CERPLEX GROUP INC/DE
10-K, 2000-01-11
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: INTERNATIONAL BANCSHARES CORP, 8-K, 2000-01-11
Next: BULL RUN CORP, SC 13G/A, 2000-01-11



================================================================================

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

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

                                    FORM 10-K

(MARK ONE)

     [X]  ANNUAL  REPORT  PURSUANT  TO  SECTION  13 OR 15(D)  OF THE  SECURITIES
          EXCHANGE ACT OF 1934

                  FOR THE FISCAL YEAR ENDED SEPTEMBER 25, 1999

                                       OR

     [ ]  TRANSITION  REPORT  PURSUANT TO SECTION 13 OR 15(D) OF THE  SECURITIES
          EXCHANGE ACT OF 1934

          FOR THE TRANSITION PERIOD FROM ____________ TO ____________ .

                          COMMISSION FILE NUMBER 1-8456

                             THE CERPLEX GROUP, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

            DELAWARE                                             75-1539534
  (STATE OR OTHER JURISDICTION                                (I.R.S. EMPLOYER
OF INCORPORATION OR ORGANIZATION)                            IDENTIFICATION NO.)

            111 PACIFICA AVENUE, SUITE 300, IRVINE, CALIFORNIA 92618
               (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)

                                 (949) 754-5300
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)

        SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT: NONE

           SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:
                     COMMON STOCK, $.03 PAR VALUE PER SHARE
                                (TITLE OF CLASS)

    Indicate  by check mark  whether  the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934, as amended during the preceding 12 months (or for such shorter period that
the registrant  was required to file such reports),  and (2) has been subject to
such filing requirements for the past 90 days. Yes [X] No [ ]

    Indicate by a check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]


<PAGE>

    The aggregate market value of the voting stock held by non-affiliates of the
registrant  on December 29, 1999,  based on the average of the bid and ask price
per share of the Common Stock as quoted on the Nasdaq OTC Bulletin Board on such
date was approximately $8,758,899.

    Indicated  below is the  number of shares  outstanding  of each class of the
registrant's Common Stock, as of December 29, 1999.

TITLE OF EACH CLASS OF COMMON STOCK                        NUMBER OF OUTSTANDING
   Common Stock, $.03 par value                                 7,375,915

                       DOCUMENTS INCORPORATED BY REFERENCE

    Part III of this Form 10-K  incorporates  information  by reference from the
registrant's  definitive Proxy Statement for the Annual Meeting of Stockholders,
to be filed within 120 days after the  registrant's  fiscal year ended September
25, 1999.

================================================================================


                                       2
<PAGE>

                             THE CERPLEX GROUP, INC.

                       INDEX TO ANNUAL REPORT ON FORM 10-K
                  FOR THE FISCAL YEAR ENDED SEPTEMBER 25, 1999

<TABLE>
<CAPTION>
                                                                                                                           Page
                                                                                                                           ----
                                                                PART I
<S>            <C>                                                                                                           <C>
Item 1.        Business..................................................................................................     4
Item 2.        Properties................................................................................................    10
Item 3.        Legal Proceedings.........................................................................................    11
Item 4.        Submission of Matters to a Vote of Security Holders.......................................................    11

                                                                PART II

Item 5.        Market for Registrant's Common Equity and Related Stockholder Matters.....................................    11
Item 6.        Selected Financial Data...................................................................................    12
Item 7.        Management's Discussion and Analysis of Financial Condition and Results of Operations.....................    14
Item 7A.       Quantitative and Qualitative Disclosures About Market Risk................................................    18
Item 8.        Financial Statements and Supplementary Data...............................................................    19
Item 9.        Changes in and Disagreements with Accountants on Accounting and Financial Disclosure......................    19

                                                               PART III

Item 10.       Directors and Executive Officers of the Registrant........................................................    19
Item 11.       Executive Compensation....................................................................................    19
Item 12.       Security Ownership of Certain Beneficial Owners and Management............................................    19
Item 13.       Certain Relationships and Related Transactions............................................................    19

                                                               PART IV

Item 14.       Exhibits, Financial Statement Schedules and Reports on Form 8-K...........................................    20
</TABLE>


                                       3
<PAGE>

                                     PART I

ITEM 1. BUSINESS

OVERVIEW

    The  Cerplex  Group,  Inc.,  a  Delaware   corporation   ("Cerplex"  or  the
"Company"),  formerly known as Aurora  Electronics,  Inc.,  provides  repair and
logistics services,  and parts sourcing and service management for manufacturers
of computer,  communications  and electronic office  equipment.  In the computer
marketplace,  the Company primarily services display terminals,  printed circuit
boards,    laptops,    networking    equipment   and   workstations.    In   the
telecommunications   marketplace,   the  Company  primarily  services  switching
systems,   payphones,   video  conferencing   products,   multiplexers,   mobile
communications,   transmission  equipment,   hubs  and  modems.  In  the  office
automation  marketplace,  the Company services printers,  scanners, fax machines
and high value products such as copiers,  automatic  teller  machines (ATMs) and
other  paper-handling  equipment.  Until  November  1999,  the Company  operated
through its two principal  subsidiaries,  Cerplex,  Inc. and Aurora  Electronics
Group,  Inc.,  and  their  subsidiaries.  In  connection  with a bank  financing
arrangement that closed in November 1999, the Company merged Aurora  Electronics
Group,  Inc. into Cerplex,  Inc.  Based in Irvine,  California,  the Company has
locations in the United States and the United Kingdom.

    The Company entered the computer and  electronics  industry in 1992, and has
expanded  its  operations  through the  acquisition  of  companies  that supply,
refurbish and recycle electronic parts and equipment.  The Company's most recent
acquisition  was  completed on April 30, 1998,  when the Company,  then known as
Aurora  Electronics,  Inc.,  acquired The Cerplex Group,  Inc., a publicly-held,
Tustin, California, based provider of electronic parts repair, spare parts sales
and service management ("Old Cerplex").  The acquisition was completed through a
merger of a  wholly-owned  subsidiary of the Company into Old Cerplex,  in which
each share of Old Cerplex's  Common Stock was converted into 1.070167  shares of
the  Company's  Common Stock (or  .1070167  shares,  after giving  effect to the
Company's  one-for-ten  reverse stock split,  discussed  elsewhere herein). As a
result of the  merger,  Old  Cerplex  became a  wholly-owned  subsidiary  of the
Company.  The Company then changed its name to The Cerplex Group,  Inc., and Old
Cerplex changed its name to Cerplex,  Inc.  Following the merger,  the Company's
headquarters  were  relocated  from  San  Diego,  California,   to  the  Tustin,
California,  headquarters  of Old Cerplex,  and subsequent to that the Company's
headquarters were relocated to Irvine, California.

