common Stock issuable upon the exercise of
         such Options or upon the conversion or exchange of all such Convertible
         Securities.  The  consideration  received or  receivable by the Company
         shall in each case be  determined  in  accordance  with  paragraph  3.7
         below.   Except  a  otherwise  provided  in  paragraph  3.5  below,  no
         adjustment of the Warrant  Purchase Price shall be made upon the actual
         issue of such  Common  Stock  or of such  Convertible  Securities  upon
         exercise of such  Options or upon the actual issue of such Common Stock
         upon conversion or exchange of such Convertible Securities.

                  3.4 Issuance of  Convertible  Securities.  In case the Company
         shall in any manner  issue  (whether  directly  or by  assumption  in a
         merger or otherwise) or sell any Convertible Securities, whether or not
         the  rights  to  exchange  or  convert   thereunder   are   immediately
         exercisable, and the price per share for which Common Stock is issuable
         upon  such  conversion  or  exchange  (determined  as  provided  in the
         following  sentence)  shall be less than the Warrant  Purchase Price in
         effect  immediately  prior to the time of such issue or sale,  then the
         total maximum number of shares of Common Stock issuable upon conversion
         or exchange of all such Convertible  Securities shall be deemed to have
         been  issued  for such  price  per share as of the date of the issue or
         sale of such  Convertible  Securities and thereafter shall be deemed to
         be  outstanding,  provided  that (a) except as  otherwise  provided  in
         paragraph 3.5 below, no adjustment of the Warrant  Purchase Price shall
         be made upon the actual issue of such Common Stock upon  conversion  or
         exchange of such Convertible  Securities,  and (b) if any such issue or
         sale of  such  Convertible  Securities  is made  upon  exercise  of any
         Options for which  adjustments of the Warrant  Purchase Price have been
         or are to be made pursuant to other  provisions of this paragraph 3, no
         further  adjustment  of the  Warrant  Purchase  Price  shall be made by
         reason of such  issue or sale.  The  price  per share for which  Common
         Stock is issuable,  as referred to in the preceding sentence,  shall be
         determined by dividing (I) the sum of (A) the total amount  received or
         receivable  by the  Company as  consideration  for the issue or sale of
         such Convertible  Securities,  plus (B) the minimum aggregate amount of
         additional  consideration,  if any,  payable  upon  the  conversion  or
         exchange of such Convertible  Securities into Common Stock, by (ii) the
         total  maximum  number  of shares of  Common  Stock  issuable  upon the
         conversion   or   exchange   of  such   Convertible   Securities.   The
         consideration  received or receivable by the Company shall in each case
         be determined in accordance with paragraph 3.7 below.

                  3.5  Change  in  Option  Price or  Conversion  Rate.  Upon the
         happening of any of the following events, namely, if the purchase price
         provided for in any Option referred to in paragraph 3.3 above and still
         outstanding,  the additional  consideration,  if any,  payable upon the
         conversion  or exchange of any  Convertible  Securities  referred to in
         paragraph 3.3 or 3.4 above and still outstanding,  or the rate at which
         any such Convertible Securities






                                       4
<PAGE>





         are convertible  into or exchangeable  for Common Stock shall change at
         any time  (other  than  under or by reason of  provisions  designed  to
         protect against dilution),  the Warrant Purchase Price in effect at the
         time of  such  event  shall  forthwith  be  readjusted  to the  Warrant
         Purchase  Price  which  would have been in effect at such time had such
         Options or Convertible  Securities  provided for such changed  purchase
         price,  additional  consideration,  or conversion rate, as the case may
         be, at the time initially  granted,  issued, or sold. On the expiration
         of any Option  referred to in paragraph 3.3 above prior to the exercise
         thereof or the  termination  of any right to convert  or  exchange  any
         Convertible  Securities referred to in paragraph 3.3 or 3.4 above prior
         to the  exercise of such  right,  the  Warrant  Purchase  Price then in
         effect  hereunder shall forthwith be increased to the Warrant  Purchase
         Price which would have been in effect at the time of such expiration or
         termination  had such Option or Convertible  Securities,  to the extent
         outstanding immediately prior to such expiration or termination,  never
         been issued,  and the Common Stock issuable  thereunder shall no longer
         be deemed to be outstanding for the purposes of any  calculation  under
         paragraph 3.3 or 3.4 above.

                  3.6  Determination  of  Consideration  Upon  Dividend or Other
         Distribution.  In case the Company shall declare a dividend or make any
         other  distribution  upon any stock of the  Company  payable  in Common
         Stock, Options or Convertible Securities,  any Common Stock, Options or
         Convertible Securities, as the case may be, issuable in payment of such
         dividend  or  distribution  shall be deemed to have been issued or sold
         without consideration.

                  3.7  Consideration  for  Stock.  In case any  shares of Common
         Stock,  Options or Convertible  Securities  shall be issued or sold for
         cash,  the  consideration  received  therefor shall be deemed to be the
         amount received by the Company therefor, without deduction therefrom of
         any expenses  incurred or any  reasonable  underwriting  commissions or
         concessions  paid or allowed by the Company (or  deducted  from amounts
         received by the Company) in connection therewith. In case any shares of
         Common Stock, Options or Convertible Securities shall be issued or sold
         for a  consideration  other than cash, the amount of the  consideration
         other than cash  received by the Company shall be deemed to be the fair
         value of such consideration as determined  reasonably and in good faith
         by the Board of  Directors  of the  Company,  without  deduction of any
         expenses  incurred  or  any  reasonable  underwriting   commissions  or
         concessions  paid or allowed by the Company (or  deducted  from amounts
         received  by the  Company)  in  connection  therewith.  The  amount  of
         consideration deemed to be received by the Company pursuant to issuance
         and/or  sale,  pursuant  to an  established  compensation  plan  of the
         Company,  to  directors,  officers or  employees  of the Company or any
         subsidiary of the Company in connection with their employment of shares
         of Common stock, Options or Convertible Securities,  shall be increased
         by the amount of any tax benefit realized by the Company as a result of
         such  issuance  and/or sale,  the amount of such tax benefit  being the
         amount by which the federal  and/or state income or other tax liability
         of the Company shall be reduced by reason of any deduction or credit in
         respect of such issuance and/or sale. In case any Common Stock, Options
         or Convertible Securities shall be issued in connection with any merger
         or  consolidation  in which the  Company is the  surviving  corporation
         (other than any






                                       5
<PAGE>



         consolidation or merger in which the previously  outstanding  shares of
         Common Stock of the Company  shall be changed into or exchanged for the
         stock or other  securities  of  another  corporation),  the  amount  of
         consideration received therefor shall be deemed to be the fair value as
         determined  reasonably  and in good faith by the Board of  Directors of
         the  Company  of  such  portion  of  the  assets  and  business  of the
         non-surviving   corporation   as  such  Board  may   determined  to  be
         attributable  to such shares of Common  Stock,  Options or  Convertible
         Securities,  as the case may be. In the event of any  consolidation  or
         merger  of the  Company  in  which  the  Company  is not the  surviving
         corporation  or in which the  previously  outstanding  shares of Common
         Stock of the Company  shall be changed into or exchanged  for the stock
         or other securities of another corporation, or in the event of any sale
         of all or  substantially  all of the assets of the Company for stock or
         other  securities  of any  corporation,  the Company shall be deemed to
         have  issued a number of shares of its  Common  Stock  computed  on the
         basis  of the  actual  exchange  ratio  on which  the  transaction  was
         predicated  and for a  consideration  equal to the fair market value on
         the date of such  transaction  of all such stock or  securities  of the
         other corporation, and if such calculation results in adjustment of the
         Warrant  Purchase Price,  the  determination of the number of shares of
         Common Stock issuable upon exercise of the Warrants  immediately  prior
         to such merger,  consolidation  or sale, for purposes of paragraph 3.13
         below,  shall be made after  giving  effect to such  adjustment  of the
         Warrant  Purchase  Price.  In case any shares of Common  Stock shall be
         issued (or  issuable)  pursuant to any Options for the  purchase of the
         same, the consideration  deemed to be received (or receivable) therefor
         shall be deemed  to be the total  amount,  if any,  received  (or total
         minimum  amount  receivable)  by the Company as  consideration  for the
         granting  of such  Options,  plus the  aggregate  amount of  additional
         consideration  paid (or minimum amount payable) to the Company upon the
         exercise of such  Options.  In case any shares of Common Stock shall be
         issued (or issuable) upon the conversion or exchange of any Convertible
         Securities,  the  consideration  deemed to be received (or  receivable)
         therefor  shall be  deemed to be the total  amount  received  (or total
         minimum  amount  receivable)  by the Company as  consideration  for the
         granting of any Options to  subscribe to or purchase  such  Convertible
         Securities,  plus the total amount of additional consideration paid (or
         minimum amount payable) to the Company as  consideration  for the issue
         or sale of such  Convertible  Securities,  plus  the  total  amount  of
         additional  consideration,  if any, paid (or minimum amount payable) to
         the Company upon the conversion or exchange thereof.

                  3.8 Record  Date.  In case the Company  shall take a record of
         the holders of its Common  Stock for the purpose of  entitling  them to
         receive a  dividend  or other  distribution  payable  in Common  Stock,
         Options  or  Convertible  Securities,  then such  record  date shall be
         deemed  to be the date of the  issue or sale of the  shares  of  Common
         stock deemed to have been issued or sold upon the  declaration  of such
         dividend or the making of such other distribution.

                  3.9  Treasury  Shares.  The  number of shares of Common  Stock
         outstanding at any given time shall not include shares owned or held by
         or for the  account of the  Company,  and the  disposition  of any such
         shares  shall be  considered  an issue or sale of Common  stock for the
         purposes of this paragraph 3.




                                       6
<PAGE>



                  3.10  Liquidating  Dividends.  The Company  will not declare a
         dividend upon Common Stock payable  otherwise than out of  consolidated
         earnings or consolidated earned surplus,  determined in accordance with
         generally  accepted  accounting  principles,  including  the  making of
         appropriate deductions for minority interests, if any, in subsidiaries,
         and otherwise  than in Common Stock,  unless the holder of this Warrant
         shall have consented to such dividend in writing.

                  3.11  Subdivision or Combination of Stock. In case at any time
         the Company  shall in any manner  subdivide its  outstanding  shares of
         Common stock into a greater  number of shares or combine such shares of
         Common Stock into a smaller number of shares, then the Warrant Purchase
         Price  in  effect   immediately   subsequent  to  such  subdivision  or
         combination  shall be equal tot he product of (a) the Warrant  Purchase
         Price in effect  immediately  prior to such  subdivision or combination
         multiplied  by (b) a fraction  the  numerator of which is the number of
         shares  of  Common  Stock   outstanding   immediately   prior  to  such
         subdivision or combination  and the  denominator of which is the number
         of shares of Common Stock outstanding immediately thereafter.

                  3.12 Reorganization,  Reclassification,  Consolidation, Merger
         or Sale. If any reorganization or reclassification of the capital stock
         of the  Company,  or any  consolidation  or merger of the Company  with
         another  corporation,  or the sale of all or  substantially  all of the
         Company's assets to another corporation shall be effected in such a way
         that  holders of Common  Stock  shall be  entitled  to  receive  stock,
         securities  or assets with respect to or in exchange for Common  Stock,
         then,  as  a  condition  of  such   reorganization,   reclassification,
         consolidation,  merger or sale, lawful and adequate provisions shall be
         made  whereby  the holder  hereof  shall  thereafter  have the right to
         purchase and receive,  upon the basis and upon the terms and conditions
         specified  in this Warrant and in lieu of the shares of Common Stock of
         the Company immediately theretofore purchasable and receivable upon the
         exercise  of the  rights  represented  hereby,  such  shares  of stock,
         securities, or assets as may be issued or payable with respect to or in
         exchange for a number of outstanding  shares of such stock equal to the
         number of shares of such stock immediately  theretofore purchasable and
         receivable upon the exercise of the rights  represented hereby had such
         reorganization,  reclassification,  consolidation,  merger  or sale not
         taken place, and in any such case  appropriate  provision shall be made
         with respect to the rights and  interests of the holder of this Warrant
         to the end that the provisions hereof (including,  without  limitation,
         provisions  for  adjustment  of the Warrant  Purchase  Price and of the
         number of shares  purchasable  and receivable upon the exercise of this
         Warrant)  shall  thereafter  be  applicable,  as  nearly  as may be, in
         relation  to any  shares of  stock,  securities  or  assets  thereafter
         deliverable  upon  the  exercise  of  the  rights   represented  hereby
         (including an immediate adjustment,  by reason of such consolidation or
         merger, of the Warrant Purchase Price to the value for the Common Stock
         reflected by the terms of such  consolidation or merger if the value so
         reflected is less than the Warrant Purchase Price in effect immediately
         prior to such  consolidation  or  merger).  In the event of a merger or
         consolidation  of the Company  with or into  another  corporation  as a
         result of which the number of shares of common  stock of the  surviving
         corporation greater or lesser than the number of shares of Common Stock
         of the Company outstanding





                                       7
<PAGE>




         immediately  prior to such  merger or  consolidation  are  issuable  to
         holders of Common Stock of the Company, then the Warrant Purchase Price
         in effect  immediately  prior to such merger or consolidation  shall be
         adjusted  in the same  manner as though  there  were a  subdivision  or
         combination of the  outstanding  shares of Common Stock of the Company.
         The Company shall not effect any such  consolidation,  merger, or sale,
         unless prior to the consummation thereof the successor  corporation (if
         other than the Company)  resulting from such consolidation or merger of
         the  corporation  into or for the  securities  of which the  previously
         outstanding  stock of the Company shall be exchanged in connection with
         such  consolidation  or  merger,  or the  corporation  purchasing  such
         assets,  as the  case  may be,  shall  assume,  by  written  instrument
         executed  and  mailed or  delivered  to the  holder  hereof at the last
         address  of such  holder  appearing  on the books of the  Company,  the
         obligation to deliver to such holder such shares of stock,  securities,
         or assets as, in accordance with the foregoing provisions,  such holder
         may be entitled to purchase.  If a purchase,  tender, or exchange offer
         is  made  to and  accepted  by the  holders  of  more  than  50% of the
         outstanding  shares of Common Stock of the Company,  the Company  shall
         not effect any  consolidation,  merger,  or sale with the Person having
         made such offer or with any Affiliate of such Person  unless,  prior to
         the consummation of such consolidation,  merger, or sale, the holder of
         this  Warrant  shall have been given a reasonable  opportunity  to then
         elect to receive either the stock, securities,  or assets then issuable
         upon the exercise of this  Warrant.  As used herein,  the term "Person"
         shall mean and include an individual, a partnership,  a corporation,  a
         trust,  a  joint  venture,  an  unincorporated   organization,   and  a
         government or any department or agency  thereof,  and an "Affiliate" of
         any  controlling,  controlled  by, or under  direct or indirect  common
         control with, such other Person.  A Person shall be deemed to control a
         corporation if such Person possesses, directly or indirectly, the power
         to direct or cause the direction of the management and policies of such
         corporation,  whether  through the ownership of voting  securities,  by
         contract, or otherwise.  The provisions of this paragraph 3.3 governing
         the substitution of another corporation for the Company shall similarly
         apply to successive  instances in which the corporation  then deemed to
         be the Company  hereunder shall either sell all or substantially all of
         its properties and assets to any other  corporation,  shall consolidate
         with or merge  into any other  corporation,  or shall be the  surviving
         corporation of the merger into it of any other  corporation as a result
         of which the holders of any of its stock or other  securities  shall be
         deemed to have become the holders of, or shall become  entitled to, the
         stock or other securities of any corporation other than the corporation
         at the time deemed to be the Company hereunder.

                  3.13 Duty to Make Fair  Adjustments in Certain  Cases.  If any
         event  occurs as to which,  in the opinion of the Board of Directors of
         the Company,  the other provisions of this paragraph 3 are not strictly
         applicable  or, if strictly  applicable,  would not fairly  protect the
         purchase rights of this Warrant in accordance with the essential intent
         and  principles   hereof,  the  Board  of  Directors  shall  make  such
         adjustments  in the Warrant  Purchase  Price as it deems  necessary  to
         protect such purchase  rights as  aforesaid,  but in no event shall any
         such  adjustment  have the effect of  increasing  the Warrant  Purchase
         Price as otherwise determined pursuant to this paragraph 3.





                                       8
<PAGE>




                  3.14  Notice of  Adjustment.  The  Company  shall  give to the
         holder of this Warrant prompt written notice of every adjustment of the
         Warrant Purchase Price, by first class mail, postage prepaid, addressed
         to the  address  of such  holder as shown on the books of the  Company,
         which notice shall state the Warrant Purchase Price resulting from such
         adjustment  and the  increase  or  decrease,  if any,  in the number of
         shares purchasable at such price upon the exercise of this Warrant, and
         shall set forth in reasonable  detail the method of calculation and the
         facts upon which such calculation was based.

                  3.15     Other Notices.  In case at any time:

                           (a) the Company  shall declare any cash dividend upon
                  its  Common  Stock  payable at a rate in excess of the rate of
                  the last cash dividend theretofore paid;

                           (b) the Company  shall  declare any dividend upon its
                  Common Stock payable in stock or make any special  dividend or
                  other distribution  (other than regular cash dividends) to the
                  holders of its Common Stock;

                           (c) the Company shall offer for  subscription  to the
                  holders of any of its Common  Stock any  additional  shares of
                  stock of any class or other rights;

                           (d) there shall be any capital  reorganization of the
                  Company or any  reclassification  of its capital  stock or any
                  consolidation or merger of the Company with, or sale of all or
                  substantially all of its assets to, another corporation; or

                           (e)  there  shall  be  a  voluntary  or   involuntary
                  dissolution, liquidation or winding up of the Company;

         then,  in any one or more of such  cases,  the Company  shall give,  by
         first  class mail,  postage  prepaid,  addressed  to the holder of this
         Warrant  at the  address  of such  holder  as shown on the books of the
         Company,  (i) at least 20 days'  prior  written  notice  of the date on
         which the books of the Company  shall close or a record  shall be taken
         for  such  dividend,   distribution  or  subscription   rights  or  for
         determining  rights  to vote in  respect  of any  such  reorganization,
         reclassification, consolidation, merger, sale, dissolution, liquidation
         or  winding  up,  and  (ii)  in the  case of any  such  reorganization,
         reclassification, consolidation, merger, sale, dissolution, liquidation
         or winding up, at least 20 days prior  written  notice of the date when
         the same shall take place. Any notice required by clause (i) shall also
         specify, in the case of any such dividend, distribution or subscription
         rights, the date on which the holders of Common Stock shall be entitled
         thereto,  and any notice required by clause (ii) shall also specify the
         date on which the holders of Common Stock shall be entitled to exchange
         their Common Stock for  securities or other property  deliverable  upon
         such  reorganization,  reclassification,  consolidation,  merger, sale,
         dissolution, liquidation or winding up, as the case may be.





                                       9

<PAGE>



         4. Issue Tax. The issuance of  certificates  for shares of Common Stock
upon the exercise of this Warrant shall be made without  charge to the holder of
this Warrant for any issuance tax in respect thereof.

         5.  Closing of Books.  The Company  will at no time close its  transfer
books  against  the  transfer of this  Warrant or of any shares of Common  Stock
issued or  issuable  upon the  exercise  of this  Warrant  in any  manner  which
interferes with the timely exercise of this Warrant.

         6. No Voting  Rights.  This Warrant shall not entitle the holder hereof
to any voting rights or other rights as a stockholder of the Company.

         7. Warrants  Transferable.  Subject to the restrictions  referred to in
the legend set forth on the face of this  Warrant,  this  Warrant and all rights
hereunder are transferable to any person, in whole or in part, without charge to
the holder  hereof,  at the office of the  Company  referred  to in  paragraph 1
above,  by the  holder  hereof in person or by duly  authorized  attorney,  upon
surrender  of this  Warrant  properly  endorsed.  Each  taker and holder of this
Warrant,  by taking or holding the same,  consents and agrees that this Warrant,
when endorsed in blank, shall be deemed negotiable,  and that the holder hereof,
when this Warrant shall have been so endorsed, may be treated by the Company and
all other persons dealing with this Warrant as the absolute owner hereof for any
purpose and as the person  entitled to exercise the rights  represented  by this
Warrant,  or to the transfer  hereof on the books of the Company,  any notice to
the contrary  notwithstanding.  Until such transfer on such books,  however, the
Company may treat the registered holder hereof as the owner for all purposes.

         8. Warrant  Exchangeable for Different  Denominations.  This Warrant is
exchangeable,  upon its  surrender  by the  holder  hereof at the  office of the
Company  referred  to in  paragraph  1 above,  for new  Warrants  of like  tenor
representing in the aggregate the right to subscribe for and purchase the number
of Shares which may be subscribed for and purchased hereunder,  each of such new
Warrants to  represent  the right to subscribe  for and purchase  such number of
shares  as  shall  be  designated  by said  holder  hereof  at the  time of such
surrender.

         9. Descriptive  Headings and Governing Law. The descriptive headings of
the several paragraphs of this Warrant are inserted for convenience of reference
only  and do not  constitute  a part of this  Warrant.  This  Warrant  is  being
delivered  and is intended to be performed in the State of Illinois and shall be
construed and enforced in accordance  with,  and the rights of the parties shall
be governed by, the laws of such State.

         10. Certain  Covenants of the Company.  So long as this Warrant remains
outstanding,  in whole or in part,  the Company will,  unless the holder of this
Warrant otherwise consents in writing:

                  (a)  within 60 days  after the end of each of the first  three
         quarterly fiscal periods in each fiscal year of the Company, deliver to
         the holder of this  Warrant  (i) a  consolidated  balance  sheet of the
         Company and its subsidiaries, if any, as at the end of such period, and
         (ii)  consolidated  statements  of income and of surplus of the Company
         and its  subsidiaries,  if any, for such period and (in the case of the
         second and third such




                                       10
<PAGE>




         quarterly  periods)  for the period from the  beginning  of the current
         fiscal year to the end of such quarterly period,  setting forth in each
         case in comparative form the consolidated figures for the corresponding
         periods of the  previous  fiscal  year,  all in  reasonable  detail and
         certified as prepared in accordance with generally accepted  accounting
         principles  consistently  applied,  subject to exchanges resulting from
         year-end audit adjustments,  by the principal  financial officer of the
         Company; and

                  (b)  within 90 days after the end of each  fiscal  year of the
         Company,  deliver  to the  holder of this  Warrant  (i) a  consolidated
         balance  sheet of the Company and its  subsidiaries,  if any, as at the
         end of such year,  and (ii)  consolidated  statements  of income and of
         surplus of the Company  and its  subsidiaries,  if any,  for such year,
         setting forth in each case in comparative form the consolidated figures
         for the previous fiscal year, all in reasonable  detail and accompanied
         by an opinion thereon of independent public accountants,  which opinion
         shall  state  that such  financial  statements  have been  prepared  in
         accordance with generally accepted accounting  principles  consistently
         applied and that the audit by such  accountants in connection with such
         financial  statements  has  been  made  in  accordance  with  generally
         accepted auditing standards; and

                  (c) as soon as practicable,  notify the holder of this Warrant
         in writing of any potentially  material adverse development  concerning
         the Company;  and permit such holder of his  representative  to examine
         the  books  and  records  of the  company  at any time  during  regular
         business  hours and make copies of any portions  thereof  desired to be
         copied by such holder or his representative.

         IN WITNESS WHEREOF, the Company has caused this Warrant to be signed by
its duly  authorized  officers  under its corporate  seal and this Warrant to be
dated this ______ day of ____________, 1997.

                                       CTI INDUSTRIES CORPORATION


                                       By:_____________________________________
                                                         President

(CORPORATE SEAL)

Attest:

_____________________________________
Secretary










                                       11
<PAGE>



                             SUBSCRIPTION AGREEMENT

                                                    Dated: ______________, 199__

To:      CTI Industries Corporation
         22160 N. Pepper Road
         Barrington, Illinois


         The  undersigned,  pursuant to the  provisions  set forth in the within
Warrant,  hereby agrees to subscribe for and purchase shares of the Common Stock
covered by such  Warrant,  and makes  payment  herewith in full  therefor at the
price per share provided by such Warrant.

                                            Signature___________________________

                                            Address_____________________________

                                            ____________________________________










                                       12

<PAGE>



                                   ASSIGNMENT

         FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
all of the rights of the undersigned  under the within Warrant,  with respect to
the number of shares of Common stock set forth below, unto:

Name of Assignee                    Address               Number of Shares






Dated: __________________, 199__

                                            Signature___________________________

                                            Witness_____________________________














                                       13


                                                                    EXHIBIT 10.9

                     E M P L O Y M E N T    A G R E E M E N T


         THIS  AGREEMENT  is made and entered  into this 30th day of June,  1997
effective  for  the  term  provided  herein,   by  and  between  CTI  Industries
Corporation.,  an  Illinois  corporation  (the  "Company")  and Howard W. Schwan
(hereinafter referred to as the "Executive").

         WHEREAS,  the  Executive  is  presently,  and for some  time has  been,
employed as an executive officer of the Company and has been instrumental in the
operation and management of the Company;

         WHEREAS, the Company desires to be assured of the continued association
and services of Executive and Executive desires to continue in the employment of
the Company on the terms provided herein.

         NOW,  THEREFORE,  in  consideration  of the  premises and of the terms,
covenants and  conditions  hereinafter  contained,  the parties  hereto agree as
follows:

         1.       Employment, Duties and Authority.

                  1.1 The Company hereby employs  Executive and Executive hereby
         accepts  employment  by  the  Company  on  the  terms,   covenants  and
         conditions herein contained.

                  1.2  The  Executive  is  hereby  employed  by the  Company  as
         President.  The Executive shall have such duties,  responsibilities and
         authority as the by-laws of the Company shall from time to time provide
         and as the Board of  Directors  of the Company  shall from time to time
         prescribe in writing.

                  1.3 During the term of Executive's  employment hereunder,  and
         subject to the other provisions hereof, Executive shall devote his full
         energies, interest, abilities and productive time to the performance of
         his duties and responsibilities  hereunder and will perform such duties
         and  responsibilities  faithfully  and  with  reasonable  care  for the
         welfare of the Company.  During the term of his  employment  hereunder,
         Executive  shall not  perform any  services  for  compensation  for any
         person,  firm,  partnership,  company  or  corporation  other  than the
         Company  without the express  written consent of the Board of Directors
         of the Company.

         2.       Compensation and Benefits.

                  2.1      Basic Salary.

                           2.1.1 The Company  shall pay to Executive  during the
                  initial term of  employment  hereunder and each renewal term a
                  basic salary at an annual rate to be





                                       1

<PAGE>



                  determined  by the Board of  Directors  of the Company but not
                  less than the amount of  $135,000.  Such basic salary shall be
                  paid by the  Company to  Executive  each month,  less  amounts
                  which  the  Company  may be  required  to  withhold  from such
                  payments  by  applicable  federal,  state  or  local  laws  or
                  regulations.

                           2.1.2 If the  Executive  shall be absent from work on
                  account of personal injuries or sickness, he shall continue to
                  receive the payments  provided for in paragraph  2.1.1 hereof;
                  provided, however, that any such payment may, at the Company's
                  option,  be  reduced  by the amount  which the  Executive  may
                  receive,  for the  period  covered  by any such  payments,  in
                  disability  payments (i) pursuant to any disability  insurance
                  which the Company,  in its sole discretion,  may maintain,  or
                  (ii)   under   any   governmental   program   for   disability
                  compensation.

                           2.1.3 The  Company  agrees that the rate of the basic
                  salary of the Executive  hereunder shall be reviewed  annually
                  by the Board of  Directors  or such  committee of the Board of
                  Directors designated by it to review such matters and that the
                  rate of the basic salary shall be determined  and adjusted for
                  each year during the term of Executive's  employment hereunder
                  by the Board of Directors or such committee  commensurate with
                  (i) the  performance of Executive,  (ii) the net income of the
                  Company during the preceding  fiscal year and as projected for
                  the fiscal year for which the basic  salary  determination  is
                  made,  (iii)  comparable  rates of compensation for executives
                  and (iv) such other  factors as the Board of Directors or such
                  committee may deem relevant to the determination.

         2.2      Benefits; Expense Reimbursement.

                           2.2.1 The  Executive  shall be entitled to, and shall
                  receive,  all other benefits of employment  available to other
                  executives  of  the  Company  generally,   including,  without
                  limitation,  participation in any hospital,  surgical, medical
                  or  other  group  health  plans  or  accident  benefits,  life
                  insurance  benefits,  pension or profit-sharing  plans,  bonus
                  plans or vacation plans as shall be instituted by the Company,
                  in its sole discretion.

                           2.2.2  During  the term  hereof,  the  Company  shall
                  reimburse  Executive for all reasonable and necessary expenses
                  incurred  by  Executive  in  the  performance  of  his  duties
                  hereunder,   including  without  limitation,   travel,  meals,
                  lodging,   office  supplies  or  equipment   subject  to  such
                  reasonable  limitations,  restrictions and reporting standards
                  as the Board of Directors of the Company may from time to time
                  establish.  Executive  shall  provide to the Company  promptly
                  after  incurring any such expenses a detailed  report  thereof
                  and such  information  relating  thereto as the Company  shall
                  from  time  to  time  require.   Such  information   shall  be
                  sufficient to support the  deductibility  of all such expenses
                  by the Company for federal income tax purposes.




                                        2

<PAGE>



                           2.2.3  The Company shall provide to Executive the use
                  of an automobile.

         3.       Term.

         The employment of Executive hereunder shall be for a term commencing on
January  1, 1997 and  expiring  on June 30,  2002.  Upon the  expiration  of the
initial term or any renewal term of Executive's  employment hereunder,  the term
of such employment  automatically shall be renewed for an additional term of one
year  commencing  on  July 1 and  expiring  on the  succeeding  June  30  unless
Executive or the Company  shall give notice of the  termination  of  Executive's
employment  and this Agreement by written notice to the other more than 120 days
prior to the date of expiration of the initial or any renewal term. In the event
that such notice of  termination  shall be given timely,  this  Agreement  shall
terminate on the date of expiration of such initial or renewal term.

         4.       Termination.

                  4.1 The Company shall be entitled to terminate  this Agreement
         prior  to  the  expiration  of its  term  or any  renewal  term  on the
         occurrence of either:

                           4.1.1   an event of default with respect to Executive
                  as provided herein, or

                           4.1.2 the permanent mental or physical  disability of
                  Executive as provided herein  occurring during the term or any
                  renewal term of Executive's employment hereunder.

                  4.2      For purposes of  this Agreement, an  event of default
          with respect to Executive shall include:

                           4.2.1 Any failure by Executive to perform his duties,
                  responsibilities  or  obligations  hereunder in a faithful and
                  diligent  manner or with  reasonable care and (if such failure
                  can be cured) the failure by  Executive  to cure such  failure
                  within 10 days after  written  notice  thereof shall have been
                  given to Executive by the Company; or

                           4.2.2  Commission by Executive of any material act of
                  dishonesty  as an employee of the Company or of  disloyalty to
                  the Company,  or any wrongful or  unauthorized  appropriation,
                  taking or misuse of funds, property or business  opportunities
                  of the Company.

                  4.3 Permanent mental or physical disability of Executive shall
         be deemed to have occurred  hereunder when Executive  shall have failed
         or been unable to perform his duties hereunder on a full-time basis for
         an aggregate of 180 days in any one period of 210 consecutive  days and
         with a certification from a licensed physician in the State of Missouri
         that  Executive is  permanently  disabled  from  performing  his duties
         hereunder.



                                        3

<PAGE>



                  4.4 Executive  shall be entitled to terminate  his  employment
         with the Company under this  Agreement  prior to the  expiration of its
         term upon the  occurrence  of an event of default  with  respect to the
         Company.

                  4.5      For purposes of  this  Agreement an  event of default
        with respect to the Company shall include:

                           4.5.1 Any  failure  by the  Company  to  perform  its
                  obligations  to Executive  under this  Agreement  and (if such
                  failure  can be cured) the failure by the Company to cure such
                  failure within 10 days after written notice thereof shall have
                  been given to the Company by Executive;

                           4.5.2    The Company shall:

                                    (a) admit in writing  its  inability  to pay
                           its debts generally as they become due,

                                    (b) file a  petition  for  relief  under any
                           chapter  of Title 11 of the United  States  Code or a
                           petition to take  advantage of any  insolvency  under
                           the laws of the United States of America or any state
                           thereof,

                                    (c) make an  assignment  for the  benefit of
                           its creditors,

                                    (d) consent to the appointment of a receiver
                           of itself or of the whole or any substantial  part of
                           its property,

                                    (e)  suffer the entry of an order for relief
                           under any  chapter  of Title 11 of the  United  Sates
                           Code, or

                                    (f)  file  a  petition  or  answer   seeking
                           reorganization  under the Federal  Bankruptcy Laws or
                           any other  applicable  law or  statute  of the United
                           States of America or any state thereof.

                  4.6  In  the  event  of  termination  of  this  Agreement  and
         Executive's  employment  hereunder by the Company pursuant to paragraph
         4.1 hereof,  all rights and  obligations  of the Company and  Executive
         hereunder shall terminate on the date of such  termination,  subject to
         the following:

                           4.6.1 Executive shall be entitled to receive (subject
                  to any rights of set off or  counterclaim  by the Company) all
                  salary, additional compensation and benefits, which shall have
                  accrued  prior  to  the  date  of  such  termination  and  the
                  obligation   of  the   Company  for  the  payment  of  salary,
                  additional  compensation or benefits shall terminate as at the
                  date of such termination;





                                        4

<PAGE>



                           4.6.2 All rights of the  Company or  Executive  which
                  shall  have  accrued  hereunder  prior  to the  date  of  such
                  termination,  and all  provisions of this  Agreement  provided
                  herein to  survive  termination  of  employment  of  Executive
                  hereunder,  shall survive such termination and the Company and
                  Executive  shall  continue to be bound by such  provisions  in
                  accordance with the terms thereof;

                  4.7 In the event of  termination of the Agreement by Executive
         in accordance with paragraph 4.4 hereof,  all rights and obligations of
         the Company and Executive hereunder shall terminate on the date of such
         termination, subject to the following:

                           4.7.1  Executive  shall be  entitled  to receive  all
                  salary,  additional compensation and benefits which shall have
                  accrued  prior  to  the  date  of  such  termination  and  the
                  Company's  obligation  for the  payment of salary,  additional
                  compensation  and benefits  shall  terminate as of the date of
                  such termination;

                           4.7.2 All rights of the  Company or  Executive  which
                  shall  have  accrued  hereunder  prior  to the  date  of  such
                  termination  and the  obligations  of  Executive  pursuant  to
                  paragraphs 5, 6 and 7 provided  herein to survive  termination
                  of  employment  of  Executive  hereunder  shall  survive  such
                  termination  and the Executive  shall  continue to be bound by
                  such provisions in accordance with their terms.

                  4.8 This  Agreement  and all  rights  and  obligations  of the
         parties  hereunder  shall  terminate  immediately  upon  the  death  of
         Executive  except that the Company shall pay to the heirs,  legatees or
         personal  representative  of Executive (i) all compensation or benefits
         hereunder  accrued  but not paid to the date of  Executive's  death and
         (ii) an amount  equal to the total  compensation  which would have been
         payable to Executive hereunder,  but for his death, for a period of six
         months from the date of his death.

         5.       Confidential Information.

                  5.1 "Confidential  Information" means information disclosed by
         the Company to Executive,  or developed or obtained by Executive during
         his  employment  by the Company,  either  before the date or during the
         term of this Agreement,  or during the  Consultation  Period,  provided
         that  such  information  is not  generally  known in the  business  and
         industry in which the Company is or may  subsequently  become  engaged,
         relating to or concerning the business, projects, products,  processes,
         formulas,  know-how,  techniques,  designs or  methods of the  Company,
         whether  relating to research,  development,  manufacture,  purchasing,
         accounting,   engineering,   marketing,   merchandising,   selling   or
         otherwise.  Without limitation,  Confidential Information shall include
         all  know-how,  technical  information,  inventions,  ideas,  concepts,
         processes and designs relating to products of the Company,  whether now
         existing  or  hereafter   developed,   and  all  prices,   customer  or
         distributor names,  customer or distributor lists,  marketing and other
         relationships, whether contractual or not, between the Company, its



                                        5

<PAGE>



         suppliers, customers, distributors,  employees, agents, consultants and
         independent  contractors  but shall  exclude the names of  customers or
         distributors known to Executive prior to the effective date hereof.

                  5.2  Executive  agrees  that,  during the term hereof or while
         Executive shall receive compensation hereunder and after termination of
         his  employment  with  the  Company  for so  long  as the  Confidential
         Information shall not be generally known or generally disclosed (except
         by  Executive  or by means of wrongful  use or  disclosure),  Executive
         shall  not use any  Confidential  Information,  except on behalf of the
         Company, or disclose any Confidential  Information to any person, firm,
         partnership, company, corporation or other entity, except as authorized
         by the President or the Board of Directors of the Company.

         6.       Inventions.

                  6.1  "Inventions"  shall mean  discoveries,  concepts,  ideas,
         designs, methods,  formulas,  know-how,  techniques or any improvements
         thereon,  whether patentable or not, made,  conceived or developed,  in
         whole or in part, by Executive.

                  6.2 Executive  covenants and agrees to  communicate  and fully
         disclose  to  the  Board  of  Directors  of the  Company  any  and  all
         Inventions  made or  conceived  by him during the term  hereof or while
         receiving  any  compensation  or payment  from the  Company and further
         agrees that any and all such Inventions  which he may conceive or make,
         during the term hereof or while receiving any  compensation or payments
         from the Company,  shall be at all times and for all purposes  regarded
         as acquired and held by him in a fiduciary  capacity and solely for the
         benefit of the Company and shall be the sole and exclusive  property of
         the Company.  The provisions of this subparagraph shall not apply to an
         invention for which no equipment,  supplies, facilities or trade secret
         information of the Company was used and which was developed entirely on
         the Executive's own time,  unless (a) the invention  relates (i) to the
         business  of  the  Company,   or  (ii)  to  the  Company's   actual  or
         demonstrably anticipated research or development,  or (b) the invention
         relates from any work performed by Executive for the Company.

                  6.3  Executive  also  covenants and agrees that he will assist
         the Company in every  proper way upon request to obtain for its benefit
         patents for any and all inventions  referred to in paragraph 6.2 hereof
         in any and all countries.  All such patents and patent applications are
         to be, and remain,  the exclusive  property of the Company for the full
         term thereof and to that end, the  Executive  covenants and agrees that
         he will,  whenever so requested  by the Company or its duly  authorized
         agent,  make,  execute  and  deliver to the  Company,  its  successors,
         assigns  or  nominees,   without   charge  to  the  Company,   any  all
         applications,   applications   for   divisions,   renewals,   reissues,
         specifications,  oaths, assignments and all other instruments which the
         Company shall deem  necessary or  appropriate in order to apply for and
         obtain  patents of the United  States or foreign  countries for any and
         all Inventions referred to in paragraph 6.2 hereof or in order to

                                                       



                                        6

<PAGE>



         assign and convey to the Company, its successors,  assigns or nominees,
         the  sole  and  exclusive  right,  title  and  interest  in and to such
         Inventions,  applications or patents.  Executive likewise covenants and
         agrees that his  obligations to execute any such  instruments or papers
         shall  continue  after the  expiration or termination of this Agreement
         with respect to any and all such Inventions, and such obligations shall
         be binding upon his heirs, executors, assigns,  administrators or other
         legal representatives.

         7.       Writings and Working Papers.

         Executive  covenants  and  agrees  that any and all  books,  textbooks,
letters,  pamphlets,  drafts, memoranda or other writings of any kind written by
him for or on behalf of the Company or in the performance of Executive's  duties
hereunder,  Confidential Information referred to in paragraph 7.1 hereof and all
notes,  records and drawings made or kept by him of work performed in connection
with his  employment  by the  Company  shall  be and are the sole and  exclusive
property  of the  Company  and the  Company  shall  be  entitled  to any and all
copyrights thereon or other rights relating thereto. Executive agrees to execute
any and  all  documents  or  papers  of any  nature  which  the  Company  or its
successors,  assigns or  nominees  deem  necessary  or  appropriate  to acquire,
enhance,  protect,  perfect,  assign,  sell or  transfer  its rights  under this
paragraph. Executive also agrees that upon request he will place all such notes,
records and  drawings  in the  Company's  possession  and will not take with him
without  the  written  consent of a duly  authorized  officer of the Company any
notes,  records,  drawings,   blueprints  or  other  reproductions  relating  or
pertaining  to  or  connected  with  his  employment  of  the  business,  books,
textbooks,  pamphlets,  documents  work or  investigations  of the Company.  The
obligations of this paragraph shall survive the term of employment  hereunder or
the termination or expiration of the term or any renewal term hereof or the term
or termination of the Consultation Period.

         8.       Covenant Not to Compete.

                  8.1      For purposes of this paragraph:

                           8.1.1  "Conflicting  Organization"  means any person,
                  firm,  company,  partnership,  business,  corporation or other
                  entity  engaged  in,  or  intending  to engage  in,  research,
                  development,  production,  marketing or selling a  Conflicting
                  Product.

                           8.1.2   "Conflicting   Product"  means  any  product,
                  process,   service  or  design  which  competes  with,  or  is
                  reasonably  interchangeable  as a substitute for, any product,
                  process,   service  or  design   developed,   planned,   under
                  development,  produced  marketed or sold by the Company or any
                  Affiliate during the term of the covenant in this paragraph 8.
                  Without  limitation,  Conflicting Product includes any balloon
                  product, including without limitation,  latex or mylar balloon
                  product and any printed or laminated film product.


                                        7

<PAGE>



                           8.1.3  "Territory"  means the geographic  area within
                  which the  Company  or any  Affiliate  or any  distributor  or
                  representative  of the  Company or any  Affiliate  is actively
                  engaged in the sale of, or efforts to sell,  the  products  of
                  the  Company or any  Affiliate  at any time during the term of
                  this Agreement.

                           8.1.4 "Affiliate" shall mean any corporation of which
                  the  Company,  or any  Affiliate,  shall own  majority  of the
                  capital stock.

                  8.2      Executive acknowledges and agrees as follows:

                           8.2.1  That  the  Company  and  its  Affiliates  have
                  developed, and are developing and establishing, a valuable and
                  extensive  trade  in  its  services  and  products,  including
                  without  limitation,  latex and mylar balloons and printed and
                  laminated  films  and  that  they  have  developed,   and  are
                  developing,  operations and distributors to sell such products
                  and  services  throughout  the  United  States  and in foreign
                  countries.

                           8.2.2  That  the  Company  and  its  Affiliates  have
                  developed,  and are  developing,  at great expense,  technical
                  information concerning their products and methods of marketing
                  and  sale  which  are  kept  and  protected  as   Confidential
                  Information  and trade  secrets  and are of great value to the
                  Company and its Affiliates.

                           8.2.3 That,  during the course of his employment with
                  the  Company  or an  Affiliate  and  during  the  term of this
                  Agreement,  Executive has participated,  and will participate,
                  in such matters and has acquired and will acquire,  possession
                  of  Confidential  Information,  and  that  Executive  has  had
                  significant  responsibility for the development  activities of
                  the Company and the  development of unique  products,  methods
                  and techniques of the Company and its Affiliates.

                           8.2.4 That,  for  Executive  to utilize  Confidential
                  Information  of the  Company  and its  Affiliates,  or  unique
                  skills,  techniques or  information  developed by him while an
                  employee of the Company or its  Affiliates  or during the term
                  of this  Agreement for a Conflicting  Organization  within the
                  area or time  provided  herein  would  result in material  and
                  irreparable injury to the Company.

                           8.2.5  That  the  area  and  conduct  covered  by the
                  restrictive   covenant  in  this  paragraph  includes  only  a
                  percentage   of  the  total   number  of   organizations   and
                  individuals  who are  customers or  distributors  or potential
                  customer or distributors  for products,  processes or services
                  with respect to which  Executive  has  knowledge or expertise,
                  that  Executive  would  be  able  to  utilize  his  knowledge,
                  experience and expertise for an employer while fully complying
                  with the  terms of this  paragraph  and  that  the  terms  and
                  conditions of this  paragraph are reasonable and necessary for
                  the protection of the Company's business and assets.