    In connection with the merger with Old Cerplex,  the Company  obtained a new
bank line of credit from  Greyrock  Capital  ("Greyrock")  consisting of a $36.0
million  term  loan and a  revolving  line of  credit  (the  "Greyrock   Line of
Credit") and sold $15.0 million of newly issued 10% Series A and Series B Senior
Subordinated  Notes and  $21.55  million  of newly  issued 7% Senior  Cumulative
Convertible  Preferred  Stock,  primarily  to  its  principal  stockholder,   an
investment  fund managed by the  investment  firm of Welsh,  Carson,  Anderson &
Stowe  ("WCAS").  Funds  from the bank  line of  credit  and the sale of the 10%
Series A and  Series B Senior  Subordinated  Notes and the 7% Senior  Cumulative
Convertible Preferred Stock were used to repay bank loans to the Company and Old
Cerplex,  to repay certain other indebtedness of the Company and Old Cerplex and
to provide working capital to the Company.

    On June 25, 1999 the Company  consented to an  assignment by Greyrock of its
rights and  interests  under the  Greyrock  Line of Credit to WCAS in return for
payment  in  full  of  all  outstanding   balances  of  principal  and  interest
thereunder.  WCAS repaid principal and interest  outstanding  under the Greyrock
Line of Credit  totaling $45.4 million.  Concurrent  with the  assignment,  WCAS
advanced to the Company an additional $4.6 million for working capital purposes,
resulting  in $50.0  million of total  indebtedness  outstanding  under the WCAS
Senior  Secured Notes as of June 25, 1999.  The terms of the WCAS Senior Secured
Notes are the same as those  under the  Greyrock  Line of Credit  except (i) the
interest rate was reduced to LIBOR plus 1 3/4%;  (ii) principal and interest are
due on April 1, 2001; (iii) collateral  consisting of the stock of the Company's
subsidiaries  in the UK and France that had secured the Greyrock  Line of Credit
was released;  (iv) the negative  pledge agreements covering assets owned by the
Company's  subsidiaries  in the UK and  France  were  terminated;  and  (v)  the
Company's  obligations  were no longer subject to minimum  collateral  borrowing
base requirements previously established in the Greyrock Line of Credit. On June
30, 1999 the Company  issued  approximately  58,643 shares of Series B Preferred
Stock at a price of $1,000 per share. The Series B Preferred Stock was issued as
repayment of various  obligations  owed to WCAS which  included $25.0 million of
principal  outstanding  under the WCAS Senior  Secured  Notes,  $16.5 million of
principal of the 10% unsecured  promissory notes ( "WCAS Notes"),  approximately
$15.6 million of principal of the 10% Series A Senior  Subordinated  Debentures,
and approximately $1.5 million of accrued interest owed to WCAS under these


                                       4
<PAGE>
obligations.   The  Series  B  Preferred   Stock   consist  of  7%   cumulative,
non-convertible  preferred  shares  that are  redeemable  by the  Company at its
option and  redeemable  by the holders  upon a change of control of the Company.
The terms of the merger, the related financing from WCAS, the old line of credit
and the WCAS  Refinancing  are  described  in  greater  detail in Item 1 of this
Annual Report under the heading "Merger with Old Cerplex, WCAS Financing and New
Senior Loans."

     On July 20,  1999,  the  management  of Cerplex  S.A.S.  ("SAS")  requested
assistance from the Commercial Court of Lille, France to structure a social plan
for a portion of the work force. Upon review,  the Commercial Court declared SAS
insolvent as of July 15, 1999 and opened bankruptcy  proceedings with respect to
SAS.  A  judicial  administrator  was  appointed  by the  Court  to  assist  the
management  of SAS in all its  activities  pending the  Court's  decision on the
development  of the  proceedings.  The  terms  of  assignment  of  the  judicial
administrator  included  reviewing  SAS's  condition and prospects and issuing a
recommendation relating to a plan of reorganization developed by SAS management.
While the administrator  was overseeing SAS's  operations,  the Company believed
that  a  plan  of  reorganization  would  be  adopted.  In the  event  that  the
administrator  could  not  support  a plan of  reorganization,  it would  become
necessary  to refer  the  case to a  liquidator  pursuant  to  Commercial  Court
guidelines.

     On October 12, 1999, the Commercial Court,  acting upon the  recommendation
of the judicial  administrator,  ordered the  liquidation  of SAS. Prior to this
decision,  management  believed it would realize its investment in SAS through a
reorganization.  However,  after the liquidation of SAS was ordered, the Company
realized its  investment in SAS was lost and should  therefore be written off as
of July 20,  1999,  the date  Cerplex,  Inc.  effectively  lost  control  of its
subsidiary.  As  a  consequence  of  this  order,  the  Company  terminated  the
operations of SAS, and the liquidator has laid off  substantially all employees.
The  liquidator is responsible  for selling the company's  assets and paying off
SAS's debts.  As the result of the cost of laying-off  all employees of SAS, the
value of the SAS assets may not exceed the value of its  liabilities.  There can
be no assurance that Cerplex, Inc., as shareholder, will receive any liquidation
proceeds. Accordingly, Cerplex, Inc. has written off its investment in SAS which
totaled  $6.2  million at July 20,  1999.  Since the  Company  effectively  lost
management control as of July 20, 1999,  Cerplex S.A.S. has been  deconsolidated
from the Company's  financial  statements as of that date. Based on Management's
understanding and outside legal counsel's assessment of the situation in France,
the Company  believes there is no additional  financial  exposure related to the
SAS liquidation,  but there can be no assurances that a deficiency judgment will
not be  entered  against  Cerplex,  Inc.,  the parent  company.  This is further
described in Item 1 of this Annual Report under "European Operations."

SERVICES PROVIDED

    Cerplex's lines of business include the following:

    Repair  Services.   Through  an  infrastructure of specialized depot  repair
facilities,  Cerplex  provides  original  equipment  manufacturers  ("OEMs") and
service  providers  a complete  process  for  product  repair,  remanufacturing,
refurbishment,  conversion and upgrades.  Large  manufacturers  and  multivendor
service  organizations  ("MVSOs")  historically have maintained  in-house repair
centers dedicated to servicing specific  proprietary  products or product lines.
Frequently,  these repair  centers are cost centers  with  dedicated  resources.
Cerplex  provides  an  outsourced  solution  for  some  or  all  of  the  repair
requirements of an OEM. To support and complement its repairs services,  Cerplex
also  provides a variety of other  ancillary  services,  including  exchange  of
products to be repaired, product assembly and contract manufacturing.

    Logistics  Services.   Cerplex  provides   outsourced   logistics  services,
including  inventory and shipping  control,  order  fulfillment,  and returns to
ensure its OEM  customers  have the  necessary  parts and  products at the right
place at the right time.  Logistics  management  is  critical  in  ensuring  the
availability  of spare parts and  repaired  products to meet the OEM's  customer
demands.