                                        8

<PAGE>



                  8.3 Executive agrees that,  during the term of this Agreement,
         during the term of the  Consultation  Period,  for so long as Executive
         shall be  receiving  compensation  hereunder,  and for a  period  of 36
         months from and after the date of termination of this Agreement  (other
         than by  Executive  pursuant to  paragraph  4.4  hereof),  he will not,
         anywhere  within the Territory,  directly or indirectly,  whether as an
         employee,  agent, officer,  consultant,  partner, owner, shareholder or
         otherwise:

                           8.3.1 solicit for the sale of, or  participate  with,
                  provide  services  to, or be employed by any person,  company,
                  partnership,  business or corporation  which shall solicit for
                  the  sale  of,  any  Conflicting   Product  by  a  Conflicting
                  Organization;

                           8.3.2 engage or participate  in,  purchase or own any
                  stock or other equity  interest in, be employed by, or provide
                  services or assistance to, any Conflicting Organization;

         9.       Specific Enforcement.

         Executive is  obligated  under this  Agreement  to render  service of a
special,  unique,  unusual,  extraordinary and intellectual  character,  thereby
giving  this  Agreement  peculiar  value  so that the  loss of such  service  or
violation by Executive of this  Agreement  could not reasonably or adequately be
compensated  in damages in an action at law.  Therefore,  in  addition  to other
remedies  provided by law,  the Company  shall have the right during the term or
any renewal term of this  Agreement  (or  thereafter  with respect o obligations
continuing  after the  expiration or  termination  of this  Agreement) to compel
specific  performance hereof by Executive or to obtain injunctive relief against
violations  hereof by Executive,  and if the Company  prevails in any proceeding
therefor, it will also be entitled to recover all costs and expenses incurred by
the Company in connection therewith, including attorneys' fees.

         10.      Assignment.

         The rights and duties of a party  hereunder  shall not be assignable by
that party, except that the Company may assign this Agreement and all rights and
obligations  hereunder  to,  and may  require  the  assumption  thereof  by, any
corporation or any other business entity which succeeds to all or  substantially
all the  business of the Company  through  merger,  consolidation  or  corporate
reorganization  or by acquisition of all or  substantially  all of the assets of
the Company.

         11.      Binding Effect.

         This  Agreement  shall be  binding  upon the  parties  hereto and their
respective  successors in interest,  heirs and personal  representatives and, to
the extent permitted herein, the assigns of the Company.




                                        9

<PAGE>



         12.      Severability.

         If any  provision of this  Agreement or any part hereof or  application
hereof to any person or circumstance  shall be finally  determined by a court of
competent  jurisdiction  to be  invalid  or  unenforceable  to any  extent,  the
remainder  of  this  Agreement,  or  the  remainder  of  such  provision  or the
application of such provision to persons or circumstances other than those as to
which it has been held invalid or  unenforceable,  shall not be affected thereby
and each  provision of this  Agreement  shall remain in full force and effect to
the fullest extent permitted by law. The parties also agree that, if any portion
of this Agreement,  or any part hereof or application  hereof,  to any person or
circumstance shall be finally determined by a court of competent jurisdiction to
be  invalid  or  unenforceable  to any  extent,  any  court  may so  modify  the
objectionable provision so as to make it valid, reasonable and enforceable.

         13.      Notices.

         All notices, or other communications  required or permitted to be given
hereunder  shall be in  writing  and shall be  delivered  personally  or mailed,
certified mail,  return receipt  requested,  postage prepaid,  to the parties as
follows:

         If to the Company:                          Stephen M. Merrick
                                                     CTI Industries Corporation
                                                     22160 N. Pepper Road
                                                     Barrington, Illinois 60010


         If to Executive:                            Howard W. Schwan

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

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


Any notice mailed in accordance  with the terms hereof shall be deemed  received
on the third day  following  the date of  mailing.  Either  party may change the
address  to which  notices  to such  party may be given  hereunder  by serving a
proper notice of such change of address to the other party.

         14.      Entire Agreement.

         This Agreement  constitutes  the entire  agreement  between the parties
hereto  with  respect to the  subject  matter  hereof and  supersedes  all prior
written  or  oral  negotiations,   representations,   agreements,   commitments,
contracts or understandings with respect thereto and no modification, alteration
or amendment to this  Agreement  may be made unless the same shall be in writing
and signed by both of the parties hereto.





                                       10

<PAGE>



         15.      Waivers.

         No failure  by either  party to  exercise  any of such  party's  rights
hereunder or to insist upon strict  compliance  with  respect to any  obligation
hereunder,  and no custom or practice of the parties at variance  with the terms
hereof,  shall  constitute a waiver by either  party to demand exact  compliance
with the terms hereof.  Waiver by either party of any particular  default by the
other  party shall not affect or impair  such  party's  rights in respect to any
subsequent  default of the same or a  different  nature,  nor shall any delay or
omission of either party to exercise any rights  arising from any default by the
other  party  affect or impair  such  party's  rights as to such  default or any
subsequent default.

         16.      Governing Law; Jurisdiction.

                  16.1  For  purposes  of   construction,   interpretation   and
         enforcement,  this Agreement  shall be deemed to have been entered into
         under  the laws of the  State of  Missouri  and its  validity,  effect,
         performance,  interpretation,  construction  and  enforcement  shall be
         governed by and subject to the laws of the State of Illinois.

                  16.2  Any and all  suits  for any  and  every  breach  of this
         Agreement  may be instituted  and  maintained in any court of competent
         jurisdiction in the State of Illinois and the parties hereto consent to
         the  jurisdiction and venue in such court and the service of process by
         certified  mail to the addresses  for the parties  provided for notices
         herein.




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


                                                     CTI INDUSTRIES CORPORATION



                                                     By:/s/ Stephen M. Merrick
                                                          ---------------------
                                                            Authorized Officer
Attest:


- ------------------------------
Secretary

                                                     EXECUTIVE:


                                                     /s/ Howard W. Schwan
                                                         ------------------
                                                     Howard W. Schwan







                                       11



 
                                                                  EXHIBIT 10.10

                             MEMORANDUM OF AGREEMENT
                             FOR JOINT VENTURE AMONG
           PULIDOS ET TERMINADOS FINOS AND CTI INDUSTRIES CORPORATION


         THIS  MEMORANDUM OF AGREEMENT is made and entered into this 16th day of
September,  1996  by and  among  Pulidos  et  Terminados  Finos,  a  corporation
organized  and existing  under the laws of Mexico  ("P&TF")  and CTI  Industries
Corporation, a corporation organized and existing under the laws of the State of
Delaware, U.S.A. ("CTI").

         WHEREAS, P&TF is engaged in Guadalajara,  Mexico in the manufacture and
sale of  latex  balloons  and  manufactures  latex  balloons  under a long  term
agreement for sale to CTI;

         WHEREAS,  CTI is engaged in the manufacture of metallized  balloons and
other products and in the sale and distribution of metallized and latex balloons
and other products in the United States and throughout the world;

         WHEREAS,  the  parties  desire  to  enter  into  an  agreement  for the
formation and  operation,  as a joint  venture,  of a corporation  under laws of
Mexico.

         NOW,  THEREFORE,  in  consideration  of the  premises and of the terms,
covenants and  conditions  hereinafter  contained,  the parties  hereto agree as
follows:

         1.  Organization of Entity.  Promptly upon execution of this Agreement,
the parties shall cause a Sociedad Anonima de Capital Variable ("Joint Venture")
to be  organized  and  established  under the laws of  Mexico,  pursuant  to the
following terms:

                  1.1 The parties  shall cause the Joint  Venture to be properly
         organized and registered promptly after execution of this Agreement;

                  1.2 The Joint  Venture  shall be  authorized  to issue capital
         stock  of up to  50,000  shares  at the  price  per  share  of One Peso
         (N$1.00)

                  1.3 Each of P&TF and CTI do hereby  subscribe for and agree to
         purchase  25,000  shares of capital  stock of the Joint  Venture at the
         price of One Peso (N$1.00) per share.  Promptly after  organization  of
         the Joint  Venture,  the parties  shall make full  payment to the Joint
         Venture for such shares and the Joint  Venture  shall issue and deliver
         to each of them certificates representing the shares.

                  1.4 The Joint Venture shall be managed by a Board of Directors
         of six persons to be elected by the  shareholders.  The  parties  agree
         that, for the full term of this

                                        1

<PAGE>



         Agreement,  they shall  vote all  shares of capital  stock of the Joint
         Venture for the election as Directors three persons  designated by each
         of PT&F and CTI.

                  1.5 The Board of Directors  shall  designate a General Manager
         who shall  manage the day to day  operations  of the Joint  Venture and
         such other  officers and personel as they shall  determine from time to
         time.  The vote of a  majority  of all of the  members  of the Board of
         Directors  shall be required for any action on the part of the Board of
         Directors. The Board of Directors shall hold at least six meetings each
         year. A director may participate in a meeting of the Board of Directors
         by telephone. Written minutes of all meetings of the Board of Directors
         shall be  maintained.  The  Board  of  Directors  may act by  unanimous
         written  consent in lieu of a meeting.  The General  Manager shall have
         such  authority  and  duties  as shall be  prescribed  by the  Board of
         Directors from time to time.

                  1.6 A  certificate  of  organization  and  by-laws  or similar
         governing documents of the Joint Venture shall be adopted and shall not
         be inconsistent with the provisions of this Agreement.

                  1.7 Sale or  transfer  of the shares of  capital  stock of the
         Joint Venture  shall be  restricted  in  accordance  with the following
         provisions:

                           1.7.1  All  shares  of  capital  stock  of the  Joint
                  Venture which either of the parties hereto shall own,  whether
                  now  or   hereafter   acquired,   shall  be   subject  to  the
                  restrictions on transfer provided herein;

                           1.7.2 No party shall be  authorized  or  permitted to
                  sell or  transfer  any  shares of  capital  stock of the Joint
                  Venture  owned  by  such  party,  or  any  interest   therein,
                  including  without  limitation  to sell or pledge as security,
                  except strictly in accordance with the provisions  hereof. Any
                  attempted  sale or transfer  in  violation  of the  provisions
                  hereof shall be void and without effect. All shares of capital
                  stock of the Joint Venture issued to the parties shall bear an
                  appropriate  legend  stating  that  transfer of the shares are
                  restricted under this Agreement.

                           1.7.3 In the event that a party shall  desire to sell
                  all,  but not less than all of the shares of capital  stock of
                  the Joint  Venture  owned by it and shall have received a bona
                  fide written  offer  therefor  setting forth the price and all
                  terms of such offer,  such party shall first offer to sell all
                  of such shares to the other party, by written notice the other
                  party,  including  a true  copy  of the  bona  fide  offer  to
                  purchase  received.  The other  party shall have 30 days after
                  the date of such  notice to accept  such  offer to sell all of
                  the party's  shares.  If such other party shall fail to accept
                  such offer by written  notice to the party offering the shares
                  within  30  days  after  the  date of such  offer,  the  party
                  offering  the shares  shall be entitled  to sell all,  but not
                  less  than all,  of the  shares  but only to the  third  party
                  submitting the bona

                                        2

<PAGE>



                  fide  offer on the terms  specified  in the  offer;  provided,
                  further,  that in  connection  with any sale to a third party,
                  such third  party  shall  execute  and  deliver  an  agreement
                  accepting all of the terms of this Agreement.

                           1.7.4 In the event that a party  hereto  shall become
                  insolvent,  shall  cease to  conduct  business,  shall  file a
                  petition for relief under any bankruptcy laws, shall suffer or
                  permit any  determination of insolvency or bankrutcy under any
                  bankruptcy laws or shall sell all or substantially  all of its
                  assets,  the other party shall have the option and right for a
                  period of 90 days from and after receiving  notice of any such
                  event to purchase all of such party's  shares of capital stock
                  of the Joint  Venture  at the  price  paid  therefore  by such
                  party.  Such right and option  shall be  exercised  by written
                  notice to the party from whom the  shares are to be  purchased
                  and the tender of the  purchase  price for the shares  against
                  delivery of the  certificates  therefore,  duly  endorsed  for
                  transfer.

                  1.8 The Joint  Venture  shall  obtain and maintain all permits
         and licenses necessary or appropriate to the conduct of its business as
         provided herein.

         2.       Office and Facilities.

                  2.1 The initial office and facility of the Joint Venture shall
         be at _________________,  Zapopan,  Jalisco,  Mexico, which is a leased
         facility of approximately ____________ square feet.

                  2.2 The Joint Venture  shall enter into a lease  agreement for
         the  lease  of the  Initial  Facility  on such  terms  as the  Board of
         Directors shall agree.

                  2.3 The Joint Venture shall  acquire,  lease,  own and operate
         such other and  additional  facilities  and  equipment  as the Board of
         Directors of the Joint  Venture  shall from time to time  authorize and
         approve.

         3.       Business and Operations.

                  3.1 The Joint Venture shall be authorized to engage in any and
         all lawful business activites under the laws of Mexico and shall engage
         from time to time in such business ventures and activities as the Board
         of Directors of the Joint Venture shall authorize.

                  3.2 It is contemplated  that the Joint Venture shall provide a
         variety of services,  initially,  and may provide products, to P&TF and
         CTI, as well as to third parties. The charges or prices for services or
         products  to be  provided  by the  Joint  Venture  to a party  shall be
         determined by the Board of Directors of the Joint Venture.  The parties
         agree that such  charges and prices  shall be fair and  reasonable  and
         consistent with rates, prices and

                                        3

<PAGE>



         charges in the  industry.  In the event that the Board of  Directors is
         unable to agree on a charge or price for any service or product  which,
         under this Agreement,  the Joint Venture is to provide to a party, such
         charge  or price  shall be  determined  by  arbitration  in the  manner
         provided herein.

                  3.2 The  parties  contemplate  and  agree  that  the  business
         activities  in which the Joint  Venture  initially  shall  engage shall
         include the following:

                           3.2.1 The Joint  Venture shall provide the service of
                  printing  of  latex  balloons   utilizing  printing  equipment
                  supplied by P&TF and CTI and leased to the Joint Venture. P&TF
                  agree that, for the term,  they shall retain the Joint Venture
                  exclusively  for the  printing  of all  latex  balloons  which
                  either shall manufacture or sell. Latex balloons owned by P&TF
                  or CTI shall be  delivered  to the Joint  Venture for printing
                  and P&TF or CTI,  as the case may be,  shall  pay to the Joint
                  Venture a service charge for such printing services.

                           3.2.2  The  Joint  Venture  shall  provide  packaging
                  services  to P&TF and CTI in which  packaging  for  latex  and
                  mylar balloons is provided and balloons are placed in packages
                  for retail display and sale.

                           3.2.3 It is contemplated that the Joint Venture shall
                  provide services to CTI in converting (producing balloons from
                  printed  film)  and  packaging  mylar  balloons  on  equipment
                  supplied  by CTI and  leased  to the Joint  Venture  utilizing
                  printed film supplied by CTI.

                  3.3 With respect to all  materials  and  products  provided by
         P&TF or CTI as to which the Joint Venture shall provide  services,  (i)
         at all times the party  providing  such  materials or products shall be
         and remain  the sole owner of such  materials  and  products,  (ii) the
         Joint Venture shall not have or obtain any right,  title or interest in
         or to such  materials or products,  (iii) the Joint  Venture shall not,
         and shall not have any authority or right to, sell, transfer,  deliver,
         pledge or grant any right or interest in or to any of such materials or
         products,  and (iv) the Joint  Venture  shall  hold,  handle,  process,
         package and deliver such materials and products  strictly in accordance
         with the  directions of the party  providing and owning such  materials
         and products.

                  3.4 The parties  shall  deliver and lease to the Joint Venture
         equipment as follows:

                           3.4.1 The terms of the lease of equipment  owned by a
                  party and leased to the Joint  Venture  shall be on such terms
                  as the Board of  Directors  of the Joint  Venture.  Such terms
                  shall be fair and  reasonable  and  shall be  consistent  with
                  standards  in the  industry.  In the  event  that the Board of
                  Directors  is  unable  to agree on lease  terms for an item of
                  equipment provided herein to be leased to the

                                        4

<PAGE>



                  Joint  Venture by a party,  the terms of such  lease  shall be
                  determined by  arbitration  in accordance  with the provisions
                  hereof.

                           3.4.2   P&TF agrees to lease to the Joint Venture the
                  following equipment:

                           3.4.3   CTI agrees to lease to the Joint  Venture the
                  following equipment:

                           3.4.3 With respect to all equipment leased by a party
                  to the Joint  Venture,  (i) the Joint  Venture  shall have all
                  risk of loss with  respect  to the  equipment,  (ii) the Joint
                  Venture shall have the  obligation to maintain such  equipment
                  in good working order and condition and, at the termination of
                  the lease,  to return the  equipment  to the owner in the same
                  condition as at the time of the lease,  ordinary wear and tear
                  excepted,   and  (iii)  the  Joint   Venture  shall  have  the
                  obligation  to obtain and  maintain  insurance  covering  such
                  equipment  in such  amounts  and for such  risks as the  party
                  owning the equipment reasonably shall require.

         4.       Certain Operational Matters.

                  4.1 The Joint Venture shall maintain proper and complete books
         of  account,  files and  records  of its  business  and  operations  in
         accordance  with law and as the Board of Directors of the Joint Venture
         or any party shall reasonably request. All books of account,  files and
         records  shall at all times be open to  inspection  and  copying by any
         member of the Board of Directors or any authorized  representative of a
         party.

                  4.2  The  Joint  Venture  shall  prepare,  have  prepared  and
         maintain  financial  statements  in proper form on a monthly and annual
         basis,  such  statements  to  include a  statement  of the  results  of
         operation,  balance sheet and cash flows,  prepared in accordance  with
         generally  accepted  accounting  principles.  The General Manager shall
         provide financial  statments of the Joint Venture to each member of the
         Board of  Directors,  for each month within  thirty days after the last
         day of such  month and for each year  within 90 days after the last day
         of the fiscal year.

                  4.3 The Joint Venture shall make such distributions to the its
         shareholders  as the Board of Directors  shall  determine  from time to
         time and in accordance with law. All  distributions  to shareholders of
         the Joint Venture shall be proportionate  among them in accordance with
         their interests as shareholders.

                  4.4 The Joint  Venture  shall not enter  into or  perform  any
         contract,  agreement,  or  transaction  of  any  kind  or  nature  with
         (including  without  limitation  any  purchase  or  sale  of  goods  or
         services,  lease,  expense  provision  or  reimbursement),  or make any
         payment of any kind to, any party  hereto or any  officer,  director or
         shareholder  of any party hereto  unless the same shall have been fully
         disclosed to, and authorized by,  the  Board of  Directors of the Joint
         Venture.

                                        5

<PAGE>


         

         5.       Arbitration.

                  5.1 Any  dispute,  controversy  or claim  arising out of or in
         relation to this Agreement  including but not limited to its existence,
         breach, termination or legal validity, shall be finally and exclusively
         settled  by  binding   arbitration  in  accordance  with  the  UNCITRAL
         arbitration rules as are then in force by a single arbitrator appointed
         by the Arbitration Center most proximate to Chicago,  Illinois who will
         be requested to provide the appropriate administrative services.

                  6.2 The place of the arbitration  shall be Chicago,  Illinois,
         U.S.A.   and  the  English   language  shall  be  used  throughout  the
         arbitration proceedings.

                  6.3 The parties  expressly agree to confer upon the arbitrator
         the powers to fill gaps, cure contractual  omissions and to perform all
         other activities which he may deem necessary or appropriate.

                  6.4  The  award  of  the  arbitrator  shall  be the  sole  and
         exclusive   remedy  between  the  parties   regarding  any  claims  and
         counter-claims  presented  to the  arbitrator  and  shall be final  and
         binding on the parties.  The parties  undertake to fully and punctually
         abide by the award rendered by the  arbitrator.  Failing such voluntary
         compliance, judgment upon the award or any other appropriate procedures
         may be entered or sought in any court  having  jurisdiction  thereof to
         secure enforcement of said award.

                  6.5 The final  award of the  arbitrator  shall be  payable  in
         United States currency without  deduction or offset and costs,  fees or
         taxes  incidental to the enforcement of the arbitration  award shall be
         charged in  accordance  with the decision of the  arbitrator  against a
         party resisting  enforcement.  Payment of the award including  interest
         from the date of breach and violation  shall be made in accordance with
         the relevant provisions of this Agreement.

                  6.6 Nothing  herein  contained  shall prevent any party hereto
         from  instituting  an action at law against the other party  requesting
         temporary   restraining  orders,   preliminary   injunctions  or  other
         procedures  in a court of  competent  jurisdiction  to  obtain  interim
         relief when deemed  necessary  by such court to preserve the status quo
         or prevent irreparable injury pending formal settlement of such dispute
         by  arbitration.  Each  of  the  parties  does  hereby  consent  to the
         jurisdiction  of the courts  situated in the State of Illinois,  U.S.A.
         for such purposes and does hereby consent to service of process for any
         action in such courts by notice delivered in accordance with the notice
         provisions of this Agreement.

       


                                        6

<PAGE>



         7. Notices.

                  7.1  Any   notice,   demand,   consent,   service   or   other
         communication  required or permitted  to be given under this  Agreement
         shall be in writing and  addressed  to the party at its address  stated
         below:


                  If to CTI                   Howard W. Schwan
                                              Executive Vice President
                                              CTI Industries Corporation
                                              22132 Pepper Road
                                              Barrington, Illinois 60010, U.S.A.

                  If to P&TF                  Enrique Mora Velasco
                                              Pulidos & Terminados Finos
                                              Hugo Vazquez Reyes No. 33
                                              Zapopan, Jalisco, Mexico

         Any party may change the  address to which  notices to it shall be sent
         hereunder  by giving a proper  notice of such  change of address to the
         other party hereunder.

                  7.2 Notices may be delivered by hand,  registered mail, or fax
         and shall be deemed to have been received as follows:

                           7.2.1   If delivered by hand, at the time of delivery
                   to a responsible person at the address for the party;

                           7.2.2 If sent by fax, at the time of  confirmation of
                  transmission  provided a confirmation  copy is sent by airmail
                  or  registered  mail  within   twenty-four   hours  after  the
                  transmission; or,

                           7.2.3  If sent by  registered  mail,  at the  time of
                  delivery  or at the  time of  attempted  delivery  in the case
                  delivery cannot be completed due to no fault of the sender.

         If the time of such deemed  receipt as provided above is not during the
         customary  business  hours of the party,  the notice shall be deemed to
         have been  received at 10:00 a.m. at the place of delivery on the first
         customary day of business thereafter.

                  7.3 All such notices, demands, service or other communications
         shall be in the English language.

         8. Force Majeure.  A party hereto shall not be in default  hereunder or
be  liable  for any  loss or  damage  for any  delay in the  performance  of its
obligations hereunder due to causes beyond its control such as acts of God, acts
of the other party, acts of military authority,

                                        7

<PAGE>



priorities,  fires, strikes, floods,  epidemics,  quarantine restrictions,  war,
riots,  delays  in  transportation,  or  inability  due  to  causes  beyond  its
reasonable  control  to  obtain  necessary  labor,   material  or  manufacturing
facilities.


         9. Binding  Effect.  This  Agreement  shall be binding upon,  and shall
inure to the benefit of, the parties hereto and their  respective  successors in
interest and, to the extent permitted herein, their assigns.

         10.  Assignment.  This  Agreement,  and the rights and obligations of a
party,  may not be assigned  without the  express  written  consent of the other
party;  provided,  however, that the rights and obligations of a party hereunder
may be assigned  to a third  party in  connection  with a  transaction  in which
substantially  all of the  assets,  properties  and  business  of the  party are
acquired by a third party in a merger or purchase of all or substantially all of
the assets of the party and such third party  executes an instrument by which it
agrees to  assume  and be bound by all of the  obligations  of the party in this
Agreement.

         11. Severability.  Whenever possible,  each provision of this Agreement
shall  be  interpreted  in  such  manner  as to be  effective  and  valid  under
applicable  law. If any paragraph of this Agreement  shall be  unenforceable  or
invalid under  applicable law, such provision  shall be ineffective  only to the
extent and duration of such  unenforceability  or  invalidity  and the remaining
substance of such provision and the remaining paragraphs of this Agreement shall
in such event continue to be binding and in full force and effect.

         12.  Waivers.  Nor failure by a party to exercise  any of such  party's
rights  hereunder  or to insist  upon  strict  compliance  with  respect  to any
obligation hereunder,  and no custom or practice of the parties at variance with
the terms  hereof,  shall  constitute  a waiver  by any  party to  demand  exact
compliance with the terms hereof.  Waiver by any party of any particular default
by any other party shall not affect or impair such party's  rights in respect to
any subsequent default of the same or of a different nature, nor shall any delay
or omission of any party to exercise  any right  arising from any default by any
other  party  affect or impair  such  party's  rights as to such  default or any
subsequent default.

         13. Entire Agreement.  This Agreement  constitutes the entire agreement
among  the  parties  hereto  with  respect  to the  subject  matter  hereof  and
supersedes all prior written or oral negotiations, representations, inducements,
understandings,  commitments, contracts or agreements. This Agreement may not be
amended or modified except by a written instrument signed by the parties hereto.

         14.  Governing Law. This  Agreement  shall be governed by, and shall be
construed and enforced in all respects in accordance with, the laws of the State
of Illinois, U.S.A.


                                        8

<PAGE>



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





                                           CTI INDUSTRIES CORPORATION


                                           BY /s/ Howard W. Schwan
                                                  ----------------------
                                                  Howard W. Schwan
                                                  Executive Vice President

WITNESS:

 /s/ Eric B. Flower
     --------------------------

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





                                          PULIDOS & TERMINADOS FINOS
                                          s.a. de c.v.


                                          BY /s/ Enrique Mora Velasco
                                                 ------------------------
                                                 Enrique Mora Velasco
                                                 Director - Apodegrado

WITNESS:


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

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



                                        9


                                                                   EXHIBIT 10.11

                                    AGREEMENT


         THIS AGREEMENT is made and entered into this 8th day of September, 1995
by and among CTI Industries  Corporation,  a corporation  organized and existing
under the laws of the State of Delaware, U.S.A. ("CTI") and Pulidos & Terminados
Finos s.a. de c.v.,  a  corporation  organized  and  existing  under the laws of
Mexico and having its principal place of business in Zapopan,  State of Jalisco,
Mexico ("P&TF).

         WHEREAS,  CTI  presently  owns and  operates in the State of  Illinois,
U.S.A.  two dipping  machines used in the  manufacture of latex  balloons,  such
machines being more particularly described in Exhibit A hereto;

         WHEREAS,  CTI is engaged in the business of manufacturing  and selling,
among other things, latex balloons;

         WHEREAS, P&TF is engaged in Mexico in the business of manufacturing and
selling latex balloons;

         NOW,  THEREFORE,  in  consideration  of the  premises and of the terms,
covenants and  conditions  hereinafter  contained,  the parties  hereto agree as
follows:

         1.  Definition of Terms.  The terms set forth in this paragraph  shall,
for purposes of this Agreement, have the meanings set forth herein:

                  1.1      "Balloons" shall mean latex balloons.

                  1.2  "CTI  Balloons"  shall  mean  Balloons  manufactured  and
         produced  on the  Machines  when  delivered  and  operating  at  P&TF's
         facility.

                  1.3 "Machines" means the two dipping machines owned by CTI and
         used  in  the  manufacture  of  latex  balloons  as  more  particularly
         described and including all of the items set forth on Exhibit A hereto.
         "Machine" shall mean one of the Machines.

                  1.4  "Specifications"  shall  mean  (i)  with  respect  to CTI
         Balloons,  CTI's present  specifications  for latex  balloons  which it
         manufactures  utilizing  the  Machines,  which  specifications  are  in
         writing and shall be  transmitted  to P&TF promptly after the execution
         of this  Agreement by the parties,  (ii) with respect to Balloons other
         than CTI  Balloons  produced by  P&TF and  sold to  CTI  hereunder, the
         specifications  therefor  developed  and  agreed upon  by  the  parties
         pursuant to paragraph 3.6 hereof.



                                       1

<PAGE>



         2.       Sale and Delivery of Machines.

                  2.1 CTI does  hereby  agree to sell and  deliver to P&TF,  and
         P&TF  agrees to  purchase,  acquire,  own,  install  and  operate,  the
         Machines on the terms and  conditions  set forth  herein.  The Machines
         shall  include the  machinery  and  components  described  on Exhibit A
         hereto,  together with (i) copies of all  blueprints and schematics for
         the equipment in CTI's possession and (ii) all auxiliary and associated
         equipment  such as tanks,  mixers and dryers.  CTI shall be entitled to
         retain any and all plans,  blueprints,  schematics  or other  technical
         information  concerning  the  Machines  and all  rights  to use,  sell,
         license or dispose of such  items and  information  (including  without
         limitation  the  right  to  manufacture,  assemble,  use  or  sell  the
         equipment) and nothing herein shall be deemed a sale or transfer of any
         technical  or  proprietary  rights in the  Machines  or any  components
         thereof, whether patentable or not.

                  2.2 The  purchase  price for the  Machines  shall be $400,000,
         which the parties agree is the fair value therefor.  The purchase price
         shall be allocated  among the two Machines as the parties  shall agree.
         The purchase price herein shall be exclusive of any and all sales, use,
         excise,  transfer or other  similar  taxes or charges,  or any customs,
         duty or other levy  arising  from the sale and delivery of the Machines
         which may be imposed by any governmental authority in the United States
         or Mexico.  P&TF shall pay any and all such taxes,  duties,  charges or
         levies,  or shall  reimburse  CTI  therefor  if paid or advanced by CTI
         promptly upon receipt of an invoice  therefor.  Payment of the purchase
         price for the  Machines  shall be made by P&TF in  accordance  with the
         provisions  of  paragraph  5.9 hereof.  In the event that either  party
         hereto shall  terminate this  Agreement  pursuant to paragraph 9 hereof
         prior to the time that the purchase  price for the Machines  shall have
         been paid in full,  the  balance of the  purchase  price  shall  become
         immediately due and payable at such time.

                  2.3 Promptly  upon  execution of this  Agreement and within 30
         days thereafter,  CTI shall, at CTI's expense,  disassemble,  crate and
         ship to P&TF one of the Machines.  Promptly upon receipt of the Machine
         shipped and, in any event within 60 days after  receipt  thereof,  P&TF
         shall  reassemble the Machines and shall commence  manufacture of latex
         balloons utilizing the Machine.  Within 30 days after CTI shall confirm
         that the  first  Machine  shall be fully  operational  and  shall be in
         production  of CTI  Balloons  meeting  the  Specifications,  CTI  shall
         disassemble,  crate  and  ship  to P&TF  the  second  balloon  machine.
         Promptly  upon receipt  thereof,  and in any event within 60 days after
         receipt  thereof,  P&TF shall  reassemble such second Machine and begin
         manufacture  of latex  balloons on such  machine.  Except as  otherwise
         provided herein with respect to the services of a




                                       2


<PAGE>



         CTI  engineer,  P&TF  shall  bear  all of  the  expenses  of  assembly,
         installation and operation of the Machines at its plant.

                  2.4 CTI shall be responsible  for the cost of freight  charges
         in connection  with shipping the machines to the Mexico border and P&TF
         shall be responsible for freight charges from the Mexican border to its
         plant.  Title  and  risk of  loss  shall  pass  to P&TF at the  time of
         delivery of the Machines to the carrier.

                  2.5 CTI  shall  make  available  to P&TF the  services  of one
         engineer  employed by CTI who is knowledgeable  concerning the Machines
         for a period  of 90 days  from  the date  that  each  Machine  shall be
         received by P&TF for the  purpose of  assisting  P&TF in the  assembly,
         installation  and  operation  of the  Machines and the training of P&TF
         personnel  in  Jalisco.  For  both  such 90 day  periods,  CTI  will be
         responsible   for  the  wages  of  such  engineer  and  P&TF  shall  be
         responsible  for, and shall pay, all of the travel,  lodging,  meal and
         other  related and  reasonable  expenses of such engineer in connection
         with the  provision  of such  services.  In the event  that P&TF  shall
         request  services of such engineer after either of such 90 day periods,
         CTI shall provide reasonable  additional  assistance of such person and
         P&TF shall be responsible  for, and shall pay to CTI, a per diem charge
         which  for such  services  which  shall  cover  the full cost to CTI of
         compensation and related expense for such person as well as all travel,
         lodging and meal expenses incurred in the provision of such services.

                  2.6 Until the date of disassembly  of a Machine,  CTI shall be
         entitled to continue to operate the Machine for the production of latex
         balloons, at the sole cost, and for the sole benefit of CTI.

                  2.7 CTI warrants  only that the Machines are presently in good
         working order and condition,  subject to reasonable  wear and tear from
         operation,  and include all of the parts and  components  necessary for
         operation.  EXCEPT AS EXPRESSLY PROVIDED IN THE FOREGOING SENTENCE, CTI
         EXPRESSLY  DISCLAIMS  ALL  WARRANTIES  WITH  RESPECT TO THE  MACHINERY,
         EXPRESS  OR  IMPLIED,   INCLUDING  WITHOUT  LIMITATION   WARRANTIES  OF
         MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE.  P&TF acknowledges
         and agrees that (i) it has  knowledge  and  expertise  with  respect to
         machinery and equipment for the manufacture of latex balloons, has made
         a full inspection of the Machinery and has found the Machinery to be in
         good working order and  condition,  (i) the Machines are, and have been
         in use, that components of the Machinery may fail by reason of wear and
         tear in ordinary use and  operation  and that no warranty is made as to
         the  continued  operation  or condition of any part or component of the
         Machines and (iii) P&TF, based on its inspection and observation of the
         Machines,










                                       3

<PAGE>



         has determined  the method of function,  capability and capacity of the
         Machines and that no warranty, promise or assurance is made by CTI with
         respect thereto. CTI shall be responsible for the repair or replacement
         of any loss or damage to the Machines  arising from the disassembly and
         crating  of the  Machines;  P&TF shall be  responsible  for any loss or
         damage  arising from the assembly and  installation  of the Machines at
         its plant.

                  CTI's  sole  liability  for  breach  of  the  limited  express
         warranty  provided  herein  with  respect to the  Machines,  and P&TF's
         exclusive  remedy  on any  claim  arising  out of  any  failure  of the
         Machines or any component thereof  constituting a breach of the limited
         express warranty herein,  shall be limited to the repair or replacement
         of any part or component  shown to have been  defective and not in good
         operating  condition at the time of disassembly by CTI, and in no event
         shall  CTI be  liable  to P&TF  for  any  incidental  or  consequential
         damages.

         3.       Manufacture and Sale of Latex Balloons.

                  3.1  Subject to and on the terms and  conditions  provided  in
         this  Agreement,  P&TF agrees to  manufacture,  sell and deliver  latex
         balloons to CTI and CTI agrees to purchase  and pay for latex  balloons
         manufactured by P&TF.

                  3.2 The Balloons  which P&TF agrees to  manufacture,  sell and
         deliver to CTI  hereunder are 11" CTI  Balloons,  Standards,  Crystals,
         Metallics and Pearls and the present  standard  line of latex  balloons
         manufactured  by P&TF  including 12", 9" and 5" Standards and Crystals.
         P&TF  agrees to  manufacture  and sell to CTI any and all  other  latex
         balloons  which  it  shall  determine,  in  its  sole  discretion,   to
         manufacture during the term hereof.

                  3.3 P&TF agrees that, during the term provided herein, it will
         not sell any CTI  Balloons or any of its 5", 9" or 12"  Balloons to any
         customer  situated in the United States orCanada or to any customer who
         shall  resell such  balloons to a customer or  customers  in the United
         States,  other than CTI,  Imperial  Toy and  Hedstrom.  P&TF shall make
         reasonable  inquiry of each of its  customers to determine the place of
         resale of Balloons by such customer and shall require each customer for
         such balloons  other than CTI,  Imperial Toy and Hedstrom to certify in
         writing that such  balloons will not be offered for sale or sold in the
         United States or Canada.  P&TF agrees that,  during the term designated
         herein,  it will not  sell any  Balloons  to any  person  found to have
         violated such certification.  P&TF agrees that it will give priority to
         CTI orders over orders for Balloons from Imperial Toy and Hedstrom.

                  3.4 Subject to and on the terms and conditions provided herein
         and for the term provided herein,  CTI agrees that it will purchase all
         of its requirements for 5", 9" , 11" and 12" Balloons from P&TF.








                                       4

<PAGE>




                  3.5 Promptly after the execution of this Agreement, CTI shall,
         by written notice to P&TF,  provide to P&TF written  specifications for
         Balloons.  Unless P&TF shall,  by written notice to CTI given within 15
         days after such notice from CTI,  reasonably object to any provision of
         such specifications,  such specifications  provided by CTI shall become
         the Specifications for Balloons produced and sold hereunder (other than
         CTI Balloons).  If P&TF shall  reasonably  object to any portion of the
         specifications  provided by CTI,  the parties  shall  negotiate in good
         faith to develop agreed terms of the Specifications.

         4.       Ordering and Supply.

                  4.1 CTI shall submit to P&TF orders for Balloons  from time to
         time during the term  hereof.  All such orders  shall be in writing and
         shall specify the quantity and the type of the Balloons ordered. Orders
         may be transmitted to P&TF by mail or by facsimile transmission.

                  4.2  Balloons  may be  ordered  by CTI,  and P&TF will  supply
         Balloons as ordered,  bulk packed,  in gross bags and in 36-count bags.
         The parties agree to negotiate,  in good faith,  terms under which P&TF
         will supply Balloons in single packages.

                  4.3 P&TF  agrees  to  utilize  its best  efforts  to  delivery
         Balloons  ordered by CTI to the  carrier  for  shipment  within 30 days
         after the date of receipt of the order and, in any event shall  deliver
         Balloons  ordered by CTI to the  carrier for  shipment  within ___ days
         after the receipt of the order.  The  obligation of P&TF to deliver CTI
         Balloons  shall  commence at the time of the completion of assembly and
         installation of the first Machine as provided in paragraph 3 hereof.

                  4.4 P&TF  shall  select the  carrier  for  shipment  to CTI of
         Balloons sold  hereunder,  subject to the  reasonable  approval of CTI.
         Title and risk of loss with respect to Balloons  shall  transfer to CTI
         at the time of delivery of the goods to CTI at its plant.









                                       5

<PAGE>






         5.       Price.

                  5.1 The  initial  prices  per  gross  for  Balloons  sold  and
         delivered to CTI hereunder shall be:


         CTI Balloons
         ------------

         11" Standards               $3.50 per gross/packed in Hytex Bags

         11" Crystals                $3.50 per gross/packed in Hytex Bags

         11" Metallics               $4.00 per gross/packed in Hytex Bags

         11" Pearls                  $4.00 per gross/packed in Hytex Bags

         P&TF Balloons

         12" Standards               $2.90 per gross/packed in Pivoli Bags

         12" Crystals                $2.90 per gross/packed in Pivoli Bags

         9" Standards                $1.39 per gross/packed in Pivoli Bags

         9" Crystals                 $1.39 per gross/packed in Pivoli Bags

         5" Standards                $0.62 per gross/packed in Pivoli Bags

         5" Crystals                 $0.62 per gross/packed in Pivoli Bags



                  5.2 With  respect to any  Balloons  other than  designated  in
         paragraph 5.1 hereof which P&TF may manufacture during the term hereof,
         or packaging  other than that specified in paragraph 4.2 or 5.1 hereof,
         the parties shall  negotiate in good faith a price for such Balloons if
         ordered by CTI,  such prices to be  consistent  with the prices for the
         Balloons  designated in paragraph  5.1 hereof in termsof  manufacturing
         cost.

                  5.3 P&TF shall be  entitled  during the term  hereof,  upon 60
         days  prior  written  notice,  to  increase  the price for any  Balloon
         hereunder solely to the extent of any demonstrable increase in the cost
         of raw materials.

                  5.4 Atthe time of shipment of Balloons  ordered,  manufactured
         and sold  hereunder,  P&TF shall  prepare and deliver to CTI an invoice
         for such Balloons.  Delivery of the invoice may be by mail or facsimile
         transmission.

                  5.5 For a period of one year from the date of this  Agreement,
         payment for Balloons  manufactured,  sold and delivered hereunder shall
         be due at the time of shipment of the Balloons. From and after one year
         from the date of this  Agreement,  payment for  Balloons  manufactured,
         sold and  delivered  hereunder  shall be due 30 days  after the date of
         shipment. Payment shall be made by CTI for Balloons purchased hereunder
         by check or by wire transfer, at the discretion of CTI.







                                       6


<PAGE>




                  5.6 All prices and amounts  herein shall be expressed and paid
         in United States currency.

                  5.7  All  prices  herein  are  FOB  CTI's  plant   Barrington,
         Illinois.

                  5.8 All prices herein are exclusive of any  applicable  sales,
         use or excise taxes imposed by any governmental  authority which may be
         due with respect to the  transaction.  CTI shall be responsible for the
         payment of any and all such taxes. P&TF may, if required to do so, make
         payment  for any of such taxes and shall  include on its invoice to CTI
         the amount thereof.

                  5.9  Notwithstanding  the other  provisions of this paragraph,
         with  respect to  invoices  issued for CTI  Balloons  more than 60 days
         after CTI's first order for CTI Balloons hereunder,  the amount due for
         CTI Balloons designated and sold in the invoice shall be reduced by 40%
         of the amount shown to be due on the invoice  (being the price therefor
         as set forth in paragraph 5.1 hereof) until the aggregate amount of the
         reduction in price for CTI Balloons,  by reason of the reduction in the
         amount due provided for in this paragraph, shall be $400,000;  provided
         that the foregoing  reduction  shall be applicable  with respect to the
         first $1 million of  purchases  made within 12 months after CTI's first
         order for CTI Balloons  hereunder.  The amount of such reductions shall
         be credited  against and deemed as payments for, the purchase  price of
         the Machines purchased pursuant to paragraph 2 hereof.

         6.       Warranty.

                  6.1 P&TF warrants to CTI the Balloons manufactured and sold by
         it to CTI hereunder shall conform with the  Specifications and shall be
         free of defects in workmanship and materials.

                  6.2 CTI shall not be  obligated to inspect any of the Balloons
         at any time, it being understood that the Balloons shall be received in
         packaged  form and may be resold in such  form,  and the  rights of CTI
         hereunder  with respect to any breach of warranty shall not be affected
         by the fact that CTI shall,  or shall not, have conducted an inspection
         of any  lot  or  shipment  of  Balloons  manufactured  and  sold  to it
         hereunder.






                                       7


<PAGE>




         7.  Indemnification.  P&TF shall  indemnify CTI, and its successors and
assigns,  officers,  directors,  employees and agents, and save and hold each of
them  harmless  from and against  any  liabilities,  claims,  causes of actions,
suits, damages and expenses (including  reasonable attorney's fees and expenses)
which CTI or any of such other persons  indemnified  herein is or becomes liable
for, or may incur, or may be called upon to pay, or may pay, by reason of:

                  7.1 Any personal  injury  suffered  by  any third  party  as a
         result of the use of any Balloon sold hereunder;

                  7.2 Any  injury,  loss or damage  suffered,  or  claimed to be
         suffered,  by any third  party by reason  of, or  arising  out of,  the
         violation by P&TF of any of its obligations in this Agreement or of any
         warranty respecting the Balloons sold pursuant to this Agreement.

         8. Term.  The term of this  Agreement for the purposes set forth herein
shall be a period of three years from the date hereof.

         9. Termination.  Either party hereto may terminate this Agreement as to
executory  covenants  or  obligations  of the  party  herein  in the  event of a
violation by the other party of any of its obligations hereunder and the failure
by such other party to cure such  violation  within 30 days after written notice
of the violation shall have been given.

         10.      Arbitration.

                  10.1 Any dispute,  controversy  or claim  arising out of or in
         relation to this Agreement  including but not limited to its existence,
         breach,  termination or legal validity shall be finally and exclusively
         settled  by  binding   arbitration  in  accordance  with  the  UNCITRAL
         arbitration rules as are then in force by a single arbitrator appointed
         by the Arbitration Center most proximate to Chicago,  Illinois who will
         be requested to provide the appropriate administrative services.

                  10.2 The place of the arbitration shall be Chicago,  Illinois,
         U.S.A.   and  the  English   language  shall  be  used  throughout  the
         arbitration proceedings.

                  10.3 The parties expressly agree to confer upon the arbitrator
         the powers to fill gaps, cure contractual  omissions and to perform all
         other activities which he may deem necessary or appropriate.

                  10.4  The  award  of the  arbitrator  shall  be the  sole  and
         exclusive   remedy  between  the  parties   regarding  any  claims  and
         counter-claims  presented  to the  arbitrator  and  shall be final  and
         binding on the parties.  The parties  undertake to fully and punctually
         abide by the award rendered by the  arbitrator.  Failing such voluntary
         compliance, judgment upon the award or any other appropriate








                                       8
<PAGE>



         procedures  may be entered or sought in any court  having  jurisdiction
         thereof to secure enforcement of said award.

                  10.5 The final  award of the  arbitrator  shall be  payable in
         United States currency without  deduction or offset and costs,  fees or
         taxes  incidental to the enforcement of the arbitration  award shall be
         charged in  accordance  with the decision of the  arbitrator  against a
         party resisting  enforcement.  Payment of the award including  interest
         from the date of breach and violation  shall be made in accordance with
         the relevant provisions of this Agreement.