    Parts Business.  Cerplex provides repaired,  new and reclaimed parts to OEMs
and third-party  maintainers ("TPMs") and other customers both as an independent
business and as a  complement  to its depot repair  services.  Cerplex  provides
components, sub-systems and full systems for sale, lease or for use as spares in
repair programs. Cerplex provides full outsourcing solutions in this area giving
customers the benefit of reduced overhead and the ability to reallocate internal
resources toward their core capabilities. Cerplex has two main parts programs:

        Parts Sales. The parts sales program provides multivendor parts sourcing
    to the  information  technology  industry.  Upon  receiving  an order from a
    customer,  Cerplex  will procure  parts and provide for  delivery  through a
    nationwide network of parts brokers and distributors, or will pick, pack and
    ship parts consigned to Cerplex for warehousing and sale.

        Advanced  Exchange.  An advanced  exchange  program offers OEMs and TPMs
    fixed rate or lease programs on swaps for new and refurbished parts. Cerplex
    provides  same or next day shipping on most  products,  which are  exchanged
    with field  replaceable  units that are processed in Cerplex's  depot repair
    programs for repair, remanufacturing, conversion or upgrade.


                                       5
<PAGE>
EUROPEAN OPERATIONS

    Cerplex serves the European  market  through  Cerplex Ltd., a United Kingdom
subsidiary.  Through Cerplex Ltd. Cerplex offers its European customers an array
of repair  and parts  services  similar  to those  that it offers  domestically.
Cerplex's  European operation also offers  calibration  services  supporting the
telecommunications  and service  industries in the United Kingdom and in Western
Europe.

     On October 12, 1999, the Commercial Court,  acting upon the  recommendation
of the  judicial  administrator,  ordered  the  liquidation  of SAS.  After  the
liquidation of SAS was ordered,  the Company  realized its investment in SAS was
lost and should  therefore be written off as of July 20, 1999, the date Cerplex,
Inc.  lost  control of its  subsidiary.  As a  consequence  of this  order,  SAS
discontinued its operations,  and the liquidator has laid off  substantially all
employees of SAS. The  liquidator  is  responsible  for selling SAS's assets and
paying off SAS's debts.  As the result of the cost of laying-off  all employees,
the value of the SAS assets may not exceed the value of its  liabilities.  There
can be no  assurance  that  Cerplex,  Inc.,  as  shareholder,  will  receive any
liquidation proceeds. Accordingly,  Cerplex, Inc. has written off its investment
in Cerplex S.A.S. which totaled $6.2 million at July 20, 1999. Since the Company
effectively  lost  management  control  as  of  July  20,  1999,  SAS  has  been
deconsolidated from the Company's financial statements as of that date. Based on
Management's  understanding  and  outside  legal  counsel's  assessment  of  the
situation  in France,  the Company  believes  there is no  additional  financial
exposure related to the SAS  liquidation,  but there can be no assurances that a
deficiency  judgment  will not be  entered  against  Cerplex,  Inc.,  the parent
company.

CUSTOMERS, SALES AND MARKETING

    Cerplex markets  primarily to large  manufacturers  and service providers in
the  computer  and   peripheral,   office   automation  and   telecommunications
industries.  Cerplex's  direct  sales  teams are  geographically  located in the
United States and the United Kingdom. Cerplex's representative customers include
British   Telecommunications   plc  ("BT"),   Cisco   Systems,   Inc.,   Compaq,
Hewlett-Packard Company, IBM, Siemens-Nixdorf and Dell Financial Services.

     For the  fiscal  year ended  September  25,  1999,  Cerplex's  two  largest
customers were Rank Xerox and BT. For the fiscal year ended  September 25, 1999,
Rank  Xerox and BT  accounted  for  approximately  18% and 15% of net  revenues,
respectively.  These revenues were almost entirely  attributable to the business
of Old Cerplex. The Rank Xerox business was terminated on July 20, 1999 when the
Company lost control of SAS.

COMPETITION

    Cerplex  competes with the in-house repair centers of OEMs, TPMs and certain
contract manufacturers for repair services. In certain instances, these entities
compete  directly  with Cerplex for the services of unrelated  OEMs and TPMs. In
addition to competing  with OEMs and TPMs,  Cerplex also  competes in the repair
business  with a small number of  independent  organizations  similar in size to
Cerplex and a large number of smaller  companies.  Cerplex believes that the key
competitive  factors for the repair business  include:  (i) scope and quality of
service; (ii) price; and (iii) ability to offer rapid delivery and sophisticated
logistics programs. The parts business is fragmented with widespread competition
from a variety of small  independent  suppliers.  Cerplex  believes that the key
competitive  factors  for the  parts  business  include:  (i)  breadth  of parts
distributed;  (ii)  sophisticated  search  capabilities  to enable  customers to
locate parts; (iii) ability to offer rapid delivery and sophisticated  logistics
programs;  and (iv) price. Many of the companies with which Cerplex competes for
repair,  parts and  logistics  services  have  significantly  greater  financial
resources than Cerplex.

REGULATION

    Cerplex's  business  is subject to various  federal,  state and local  laws,
including antitrust laws,  occupational health and safety laws and environmental
laws relating to the disposal of waste material,  as well laws of this nature in
the European  countries in which Cerplex operates.  Because  Cerplex's  business
includes  handling,  recycling and  disposing of electronic  parts which contain
hazardous   materials,   Cerplex's   compliance  with   environmental  laws  and
regulations   relating  to  the  disposal  of  waste  material  is  particularly
important.  Such  environmental  laws and regulations are complex and may change
from  time to time in a manner  that  imposes  more  stringent  requirements  on
Cerplex and imposes  greater  liability on Cerplex for  violating  such laws and
regulations.  Cerplex believes that it is currently in material  compliance with
such laws and is not aware of any  current  situation  or  condition  that could
reasonably be expected to have a material adverse affect on Cerplex's  financial
condition or competitive position.

EMPLOYEES

    As of September  25,  1999,  Cerplex had a work force of  approximately  579
employees,  of which 215 were  employees of Cerplex Ltd. The  approximately  215
employees  of  Cerplex  Ltd.  are  currently  covered by  collective  bargaining
agreements.   Almost  all  recruitment   activity  is  focused  locally  in  the
surrounding  communities,  representing  all skill levels and positions  ranging
from entry-level trainee to skilled professional and senior-level management.

MERGER WITH OLD CERPLEX, WCAS FINANCING AND NEW SENIOR LOANS

    On April 30, 1998, Holly  Acquisition  Corp.  ("Merger Sub"), a wholly-owned
subsidiary of the Company, merged with and into Old Cerplex (the "Merger"). As a
result of the  Merger,  Old  Cerplex  became a  wholly-owned  subsidiary  of the
Company.  The  Company  changed  its name to The Cerplex  Group,  Inc.,  and Old
Cerplex changed its name to Cerplex,  Inc.  Following the Merger,  the Company's
headquarters  were  relocated  from  San  Diego,  California,   to  the  Tustin,
California,  headquarters  of Old  Cerplex,  and  subsequently  to  the  current
headquarters  in Irvine,  California.  On November 24, 1999,  the Company merged
Aurora Electronics  Group, Inc. into Cerplex,  Inc. and the Company now conducts
its  operations  through its  wholly-owned  subsidiary,  Cerplex,  Inc.  and its
subsidiaries.

                                       6
<PAGE>

     The Merger occurred  pursuant to an Agreement and Plan of Merger,  dated as
of January 30, 1998 (the "Merger Agreement"),  among the Company, Merger Sub and
Old Cerplex. As a result of the Merger, each share of Old Cerplex's Common Stock
was converted into the right to receive  1.070167 shares of the Company's Common
Stock (or .1070167  shares,  after giving  effect to the  Company's  one-for-ten
reverse stock split,  discussed elsewhere herein).  Old Cerplex stockholders who
otherwise  were  entitled to  fractional  shares of the  Company's  Common Stock
received  cash  in  lieu  thereof.  Old  Cerplex  stockholders  received  in the
aggregate  approximately  38.9 million shares of the Company's Common Stock as a
result  of the  Merger  (or 3.89  million  shares,  after  giving  effect to the
Company's  one-for-ten  reverse stock split,  discussed  elsewhere herein).  The
stock received by the Old Cerplex stockholders constituted  approximately 25% of
the  Company's  Common Stock on a fully diluted basis after giving effect to the
Merger and related  financings.  The ratio used to exchange  Old Cerplex  Common
Stock for the Company's Common Stock was determined through negotiations between
Old  Cerplex  and the  Company,  and was  approved  by the  respective  Board of
Directors of the Company and Old  Cerplex.  The Merger was approved at a special
meeting of Old Cerplex's  stockholders.  An increase in the number of authorized
shares of the  Company's  Common Stock  necessary to enable the Company to issue
stock in the Merger to the Old Cerplex stockholders,  and the name change to The
Cerplex  Group,  Inc.,  was  approved  at a  special  meeting  of the  Company's
stockholders.

    In connection  with the Merger,  the Company  received a line of credit from
Greyrock.  The Greyrock  Line of Credit  consisted of a $36.0 million term loan,
the proceeds of which were advanced to the Company in full at the closing of the
Merger,  and a revolving  line of credit with  borrowings of up to $10.0 million
depending on certain  financial  conditions of the Company.  WCAS had guaranteed
the repayment of $25.0  million of the principal  amount owing by the Company at
any time under the Greyrock Line of Credit. In addition,  in connection with the
Merger,  the Company  sold an  aggregate  of $15.0  million of newly  issued 10%
Series A Senior  Subordinated  Notes and 10% Series B Senior  Subordinated Notes
(collectively,  the "10% Senior Subordinated Notes") and $21.55 million of newly
issued 7% Senior  Cumulative  Convertible  Preferred  Stock (the "7% Convertible
Preferred  Stock")  primarily  to its  principal  stockholder,  WCAS (the  "WCAS
Financing").  The aggregate  consideration paid by WCAS and other purchasers for
the 10%  Senior  Subordinated  Notes  and  the 7%  Convertible  Preferred  Stock
consisted of  approximately  $12.0 million in cash,  the  cancellation  of $21.0
million of combined indebtedness of Old Cerplex and the Company to WCAS, and the
surrender of warrants held by WCAS to purchase capital stock of Old Cerplex. The
cash proceeds from the WCAS  Financing  (approximately  $12.0  million) and from
borrowings  under the  Greyrock  Line of Credit  upon the  closing of the Merger
(approximately  $38.5 million) totaled  approximately  $50.5 million.  The $50.5
million was used in full to repay $30.0 million of  indebtedness  of Old Cerplex
under a line of credit  from  Citibank,  N.A.,  to repay  $16.5  million  of the
Company's  indebtedness  under a line of credit with The Chase  Manhattan  Bank,
N.A., and the balance to pay investment banking and other  transactional fees in
connection with the Merger. In addition,  subsequent to the Merger,  WCAS loaned
the Company an additional $7.5 million,  and the Company  borrowed an additional
$7.0 million under the Greyrock Line of Credit, both for working capital.

    On June 25, 1999 the Company  consented to an  assignment by Greyrock of its
rights and  interests  under the  Greyrock  Line of Credit to WCAS in return for
payment  in  full  of  all  outstanding   balances  of  principal  and  interest
thereunder.  WCAS repaid principal and interest  outstanding  under the Greyrock
Line of Credit  totaling $45.4 million.  Concurrent  with the  assignment,  WCAS
advanced to the Company an additional $4.6 million for working capital purposes,
resulting  in $50.0  million of total  indebtedness  outstanding  under the WCAS
Senior Secured Notes as of June 25, 1999 (the "WCAS Refinancing").  The terms of
the WCAS Senior  Secured  Notes are the same as those under the Greyrock Line of
Credit  except (i) the  interest  rate was  reduced  to LIBOR plus 1 3/4%;  (ii)
principal and interest are due on April 1, 2001; (iii) collateral  consisting of
the stock of the  Company's  subsidiaries  in the UK and France that had secured
the Greyrock Line of Credit was released;  (iv) the negative  pledge  agreements
covering  assets owned by the Company's  subsidiaries  in the UK and France were
terminated;  and (v) the Company's obligations were no longer subject to minimum
collateral  borrowing base requirements  previously  established in the Greyrock
Line of Credit. On June 30, 1999 the Company issued  approximately 58,643 shares
of  Series B  Preferred  Stock at a price of  $1,000  per  share.  The  Series B
Preferred  Stock was issued as  repayment  of various  obligations  owed to WCAS
which  included  $25.0  million of principal  outstanding  under the WCAS Senior
Secured Notes,  $16.5 million of principal of the 10% WCAS Notes,  approximately
$15.6 million of principal of the 10% Series A Senior  Subordinated  Debentures,
and  approximately  $1.5  million of accrued  interest  owed to WCAS under these
obligations.   The  Series  B  Preferred   Stock   consists  of  7%  cumulative,
non-convertible  preferred  shares  that are  redeemable  by the  Company at its
option and redeemable by the holders upon a change of control of the Company.




                                       7
<PAGE>
     On November 24, 1999 the Company and its subsidiary entered into a Loan and
Security   Agreement   ("Congress  Line  of  Credit")  with  Congress  Financial
Corporation (Western)  ("Congress") providing for a $13.0 million senior secured
revolving  credit  facility.  Concurrent  with this  financing,  WCAS  agreed to
subordinate its security interest in the Company's assets.  The Congress Line of
Credit which matures in February 2001, will provide  additional  working capital
and  financing  for the  Company's  domestic  operations.  Loans  under the loan
agreement  bear  interest  at  fluctuating  rates of either the Prime  Rate,  as
defined,  plus 1/2% or the Adjusted  Eurodollar  Rate, as defined,  plus 2-3/4%.
Borrowing availability pursuant to the Congress Line of Credit is limited by the
value,  as defined in the credit  agreement,  of assets  pledged as  collateral,
namely accounts receivable and inventory.  The agreement also contains customary
financial  covenants  and events of default  for  financings  of this type.  The
liquidation of Cerplex  S.A.S.  caused a default and a  cross-default  under the
Congress  loan.  The  Company  is in  discussions  with  Congress  regarding  an
amendment or waiver to the loan agreement which will bring the Company back into
compliance  with the loan  covenants.  Cerplex,  Inc. is the borrower  under the
Congress  Line of  Credit  and  the  Company  guarantees  the  repayment  of its
obligations thereunder.