                  10.6 Nothing herein  contained  shall prevent any party hereto
         from  instituting  an action at law against the other party  requesting
         temporary   restraining  orders,   preliminary   injunctions  or  other
         procedures  in a court of  competent  jurisdiction  to  obtain  interim
         relief when deemed  necessary  by such court to preserve the status quo
         or prevent irreparable injury pending formal settlement of such dispute
         by  arbitration.  Each  of  the  parties  does  hereby  consent  to the
         jurisdiction  of the courts  situated in the State of Illinois,  U.S.A.
         for such purposes and does hereby consent to service of process for any
         action in such courts by notice  delivered  in  accordance  with notice
         provisions of this Agreement.

         11.      Notices.

                  11.1  Any   notice,   demand,   consent,   service   or  other
         communication  required or permitted  to be given under this  Agreement
         shall be in writing and  addressed  to the party at its address  stated
         below:

                  If to CTI             John C. Davis
                                        CTI Industries Corporation
                                        22132 Pepper Road
                                        Barrington, Illinois  60010, U.S.A.

                  If to P&TF            Enrique Mora Velasco
                                        Pulidos & Terminados Finos
                                        Hugo Vasquez Reyes No. 33
                                        Zapopan, Jalisco, Mexico

         Any party may change the  address to which  notices to it shall be sent
         hereunder  by giving a proper  notice of such  change of address to the
         other party hereunder.

                  11.2 Notices may be delivered by hand, registered mail, or fax
         and shall be deemed to have been received as follows:





                                       9
<PAGE>



                           11.2.1 If delivered by hand,  at the time of delivery
                  to a responsible person at the address for the party;

                           11.2.2 If sent by fax, at the time of confirmation of
                  transmission  provided a confirmation  copy is sent by airmail
                  or  registered  mail  within   twenty-four   hours  after  the
                  transmission; or

                           11.2.3  If sent by  registered  mail,  at the time of
                  delivery  or at  the  time  attempted  delivery  in  the  case
                  delivery cannot be completed due to no fault of the sender.

         If the time of such deemed  receipt as provided above is not during the
         customary  business  hours of the party,  the notice shall be deemed to
         have been  received at 10:00 a.m. at the place of delivery on the first
         customary day of business thereafter.

                  11.3   All   such   notices,   demands,   service   or   other
         communications shall be in the English language.

         12. Force Majeure.  A party hereto shall not be in default hereunder or
be  liable  for any  loss or  damage  for any  delay in the  performance  of its
obligations hereunder due to causes beyond its control such as acts of God, acts
of the other party,  acts of military  authority,  priorities,  fires,  strikes,
floods,   epidemics,    quarantine   restrictions,   war,   riots,   delays   in
transportation,  or inability  due to causes  beyond its  reasonable  control to
obtain necessary labor, material or manufacturing facilities.

         13. Binding  Effect.  This  Agreement  shall be binding upon, and shall
inure to the benefit of, the parties hereto and their  respective  successors in
interest and, to the extent permitted herein, their assigns.

         14.  Assignment.  This  Agreement,  and the rights and obligations of a
party,  may not be assigned  without the  express  written  consent of the other
party;  provided,  however, that the rights and obligations of a party hereunder
may be assigned  to a third  party in  connection  with a  transaction  in which
substantially  all of the  assets,  properties  and  business  of the  party are
acquired by a third party in a merger or purchase of all or substantially all of
the assets of the party and such third party  executes an instrument by which it
agrees to  assume  and be bound by all of the  obligations  of the party in this
Agreement.

         15. Severability.  Whenever possible,  each provision of this Agreement
shall  be  interpreted  in  such  manner  as to be  effective  and  valid  under
applicable  law. If any paragraph of this Agreement  shall be  unenforceable  or
invalid under applicable law, such





                                       10
<PAGE>



provision  shall  be  ineffective  only  to the  extent  and  duration  of  such
unenforceability or invalidity and the remaining substance of such provision and
the remaining  paragraphs of this  Agreement  shall in such event continue to be
binding and in full force and effect.

         16.  Waivers.  No failure by a party to  exercise  any of such  party's
rights  hereunder  or to insist  upon  strict  compliance  with  respect  to any
obligation hereunder,  and no custom or practice of the parties at variance with
the terms  hereof,  shall  constitute  a wavier  by any  party to  demand  exact
compliance with the terms hereof.  Waiver by any party of any particular default
by any other party shall not affect or impair such party's  rights in respect to
any subsequent default of the same or of a different nature, nor shall any delay
or omission of any party to exercise  any right  arising from any default by any
other  party  affect or impair  such  party's  rights as to such  default or any
subsequent default.

         17. Entire Agreement.  This Agreement  constitutes the entire agreement
among  the  parties  hereto  with  respect  to the  subject  matter  hereof  and
supersedes all prior written or oral negotiations, representations, inducements,
understandings,  commitments,  contracts or  agreements.  This  Agreement may be
amended or modified except by a written instrument signed by the parties hereto.

         18.  Governing Law. This  Agreement  shall be governed by, and shall be
construed and enforced in all respects in accordance with, the laws of the State
of Illinois, U.S.A.

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

                                             CTI INDUSTRIES CORPORATION


                                             By:/s/  John C. Davis
                                                ----------------------------
                                                     John C. Davis
                                                 Chief Executive Officer
WITNESS:


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

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


                                              PULIDOS & TERMINADOS FINOS
                                              s.a. de c.v.


                                              By: /s/ Enrique Mora Velasco
                                                 --------------------------
                                                      Enrique Mora Velasco
                                                      Director - Apodegrado

WITNESS:


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



                                                                   EXHIBIT 10.12

                             AMENDMENT TO AGREEMENT


         THIS  AMENDMENT  TO AGREEMENT is made and entered into this 24th day of
May,  1996 by and  among CTI  Industries  Corporation  ("CTI")  and  Pulidos  et
Terminados Finos s.a. de c.v. (P&TF).

         WHEREAS,  CTI and P&TF have entered into that certain  Agreement  dated
September 8, 1995 ("Agreement");

         WHEREAS, the parties desire to amend the Agreement as provided herein.

         NOW,  THEREFORE,  in  consideration  of the  premises  and of the terms
herein provided, the parties hereto agree as follows:

         1.  Paragraph 8 of the Agreement is amended to provide that the term of
the Agreement shall be for a period of ten years from the date of the Agreement.

         2. With regard to paragraph  5.9 of the  Agreement  relating to payment
for the Machines:

                  2.1 With  respect to any  invoice as to which a  reduction  in
         payment would be provided for, P&TF shall have the option, for a period
         of four years from the date of this  Agreement,  to defer the reduction
         by so  notifying  CTI and CTI  shall  then pay the full  amount  of the
         invoice,  provided  that  from and after one year from the date of this
         Agreement,  CTI may deduct amounts from invoices  during any year equal
         to 20% of the total purchase price of the Machines;

                  2.2 The period of time within which  deductions  from invoices
         to CTI  shall  be made to  apply  against  the  purchase  price  of the
         Machines shall be extended and continue to the earlier of the date upon
         which full payment of the  purchase  price shall have been made or four
         years from the date hereof;

                  2.2  Any  remaining  balance  of the  purchase  price  for the
         Machines  shall be due and  payable  four  years  from the date of this
         Agreement; provided that CTI and PT&F, jointly, may further extend such
         payment date.

         2. As amended  hereby,  the  parties  reaffirm  the  Agreement  and the
Agreement shall remain in full force and effect for its term.

         IN WITNESS WHEREOF, the parties hereto have executed this Amendment to



                                        1

<PAGE>


Agreement as of the day and year first above written.


                                               PULIDOS & TERMINADOS FINOS
                                               s.a. de c.v.


                                               By/s/ Enrique Mora Valasco
                                                     ------------------------ 
                                                     Enrique Mora Valasco
                                                     Director
WITNESS:

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


                                               CTI INDUSTRIES CORPORATION


                                               By/s/ Stephen M. Merrick
                                                     ------------------------
                                                     Stephen M. Merrick
                                                     President
WITNESS:

/s/ Suzanne Trapani

                                        2

                                                                   EXHIBIT 10.13
                                    AGREEMENT


         AGREEMENT  MADE AND  ENTERED  IN AS OF July 14,  1997 by and  among CTI
INDUSTRIES CORPORATION,  a corporation  incorporated under the laws of Delaware,
U.S.A.  ("CTI")  and PULIDOS &  TERMINADOS  FINOS S.A.  de C.V.,  a  corporation
organized  under  the  laws  of  Mexico  (the  "Company")  and  Alpes  Promotora
Inmobiliaria  S.A. de C. V., Juan Manuel  Carrillo  Coronado,  Pablo Gortazar de
Oyarzabal,  Francisco Hernandez Herrera,  Jose Antonio Hernandez Amaya,  Enrique
Mora Velasco,  Rosa Maria Velasco de Mora,  Enrique Mora Hernandez,  Manuel Mora
Velasco,  Ricardo Mora  Velasco,  Roberto  Mora  Velasco,  Rosana Mora  Velasco,
Veronica  Mora Velasco,  Alejandra  Mora  Velasco,  Claudia Mora Velasco,  Maria
Guadalupe Mora Velasco (collectively the "Stockholders").

                                  DECLARATIONS

I.       Whereas  the  Company  is  engaged  in  manufacture  and  sale of latex
         balloons;

II.      Whereas the Company has issued 1,928,364  shares,  no par value,  which
         represent 100% of the capital stock;

III.     Whereas the actual  shareholders  who enter into this  Agreement  haved
         1,060,600 no par value shares  subscribed and fully paid.  Those shares
         represent  actually the 55% of the whole  capital stock of the Company.
         These  shares  are the only A shares  authorized  up to this  moment to
         exercise patrimonial and corporate rights of the Company.

IV.      The Company has B shares in treasury which were  previously  issued but
         not paid.  They were not paid but  authorized by virtue of the increase
         of the  capital  stock by means of the  shareholders'  general  meeting
         which took place on May 2, 1997 (attached  hereto is documentary  proof
         thereof).  The increase of capital stock is  represented  by 867,764 no
         par value shares ("B shares").  These shares will  represent the 45% of
         the remaining capital stock as soon as they are paid.

V.       CTI wishes to  subcribe  and pay for a secured  promissory  note in the
         amount of U.S. $1,200,000, to be secured by 477,270 shares of A shares,
         and an option to  purchase  the  867,764  B shares  by  exchanging  the
         principal amount of such promissory note for such B shares;

         THEREFORE,  in  consideration  of the  foregoing  premises  and  mutual
covenants and agreements  contained in this Agreement,  the parties hereto agree
as follows:







                                        1

<PAGE>





                                   ARTICLE ONE
                     Subscription of Secured Note and Option

         1.1 Sale and  Issuance  of Note and  Option.  Subject  to the terms and
conditions  of this  Agreement,  at the  closing,  CTI shall  purchase a Secured
Promissory  Note (in the form  attached  hereto as Exhibit  A) in the  principle
amount of US $1,200,000 and an Option (in the form attached hereto as Exhibit B)
to purchase 867,764 shares of Capital Stock of the Company, the B Shares, for an
aggregate  purchase price of  US$1,200,000,  exercisable on or after February 1,
1998, and in consideration therefor shall:

                  (a) pay or cause to be paid to the  Company the amount of U.S.
         $1,200,000;   such  payment  shall  consist  of  and  include  (1)  the
         outstanding  amount  of the  loan to the  Company  by CTI  pursuant  to
         paragraph 1.2 hereof,  (2) the principal amount of U.S.  $400,000 which
         the Company  currently owes to CTI for the purchase of certain  balloon
         manufacturing  equipment and which debt the Company hereby acknowledges
         and (3) U.S.$400,000 to be paid at closing; and,

                  (b) loan or provide for a loan to the Company in the amount of
         U.S. $800,000 on terms no less favorable than (1) a five year term, (2)
         an interest  rate of 2% over the  "prime"  rate  published  by The Wall
         Street Journal,  adjusted  quarterly and (3) with principal  payable in
         equal  quarterly  installments  over the term,  together  with interest
         thereon.  The loan shall be secured by an  industrial  mortgage  on the
         Company's business and assets.

The  Secured  Promissory  Note  shall be  secured  by the  pledge  to CTI by the
Stockholders   of  shares  of  Capital  Stock  of  the  Company  owned  by  them
representing 45% of the presently  outstanding Capital Stock of the Company. The
Stockholders shall execute a pledge agreement  ("Pledge  Agreement") in form and
substance  satisfactory  to CTI and  shall  deliver  to CTI  certificates,  duly
endorsed in blank,  representing  such shares of Capital Stock to be held by CTI
as security for the payment and performance of the Secured  Promissory  Note. In
the event that the Company shall  default on the Secured  Promissory  Note,  CTI
shall be entitled to take, in payment of the Secured Promissory Note, all of the
shares pledged to it under the Pledge  Agreement and such shares shall be deemed
B shares under the Shareholders Agreement.

         1.2      Current Advances

                  (a) CTI agrees that prior to the Closing,  it shall make loans
         to the  Company in an  aggregate  amount not to exceed  U.S.  $400,000.
         Advances  with  respect to such loan shall be made  within 10 days of a
         written  request by the Company;  provided  that the Company shall have
         the right to  request  advances  of no more than U.S.  $100,000  in any
         consecutive 20 day period.


                                        2

<PAGE>



                  (b) The  loan  provided  for in this  paragraph  1.2  shall be
         evidenced  by a  Promissory  Note of the Company  payable to CTI in the
         principal  amount  of U.S.  $400,000  due on  December  31,  1998.  The
         Promissory  Note shall not bear interest prior to November 30, 1997. In
         the  event  that  the  Promissory  Note  shall  not have  been  paid or
         satisfied on or before November 30, 1997 by application to the purchase
         price for the  Secured  Promissory  Notes and  Options as  provided  in
         paragraph 1.1(a) hereof or as provided in paragraph 1.2(d) hereof,  (i)
         the principal  amount of the Promissory Note  outstanding  from time to
         time  thereafter  shall bear interest at the rate of 18% per annum from
         and after  November 30, 1997, and (ii) the Company shall be entitled to
         make  payment  with  respect to  principal  and  interest due under the
         Promissory  Note in the amount of the purchase  price of goods sold and
         delivered  to CTI, as they may be ordered from time to time by CTI. The
         Promissory  Note shall have no right of prepayment  without the express
         written consent of CTI prior to November 30, 1997.

                  (c)  As  security  for  the  Promissory   Note,  each  of  the
         Stockholders  agree  to  pledge  to CTI that  number  of  shares  which
         represents 45% of the shares of stock of the Company owned by them and,
         at the time of execution of this  Agreement,  shall  deliver to CTI (1)
         certificates  representing  such shares duly endorsed in blank and such
         other  documents as may be necessary or appropriate to effect  transfer
         of the  shares in  accordance  with the  provisions  hereof  and (2) an
         executed Pledge Agreement.

                  (d) In the event that, on or before September 30, 1997, if all
         conditions to the Closing for the benefit of CTI shall have occurred or
         been  performed,  or on or before  November  30,  1997,  if any of such
         conditions  shall not have been performed or occurred on or before such
         date,  CTI shall have tendered to the Company all of the items provided
         for in paragraphs 1.4(b) and (c) (that is, the payments provided for in
         paragraph 1.1(a) and the loan provided for in paragraph 1.1(b)) and the
         Company  shall fail to  complete  the Closing and deliver to CTI all of
         the items to be provided to CTI pursuant to paragraph  1.4 hereof,  CTI
         shall have the right, at its election to be exercised by written notice
         to the  Company,  to  transfer  all of the shares  pledged to it by the
         Stockholders  as  provided  herein.  In the  event  that  CTI  shall so
         transfer the shares of Stock  pledged to it by the  Stockholders,  such
         shares  shall be and become B Shares under the  Shareholders  Agreement
         among CTI, the Company and the Stockholders.

                  (e) The Company and the  Stockholders  covenant and agree that
         they shall,  concurrently  with the execution of this Agreement,  or as
         soon thereafter as practicable:

                           (1) Execute  and  deliver the Shareholders Agreement;

                           (2) From and after the date  hereof and  pending  the
                  purchase  of the B  Shares  by CTI upon  the  exercise  of the
                  Option,  or the election of CTI to transfer the pledged shares
                  to CTI  pursuant  to  paragraph  1.2(d),  operate  and perform
                  pursuant to the terms of this  Agreement and the  Shareholders
                  Agreement as if the Closing shall

                                        3

<PAGE>



                  have taken place and the Option  exercised for the purchase of
                  the B Shares  or as if the  pledged  shares  shall  have  been
                  transferred to CTI;

         provided,  however,  that,  if the Closing shall not occur on or before
         November 30, 1997 by reason of the non-performance or non-occurrence of
         any  condition of this  Agreement  for the benefit of CTI and CTI shall
         not elect to have  transferred  to it the shares  pledged to CTI by the
         Stockholders   pursuant  to  this  paragraph,   then  the  Shareholders
         Agreement  shall be terminated  and canceled and shall be of no further
         force or effect and the Company and Stockholders  shall not be bound by
         the provisions of this paragraph 1.2(e).

         1.3 Closing  Date.  The parties agree that the Closing shall take place
on September 30, 1997, provided that if CTI's closing conditions as set forth in
Article 5 have not occurred or been satisfied as of such date, the Closing shall
be extended  until such  conditions  have been  satisfied.  Notwithstanding  the
above, if the conditions have not been satisfied or waived by November 30, 1997,
CTI shall have the right not to proceed with the Closing and to require  payment
of the  Promissory  Note in  accordance  with its terms  and the terms  provided
herein.

         1.4 Closing Deliveries. At the Closing, the certificates, documents and
other contracts described herein, as specified below, will be delivered:

                  (a) The Company will deliver to CTI a Secured  Promissory Note
         in the form  attached  hereto as Exhibit A in the  aggregate  principal
         amount  of  $1,200,000  and an Option  in the form  attached  hereto as
         Exhibit  B for the  purchase  of  867,764  B  Shares  for an  aggregate
         purchase price of $1,200,000, such Option to be exercisable at any time
         after February 1, 1998.

                  (b) CTI will  deliver to the  Company  the amount  provided in
         Section 1.1(a) in immediately  available  funds other than  obligations
         applied to payment.

                  (c) CTI will provide the loans as provided in Section 1.1(b);

                  (d) The Company and  Stockholders  will execute all  necessary
         loan documents;

                  (e)  CTI  will   return  to  the   Stockholders   certificates
         representing the pledged shares as provided in Section 1.3; and

                  (f) CTI,  the Company and the  Stockholders  will  execute and
         deliver  each of the other  documents  and  instruments  required to be
         delivered under the terms of this Agreement.

         1.6 Further  Assurances.  At or after the Closing,  and without further
consideration, the Stockholders and the Company shall execute and deliver to CTI
such further  instruments of conveyance and transfer and such other documents as
CTI may reasonably request to more

                                        4

<PAGE>



effectively  convey and transfer to CTI the Secured  Promissory Note, the Option
and the B Shares of capital stock upon exercise thereof..

                                   ARTICLE TWO
       Representations and Warranties of the Company and the Stockholders

         The Company and each of the Stockholders, jointly and severally, hereby
represent and warrant to CTI as follows:

         2.1 Organization.  The Company is a corporation duly organized, validly
existing,  and in good standing  under the laws of Mexico and has full corporate
power to own its properties and to conduct its business as presently  conducted.
The Company is duly, authorized,  qualified or licensed to do business in Mexico
or abroad or other  jurisdiction in which its assets are located or in which its
business or operations as presently conducted make such qualification necessary.

         2.2  Authority.  The  Company  has  granted  all  requisite  power  and
authority to execute, deliver and perform this Agreement and all other documents
and  instruments  contemplated  by this  Agreement to its  representatives  Juan
Manuel Carrillo  Coronado and Enrique Mora Velasco.  The  Stockholders  have all
requisite  power and authority to execute,  deliver,  and perform this Agreement
and all other  documents and instruments  contemplated  by this  Agreement.  The
execution,  delivery and performance of this Agreement and related  documents by
the Company and the Stockholders  have been authorized by all necessary  action,
corporate or otherwise.  The obligations undertaken hereunder by the Company and
the Stockholders are legal, valid and binding obligations.

         2.3 Corporate Records.  The Company and the Stockholders have delivered
to CTI true,  correct and complete copies of the  certificate of  incorporation,
bylaws, minutes books and stock record books of the Company. The minute books of
the Company  contain  complete and accurate  minutes or consents  reflecting all
actions taken by the directors  (including any committees) and security  holders
of the Company.

         2.4  Capitalization.  The Company  currently has an authorized  capital
stock of  1,928,364  shares of which  1,060,600  are A shares and  867,764 are B
shares. There are no outstanding options,  warrants,  convertible  securities or
other rights, agreements,  arrangements,  or commitments obligating the Company,
any  Stockholder  or any other  Person (as  defined  below) to issue or sell any
securities  or ownership  interests in the Company.  There are no  stockholders'
agreements,  voting agreements,  voting trusts, or similar agreements binding on
any  Stockholder or applicable to any of the Shares.  The "B" Shares when issued
to CTI upon conversion of the Option shall represent 45% of the then outstanding
shares of capital stock of the Company.

         2.5 Title to the Shares.  The Shares are duly issued treasury shares in
accordance with Article 216 of the General Law of Business  Organizations  ("Ley
General de  Socladades  Mercantiles")  and Article of the bylaws of the Company.
The B  Shares  are  free  and  clear of any  lien,  pledge,  security  interest,
liability, charge or other encumbrance or claim of any Person (a "Lien"). Upon

                                        5

<PAGE>



exercise  of the  Option,  CTI will  acquire  the  entire  legal and  beneficial
interest, in all of the B Shares, free and clear of any Liens.

         2.6 No  Violation.  Neither  the  execution  or the  delivery  of  this
Agreement  and  its  attachments  nor  the   consummation  of  the  transactions
contemplated by this Agreement  including without limitation the subscription of
the  Shares by CTI will  conflict  with or  result in the  breach of any term or
provision  of, or  violate,  or  constitute  a default  under,  or result in the
creation of any Lien on the Company's  assets  pursuant to, or relieve any third
party of any  obligation  to the  Company,  give any  third  party  the right to
terminate  or  accelerate  any  obligation  under or increase  the rights of any
person under or increase the liabilities or obligation of the Company under, any
charter  provision,  bylaws,  Material  Agreement (as defined in Section  2.18),
Permit (as defined in 2.13),  order,  law or  regulation to which the Company or
any  of  the  Stockholders  is a  party  or by  which  the  Company,  any of the
Stockholders,  or  any  of  their  respective  assets  is in any  way  bound  or
obligated,  except  for  violations  or  beaches  that would not have a material
adverse effect on the Company or its assets. For purposes of this Agreement, the
term  "Material  Adverse  Effect"  shall mean such effect as would (I) cause the
Company not to be able to operate  immediately  after  Closing in the  business,
currently conducted,  or contemplated by CTI, absent any expenditure that is not
specifically  provided  for herein,  or (ii)  preclude the  consummation  of any
transaction contemplated herein.

         2.7  Financial  Statements.  Attached  as  Schedule  2.7 is a true  and
complete  copy of the unaudited  balance  sheet,  statement of income,  and cash
flows of the Company ( the  "Financial  Statements")  for the five months ending
and as of May 30, 1997 (the  Balance  Sheet  Date").  The  Financial  Statements
present fairly the financial condition of the Company at the dates specified and
the results of its operations  for the periods  specified and have been prepared
in accordance with Mexican Generally Accepted  Accounting  Principles  ("MGAAP")
consistently applied, subject in the case of the unaudited statements to changes
resulting from normal period-end  adjustments for recurring accruals (which will
not have a material  adverse  effect on the financial  condition of the Company)
and to the absence of footnote  disclosure  and other  presentation  items.  The
Financial  Statements  do not  contain  any items of a special  or  nonrecurring
nature,  except as expressly stated in the Financial  Statements.  The Financial
Statements  have been prepared from the books and records of the Company,  which
accurately  and  fairly  reflect  all  the   transactions  of  acquisitions  and
dispositions of assets by, and incurrence of liabilities by the Company.

         2.8 Absence of Undisclosed Liabilities. The Company will have no direct
or indirect debts, obligations or liabilities of any nature, whether absolute or
contingent,  accrued or unaccrued,  asserted or unasserted, known or unknown, or
otherwise and whether due or to become due, (collectively "Liabilities"), except
for (I)  liabilities  specifically  identified  in the  Financial  Statements as
"current  liabilities"  in  accordance  with  MGAAP and that are not  related to
indebtedness  for  borrowed  money,  (ii)  obligations  to be  performed  in the
ordinary course of business since the Balance Sheet Date, and (iii)  obligations
set forth in Schedule 2.8.

         2.9 Absence of Material  Adverse Change.  Since the Balance Sheet Date,
except as specifically  contemplated by this Agreement,  there has not been: (a)
any material adverse change in

                                        6

<PAGE>



the  condition  (financial  or  otherwise),  results  of  operations,  business,
prospects,  assets,  or Liabilities of the Company or with respect to the manner
in which the Company  conducts  its business or  operations;  (b) any payment or
transfer of assets (including without limitation any dividend, stock repurchase,
or  other  distribution  or  any  repayment  of  indebtedness  ) to  any  of the
Stockholders or their respective affiliates; (c) any breach or default (or event
that  with  notice  or lapse of time  would  constitute  a breach  or  default),
termination,  or threatened  termination under any Material  Agreement;  (d) any
material theft, damage,  destruction,  casualty loss,  condemnation,  or eminent
domain  proceeding  affecting  the Company's  assets,  whether or not covered by
insurance;  (e) any sale,  assignment,  or  transfer of any of the assets of the
Company,  except in the  ordinary  course of business and  consistent  with past
practices;  (f) any waiver by the Company of any rights related to the Company's
business,  operations, or assets, except in the ordinary course of business; (g)
any other transaction,  agreement,  or commitment entered into by the Company or
any of the Stockholders affecting the Company's business,  operations or assets,
except in the ordinary course of business and consistent with past practices; or
(h) any agreement or understanding to do or resulting in any of the foregoing.

         2.10 Taxes. Except as set forth in Schedule 2.10, all required federal,
state,  local, and other tax returns,  notices,  and reports  (including without
limitation income, property, sales, use, franchise, withholding, social security
tax returns)  relating to or involving  transactions  with the Company have been
accurately prepared and duly and timely filed, and all taxes required to be paid
with  respect to the periods  covered by any such returns have been timely paid.
No tax  deficiency  has been proposed or assessed  against the Company,  and the
Company  has not  executed  any  waiver of any  statute  of  limitations  on the
assessment  or collection of any tax. No tax audit,  action,  suit,  proceeding,
investigation,  or claim is now pending or, to the  knowledge  of the Company or
any of the  Stockholders,  threatened  against  the  Company,  and no  issue  or
question has been raised (and is currently  pending ) by any taxing authority in
connection  with the Company's tax returns or reports.  The Company has withheld
or  collected  from each payment to its  employees  the full amount of all taxes
required to be withheld or  collected  therefrom  and has paid all such taxes to
the proper tax  receiving  officers  or  authorized  depositories.  Neither  the
Stockholders  nor the Company  has given or been  requested  to give  waivers or
extensions  (or is or would be  subject  to a waiver or  extension  given by any
other Person) of any statute of limitations  relating to the payment of taxes of
the Company or for which the Company may be liable.

         2.11 Litigation. Except as described in Schedule 2.11 hereto, there are
no pending,  or to the knowledge of the Company or the Stockholders,  threatened
lawsuits,   administrative  proceedings,  or  reviews,  or  formal  or  informal
complaints  or  investigations  by  any  individual,  corporation,  partnership,
Governmental  Body,  or other  entity ( a  "Person")  against or relating to the
Company or any of its directors,  employees,  or agents (in their  capacities as
such)  or  to  which  any  assets  of  the  Company  are  subject.  Neither  the
Stockholders  nor the  Company  is not  subject  to or  bound  by any  currently
existing judgment, order, writ, injunction, or decree.

         2.12 Compliance with Laws. The Company is currently complying with, and
has at all times complied with, and the use,  operation,  and maintenance of its
assets comply with and have at

                                        7

<PAGE>



all times  complied  with,  and  neither the Company nor its assets nor the use,
operation, or maintenance of its assets is in violation or contravention of, any
applicable statute,  law, ordinance,  decree,  order, rule, or regulation of any
Governmental  Body, except for violations that would not have a material adverse
effect on the Company or its assets.

         2.13  Permits.  The Company  owns and  possesses  for each  appropriate
Governmental  Body all right,  title,  and  interest in all  permits,  licenses,
authorizations,  approvals,  quality  certifications,   franchises,  all  rights
(individually,  "Permit", collectively "Permits") issued by an Governmental Body
necessary to conduct its  business,  except where the failure to obtain a Permit
would not have a material  adverse effect on the Company or its assets.  Each of
such Permits is described in Schedule 2.13 hereto.  No loss or expiration of any
such Permit is pending,  or to the knowledge of the Company or the Stockholders,
threatened or enforceable, other than expiration in accordance with the terms of
Permits that may be renewed in the ordinary course of business without lapsing.

         2.14  Environmental  Matters.  The Company is not in  violation  of any
environmental law that could have a material adverse effect on the Company,  its
assets or its business.

         2.15  Employee   Matters.   The   consummation   of  the   transactions
contemplated  by this Agreement and  attachments  hereto will not accelerate the
time of payment or vesting or  increase  the amount of  compensation  due to any
director,  officer or employee  (present or former) of the Company.  The Company
has never experienced, and neither the Company nor the Stockholders know or have
reasonable  grounds to know of any basis for, any strike,  labor  trouble,  work
stoppage,  slowdown or other  interference with or impairment of the business of
the Company.

         2.16 Title to Assets.  Set forth in Schedule  2.16 hereto is a complete
list (including the street address,  where  applicable) of (i) all real property
currently  owned by the  Company;  (ii) all real  property  currently  leased or
otherwise used by the Company,  (iii) all real property formerly owned leased or
otherwise  used by the  Company,  indicating  the  nature of any  facilities  or
operations  of the  Company  on  such  property  and  the  date  and  manner  of
disposition;  (iv) each  vehicle  owned or leased by the  Company,  and (v) each
asset  owned or leased by the  Company  with a book value or fair  market  value
greater than U.S.  $5,000.  The Company has good and marketable  title to all of
its assets,  including  without  limitation,  the assets listed on Schedule 2.16
(other  than  those  described  in (iii)  above),  the assets  reflected  on the
Financial  Statements  and all assets  used by the Company in the conduct of its
business  (except for assets  disposed  of since the  Balance  Sheet Date in the
ordinary course of business for fair value to Persons that are not affiliates of
the Company or any of the  Stockholders  and consistent  with past practices and
except for assets held under  leases or licenses  disclosed  pursuant to Section
2.18); and all such assets are owned free and clear of any Liens, except for (A)
minor  imperfections  of title and encumbrances  that do not materially  detract
from or  interfere  with  the use or  value of such  properties;  and (B)  liens
securing liabilities of the Company reflected on the Financial Statements.

         2.17 Condition of Properties. Except as set forth in Schedule 2.17, all
facilities, machinery, equipment, fixture, vehicles, and other tangible property
owned, leased or used by the

                                        8

<PAGE>



Company  are in good  operating  condition  and  repair,  normal  wear  and tear
excepted,  are  reasonably  fit and usable for the  purposes  for which they are
being used,  will not likely require major overhaul or repair in the foreseeable
future, are adequate and sufficient for the Company's business, and conform with
all applicable laws, rules and regulations,  except as would not have a material
adverse effect on the Company or its assets.  The Company maintains  policies of
insurance issued by insurers of recognized  responsibility  insuring the Company
and its assets and business  against such losses and risks, and in such amounts,
as are customary in the case of corporations of established  reputation  engaged
in the same or similar businesses and similarly situated.

         2.18     Material Agreements.

                  (I) Schedule  2.18 lists each  agreement  (whether  written or
         oral and including all  amendments)  to which a Company is a party or a
         beneficiary  or by which  the  Company  or any of its  assets  is bound
         (collectively the "Material Agreements"),  including without limitation
         (A) any real estate  leases;  (B) any agreement that is material to the
         business,  operations  or prospects of the Company;  (C) any  agreement
         evidencing,  securing,  or otherwise  relating to any  indebtedness for
         which the  Company is liable;  (D) any capital or  operating  leases or
         conditional sales agreements  relating to vehicles,  equipment or other
         assets of the Company;  (E) any supply or  manufacturing  agreements or
         arrangements  pursuant to which the Company is entitled or obligated to
         require any assets from a third party; (F) any insurance policies;  (G)
         any employment,  consulting,  non-competition,  separation,  collective
         bargaining,  union  or  labor  agreements  or  arrangements;   (H)  any
         agreement  with  or for the  benefit  of any of the  Stockholders,  any
         director, officer or employee of the Company or any affiliate or family
         member of such  Person,  and (I) any  other  agreement  or  arrangement
         pursuant to which the  Company  could be required to make or entitle to
         receive aggregate payments in excess of U.S. $5,000.

                  (ii) The  Stockholders and the Company have delivered to CTI a
         copy of each Material  Agreement.  Except as described in Schedule 2.18
         (A) each  Material  Agreement is valid,  binding,  and in full force in
         effect and  enforceable in accordance  with its terms;  (B) the Company
         has performed all its obligations  under each Material  Agreement,  and
         there  exists no breach or default  (or event that with notice of lapse
         of the time would  constitute  a breach or default)  under any Material
         Agreement;  (C) there has been no  termination  or notice of default or
         any  threatened  termination  under any Material  Agreement  and (D) no
         consent of any Person is required in connection  with the  transactions
         contemplated  by this  Agreement in order to preserve the rights of the
         Company under or to prevent any  disadvantage to the Company in respect
         of any Material Agreement.

         2.19 Intellectual Property Rights. Except as set forth in Schedule 2.19
there are not other registered patents, trademarks,  service marks, trade names,
and copyrights, and applications for, and licenses (to or from the Company) with
respect  to,  any  of  the  foregoing  (collectively   "Registered  Intellectual
Property"),  owned by the  Company or with  respect to which the Company has any
rights.

                                        9

<PAGE>



         2.20  Subsidiaries and Investments.  Except as set forth in Schedule in
2.20 the Company does not own any direct or indirect  equity or debt interest in
any other Person, including,  without limitation,  any interest in a partnership
or joint  venture  (other than with CTF  International),  and the Company is not
obligated or committed to acquire any such interest.

         2.21 Competing Interests.  None of the Company,  Stockholders,  nor any
director, officer, relatives, or affiliate of any of such Persons owns, directly
or  indirectly,  an  interest in any Person  that is a  competitor  for the same
business,  customer,  or supplier of the Company or that  otherwise has business
dealings  with the Company  other than  Comercializadora  Hecht SA de CV and CTF
International SA de CV.

         2.22 Illegal or Unauthorized Payments; Political Contributions. Neither
the Company,  nor any of its officers,  directors,  employees,  agents, or other
representatives  or, to the  knowledge of the Company or the  Stockholders,  any
other Person with which the Company is or has been affiliated or associated, has
directly or indirectly, made or authorized any payment, contribution, or gift of
money, property, or services, whether or not in contravention of applicable law,
(a) as a kickback or bribe to any Person or (b) to any  political  organization,
or the holder of or any aspirant to any elective or  appointive  public  office,
except for person political  contributions  not involving the direct or indirect
use of funds of the  Company.  The Company has not violated any federal or state
antitrust  statutes,  rules or regulations,  including without  limitation those
relating to unfair competition, price fixing, bid rigging, or collusion.

         2.23  Governmental  Consents.  Schedule  2.23 sets forth all  consents,
approvals,  orders  or  authorizations  of,  or  registrations,  qualifications,
designations, declarations, or filing with Governmental Body that is required on
the  part of the  Company  or any of the  Stockholders  in  connection  with the
transactions contemplated by this Agreement or attachments hereto.

         2.24 No  Misrepresentations;  Adverse Information.  The Company and the
Stockholders  have disclosed to CTI all facts and information known to them that
would be material to a purchase of the  Convertible  Notes.  Neither the Company
nor the  Stockholders  have  received any  appraisal,  report,  or other similar
information  relating  to the value or  condition  of the  Company or any of its
assets. The  representations,  warranties and statements made by the Company and
the  Stockholders  in or pursuant to this Agreement  (including the Schedules to
this Agreement) are true, complete,  and correct in all material respects and do
not  contain  any  untrue  statement  of a  material  fact or omit to state  any
material fact necessary to make any such representation, warranty, or statement,
under the circumstances in which it is made, not misleading. Neither the Company
nor  the   Stockholders   have  any  information  or  knowledge  of  any  change
contemplated in any applicable law, ordinances or restrictions,  or any judicial
or  administrative  action,  which would have a material adverse effect upon the
business or assets of the Company, or its value.


                                       10

<PAGE>



                                  ARTICLE THREE
                      Representations and Warranties of CTI



         CTI represents and warrants to the Company as follows:

         3.1  Organization.   CTI  is  a  corporation  duly  organized,  validly
existing, and in good standing under the laws of Delaware, U.S.A.

         3.2  Authority.  CTI has all requisite  power and authority to execute,
deliver,  and  perform  under  this  Agreement.  The  execution,  delivery,  and
performance of this  Agreement by CTI has been duly  authorized by all necessary
action, corporate or otherwise, on the part of CTI. This Agreement has been duly
executed and delivered by CTI and is a legal,  valid,  and binding  agreement of
CTI enforceable against CTI in accordance with its terms.

         3.3 No Violation.  The  execution,  delivery,  and  performance of this
Agreement by CTI will not  conflict  with or result in the breach of any term or
provision of, or violate or constitute a default under, any charter provision or
bylaw or under any material  agreement,  instrument,  order,  law, or regulation
which CTI is a party or by which CTI is any way bound or obligated

                                  ARTICLE FOUR
                            Covenants and Agreements


         4.1  Release  of  the  Stockholders.  Each  of  the  Stockholders,  for
themselves and their respective heirs,  executors,  administrators,  successors,
and assigns,  hereby fully and unconditionally release and forever discharge and
hold harmless each of the Company, CTI and their respective employees, officers,
directors,  successors,  and assigns  from any and all claims,  demands  losses,
costs,   expenses   (including   reasonable   attorneys'   fees  and  expenses),
obligations,  liabilities,  and  damages of every  kind and  nature  whatsoever,
whether  or not  now  existing  or  known,  relating  in any  way,  directly  or
indirectly,  to the Company, that such Stockholder may now have or may hereafter
claim to have  against  the  Company,  CTI or any of such  employees,  officers,
directors,  successors, or assigns; provided that the foregoing release will not
affect any  obligations of CTI to the  Stockholders  under this Agreement or the
attachments  thereto nor will it affect any current obligation of the Company to
the Stockholders as show on the Financial Statements.

         4.2  Publicity.  CTI and the Company will  cooperate with each other in
the  development  and  distribution  of  all  news  releases  and  other  public
disclosures relating to the transactions contemplated by this Agreement. Neither
CTI on the one hand,  nor the  Stockholders  or the Company,  on the other hand,
will issue or make, or allow to have issued or made, any press release or public
announcement concerning the transactions  contemplated by this Agreement without
the advance  approval in writing of the form and substance  thereof by the other
parties,  unless  otherwise  required  by  applicable  legal or  stock  exchange
requirements.

         4.3   Transaction   Costs.   The  Company  will  pay  all   attorneys',
accountants',  finders', brokers', investment banking and other fees, costs, and
expenses incurred by the Company or the Stockholders prior to the Closing, or by
the Stockholders after the Closing in connection with the

                                       11

<PAGE>



preparation,  negotiation,  execution,  and  performance  of this  Agreement and
attachments hereto or any of the transactions contemplated by this Agreement and
attachments  hereto.  CTI  will  pay  all  attorneys',  accountants',  finders',
brokers',  investment  banking and other fees, costs and expenses that it incurs
in connection with the  preparation,  negotiation,  execution and performance of
this Agreement or any of the transactions contemplated by this Agreement.

         4.4  Nondisclosure.  Each of the  Stockholders  acknowledges and agrees
that all customer,  prospects,  and marketing  lists,  sales data,  intellectual
property,   proprietary   information,   and  trade   secrets  of  the   Company
(collectively,  "Confidential  Information") are valuable,  special,  and unique
assets  and are and  will  be  owned  exclusively  by the  Company.  Each of the
Stockholders  agrees to treat the  Confidential  Information as confidential and
not  disclose  any  Confidential  Information  to any  Person or make use of any
Confidential  Information for such Stockholder's own purposes or for the benefit
of any other Person (other than the Company).

         4.5 Charter  Amendments.  Upon exercise of the Option,  the Company and
the  Stocholders  will take such action as is necessary and appropriate to cause
the  Charter  of the  Company  to be  amended  consistent  with the terms of the
Shareholders' Agreement.


                                  ARTICLE FIVE
                               Closing Conditions


         5.1 Conditions to Obligations of CTI. The obligations of CTI under this
Agreement  are  subject to the  satisfaction  at or prior to the  Closing of the
following  conditions,  but compliance  with any such condition may be waived by
CTI in writing:

                  (a) An order shall have been entered  terminating  the pending
         suspension of payments proceedings involving the Company.

                  (b)  The  obligations  of the  Company  to  BanCrecer  (in the
         present  principal  amount of  approximately US $1.1 million shall have
         been satisfied or paid in full or shall have been renegotiated on other
         terms satisfactory to CTI.

                  (c)  CTI  shall  have  completed  a  public  offering  of  its
         securities in an aggregate amount of not less than U.S. $6,000,000.

                  (d) All  representations and warranties of the Company and the
         Stockholders  contained in this Agreement and the  attachments  thereto
         must be true and  correct  in all  material  respects  at and as of the
         Closing  with  the same  effect  as  though  such  representations  and
         warranties were made at and as of the Closing.


                                       12

<PAGE>



                  (e) The Company and the  Stockholders  must have performed and
         complied with all the covenants  and the  agreements  and satisfied the
         conditions required by this Agreement to be performed, complied with or
         satisfied  by  them  at or  prior  to the  Closing,  including  without
         limitation,  the delivery of all items required to be delivered by them
         pursuant to Section 1.4.

                  (f) There must be no pending or  threatened  litigation in any
         court or any proceeding  before or by an Governmental  Body against any
         of the  Stockholders,  the  Company or CTI to  restrain  or prohibit or
         obtain  damages or other relief with  respect to this  Agreement or the
         attachments hereto or the consummation of the transactions contemplated
         by this Agreement or the attachments thereto.

                  (g) All necessary  contractual and governmental  consents will
         be obtained to comply with the applicable laws and regulations.

                  (h) Execution of a  Stockholders  Agreement by and between the
         Stockholders and CTI in form reasonably satisfactory to CTI.

                  (I) The  satisfactory  completion  of due  diligence  audit by
         counsel of CTI.

                  (j)  The  Stockholders  must  have  delivered  to CTI a  legal
         opinion of their  counsel dated on or before the date of Closing in the
         form of Exhibit C and  addressing  such other matters as CTI reasonably
         requests.

                  (k) All documents and proceedings related to the Closing and a
         subscription  of the Shares must be  satisfactory in form and substance
         to CTI.

         5.2  Conditions to  Obligations of  Stockholders  and the Company.  The
obligation of the  Stockholders and the Company under this Agreement are subject
to the  satisfaction  at or prior to Closing of the  following  conditions,  but
compliance  with any such conditions may be waived by the  Stockholders  and the
Company in writing:

                  (a) All  representations  and  warranties  of CTI contained in
         this Agreement must be true and correct in all material respects at and
         as of the Closing  with the same effect as though such  representations
         and warranties were made at and as of the Closing.

                  (b) CTI must have  performed  and complied  with the covenants
         and agreements and satisfied the conditions  required by this Agreement
         to be  performed,  complied  with,  or  satisfied by it or prior to the
         Closing,  including  without  limitation,  the  delivery  of all  items
         required to be delivered by CTI pursuant to Section 1.4

                  (c) All necessary  governmental consents,  approvals,  orders,
         and   authorizations   must  have  been   obtained  and  all  necessary
         governmental notices have been given with respect

                                       13

<PAGE>



         to this  Agreement  and   attachments   thereto  and  the  transactions
         contemplated by this Agreement and its attachments.