    On December 15, 1999,  Cerplex,  Ltd.  closed a financing  arrangement  (the
"Burdale Loans") with Burdale  Financial  Limited  ("Burdale"),  an affiliate of
Congress.  The credit facility  provides for advances to Cerplex Ltd. up to $2.9
million under a line of credit secured by accounts  receivable  (due in February
2001)  and up to $3.5  million  under a loan  secured  by  real  estate  (due in
December 2003). This credit facility was used to repay existing  indebtedness to
BT and will be used to finance the working  capital  needs of Cerplex  Ltd.  The
Burdale Loans bear interest at  fluctuating  rates of LIBOR plus 2%. The Burdale
Loans are covered by an agreement that provides  customary  financial  covenants
and events of default  for  financing  arrangements  of this type.  Indebtedness
under this agreement is guaranteed by the Company.

    The terms of the Congress Line of Credit,  the Burdale Loans, the 10% Senior
Subordinated  Notes, the 7% Convertible  Preferred Stock, and other Company debt
are  described  in  greater  detail  in  Item 7 of  this  Annual  Report  under,
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations -- Liquidity and Capital Resources."

REVERSE STOCK SPLIT, CONVERSION OF PREFERRED STOCK, AND CURRENT CAPITALIZATION

    On October  5, 1998,  a majority  of the  outstanding  capital  stock of the
Company entitled to vote, voted at a Special Meeting of Stockholders to effect a
one-for-ten reverse stock split (the "One-for-Ten Reverse Split"), in which each
ten shares of the Company's  Common Stock were  converted  into one share of the
Company's Common Stock.  Stockholders who would have received  fractional shares
of Common Stock as a result of the One-for-Ten Reverse Split, were paid, in lieu
of  receiving  fractional  shares,  cash in an amount equal to $0.104 per share.
Unless  otherwise  stated,  figures  as to the  number  of  shares  outstanding,
earnings per share, exercise price to convert the 7% Convertible Preferred Stock
and other per share  figures  stated in this Annual  Report and in the Financial
Statements included herein,  reflect the One-for-Ten Reverse Split.  Immediately
following the One-for-Ten  Reverse Split,  the outstanding  capital stock of the
Company  consisted of 215,500 shares of 7% Convertible  Preferred Stock,  44,000
shares of Series A Convertible  Preferred  Stock and 7,118,285  shares of Common
Stock.  Subsequent  to the  One-for-Ten  Reverse  Split,  on November  19, 1998,
249,233  shares of the  Company's  Common  Stock were  issued as a result of the
conversion  of 44,000  shares of  Preferred  Stock of the Company  that had been
issued to WCAS and other  stockholders  prior to the Merger.  A majority of such
Preferred Stock was held by WCAS. As a majority holder of such Preferred  Stock,
WCAS elected to cause all of the shares of such Preferred  Stock to be converted
to  Common  Stock  of  the  Company.   On  June  30,  1999  the  Company  issued
approximately 58,643 shares of Series B Preferred Stock at a price of $1,000 per
share.  The  Series B  Preferred  Stock  was  issued  as  repayment  of  various
obligations  owed to WCAS which included $25.0 million of principal  outstanding
under the WCAS Senior Secured Notes,  $16.5 million of principal of the 10% WCAS
Notes,  approximately  $15.6  million  of  principal  of the 10% Series A Senior
Subordinated Debentures, and approximately $1.5 million of accrued interest owed
to WCAS under these  obligations.  The Series B Preferred  Stock  consists of 7%
cumulative,  non-convertible preferred shares that are redeemable by the Company
at its option and  redeemable at the option of the holders only upon a change of
control of the Company.  As of December 29, 1999, there were 7,375,915 shares of
the Company's Common Stock outstanding.



                                       8
<PAGE>
RISK FACTORS

    This Annual Report contains forward-looking statements within the meaning of
Section  21E of the  Securities  Exchange  Act of 1934,  as  amended.  The words
"expect,"  "estimate,"  "anticipate,"  "believe"  and similar  words  constitute
forward-looking statements.  Readers are cautioned that any such forward-looking
statements  are not  guarantees  of future  performance  and  involve  risks and
uncertainties,  and that  actual  results  may differ  significantly  from those
projected in the  forward-looking  statements.  Risks and uncertainties that may
have a significant  detrimental impact on the Company's performance include, but
are not limited to, the following:

     High Degree of Leverage;  Future Capital  Requirements.  As of December 15,
1999  the  Company  had   approximately   $42.3  million   principal  amount  of
indebtedness  outstanding,  which  consisted of: (i) $25.9 million  indebtedness
under the WCAS secured loan; (ii) $0.4 million  indebtedness under the Company's
10% Series B Senior Subordinated  Notes; (iii) $10.4 million  indebtedness under
the  Company's 7 3/4%  Convertible  Subordinated  Debentures;  (iv) $3.0 million
indebtedness  under the Burdale Loans; (v) $2.4 million  indebtedness  under the
Congress Line of Credit; and (vi) $0.2 million of other indebtedness  consisting
primarily  of  equipment  leases.  The Company also had as of December 15, 1999,
$21.55 million  outstanding  (excluding  accrued dividends of $8,942,000) of its
mandatorily  redeemable 7% Convertible Preferred Stock. The payment terms of the
debt and  preferred  stock are  described in Item 7 of this Annual Report under,
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations  -- Liquidity  and Capital  Resources."  It is  anticipated  that the
Company's cash from  operations  will not be sufficient to enable it to meet its
debt service and preferred stock redemption  requirements,  and the Company will
be required to obtain  additional  funds  through  equity or debt  financings in
order not to default on its debt or mandatorily  redeemable  preferred stock. In
many cases, if the Company defaults on a particular debt, the default will cause
other debts of the Company to be in default and come due early.  The liquidation
of  Cerplex  S.A.S.  may  cause  the  acceleration  of  all  the  material  debt
instruments  of  the  Company,  either  because  it  triggers  a  default  or  a
cross-default under such instruments. Unless appropriate waivers are obtained by
the Company,  the acceleration of such debt would have a material adverse effect
on the  Company.  The Company is  currently in the process of preparing a waiver
request  from its debt  holders  and is engaged in  discussions  with its senior
lenders  regarding  the  default.  The degree to which the Company is  leveraged
could adversely affect its ability to obtain additional financing and could make
it more vulnerable to economic downturns and competitive pressures. The terms of
any equity  financings have in the past been, and may in the future be, dilutive
to the Company's  stockholders,  and the terms of any debt financings are likely
to contain  restrictive  covenants  which limit the Company's  ability to pursue
certain  courses of action.  There can be no assurance that  additional  funding
will be  available on  acceptable  terms,  if at all. If adequate  funds are not
available,  the Company will experience severe liquidity  problems.  This matter
raises  substantial  doubt  about the  Company's  ability to continue as a going
concern.

     Losses and  Accumulated  Deficit.  For the fiscal year ended  September 25,
1999, the Company  reported a net loss of $50.6 million and an operating loss of
$47.1 million. As of September 25, 1999, the Company had a stockholders' deficit
of $47.5  million.  The  Company  is  expecting  to  experience  losses  for the
foreseeable future, and will require additional funding. Continued losses and/or
the failure to obtain such  additional  funding could  materially  and adversely
affect the business and financial condition of the Company and the value of, and
the market for, the Company's equity and debt securities.

    Control by WCAS. WCAS owns approximately 69% of the Company's voting capital
stock, which consists of WCAS's ownership of shares of the Company's outstanding
Common Stock, and shares of the Company's 7% Convertible  Preferred Stock (which
give the  holders  thereof the right to vote on all matters on which the holders
of Common Stock are entitled to vote, as if the 7% Convertible  Preferred  Stock
had been  converted to Common Stock).  As a result,  WCAS is able to control all
matters requiring approval by the Company's stockholders, including the election
of  directors.  The  Company's  Board of  Directors  has the  authority to issue
additional  shares of preferred  stock in one or more series and fix the rights,
preferences,  privileges  and  restrictions  granted to or imposed upon any such
shares of preferred  stock.  The issuance of such preferred  stock may adversely
affect voting and dividend  rights,  rights upon liquidation and other rights of
holders  of  the  Company's  Common  Stock  and  may  result  in  immediate  and
substantial  dilution to the holders of the Common  Stock.  The issuance of such
preferred  stock and the control by WCAS of the Company may also have the effect
of delaying, deferring or preventing a change in control of the Company.

    Dependence on Key Customers.  For the fiscal year ended  September 25, 1999,
Rank  Xerox and BT  accounted  for  approximately  18% and 15% of the  Company's
revenues,  respectively. These revenues were almost entirely attributable to the
business of Old  Cerplex.  The Rank Xerox  business was  terminated  on July 20,
1999, when the Company lost control of Cerplex S.A.S.  This is described in Item
1 of this Annual Report under "European Operations."

                                       9
<PAGE>
While  certain  multi-year  contracts  are in effect  which  govern the work the
Company  performs for BT, there can be no assurance  that BT will not  terminate
any or all of their arrangements with the Company,  significantly change, reduce
or delay the amount of  services  ordered  from the  Company,  or  significantly
change  the  terms  upon  which  the  Company  and BT does  business.  Any  such
termination, change, reduction, or delay could have a material adverse effect on
the Company's business.

    Competition.  The  Company  competes  with the  in-house  repair and service
centers of OEMs, TPMs and certain contract manufacturers. There is no indication
that these companies will choose to outsource their repair and service needs. In
certain instances,  these companies compete directly with the Company to provide
services  to third  party OEMs and TPMs.  Moreover,  the  industry  in which the
Company operates is fragmented, and the Company faces competition from a variety
of small independent suppliers.  Competition for business from OEM, TPM and MVSO
customers  is  based on a number  of  factors,  including  breadth  of  services
provided and price. Certain of the Company's competitors have greater revenue or
larger  capitalizations  than the Company.  There can be no  assurance  that the
Company will be able to compete effectively in its target markets.

     Reliance on  International  Sales.  For the fiscal year ended September 25,
1999,  approximately 21% of the Company's sales were from its U.K. subsidary and
approximately 29% of the Company's sales were from its French subsidiary,  which
has been deconsolidated. These revenues were almost entirely attributable to the
business of Old Cerplex. There can be no assurance that the Company will be able
to  successfully  market,  sell,  and deliver its products and services in these
markets. Moreover, as a result of the liquidation of Cerplex S.A.S., the Company
terminated its contract with Rank Xerox,  which accounted for  approximately 18%
of the  Company's  revenues  for  the  1999  fiscal  year.  In  addition  to the
uncertainty as to the Company's  ability to maintain or expand its international
presence, there are certain risks inherent in doing business on an international
level,   such  as  unexpected   changes  in  regulatory   requirements,   export
restrictions,  tariffs and other trade  barriers,  difficulties  in staffing and
managing  foreign  operations,  longer  payment  cycles,  problems in collecting
accounts receivable, political instability, severance and other costs associated
with work  force  reductions,  fluctuations  in  currency  exchange  rates,  and
potentially  adverse tax  consequences,  any of which could adversely impact the
success of the  Company's  international  operations.  There can be no assurance
that one or more of such factors will not have a material  adverse effect on the
Company's international operations and, consequently, on the Company's business,
operating results and financial condition.

    Reliance on Short Term Purchase Orders and Contracts.  The Company generally
distributes  parts to, and  receives  its  recyclable  material  from  customers
pursuant to  non-exclusive  contracts that do not contain  guaranteed or minimum
quantities  and are subject to  cancellation  on short notice at the  customer's
discretion.  Similarly,  the Company's repair contracts are typically subject to
termination on short notice at the customer's  discretion,  and purchase  orders
under such contracts typically only cover services over a 90-day period.

    Dependence  on  the  Electronics  and  Computer   Industry.   The  Company's
businesses are dependent upon the growth,  viability and financial  stability of
its  customers  and  potential  customers  in the  electronics  and the computer
industry. The electronics and computer industry have been characterized by rapid
technological  change,  compressed  product  life  cycles and pricing and margin
pressures.  The factors  affecting  segments  of the  electronics  and  computer
industry in general,  and the Company's OEM customers in particular,  could have
an adverse  effect on the  Company's  business.  There can be no assurance  that
existing customers or future customers will not experience financial difficulty,
which could have a material adverse effect on the Company's business.

    Risks  Associated  with  Intangible   Assets.  As  of  September  25,  1999,
approximately $9.6 million of the Company's total assets consisted of intangible
assets.  The intangible assets consist primarily of goodwill  resulting from the
Merger with Old Cerplex.  The goodwill must be amortized  over a number of years
and  deducted  from the  Company's  earnings,  even though the  goodwill may not
generate  earnings to offset such deduction.  There can be no assurance that the
value of the Company's  intangible  assets will ever be realized by the Company,
particularly in any sale or liquidation of the Company. Any significant decrease
in the value of such  intangible  assets or increase in the rate of amortization
thereof would adversely affect the Company's  financial condition and results of
operations.