                                   ARTICLE SIX
                                 Indemnification


         6.1  Indemnification  of CTI. The Company and the Stockholders  jointly
and  severally,  will  indemnify  and hold  CTI,  its  subsidiaries,  and  their
respective  affiliates,  directors,  officers,  employees,  and agents ("the CTI
Parties")   harmless  from  any  and  all  liabilities,   obligations,   claims,
contingencies,  damages,  costs,  diminution  in  value  of  the B  Shares,  and
expenses,  including  all  court  costs  and  reasonable  attorneys'  fees  (the
"Claims"), that any CTI Party may suffer or incur as a result of or relating to:

                  (a)  the  breach  or  inaccuracy,  or any  alleged  breach  or
         inaccuracy,  of any of the representations,  warranties,  covenants, or
         agreements made by the Company or the Stockholders in this Agreement or
         any attachment or pursuant to this Agreement or any attachment; and

                  (b) any lawsuit,  claim,  or proceeding of any nature existing
         at or prior to the Closing, or arising out of any act or transaction of
         the  Stockholders  or the Company  occurring  prior to the Closing,  or
         arising out of facts or  circumstances  that existed at or prior to the
         Closing that is related to the Company,  its assets or the operation of
         its business.

         6.2  Defense of Claims.  Except as set forth  below,  if any lawsuit or
enforcement  action is filed  against  any CTI Party  entitled to the benefit of
indemnity   hereunder,   written  notice  thereof  describing  such  lawsuit  or
enforcement  action in reasonable  detail and indicating the estimated amount of
the  reasonably  foreseeable  Claims (which  estimate  shall in no way limit the
amount of indemnification the CTI Party is entitled to receive hereunder), shall
be given to the Stockholders as promptly as practicable (and in any event within
three days,  after the service of the  citation or summons);  provided  that the
failure  of any CTI Party to give  timely  notice  shall not affect is rights to
indemnification hereunder except to the extent that the Stockholders demonstrate
that the CTI Party's  failure to so notify the  Stockholders  with such ten (10)
day period increased the Claims with respect to which the CTI Party is otherwise
entitled to indemnification. Upon receipt of such notice, the Stockholders shall
have the right, but not the obligation, to undertake the defense of or, with the
consent of the CTI Party (which consent may not be  unreasonably  withheld),  to
settle or compromise  such claim. If the  Stockholders  elect to defend any such
asserted  liability  and to assume all  obligations  contained in Section 6.1 to
indemnify the CTI Party, then the Stockholders shall so notice the CTI Party and
shall  be  entitled  if they  so  elect,  to take  control  of the  defense  and
investigation  of such  lawsuit or action and to employ and engage  attorneys of
their own choice to handle and defend the same, at the Stockholders'  sole cost,
risk and expense, and such CTI Party shall cooperate in all reasonable respects,
at the Stockholders' sole cost, risk and expense, with the Stockholders and such
attorneys in the investigation  trial, and defense of such lawsuit or action and
any appeal arising

                                       14

<PAGE>



therefrom;  provided  however,  that  the CTI  Party  may,  at its own  cost and
expense,  participate  in such  investigation,  trial  and the  defense  of such
lawsuit or action and any appeal arising therefrom. If the Stockholders promptly
notify  the CTI Party  that they  intend to defend  the claim and to assume  all
obligations  contained in Section 6.1 to indemnify the CTI Party,  the CTI Party
shall not pay, settle or compromise such claim without the Stockholders' consent
(which consent shall not be unreasonably  withheld).  If the Stockholders  elect
not to defend  the Claim of the CTI Party,  The CTI Party may,  but shall not be
obligated  to,  undertake  the defense of or,  with the  consent of  Stockholder
(which  consent may not be  unreasonably  withheld),  settle or compromise  such
claim, on behalf, for the account, and at the risk, of the Stockholders.

         6.3 Survival. All representations and warranties made in or pursuant to
this Agreement will survive the execution and delivery of this Agreement and the
consummation of the  transactions  contemplated  by this Agreement,  and will be
unaffected  by any notice,  investigation,  or  knowledge to the  contrary.  All
statements contained in any Schedule, certificate,  attachments hereto, or other
writing  delivered  in  connection  with  this  Agreement  or  the  transactions
contemplated  by this Agreement will constitute  representations  and warranties
under this  Agreement.  Each party agrees that no other party to this  Agreement
will be under any duty,  express or implied,  to make any  investigation  of any
representation  or warranty made by any other party to this Agreement,  and that
no failure to so investigate will be considered  negligent or unreasonable.  All
Statements contained in any schedule, certificate, or other writing delivered in
connection  with  this  Agreement  or  the  transactions  contemplated  by  this
Agreement will constitute representations and warranties under this Agreement.

                                  ARTICLE SEVEN
                            Noncompetition Agreement


         7.1  Noncompetition.  Each of the Stockholders  hereby agree to refrain
for a period of two years after the Closing (the "Non-Compete Period"), directly
or indirectly, as an employee, consultant,  advisor, referring source, agent of,
or investor in, any Person from:

                  (a) engaging in the  manufacture,  sale,  or  distribution  of
         latex  balloons (the  "Business")  within 200 kilometers of any city in
         which the Company, its subsidiaries, or their respective successors and
         assigns engage in the Business at such time (the "Territory");

                  (b)  directly  or  indirectly  influencing  or  attempting  to
         influence  any  customer  or  potential  customer of the  Company,  its
         subsidiaries,  or their  respective  successors and assigns to purchase
         products  related to the Business  from any person other than  Company,
         its subsidiaries, or their respective successors and assigns.

                  (c)  employing  or  attempting  to employ or  solicit  for any
         employment  competitive with the Company,  its  subsidiaries,  or their
         respective  successors and assigns any individuals who are employees of
         the Company,  its  subsidiaries,  or their  respective  successors  and
         assigns

                                       15

<PAGE>



         at any time at which any Stockholders  employs or attempts to employ or
         solicit  such  individuals  (or  were  employees  of the  Company,  its
         subsidiaries,  or their  respective  successors  and assigns within one
         year prior to such time) or  influence  or seek to  influence  any such
         employees to leave the Company's its subsidiaries', or there respective
         successors' or assigns' employment;

provided that all  provisions of (a) above will not apply to (I) any  investment
in  publicly  traded  securities  constituting  less than 2% of the  outstanding
securities  in such class,  or (ii) to the  ownership  of an interest in, or the
provision of services to Hecht. Each of the Stockholders  acknowledges that such
Stockholder's obligations under this Article Seven are a material inducement and
condition to CTI entering into this Agreement and  performing  the  transactions
contemplated by this Agreement.  Each of the Stockholders acknowledges that this
Section 7.1 is necessary to protect the interest of CTI and its  affiliates  and
that the restrictions and remedies contained in this Agreement are reasonable in
light of the  consideration  and other  value  the  Stockholders  have  accepted
pursuant to this Agreement. If any provision of this Section 7.1 should be found
by any court of  competent  jurisdiction  to be  unenforceable  by reason of its
being too broad as to the period of time,  territory,  and/or scope, then and in
that even, such provision will  nevertheless  remain valid and fully  effective,
but will be  considered  to be amended  so that the  period of time,  territory,
and/or  scope set forth will be changed to be the  maximum  period of time,  the
largest territory,  and/or the broadest scope, as the case may be, that would be
found enforceable by such court.  Should any Person violate this Section 7.1 the
period of time of the Non-Compete  Period will  automatically  be extended for a
period of time equal to the  period of time such  person  began  such  violation
until such violation permanently ceases.

         7.2  Liquidated Damages.  In the event of  a  violation of this Article
Seven,  will be entitled to  liquidated  damages  from the  Stockholders  in the
amount of U.S. $1,000.00 per day for each day the violation continues.

                                  ARTICLE EIGHT
                                  Miscellaneous


         8.1 Notices.  All notices that are required or may be given pursuant to
this  Agreement  must be in writing and  delivered  personally,  by a recognized
courier service or by facsimile,  to the parties at the following address (or to
the  attention  of such  other  person or such  other  address  as any party may
provide to the other parties by notice in accordance with this Section 8.1):

         If to CTI:                         Howard W. Schwan
                                            President
                                            CTI Industries Corporation
                                            22166 N. Pepper Road
                                            Barrington, IL 60010,
                                            U.S.A.


                                       16

<PAGE>



         If to the Company:                 Enrique Mora V.
                                            Hugo Vazquez Reyes #33
                                            Zapopan, Jalisco, Mexico

         With a copy to:                    Juan Manuel Carrillo Coronado
                                            At his address as shown herein

         If to the Shareholders:            To the address set forth  next  to
                                            their signatures

Any such  notice or other  communication  will be deemed to have been  given and
received when actually received.

         8.2 Attorneys'  Fees and Costs.  If attorneys'  fees or other costs are
incurred to secure  performance of any obligations  under this Agreement,  or to
establish  damages  for the  breach of this  Agreement  or to  obtain  any other
appropriate  relief,  whether by way of prosecution  or defense,  the prevailing
party will be entitled to recover reasonable  attorneys' fees and costs incurred
in connection therewith.

         8.3 No Brokers.  Each party to this  Agreement  represents to the other
party that it has not incurred and will not incur any  liability  for  brokerage
fees  or  agents'   commissions  in  connection   with  this  Agreement  or  the
transactions  contemplated by this Agreement,  and agrees that it will indemnify
and hold harmless the other parties against any claim for brokerage and finders'
fees or agents'  commissions in connection  with the negotiation or consummation
of the transactions contemplated by this Agreement.

         8.4  Counterparts.  This Agreement may be executed in counterparts  for
the  convenience  of the parties to this  Agreement,  all of which together will
constitute one and the same instrument.

         8.5 Assignment Neither this Agreement nor any of the rights, interests,
or  obligations  under this  Agreement  will be  assigned  or  delegated  by the
Company,  the Stockholders or CTI without the prior written consent of the other
parties;  except  that CTI may  assign its  rights  and  obligations  under this
Agreement to any direct or indirect  subsidiary  of CTI.  This  Agreement is not
intended  to confer any rights or  benefits  to any person  (including,  without
limitation,  any  employees  of the  Company)  other  than the  parties  to this
Agreement.

         8.6  Entire  Agreement.   This  Agreement  and  the  related  documents
contained as Exhibits and Schedules to this Agreement or expressly  contemplated
by this Agreement  contain the entire  understanding  of the parties relating to
the subject matter of this Agreement and supersede all prior written or oral and
all contemporaneous  oral agreements and understandings  relating to the subject
matter  of this  Agreement  and  supersede  all  prior  written  or oral and all
contemporaneous  oral  agreements  and  understandings  relating  to the subject
matter of this Agreement. This Agreement cannot be modified or amended except in
writing signed by the party against whom enforcement is

                                       17

<PAGE>



sought.  The Exhibits  and  Schedules to this  Agreement  are by this  Agreement
incorporated  by  reference  into  and  made a part  of this  Agreement  for all
purposes.

         8.7 Governing Law. This Agreement will be governed by and construed and
interpreted in accordance  with the substantive  laws of Mexico,  without giving
effect to any  conflicts-of-law  rule or any other  principle that might require
the application of the laws of another jurisdiction.

         8.9 Arbitration. Except as otherwise specifically set forth herein, the
parties agree to submit any and all disputes relating to this Agreement to final
and binding  arbitration.  Any such disputes will be resolved by  arbitration in
accordance with the Commercial  Arbitration  Rules of the Commercial Code of the
United Mexican States ("Commercial Code"), which arbitration proceedings must be
conducted in Mexico D.F. All arbitration  proceedings  will be conducted in both
English and Spanish. Unless the parties agree otherwise, within thirty (30) days
after initiation of an arbitration  hereunder the Company and the  Stockholders,
on the one  hand,  and CTI on the  other  hand,  will  designate  an  arbitrator
pursuant to the Commercial Code rules.  The two appointed  arbitrators will then
appoint a neutral  arbitrator in the matter  prescribed in the  Commercial  Code
rules. The parties also agree that judgment of a court of competent jurisdiction
may be entered upon any award made pursuant to arbitration hereunder.

         IN WITNESS  WHEREOF,  the parties to this  Agreement have executed this
Agreement as of the date first above written.


                                         CTI INDUSTRIES CORPORATION


                                By:          /s/ Howard W. Schwan
                                          --------------------------
                                         Howard W. Schwan, President





                                         PULIDOS & TERMINADOS FINOS S.A. de C.V.


                                By:       /s/ Juan Manuel Carrillo Coronado
                                          ---------------------------------
                                                Authorized Officer


                                              /s/ Enrique Mora Velasco
                                              ------------------------



                                       18

<PAGE>



STOCKHOLDERS:



/s/ Juan Manuel Carrillo Coronado       ____________________________
Juan Manuel Carrillo Coronado,          Pablo Gortazar de Oyarzabal
31,819 shares                           90,150 shares

==============================          ==============================
Address                                 Address

- ------------------------------          ------------------------------
Francisco Hernandez Herrera,            Jose Antonio Hernandez Amaya
30,771 shares                           30,771 shares

==============================          ==============================
Address                                 Address

 /s/ Enrique Mora Velasco               ______________________________
Enrique Mora Velasco 92,313 Shares      Rosa Maria Valasco de Mora 15,986 Shares

==============================          ==============================
Address                                 Address

- ------------------------------          ------------------------------
Enrique Mora Hernandez, 58,297 Shares   Manuel Mora Velasco, 5,289 Shares

==============================          ==============================
Address                                 Address

- ------------------------------          ------------------------------
Ricardo Mora Velasco 5,289 Shares       Roberto Mora Velasco, 5,289 Shares

==============================          ==============================
Address                                 Address


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

                                       19

<PAGE>


Rosana Mora Velasco, 5,289 Shares            Veronica Mora Velasco, 5,289 Shares

==============================               ==============================
Address                                      Address

- ------------------------------               ------------------------------
Alejandra Mora Velasco, 5,289 Shares         Claudia Mora Velasco, 5,289 Shares

==============================               ==============================
Address                                      Address


Alpes Promotora Inmobiliria SA de CV         ______________________________
668,182 shares                               Maria Guadalupe Mora Velasco
                                             5,289 shares
By___________________________
                                             ==============================
                                             Address







                                       20


                                                                   EXHIBIT 10.14

                                    AGREEMENT


         THIS  AGREEMENT is made and entered into this __ day of March,  1996 by
and among CTI Industries Corporation, a Delaware corporation ("CTI") and Michael
M. Miller, an individual residing at 2218 N. Burling Street,  Chicago,  Illinois
("Miller")

         WHEREAS,  Miller has been an employee of CTI since September,  1984 and
was employed by CTI as Senior Vice President:

         WHEREAS, CTI and Miller entered into a deferred compensation  agreement
dated  January  15,  1987,  a copy of which is  attached  hereto  as  Exhibit  A
(Deferred Compensation Agreement);

         WHEREAS,  CTI and Miller  entered into a Subscription  Agreement  dated
August  14,  1987,  attached  hereto as  Exhibit B  ("Subscription  Agreement"),
pursuant  to  which  Miller  purchased  45,000  shares  of  Common  Stock of the
Corporation (subsequently split to three for one to 135,000 shares) (such shares
hereinafter sometimes referred to as the "Stock");

         WHEREAS, pursuant to the Stock Purchase Agreement,  Miller executed and
delivered to CTI that certain  Promissory Note dated October 30, 1987,  attached
hereto as Exhibit C ("Promissory Note") and an associated Security Agreement;

         WHEREAS,  on or about October 30, 1987,  Miller entered into a Buy-Sell
Agreement with the Company and John C. Davis;

         WHEREAS,  on or about  December  15,  1988,  John C. Davis,  Stephen M.
Merrick and Russell W. Steger,  as voting  trustees and Miller and several other
persons as  shareholders  entered into that certain  Amended and Restated Voting
Trust  Agreement  ("Voting  Trust  Agreement")  pursuant  to which the Stock and
shares of  Common  Stock of  certain  other  shareholders  of the  Company  were
transferred to the voting trustees;

         WHEREAS,  the parties desire to enter into an agreement  respecting the
termination of Miller's full time employment with CTI, a consulting  arrangement
among Miller and CTI, the Deferred  Compensation  Agreement,  the Stock Purchase
Agreement and Promissory Note.

         NOW,  THEREFORE,  in  consideration  of the  premises and of the terms,
covenants and  conditions  hereinafter  contained,  the parties  hereto agree as
follows:

         1. Termination of Employment. The parties agree that Miller's full time
employment  with CTI was  terminated  on  December  15,  1995  and  that  Miller
continued to receive compensation as an employee through January 31, 1996.




                                        1

<PAGE>




         2.       Consulting Services.

                  2.1 CTI hereby retains Miller effective  February 1, 1996, and
         Miller accepts such  retention,  as a consultant to CTI to provide such
         advice and consulting  services to CTI for the term provided  herein as
         CTI shall  request  from time to time  consistent  with the  provisions
         hereof. During the Initial Term, Miller shall provide services up to 40
         hours per week as  requested.  Miller shall not be obligated to provide
         more than 10 hours of service  during any month  during the Second Term
         provided herein.  It is agreed that,  during both terms,  Miller may be
         employed  by, or provide  services  to,  other  persons or entities and
         Miller shall not be obligated to provide services hereunder which would
         conflict  with any  obligations  of Miller  with  respect to such other
         persons or entities.

                  2.2  In  consideration   of  Miller's   agreement  to  provide
         consulting services hereunder,  the Company shall pay to Miller the sum
         of $3,000 on or before  the 15th day of each month  during the  Initial
         Term and $1,000 per month for the Second Term, provided herein for such
         services.  Further, the Company shall continue coverage of Miller under
         its health insurance coverage for employees for the Initial Term of the
         consulting agreement herein.

                  2.3 The Initial Term of the consulting  agreement herein shall
         be for a period of fifteen  months  commencing  on February 1, 1996 and
         the  Second  Term shall be for a period  commencing  on May 1, 1997 and
         expiring on the earlier of Miller's death or January 31, 2016.

                  2.4 Miller shall provide  consulting  services hereunder as an
         independent  contractor,  not  as an  employee.  Miller  shall  not  be
         obligated  to provide  services at the offices of the Company or at any
         particular  time or  location.  Miller  shall  not be an agent  for the
         Company  and  shall not have any  authority  to bind the  Company  with
         respect to any matter.

                  2.5 In  connection  with the  provision  of services by Miller
         hereunder  which the Company  shall have  requested,  the Company shall
         reimburse Miller for the reasonable and necessary  expenses incurred by
         Miller,  provided  that any  expense  in excess of $100 shall have been
         approved by the Company in advance of the time it is incurred.

                  2.6  During  the  Initial  Term  of the  consulting  agreement
         herein,  Miller  shall not be  employed  by or provide  services to any
         person who is engaged  anywhere in the United States in the business of
         manufacturing,   distributing   or  selling   (other  than  at  retail)
         metallized or latex balloons as a material part of the business of such
         person and where Miller shall have any  responsibility  or authority in
         connection with the marketing or sale of  metallized or latex balloons.



                                        2

<PAGE>



        
                  2.7 Miller  agrees  that,  during  the term of the  consulting
         agreement, and after expiration thereof for so long as the Confidential
         Information shall not be generally known or generally disclosed, Miller
         shall  not use any  Confidential  Information  except  on behalf of the
         Company  during the term of the consulting  agreement,  or disclose any
         Confidential  Information to any person,  firm,  partnership,  company,
         corporation or other entity,  except as may be authorized in writing by
         the Company. For purposes of this paragraph, "Confidential Information"
         shall mean and include information  disclosed to Miller by the Company,
         or developed or obtained by Miller during the term of his employment by
         the Company or during the term of this consulting  agreement,  provided
         that  such  information  is not  generally  known  in the  business  or
         industry in which the Company is engaged  relating to or concerning the
         business, financial condition, projects, products, processes, formulas,
         know-how,  techniques,  designs  or  methods  of the  Company,  whether
         relating to research, development, manufacture, purchasing, accounting,
         engineering,  marketing,  merchandising,  selling or otherwise. Without
         limitation,   Confidential  Information  shall  include  all  know-how,
         technical  information,   financial  information,   inventions,  ideas,
         concepts,  processes or designs relating to metallized balloons,  latex
         balloons,  printing or  laminations  and all prices,  written  customer
         lists or written lists of its suppliers, employees, agents, consultants
         or independent contractors.

                  2.8 Miller agrees that, promptly after request by the Company,
         Miller shall deliver to the Company all documents in his  possession or
         control which contain any Confidential Information.

                  2.9 Miller  acknowledges  and agrees that any violation by him
         of the terms of paragraphs  2.6, 2.7 or 2.8 hereof could not reasonably
         or  adequately  be  compensated  in  damages  in an  action at law and,
         accordingly,  in  addition to any other  remedies  provided by law with
         respect  to any such  violation,  the  Company  shall have the right to
         compel  specific  performance of such provisions by Miller or to obtain
         injunctive  relief  against  violations  thereof by Miller,  and if the
         Company prevails in any such proceeding, it will be entitled to recover
         all  reasonable  costs  and  expenses  incurred  by  it  in  connection
         therewith, including a reasonable sum for its attorneys fees.

         3.       CTI Stock.

                  3.1 The  Subscription  Agreement is hereby  amended to provide
         that the  purchase  price  per  share  for the Stock is $1.22 per share
         ($.407 per share, post split). The Company acknowledges that Miller has
         paid to the Company  the entire  amount of the  purchase  price for the
         Stock and that all  shares of the  Stock are duly  authorized,  validly
         issued, fully paid and non-assessable.

 
                                        3

<PAGE>


                  3.2 The Promissory Note is hereby  terminated and canceled and
         is of no further  force or effect.  The  Company  agrees  forthwith  to
         deliver the original of the Promissory Note to Miller or to destroy the
         same.

                  3.3 The Pledge Agreement is hereby terminated and canceled and
         is of no further force or effect.

                  3.4 The Buy-Sell  Agreement is hereby  terminated and canceled
         and shall be of no further force or effect.

                  3.5  On  March  6,  1996,  the  Voting  Trust   Agreement  was
         terminated  by  instrument  executed  by  all of  the  voting  trustees
         thereof.

                  3.6 Promptly after  execution of this  Agreement,  the Company
         shall deliver to Miller a certificate  or  certificates  evidencing all
         shares of the Stock.

                  4. Deferred Compensation.  The Deferred Compensation Agreement
         is hereby canceled and terminated as of the date hereof.

         5.       Life and Disability Policies.

                  5.1 The  Company has  maintained  a life  insurance  policy on
         Miller with a face amount of $500,000  ("Policy One"), a life insurance
         policy on Miller in the face amount of $300,000 in connection  with the
         Deferred Compensation  Agreement ("Policy Two"), a disability policy on
         Miller  providing  for  disability  benefits to him of $3,200 per month
         ("Policy   Three"),   a  disability  policy  on  Miller  providing  for
         disability benefits to him of $2,800 per month ("Policy Four") and, the
         parties  believe,  pursuant  to the  health  insurance  program  of the
         Company,  a life  insurance  policy  in the  face  amount  of  $160,000
         ("Policy Five")

                  5.2 With respect to Policy One,  (i) the Company  acknowledges
         that  Miller  is the  owner  thereof  and has all  rights  to the  cash
         surrender  value of the policy,  (ii) the Company has paid all premiums
         due on the policy for the period  expiring on  November 1, 1996,  (iii)
         the Company  shall have no obligation  to pay any  additional  premiums
         with respect to Policy One.

                  5.3 With  respect to Policy  Two,  (i) the Company is the sole
         owner  of the  policy  and any and all  cash  surrender  value  of such
         policy,  (ii)  the  Company  has paid all  premiums  due on the  policy
         through  November 15, 1996,  (iii) the Company shall have no obligation
         to pay any additional premiums with respect to such policy.

                  5.4 With respect to Policies  Three and Four,  (i) the Company
         has paid the  premiums  with  respect to such  policies  for the period
         through  October,  1996 and (ii) the 

                                                         

                                       4

<PAGE>


         Company will have no  obligation  to pay future  premiums  with respect
         to such  policies  hereafter and shall  have no obligation to  maintain
         any disability coverage with respect to Miller hereafter.

                  5.5  The  parties  are  informed,  and to the  best  of  their
         knowledge believe, that upon termination of Miller's benefits under the
         Company's  health  insurance  program,  Miller  will  have the right to
         convert and maintain Policy Five as an ordinary life insurance  policy.
         However,  no  assurance is made by the Company that Policy Five will be
         in  effect  at the  time of such  termination,  in the face  amount  of
         $160,000,  or any other amount,  or that Miller will be able to convert
         and maintain Policy Five after such  termination on terms acceptable to
         Miller or the  Company,  if at all.  The parties  agree with respect to
         Policy Five as follows:

                           5.5.1  Miller  and the  Company  shall use their best
                  efforts to effect a conversion  and transfer of Policy Five as
                  an  ordinary  life  policy at the time of the  termination  of
                  Miller's   coverage  under  the  Company's   health  insurance
                  program;

                           5.5.2 The Company shall pay all premiums with respect
                  to such  policy  during the term of the  consulting  agreement
                  herein;  such premium  amounts may be paid  directly to Miller
                  who,  in such  event,  shall  use such  funds  solely  for the
                  purpose of paying the premiums on such policy;

                           5.5.3 At all times,  Miller  shall borrow the maximum
                  amount  allowed under such policy and apply the amount of such
                  borrowing to payment of premiums on the policy.

          In the event that Miller shall inform the Company on or before May 30,
         1997, that he is unable to obtain to obtain the conversion and transfer
         of Policy  Five as an  ordinary  life  policy,  the  obligation  of the
         Company to pay premiums  with respect to such a policy shall  terminate
         and (1) the amount of the  consulting fee payable each month during the
         Second Term shall be  increased by $1,000 and (2) the Second Term shall
         expire on the earlier of the death of Miller or September 30, 2006.

         6.       Release.

                  6.1 The Company  does hereby  absolutely  and forever  remise,
         release and  discharge  Miller from any and all causes of action in law
         or in equity, claims, suits, demands, or other obligations or liability
         of any nature  whatsoever,  whether known or unknown,  that the Company
         ever had,  now has,  or may  hereafter  have,  by reason of any matter,
         cause or thing  whatsoever  existing  prior to or as of the date of the
         execution  hereof,  except the obligations of Miller provided herein or
         in any document referred to herein.

   
                                        5

<PAGE>


                  6.2 Miller does hereby absolutely and forever remise,  release
         and  discharge  the  Company  and  each  of  its  officers,  directors,
         shareholders,  employees,  agents and representatives  from any and all
         causes of action in law or in equity,  claims, suits, demands, or other
         obligations  or liability of any nature  whatsoever,  whether  known or
         unknown,  that Miller ever had, now has, or may in the future have,  by
         reason of any matter, cause or thing whatsoever existing prior to or as
         of the date of execution hereof,  except the obligations of the Company
         provided herein or in any document referred to herein.

         7. Severability.  If any provision of this Agreement or any part hereof
or application  hereof to any person or circumstance shall be finally determined
by a court of  competent  jurisdiction  to be  invalid or  unenforceable  to any
extent,  the remainder of this Agreement,  or the remainder of such provision or
the application of such provision to persons or  circumstances  other than those
as to which it has been held  invalid or  unenforceable,  shall not be  affected
thereby and each  provision  of this  Agreement  shall  remain in full force and
effect to the fullest  extent  permitted by law. The parties also agree that, if
any portion of this Agreement,  or any part hereof or application  hereof to any
person or  circumstance,  shall be finally  determined  by a court of  competent
jurisdiction to be invalid or unenforceable to any extent,  any court may modify
the objectionable provision so as to make it valid, reasonable and enforceable.

         8. Notices. All notices or other  communications  required or permitted
to be given hereunder  shall be in writing and shall be delivered  personally or
mailed,  certified  mail,  return receipt  requested,  postage  prepaid,  to the
parties, as follows:

                  If to CTI:              Mr. Stephen M. Merrick
                                          CTI Industries Corporation
                                          22160 N. Pepper Road
                                          Barrington, IL 60010

                  If to Miller:           Mr. Michael M. Miller
                                          2218 Burling Street
                                          Chicago, IL 60614

Any notice mailed in accordance  with the terms hereof shall be deemed  received
on the third day  following  the date of  mailing.  Either  party may change the
address  to which  notices  to such  party may be given  hereunder  by serving a
proper notice of such change of address to the other party.

         9.  Waivers.  No failure or delay by any party to exercise  any of such
party's rights hereunder or to insist upon strict compliance with respect to any
obligation hereunder,  and no custom or practice of the parties at variance with
the terms  hereof,  shall  constitute  a waiver  by any  party to  demand  exact
compliance with the terms hereof.  Waiver by any party of any particular default
by any other party shall not affect or impair such party's  rights in respect to
any subsequent default of the same or of a different nature, nor shall any delay
or omission of any party to exercise  any right  arising from any default by any
other  party  affect or impair  such  party's  rights as to such  default or any
subsequent default.



                                        6

<PAGE>




         10. Benefit and  Assignment.  This Agreement  shall be binding upon and
shall  inure to the benefit of the parties  hereto and their  respective  heirs,
personal  representatives and successors in interest. No party may assign any of
such party's rights or duties hereunder to any other person.

         11. Entire Agreement.  This Agreement  constitutes the entire agreement
among  the  parties  hereto  with  respect  to the  subject  matter  hereof  and
supersedes   all   prior   written   or  oral   negotiations,   representations,
understandings, commitments, contracts or agreements with respect to the subject
matter hereof.

         12. Rights to Specific  Performance.  Each of the parties  acknowledges
that,  in the event of a violation  of the  provisions  of this  Agreement,  the
remedies of the parties hereto at law may be inadequate and either party may, as
a result  of such  violation,  suffer  irreparable  harm and,  accordingly,  the
parties hereto shall have the right to obtain specific performance, or to enjoin
violations  hereof,  in a court of competent  jurisdiction,  and the  prevailing
party in any action in which injunctive relief or specific  performance shall be
granted shall be entitled to recover all  reasonable  costs and expenses of such
party in such action including a reasonable sum for attorneys' fees.

         13.  Governing Law. This  Agreement  shall be governed by, and shall be
construed and enforced in all respects, in accordance with the laws of the State
of Illinois.

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



                                                    CTI INDUSTRIES CORPORATION

/s/ Michael R. Miller                      By        /s/ Stephen M. Merrick
- ---------------------                                   --------------------- 
MICHAEL M. MILLER                                         Authorized Officer






                                        7


                                                                   EXHIBIT 10.15

                           LOAN AND SECURITY AGREEMENT


                  THIS  AGREEMENT is made as of August 22, 1996,  by and between
CTI Industries Corporation,  a Delaware corporation (the "Borrower"),  and First
American Bank, an Illinois banking corpo ration (the "Bank").

                  In  consideration  of the mutual  covenants,  conditions,  and
agreements herein contained, the parties hereto agree as follows:

                  Section 1.  THE BANK'S AGREEMENT TO LEND.

                  1.1. Loan Amount. Subject to and upon the terms and conditions
set forth in this Agreement,  the Bank agrees to lend to the Borrower, from time
to time, such sums as may be requested by the Borrower and which the Bank in its
discretion  agrees  to lend  from  time to time,  the  total of which  shall not
exceed,  in  the  aggregate,  $6,300,000.00,   subject  to  the  further  limits
hereinafter  set forth (the "Loan")  pursuant to the First Term Loan, the Second
Term Loan, and the Revolving Loan hereinafter provided.

                  1.1.1.  First  Term  Loan.  The  Bank  agrees  to  lend to the
Borrower, subject to and upon the terms and conditions herein set forth, the sum
of One Million One Hundred Thousand and No/100 Dollars  ($1,100,000.00)  (herein
referred to as the "First Term Loan"). The First Term Loan shall be evidenced by
and be repayable  with interest in accordance  with the terms of this  Agreement
and a promissory note payable to the order of the Bank in the original principal
amount  of  $1,100,000.00,  which  shall  be  dated  on or  before  the  initial
disbursement  of the First Term Loan and shall be duly executed and delivered by
the Borrower (the "First Term Note").

                  1.1.2.  Second  Term  Loan.  The  Bank  agrees  to lend to the
Borrower, subject to and upon the terms and conditions herein set forth, the sum
of Two Million Two Hundred  Thousand and No/100  Dollars  ($2,200,000.00)(herein
referred to as the "Second Term Loan").  The Second Term Loan shall be evidenced
by and be repayable with interest in accordance with the terms of this Agreement
and a promissory note payable to the order of the Bank in the original principal
amount  of  $2,200,000.00,  which  shall  be  dated  on or  before  the  initial
disbursement of the Second Term Loan and shall be duly executed and delivered by
the Borrower (the "Second Term Note").

                  1.1.3.  Revolving  Loan.  The  Bank  agrees  to  lend  to  the
Borrower,  subject to and upon the terms and conditions set forth herein, at any
time or from time to time on or after the date hereof and on or before September
1, 1997, such amounts (each such loan and all such loans,  collectively,  as the
context  requires being herein  referred to as the  "Revolving  Loan") as may be
requested by the Borrower  and which the Bank in its  discretion  agrees to lend
from time to time, subject to the limitations  hereinafter set forth. Within the
limits  and  subject  to and upon the terms and  conditions  herein  set  forth,
amounts under the Revolving Loan may be borrowed and repaid and reborrowed  from
time to time.  Except as otherwise  permitted by the Bank, the aggregate  unpaid
principal  amount of the Revolving Loan outstanding at any time shall not exceed
the lesser of Three Million and No/100 Dollars ($3,000,000.00) or




                                       1

<PAGE>



the  Advance  Limit  (as  hereinafter  defined).  The  Revolving  Loan  shall be
evidenced by and be repayable with interest in accordance with the terms of this
Agreement and a promissory note payable to the order of the Bank in the original
principal amount of $3,000,000.00  which shall be dated on or before the initial
disbursement  of the Revolving  Loan and shall be duly executed and delivered by
the Borrower (the "Revolving Note"). For purposes of this Agreement, the Advance
Limit  shall  be  equal  to the sum of:  (i) 80% of the  Eligible  Accounts  (as
hereinafter  defined)  or  $3,000,000.00,  whichever  is  less;  and (ii) 25% of
Eligible Inventory (as hereinafter defined) or $1,000,000.00, whichever is less.

                  For purposes of this  Agreement  the Eligible  Accounts  shall
mean all Accounts  Receivable (as defined in Section  4.1(a) hereof)  created by
the Borrower in the ordinary course of business arising out of the sale or lease
of goods or the  rendition  of services by the Borrower and which are and at all
times shall continue to be (to the effect that any Eligible  Account that at any
subsequent time fails to meet the  requirements to be an Eligible  Account shall
cease to be an Eligible  Account)  acceptable to the Bank in all respects as the
Bank shall from time to time determine in its  discretion,  but excluding in all
events:

                           (a) any Accounts  Receivable  unpaid for more than 90
         days from the date of invoice;

                           (b) any  Accounts  Receivable  against the payment of
         which the account  debtor  claims to have,  may have, or has a defense,
         set-off, or counterclaim;

                           (c) any Accounts  Receivable  as to which the account
         debtor is located  outside the United  States,  unless  supported  by a
         letter of credit or other security deemed to be acceptable by the Bank;

                           (d) any Accounts  Receivable  as to which the account
         debtor is a parent, subsidiary, or affiliate of the Borrower;

                           (e) any  Accounts  Receivable  with  respect to which
         goods are placed on consignment,  guaranteed sale, or other terms which
         are conditions precedent to payment by the account debtor;

                           (f) any  Accounts  Receivable  as to which an account
         debtor is the United States of America or any  department,  agency,  or
         instrumentality  of the United  States of America,  unless  appropriate
         assignment of claims forms are executed in advance;

                           (g) any  Accounts  Receivable  not arising out of the
         Borrower's ordinary course of trade or business;

                           (h)      any Accounts Receivable not evidenced by an
         invoice;

                           (i) any Accounts Receivable arising out of a contract
         or order that, by its terms, forbids or makes void or unenforceable the
         assignment  by the  Borrower  to the  Bank of the  Accounts  Receivable
         arising with respect thereto; and




                                       2

<PAGE>



                           (j) any Accounts  Receivable  that the Bank elects to
         exclude from eligibility due to any actual or potential liens,  claims,
         or risks, including  unsatisfactory financial  responsibility,  payment
         record, or reputation of the account debtor.

                  For purposes of this Agreement,  the Eligible  Inventory shall
mean the  lower of cost or  market  value  (as  determined  in  accordance  with
generally accepted accounting principles  consistently applied) of the Inventory
(as defined in Section  4.1(b)  hereof) of the  Borrower and which is and at all
times  shall  continue  to be (to the  effect  that  any  Inventory  that at any
subsequent time fails to meet the  requirements  to be Eligible  Inventory shall
cease to be Eligible  Inventory)  acceptable  to the Bank in all respects as the
Bank shall from time to time determine in its  discretion,  but excluding in all
events:

                           (a)  any  Inventory  that  is  subject  to any  prior
         assignment, claim, lien, security interest, or encumbrance,  other than
         the security interest in favor of the Bank;

                           (b) any Inventory that is not new and unused,  except
         as the Bank may otherwise consent in writing;

                           (c) any  Inventory  that  is  stored  with a  bailee,
         warehouseman,  or similar party, unless such bailee, ware houseman,  or
         similar  party  shall  issue  and  deliver  to the  Bank,  in form  and
         substance  acceptable  to the Bank,  an agreement  or other  instrument
         acknowledging the Bank's prior security interest therein; and

                           (d) any  Inventory  that the Bank  elects to  exclude
         from  eligibility  due to any actual or  potential  liens,  claims,  or
         risks, including age, type, category, and/or quantity of the Inventory.

                  1.2.  Loan Disbursements.

                  1.2.1.  First  Term Loan  Disbursements.  The First  Term Loan
shall be disbursed,  as the Borrower shall direct,  upon the satisfaction of the
conditions set forth in Sections 2 and 3 hereof.

                  1.2.2.  Second Term Loan  Disbursements.  The Second Term Loan
shall be disbursed,  as the Borrower shall direct,  upon the satisfaction of the
conditions set forth in Sections 2 and 3 hereof.

                  1.2.3. Revolving Loan Disbursements.  The Revolving Loan shall
be disbursed, as the Borrower shall direct, upon the submission of such evidence
as the Bank shall  request to verify the Advance Limit and the  satisfaction  of
the  conditions  set forth in  Sections 2 and 3 hereof.  Whenever  the  Borrower
desires to make a borrowing of the Revolving  Loan,  the Borrower shall give the
Bank written or telephonic  notice thereof not later than 1:00 p.m. Chicago time
on the  borrowing  date.  Each notice of borrowing  required  under this section
shall specify the amount of the proposed  borrowing  and the proposed  borrowing
date.



                                     3
<PAGE>



                  1.3.  Interest and Penalties.

                  1.3.1.  First Term Loan  Interest and Penalties The First Term
Loan shall bear interest on its principal  amount  outstanding from time to time
at a rate per annum  equal to one  percent  (1%) per annum  over the Prime  Rate
announced  from time to time by the Bank (the "Bank's Prime Rate," which may not
be the Bank's lowest rate of interest) which shall be adjusted daily when and as
the Bank's  Prime Rate  changes.  Upon and after the  occurrence  of an Event of
Default,  the First  Term Loan  shall  bear  interest  on its  principal  amount
outstanding  from time to time at a rate per annum (the "First Term Loan Default
Rate") equal to four  percent  (4%) per annum over the Bank's Prime Rate,  which
shall be  adjusted  daily when and as the Bank's  Prime Rate  changes.  Interest
accruing  prior to  maturity  of the First Term Loan  (whether by lapse of time,
acceleration,  or  otherwise)  shall be due and payable on the first day of each
calendar month,  commencing with the month following the date on which the first
disbursement  of the First Term Loan is made.  After  maturity of the First Term
Loan (whether by lapse of time,  acceleration,  or otherwise)  accrued  interest
shall be due and payable  upon demand.  The Borrower  shall pay a late charge of
five  percent  (5%) of the  amount of any sum  payable  to the Bank  under  this
Agreement  or any of the Notes  that is  received  by the Bank more than 10 days
after the date on which it is due. Such late charges shall be due and payable on
the due date of the next installment of principal or interest, together with the
regular installment then due.


                  1.3.2.  Second Term Loan Interest and Penalties    The  Second
Term Loan shall bear interest on its principal  amount  outstanding from time to
time at a rate per annum equal to eight and  three-quarters  percent (8.75%) per
annum.  Upon and after the  occurrence  of an Event of Default,  the Second Term
Loan shall bear interest on its principal  amount  outstanding from time to time
at a rate per annum (the "Second  Term Loan  Default  Rate") equal to eleven and
three-quarters  percent (11.75%) per annum.  Interest accruing prior to maturity
of the Second Term Loan (whether by lapse of time,  acceleration,  or otherwise)
shall be due and  payable on the first day of each  calendar  month,  commencing
with the month following the date on which the first  disbursement of the Second
Term Loan is made.  After  maturity of the Second Term Loan (whether by lapse of
time, acceleration, or otherwise) accrued interest shall be due and payable upon
demand.


                  1.3.3.  Revolving  Loan  Interest and  Penalties The Revolving
Loan shall bear interest on its principal  amount  outstanding from time to time
at a rate per annum  equal to one  percent  (1%) per annum  over the Prime  Rate
announced  from time to time by the Bank (the "Bank's Prime Rate," which may not
be the Bank's lowest rate of interest) which shall be adjusted daily when and as
the Bank's  Prime Rate  changes.  Upon and after the  occurrence  of an Event of
Default,  the  Revolving  Loan  shall  bear  interest  on its  principal  amount
outstanding  from time to time at a rate per annum (the  "Revolving Loan Default
Rate") equal to four  percent  (4%) per annum over the Bank's Prime Rate,  which
shall be  adjusted  daily when and as the Bank's  Prime Rate  changes.  Interest
accruing  prior to maturity  of the  Revolving  Loan  (whether by lapse of time,
acceleration,  or  otherwise)  shall be due and payable on the first day of each
calendar month,  commencing with the month following the date on which the first
disbursement of the Revolving Loan is made. After maturity of the Revolving Loan
(whether by lapse of time, acceleration, or otherwise) accrued interest shall be
due and payable upon demand.


                                       4
 
<PAGE>



                 1.3.4  Adjustment in the Interest Rate.  Providing no Event of
Default has occurred and is  continuing,  the rate of interest on the First Term
Loan and the  Revolving  Loan shall be  reduced  under the  following  terms and
conditions:

                           a) if on  the  last  day of any  calender  month  (as
         evidenced by a financial  statement  delivered to the Bank  pursuant to
         Section 5.1(a) hereof),  the Borrower achieves a ratio of total debt to
         tangible  net worth of no more  than 2 to 1, then the rate of  interest
         accruing on the outstanding  principal  balance for the following month
         shall be reduced to one-half  of one  percent  (.5%) per annum over the
         Prime Rate announced from time to time by the Bank; and
                                                    
                           b) if on  the  last  day of any  calender  month  (as
         evidenced by a financial  statement  delivered to the Bank  pursuant to
         Section 5.1 (a) hereof) the Borrower  achieves a ratio of total debt to
         tangible  net worth of no more  than 1 to 1, then the rate of  interest
         accruing on the outstanding  principal  balance for the following month
         shall be reduced to the Bank's Prime Rate  announced  from time to time
         by the Bank.

For purposes of this Section total debt shall mean all items that, in accordance
with generally accepted accounting principles,  would be included in determining
total  liabilities as shown on the liabilities side of a balance sheet as of the
date the amount of total  liabilities  is to be  determined  and,  in any event,
shall include (without  duplication)  capitalized lease obligations,  letters of
credit,  and all obligations  relating thereto,  any liabilities  secured by any
mortgage,  pledge,  lien,  or security  interest on property  owned or acquired,
whether or not such  liabilities  shall have been  assumed  and  guaranties  and
endorsements  (other than for collection in the ordinary course of business) and
other  contingent  obligations.  Tangible  net worth shall mean the total of all
assets  appearing  on a balance  sheet  prepared in  accordance  with  generally
accepted accounting principles consistently applied, less total liabilities,  as
determined  in  accordance  with  generally   accepted   accounting   principles
consistently  applied, less the amount of any intangible assets as determined by
the Bank in its discretion.

                  1.4.  Maturity of the Loan.

                  1.4.1. First Term Loan Maturity.  The First Term Loan shall be
due and payable in monthly  installments of $18,333.33 of principal,  commencing
on  October  1,  1996,  and a like sum on the first day of each  calendar  month
thereafter  until the principal of and accrued and unpaid  interest on the First
Term  Loan is paid in full,  provided  that  the  outstanding  principal  of and
accrued and unpaid  interest on the First Term Loan, if not sooner paid in full,
shall be due and payable in full on September 1, 2001 (or earlier as provided in
this Agreement or the First Term Note).