    Limited Trading Market and Possible Volatility of Stock Price. The volume of
trading of the Company's  Common Stock has been very limited and there can be no
assurance of an active  trading  market for the Common  Stock in the future.  In
addition,  the trading price of the Company's  Common Stock has been, and in the
future could be, subject to significant  fluctuations  in response to variations
in quarterly  operating  results of the Company,  the depth and liquidity of the
market for the Company's  Common Stock,  investor  perception of the Company and
the  industry  within  which  it  competes,  the  gain or  loss  of  significant
contracts,  changes in  management  or new  products or services  offered by the
Company or any  competitors,  general trends in the industry and other events or
factors. In addition,  the stock market has experienced extreme price and volume
fluctuations,  which  have  particularly  affected  the  market  price  for many
companies  in similar  industries  and which have  often been  unrelated  to the
operating  performance of these companies.  These broad market  fluctuations may
adversely affect the market price of the Company's Common Stock.

    Shares  Available  for  Future  Sale.  No  prediction  can be made as to the
effect,  if any, that future sales of shares,  or the availability of shares for
future sale by WCAS, will have on the market price of the Company's Common Stock
prevailing  from time to time.  Sales of  substantial  amounts  of Common  Stock
(including  shares issued upon the exercise of stock options and the  conversion
of  preferred  stock),  or the  perception  that such  sales  could  occur,  may
adversely affect prevailing market prices for the Company's Common Stock.

     Year 2000  Risks.  The Year 2000 risk is the result of  computer  programs,
microprocessors  and embedded date reliant  systems using two digits rather than
four to define the applicable year. This may result in the incorrect  processing
of dates  prior to,  during and after the Year 2000.  Incorrect  processing  may
result in claims  against the  Company if it is unable to  properly  manage data
related to the Year 2000.  In  addition  to Year 2000  errors on the part of the
Company, the Company is vulnerable to its key suppliers' failure to remedy their
own Year 2000  issues,  which could delay  shipments  of  essential  components,
thereby disrupting or halting the Company's operations. The Company also relies,
both  domestically and  internationally,  upon  governmental  agencies,  utility
companies,  telecommunication  service  companies  and other  service  providers
outside of the  Company's  control.  The  Company  has  implemented  programs to
remediate  potential Year 2000 problems in its systems and has communicated with
certain of its  significant  suppliers  to  evaluate  their Year 2000  readiness
plans. There is no assurance that the Company or parties with whom it deals will
not suffer business  disruption caused by a Year 2000 issue. Such failures could
have a material adverse effect on the Company's  financial condition and results
of operations.  Subsequent to January 1, 2000, the Company has encountered  only
minimal problems related to Year 2000 issues. However, there can be no assurance
that future Year 2000 issues, if any, will be inconsequential. This is described
in  greater  detail  in  Item  7 of  this  Annual  Report  under,  "Management's
Discussion and Analysis of Financial Condition and Results of Operations -- Year
2000 Compliance."

ITEM 2. PROPERTIES

     The Company leases certain office and warehouse  facilities under operating
leases and  subleases  which expire at various  dates during the next six years.
The Company  believes that its existing  facilities are adequate for its current
business. The Company's executive offices are located at the Irvine, California,
facility  listed below. A description of the facilities  leased and subleased by
the Company as of December 15, 1999 is as follows:

<TABLE>
<CAPTION>
                                             SQUARE
LOCATION                                     FOOTAGE  LEASE EXPIRATION
- --------                                    --------- ----------------
<S>                                         <C>       <C>
Jeffersontown, Kentucky.................     77,000   November 2001
Tewksbury, Massachusetts................    250,180   May 2005
Livermore, California...................    124,914   June 2003
Irvine, California - Headquarters.......     23,660   February 2004
Irvine, California - Warehouse..........     10,240   March 2002
</TABLE>


                                       10
<PAGE>
  In addition,  the Company's  European  subsidiary owns land and buildings in
Enfield, England.

ITEM 3. LEGAL PROCEEDINGS

     The Company is a party to legal  proceedings  relating  to routine  matters
incidental to its business. While the Company does not believe that any of these
proceedings,  individually  or in the  aggregate,  will have a material  adverse
effect on its business or its results of  operations,  there can be no assurance
that  such  proceedings,  individually  or in the  aggregate,  will  not  have a
material  adverse  effect  on  the  Company's  financial  position,  results  of
operations or liquidity.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

    On June 30,  1999 a  requisite  number  of the  Company's  security  holders
approved,  by written  consent,  the  designation  and  issuance of the Series B
Senior Cumulative Preferred Stock.

                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

    Until  December  12,  1997,  the  Company's  Common  Stock was traded on the
American Stock Exchange ("AMEX") under the symbol "AUR." Commencing December 15,
1997,  the  Company's  Common  Stock was listed for  quotation on the Nasdaq OTC
Bulletin Board (the "OTC Bulletin Board") under the symbol "AURU." Following the
Merger with Old Cerplex, the Company's Common Stock has been reported on the OTC
Bulletin  Board  under the symbol  "CPLX."  For the  period  during the last two
fiscal  years in which the Common  Stock was traded on the AMEX,  the  following
table sets forth the range of the high and low  closing  sales  prices per share
for the  Common  Stock on the AMEX.  For the  period  during the last two fiscal
years in which the Common  Stock was listed for  quotation  on the OTC  Bulletin
Board,  the  following  table  sets  forth  the  range  of the  high and low bid
quotations per share for the Common Stock as reported on the OTC Bulletin Board.
Figures for the OTC Bulletin Board reflect inter-dealer prices, without mark-up,
mark-down or commission, and may not necessarily represent actual transactions.

    The per share  prices  set forth in the table  below have been  adjusted  to
reflect the One-for-Ten  Reverse Split for the Company's  Common Stock that took
place following  approval by the stockholders of the Company on October 5, 1998.
As a result of the One-for-Ten  Reverse Split,  each ten shares of the Company's
Common Stock was converted into one share of the Company's Common Stock.

<TABLE>
<CAPTION>
                                   FISCAL YEAR 1999          FISCAL YEAR 1998
                                  (OCTOBER 1, 1998 TO       (OCTOBER 1, 1997 TO
                                  SEPTEMBER 25, 1999)       SEPTEMBER 30, 1998)
                                  -------------------       -------------------
                                   HIGH          LOW         HIGH         LOW
                                ---------    ---------     -------      ------
<S>                             <C>          <C>           <C>          <C>
First Quarter..............     $    1.75    $    0.09     $ 16.00      $ 7.50
Second Quarter.............     $    1.16    $    0.53     $ 11.10      $ 2.70
Third Quarter..............     $    1.00    $    0.38     $  6.10      $ 2.50
Fourth Quarter.............     $    2.06    $    0.88     $  4.20      $ 0.90
</TABLE>

                                       11
<PAGE>
    On December 16, 1999,  the closing bid price per share of the Common Stock
as reported on the OTC Bulletin Board was $1.125. As of December 16, 1999, the
Company had 1,018 holders of record of its Common Stock.

    The Company  has not paid any cash or stock  dividends  on its Common  Stock
since September 30, 1993. At present,  it is the policy of the Company to retain
all earnings for reinvestment into the Company.  In addition,  the Congress Line
of Credit prohibits payment of cash dividends.