                  1.4.2.  Second Term Loan Maturity.  The Second Term Loan shall
be due and payable in equal monthly  installments of $19,617.26 of principal and
interest, commencing on October 1, 1996, and a like sum on the first day of each
calendar month thereafter until the principal of and accrued and unpaid interest
on the  Second  Term  Loan is paid  in  full,  provided  that  the out  standing
principal  of and  accrued and unpaid  interest on the Second Term Loan,  if not
sooner paid in full,  shall be due and payable in full on  September 1, 2001 (or
earlier as provided in this Agreement or the Second Term Note).




                                       5

<PAGE>

                  1.4.3.  Revolving Loan  Maturity.  The Revolving Loan shall be
prepayable as provided in this Agreement and, if not sooner paid in full,  shall
be due and  payable  on  September  1,  1997 (or  earlier  as  provided  in this
Agreement or the Revolving Note).

                  1.5.  Mandatory and Optional  Prepayments.  The Borrower shall
prepay the Revolving  Loan if and to the extent that the  outstanding  principal
amount of the Revolving Loan shall from time to time exceed the limits therefor.
In addition,  the Revolving Loan may be prepaid at any time at the option of the
Borrower  without  premium or penalty.  All  prepayments  required or  permitted
hereunder shall be applied first to prepayment of accrued and unpaid interest on
the Revolving  Loan and then to the prepayment of the  outstanding  principal of
the Revolving Loan in the inverse order of maturity thereof.

                  1.6 Second Term Loan  Prepayment Fee. The Second Term Note may
be prepaid at any time and from time to time prior to maturity, without premium,
penalty, or discount,  but only to the extent that the source of such prepayment
is not derived, directly or indirectly, from money borrowed by the Borrower, any
Guarantor,  or any  Affiliate  (as  hereinafter  defined) of the Borrower or any
Guarantor.  The Borrower  agrees to pay the Bank, on demand,  in addition to the
payment of all other  obligations  of the Borrower to the Bank that are then due
and  payable,  a fee (the  "Second  Term Loan  Prepayment  Fee")  determined  as
hereinafter  provided  if the Second Term Note is prepaid in whole or in part at
any time or from time to time prior to maturity, but only to the extent that the
source of such  prepayment  is  derived,  directly  or  indirectly,  from  money
borrowed by the Borrower, any Guarantor, or any Affiliate of the Borrower or any
Guarantor.  The Second Term Loan Prepayment Fee shall be equal to the applicable
Loan  Prepayment  Percentage  provided  below,  multiplied  by  the  outstanding
principal  amount of the Second  Term Note so  prepaid.  For any year in which a
prepayment  of the Second  Term Note  occurs,  the  applicable  Second Term Loan
Prepayment  Percentage  shall be the  percentage set forth opposite such year in
the following schedule:

                                                         Second Term Loan
                  Year                                 Prepayment Percentage
                  ----                                 --------------------
August 22, 1996 to September 1, 1997                            5%
September 2, 1997 to September 1, 1998                          4%
September 2, 1998 to September 1, 1999                          3%
September 2, 1999 to September 1, 2000                          2%
September 2, 2000 to September 1, 2001                          1%

All payments shall be applied first to accrued and unpaid interest on the Second
Term Note then, at the Bank's  election,  to any Second Term Loan Prepayment Fee
due by reason of any prepayment,  and then to the  outstanding  principal of the
Second Term Note in the inverse order of maturity thereof.  For purposes of this
Section the term "Affiliate" shall mean: any director,  officer,  or stockholder
of the Borrower.



                                       6

<PAGE>


                  Section 2.  CONDITIONS  PRECEDENT TO THE BANK'S  OBLIGATION TO
MAKE THE INITIAL LOAN  DISBURSEMENT.  Prior to the initial  disbursement  by the
Bank of any monies  pursuant to this Agreement the following  conditions must be
satisfied:

                  2.1.  Delivery of Loan  Documents.  The Borrower shall execute
and deliver or cause to be executed and  delivered  to the Bank,  as evidence of
and as  security  for  all  obligations  under  this  Agreement,  the  following
documents (the "Loan Documents"),  all to be in form and content as specified by
the Bank:

                           (a) the First Term Note, the Second Term Note and the
         Revolving Note (collectively, the "Notes");

                           (b) a first  mortgage  (the  "Mortgage")  on the real
         estate commonly known as 22160 N. Pepper Rd., Barrington, IL 60010 (the
         "Premises")  owned by  American  National  Bank and  Trust  Company  of
         Chicago,  not  personally,  but solely as Trustee under Trust Agreement
         dated  September 19, 1984 and known as Trust No. 61978 (the "Trust") to
         secure the  obligations  of the Borrower  under this  Agreement and the
         Second Term Note;

                           (c) a collateral assignment of beneficial interest in
         the Trust;

                           (d) the  filing  with the  Secretary  of State of the
         State of Illinois and the recording with the Recorder's  Office of Lake
         County,  Illinois duly executed U.C.C. Financing Statements showing the
         Bank as secured party; and

                           (e)  guaranties  of the  obligations  of the Borrower
         under this  Agreement and the Notes,  executed and delivered by Stephen
         M.  Merrick,  Howard W.  Schwan and John H. Schwan  (together  with any
         other persons  obligated at any time with respect to all or any part of
         the Borrower's obligations to the Bank, the "Guarantors").

                  2.2. Liens on Property.  The Bank shall have received evidence
satisfactory  to the Bank  that all real and  personal  property,  fixtures  and
equipment in which the Bank is taking a security interest will be free and clear
of all liens and  encumbrances of every nature and  description  other than: the
security interest in favor of the Bank; the Permitted  Exceptions (as defined in
Section 2.3); security interests disclosed in the search, conducted on behalf of
the Bank in July,  1996,  for  financing  statements  on file with the  Illinois
Secretary  of State  naming  the  Borrower  as debtor  for XLI  Datacomp,  Inc.,
Suburban  National  Bank  of  Palatine,  Fathom  Technologies,  AT  &  T  Credit
Corporation,  and Xerox Corporation;  and security interests and liens permitted
under this  Agreement  or to which the Bank shall have  otherwise  consented  in
writing (collectively, the "Permitted Liens").



                                       7

<PAGE>



                  2.3.  Title  Insurance.  The Borrower shall have furnished the
Bank with an ALTA  Mortgage  Loan Policy  issued by Real Estate Index Inc.  (the
"Title  Company") (such policy being referred to herein as the "Title  Policy"),
in the  aggregate  amount of  $2,200,000.00.  The Title  Policy shall insure the
Mortgage (for its full amount) as a first lien on the Premises. The Title Policy
shall be subject  only to the  exceptions  approved by the Bank (the  "Permitted
Exceptions")  and shall contain no exceptions  for  mechanic's or  materialmen's
liens.  The Title Policy shall contain  affirmative  endorsements as required by
the Bank and otherwise shall be in all respects in form and content satisfactory
to the Bank.

                  2.4. Insurance.  The Borrower shall have delivered to the Bank
insurance policies with premiums prepaid, with issuing companies,  coverages and
amounts  satisfactory to the Bank, insuring the Premises and other properties of
the  Borrower  against  loss or damage by fire and such other  hazards as may be
required  by the  Bank,  including,  but  not  limited  to,  extended  coverage,
vandalism,  malicious mischief,  and comprehensive public liability insurance as
required by the Bank.  Each  policy  shall  contain  standard  mortgage  clauses
satisfactory to the Bank and loss payable clauses  satisfactory to the Bank with
respect to such other  insurance  and shall  provide  that the policy may not be
canceled by any party for any reason whatsoever without first giving the Bank at
least thirty (30) days' prior written notice of any proposed  cancellation.  The
Borrower shall provide the Bank with fully paid valid policies each year as long
as any sums are owed the Bank.  All policies  shall name the Bank as  mortgagee,
additional insured and loss payee with endorsements acceptable to the Bank.

                  2.5.  Survey.  The Borrower shall have delivered to the Bank a
surveyor's  current  plat of survey of the  Premises  prepared  by a  registered
surveyor,  which shall locate the  improvements  on the Property with respect to
lot lines, streets,  alleys,  driveways,  known easements, and encroachments and
contain the legal description as provided by the Title Policy,  certified to the
Bank and the Title  Company  as having  been made in  accordance  with ALTA Land
Survey Standards.

                  2.6. Opinion of Counsel. The Borrower shall have furnished the
Bank the favorable  written  opinion of the  Borrower's  legal counsel dated the
date of the initial  advance  hereunder,  addressed  to the Bank and in form and
substance satisfactory to the Bank.

                  2.7. Authority.  The Borrower shall have furnished to the Bank
such  documents,  in form and content  satisfactory to the Bank, as the Bank may
request as evidence of the due  organization  and good  standing of the Borrower
and the due authorization and execution of the Loan Documents by the Borrower.

                  Section  3.  ADDITIONAL  CONDITIONS  PRECEDENT  TO THE  BANK'S
OBLIGATIONS TO MAKE  DISBURSEMENTS  OF THE LOAN.  Prior to and as a condition to
each disbursement of the Loan by the Bank:

                  3.1.   Accuracy  of   Representations   and  Warranties.   The
representations  and  warranties  of the Borrower  made herein shall be true and
correct as though made on and as of the date of such disbursement.


                                       8

<PAGE>



                  3.2.  No  Material  Adverse  Change.  There shall have been no
material  adverse  change in the  financial  condition of the Borrower  from the
financial condition  reflected on the financial  statements of the Borrower last
furnished to the Bank.

                  3.3. No Default.  There shall exist no Event of Default and no
event or condition  which,  with the giving of notice or lapse of time, or both,
would constitute an Event of Default.

                  Section 4.  SECURITY INTEREST.

                  4.1. Grant of Security Interest. In order to secure the timely
and full  performance of the  obligations of the Borrower to the Bank under this
Agreement and the Notes and any and all interest accruing  thereon,  and any and
all extensions,  renewals,  or refinancings  thereof,  and all other present and
future  obligations of the Borrower to the Bank,  the Borrower  hereby grants to
the Bank a  security  interest  in the  following  property  (collectively,  the
"Collateral"):
                           (a)  all  present  and  future   accounts,   accounts
         receivable,  other  receivables and claims for money due,  instruments,
         documents, chattel paper, contract rights, and general intangibles (the
         "Accounts Receivable");

                           (b) all  raw  materials,  supplies,  work-in-process,
         finished  goods,  and all other inventory of whatsoever kind or nature,
         wherever  located,   whether  now  owned  or  hereafter  acquired  (the
         "Inventory");

                           (c) all machinery,  equipment,  vehicles,  furniture,
         tools,  and  trade  fixtures  and all  substitutions  and  replacements
         thereof wherever located, and all attach ments, accessions,  parts, and
         additions thereto, whether now owned or hereafter acquired;

                           (d) all of the Borrower's  deposit accounts  (whether
         checking,  savings, or otherwise) with the Bank or any other depositary
         institution,  whether now or hereafter  existing and including accounts
         held jointly with others;

                           (e) all monies, securities,  drafts, notes, and other
         property of the  Borrower and the  proceeds  thereof,  now or hereafter
         held or received by or on behalf of the Bank from or for the  Borrower,
         whether for custody, pledge, transmission or otherwise;

                           (f)  all  books,  records,  and  general  intangibles
         evidencing or relating to any of the foregoing; and

                           (g)  any  and  all   proceeds  and  products  of  the
         foregoing.

                  4.2.  Filing and  Recording;  Perfection.  The Borrower  shall
execute and deliver to the Bank  financing  statements  and take whatever  other
actions are  requested by the Bank to perfect and  continue the Bank's  security
interest in the  Collateral.  Upon the request of the Bank,  the  Borrower  will




                                       9

<PAGE>



deliver to the Bank any and all of the documents and  instruments  evidencing or
constituting  the  Collateral or any part thereof,  together with an appropriate
endorsement  or assignment  thereof  satisfactory  to the Bank, and the Borrower
will note the Bank's  security  interest upon any and all chattel paper included
in the Collateral.  The Borrower  irrevocably appoints the Bank as the agent and
attorney-in-fact of the Borrower to execute such documents and take such actions
as the Bank deems necessary to preserve and perfect the Bank's security interest
in the Collateral.

                  4.3.  Collections of Accounts.  The Borrower hereby authorizes
the  Bank,  now and at any time or times  hereafter,  to (a)  notify  any or all
account debtors that the Accounts  Receivable have been assigned to the Bank and
that the Bank has a  security  interest  therein  and (b)  direct  such  account
debtors to make all  payments  due from them to the  Borrower  upon the Accounts
Receivable  directly to the Bank or to a lockbox  designated by the Bank.  Until
such time as the Bank shall exercise such rights, the Borrower shall collect and
enforce all of its Accounts Receivable.  The costs of collection and enforcement
of the Accounts  Receivable  shall be borne by the Borrower,  whether such costs
are incurred by the Borrower or the Bank.  All  collections  and proceeds of the
Accounts  Receivable and other  Collateral  shall be held in trust for the Bank,
separate and apart from other funds and properties of the Borrower, and shall be
promptly  delivered  by the  Borrower  to the Bank in the form in which they are
received by the Borrower  (except for any necessary  endorsement in favor of the
Bank) by mailing or delivering  the same to the Bank not later than the business
day following  receipt  thereof by the Borrower.  The Bank will,  within two (2)
business days after receipt of checks and one business day after receipt of cash
and cash  equivalents,  apply the whole or any part of such collections  against
the Borrower's  liabilities to the Bank. All checks,  drafts,  instruments,  and
other  items of payment or  proceeds  of  Collateral  shall be  endorsed  by the
Borrower to the order of the Bank.  The  Borrower  irrevocably  constitutes  and
appoints the Bank and all persons  designated by the Bank as the true and lawful
agent and  attorney-in-fact  to endorse  the  Borrower's  name to any payment or
proceeds of Collateral.

                  Section 5.  GENERAL COVENANTS.  The Borrower agrees
that so long as any of the Notes shall be outstanding, unless
waived in writing by the Bank:

                  5.1.  Financial   Information,   Reports.  The  Borrower  will
maintain a standard and modern system of accounting in accordance with generally
accepted  practice  and  will  furnish  to the  Bank  and  its  duly  authorized
representatives  such  information  with  respect  to  the  business,   affairs,
operations,  and  financial  condition  of the  Borrower  as  may be  reasonably
requested from time to time. The Borrower shall furnish to the Bank:

                           (a) as soon as available,  and in any event within 30
         days after the close of each monthly  fiscal period of the Borrower,  a
         copy of the  balance  sheet  and  profit  and  loss  statement  for the
         Borrower  prepared by the Borrower and signed by a principal officer of
         the Borrower for such monthly  period and the period from the beginning
         of the current fiscal year to the end of such monthly period;



                                       10

<PAGE>



                           (b) as soon as  practicable  and in any event  within
         120 days after the end of each  fiscal year of the  Borrower,  a profit
         and loss  statement  and a  reconciliation  of surplus  accounts of the
         Borrower for such year,  and a balance  sheet of the Borrower as of the
         end of such  year,  setting  forth  in each  case in  comparative  form
         corresponding figures from the preceding fiscal year, all in reasonable
         detail  and  satisfactory  to the Bank and  audited  by an  independent
         certified public accounting firm of recognized standing selected by the
         Borrower,  with a  certificate  of such  independent  certified  public
         accounting firm satisfac tory to the Bank in scope and substance;

                           (c)  within 15 days  after the close of each  monthly
         fiscal period of the Borrower,  and otherwise  from time to time as the
         Bank may  request,  a schedule of the  Eligible  Accounts  and Eligible
         Inventory and an aging of the Accounts Receivable and accounts payable,
         and a report of Inventory in form  acceptable to the Bank,  signed by a
         principal officer of the Borrower, together with copies of invoices, if
         requested by the Bank pertaining to the Eligible Accounts arising since
         the previous such report to the Bank;

                           (d)  promptly  upon  receipt  thereof,  copies of any
         detailed reports  submitted to the Borrower by independent  accountants
         in connection with each annual audit or any annual or interim review of
         the books and records of the Borrower made by such accountants; and

                           (e) with reasonable promptness,  such other financial
         information,  including annual financial  statements of the Guarantors,
         as the Bank may reasonably request.

All financial  statements of the Borrower specified in the preceding clauses (a)
and (b)  shall be  furnished  in  consolidated  and  consolidating  form for the
Borrower and all subsidiaries  that the Borrower may at any time have.  Together
with each delivery of financial statements required by the preceding clauses (a)
and (b), the  Borrower  will  deliver to the Bank a  certificate  of a principal
officer of the  Borrower  stating  that there  exists no Event of Default or any
event or condition that, with notice or lapse of time, or both, would constitute
an Event of  Default,  or, if any such Event of  Default  or event or  condition
exists, specifying the nature thereof, the period of existence thereof, and what
action the Borrower  proposes to take with respect  thereto.  The Borrower  will
permit  any  person  designated  by the Bank to  visit  and  inspect  any of the
properties,  corporate  books,  and financial  records of the  Borrower,  and to
discuss  the  affairs,  finances,  and  accounts  of the  Borrower,  all at such
reasonable times and as often as the Bank may reasonably request.


                  5.2.  Taxes.  The Borrower  shall cause to be paid on a timely
basis  all taxes and  assessments,  special  or  otherwise,  and any other  such
charges which are due and payable.  In the event the Borrower fails to pay taxes
as required herein,  the Bank reserves the right to require the Borrower to make
monthly deposits into an escrow account  established for the payment of taxes in
an amount  satisfactory  to the Bank. The Borrower may contest in good faith and


                                       11
<PAGE>



through  appropriate  proceedings  any tax or assessment or other charge due and
payable provided that the Borrower shall have deposited with the Bank a cash sum
sufficient to discharge such tax assessment or charge.

                  5.3. Insurance.  The Borrower will maintain insurance coverage
by reputable  insurance  companies  in such forms and amounts,  and against such
hazards,  as are ordinarily  carried by other  companies  similarly  situated in
operating like businesses and properties. Without limiting the generality of the
foregoing,  property  and  casualty  insurance  shall be in  amounts  and  forms
insuring the full replacement cost of fixed assets of the Borrower.

                  5.4.  Liens and  Encumbrances.  The Borrower shall not create,
assume,  or suffer to exist any mortgage,  deed of trust,  pledge,  encumbrance,
lien, or charge of any kind  (including  the charge upon the property  purchased
under  conditional  sales or other title retention  agreements)  upon any of the
property or assets of the  Borrower,  whether now owned or  hereafter  acquired,
except:  (a) liens for  taxes not yet due or which are being  contested  in good
faith by appropriate  proceedings;  (b) other liens,  charges,  and encumbrances
incidental  to the conduct of the  Borrower's  business or the  ownership of its
property and assets which are not incurred in  connection  with the borrowing of
money or the  obtaining of advances of credit and which do not in the  aggregate
materially  impair the use of such  property or assets in the  operation  of the
Borrower's  business;  (c) Permitted Liens; and (d) purchase money mortgages and
other purchase money liens or security interests (including finance leases) upon
any fixed or capital assets hereafter acquired by the Borrower, provided that no
such  mortgage,  lien, or security  interest  shall extend to or cover any other
property of the Borrower,  and further provided that the principal amount of the
aggregate of all such indebted ness secured by all such  mortgages,  liens,  and
security interests shall not exceed $50,000.00.

                  5.5.  Maintenance of  Properties.  The Borrower will maintain,
keep, and preserve all of its properties (tangible and intangible)  necessary or
useful  in the  proper  conduct  of its  business  in  good  working  order  and
condition, ordinary wear and tear excepted. The Borrower shall from time to time
make  or  cause  to  be  made  all  necessary  and  proper  repairs,   renewals,
replacements, additions, and improvements to its properties so that the business
carried on by the Borrower may be properly and  advantageously  conducted at all
times in accordance with prudent business management.

                  5.6.  Compliance  With Laws.  The Borrower shall comply in all
material  respects  with all laws,  ordinances,  regulations,  and orders of all
governmental   authorities  applicable  to  its  business  or  the  use  of  its
properties.  The Borrower may contest,  in good faith, any such law,  ordinance,
regulation,  or order and withhold  compliance during any proceeding,  including
appropriate  appeals,  so long as the Bank's security interest in the Collateral
or lien in the Premises, in the opinion of the Bank, is not jeopardized.

                  5.7.  Location of Collateral.  All Collateral now owned by the
Borrower is and will be, and all Collateral  hereafter  acquired by the Borrower
will be, and to the extent the Collateral  consists of intangible  property such
as  accounts,  the  records  concerning  the  Collateral  will  be,  kept at the
Borrower's facilities at either 22160 North Pepper Road, Barrington, IL 60010 




                                       12

<PAGE>



or 675  Industrial  Drive,  Cary,  Illinois or ,  ______________________England.
Except in the ordinary course of its business, the Borrower shall not remove the
Collateral from its existing locations. To the extent the Collateral consists of
vehicles or other  property,  the  ownership  of which is evidenced by a certifi
cate of title,  the  Borrower  shall not take or permit  any  action  that would
require registration of such Collateral outside the State of Illinois.

                  5.8. Mergers, Sales of Assets. The Borrower shall not merge or
consolidate with any other  corporation or sell, lease,  transfer,  or otherwise
dispose of all or any  substantial  part of the assets of the  Borrower or enter
into any sale and  leaseback  transaction  or  arrangement  with  respect to any
properties  of the  Borrower,  change  the  name of the  Borrower,  or wind  up,
liquidate,  or dissolve,  or agree to do any of the  foregoing,  except that the
Borrower may sell in the ordinary  course of business  assets or  properties  no
longer necessary for the proper conduct of the business of the Borrower having a
value amounting, in any single transaction, to not more than $50,000.00.

                  5.9. Bank Account.  The Borrower  shall maintain its principal
deposit  relationship,  including its corporate  operating  checking account and
money market deposit account, with the Bank.

                  5.10.  Tangible  Net Worth.  The  Borrower  shall at all times
maintain a  Tangible  Net Worth in an amount  greater  than  $1,200,000.00.  For
purposes  of this  Agreement,  Tangible  Net Worth  shall  mean the total of all
assets appearing on a balance sheet of the Borrower  prepared in accordance with
generally accepted accounting  principles  consistently  applied, less the total
liabilities of the Borrower, as determined in accordance with generally accepted
accounting  principles  consistently  applied, less the amount of any intangible
assets as determined by the Bank in its discretion.

                  5.11.  Permitted  Debt. The Borrower shall not create,  incur,
assume, or suffer to exist any funded or current debt, or guarantee,  endorse or
otherwise be or become  contingently  liable in connection with the obligations,
stock, or dividends of any person,  except:  (a) debt  represented by the Notes;
(b) funded or current debt secured by mortgages  and other liens and  retentions
permitted under Section 5.4 hereof;  (c) contingent  liabilities  arising out of
the endorsement in the ordinary course of business of negotiable  instruments in
the course of collection  thereof;  and (d) current  liabilities  arising in the
ordinary course of business of the Borrower and which are not incurred for money
borrowed.

                  5.12.  Leases and  Purchases.  The Borrower shall not incur or
have  outstanding  any  obligations for the payment for purchases of property or
for rentals on account of the use or  possession  of real or  personal  property
(whether or not any express or implied  arrangement is made for the  acquisition
by the Borrower of title thereto at any time) if after giving effect thereto the
maximum  aggregate  amount of rentals for which the Borrower is obligated in any
fiscal year on all leases  having a term in excess of three  years would  exceed
$50,000.00.

                  5.13.  Investments.  The Borrower  shall not make or permit to
remain  outstanding  any loan or advance  to, or own,  purchase,  or acquire any
stock or securities of, any person,  excepting loans to employees not exceeding,
at any time, in the aggregate, $50,000.00 outstanding.



                                       13

<PAGE>



                  5.14.  Restricted  Payments.  The  Borrower  shall  not pay or
declare any dividend on any shares of any class of its capital stock or make any
other  distribution  on  account  of any  shares of any class of its  stock,  or
redeem,  purchase, or otherwise acquire,  directly or indirectly,  any shares of
any class of its capital stock in excess of $250,000.00 in any year.

                  5.15.  Transactions  with Affiliates.  The Borrower shall not,
directly or indirectly,  purchase,  acquire,  or lease any material  property or
service from, or sell,  transfer,  or lease any material property or service to,
any  Affiliate  (as  hereinafter  defined)  except in the  usual,  regular,  and
ordinary  course of business of the Borrower and upon fair and reasonable  terms
no less favorable to the Borrower than would result from arm's-length bargaining
with an unaffiliated  person. For purposes of this Agreement,  "Affiliate" shall
mean:  any  person  or  entity,  directly  or  indirectly,  through  one or more
intermediaries,  controlling,  controlled  by, or under common  control with the
Borrower; or any director,  officer,  trustee, or shareholder of the Borrower or
any  entity,  directly  or  indirectly,  through  one  or  more  intermediaries,
controlling, controlled by, or under common control with the Borrower.


                  Section 6.  DEFAULT AND REMEDIES.

                  6.1.  Events of Default.  Each of the following shall
constitute an "Event of Default" under this Agreement:

                           (a) The Borrower  fails to pay,  within ten (10) days
         after the date on which  payment  thereof is due,  any  installment  of
         principal  or  interest  on any of the  Notes or any  other sum due and
         payable under this Agreement, any of the Notes, or the Mortgage; or

                           (b)  the  Borrower  fails  to  keep  or  perform  any
         agreement, undertaking,  obligation, covenant or condition set forth in
         Section 5.2, 5.3 or 5.4 of this Agreement; or

                           (c) the  Borrower  fails to keep or perform any other
         agreement, undertaking, obligation, covenant, or condition set forth in
         this  Agreement  or any of the Loan  Documents  or any other  agreement
         between the Borrower and the Bank within  thirty (30) days after notice
         that  such  performance  is due and such  performance  remains  uncured
         within that period; or

                           (d) if  default  shall  occur in the  payment  of any
         principal,  interest,  or premium with respect to any indebt  edness of
         the Borrower or any Guarantor for borrowed money and such default shall
         continue for more than the period of grace, if any,  therein  specified
         and shall not have been effectively waived, or if any such indebtedness
         shall be declared due and payable prior to the stated maturity thereof;
         or




                                       14
  
<PAGE>



                         (e)   (i)    any    representation,    warranty    or
         certification,  made or given in or  pursuant to this Agree ment by the
         Borrower or  otherwise  made by the  Borrower in writing in  connection
         with this  Agreement,  proves to be  untrue  in any  respect  when such
         representation,  warranty or  certification is made or given hereunder;
         or (ii) any representation, warranty or certification, made or given in
         or pursuant to this  Agreement by the Borrower or otherwise made by the
         Borrower in writing in connection with this Agreement, although true in
         all respects when such represen tation,  warranty or certification  was
         made or  given,  proves to be untrue  in any  material  respect  at any
         subsequent time when such representation,  warranty or certification is
         operative  or   applicable   and  such   representation,   warranty  or
         certification continues to be untrue ten (10) days after written notice
         from the Bank to the Borrower; or

                           (f) the  Collateral or the Premises,  or any material
         part thereof, is damaged or destroyed by fire or other casualty and the
         cost to rebuild or  reconstruct  exceeds the face  amount of  insurance
         actually  collected or in the process of  collection  through  diligent
         efforts of the  Borrower,  and if the  Borrower  fails to deposit or to
         cause to be deposited with the Bank the deficiency within ten (10) days
         after the Bank's written  request  therefor,  unless such deficiency is
         less than $50,000.00; or

                           (g)      an order of condemnation by eminent domain
         proceedings is entered with respect to the Premises or any
         part thereof and is not dismissed or stayed; or

                           (h) any petition is filed or  proceeding is commenced
         for any  attachment,  levy,  or seizure of any property of the Borrower
         subject to a lien in favor of the Bank;  or any judgment or  judgments,
         writ or writs,  warrant  or  warrants  of  attachment,  or any  similar
         process or pro cesses in an  aggregate  amount in excess of  $50,000.00
         shall be entered or filed  against the Borrower or against any property
         or assets of the Borrower and remains  unvacated,  unbonded or unstayed
         for a period of sixty (60) days; or

                           (i) if the Borrower or any Guarantor: shall be unable
         to pay its debts as they become due; files a petition to take advantage
         of any  insolvency  act;  makes an  assignment  for the  benefit of its
         creditors; commences a proceeding for or consents to the appointment of
         a receiver,  trustee,  liquidator,  or  conservator of itself or of the
         whole or any  substantial  part of its property;  files a petition to a
         petition  under any chapter of the  Bankruptcy  Reform Act of 1994,  as
         amended,  or files a petition or seeks relief under or takes  advantage
         of any  other  reorganization,  arrangement  or  readjustment  of debt,
         insolvency,  or  receivership  law or statute  of the United  States of
         America or any state  thereof;  or if there is  commenced  against  the
         Borrower  or any  Guarantor  any  proceeding  for any of the  foregoing
         relief which is not  dismissed  or  withdrawn  within 90 days after the
         filing  thereof;  or if the  Borrower  or  any  Guarantor  by  any  act
         indicates  its consent to, or  approval or  authorization  of, any such
         proceeding or petition; or




                                       15

<PAGE>



                           (j) if  Stephen  M.  Merrick  shall  cease  to own of
         record  and  beneficially  at least  406,401  shares  of  common  stock
         representing  14.34% of 2,833,188 shares of common stock, if Stephen M.
         Merrick,  John H.  Schwan  and  Howard W.  Schwan  shall  cease to have
         beneficial  interest in shares of preferred stock as follows:  571,429,
         857,143 and  428,571.  Preferred  stock is held in a limited  liability
         company (CTI  Investors)  with one other  investor  having a beneficial
         interest in 714,286  shares.  CTI Investors  owns  2,571,969  shares of
         preferred stock out of a total outstanding of 2,857,143.  The preferred
         stock has the right to elect four of five directors of the Borrower and
         Stephen M.  Merrick,  John H. Schwan and Howard W.  Schwan  control CTI
         Investors.  Common and  preferred  stock are both  voting.  There are a
         total of 5,690,331 shares of common and preferred  outstanding of which
         Stephen M.  Merrick owns  17.18%,  John H. Schwan  15.06% and Howard W.
         Schwan 7.53%; or

                           (k)      if either Stephen M. Merrick, John H. Schwan
         or Howard W. Schwan ceases to be actively employed in their
         respective offices and positions held as of the date hereof;
         or

                           (l)      if any Guarantor shall die or be declared
         incompetent; or

                           (m)      if, in the reasonable opinion of the Bank,
         there shall be any material adverse change in the financial
         condition of the Borrower or any Guarantor.

                  6.2.  Remedies.  After the occurrence of any Event of Default,
the Bank shall have the right in addition to all the remedies conferred upon the
Bank by law or equity or the  terms of any of the Loan  Documents,  to do any or
all of the  following,  concurrently  or  successively,  without  notice  to the
Borrower:

                           (a)  Declare  the Notes to be,  and the  Notes  shall
         thereupon  become,  immediately  due and payable,  provided  that if an
         Event of Default  described in Section 6.1(i) shall occur or exist, the
         Notes shall  automatically  become immediately due and payable, in each
         case without presentment, demand, protest or notice of any kind, all of
         which are hereby expressly waived,  anything contained herein or in the
         Loan Documents to the contrary notwithstanding;

                           (b)  terminate  the  Bank's  obligations  under  this
         Agreement  to extend  credit  of any kind or to make any  disbursement,
         whereupon the commitment  and  obligations of the Bank to extend credit
         or to make disbursements hereunder shall terminate; and

                           (c)  exercise  all rights and  remedies  of a secured
         party  under the  Uniform  Commercial  Code and  otherwise,  including,
         without  limitation,  the  right to  foreclose  the  security  interest
         granted herein by any available  judicial or other procedure  and/or to
         take  possession  of any or all of the  Collateral  and the  books  and
         records relating thereto with or without  judicial  process,  for which
         purpose the Bank may enter on any or all of the  premises  where any of





                                       16

<PAGE>



         the Collateral or books or records may be situated and take  possession
         and remove the same  therefrom;  proceed to  protect  and  enforce  its
         rights or  remedies  either  by suit in equity or by action at law,  or
         both; require the Borrower to assemble any or all of the Collateral and
         any or all certif icates of title and other  documents  relating to the
         Collat eral at a place  designated  by the Bank;  charge or set off all
         sums  owing  to the  Bank by the  Borrower  against  any and all of the
         Borrower's  accounts  (including accounts held jointly with others) and
         credit balances at the Bank, regardless of the stated maturity thereof;
         and  exercise in the  Borrower's  name all rights  with  respect to the
         Collateral,  including the right to collect any and all money due or to
         become due,  endorse  checks,  notes,  drafts,  instru ments,  or other
         evidences of payment,  receive and open mail addressed to the Borrower,
         and settle,  adjust, or compromise any dispute with respect to any item
         of Collateral.

                  6.3. Rights and Remedies Cumulative.  All of the Bank's rights
and remedies, whether evidenced by this Agreement or by any other writing, shall
be cumulative and may be exercised  singularly or concurrently.  Election by the
Bank to pursue any remedy shall not exclude pursuit of any other remedy,  and an
election to make  expenditures or to take action to perform an obligation of the
Borrower  under this  Agreement,  after the failure of the  Borrower to perform,
shall not affect  the Bank's  right to  declare a default  and to  exercise  its
remedies.

                  Section 7.  REPRESENTATIONS AND WARRANTIES.  

The Borrower represents and warrants to the Bank as follows:

                  7.1. Power and Authority.  The Borrower is a corporation  duly
organized and validly  existing and in good standing under the laws of its state
of incorporation.  The Borrower has the requisite authority to execute,  deliver
and carry out the terms and provisions of this Agreement, and the Loan Documents
and other  documents to be executed and delivered by it in connection  with this
Agreement.  This  Agreement  constitutes,  and  the  Loan  Documents  and  other
documents to be executed and delivered in connection with this  Agreement,  when
executed and delivered  pursuant  hereto will  constitute,  the duly  authorized
obligations of the party or parties (other than the Bank) executing the same and
will be enforceable in accordance with their respective terms.

                  7.2. No Violation of  Agreements,  Etc. The Borrower is not in
default  under any  agreement  to which it is a party,  the effect of which will
materially  adversely  affect  performance  by the  Borrower of its  obligations
pursuant to and as contemplated by the terms and provisions of this Agreement or
any of the Loan Documents. Neither the execution and delivery of this Agreement,
the Loan  Documents  or other  documents  to be executed  and  delivered  by the
Borrower, or the performance of its obligations under this Agreement (a) violate
any presently existing  provisions of law or any presently  existing  applicable
order,  writ,  injunction  or  decree  of any  court or  government  department,
commission,  board,  bureau,  agency or instrumentality,  or (b) conflict or are
inconsistent  with or  result  in any  breach  of any of the  terms,  covenants,
conditions  or  provisions  of, or constitute a default  under,  any  indenture,
mortgage, deed of trust, instrument, document, agreement or contract of any kind
which  creates,  represents,  evidences  or  provides  for any  lien,  charge or
encumbrance  upon any of the  assets of the  Borrower,  or any other  indenture,
mortgage, deed of trust, instrument, document, agreement or contract of any kind
to which the Borrower is a party or by which the Borrower may be bound.





                                       17
<PAGE>



                  7.3. Financial Statements,  Financial Condition.  The Borrower
has furnished the Bank with  financial  statements of the Borrower as of and for
the fiscal year ended October 31 in each of the years 1993, 1994, and 1995 and a
balance sheet as of May 31, 1996 and statement of operations for the seven month
period then ended. Such financial  statements are true and correct,  subject, as
to the  interim  statements,  to changes  resulting  from  year-end  reviews and
adjustments,  and have been  prepared  in  accordance  with  generally  accepted
accounting  principles  consis tently followed  throughout the periods involved.
The balance sheets included therein fairly present the condition of the Borrower
as at the dates thereof, and the profit and loss and surplus statements included
therein fairly present the results of operations of the Borrower for the periods
indicated. There has been no material adverse change in the condition, financial
or otherwise, of the Borrower since May 31, 1996.

                  7.4.  No  Litigation.  Except  for an action  filed by NRS for
services performed by NRS in the aggregate of approximately  $105,000.00,  there
are no  actions,  suits or  proceedings  pending  or,  to the  knowledge  of the
Borrower,  threatened  against or affecting the Borrower before any court or any
governmental,  administrative, regulatory, adjudicatory or arbitrational body or
agency of any kind which will materially  adversely affect performance by any of
such parties of its obligations pursuant to and as contemplated by the terms and
provisions of this Agreement or the Loan Documents.

                  7.5.  Taxes.  The  Borrower  has filed  all state and  federal
income tax returns that are  required to be filed,  and has paid all taxes shown
to be due on such returns and such  assessments  received by the Borrower to the
extent that the same had become due.

                  7.6.  Title to Property.  The Borrower holds and will hold all
right,  title, and interest in and to its properties,  including the Collateral,
free and clear of all liens, claims and encumbrances,  except as permitted under
this Agreement.  The Trust holds and will hold all right, title, and interest in
and to its  properties,  including  the  Premises,  free and clear of all liens,
claims and encumbrances,  except as permitted under this Agreement. The Borrower
has no subsidiaries.

                  7.7.  Accounts  Receivable.   With  respect  to  the  Accounts
Receivable,   the  Borrower  represents  and  warrants  that,  unless  otherwise
indicated in writing by the Borrower:

                           (a) all Accounts  Receivable are genuine,  are in all
         respects  what they purport to be, are not  evidenced by a judgment and
         are  evidenced  by only  one,  if any,  executed  original  instrument,
         agreement, contract, or document;




                                       18

<PAGE>


                           (b) all Accounts Receivable represent undisputed bona
         fide transactions completed in accordance with the terms and provisions
         contained in any documents or agreements related thereto;

                           (c) the face amount shown on any schedule of Accounts
         Receivable  heretofore  or  hereafter  provided  to the  Bank  and  all
         invoices  and  statements  delivered  to the Bank with  respect  to any
         Accounts Receivable are or will be actually and absolutely owing to the
         Borrower and are not contingent for any reason;

                           (d) to the best of the  Borrower's  knowledge,  there
         are no set-offs,  counterclaims,  or disputes existing or asserted with
         respect to the Accounts  Receivable,  and the Borrower has not made any
         agreement with any account debtor for any deduction  therefrom,  except
         for  discounts and  allowances  allowed by the Borrower in the ordinary
         course of its business for prompt  payment,  all of which  discounts or
         allowances  are reflected in the  calculation of the face amount of the
         invoices to which such discounts or allowances relate;

                           (e) to the best of the  Borrower's  knowledge,  there
         are no  facts,  events,  or  conditions  which  in any way  impair  the
         validity or enforcement  of the Accounts  Receiv able or tend to reduce
         the amount payable thereunder from the invoice face amount shown on any
         schedule of Accounts Receivable delivered to the Bank;

                           (f) the  Borrower  has no  knowledge  of any  fact or
         circumstance  that would impair the validity or  collectibility  of the
         Accounts Receivable; and

                           (g) the Accounts  Receivable that the Borrower shall,
         expressly  or by  implication,  request  the Bank to treat as  Eligible
         Accounts  will,  as of the time such  request  is made,  conform in all
         requests to the conditions to be treated as Eligible Accounts.

                  7.8.  Inventory.  With respect to the Inventory,  the Borrower
represents  and  warrants  that,  unless  otherwise  indicated in writing by the
Borrower:

                           (a) all  inventory  is  located at the  location  set
         forth in Section 5.7 hereof or is Inventory that is in transit;

                           (b) no  Inventory  is,  or shall at any time or times
         hereafter  be,  stored with a bailee,  warehouseman,  or similar  party
         without the prior written consent of the Bank;


                           (c) no Inventory is under  consignment to or from any
         person;

                           (d) all Inventory is currently  usable and salable in
         the normal course of the Borrower's business; and





                                       19

<PAGE>

 

                           (e) the Inventory that the Borrower shall,  expressly
         or by  implication,  request  the Bank to treat as  Eligible  Inventory
         will,  as of the time such request is made,  conform in all respects to
         the conditions to be treated as Eligible Inventory.

                  7.9.  Compliance with Environmental  Laws. Except as disclosed
in  writing  to the Bank on or before  the date  hereof,  the  Premises  and its
present use complies,  and at all times shall comply,  with all applicable  laws
and  governmental  regulations  including,  without  limitation,  all applicable
federal,  state and local laws  pertaining to air and water  quality,  hazardous
waste, waste disposal, air emissions and other environmental matters, all zoning
and other land use  matters,  and utility  availability.  Except as disclosed in
writing to the Bank on or before the date hereof,  neither the Borrower  nor, to
the best of the  Borrower's  knowledge,  any  previous  owner or occupier of the
Premises,  used,  generated,  stored  or  disposed  of,  on,  under or about the
Premises any  Hazardous  Materials.  For purposes of this  Agreement,  Hazardous
Materials  shall mean and include any  hazardous  substance or any  pollutant or
contaminant   defined  as  such  in  (or  for  purposes  of)  the  Comprehensive
Environmental   Response,   Compensation,   and  Liability  Act,  any  so-called
applicable  "Superfund"  or "Superlien"  or  "Non-priority  Lien" law, the Toxic
Substances  Control Act, or the Resource  Conservation  and Recovery Act, all as
amended from time to time.  Further,  to the best of the  Borrower's  knowledge,
except as  disclosed  in writing to the Bank on or before the date  hereof,  the
Premises does not contain any underground tanks and does not contain and has not
in the past contained any asbestos-containing material in friable form.


                  7.10. Material Facts. Neither this Agreement nor any document,
financial statement,  credit information,  certificate or statement furnished to
the Bank by the Borrower  contains,  or will contain,  any untrue statement of a
material fact or omits, or will omit, to state a material fact necessary to make
the statements made not misleading.

                  7.11.  Representations and Warranties to be Continuing. All of
the foregoing  representations  and  warranties  will be true at the date of the
initial  disbursement  and at the dates of all subsequent  disbursements  of the
Loan. All representations,  warranties, covenants, and agreements made herein or
in any  certificate or other  document  delivered to the Bank by or on behalf of
the   Borrower   shall  be  deemed  to  have  been   relied  upon  by  the  Bank
notwithstanding any investigation heretofore or hereafter made by the Bank or on
its  behalf,  and shall  survive  the making of any or all of the  disbursements
contemplated hereby and shall continue in full force and effect as long as there
remains  unperformed  any  obligation to the Bank  hereunder or under any of the
Loan Documents.


                  Section 8.  MISCELLANEOUS PROVISIONS.

                  8.1. Notices. Any communications, requests or notices required
or appropriate  to be given under this Agreement  shall be in writing and deemed
given when delivered in person or when mailed by certified mail,  return receipt
requested,  deposited in the United States mail postage  pre-paid,  addressed to
the party for whom the notice is intended as follows:





                                       20

<PAGE>



         BORROWER:                      CTI Industries Corporation
                                        22160 North Pepper Road
                                        Barrington, IL 60010
                                        Attention: Stephen M. Merrick
                                                       President

         BANK:                          First American Bank
                                        975 Busse Road
                                        Elk Grove Village, Illinois 60007
                                        Attention: Martin J. Carmody
                                                       Exec. Vice President

These addresses may be changed by notice as provided herein.

                  8.2. No Waiver.  No failure by the Bank to exercise,  or delay
by the Bank in exercising, any right, power or privilege hereunder shall operate
as a waiver  thereof,  nor shall any  single or partial  exercise  of any right,
power or privilege  hereunder preclude any other or further exercise thereof, or
the exercise of any other  right,  power or  privilege.  The rights and remedies
provided in this  Agreement  are  cumulative  and not  exclusive of any right or
remedy  provided  by law.  No notice to or  demand on the  Borrower  in any case
shall, in itself,  entitle the Borrower to any other or further notice or demand
in similar or other  circumstances  or  constitute a waiver of the rights of the
Bank to any other or  further  action  in any  circumstances  without  notice or
demand.

                  8.3.  Binding  Effect.  This  Agreement and the Loan Documents
shall be binding upon and inure to the benefit of the respective  parties hereto
and their respective successors and assigns. This Agreement is made for the sole
benefit of the Borrower  and the Bank and no other person or persons  shall have
any benefits, rights or remedies under or by reason of this Agreement.

                  8.4. Further Assurances. The Borrower agrees that, at any time
or from time to time,  upon the written request of the Bank, it will execute and
deliver all such further  documents and do all such other acts and things as the
Bank may  reasonably  request  to give  effect  to this  Agreement  and the Loan
Documents.
                  8.5.  Time  of the  Essence.  Time is of the  essence  of this
Agreement and of every part hereof.  The obligations of the Bank hereunder shall
be of no further  force or effect if the initial  disbursement  of the Loan does
not occur on or before September 30, 1996.

                  8.6. Fees and  Expenses.  The Borrower  shall  promptly pay or
reimburse the Bank for all reasonable  expenses,  regardless of whether the Loan
is disbursed in whole or in part,  incurred in  connection  with the issuance of
the Bank's  commitment  letter and the  making of the Loan,  including,  but not
limited  to,  examina  tion  and  insurance  of  title  by  the  Title  Company,
preparation  and review of all Loan  Documents  by the Bank's  outside  counsel,
taxes of any kind,  appraisal,  surveys,  recording costs,  escrow  disbursement
costs,  inspection  costs and  attorney's  fees.  The  Borrower  shall  also pay
promptly to the Bank on demand the customary fees and out-of-pocket  expenses





                                       21
<PAGE>




of  the  Bank  in  connection  with  the  Bank's  periodic  examinations  of the
Collateral and  inspections  of books and records of the Borrower.  The Borrower
shall pay  promptly  to the Bank on demand  reasonable  attorneys'  fees and all
costs and other  expenses  paid or  incurred  by the Bank in duly  enforcing  or
exercising  its rights or reme dies  created by,  connected  with or provided in
this  Agreement,  the Notes,  the  Mortgage or the other Loan  Documents or as a
result of any litigation or threatened litigation or the preparation therefor in
which the Bank is a party or  threatened to be made a party and which in any way
whatsoever relates to this Agreement.

                  8.7.  Indemnity  Agreement.  The Borrower agrees to indemnify,
defend, and hold the Bank harmless from and against any and all losses, damages,
liabilities,  and expenses (including  reasonable  attorneys' fees) the Bank may
sustain as a consequence of the occurrence of any Event of Default or the breach
or  inaccuracy of any  representation  and warranty made by the Borrower in this
Agreement or any document, financial statement, credit information, certificate,
or statement  furnished to the Bank. The Borrower  agrees to indemnify,  defend,
and  hold the  Bank  harmless  from and  against  any and all  losses,  damages,
liabilities,  and expenses  (including  reasonable  attorneys' fees) that at any
time or from time to time may be paid,  incurred,  or  suffered  by, or asserted
against, the Bank for, with respect to, or as a direct or indirect result of the
presence on or under,  or the escape,  seepage,  leakage,  spillage,  discharge,
emission,  or release from,  the Premises or any part thereof,  into or upon any
land, the atmosphere,  or any water course,  body of water, or wet lands, of any
Hazardous  Material  occurring during or prior to the period of ownership of the
Premises  or any part  thereof  by the  Borrower  or as a result  of  conditions
existing  during  such  period  (including,   without  limitation,  any  losses,
liabilities,  damages,  or expenses asserted or arising under any applicable law
or regulation).  The provisions of and  undertakings  and indemni  fications set
forth in this  Section  shall  survive  the  payment  of the Notes and the other
obligations  of the Borrower to the Bank and shall not be affected by the Bank's
acquisition  of  any  interest  in  the  Premises,  whether  by  foreclosure  or
otherwise.

                  8.8.  Security for  Disbursements  and  Payments.  Any and all
disbursements,  payments  and  amounts  expended  by the Bank  pursuant  to this
Agreement,  and all other expenses  reimbursable by the Borrower,  shall, as and
when advanced or incurred, be and become evidenced and secured by this Agreement
and the Loan  Documents  and shall  bear  interest  from the date of  advance or
expenditure  at the rate  provided  in this  Agreement  or,  if no such  rate is
provided,  then at the highest  applicable  interest rate provided in the Notes.
Any Event of Default  which may occur under this  Agreement  shall  constitute a
default under the Loan Documents.

                  8.9. Entire  Agreement.  This Agreement and the Loan Documents
constitute  the  entire  agreement  between  the  parties  hereto and may not be
modified or amended in any manner other than by supplemental  written  agreement
executed by the parties  hereto.  This Agreement  supersedes any other agreement
made by the Bank with or for the benefit of the Borrower.




                                       22

<PAGE>





                  8.10.  Governing  Law.  This  Agreement  shall  be a  contract
governed by and construed in accordance with the laws of the State of Illinois.

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

BORROWER:                                   CTI Industries Corporation


                                              BY:/s/ Stephen M. Merrick
                                                     --------------------
                                                     Stephen M. Merrick
                                                          President

ATTEST:

BY:______________________
Name:
Title: Secretary


BANK:                                       First American Bank

                                              BY:/s/ Martin J. Carmody
                                                     --------------------
                                                     Martin J. Carmody
                                                    Exec. Vice President

 










                                       23



                                                                   EXHIBIT 10.16

                 THIRD AMENDMENT TO LOAN AND SECURITY AGREEMENT


                  This Agreement is made as of July 1, 1997 among CTI Industries
Corporation,  a Delaware corporation (the "Borrower"),  and First American Bank,
an Illinois banking  corporation (the "Bank"),  and Stephen M. Merrick,  John H.
Schwan, and Howard W.
Schwan (the "Guarantors").

                  Whereas,  the  Borrower and the Bank are parties to a Loan and
Security Agreement dated as of August 22, 1996, as it has been amended from time
to time (the "Loan  Agreement"),  and the Borrower is the maker of the Revolving
Note dated  August  22,  1996  payable to the order of the Bank in the  original
principal amount of $3,000,000.00  (the "Revolving  Note"),  and the Borrower is
the maker of the First Term Note dated  August 22, 1996  payable to the order of
the Bank in the  original  principal  amount of  $1,100,000.00  (the "First Term
Note"),  and the  Borrower is the maker of the Second Term Note dated August 22,
1996  payable  to the  order of the Bank in the  original  principal  amount  of
$2,200,000.00  (the  "Second  Term Note") each  delivered by the Borrower to the
Bank; and

                  Whereas, the obligations of the Borrower are secured by, among
other things: a security interest in all of Borrower's  assets; a first mortgage
made by American National Bank and Trust Company of Chicago, not personally, but
solely as Trustee under Trust  Agreement  dated  September 19, 1984 and known as
Trust No. 61978 (the "Trust") to secure the  obligations  of the Borrower  under
the Loan  Agreement  and the Second Term Note;  and a Collateral  Assignment  of
Beneficial Interest in the Trust (the "ABI")and

                  Whereas, the Guarantors have guaranteed the obligations of the
Borrower to the Bank pursuant to a Guaranty  dated August 22, 1996  (hereinafter
referred to as the "Guaranty"); and

                  Whereas,  on  November  21,  1996  the  Borrower  and the Bank
executed a First  Amendment  to Loan and  Security  Agreement  whereby  the Bank
temporarily increased the rate of the advance limit on eligible inventory; and

                  Whereas,  on March 21, 1997 the Borrower and the Bank executed
a Second Amendment to Loan and Security  Agreement  whereby the Bank temporarily
increased the rate of the advance limit on eligible inventory; and

                  Whereas,  the  Borrower and the Bank desire to enter into this
Agreement in order to extend additional indebtedness to the Borrower in the form
of a third and fourth term loans, extend the maturity of the Revolving Note, and
otherwise confirm the obligations of the Borrower under the Loan Agreement,  the
Note (as  hereinafter  defined),  the Guaranty,  the Mortgage,  the ABI, and all
other documents and instruments at any time  evidencing,  creating,  or securing
the  obligations  of  the  Borrower  to  the  Bank   (collectively,   the  "Loan
Documents").

                  Now,  therefore,  for good  and  valuable  consideration,  the
receipt and  sufficiency  of which are hereby  acknowledged,  the parties hereto
agree as follows:




                                       1

<PAGE>




                  1. Defined Terms.  Capitalized words used in this Agreement as
defined terms are used herein with the same  meanings as in the Loan  Agreement,
unless otherwise defined herein.

                  2.  Amendment  to  Loan  Agreement.  Section  1.1 of the  Loan
Agreement  shall be amended and restated and, as amended in its entirety,  reads
as follows:

                  1.1 Loan Amount.  Subject to and upon the terms and conditions
         set forth in this  Agreement,  the Bank agrees to lend to the Borrower,
         from time to time,  such sums as may be  requested  by the Borrower and
         which the Bank in its discretion  agrees to lend from time to time, the
         total of which  shall  not  exceed,  in the  aggregate,  $6,553,513.67,
         subject  to the  further  limits  hereinafter  set forth  (the  "Loan")
         pursuant to the First Term Loan,  the Second Term Loan,  the Third Term
         Loan, the Fourth Term Loan and the Revolving Loan hereinafter provided.

                  3. Amendment to Loan Agreement. The first paragraph in Section
1.1.3 of the Loan  Agreement  shall be amended and restated in its entirety and,
as amended, reads as follows:

                  1.1.3 Revolving Loan. The Bank agrees to lend to the Borrower,
         subject to and upon the terms and conditions  set forth herein,  at any
         time or from time to time on or after the date  hereof and on or before
         July 1,  1998,  such  amounts  (each  such  loan  and all  such  loans,
         collectively,  as the context  requires being herein referred to as the
         "Revolving  Loan") as may be  requested  by the  Borrower and which the
         Bank in its discretion agrees to lend from time to time, subject to the
         limitations hereinafter set forth. Within the limits and subject to and
         upon the terms and  conditions  herein  set  forth,  amounts  under the
         Revolving Loan may be borrowed and repaid and  reborrowed  from time to
         time.  Except as otherwise  permitted by the Bank, the aggregate unpaid
         principal  amount of the Revolving  Loan  outstanding at any time shall
         not   exceed   the  lesser  of  Three   Million   and  No/100   Dollars
         ($3,000,000.00)  or the Advance  Limit (as  hereinafter  defined).  The
         Revolving  Loan shall be evidenced by and be repayable with interest in
         accordance  with the  terms of this  Agreement  and a  promissory  note
         payable to the order of the Bank in the  original  principal  amount of
         $3,000,000.00   which   shall  be  dated  on  or  before  the   initial
         disbursement  of the  Revolving  Loan and  shall be duly  executed  and
         delivered by the Borrower (the "Revolving  Note"). For purposes of this
         Agreement,  the Advance  Limit shall be equal to the sum of: (i) 80% of
         the  Eligible   Accounts  (as  defined  in  the  Loan   Agreement)   or
         $3,000,000.00,  whichever is less;  and (ii) 25% of Eligible  Inventory
         (as defined in the Loan Agreement) or $1,000,000.00, whichever is less,
         except for the period from June 19, 1997 through  October 17, 1997 when
         the  advance  on  Eligible  Inventory  shall  be  increased  to  35% or
         $1,300,000.00, whichever is less.

                  4.       Amendment to Loan Agreement.   Section 1  of the Loan
Agreement shall be amended and restated in its entirety to add
the following sub-sections:



                                       2

<PAGE>




                  1.1.4  Third  Term  Loan.  The  Bank  agrees  to  lend  to the
         Borrower,  subject  to and upon the terms  and  conditions  herein  set
         forth,  the sum of Two Hundred Seventy Five Thousand and No/100 Dollars
         ($275,000.00)  (herein referred to as the "Third Term Loan"). The Third
         Term Loan shall be  evidenced  by and be  repayable  with  interest  in
         accordance  with the  terms of this  Agreement  and a  promissory  note
         payable to the order of the Bank in the  original  principal  amount of
         $275,000.00, which shall be dated on or before the initial disbursement
         of the Third Term Loan and shall be duly  executed and delivered by the
         Borrower (the "Third Term Note").

                  1.1.5  Fourth  Term  Loan.  The  Bank  agrees  to  lend to the
         Borrower,  subject  to and upon the terms  and  conditions  herein  set
         forth,   the  sum  of  Two   Hundred   Thousand   and  No/100   Dollars
         ($200,000.00)(herein referred to as the "Fourth Term Loan"). The Fourth
         Term Loan shall be  evidenced  by and be  repayable  with  interest  in
         accordance  with the  terms of this  Agreement  and a  promissory  note
         payable to the order of the Bank in the  original  principal  amount of
         $200,000.00, which shall be dated on or before the initial disbursement
         of the Fourth Term Loan and shall be duly executed and delivered by the
         Borrower (the "Fourth Term Note").

                  5.  Amendment  to  Loan  Agreement.  Section  1.2 of the  Loan
Agreement  shall be amended and  restated in its  entirety to add the  following
sub-sections:

                  2.1.4 Third Term Loan Disbursements. The Third Term Loan shall
         be disbursed,  as the Borrower shall direct,  upon the  satisfaction of
         the conditions set forth in Sections 2 and 3 of the Loan Agreement.

                  2.1.5  Fourth  Term Loan  Disbursements.  The Fourth Term Loan
         shall be disbursed, as the Borrower shall direct, upon the satisfaction
         of the conditions set forth in Sections 2 and 3 of the Loan Agreement.

                  6.  Amendment  to  Loan  Agreement.  Section  1.3 of the  Loan
Agreement  shall be amended and  restated in its  entirety to add the  following
sub-sections:

                  1.3.4 Third Term Loan  Interest and  Penalties  The Third Term
         Loan shall bear interest on its principal amount  outstanding from time
         to time at a rate per annum  equal to one  percent  (1%) per annum over
         the Bank's  Prime Rate,  which shall be adjusted  daily when and as the
         Bank's Prime Rate changes. Upon and after the occurrence of an Event of
         Default,  the Third  Term Loan  shall bear  interest  on its  principal
         amount  outstanding  from time to time at a rate per annum (the  "Third
         Term Loan Default  Rate") equal to four percent (4%) per annum over the
         Bank's Prime Rate, which shall be adjusted daily when and as the Bank's
         Prime Rate changes.  Interest  accruing  prior to maturity of the Third
         Term Loan (whether by lapse of time, acceleration, or other wise) shall
         be due and payable on the first day of each calendar month,  commencing
         with the month  following the date on which the first  disbursement  of
         the Third  Term Loan is made.  After  maturity  of the Third  Term Loan
         (whether by lapse of time, acceleration, or otherwise) accrued interest
         shall be due and payable  upon demand.  The  Borrower  shall pay a late
         charge of five  percent  (5%) of the  amount of any sum  payable to the
         Bank under this  Agreement  or any of the Notes that is received by the
         Bank  more than 10 days  after  the date on which it is due.  Such late
         charges  shall  be  due  and  payable  on the  due  date  of  the  next
         installment  of  principal  or  interest,  together  with  the  regular
         installment then due.




                                       3
<PAGE>



                  1.3.5 Fourth Term Loan  Interest and Penalties The Fourth Term
         Loan shall bear interest on its principal amount  outstanding from time
         to time at a rate per annum  equal to one  percent  (1%) per annum over
         the Bank's  Prime Rate,  which shall be adjusted  daily when and as the
         Bank's Prime Rate changes. Upon and after the occurrence of an Event of
         Default,  the Fourth  Term Loan shall bear  interest  on its  principal
         amount  outstanding  from time to time at a rate per annum (the "Fourth
         Term Loan Default  Rate") equal to four percent (4%) per annum over the
         Bank's Prime Rate, which shall be adjusted daily when and as the Bank's
         Prime Rate changes.  Interest  accruing prior to maturity of the Fourth
         Term Loan (whether by lapse of time, acceleration, or other wise) shall
         be due and payable on the first day of each calendar month,  commencing
         with the month  following the date on which the first  disbursement  of
         the Fourth  Term Loan is made.  After  maturity of the Fourth Term Loan
         (whether by lapse of time, acceleration, or otherwise) accrued interest
         shall be due and payable  upon demand.  The  Borrower  shall pay a late
         charge of five  percent  (5%) of the  amount of any sum  payable to the
         Bank under this  Agreement  or any of the Notes that is received by the
         Bank  more than 10 days  after  the date on which it is due.  Such late
         charges  shall  be  due  and  payable  on the  due  date  of  the  next
         installment  of  principal  or  interest,  together  with  the  regular
         installment then due.

                  7.       Amendment to Loan Agreement.  Section 1.4 of the Loan
Agreement  shall be amended and  restated in its  entirety to add the  following
sub-sections:

                  1.4.4 Third Term Loan  Maturity.  The Third Term Loan shall be
         due and payable in monthly  installments  of  $7,738.89  of  principal,
         commencing on November 1, 1997, and a like sum on the first day of each
         calendar month thereafter until the principal of and accrued and unpaid
         interest  on the  Third  Term Loan is paid in full,  provided  that the
         outstanding  principal of and accrued and unpaid  interest on the Third
         Term Loan, if not sooner paid in full, shall be due and payable in full
         on October 1, 2000 (or  earlier as provided  in this  Agreement  or the
         Third Term Note).

                  1.4.5 Fourth Term Loan Maturity. The Fourth Term Loan shall be
         due and payable in monthly  installments  of  $16,666.67  of principal,
         commencing  on August 1, 1997,  and a like sum on the first day of each
         calendar month thereafter until the principal of and accrued and unpaid
         interest on the Fourth Term Loan is paid in full, provided that the out
         standing  principal  of and accrued  and unpaid  interest on the Fourth
         Term Loan, if not sooner paid in full, shall be due and payable in full
         on July 1, 1998 (or earlier as provided in this Agreement or the Fourth
         Term Note).

                  8.  Amendment to Loan  Agreement.  Section  2.1(a) of the Loan
Agreement  shall be amended and restated in its entirety and, as amended,  reads
as follows:




                                       4
<PAGE>
 
 

                  (a) the First Term Note,  the Second Term Note, the Third Term
         Note, the Fourth Term Note, and the Revolving Note  (collectively,  the
         "Note");

                  9. Delivery of Loan  Documents The Borrower  shall execute and
deliver to the Bank:

                  (a) a First  Amendment to Revolving  Note in the form attached
         as Appendix A hereto providing that the Revolving Note shall be due and
         payable in full on July 1, 1998 (or  earlier as  provided  in the First
         Amendment to Revolving Note, or the Loan Agreement;

                  (b) a Third  Term  Note  dated  July 1,  1997 in the  original
         principal amount of $275,000.00;

                  (c) a Fourth  Term Note  dated  July 1,  1997 in the  original
         principal amount of $200,000.00;

                  (d) a Guaranty dated July 1, 1997 executed by the  Guarantors;
         and

                  (e)      an Officer's Certificate dated July 1, 1997.

                  10. Validity of Agreements. Except as specifically provided in
this Agreement, all of the terms,  provisions,  and covenants of the Borrower in
the Loan  Agreement,  the Note,  and the other Loan  Documents are now and shall
remain in full force and effect and have not been and shall not be  modified  in
any way and are hereby affirmed,  confirmed,  and ratified in all respects.  The
Borrower  and the  Guarantors  hereby  acknowledge  that  they have no claims or
offsets against, or defenses or counterclaims to, the enforcement by the Bank of
the Loan  Agreement,  the  Note  and the  Amendment,  or any of the  other  Loan
Documents.  After the date hereof,  all  references  to  "Agreement",  "hereof",
"herein",  or the like  appearing  in the Loan  Agreement  shall be deemed to be
references to the Loan Agreement as herein  amended or modified;  all references
to the "First  Term  Note," the  "Second  Term Note," the "Third Term Note," the
"Fourth Term Note," and the "Revolving Note" in the Loan Agreement, the Note, or
any other Loan Documents  shall be deemed to refer to the Note as amended by the
Third  Amendment  to Loan and Security  Agreement  and any  extension,  renewal,
refinancing, modification, amendment, or restructuring thereof.

                  11.      Miscellaneous Provisions.

                  a. This  Agreement  shall be governed by the internal  laws of
         the State of Illinois.

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

                  c. This Agreement shall be binding upon and shall inure to the
         benefit of  the parties  hereto  and  their  respective  successors and
         assigns.



 
                                        5

<PAGE>




                  d. This  Agreement  represents  the complete  agreement of the
         parties with respect to the subject  matter hereof and  supersedes  all
         prior  negotiations  and Agreements  with respect to the subject matter
         hereof.






                  In Witness hereof, the parties have executed this Agreement on
the date first written above.

                                    BORROWER:
                                          CTI Industries Corporation

Attest:
                                          By:/s/Stephen M. Merrick,
                                            ---------------------
                                            Stephen M. Merrick,
By:/s/Howard W. Schwan                           President
   ------------------ 
   Howard W. Schwan,
   Secretary
                                            BANK:
                                            First American Bank


                                          By:/s/ Martin J. Carmody
                                              ---------------------
                                               Martin J. Carmody,
                                               Executive Vice President


                                            GUARANTORS:


                                            /s/ Stephen M. Merrick
                                            ---------------------
                                            Stephen M. Merrick,ndividually


                                            /s/ John H. Schwan
                                            ---------------------
                                            John H. Schwan, Individually


                                            /s/ Howard W. Schwan
                                            ---------------------
                                            Howard W. Schwan, Individually





                                                                   Exhibit 10.17

                                 FIRST TERM NOTE

$1,100,000.00                                        Elk Grove Village, Illinois
                                                                 August 22, 1996
                                                           Loan No. 600804665-55


                  FOR  VALUE   RECEIVED,   the   undersigned,   CTI   Industries
Corporation, a Delaware corporation (the "Borrower"),  hereby promises to pay to
the order of First American Bank, an Illinois banking  corporation (the "Bank"),
the  principal  sum of One  Million  One  Hundred  Thousand  and No/100  Dollars
($1,100,000.00) on September 1, 2001 (or earlier as hereinafter provided), or so
much thereof as may be advanced by the Bank and evidenced by this Note under the
Loan and Security  Agreement  dated August 22, 1996 between the Borrower and the
Bank (the "Loan  Agreement"),  together  with  interest to maturity  (whether by
lapse  of time,  accel  eration,  or  otherwise)  on the  balance  of  principal
remaining  from time to time  outstanding  at a fluctuating  rate (or such lower
interest rate as determined  by Section 1.3.4 of the Loan  Agreement)  per annum
equal to one percent (1%) per annum over the Prime Rate  announced  from time to
time by the Bank  (which may not be the Bank's  lowest rate of  interest)  which
shall be  adjusted  daily when and as the Bank's  Prime Rate  changes.  Interest
shall be calculated on the basis of a 360-day year and actual days.

                  Unless  accelerated  as  hereinafter  provided or as otherwise
provided in the Loan Agreement,  the principal sum outstanding  shall be payable
in installments of $18,333.33 of principal per month payable on the first day of
each calendar month commencing with the month of October,  1996 and on the first
day of each succeeding month until this Note is fully paid except that the final
payment of  principal,  if not sooner  paid,  shall be due on September 1, 2001.
Accrued interest shall be paid on the first day of the month following the month
in which the first  disbursement  evidenced  by this Note is made under the Loan
Agreement and  thereafter on the first day of each  succeeding  month until this
Note is fully paid,  except that the final  payment of  interest,  if not sooner
paid,  shall be due on September 1, 2001.  If an Event of Default (as defined in
the Loan Agreement)  shall occur,  the outstanding  principal of and accrued and
unpaid  interest  on this Note  shall  become  immediately  due and  payable  as
provided in the Loan Agreement without notice.

                  All payments on account of the indebtedness  evidenced by this
Note (other than required  prepayments which shall be applied as provided in the
Loan  Agreement and optional  prepayments  which shall be applied as provided in
this  Note)  shall be  applied  first to accrued  and  unpaid  interest  and the
remainder  to  principal.  Payments on this Note shall be made at the offices of
the Bank or at such other office as the legal holder of this Note may, from time
to time, designate in writing.

                  Notwithstanding anything to the contrary contained herein, the
undersigned  agrees to pay a late charge of five  percent  (5%) of the amount of
any monthly installment received more than 10 days after the installment is due.
Late charges shall be due and payable on the due date of the next installment of
principal or interest, together with the regular installment then due.

                  Upon and  after the  occurrence  of an Event of  Default,  the
undersigned  shall pay interest at the rate (the "Default Rate") of four percent
(4%) per annum  over the  Bank's  Prime  Rate  then in  effect,  which  shall be
adjusted daily when and as the Bank's Prime Rate changes.



                                       -1-

<PAGE>




                                 First Term Note
                                    Page Two


                  Except as otherwise provided in the Loan Agreement,  this Note
may be prepaid in whole or in part without premium or penalty at any time at the
option of the  undersigned in accordance  with the Loan  Agreement.  Any partial
prepayment  made at the option of the  undersigned  shall be applied against the
principal  amount  outstanding  and  shall  not  postpone  the  due  date of any
subsequent  monthly  installment or change the amount of such installment unless
the Bank shall otherwise agree in writing.

                  This  Note  is  secured  by  the  Loan   Agreement  and  other
documents,  agreements,  and instruments executed by the Borrower.  This Note is
made and delivered  pursuant to the Loan Agreement and is subject to the further
terms and  conditions  thereof,  including the right of the holder to accelerate
payment of the  principal  of and accrued  and unpaid  interest on this Note and
other  remedies  upon the  occurrence  of an Event of Default,  all of which are
hereby incorporated and made a part of this Note by reference.

                  Any waiver of any payment due  hereunder or the  acceptance by
the Bank of partial payments hereunder shall not, at any other time, be taken to
be a  waiver  of the  terms  of this  Note or the Loan  Agreement  or any  other
agreement between the Borrower and the Bank.

                  The makers, sureties,  guarantors, and endorsers of this Note,
if any,  jointly and severally hereby waive notice of and consent to any and all
extensions  of this Note or any part  thereof  without  notice,  and each hereby
waives demand,  presentment for payment,  notice of nonpayment,  and protest and
any and all  notice of  whatever  kind or  nature  and the  exhaustion  of legal
remedies  herein,  or any  release  of  liability  or any other  indulgences  or
forbearances whatsoever,  without releasing or in any way affecting the personal
liability of any other party hereunder.

                  This Note  shall be the joint and  several  obligation  of all
makers,  sureties,  guarantors,  and  endorsers  and shall be binding upon them,
their heirs, personal representatives, and assigns.

                  In the event the holder of this Note shall  refer this Note to
an attorney for collection, the undersigned agrees to pay, in addition to unpaid
principal and interest,  all of the costs and expenses incurred in attempting or
effecting collection,  including reasonable attorneys' fees, whether or not suit
is instituted.

                  IN WITNESS WHEREOF,  the undersigned has executed this Note as
of the date first written above.

Attest:                                 CTI Industries Corporation


_________________________               BY: /s/Stephen M. Merrick  
- -------------------------                   -------------------------  
                                                
Name: ___________________                      Stephen M. Merrick 

Title:___________________                          President 



                                                                   EXHIBIT 10.18


                                Second Term Note

$2,200,000.00                                            Elk Grove Village, IL
                                                               August 19, 1996
                                                         Loan No. 600804665-57


                  FOR  VALUE   RECEIVED,   the   undersigned,   CTI   Industries
Corporation, a Delaware corporation (the "Borrower"),  hereby promises to pay to
the order of First American Bank, an Illinois banking  corporation (the "Bank"),
the  principal  sum of Two  Million  Two  Hundred  Thousand  and No/100  Dollars
($2,200,000.00) on September 1, 2001 (or earlier as hereinafter provided), or so
much thereof as may be advanced by the Bank and evidenced by this Note under the
Loan and Security  Agreement of even date between the Borrower and the Bank (the
"Loan Agreement"), together with interest to maturity (whether by lapse of time,
acceleration,  or otherwise) on the balance of principal  remaining from time to
time outstanding at a rate per annum equal to eight and  three-quarters  percent
(8.75%).  Interest shall be calculated on the basis of a 360-day year and actual
days.

                  Unless  accelerated  as  hereinafter  provided or as otherwise
provided in the Loan Agreement,  the principal sum outstanding  shall be payable
in equal  installments of $19,617.26 of principal and interest per month payable
on the first day of each calendar month  commencing with the month of October 1,
1996 and on the  first day of each  succeeding  month  until  this Note is fully
paid,  except that the final payment of principal  and  interest,  if not sooner
paid,  shall be due on September 1, 2001.  If an Event of Default (as defined in
the Loan Agreement)  shall occur,  the outstanding  principal of and accrued and
unpaid  interest  on this Note  shall  become  immediately  due and  payable  as
provided in the Loan Agreement without notice.

                  All payments on account of the indebtedness  evidenced by this
Note (other than required  prepayments which shall be applied as provided in the
Loan  Agreement and optional  prepayments  which shall be applied as provided in
this  Note)  shall be  applied  first to accrued  and  unpaid  interest  and the
remainder  to  principal.  Payments on this Note shall be made at the offices of
the Bank or at such other office as the legal holder of this Note may, from time
to time, designate in writing.


                  Notwithstanding anything to the contrary contained herein, the
undersigned  agrees to pay a late charge of five  percent  (5%) of the amount of
any monthly installment received more than 10 days after the installment is due.
Late charges shall be due and payable on the due date of the next installment of
principal or interest, together with the regular installment then due.


<PAGE>




                                Second Term Note
                                    Page Two

                  Upon and  after the  occurrence  of an Event of  Default,  the
undersigned  shall pay interest at the rate (the  "Default  Rate") of eleven and
three-quarters percent (11.75%) per annum.

                  Except  as  otherwise  provided  in  Section  1.6 of the  Loan
Agreement,  this Note may be  prepaid  in whole or in part  without  premium  or
penalty at any time at the option of the undersigned in accordance with the Loan
Agreement. Any partial prepayment made at the option of the undersigned shall be
applied against the principal amount  outstanding and shall not postpone the due
date  of any  subsequent  monthly  installment  or  change  the  amount  of such
installment unless the Bank shall otherwise agree in writing.


         This Note is  secured by the Loan  Agreement,  the  Mortgage  and other
documents,  agreements,  and instruments executed by the Borrower.  This Note is
made and delivered  pursuant to the Loan Agreement and is subject to the further
terms and  conditions  thereof,  including the right of the holder to accelerate
payment of the  principal  of and accrued  and unpaid  interest on this Note and
other  remedies  upon the  occurrence  of an Event of Default,  all of which are
hereby incorporated and made a part of this Note by reference.

                  Any waiver of any payment due  hereunder or the  acceptance by
the Bank of partial payments hereunder shall not, at any other time, be taken to
be a  waiver  of the  terms  of this  Note or the Loan  Agreement  or any  other
agreement between the Borrower and the Bank.

                  The makers, sureties,  guarantors, and endorsers of this Note,
if any,  jointly and severally hereby waive notice of and consent to any and all
extensions  of this Note or any part  thereof  without  notice,  and each hereby
waives demand,  presentment for payment,  notice of nonpayment,  and protest and
any and all  notice of  whatever  kind or  nature  and the  exhaustion  of legal
remedies  herein,  or any  release  of  liability  or any other  indulgences  or
forbearances whatsoever,  without releasing or in any way affecting the personal
liability of any other party hereunder.

                  This Note  shall be the joint and  several  obligation  of all
makers,  sureties,  guarantors,  and  endorsers  and shall be binding upon them,
their heirs, personal representatives, and assigns.

                  In the event the holder of this Note shall  refer this Note to
an attorney for collection, the undersigned agrees to pay, in addition to unpaid
principal and interest,  all of the costs and expenses incurred in attempting or
effecting collection,  including reasonable attorneys' fees, whether or not suit
is instituted.

                  IN WITNESS WHEREOF,  the undersigned has executed this Note as
of the date first written above.

Attest:                                              CTI Industries Corporation


/s/ Howard W. Schwan                              BY: /s/ John H. Scwan
- --------------------                                  ---------------------
    Howard W. Schwan                                     John H. Schwan
    Vice President                                   Chief Executive Officer





                                                                   EXHIBIT 10.19

                                 REVOLVING NOTE

 $3,000,000.00                                       Elk Grove Village, Illinois
                                                                 August 22, 1996
                                                           Loan No. 600804665-55


                  FOR  VALUE   RECEIVED,   the   undersigned,   CTI   Industries
Corporation, a Delaware corporation (the "Borrower"),  hereby promises to pay to
the order of First American Bank, an Illinois banking  corporation (the "Bank"),
the  principal sum of Three Million and No/100  Dollars  ($3,000,000.00),  or so
much thereof as may be advanced by the Bank and evidenced by this Note under the
Loan and Security  Agreement  dated August 19, 1996 between the Borrower and the
Bank (the "Loan  Agreement"),  on September  1, 1997 (or earlier as  hereinafter
provided),  together  with  interest  to  maturity  (whether  by  lapse of time,
acceleration,  or other wise) on the balance of principal remaining from time to
time  outstanding at a fluctuating  rate per annum equal to one percent (1%) per
annum over the Prime Rate announced from time to time by the Bank (which may not
be the Bank's lowest rate of interest) which shall be adjusted daily when and as
the Bank's Prime Rate  changes.  Interest  shall be calculated on the basis of a
360-day year and actual days.

                  Unless accelerated or prepayable as hereinafter provided or as
otherwise provided in the Loan Agreement, the principal sum outstanding shall be
payable on September 1, 1997. Accrued interest shall be paid on the first day of
the month following the month in which the first disbursement  evidenced by this
Note is made under the Loan  Agreement  and  thereafter on the first day of each
succeeding month until this Note is fully paid, except that the final payment of
interest,  if not sooner paid, shall be due on September 1, 1997. If an Event of
Default  (as  defined  in the  Loan  Agreement)  shall  occur,  the  outstanding
principal  of and  accrued  and  unpaid  interest  on  this  Note  shall  become
immediately due and payable as provided in the Loan Agreement without notice.

                  All payments on account of the indebtedness  evidenced by this
Note (other than required  prepayments which shall be applied as provided in the
Loan  Agreement)  shall be applied first to accrued and unpaid  interest and the
remainder  to  principal.  Payments on this Note shall be made at the offices of
the Bank or at such other office as the legal holder of this Note may, from time
to time, designate in writing.

                  Notwithstanding anything to the contrary contained herein, the
undersigned  agrees to pay a late charge of five  percent  (5%) of the amount of
any monthly installment received more than 10 days after the installment is due.
Late charges shall be due and payable on the due date of the next installment of
interest, together with the regular installment then due.


<PAGE>





                                 Revolving Note
                                    Page Two


                  Upon and  after the  occurrence  of an Event of  Default,  the
undersigned  shall pay interest at the rate (the "Default Rate") of four percent
(4%) per annum  over the  Bank's  Prime  Rate  then in  effect,  which  shall be
adjusted daily when and as the Bank's Prime Rate changes.

                  Except as otherwise provided in the Loan Agreement,  this Note
may be prepaid in whole or in part without premium or penalty at any time at the
option of the undersigned in accordance with the Loan Agreement.

                  This  Note  is  secured  by  the  Loan   Agreement  and  other
documents,  agreements,  and instruments executed by the Borrower.  This Note is
made and delivered  pursuant to the Loan Agreement and is subject to the further
terms and  conditions  thereof,  including the right of the holder to accelerate
payment of the  principal  of and accrued  and unpaid  interest on this Note and
other  remedies  upon the  occurrence  of an Event of Default  and the  required
prepayment  of  the  principal  of  this  Note  upon  certain  other  events  or
conditions, all of which are hereby incorporated and made a part of this Note by
reference.

                  Any waiver of any payment due  hereunder or the  acceptance by
the Bank of partial payments hereunder shall not, at any other time, be taken to
be a  waiver  of the  terms  of this  Note or the Loan  Agreement  or any  other
agreement between the Borrower and the Bank.

                  The makers, sureties,  guarantors, and endorsers of this Note,
if any,  jointly and severally hereby waive notice of and consent to any and all
extensions  of this Note or any part  thereof  without  notice,  and each hereby
waives demand,  presentment for payment,  notice of nonpayment,  and protest and
any and all  notice of  whatever  kind or  nature  and the  exhaustion  of legal
remedies  herein,  or any  release  of  liability  or any other  indulgences  or
forbearances whatsoever,  without releasing or in any way affecting the personal
liability of any other party hereunder.

                  This Note  shall be the joint and  several  obligation  of all
makers,  sureties,  guarantors,  and  endorsers  and shall be binding upon them,
their heirs, personal representatives, and assigns.

                  In the event the holder of this Note shall  refer this Note to
an attorney for collection, the undersigned agrees to pay, in addition to unpaid
principal and interest,  all of the costs and expenses incurred in attempting or
effecting collection,  including reasonable attorneys' fees, whether or not suit
is instituted.

                  IN WITNESS WHEREOF,  the undersigned has executed this Note as
of the date first written above.

                                              CTI Industries Corporation


                                              BY:/s/ John H. Schwan
                                                 ---------------------
                                                     John H. Schwan
                                                 Chief Executive Officer


ATTEST

/s/ Howard W. Schwan
- --------------------
Howard W. Schwan
Vice President


                                                   
                                                                   EXHIBIT 10.20

THIS INSTRUMENT WAS                 )
PREPARED BY AND AFTER               )
RECORDING RETURN TO:                )
Maria F. Cardone                    )
First American Bank                 )
975 Busse Road                      )
Elk Grove Village,                  )
 Illinois 60007                     )
                                    )
PERMANENT INDEX #:                  )
13-21-400-014                       )
                                    )
STREET ADDRESS:                     )
22160 North Pepper Road             )
Barrington, IL 60010                )




                                    MORTGAGE


                  THIS  MORTGAGE,  made  August 22,  1996,  by and  between  CTI
Industries  Corporation,  a Delaware  corporation  (hereinafter  referred  to as
"Mortgagor"),   and  First  American  Bank,  an  Illinois  banking   corporation
(hereinafter referred to as "Mortgagee");

                                   WITNESSETH:

                  WHEREAS,  Mortgagor  is justly  indebted to  Mortgagee  in the
principal  sum  of  Two  Million  Two  Hundred   Thousand  and  No/100   Dollars
($2,200,000.00), evidenced by the certain Second Term Note of even date herewith
(the  "Note"),  made by Mortgagor  pursuant to the Loan and Security  Agreement,
dated August 19, 1996 between  Mortgagor and Mortgagee  (the "Loan  Agreement"),
and made  payable to the order of and  delivered to  Mortgagee,  in and by which
Note the  Mortgagor  promised to pay the principal sum and interest as set forth
in the Note in  installments as provided in the Note, with a final maturity date
occurring on September 1, 2001 (or earlier as so provided in the Note).

                  NOW,  THEREFORE,  Mortgagor,  to  secure  the  payment  of the
principal  sum of money  and the  interest  and  other  charges  and sums due in
accordance with the terms, provisions and limitations of this Mortgage, the Note
(and all extensions,  renewals,  refinancings,  modifications,  amendments,  and
replacements  thereof),  and the Loan Agreement and the  performance of the cove
nants and  agreements  herein  contained by Mortgagor to be  performed,  and the
performance of the covenants and  agreements  contained in the Loan Agreement to
be  performed  by the  Mortgagor,  and also in  consideration  of the sum of One
Dollar ($1.00) in hand paid, the receipt of which is hereby  acknowledged,  does
by these  presents  MORTGAGE  and CONVEY  unto  Mortgagee,  its  successors  and
assigns,  the real estate  described on Exhibit A attached hereto and all of its
estate, right, title and interest therein, situated, lying and being in the City
of Barrington,  County of Lake, and State of Illinois,  which, with the property
hereinafter described, is referred to herein as the "Premises";



                                       1
<PAGE>



                  TOGETHER   with  all   improvements,   tenements,   easements,
fixtures,  and appurtenances thereto belonging,  and all rents, issues,  profits
and monies for so long and during all such times as  Mortgagor  may be  entitled
thereto  (which are pledged  primarily  and on a parity with the real estate and
not  secondarily),  including,  without  limiting the  foregoing,  if and to the
extent owned by Mortgagor: (a) all fixtures, fittings, furnishings,  appliances,
apparatus,  equipment and machinery including,  without limitation,  all gas and
electric fixtures,  radiators,  heaters, engines and machinery, boilers, ranges,
ovens,  elevators and motors,  bathtubs,  sinks, water closets,  basins,  pipes,
faucets and other  air-conditioning,  plumbing  and heating  fixtures,  mirrors,
mantles, refrigerating plants, refrigerators,  iceboxes, dishwashers, carpeting,
furniture,  laundry  equipment,  cooking  apparatus and  appurtenances,  and all
building  material,  supplies and  equipment  now or hereafter  delivered to the
Premises and intended to be installed  therein;  all other fixtures and personal
property of whatever kind and nature at present contained in or hereafter placed
in any building standing on the Premises; such other goods, equipment,  chattels
and personal  property as are usually  furnished  by landlords in letting  other
premises of the  character of the  Premises;  and all  renewals or  replacements
thereof or  articles  in  substitution  thereof;  and all  proceeds  and profits
thereof and all of the estate, right, title and interest of the Mortgagor in and
to all  property  of any nature  whatsoever,  now or  hereafter  situated on the
Premises or intended to be used in connection  with the operation  thereof;  (b)
all of the right,  title and interest of the Mortgagor in and to any fixtures or
personal  property  subject to a lease  agreement,  conditional  sale agreement,
chattel  mortgage,  or security  agreement,  and all  deposits  made  thereon or
therefor,  together  with the  benefit of any  payments  now or  hereafter  made
thereon;  (c) all leases and use  agreements of  machinery,  equipment and other
personal  property of Mortgagor in the categories  hereinabove set forth,  under
which Mortgagor is the lessee of, or entitled to use, such items; (d) all rents,
income, profits, revenues,  receipts,  leases, tenancies,  licenses or other use
agreements or arrangements now existing or hereafter  created of the Premises or
any part thereof  including  any business  conducted  thereon) with the right to
receive and apply the same to  indebtedness  due  Mortgagee  and  Mortgagee  may
demand,  sue for and recover  such  payments but shall not be required to do so;
(e) all judgments,  awards of damages and settlements hereafter made as a result
of or in lieu of any taking of the  Premises  of any part  thereof  or  interest
therein under the power of eminent domain,  or for any damage (whether caused by
such taking or  otherwise)  to the Premises or the  improvements  thereon or any
part  thereof or interest  therein,  including  any award for change of grade of
streets; (f) all proceeds of the conversion,  voluntary or involuntary of any of
the foregoing into cash or liquidated  claims; (g) any monies on deposit for the
payment of real estate taxes or special  assessments against the Premises or for
the payment of premiums on policies of fire and other hazard insurance  covering
the collateral  described  hereunder or the Premises,  and all proceeds paid for
damage done to the collateral  described hereunder or the Premises;  and (h) all
substitutions,  replacements,  additions and proceeds,  including  insurance and
condemnation  award  proceeds,  of any  of  the  foregoing  property;  it  being
understood that the enumeration of any specific articles of property shall in no
way  exclude  or be held to  exclude  any  items of  property  not  specifically
mentioned.  All of the land, estate and property  hereinabove  described,  real,




                                       2

<PAGE>



personal and mixed,  whether  affixed or annexed or not (except where  otherwise
hereinabove specified) and all rights hereby conveyed and mortgaged are intended
so to be as a unit and are hereby understood, agreed and declared to form a part
and  parcel of the real  estate  and to be  appropriated  to the use of the real
estate,  and shall be for the purposes of this Mortgage deemed to be real estate
and conveyed and mortgaged  hereby.  As to any of the property  aforesaid  which
(notwithstanding  the aforesaid  declaration  and agreement)  does not so form a
part and parcel of the real estate,  this  Mortgage is hereby  deemed  tobe,  as
well, a security  agreement  under the Uniform  Commercial Code in effect in the
jurisdiction in which the Premises are located  (hereinafter  referred to as the
"UCC") for the purpose of creating a security  interest in such property,  which
Mortgagor  hereby  grants to Mortgagee as Secured Party (as defined in the UCC),
securing the indebtedness and obligations of Mortgagor, and Mortgagee shall have
in addition to its rights and  remedies  hereunder  all rights and remedies of a
Secured  Party under the UCC. As to the above  personal  property  which the UCC
classifies as fixtures,  this instrument  shall  constitute a fixture filing and
financing statement under the UCC.

                  Mortgagor  covenants  (a) that it is  lawfully  seized  of the
Premises,  (b) that the same are  subject  only to (i) the liens,  encumbrances,
conditions,  restrictions,  easements,  leases,  and  other  matters,  rights or
interests  disclosed in Schedule B (or an equivalent  section or portion) of the
mortgage loan title insurance  policy  delivered to Mortgagee,  and (ii) matters
disclosed in writing by Mortgagor to Mortgagee,  and (c) that it has good right,
full power and lawful authority to convey and mortgage the same and that it will
forever  defend the Premises and the quiet and peaceful  possession  of the same
against the lawful claims of all persons whomsoever.

                  TO HAVE  AND TO HOLD the  Premises  unto  the  Mortgagee,  its
successors and assigns, forever, for the purposes and uses herein set forth.


                      IT IS FURTHER UNDERSTOOD AND AGREED THAT:

                  1.  Maintenance,  Repair  and  Restoration  of Im  provements,
Payment of Prior Liens.  Mortgagor shall (a) promptly repair, restore or rebuild
any buildings or improvements  now or hereafter on the Premises which may become
damaged or be  destroyed;  (b) keep the Premises in good  condition  and repair,
without waste,  and free from mechanics' liens or other liens or claims for lien
not expressly subordinated to the lien hereof (except for mechanics' liens being
contested in good faith and as to which adequate reserves have been set aside in
conformity with generally accepted accounting principles consistently maintained
by Mortgagor);  (c) pay when due any indebtedness which may be secured by a lien
or charge on the Premises superior to the lien hereof,  and upon request exhibit
satisfactory  evidence of the  discharge  of such prior lien to  Mortgagee;  (d)
complete  within a reasonable time all public  improvements  and any building or
buildings now or at any time in process of construction  upon the Premises;  (e)
comply with all requirements of law,  municipal  ordinances,  or restrictions of
record with respect to the Premises and the use thereof; (f) make alterations in
the Premises only in accordance with plans and  specifications  duly approved by
Mortgagee; (g) suffer or permit no change in the general nature of the occupancy
of the Premises,  without Mortgagee's written consent; (h) initiate or acquiesce
in no zoning variation or reclassification, without Mortgagee's written consent;
(i) pay the  indebtedness  secured hereby when due according to the terms hereof
or of the Loan Agreement and the Note.




                                       3

<PAGE>





                  2. Payment of Taxes.  Mortgagor  shall pay, before any penalty
attaches (except to the extent diligently contested in good faith by appropriate
proceedings  and  provided  proper  reserves  are  established  on the  books of
Mortgagor), all general taxes, and shall pay special taxes, special assessments,
water charges,  sewer service  charges,  and other charges  against the Premises
when due,  and shall  furnish to Mortgagee  paid tax receipts  within sixty (60)
days after the final due date of such  taxes.  Mortgagee  reserves  the right to
require  Mortgagor to make monthly  deposits into an escrow account  established
and  controlled  by  Mortgagee  for the  payment of taxes  under terms and in an
amount satisfactory to Mortgagee.

                  3.   Insurance.   Mortgagor  shall  cause  all  buildings  and
improvements  now or hereafter  situated on the  Premises to be insured  against
loss or damage by fire and such other  hazards as may be requested  from time to
time by Mortgagee,  including,  but not limited to, hazards  ordinarily  insured
against by other companies  similarly  situated in operating like businesses and
properties,  and including  comprehensive public liability insurance as required
by Mortgagee and flood  insurance if the Premises lie within an area  designated
by any  government  agency as a flood risk area. All policies of insurance to be
furnished  hereunder  shall be in forms,  companies and amounts  satisfactory to
Mortgagee,  with mortgagee  clauses  attached to all policies in favor of and in
form  satisfactory  to  Mortgagee,  including  a  provision  requiring  that the
coverage  evidenced  thereby  shall not be  terminated  or  materially  modified
without  thirty (30) days' prior written notice to Mortgagee.  Without  limiting
the generality of the  foregoing,  property and casualty  insurance  shall be in
amounts  and  forms  insuring  the  full  replacement  cost of fixed  assets  of
Mortgagor.  All policies  shall name  Mortgagee as an additional  insured and as
loss payee.  Mortgagor  shall deliver all  policies,  including  additional  and
renewal policies,  to Mortgagee,  and, in the case of insurance about to expire,
shall  deliver  renewal  policies  not less  than ten (10)  days  prior to their
respective dates of expiration.  Mortgagor shall not take out separate insurance
concurrent in form or contributing in the event of loss with that required to be
maintained  hereunder  unless  Mortgagee  is included  thereon  under a standard
mortgagee clause  acceptable to Mortgagee.  Mortgagor shall  immediately  notify
Mortgagee  whenever any such separate  insurance is taken out and shall promptly
deliver to Mortgagee the policy or policies of such insurance.

                  4.  Adjustment  of Losses  With  Insurer  and  Application  of
Proceeds  of  Insurance.  In case of loss or damage  by fire or other  casualty,
Mortgagee  is  authorized  to (a) settle and  adjust any claim  under  insurance
policies which insure against such risks,  or (b) allow  Mortgagor to agree with
the  insurance  company or  companies on the amount to be paid in regard to such
loss. In either case, Mortgagee is authorized to collect and issue a receipt for
any such insurance  money. At the option of Mortgagee,  such insurance  proceeds
may be applied in reduction of the indebtedness  secured hereby,  whether due or
not, or may be held by Mortgagee and used to reimburse Mortgagor for the cost of
the  rebuilding or  restoration  of buildings or  improvements  on the Premises.
Irrespective of whether such insurance proceeds are used to reimburse  Mortgagor
for the cost of rebuilding or  restoration or not, and  irrespective  of whether
such insurance proceeds are or are not adequate for such purpose,  the buildings
and  improvements  shall be so restored 






                                       4

<PAGE>





or  rebuilt  so as to be of at least  equal  value  and  substantially  the same
character  as prior to such damage or  destruction.  If the cost of  rebuilding,
repairing or restoring the building and improvements  can reasonably  exceed the
sum of  TWENTY-FIVE  THOUSAND AND 00/100  DOLLARS  ($25,000.00),  then Mortgagor
shall  obtain  Mortgagee's  approval of plans and  specifications  for such work
before such work shall be commenced.  In any case, where the insurance  proceeds
are made  available for  rebuilding  and  restoration,  such  proceeds  shall be
disbursed in the manner and under the conditions  that Mortgagee may require and
upon Mortgagee being furnished with satisfactory  evidence of the estimated cost
of  completion  thereof  and with  architect's  certificates,  waivers  of lien,
contractor's and subcontractors' sworn statements and other evidence of cost and
payments so that  Mortgagee can verify that the amounts  disbursed  from time to
time are  represented  by completed  and in place work and that the work is free
and clear of mechanics' lien claims. If the estimated cost of completion exceeds
the amount of the insurance proceeds available,  Mortgagor immediately shall, on
written  demand of Mortgagee,  deposit with Mortgagee in cash the amount of such
estimated excess cost. No payment made prior to the final completion of the work
shall exceed ninety  percent (90%) of the value of the work  performed from time
to time, and at all times the undisbursed  balance of the proceeds  remaining in
the hands of the  disbursing  party shall be at least  sufficient to pay for the
cost of  completion  of the work free and clear of liens.  Any surplus which may
remain out of the  insurance  proceeds  after payment of the cost of building or
restoration  shall,  at the  option of  Mortgagee,  be applied on account of the
indebtedness  secured hereby or be paid to any party entitled  thereto,  without
interest.

                  5. Condemnation.  Mortgagor hereby assigns, transfers and sets
over unto  Mortgagee  the entire  proceeds of any award or any claim for damages
for any of the Premises taken or damaged under the power of eminent domain or by
condemnation.  Mortgagee may elect to apply the proceeds of the award upon or in
reduction of the  indebtedness  secured hereby,  whether due or not, or make the
proceeds  available for restoration or rebuilding of the Premises.  Irrespective
of whether such proceeds are made available for  restoration or rebuilding,  and
irrespective  of whether  such  proceeds  are  adequate  for such  purpose,  the
buildings and improvements shall be restored or rebuilt in accordance with plans
and  specifications  to be submitted to and approved by Mortgagee.  In the event
said proceeds are made available for rebuilding or restoration,  the proceeds of
the award  shall be  disbursed  in the  manner  and under  the  conditions  that
Mortgagee  may  require and paid out in the same manner as provided in Section 4
hereof for the payment of insurance  proceeds  toward the cost of  rebuilding or
restoration.  In such event,  if the  estimated  cost to complete  rebuilding or
restoration  exceeds  the  proceeds  of  the  condemnation   awards,   Mortgagor
immediately  shall,  on written  demand of Mortgagee,  deposit with Mortgagee in
cash the amount of such excess  cost.  Any  surplus  which may remain out of any
such award after payment of such cost of building or restoration  shall,  at the
option of Mortgagee, be applied on account of the indebtedness secured hereby or
be paid to any party entitled thereto, without interest.

                  6.  Effect  of  Extensions  of  Time.  If the  payment  of the
indebtedness  secured hereby or any part thereof is extended or varied or if any
part of any  security  for the  payment of the  indebtedness  secured  hereby is
released  or  additional  security  is  taken,  all  persons  now or at any time
hereafter  liable  therefor,  or interested  in the  Premises,  shall be held to
assent  to such  extension,  variation,  or  taking of  additional  security  or
release,  and their  liability and the lien and all  provisions of this Mortgage
shall  continue in full force,  the right of recourse  against all such  persons
being  expressly   reserved  by  Mortgagee,   notwithstanding   such  extension,
variation, taking of additional security or release.



                                       5


<PAGE>



                  7. Effect of Changes in Laws Regarding Taxation.  In the event
of the  enactment  after this date of any law of the state in which the Premises
is located  deducting from the value of the land for the purpose of taxation any
lien thereon, or imposing upon Mortgagee the payment of the whole or any part of
the taxes or  assessments  or charges  or liens  herein  required  to be paid by
Mortgagor, or changing in any way the laws relating to the taxation of mortgages
or debts secured by mortgages or  Mortgagee's  interest in the Premises,  or the
manner of collection of taxes, so as to affect this Mortgage or the indebtedness
secured hereby or the holders thereof, then, and in any event,  Mortgagor,  upon
demand by Mortgagee, shall pay such taxes or assessments, or reimburse Mortgagee
therefor, provided, however, that if in the opinion of counsel for Mortgagee (a)
it might be unlawful to require Mortgagor to make such payment or (b) the making
of such payment might result in the  imposition  of interest  beyond the maximum
amount permitted by law, then and in such event,  Mortgagee may elect, by notice
in writing given to Mortgagor, to declare all of the indebtedness secured hereby
to be and  become  due and  payable  sixty  (60) days  after the  giving of such
notice.

                  8.  Mortgage as  Security.  The  proceeds of the loan  secured
hereby are to be disbursed by  Mortgagee  to  Mortgagor in  accordance  with the
provisions  contained  in the Loan  Agreement.  All  advances  and  indebtedness
arising and accruing under the Loan Agreement from time to time,  whether or not
the total  amount  thereof  may  exceed  the face  amount of the Note,  shall be
secured  hereby to the same  extent  as though  the Loan  Agreement  were  fully
incorporated in this Mortgage.  In the event of any inconsistencies or conflicts
between this Mortgage and the Loan  Agreement,  the terms of the Loan  Agreement
shall govern and control.

                  9.  Mortgagee's  Performance  of  Defaulted  Acts.  In case of
default herein, Mortgagee may, but need not, make any payment or perform any act
herein required of Mortgagor in any form and manner deemed  expedient,  and may,
but need not,  make full or partial  payments of  principal or interest on prior
encumbrances, if any, and purchase, discharge, compromise or settle any tax lien
or other  prior lien or title or claim  thereof,  or redeem from any tax sale or
forfeiture  affecting  the Premises or consent to any tax or  assessment or cure
any default of the  landlord in any lease of the  Premises.  All monies paid for
any of the  purposes  herein  authorized  and all  expenses  paid or incurred in
connection  therewith,  including attorneys' fees, and any other monies advanced
by  Mortgagee  in regard to any tax or any leases of the  Premises or to protect
the  Premises  and the  lien  of  this  Mortgage,  shall  be so much  additional
indebtedness  secured  hereby,  and shall become  immediately due and payable on
demand and with interest thereon at the rate per annum applicable under the Note
upon and  after an  Event of  Default  under  the Loan  Agreement.  Inaction  of
Mortgagee  shall never be considered as a waiver of any right  accruing to it on
account of any default on the part of Mortgagor.

                  10. Mortgagee's Reliance on Tax Bills. Mortgagee in making any
payment  hereby  authorized:  (a) relating to taxes and  assessments,  may do so
according  to any bill,  statement  or estimate  procured  from the  appropriate
public  office  without  inquiry  into the  accuracy of such bill,  statement or
estimate or into the validity of any tax, assessment, sale, forfeiture, tax lien
or title or claim  thereof;  or (b) for the purchase,  discharge,  compromise or
settlement of any other prior lien, may do so without inquiry as to the validity
or amount of any claim for lien which may be asserted.





                                       6

<PAGE>



                  11.  Acceleration of  Indebtedness in Case of Default.  If (a)
default is made in the due and punctual payment of the principal (or any part(s)
thereof) of the Note, or the Mortgagor  fails to pay, within (10) days after the
date on which payment thereof is due, any installment of interest on the Note or
any  other  sum due and  payable  under the Loan  Agreement,  the Note,  or this
Mortgage;  or (b) default shall be made in the due  observance or performance of
any other of the covenants,  agreements or conditions herein contained, required
to be kept or performed or observed by  Mortgagor;  or (c) default shall be made
in the due  observance or  performance  of any of the  covenants,  agreements or
conditions contained,  required to be kept or observed by Mortgagor in any other
instrument  given at any time to secure the payment of the Note; or (d) an Event
of  Default  shall  occur  under the Loan  Agreement;  or (e)  Mortgagor  or any
guarantor of the  indebtedness  secured hereby becomes  insolvent or bankrupt or
admits in writing its  inability  to pay its debts as they  mature,  or makes an
assignment  for the  benefit of  creditors,  or applies  for or  consents to the
appointment  of a trustee or  receiver  for a major  portion of its  property or
business;  or (f) any  petition  is filed or  proceeding  is  commenced  for any
attachment,  levy,  or seizure of any property of Mortgagor or any  guarantor of
the  indebtedness  subject to a lien in favor of  Mortgagee;  or any judgment or
judgments,  writ or writs,  warrant or  warrants of  attachment,  or any similar
process or  processes in an aggregate  amount in excess of  $25,000.00  shall be
entered or filed  against  Mortgagor  or any  guarantor of the  indebtedness  or
against any property or assets of Mortgagor or any guarantor of the indebtedness
and remains unvacated,  unbonded or unstayed for a period of sixty (60) days; or
(g)   bankruptcy,   reorganization,   arrangement,   insolvency  or  liquidation
proceedings or other  proceedings for relief under any bankruptcy law or similar
law for the relief of  debtors is  instituted  by or  against  Mortgagor  or any
guarantor  of the  indebtedness  and, if  instituted  against  Mortgagor  or any
guarantor of the indebtedness, are allowed against Mortgagor or any guarantor of
the indebtedness or are consented to or are not dismissed within sixty (60) days
after  such  institution,  then  and in  every  such  case if  default  shall be
continuing the whole of the  indebtedness  secured hereby shall, at once, at the
option of  Mortgagee,  become  immediately  due and  payable  without  notice to
Mortgagor.

                  12. Due on Sale -- Due on  Encumbrance.  Mortgagee  may at its
option  accelerate the maturity date of the indebtedness  evidenced by the Note,
whereupon  the whole of the  indebtedness  secured  hereby  shall at once become
immediately  due and payable  (without any cure or grace  period),  if Mortgagor
shall (whether  voluntarily  or by operation of law),  without the prior written
consent  of  Mortgagee,  sell,  mortgage,  encumber,  hypothecate  or  otherwise
transfer  the  Premises  or any  part  thereof,  or  otherwise  cease to own the
Premises.

                  13.  Application of Funds. If while any insurance  proceeds or
condemnation  awards are being held by Mortgagee to reimburse  Mortgagor for the
cost of rebuilding or restoration of buildings or  improvements on the Premises,
as set forth in Sections 4 or 5 hereof,  or while Mortgagor is holding  deposits
for the payment of taxes,  Mortgagee  shall be or become  entitled to, and shall
accelerate the indebtedness  secured hereby,  then and in such event,  Mortgagee
shall be entitled to apply all such insurance  proceeds and condemnation  awards
and deposits then held by it in reduction of the  indebtedness  secured  hereby,
and any  excess  held by it over the  amount of  indebtedness  then due shall be
returned to Mortgagor or any party entitled thereto, without interest.





                                       7

<PAGE>



                  14. Foreclosure;  Expense of Litigation. When the indebtedness
hereby secured,  or any part thereof,  shall become due, whether by acceleration
or  otherwise,  Mortgagee  shall  have the right to  foreclose  the lien of this
Mortgage for such indebtedness or part thereof. In any civil action to foreclose
the lien of this  Mortgage,  there shall be allowed and  included as  additional
indebtedness  in the order or judgment  for sale all  expenditures  and expenses
which may be paid or incurred by or on behalf of Mortgagee for attorneys'  fees,
appraiser's  fees,  outlays for documentary and expert evidence,  stenographers'
charges,  publication costs, and costs (which may be estimated as to items to be
expended  after entry of the order or judgment) of procuring all such  abstracts
of title,  title searches and examinations,  title insurance  policies,  Torrens
certificates, and similar data and assurances with respect to title as Mortgagee
may deem  reasonably  necessary  either to  prosecute  such civil  actions or to
evidence  to  bidders  at any sale  which may be had  pursuant  to such order or
judgment the true  condition of the title to or the value of the  Premises.  All
expenditures  and  expenses of the nature  mentioned in this  Section,  and such
expenses  and fees as may be  incurred in the  protection  of the  Premises  and
maintenance  of the lien of this  Mortgage,  including  the fees of any attorney
employed by Mortgagee in any  litigation or proceeding  affecting this Mortgage,
the  Note  or  the  Premises,   including  probate,   bankruptcy  and  appellate
proceedings,  or  in  preparations  for  the  commencement  or  defense  of  any
proceeding or threatened  civil actions or proceeding  shall be immediately  due
and  payable  by  Mortgagor,  with  interest  thereon  at the  rate of  interest
applicable  under the Note upon the  occurrence of an Event of Default under the
Loan Agreement, and shall be secured by this Mortgage.



                  15.  Application of Proceeds of Foreclosure Sale. The proceeds
of any foreclosure  sale of the Premises shall be distributed and applied in the
following  order of  priority:  first,  on  account  of all costs  and  expenses
incident  to the  foreclosure  proceedings,  including  all  such  items  as are
mentioned  in Section 14 hereof;  second,  all other  items  which may under the
terms hereof or the Loan Agreement constitute secured indebtedness additional to
that evidenced by the Note,  with interest  thereon as provided herein or in the
Loan Agreement;  third, all principal and interest remaining unpaid on the Note;
and fourth,  any overplus to  Mortgagor,  its  successors  or assigns,  as their
rights may appear.

                  16.  Appointment  of Receiver.  Upon, or at any time after the
filing of a  complaint  to  foreclose  this  Mortgage,  the court in which  such
complaint is filed may appoint a receiver of the Premises.  Such appointment may
be made  either  before or after sale,  without  notice,  without  regard to the
solvency or insolvency of Mortgagor at the time of application for such receiver
and without  regard to the then value of the  Premises or whether the same shall
be then occupied as a homestead,  and Mortgagee or any holder of the Note may be
appointed as such receiver. Such receiver shall have power to collect the rents,
issues and profits of the Premises during the pendency of such  foreclosure suit




                                       8


<PAGE>





and during the full statutory period of redemption,  whether there be redemption
or not,  as well as during  any  further  times when  Mortgagor,  except for the
intervention of such receiver,  would be entitled to collect such rents,  issues
and  profits,  and all other  powers which may be necessary or are usual in such
cases for the protection,  possession,  control, management and operation of the
Premises  during  the  whole of such  period.  The  court  from time to time may
authorize  the  receiver  to apply the net income in his hands to the payment in
whole or in part of: (a) the indebtedness  secured hereby, or by any judgment or
order  foreclosing this Mortgage,  or any tax, special  assessment or other lien
which may be or become  superior to the lien hereof or of such decree,  provided
such  application is made prior to  foreclosure  sale; and (b) the deficiency in
case of a sale and deficiency.

                  17. Mortgagee's Right of Possession in Case of Default. In any
case in which under the  provisions of this  Mortgage,  Mortgagee has a right to
institute   foreclosure   proceedings,   whether   before  or  after  the  whole
indebtedness secured hereby is declared to be immediately due, or whether before
or after the  institution  of legal  proceedings to foreclose the lien hereof or
before or after sale thereunder,  forthwith, upon demand of Mortgagee, Mortgagor
shall  surrender to  Mortgagee  and  Mortgagee  shall be entitled to take actual
possession  of the Premises or any part thereof  personally,  or by its agent or
attorneys.  In such event  Mortgagee in its discretion  may, in accordance  with
law,  enter  upon  and take and  maintain  possession  of all or any part of the
Premises,  together with all documents,  books, records,  papers and accounts of
Mortgagor or the then owner of the Premises  relating  thereto,  and may exclude
Mortgagor, its agents or servants,  wholly therefrom and may as attorney in fact
or agent of  Mortgagor,  or in its own name as  Mortgagee  and under the  powers
herein granted,  hold, operate,  manage and control the Premises and conduct the
business,  if any, thereof,  either  personally or by its agents,  and with full
power to use such measures,  legal or equitable,  as in its discretion or in the
discretion  of its  successors  or assigns may be deemed  proper or necessary to
enforce the payment or security of the avails, rents, issues, and profits of the
Premises,  including  actions  for the  recovery  of rent,  actions in  forcible
detainer and actions in distress for rent, and with full power to: (a) cancel or
terminate  any lease or  sublease  for any cause or on any  ground  which  would
entitle  Mortgagor  to cancel  the same;  (b)  elect to  disaffirm  any lease or
sublease which is then subordinate to the lien hereof;  (c) extend or modify any
then existing leases and to make new leases, which extensions, modifications and
new leases may provide for terms to expire,  or for options to lessees to extend
or renew terms to expire, beyond the maturity date of the indebtedness hereunder
and  beyond  the  date of the  issuance  of a deed or deeds  to a  purchaser  or
purchasers at a foreclosure  sale, it being  understood and agreed that any such
leases, and the options or other such provisions to be contained therein,  shall
be binding upon  Mortgagor and all persons  whose  interests in the Premises are
subject to the lien of this Mortgage and upon the purchaser or purchasers at any
foreclosure  sale,  notwithstanding  any  redemption  from a foreclosure of this
Mortgage,  discharge of the  indebtedness  secured  hereby,  satisfaction of any
foreclosure  decree,  or  issuance  of any  certificate  of  sale or deed to any
purchaser;  (d) make all  necessary  or proper  repairs,  decorating,  renewals,
replacements,  alterations,  additions,  betterments  and  improvements  to  the
Premises as to it may seem  judicious;  (e) insure and reinsure the same and all
risks incidental to Mortgagee's  possession,  operation and management  thereof;
and (f) receive all of such avails,  rents, 




                                       9
<PAGE>





issues and profits,  hereby  granting  full power and authority to exercise each
and every of the rights,  privileges  and powers  herein  granted at any and all
times hereafter, without prior notice to Mortgagor provided that Mortgagor shall
give subsequent  notice thereof.  Mortgagee shall not be obligated to perform or
discharge, nor does it hereby undertake to perform or discharge, any obligation,
duty or  liability  under any leases.  Mortgagor  shall and does hereby agree to
indemnify and hold Mortgagee  harmless of and from any and all liability,  loss,
damage, or expense (including reasonable attorneys' fees) which Mortgagee may or
might incur under said  leases or under or by reason of the  assignment  thereof
and of and from any and all claims and demands  whatsoever which may be asserted
against it by reason of any alleged  obligations or  undertakings on its part to
perform or discharge any of the terms, covenants or agreements contained in said
leases.  Should Mortgagee incur any such liability,  loss or damage,  under said
leases or under or by reason of the assignment thereof, or in the defense of any
claims or demands, the amount thereof,  including costs, expenses and reasonable
attorneys'  fees,  shall  be  secured  hereby,  and  Mortgagor  shall  reimburse
Mortgagee therefor immediately upon demand.

                  18. Application of Income Received by Mortgagee. Mortgagee, in
the exercise of the rights and powers conferred herein, shall have full power to
use and apply the  avails,  rents,  issues and  profits of the  Premises  to the
payment of or on  account  of the  following,  in such  order as  Mortgagee  may
determine:

                           (a) to the payment of the  operating  expenses of the
         Premises, including cost of management, established claims for damages,
         if any, and premiums on insurance hereinabove authorized;

                           (b) to the payment of taxes and special  assess ments
         now due or which may hereafter become due on the Premises;

                           (c) to the  payment  of  all  repairs,  replacements,
         alterations,  additions,  betterments, and improvements of the Premises
         and of placing the Premises in such  condition as will, in the judgment
         of Mortgagee, make it readily marketable;

                           (d) to the payment of any indebtedness secured hereby
         or any deficiency which may result from any foreclosure sale.

                  19.  Rights  Cumulative.  Each right,  power and remedy herein
conferred  upon  Mortgagee is  cumulative  and in addition to every other right,
power or remedy,  express or implied, given now or hereafter existing, at law or
in  equity,  and each and every  right,  power and  remedy  herein  set forth or
otherwise so existing  may be  exercised  from time to time as often and in such
order as may be deemed expedient by Mortgagee, and the exercise or the beginning
of the exercise of one right, power or remedy shall not be a waiver of the right
to exercise at the same time or thereafter any other right, power or remedy, and
no delay or omission of Mortgagee in the exercise of any right,  power or remedy
accruing  hereunder or arising  otherwise shall impair any such right,  power or
remedy, or be construed to be a waiver of any default or acquiescence therein.





                                       10

<PAGE>





                  20. Compliance With Illinois Mortgage  Foreclosure Law. In the
event  that  any  provision  in this  Mortgage  shall be  inconsistent  with any
provision of the Illinois Mortgage  Foreclosure Law (Sections 735 ILCS 5/15-1101
et seq.,  Illinois Compiled  Statutes) (herein called the "Act"), the provisions
of the Act shall take precedence over the provisions of this Mortgage, but shall
not invalidate or render unenforceable any other provision of this Mortgage that
can be construed in a manner  consistent  with the Act. If any provision of this
Mortgage  shall  grant to  Mortgagee  any  rights or  remedies  upon  default of
Mortgagor  which are more limited than the rights that would otherwise be vested
in Mortgagee under the Act in the absence of said provision,  Mortgagee shall be
vested with the rights  granted in the Act to the full extent  permitted by law.
Without  limiting the  generality  of the  foregoing,  all expenses  incurred by
Mortgagee  to the extent  reimbursable  under  Sections 735 ILCS  5/15-1510  and
15-1512 of the Act,  whether  incurred before or after any decree or judgment of
foreclosure,  and whether  enumerated in Section 14 of this  Mortgage,  shall be
added  to the  indebtedness  secured  by this  Mortgage  or by the  judgment  of
foreclosure.

                  21. Waiver of Statutory Rights.  Mortgagor shall not apply for
or avail itself of any appraisal,  valuation, stay, extension or exemption laws,
or any so-called  "Moratorium Laws," now existing or hereafter enacted, in order
to prevent or hinder the enforcement or foreclosure of this Mortgage, but hereby
waives the benefit of such laws.  Mortgagor,  for itself,  and all who may claim
through or under it,  waives any and all right to have the  property and estates
comprising the Premises  marshalled  upon any foreclosure of the lien hereof and
agrees that any court having  jurisdiction  to foreclose such lien may order the
Premises sold as an entirety.  Mortgagor does hereby expressly waive any and all
rights of redemption  from any order,  judgment or decree of foreclosure of this
Mortgage on behalf of Mortgagor and each and every person acquiring any interest
in or title to the Premises  subsequent to the date of this Mortgage.  Mortgagor
does hereby further expressly waive, to the extent now or hereafter permitted by
law, all rights of reinstatement of this Mortgage pursuant to Section 15-1602 of
the Act.

                  22.    Waiver of Notice.  No action for the enforcement of the
of the lien or of any  provision  hereof  shall be subject to any defense  which
would not be good and  available to the party  interposing  same in an action at
law upon the Note.

                  23.   Release  upon  Payment  and  Discharge  of   Mortgagor's
Obligations.  Mortgagee  shall  release  this  Mortgage  and the lien thereof by
proper instrument upon payment and discharge of all indebtedness secured hereby,
in accordance  with the terms and conditions in the Note and the Loan Agreement,
and including a reasonable fee to Mortgagee for the execution of such release.

                  24. Filing and Recording Fees.  Mortgagor will pay all filing,
registration or recording  fees, and all expenses  incident to the execution and
acknowledgement of this Mortgage and all federal,  state,  county, and municipal
taxes, and other taxes, duties, imposts,  assessments and charges arising out of
or in connection with the execution and delivery of the Note and this Mortgage.

                  25.  Compliance  With Laws.  Except as disclosed in writing to
Mortgagee  on or before  the date  hereof,  the  Premises  and its  present  use
complies,  and  at  all  times  shall  comply,  with  all  applicable  laws  and
governmental regulations including,  without limitation, all applicable federal,
state and local laws pertaining to air and water quality, hazardous





                                       11
<PAGE>




waste, waste disposal, air emissions and other environmental matters, all zoning
and other land use  matters,  and utility  availability.  Except as disclosed in
writing to Mortgagee on or before the date hereof, neither Mortgagor nor, to the
best of Mortgagor's  knowledge,  any previous owner or occupier of the Premises,
used,  generated,  stored or disposed  of, on,  under or about the  Premises any
Hazardous  Materials.  For purposes of this Mortgage,  Hazardous Materials shall
mean and include any hazardous substance,  hazardous material,  toxic substance,
solid waste, or any pollutant or contaminant now or hereafter defined as such in
(or for purposes of) the Comprehensive Environmental Response, Compensation, and
Liability   Act,  any  so-called   applicable   "Superfund"  or  "Superlien"  or
"Non-priority  lien" law,  the Toxic  Substances  Control  Act, or the  Resource
Conservation and Recovery Act, all as amended from time to time. Further, to the
best of Mortgagor's knowledge, except as disclosed in writing to Mortgagee on or
before the date hereof,  the Premises does not contain any underground tanks and
does not  contain  and has not in the  past  contained  any  asbestos-containing
material in friable form.  Mortgagor shall protect,  indemnify and hold harmless
Mortgagee, its directors,  officers,  employees, agents, successors and assigns,
from and against any and all loss, damage, cost, expense or liability (including
attorneys' fees and costs) directly or indirectly arising out of or attributable
to the use, generation,  manufacture,  production,  storage, release, threatened
release, discharge,  disposal or presence of Hazardous Materials or asbestos on,
under or about the Premises  including  without  limitation (a) all  foreseeable
consequential  damages;  and (b) the costs of any required or necessary  repair,
cleanup or detoxification of the Premises and the preparation and implementation
of any closure,  remedial or other required plans.  This indemnity shall survive
the  payment  of the Note and the  reconveyance  or  release of the lien of this
Mortgage,  or the  extinguishment  of the  lien  by  foreclosure  or  action  in
reconveyance or  extinguishment  or deed in lieu of foreclosure.  This indemnity
shall not apply to any claims,  losses,  liabilities,  damages,  penalties,  and
expenses  which are incurred by the  Mortgagee  solely as a direct result of any
act or omission of Mortgagee and which are not the result,  in whole or in part,
of any  pre-existing  condition or event.  In the event that any  investigation,
site monitoring,  containment,  clean-up, removal, restoration or other remedial
work of any kind or nature (the  "Remedial  Work") is  reasonably  necessary  or
desirable under any applicable  local,  state or federal law or regulation,  any
judicial  order,  or by any  governmental  entity  or person  because  of, or in
connection with, the current or future presence,  suspected presence, release or
suspected  release of any Hazardous  Materials in or about the air, soil, ground
water,  surface water or soil vapor at, on, about,  under or within the Premises
(or any portion thereof),  Mortgagor shall within thirty (30) days after written
demand for  performance  thereof by Mortgagee (or such shorter period of time as
may be required  under any  applicable  law,  regulation,  order or  agreement),
commence and thereafter  diligently  prosecute to  completion,  all the Remedial
Work. All Remedial Work shall be performed by contractors approved in advance by
Mortgagee,  and under the  supervision  of a  consulting  engineer  approved  by
Mortgagee.  All costs and  expenses of Remedial  Work shall be paid by Mortgagor
including, without limitation,  Mortgagee's reasonable attorneys' fees and costs
incurred in connection  with  monitoring or review of the Remedial  Work. In the
event Mortgagor shall fail to timely prosecute to completion, the Remedial Work,
Mortgagee  may,  but shall not be required  to,  cause the  Remedial  Work to be
performed  and all  costs  and  expenses  thereof,  or  incurred  in  connection
therewith, shall become part of the indebtedness secured hereby.






                                       12

<PAGE>




                  26. Indemnity. Mortgagor agrees to indemnify and hold harmless
Mortgagee from and against any and all losses, liabilities,  suits, obligations,
fines,  damages,  judgments,  penalties,  claims,  charges,  costs and  expenses
(including  attorneys' fees and disbursements) which may be imposed on, incurred
or paid by or  asserted  against  Mortgagee  by reason or on  account  of, or in
connection  with,  (a) any willful  misconduct  of  Mortgagor  or any default by
Mortgagor  hereunder or under any other documents executed at any time to secure
the payment of the Note, (b) Mortgagee's good faith and commercially  reasonable
exercise of any of its rights and  remedies,  or the  performance  of any of its
duties,  hereunder or under any other  documents  executed at any time to secure
payment of the Note, (c) the  construction,  reconstruction or alteration of the
Premises,  (d)  any  negligence  of  Mortgagor,  or any  negligence  or  willful
misconduct of any lessee of the  Premises,  or any of their  respective  agents,
contractors,  subcontractors,  servants, employees, licensees or invitees or (e)
any accident, injury, death or damage to any person or property occurring in, on
or about  the  Premises  or any  street,  drive,  sidewalk,  curb or  passageway
adjacent thereto,  except for the willful  misconduct or gross negligence of the
indemnified  person. Any amount payable to Mortgagee under this Section shall be
due and  payable  within  ten (10) days after  demand  therefor  and  receipt by
Mortgagor of a statement from Mortgagee  setting forth in reasonable  detail the
amount  claimed and the basis  therefor,  and such amounts shall bear  interest,
from and after the date such amounts are paid by Mortgagee until paid in full by
Mortgagor, at the rate of interest applicable under the Note upon the occurrence
of an Event of Default under the Loan Agreement.  Mortgagor's  obligations under
this Section shall not be affected by the absence or unavailability of insurance
covering  the same or by the  failure  or refusal  by any  insurance  carrier to
perform any obligation on its part under any such policy of covering  insurance.
If any claim,  action or proceeding is made or brought against  Mortgagor and/or
Mortgagee which is subject to the indemnity set forth in this Section, Mortgagor
shall resist or defend against the same, if necessary, in the name of Mortgagee,
by  attorneys  for  Mortgagor's  insurance  carrier  (if the same is  covered by
insurance) or otherwise by attorneys approved by Mortgagee.  Notwithstanding the
foregoing,  Mortgagee, in its discretion, may engage its own attorneys to resist
or defend,  or assist  therein,  and Mortgagor  shall pay, or, on demand,  shall
reimburse Mortgagee for the payment of, the reasonable fees and disbursements of
Mortgagee's attorneys.

                  27. Giving of Notice. Any notice which either party hereto may
desire or be  required  to give to the other party shall be in writing and shall
be given in person or by the mailing  thereof by  certified  mail  addressed  to
Mortgagor at: CTI Industries  Corporation,  22160 North Pepper Road, Barrington,
IL 60010 or to Mortgagee  at: First  American  Bank,  975 Busse Road,  Elk Grove
Village,  Illinois  60007,  or at such  other  place as any party  hereto may by
notice in writing designate as a place for service of notice.

                  28.      Miscellaneous.

                           (a) This Mortgage,  and all provisions hereof,  shall
         extend to and be binding upon  Mortgagor and its  successors,  grantees
         and  assigns,  any  subsequent  owner or owners of the Premises and all
         persons claiming under or through  Mortgagor,  and the word "Mortgagor"
         when used herein shall include all such persons and all persons  liable





                                       13

<PAGE>





         for the payment of the indebtedness secured hereby or any part thereof,
         whether  or not  such  persons  shall  have  executed  the Note or this
         Mortgage.  The word  "Mortgagee"  when used  herein  shall  include the
         successors  and assigns of Mortgagee  named  herein,  and the holder or
         holders,  from time to time, of the Note. The word  "indebtedness" when
         used herein  shall  include the  principal  sum  evidenced by the Note,
         together  with all  interest,  additional  interest,  and late  charges
         thereon  and  other  sums  due  thereunder  and all  other  sums due to
         Mortgagee  under the Loan Agreement or this  Mortgage.  The word "Note"
         when used herein shall include all extensions,  renewals, refinancings,
         modifications, amendments, and replacements thereof.

                           (b)  In  the  event  one or  more  of the  provisions
         contained  in  this  Mortgage  or the  Note  or in any  other  security
         documents  given to secure the payment of the Note shall for any reason
         be held to be invalid,  illegal or unenforceable  in any respect,  such
         invalidity,  illegality  or  unenforceability  shall,  at the option of
         Mortgagee,  not affect any other  provision of this Mortgage,  and this
         Mortgage   shall  be   construed  as  if  such   invalid,   illegal  or
         unenforceable  provision  had never been  contained  herein or therein.
         This Mortgage  shall be construed and governed by the laws of the State
         of Illinois.

                           (c) At all  times,  regardless  of  whether  any loan
         proceeds have been disbursed, this Mortgage secures (in addition to any
         loan proceeds  disbursed  from time to time) the payment of any and all
         expenses and  advances  due to or incurred by  Mortgagee in  connection
         with   the   indebtedness    secured   hereby,    provided,    however,
         notwithstanding  anything to the contrary  herein,  the total aggregate
         indebtedness  secured by this Mortgage shall not exceed an amount equal
         to two (2) times the face amount of the Note.

                           (d) No offset or claim that  Mortgagor now has or may
         have in the future  against  Mortgagee  shall  relieve  Mortgagor  from
         paying  any  amounts  due under the Note or from  performing  any other
         obligations contained herein or secured hereby.

                           (e) Mortgagor shall not by act or omission permit any
         building or other  improvement  on the Premises not subject to the lien
         of this  Mortgage to rely on the  Premises  or any part  thereof or any
         interest therein to fulfill any municipal or governmental  requirement,
         and  Mortgagor  hereby  assigns to Mortgagee any and all rights to give
         consent for all or any portion of the Premises or any interest  therein
         to be used. Similarly, no building or other improvement on the Premises
         shall rely on any premises not subject to the lien of this  Mortgage or
         any  interest   therein  to  fulfill  any   governmental  or  municipal
         requirement.  Mortgagor  shall  not  by  act  or  omission  impair  the
         integrity of the Premises as zoned for its present or intended use. Any
         act or omission by  Mortgagor  which would result in a violation of any
         of the provisions of this Section shall be void.

                           (f)  Mortgagee  shall have the right to  inspect  the
         Premises at all reasonable  times and access thereto shall be permitted
         for that purpose.





                                       14


<PAGE>



                  IN WITNESS WHEREOF, Mortgagor has executed this instrument the
day and year first written above.

                                                CTI Industries Corporation


                                                BY:/s/ John H. Schwan
                                                   ---------------------
                                                      John H. Schwann,
                                                   Chief Executive Officer
ATTEST:


/s/ Howard W. Schwan
- --------------------
  Howard W. Schwann,
    Vice President





STATE OF ILLINOIS          )
                                    ) SS
COUNTY OF  _______         )


                  I, , a Notary  Public  in and for  said  County  in the  State
aforesaid,  DO  HEREBY  CERTIFY  THAT John H.  Schwann  and  Howard W.  Schwann,
personally  known to me and known by me to be the Chief  Executive  Officer  and
Vice President,  respectively,  of CTI Industries  Corporation in whose name the
above and  foregoing  instrument  is  executed,  appeared  before me this day in
person and  acknowledged  that they signed and deliv ered the said instrument as
their  free and  voluntary  act and as the free  and  voluntary  act of said CTI
Industries  Corporation,  for the uses and purposes  therein set forth,  and the
said John H.  Schwann then and there  acknowledged  that he, as custodian of the
corporate seal of said CTI Industries  Corporation  did affix the said corporate
seal to said  instrument  as his  free  and  voluntary  act and as the  free and
voluntary  act of said CTI  Industries  Corporation,  for the uses and  purposes
therein set forth.

         GIVEN under my hand and Notarial Seal  this______day  of_______________
, 19_____.


                                             _________________________
                                                   Notary Public


My Commission Expires:

______________________________








                                       15
<PAGE>


                                    EXHIBIT A
                                 ______________
                                Legal Description
                            _________________________






                                                                   EXHIBIT 10.21

                                    GUARANTY


         FOR VALUE RECEIVED and in  consideration of any loan or other financial
accommodation  heretofore  or  hereafter  at any  time  made or  granted  to CTI
Industries   Corporation,   a  Delaware  corporation   (hereinafter  called  the
"Borrower") by First American Bank, an Illinois banking corporation (hereinafter
called the "Bank"), the undersigned hereby unconditionally guarantee(s) the full
and prompt payment when due,  whether by acceleration  or otherwise,  and at all
times  thereafter,  of all  obligations  of the Borrower to the Bank,  howsoever
created,  arising  or  evidenced,   whether  direct  or  indirect,  absolute  or
contingent,  or now or  hereafter  existing,  or due or to become  due (all such
obligations being hereinafter  collectively called the  "Obligations"),  and the
undersigned further agree(s) to pay all expenses (including  attorneys' fees and
legal  expenses)  paid or  incurred  by the Bank in  endeavoring  to collect the
Obligations, or any part thereof, and in enforcing this Guaranty.

         1. Each of the  undersigned  agrees  that,  in the event of the  death,
incompetency,  dissolution or insolvency of the Borrower or such undersigned, or
the inability of the Borrower or such  undersigned  to pay debts as they mature,
or an  assignment  by the  Borrower  or  such  undersigned  for the  benefit  of
creditors,  or the  institution  of any proceeding by or against the Borrower or
such undersigned  alleging that the Borrower or such undersigned is insolvent or
unable to pay debts as they mature, and if such event shall occur at a time when
any of the Obligations may not then be due and payable,  such  undersigned  will
pay to the Bank  forthwith  the full amount that would be payable  hereunder  by
such undersigned if all Obligations were then due and payable.

         2. This Guaranty  shall in all respects be a  continuing,  absolute and
unconditional   guaranty,   and   shall   remain  in  full   force  and   effect
(notwithstanding,  without limitation, the death, incompetency or dissolution of
any of the  undersigned or that at any time or from time to time all Obligations
may have been paid in full).

         3. The  undersigned  further  agree(s)  that, if at any time all or any
part of any payment theretofore applied by the Bank to any of the Obligations is
or  must be  rescinded  or  returned  by the  Bank  for  any  reason  whatsoever
(including, without limitation, the insolvency,  bankruptcy or reorganization of
the Borrower), such Obligations shall, for the purposes of this Guaranty, to the
extent that such  payment is or must be  rescinded or returned be deemed to have
continued in existence,  notwithstanding  such application by the Bank, and this
Guaranty shall continue to be effective or be reinstated, as the case may be, as
to such  Obligations,  all as though such  application  by the Bank had not been
made. The undersigned shall indemnify and defend the Bank


<PAGE>




                                    Guaranty
                                       -2-



and hold the Bank harmless from and against any and all loss,  damage,  cost, or
expense,  (including  reasonable  attorney's  fees) arising out of any claim for
rescission  or return of all or any part of any payment  theretofore  applied by
the Bank to any of the Obligations.

         4. The Bank may, from time to time, at its sole  discretion and without
notice to the  undersigned  (or any of them),  take any or all of the  following
actions:  (a) retain or obtain a security interest in any property to secure any
of the Obligations or any obligation hereunder, (b) retain or obtain the primary
or  secondary  obligation  of  any  obligor  or  obligors,  in  addition  to the
undersigned, with respect to any of the Obligations, (c) extend or renew for one
or more  periods  (whether or not longer  than the  original  period),  alter or
exchange any of the Obligations,  or release or compromise any obligation of any
of the  undersigned  hereunder  or any  obligation  of any  nature  of any other
obligor  with  respect  to any of the  Obligations,  (d)  release  its  security
interest in, or surrender,  release, or permit any substitution or exchange for,
all or any  part  of  any  property  securing  any  of  the  Obligations  or any
obligation hereunder, or extend or renew for one or more periods (whether or not
longer than the original period) or release,  compromise,  alter or exchange any
obligations of any nature of any obligor with respect to any such property,  and
(e)  resort  to the  undersigned  (or any of  them)  for  payment  of any of the
Obligations,  whether  or not the  Bank  shall  have  resorted  to any  property
securing  any of the  Obligations  or any  obligation  hereunder  or shall  have
proceeded against any other of the undersigned or any other obligor primarily or
secondarily obligated with respect to any of the Obligations.

         5. Any amounts  received by the Bank from whatsoever  source on account
of the  Obligations  may be  applied  by it toward  the  payment  of such of the
Obligations, and in such order of application, as the Bank may from time to time
elect.  Notwithstanding  any  payments  made  by  or  for  the  account  of  the
undersigned  pursuant to this Guaranty,  the undersigned shall not be subrogated
to  any  rights  of the  Bank.  The  undersigned  hereby  waive  all  rights  of
subrogation, indemnity, contribution,  exoneration, reimbursement or other claim
which the undersigned now or may hereafter have or claim against the Borrower or
any other person liable in any way with respect to the Obligations.

         6.  The  undersigned  hereby  expressly  waive(s):  (a)  notice  of the
acceptance by the Bank of this Guaranty, (b) notice of the existence or creation
or non-payment of all or any of the Obligations, (c) presentment, demand, notice
of dishonor,


<PAGE>



                                    Guaranty
                                       -3-



protest,  and all other notices whatsoever,  and (d) all diligence in collection
or  protection  of or  realization  upon the  Obligations  or any  thereof,  any
obligation hereunder, or any security for or guaranty of any of the foregoing.

         7. The Bank may, from time to time,  without notice to the  undersigned
(or any of  them),  assign  or  transfer  any or all of the  Obligations  or any
interest therein;  and,  notwithstanding  any such assignment or transfer or any
subsequent  assignment or transfer thereof, such Obligations shall be and remain
Obligations for the purposes of this Guaranty,  and each and every immediate and
successive  assignee or transferee of any of the  Obligations or of any interest
therein  shall,  to the extent of the interest of such assignee or transferee in
the Obligations, be entitled to the benefits of this Guaranty to the same extent
as if such assignee or transferee were the Bank; provided, however, that, unless
the Bank shall otherwise  consent in writing,  the Bank shall have an unimpaired
right, prior and superior to that of any such assignee or transferee, to enforce
this Guaranty, for the benefit of the Bank, as to those of the Obligations which
the Bank has not assigned or transferred.

         8. No delay on the part of the  Bank in the  exercise  of any  right or
remedy shall operate as a waiver thereof,  and no single or partial  exercise by
the Bank of any right or remedy shall preclude other or further exercise thereof
or the  exercise of any other  right or remedy;  nor shall any  modification  or
waiver of any of the provisions of this Guaranty be binding upon the Bank except
as expressly  set forth in a writing duly signed and  delivered on behalf of the
Bank.  No  action of the Bank  permitted  hereunder  shall in any way  affect or
impair the rights of the Bank and the obligation of the  undersigned  under this
Guaranty.  For the purposes of this Guaranty,  the Obligations shall include all
obligations of the Borrower to the Bank,  notwithstanding  any right or power of
the Borrower or anyone else to assert any claim or defense as to the  invalidity
or unenforceability  of any such obligation,  and no such claim or defense shall
affect or impair the obligations of the undersigned hereunder.

         9. This Guaranty  shall be binding upon the  undersigned,  and upon the
heirs, legal representatives,  successors and assigns of the undersigned; and to
the extent that the Borrower or any of the  undersigned  is either a partnership
or a corporation,  all references herein to the Borrower and to the undersigned,
respectively,  shall be deemed to include any successor or  successors,  whether
immediate or remote, to such partnership or corporation.  If more than one party
shall execute this Guaranty,  the term  "undersigned"  as used herein shall mean
all parties executing this Guaranty and each of them, and all such parties


<PAGE>


shall be jointly and severally obligated hereunder. This Guaranty shall inure to
the  benefit of the Bank and its  successors  and  assigns,  and all  references
herein to the Bank shall be deemed to include its successors and assigns.

         10. This Guaranty has been delivered in the State of Illinois and shall
be  construed  in  accordance  with and  governed  by the  laws of the  State of
Illinois. Wherever possible each provision of this Guaranty shall be interpreted
in such manner as to be  effective  and valid under  applicable  law, but if any
provision of this  Guaranty  shall be  prohibited  by or invalid under such law,
such  provision  shall be  ineffective  to the  extent  of such  prohibition  or
invalidity,  without  invalidating  the  remainder  of  such  provision  or  the
remaining provisions of this Guaranty.

         11. To secure all obligations of each of the undersigned hereunder, the
Bank shall have a lien upon and security interest in (and may, without demand or
notice of any kind,  at any time and from time to time when any amount  shall be
due and payable by such undersigned hereunder,  appropriate and apply toward the
payment of such amount,  in such order of application as the Bank may elect) any
and all balances,  credits,  deposits,  accounts, or monies of or in the name of
such  undersigned now or hereafter with the Bank and any and all property of any
kind or description of or in the name of such undersigned now or hereafter,  for
any reason or purpose whatsoever, in the possession or control of, or in transit
to, the Bank or any agent or bailee for the Bank.

         Signed and delivered July 1, 1997.


                                                     /s/ Stephen M. Merrick
                                                     ----------------------
                                                         Stephen M. Merrick

                                                     /s/ John H. Schwan
                                                     ----------------------
                                                         John H. Schwan

                                                     /s/ Howard W. Schwan
                                                     ----------------------
                                                         Howard W. Schwan




                                                                   EXHIBIT 10.22

                                 THIRD TERM NOTE

$275,000.00                                          Elk Grove Village, Illinois
                                                                    July 1, 1997
                                                           Loan No. 600804665-59

                  FOR  VALUE   RECEIVED,   the   undersigned,   CTI   Industries
Corporation, a Delaware corporation (the "Borrower"),  hereby promises to pay to
the order of First American Bank, an Illinois banking  corporation (the "Bank"),
the  principal  sum of Two Hundred  Seventy  Five  Thousand  and No/100  Dollars
($275,000.00)  on October 1, 2000 (or earlier as  hereinafter  provided),  or so
much thereof as may be advanced by the Bank and evidenced by this Note under the
Loan and Security  Agreement  dated August 19, 1996, as it has been amended from
time to time, between the Borrower and the Bank (the "Loan Agreement"), together
with interest to maturity (whether by lapse of time, acceleration, or otherwise)
on the  balance  of  principal  remaining  from time to time out  standing  at a
fluctuating  rate per annum equal to one  percent  (1%) per annum over the Prime
Rate announced from time to time by the Bank (which may not be the Bank's lowest
rate of  interest)  which shall be adjusted  daily when and as the Bank's  Prime
Rate  changes.  Interest  shall be calculated on the basis of a 360-day year and
actual days.

                  Unless  accelerated  as  hereinafter  provided or as otherwise
provided in the Loan Agreement,  the principal sum outstanding  shall be payable
in  installments of $7,738.89 of principal per month payable on the first day of
each calendar month commencing with the month of November, 1997 and on the first
day of each succeeding month until this Note is fully paid except that the final
payment  of  principal,  if not  sooner  paid,  shall be due on October 1, 2000.
Accrued interest shall be paid on the first day of the month following the month
in which the first  disbursement  evidenced  by this Note is made under the Loan
Agreement and  thereafter on the first day of each  succeeding  month until this
Note is fully paid,  except that the final  payment of  interest,  if not sooner
paid, shall be due on October 1, 2000. If an Event of Default (as defined in the
Loan Agreement) shall occur, the outstanding principal of and accrued and unpaid
interest on this Note shall  become  immediately  due and payable as provided in
the Loan Agreement without notice.

                  All payments on account of the indebtedness  evidenced by this
Note (other than required  prepayments which shall be applied as provided in the
Loan  Agreement and optional  prepayments  which shall be applied as provided in
this  Note)  shall be  applied  first to accrued  and  unpaid  interest  and the
remainder  to  principal.  Payments on this Note shall be made at the offices of
the Bank or at such other office as the legal holder of this Note may, from time
to time, designate in writing.


                  Notwithstanding anything to the contrary contained herein, the
undersigned  agrees to pay a late charge of five  percent  (5%) of the amount of
any monthly installment received more than 10 days after the installment is due.
Late charges shall be due and payable on the due date of the next installment of
principal or interest, together with the regular installment then due.

                  Upon and  after the  occurrence  of an Event of  Default,  the
undersigned  shall pay interest at the rate (the "Default Rate") of four percent
(4%) per annum  over the  Bank's  Prime  Rate  then in  effect,  which  shall be
adjusted daily when and as the Bank's Prime Rate changes.

<PAGE>



                                 Third Term Note
                                    Page Two


                  Except as otherwise provided in the Loan Agreement,  this Note
may be prepaid in whole or in part without premium or penalty at any time at the
option of the  undersigned in accordance  with the Loan  Agreement.  Any partial
prepayment  made at the option of the  undersigned  shall be applied against the
principal  amount  outstanding  and  shall  not  postpone  the  due  date of any
subsequent  monthly  installment or change the amount of such installment unless
the Bank shall otherwise agree in writing.

                  This  Note  is  secured  by  the  Loan   Agreement  and  other
documents,  agreements,  and instruments executed by the Borrower.  This Note is
made and delivered  pursuant to the Loan Agreement and is subject to the further
terms and  conditions  thereof,  including the right of the holder to accelerate
payment of the  principal  of and accrued  and unpaid  interest on this Note and
other  remedies  upon the  occurrence  of an Event of Default,  all of which are
hereby incorporated and made a part of this Note by reference.

                  Any waiver of any payment due  hereunder or the  acceptance by
the Bank of partial payments hereunder shall not, at any other time, be taken to
be a  waiver  of the  terms  of this  Note or the Loan  Agreement  or any  other
agreement between the Borrower and the Bank.

                  The makers, sureties,  guarantors, and endorsers of this Note,
if any,  jointly and severally hereby waive notice of and consent to any and all
extensions  of this Note or any part  thereof  without  notice,  and each hereby
waives demand,  presentment for payment,  notice of nonpayment,  and protest and
any and all  notice of  whatever  kind or  nature  and the  exhaustion  of legal
remedies  herein,  or any  release  of  liability  or any other  indulgences  or
forbearances whatsoever,  without releasing or in any way affecting the personal
liability of any other party hereunder.

                  This Note  shall be the joint and  several  obligation  of all
makers,  sureties,  guarantors,  and  endorsers  and shall be binding upon them,
their heirs, personal representatives, and assigns.

                  In the event the holder of this Note shall  refer this Note to
an attorney for collection, the undersigned agrees to pay, in addition to unpaid
principal and interest,  all of the costs and expenses incurred in attempting or
effecting collection,  including reasonable attorneys' fees, whether or not suit
is instituted.


                  IN WITNESS WHEREOF,  the undersigned has executed this Note as
of the date first written above.

Attest:                                              CTI Industries Corporation


/s/ Howard W. Schwan                             BY:/s/ John H. Schwan
- --------------------                                --------------------
Howard W. Schwan                                        John H. Schwan
Vice President                                    Chief Executive Officer




                                                                   EXHIBIT 10.23

                                FOURTH TERM NOTE

$200,000.00                                          Elk Grove Village, Illinois
                                                                    July 1, 1997
                                                           Loan No. 600804665-60

                  FOR  VALUE   RECEIVED,   the   undersigned,   CTI   Industries
Corporation, a Delaware corporation (the "Borrower"),  hereby promises to pay to
the order of First American Bank, an Illinois banking  corporation (the "Bank"),
the principal sum of Two Hundred  Thousand and No/100 Dollars  ($200,000.00)  on
July 1, 1998 (or earlier as hereinafter provided),  or so much thereof as may be
advanced  by the Bank and  evidenced  by this Note  under the Loan and  Security
Agreement  dated  August 19,  1996,  as it has been  amended  from time to time,
between the Borrower and the Bank (the "Loan Agreement"), together with interest
to  maturity  (whether  by lapse of time,  acceleration,  or  otherwise)  on the
balance of principal  remaining  from time to time  outstanding at a fluctuating
rate per annum equal to one percent (1%) per annum over the Prime Rate announced
from  time to time by the  Bank  (which  may not be the  Bank's  lowest  rate of
interest)  which  shall be  adjusted  daily  when and as the  Bank's  Prime Rate
changes.  Interest shall be calculated on the basis of a 360-day year and actual
days.

                  Unless  accelerated  as  hereinafter  provided or as otherwise
provided in the Loan Agreement,  the principal sum outstanding  shall be payable
in installments of $16,666.67 of principal per month payable on the first day of
each calendar month  commencing with the month of August,  1997 and on the first
day of each succeeding month until this Note is fully paid except that the final
payment of principal,  if not sooner paid, shall be due on July 1, 1998. Accrued
interest  shall be paid on the  first day of the  month  following  the month in
which the  first dis  bursement  evidenced  by this Note is made  under the Loan
Agreement and  thereafter on the first day of each  succeeding  month until this
Note is fully paid,  except that the final  payment of  interest,  if not sooner
paid,  shall be due on July 1, 1998.  If an Event of Default  (as defined in the
Loan Agreement) shall occur, the outstanding principal of and accrued and unpaid
interest on this Note shall  become  immediately  due and payable as provided in
the Loan Agreement without notice.

                  All payments on account of the indebtedness  evidenced by this
Note (other than required  prepayments which shall be applied as provided in the
Loan  Agreement and optional  prepayments  which shall be applied as provided in
this  Note)  shall be  applied  first to accrued  and  unpaid  interest  and the
remainder  to  principal.  Payments on this Note shall be made at the offices of
the Bank or at such other office as the legal holder of this Note may, from time
to time, designate in writing.

                  Notwithstanding anything to the contrary contained herein, the
undersigned  agrees to pay a late charge of five  percent  (5%) of the amount of
any monthly installment received more than 10 days after the installment is due.
Late charges shall be due and payable on the due date of the next installment of
principal or interest, together with the regular installment then due.

                  Upon and  after the  occurrence  of an Event of  Default,  the
undersigned  shall pay interest at the rate (the "Default Rate") of four percent
(4%) per annum  over the  Bank's  Prime  Rate  then in  effect,  which  shall be
adjusted daily when and as the Bank's Prime Rate changes.


                  Except as otherwise provided in the Loan Agreement,  this Note
may be prepaid in whole or in part without premium or penalty at any time at the
option of the  undersigned in accordance  with the Loan  Agreement.  Any partial
prepayment  made at the option of the  undersigned  shall be applied against the
principal  amount  outstanding  and  shall  not  postpone  the  due  date of any
subsequent  monthly  installment or change the amount of such installment unless
the Bank shall otherwise agree in writing.
<PAGE>


                                Fourth Term Note
                                    Page Two


                  This  Note  is  secured  by  the  Loan   Agreement  and  other
documents,  agreements,  and instruments executed by the Borrower.  This Note is
made and delivered  pursuant to the Loan Agreement and is subject to the further
terms and  conditions  thereof,  including the right of the holder to accelerate
payment of the  principal  of and accrued  and unpaid  interest on this Note and
other  remedies  upon the  occurrence  of an Event of Default,  all of which are
hereby incorporated and made a part of this Note by reference.

                  Any waiver of any payment due  hereunder or the  acceptance by
the Bank of partial payments hereunder shall not, at any other time, be taken to
be a  waiver  of the  terms  of this  Note or the Loan  Agreement  or any  other
agreement between the Borrower and the Bank.

                  The makers, sureties,  guarantors, and endorsers of this Note,
if any,  jointly and severally hereby waive notice of and consent to any and all
extensions  of this Note or any part  thereof  without  notice,  and each hereby
waives demand,  presentment for payment,  notice of nonpayment,  and protest and
any and all  notice of  whatever  kind or  nature  and the  exhaustion  of legal
remedies  herein,  or any  release  of  liability  or any other  indulgences  or
forbearances whatsoever,  without releasing or in any way affecting the personal
liability of any other party hereunder.

                  This Note  shall be the joint and  several  obligation  of all
makers,  sureties,  guarantors,  and  endorsers  and shall be binding upon them,
their heirs, personal representatives, and assigns.

                  In the event the holder of this Note shall  refer this Note to
an attorney for collection, the undersigned agrees to pay, in addition to unpaid
principal and interest,  all of the costs and expenses incurred in attempting or
effecting collection,  including reasonable attorneys' fees, whether or not suit
is instituted.

                  IN WITNESS WHEREOF,  the undersigned has executed this Note as
of the date first written above.

Attest:                                           CTI Industries Corporation


/s/ Howard W. Schwan                            BY:  /s/ John H. Schwan
- --------------------                                --------------------
    Howard W. Schwan                                     John H. Schwan
     Vice President                                Chief Executive Officer


                                                                   EXHIBIT 10.24

                        FIRST AMENDMENT TO REVOLVING NOTE
                              Loan No. 600804665-57


         The  undersigned,  CTI Industries,  Inc., a Delaware  corporation  (the
"Borrower"),  hereby  agrees  with First  American  Bank,  an  Illinois  banking
corporation (the "Bank"), that the Revolving Note dated August 22, 1996, made by
the Borrower  payable to the order of the Bank in the original  principal amount
of $3,000,000.00 (the "Note"), shall be and hereby is amended as follows:

         Notwithstanding any contrary provision of the Note:

                  1. The principal and accrued interest sum outstanding,  if not
         sooner paid in full and unless  accelerated  as provided in the Note or
         prepayable as hereinafter provided, shall be due and payable in full on
         July 1, 1998.

                  2.  Commencing  July 1,  1997,  Borrower  shall  make  regular
         monthly payments of accrued unpaid interest and on the same day of each
         month  thereafter,  until July 1, 1998,  when the Note shall be paid in
         full.

         All references in the Note to this "Note" or the like,  shall be deemed
to be references to the Note as amended by this Amendment.

         The Borrower hereby  authorizes the Bank to affix this Amendment to the
Note.  Except as herein  amended,  the Note is ratified and  confirmed and shall
remain in full force and effect in accordance with its terms.

         IN WITNESS WHEREOF,  the undersigned has executed this Amendment to the
Note this 1st day of July, 1997.

                                                          BORROWER
                                                  CTI Industries Corporation

Attest:
                                                By:/s/ Stephen M. Merrick
                                                   -----------------------
                                                       Stephen M. Merrick,
By: /s/ Howard W. Schwan                                    President
    ---------------------                                   
        Howard W. Schwan,
           Secretary





Agreed to as of this 1st day of July, 1997.

First American Bank


By: /s/ Martin J. Carmody
    -----------------------
        Martin J. Carmody,
       Exec. Vice President


                                                                   EXHIBIT 10.25

                   FINANCIAL ADVISORY AND CONSULTING AGREEMENT

                  This  Agreement  is made and entered into as of this __ day of
________,   1997,  by  and  between  CTI  Industries  Corporation,   a  Delaware
corporation   (the  "Company"),   and  Joseph  Stevens  &  Company,   Inc.  (the
"Consultant").

                  In  consideration of and for the mutual promises and covenants
contained herein, and for other good and valuable consideration,  the receipt of
which is hereby acknowledged, the parties hereto hereby agree as follows:

                  1. Purpose.  The Company hereby retains the Consultant  during
the term  specified  in  Section  2 hereof to  render  consulting  advice to the
Company as an investment banker relating to financial and similar matters,  upon
the terms and conditions as set forth herein.

                  2. Term.  Subject to the  provisions  of  Sections 8, 9 and 10
hereof,  this  Agreement  shall be effective  for a period of  twenty-four  (24)
months commencing on the date hereof.

                  3. Duties of  Consultant.  During the term of this  Agreement,
the  Consultant  will  provide  the  Company  with such  regular  and  customary
consulting advice as is reasonably  requested by the Company,  provided that the
Consultant shall not be required to undertake  duties not reasonably  within the
scope of the consulting  advisory  service  contemplated by this  Agreement.  In
performance of these duties,  the Consultant  shall provide the Company with the
benefits of its best judgment and efforts.  It is understood and acknowledged by
the parties that the value of the  Consultant's  advice is not measurable in any
quantitative  manner,  and that the  Consultant  shall be  obligated  to  render
advice,  upon the  request  of the  Company,  in good  faith,  but  shall not be
obligated  to spend any  specific  amount of time in doing so. The  Consultant's
duties may include, but will not necessarily be limited to:

                           A. Providing  sponsorship  and exposure in connection
with the  dissemination  of corporate  information  regarding the Company to the
investment community at large under a systematic planned approach.

                           B. Rendering advice and assistance in connection with
the preparation of annual and interim reports and press releases.

                           C.  Arranging,  on  behalf  of the  Company  and  its
representatives,  at appropriate  times,  meetings with  securities  analysts of
major regional investment banking firms.

                           D.  Assisting  in  the  Company's   financial  public
relations,   including   discussions  between  the  Company  and  the  financial
community.



<PAGE>




                           E.   Rendering   advice   with   regard  to  internal
                           operations, including:

                              (i) advice regarding  formation of corporate goals
                           and their implementation;

                              (ii) advice  regarding the financial  structure of
                           the Company and its divisions or  subsidiaries or any
                           programs and projects of such entities;

                              (iii)  advice   concerning   the  securing,   when
                           necessary and if possible,  of  additional  financing
                           through  banks,   insurance  companies  and/or  other
                           institutions; and

                              (iv) advice regarding  corporate  organization and
                           personnel.

                           F. Rendering  advice with respect to any  acquisition
program of the Company.

                           G.  Rendering  advice  regarding  a future  public or
private offering of securities of the Company or of any subsidiary.

                  4. Relationships  with Others.  The Company  acknowledges that
the Consultant  and its  affiliates  are in the business of providing  financial
services and consulting advice (of all types  contemplated by this Agreement) to
others.  Nothing  herein  contained  shall be construed to limit or restrict the
Consultant or its affiliates from rendering such services or advice to others.

                  5. Consultant's  Liability. In the absence of gross negligence
or willful misconduct on the part of the Consultant,  or the Consultant's breach
of this Agreement,  the Consultant shall not be liable to the Company, or to any
officer, director, employee, shareholder or creditor of the Company, for any act
or omission in the course of or in connection with the rendering or providing of
advice  hereunder.  Except in those cases where the gross  negligence or willful
misconduct of the  Consultant or the breach by the  Consultant of this Agreement
is alleged and  proven,  the Company  agrees to defend,  indemnify  and hold the
Consultant harmless from and against any and all reasonable costs,  expenses and
liability (including, but not limited to, attorneys' fees paid in the defense of
the  Consultant)  which may in any way  result  from  services  rendered  by the
Consultant pursuant to or in any connection with this Agreement.

                  6.  Expenses.   The  Company,   upon  receipt  of  appropriate
supporting  documentation,  shall  reimburse  the  Consultant  for  any  and all
reasonable  out-of-pocket expenses incurred by the Consultant in connection with
services  rendered by the  Consultant  to Company  pursuant  to this  Agreement,
including,  but not limited to, hotel, food and associated expenses, all charges
for travel and long-distance  telephone calls and all other expenses incurred by
the  Consultant in connection  with services  rendered by the  Consultant to the
Company pursuant to this Agreement.  Expenses payable under this Section 6 shall
not include allocable  overhead expenses of the Consultant,  including,  but not
limited to, attorneys' fees, secretarial charges and rent.







                                       2

<PAGE>




                  7.  Compensation.  As  compensation  for  the  services  to be
rendered  by the  Consultant  to the Company  pursuant to Section 3 hereof,  the
Company  shall pay the  Consultant  a financial  consulting  fee of two thousand
dollars ($2,000) per month for twenty-four  (24) months  commencing on ______ __
1997.  Forty-Eight  Thousand Dollars ($48,000),  representing payment in full of
all amounts due the Consultant  pursuant to this Section 7, shall be paid by the
Company on _______ __, 1997.

                  8. Other Advice.  In addition to the duties set out in Section
3 hereof,  the Consultant  agrees to furnish advice to the Company in connection
with the acquisition of and/or merger with other companies,  joint ventures with
any third parties, license and royalty agreements and any other financing (other
than  the  private  or  public  sale  of the  Company's  securities  for  cash),
including,  but  not  limited  to,  the  sale  of the  Company  itself  (or  any
significant percentage, subsidiaries or affiliates thereof).

                  In the  event  that  any such  transactions  are  directly  or
indirectly  originated by the Consultant for a period of five (5) years from the
date hereof, the Company shall pay fees to the Consultant as follows:

           Legal Consideration                          Fee
           -------------------                          ---

    1.     $ -0-     - $3,000,000           5% of legal consideration

    2.     $ 3,000,001 - $4,000,000         Amount calculated pursuant to line 1
                                            of this computation, plus 4% of
                                            excess over $3,000,000

    3.     $ 4,000,001 - 5,000,000          Amount calculated pursuant to lines
                                            1 and 2 of this computation, plus 3%
                                            of excess over $4,000,000

    4.     above $ 5,000,000                Amount calculated pursuant to lines
                                            1, 2 and 3 of this computation, plus
                                                 2% of excess over $5,000,000.

                  Legal   consideration   is  defined,   for  purposes  of  this
Agreement,  as the total of stock (valued at market on the day of closing, or if
there is no public market, valued as set forth herein for other property),  cash
and assets and property or other  benefits  exchanged by the Company or received
by the Company or its  shareholders  (all valued at fair market  value as agreed
or, if not, by any independent appraiser),  irrespective of period of payment or
terms.

                  9. Sales or  Distributions  of  Securities.  If the Consultant
assists the Company in the sale or  distribution  of securities to the public or
in a private  transaction,  the Consultant  shall receive fees in the amount and
form to be arranged separately at the time of such transaction.








                                        3

<PAGE>



                  10. Form of Payment.  All fees due to the Consultant  pursuant
to  Section  8  hereof  are due and  payable  to the  Consultant,  in cash or by
certified  check, at the closing or closings of a transaction  specified in such
Section 8 or as otherwise agreed between the parties hereto; provided,  however,
that in the case of  license  and  royalty  agreements  specified  in  Section 8
hereof,  the fees due the  Consultant  in receipt of such  license  and  royalty
agreements  shall  be paid as and  when  license  and/or  royalty  payments  are
received by the Company.  In the event that this Agreement  shall not be renewed
for a period  of at least  twelve  (12)  months  at the end of the five (5) year
period  referred to in Section 8 hereof or if terminated for any reason prior to
the end of such five (5) year period then,  notwithstanding any such non-renewal
or  termination,  the  Consultant  shall  be  entitled  to the  full fee for any
transaction  contemplated under Section 8 hereof which closes within twelve (12)
months after such non-renewal or termination.

                  11.      Limitation Upon the Use of Advice and Services.

                  A. No person or entity,  other than the  Company or any of its
subsidiaries,  shall be  entitled  to make use of or rely upon the advice of the
Consultant to be given hereunder, and the Company shall not transmit such advice
to others, or encourage or facilitate the use of or reliance upon such advice by
others, without the prior written consent of the Consultant.

                  B. It is clearly understood that the Consultant,  for services
rendered  under this  Agreement,  makes no commitment  whatsoever as to making a
market in the securities of the Company or to recommend or advise its clients to
purchase the securities of the Company.  Research  reports or corporate  finance
reports that may be prepared by the Consultant  will,  when and if prepared,  be
done solely on the merits or judgment  of analysts of the  Consultant  or senior
corporate finance personnel of the Consultant.

                  C. The use of the  Consultant's  name in any annual  report or
other report of the Company,  or any release or similar document  prepared by or
on behalf of the Company, must have the prior written approval of the Consultant
unless the Company is required by law to include the  Consultant's  name in such
annual report,  other report or release,  in which event the Consultant  will be
furnished  with a copy of such  annual  report,  other  report or release  using
Consultant's name in advance of publication by or on behalf of the Company.

                  D. Should any  purchases  of  securities  be  requested  to be
effected  through  the  Consultant  by the  Company,  its  officers,  directors,
employees or other affiliates, or by any person on behalf of any profit sharing,
pension or similar  plan of the  Company,  for the account of the Company or the
individuals  or entities  involved,  such orders  shall be taken by a registered
account  executive of the Consultant,  shall not be subject to the terms of this
Agreement, and the normal brokerage commission as charged by the Consultant will
apply in  conformity  with  all  rules  and  regulations  of the New York  Stock
Exchange,  the  National  Association  of  Securities  Dealers,  Inc.  or  other
regulatory bodies. Where no regulatory body sets the fee, the normal established
fee as used by the Consultant shall apply.






                                        4

<PAGE>



                  E. The Consultant shall not disclose confidential  information
which it learns  about the  Company  as a result  of its  engagement  hereunder,
except as such  disclosure  as may be  required  for  Consultant  to perform its
duties hereunder.

                  12.  Indemnification.  Since the Consultant  will be acting on
behalf of the Company in connection with its engagement  hereunder,  the Company
and  Consultant   have  entered  into  a  separate   indemnification   agreement
substantially  in the form  attached  hereto  as  Exhibit  A and  dated the date
hereof,  providing for the  indemnification  of  Consultant by the Company.  The
Consultant  has entered into this Agreement in reliance on the  indemnities  set
forth in such indemnification agreement.

                  13.  Severability.   Every  provision  of  this  Agreement  is
intended to be severable.  If any term or provision hereof is deemed unlawful or
invalid for any reason  whatsoever,  such  unlawfulness or invalidity  shall not
affect the validity of the remainder of this Agreement.

                  14.      Miscellaneous.

                  A. Any  notice  or other  communication  between  the  parties
hereto shall be sent by certified or registered mail, postage prepaid, if to the
Company,  addressed  to 22160 North  Pepper Road,  Barrington,  Illinois  60010,
Attention:  Stephen Merrick,  President, with a copy to Fishman & Merrick, P.C.,
30 La Salle Street, Suite 3500, Chicago,  Illinois,  Attention:  John M. Klimek,
or, if to the  Consultant,  addressed  to it at 33 Maiden Lane,  8th Floor,  New
York, New York 10038, Attention: Joseph Sorbara, Chief Executive Officer, with a
copy to Orrick,  Herrington & Sutcliffe,  666 Fifth Avenue,  New York,  New York
10103, Attention: Rubi Finkelstein, Esq., or to such address as may hereafter be
designated  in  writing  by one  party  to  the  other.  Such  notice  or  other
communication shall be deemed to be given on the date of receipt.

                  B. If, during the term hereof,  the Consultant  shall cease to
do business,  the provisions hereof relating to the duties of the Consultant and
compensation  by the  Company as it applies to the  Consultant  shall  thereupon
cease to be in  effect,  except for the  Company's  obligation  of  payment  for
services  rendered  prior thereto.  This Agreement  shall survive any merger of,
acquisition  of, or acquisition by the Consultant  and, after any such merger or
acquisition,  shall be binding  upon the Company and the  corporation  surviving
such merger or acquisition.

                  C.  This   Agreement   embodies  the  entire   agreement   and
understanding  between the Company and the Consultant and supersedes any and all
negotiations,  prior  discussions  and  preliminary  and  prior  agreements  and
understandings related to the central subject matter hereof.

                  D. This  Agreement  has been  duly  authorized,  executed  and
delivered by and on behalf of the Company and the Consultant.

                  E.  This  Agreement  shall be  construed  and  interpreted  in
accordance  with  laws of the  State  of New  York,  without  giving  effect  to
conflicts of laws.


N



                                      5

<PAGE>




                  F. This Agreement and the rights hereunder may not be assigned
by either party (except by operation of law) and shall be binding upon and inure
to the benefit of the parties and their respective successors, assigns and legal
representatives.

                  IN WITNESS  WHEREOF,  the parties  hereto have  executed  this
Agreement as of the date hereof.

                                            CTI INDUSTRIES CORPORATION



                                            By:_______________________________
                                                   Howard W. Schwan
                                                   President


                                            JOSEPH STEVENS & COMPANY, INC.


                                            By:_______________________________
                                                Name:
                                                Title:






                                       6
<PAGE>



                                    EXHIBIT A






                             _________________, 1997



JOSEPH STEVENS & COMPANY, INC.
33 Maiden Lane
8th Floor
New York, New York 10038


Ladies and Gentlemen:

         In connection  with our  engagement of JOSEPH  STEVENS & COMPANY,  INC.
(the  "Consultant") as our financial  advisor and investment  banker,  we hereby
agree  to  indemnify  and  hold  the  Consultant  and  its  affiliates,  and the
directors,  officers,  partners,  shareholders,  agents  and  employees  of  the
Consultant  (collectively the "Indemnified Persons"),  harmless from and against
any  and  all  claims,   actions,   suits,   proceedings   (including  those  of
shareholders),  damages,  liabilities  and  expenses  incurred  by any  of  them
(including,  but not  limited to,  fees and  expenses of counsel)  which are (A)
related  to or  arise  out of (i) any  actions  taken  or  omitted  to be  taken
(including any untrue  statements made or any statements  omitted to be made) by
us, or (ii) any actions taken or omitted to be taken by any  Indemnified  Person
in connection  with our engagement of the  Consultant  pursuant to the Financial
Advisory and Consulting Agreement, of even date herewith, between the Consultant
and us (the "Consulting Agreement"),  or (B) otherwise related to or arising out
of the  Consultant's  activities  on our  behalf  pursuant  to the  Consultant's
engagement  under  the  Consulting   Agreement,   and  we  shall  reimburse  any
Indemnified  Person for all  expenses  (including,  but not limited to, fees and
expenses of counsel)  incurred by such  Indemnified  Person in  connection  with
investigating, preparing or defending any such claim, action, suit or proceeding
(collectively  a  "Claim"),  whether  or  not  in  connection  with  pending  or
threatened  litigation in which any Indemnified  Person is a party. We will not,
however, be responsible for any Claim which is finally judicially  determined to
have resulted exclusively from the gross negligence or willful misconduct of any
person seeking  indemnification  hereunder. We further agree that no Indemnified
Person shall have any liability to us for or in connection with the Consultant's
engagement  under the Consulting  Agreement  except for any Claim incurred by us
solely as a direct  result  of any  Indemnified  Person's  gross  negligence  or
willful misconduct.

         We further agree that we will not, without the prior written consent of
the Consultant settle, compromise or consent to the entry of any judgment in any
pending or threatened  Claim in respect of which  indemnification  may be sought
hereunder (whether or not any Indemnified



<PAGE>



Person is an actual or potential party to such Claim),  unless such  settlement,
compromise or consent includes a legally binding, unconditional, and irrevocable
release of each Indemnified  Person hereunder from any and all liability arising
out of such Claim.

         Promptly  upon  receipt  by an  Indemnified  Person  of  notice  of any
complaint  or the  assertion or  institution  of any Claim with respect to which
indemnification is being sought hereunder,  such Indemnified Person shall notify
us in writing of such complaint or of such assertion or institution, but failure
to so notify us shall not relieve us from any obligation we may have  hereunder,
unless,  and only to the extent that,  such failure results in the forfeiture by
us of substantial rights and defenses, and such failure to so notify us will not
in any event  relieve us from any other  obligation  or liability we may have to
any Indemnified  Person  otherwise than under this Agreement.  If we so elect or
are  requested by such  Indemnified  Person,  we will assume the defense of such
Claim,  including the  employment  of counsel  reasonably  satisfactory  to such
Indemnified Person and the payment of the fees and expenses of such counsel.  In
the event,  however,  that such Indemnified Person reasonably  determines in its
sole  judgment  that having  common  counsel  would  present such counsel with a
conflict of  interest or such  Indemnified  Person  concludes  that there may be
legal defenses available to it or other Indemnified Persons different from or in
addition to those available to us, then such  Indemnified  Person may employ its
own  separate  counsel to  represent or defend it in any such Claim and we shall
pay the reasonable fees and expenses of such counsel.  Notwithstanding  anything
herein to the contrary,  if we fail timely or diligently to defend,  contest, or
otherwise  protect against any Claim, the relevant  Indemnified Party shall have
the right,  but not the  obligation,  to defend,  contest,  compromise,  settle,
assert crossclaims or counterclaims,  or otherwise protect against the same, and
shall be fully  indemnified by us therefor,  including,  but not limited to, for
the fees and  expenses of its  counsel and all amounts  paid as a result of such
Claim or the compromise or settlement  thereof.  In any Claim in which we assume
the defense,  the Indemnified Person shall have the right to participate in such
defense and to retain its own counsel therefor at its own expense.

         We  agree  that  if  any  indemnity  sought  by an  Indemnified  Person
hereunder is held by a court to be unavailable for any reason,  then (whether or
not the  Consultant  is the  Indemnified  Person)  we and the  Consultant  shall
contribute  to the Claim for which such  indemnity is held  unavailable  in such
proportion as is appropriate to reflect the relative  benefits to us, on the one
hand, and the  Consultant,  on the other,  in connection  with the  Consultant's
engagement by us under the Consulting Agreement,  subject to the limitation that
in no event  shall the  amount of the  Consultant's  contribution  to such Claim
exceed the amount of fees actually  received by the Consultant  from us pursuant
to the Consultant's  engagement under the Consulting Agreement.  We hereby agree
that the relative  benefits to us, on the one hand, and the  Consultant,  on the
other hand,  with respect to the  Consultant's  engagement  under the Consulting
Agreement  shall be deemed to be in the same  proportion  as (a) the total value
paid or proposed to be paid or  received by us or our  stockholders  as the case
may be, pursuant to the transaction  (whether or not  consummated) for which the
Consultant is engaged to render  services  bears to (b) the fee paid or proposed
to be paid to the Consultant in connection with such engagement.






                                        2

<PAGE>


         Our indemnity,  reimbursement  and contribution  obligations under this
Agreement  shall be in  addition  to,  and  shall in no way  limit or  otherwise
adversely  affect  any  rights  that an  Indemnified  Part may have at law or at
equity.

         Should the  Consultant,  or any of its directors,  officers,  partners,
shareholders,  agents or employees, be required or be requested by us to provide
documentary evidence or testimony in connection with any proceeding arising from
or relating to the Consultant's  engagement under the Consulting  Agreement,  we
agree to pay all  reasonable  expenses  (including  but not  limited to fees and
expenses of counsel) in complying  therewith and one thousand  dollars  ($1,000)
per day for any sworn testimony or preparation therefor, payable in advance.

         We hereby consent to personal  jurisdiction  and service of process and
venue  in any  court  in  which  any  claim  for  indemnity  is  brought  by any
Indemnified Person.

         It is understood that, in connection with the  Consultant's  engagement
under the Consulting  Agreement,  the Consultant may be engaged to act in one or
more additional  capacities and that the terms of the original engagement or any
such  additional  engagement  may be  embodied in one or more  separate  written
agreements.  The  provisions  of this  Agreement  shall  apply  to the  original
engagement and any such additional engagement and shall remain in full force and
effect   following  the   completion   or   termination   of  the   Consultant's
engagement(s).

                                         Very truly yours,

                                         CTI INDUSTRIES CORPORATION



                                        By: _________________________
                                               Howard W. Schwan
                                               President



CONFIRMED AND AGREED TO:

JOSEPH STEVENS & COMPANY, INC.


By:___________________________
    Name:
    Title:













                                       3

                                                                    EXHIBIT 11.1
                           CTI Industries Corporation
                    Computation of Earnings (Loss) Per Share
                      And Equivalent Share of Common Stock
                 for the years ended October 31, 1995 and 1996


<TABLE>
<CAPTION>

                                                   Year Ended October 31, 1995   Year Ended October 31, 1996
                                                   ---------------------------   ---------------------------
                                                                    Fully                       Fully      
                                                      Primary      Diluted          Primary      Diluted
                                                    ----------   -----------       ----------   ----------
  Line
  ----
 AVERAGE SHARES OUTSTANDING
<S>                                                  <C>           <C>              <C>          <C>      
    1    Weighted average number 
            of shares of common stock
            outstanding during the period            1,089,689     1,089,689        1,026,572    1,026,572
    2    Net additional shares assuming 
           stock options and warrants
           exercised and proceeds used to
           purchase treasury shares                    263,695       263,695          263,695      263,695
                                                    ----------   -----------       ----------   ----------
    3    Weighted average number of shares
           and equivalent shares
           of common stock outstanding
           during the period                         1,353,384     1,353,384        1,290,267    1,290,267
                                                    ==========   ===========       ==========   ==========


 EARNINGS (LOSS)

    4    Loss applicable to common shares          ($2,893,175)  ($2,893,175)       ($183,040)   ($183,040)
    5    Add back dividends applicable to 
           convertible preferred stock                      -             -           (74,211)     (74,211)
                                                    ----------   -----------       ----------   ----------
    6    Amount for per share computation          ($2,893,175)  ($2,893,175)       ($257,251)   ($257,251)
                                                   ===========   ===========       ==========   ==========

 PER SHARE AMOUNTS

         Loss applicable to common shares
           (line 6 / line 3)                            ($2.14)       ($2.14)          ($0.20)      ($0.20)
                                                   ===========   ===========       ==========   ==========

</TABLE>


Earnings  (loss) per share is computed by dividing  net  earnings  (loss),  less
convertible preferred stock dividends,  by the weighted average number of shares
of common  stock and  common  stock  equivalents  (common  stock  warrannts  and
convertible preferred stock) outstanding during the period.

                                                                    EXHIBIT 11.2
                           CTI Industries Corporation
                    Computation of Earnings (Loss) Per Share
                      And Equivalent Share of Common Stock
                 for the six months ended April 30, 1996 and 1997


<TABLE>
<CAPTION>
                                                        Six Months Ended              Six Months Ended 
                                                         April 30, 1996                April 30, 1997  
                                                   ---------------------------   ---------------------------
                                                                    Fully                         Fully      
                                                      Primary      Diluted          Primary      Diluted
                                                    ----------   -----------       ----------   ----------
  Line
  ----
 AVERAGE SHARES OUTSTANDING
<S>                                                  <C>           <C>              <C>          <C>      
    1    Weighted average number 
            of shares of common stock
            outstanding during the period            1,060,385     1,060,385          987,125      987,125
    2    Net additional shares assuming 
           stock options and warrants
           exercised and proceeds used to
           purchase treasury shares                    263,695       263,695          263,695      263,695
                                                    ----------   -----------       ----------   ----------
    3    Weighted average number of shares
           and equivalent shares
           of common stock outstanding
           during the period                         1,324,080     1,324,080        1,250,820    1,250,820
                                                    ==========   ===========       ==========   ==========


 EARNINGS (LOSS)

    4    Net earnings (loss)                          $(68,538)     $(68,538)        $390,691     $390,691
    5    Less dividends applicable to 
           convertible preferred stock                 (10,294)      (10,294)        ($65,000)    ($65,000)
                                                   -----------   -----------       ----------   ----------
    6    Amount for per share computation             ($78,832)     ($78,832)        $325,691     $325,691 
                                                   ===========   ===========       ==========   ==========

 PER SHARE AMOUNTS

         Loss applicable to common shares
           (line 8 / line 3)                             ($.06)        ($.06)            $.26         $.26 
                                                   ===========   ===========       ==========   ==========

</TABLE>


Earnings  (loss) per share is computed by dividing  net  earnings  (loss),  less
convertible preferred stock dividends,  by the weighted average number of shares
of common  stock and  common  stock  equivalents  (common  stock  warrannts  and
convertible preferred stock) outstanding during the period.

                                                                    EXHIBIT 23.1





                       CONSENT OF INDEPENDENT ACCOUNTANTS

We consent to the inclusion in the registration statement on Form SB-2 (File No.
__________)  of our report dated July 22, 1997,  on our audits of the  financial
statements of CTI  Industries  Corporation.  We also consent to the reference to
our firm ounder the caption "Experts."






                                                     COOPERS & LYBRAND L.L.P.


Chicago, Illinois
July 22, 1997

<TABLE> <S> <C>


<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY INFORMATION  EXTRACTED FROM FORM SB-2 FOR THE SIX
MONTHS  ENDED  APRIL 30,  1997 AND FOR THE YEAR ENDED  OCTOBER  31,  1996 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FORM SB-2.
</LEGEND>
<CIK>                                       0001042187
<NAME>                      CTI Industries Corporation
<MULTIPLIER>                                     1,000
<CURRENCY>                                     dollars
       
<S>                             <C>                          <C> 
<PERIOD-TYPE>                   6-mos                        12-mos
<FISCAL-YEAR-END>                           APR-30-1997            OCT-31-1996
<PERIOD-START>                              NOV-01-1996            NOV-01-1995
<PERIOD-END>                                APR-30-1997            OCT-31-1996
<EXCHANGE-RATE>                                 1.000                   1.000
<CASH>                                              0                     131
<SECURITIES>                                        0                       0 
<RECEIVABLES>                                   2,805                   1,795 
<ALLOWANCES>                                      126                     130 
<INVENTORY>                                     4,701                   4,583 
<CURRENT-ASSETS>                                7,687                   6,597 
<PP&E>                                         10,266                  10,000 
<DEPRECIATION>                                  6,547                   6,416 
<TOTAL-ASSETS>                                 11,523                  10,286 
<CURRENT-LIABILITIES>                           7,197                   6,250 
<BONDS>                                             0                       0 
                               0                       0 
                                     1,044                   1,028 
<COMMON>                                           75                      74 
<OTHER-SE>                                       (117)                   (620)
<TOTAL-LIABILITY-AND-EQUITY>                   11,523                  10,286
<SALES>                                         8,736                  13,910 
<TOTAL-REVENUES>                                8,736                  13,910 
<CGS>                                           5,384                   8,558 
<TOTAL-COSTS>                                   5,384                   8,558 
<OTHER-EXPENSES>                                2,658                   4,976 
<LOSS-PROVISION>                                    0                       0 
<INTEREST-EXPENSE>                                304                     553
<INCOME-PRETAX>                                   390                    (177)
<INCOME-TAX>                                        0                       6 
<INCOME-CONTINUING>                               390                    (183)
<DISCONTINUED>                                      0                       0 
<EXTRAORDINARY>                                     0                       0 
<CHANGES>                                           0                       0 
<NET-INCOME>                                      390                    (183)
<EPS-PRIMARY>                                     .26                    (.20)
<EPS-DILUTED>                                     .26                    (.20)
                                                                      


</TABLE>


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