ITEM 6. SELECTED FINANCIAL DATA

    The  following  table sets  forth  selected  financial  data  regarding  the
Company's results of operations and financial position.  This information should
be read in  conjunction  with Item 7,  "Management's  Discussion and Analysis of
Financial  Condition and Results of Operations"  and the Company's  Consolidated
Financial Statements and related Notes included elsewhere herein.

    Information  for the fiscal  year ended  September  30,  1998  reflects  the
addition of the results of  operations  of Old Cerplex for the five months ended
September 30, 1998, subsequent to the Merger with Old Cerplex on April 30, 1998.

<TABLE>
<CAPTION>
                                               (IN THOUSANDS, EXCEPT PER SHARE FIGURES)
                                        FOR THE
                                         YEAR
                                         ENDED
                                        SEPTEMBER          FOR THE YEAR ENDED SEPTEMBER 30,
                                          25,      -----------------------------------------------
                                          1999        1998         1997         1996         1995
                                        ---------   ---------  ---------    ---------    ---------
<S>                                     <C>         <C>        <C>          <C>          <C>
 OPERATING DATA
 Net revenues......................     $  93,346   $  66,423  $  64,892    $  98,019    $ 141,852
                                        ---------   ---------  ---------    ---------    ---------
 Gross profit......................         3,685       4,869     12,986       24,443       34,582
 Selling, general and administrative
   expenses........................        22,304      23,145     23,466       25,943       28,170
 Amortization of intangibles.......        24,295(1)    3,701     34,044(2)    18,042(3)     9,073(4)
 Restructuring charge and other....         4,170(5)       --         --           --        5,643(6)
                                        ---------   ---------  ---------    ---------    ---------
 Operating loss....................       (47,084)    (21,977)   (44,524)     (19,542)      (8,304)
 Interest expense..................        (6,415)     (5,465)    (4,050)      (6,221)      (5,522)
 Other income (expense), net.......         1,617      (1,653)      (498)      (1,284)         116
                                        ---------   ---------  ---------    ---------    ---------
 Loss  from   continuing   operations
    before taxes...................       (51,882)    (29,095)   (49,072)     (27,047)     (13,710)
 Net loss..........................     $ (50,606)  $ (29,095) $ (49,605)   $ (30,353)   $ (15,030)
                                        =========   =========  =========    =========    =========
 Loss from continuing operations before
   taxes per share(6)..............     $   (7.08)  $   (7.57) $  (73.57)   $  (37.78)   $   (16.36)
 Net loss per share(6).............     $   (6.90)  $   (7.57) $  (74.37)   $  (42.39)   $   (17.94)
 Net loss applicable to common
   shareholders(6).................     $   (7.25)  $   (8.26) $  (78.60)   $  (44.40)   $   (17.94)
 Weighted average number of common
   shares(6).......................         7,333       3,843        667          716          838
</TABLE>
- --------------------------------------------------------------------------------

(1)  During the third quarter of fiscal 1999,  approximately $18,375 relating to
     a write-down  of  intangible  assets  acquired in fiscal 1998 in connection
     with the merger with Old Cerplex was charged to operations.

(2)  During the fourth quarter of fiscal 1997, approximately $29,602 relating to
     a write-down  of  intangible  assets  acquired in fiscal 1994 in connection
     with the Century  acquisition  and $3,390 of computer  systems and software
     development costs were charged to operations.

(3)  During the fourth quarter of fiscal 1996, approximately $16,580 relating to
     a write-down  of  intangible  assets  acquired in fiscal 1992 in connection
     with the Micro-C Corporation acquisition was charged to operations.

(4)  During  fiscal  1995,  approximately  $7,400  relating to a  write-down  of
     intangible  assets  associated with the repair business  acquired in fiscal
     1993  in  connection  with  the  FRS,  Inc.   acquisition  was  charged  to
     operations.

(5)  During  fiscal  1999,  approximately  ($2,006)  related to a  reduction  in
     accruals,  offset by $6,176  related  to the loss due to loss of control of
     SAS were charged to operations.

(6)  During fiscal 1995, the Company  substantially  completed a major corporate
     reorganization  into two core businesses  operating  through the integrated
     circuits  recycling and recovery division and the spare parts  distribution
     division.

(7)  Per share  figures and figures  for the number of shares  outstanding  have
     been  adjusted to reflect the  One-for-Ten  Reverse  Split that occurred on
     October 5, 1998.

                                       12
<PAGE>

<TABLE>
<CAPTION>
                                        AS OF                 AS OF SEPTEMBER 30,
                                      SEPTEMBER  --------------------------------------------
                                         25,
                                         1999       1998        1997       1996       1995
                                      ---------- ----------  ---------  ---------   --------
<S>                                              <C>         <C>        <C>         <C>
BALANCE SHEET DATA
Working capital (deficit).........     $(36,496) $ (55,415)  $  (3,113) $     610   $    196
Total assets......................       35,631    100,541      14,629     52,788     80,716
Long-term obligations (less current
  maturities).....................           --     25,782      36,585     25,842     46,183
Redeemable convertible preferred
  stock...........................       30,492     34,150      46,722     40,000         --
Stockholders' equity (deficit)....      (47,539)   (59,208)    (83,320)   (31,690)    12,338
Dividends declared................           --         --          --         --         --
</TABLE>


                                       13
<PAGE>

ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

OVERVIEW

     The Company provides repair and logistics services,  and parts sourcing and
service management for manufacturers of computer,  communications and electronic
office equipment.  In the computer  marketplace,  the Company primarily services
display terminals,  printed circuit boards,  laptops,  networking  equipment and
workstations.  In the  telecommunications  marketplace,  the  Company  primarily
services   switching   systems,    payphones,   video   conferencing   products,
multiplexers, mobile communications, transmission equipment, hubs and modems. In
the office automation marketplace,  the Company services printers, scanners, fax
machines and high value  products  such as copiers,  automatic  teller  machines
(ATMs) and other  paper-handling  equipment.  Until  November  1999 the  Company
operated  through  its two  principal  subsidiaries,  Cerplex,  Inc.  and Aurora
Electronics  Group,  Inc.,  and their  subsidiaries.  In connection  with a bank
financing  arrangement  that closed in November 1999, the Company  merged Aurora
Electronics  Group,  Inc. into Cerplex,  Inc. Based in Irvine,  California,  the
Company has locations in the United States and the United Kingdom.

    Prior to the Merger  with Old  Cerplex  which is  discussed  in more  detail
below, the Company's  business consisted  primarily of two divisions,  the Asset
Recovery  Services  Division (the "ARS  Division") and the Parts Services Supply
Division (the "PSS  Division").  The Merger was accounted for under the purchase
method of  accounting  and,  as such,  the  operations  of Old  Cerplex  are not
included in the  Company's  financial  statements  prior to April 30, 1998.  The
majority of the Company's revenues subsequent to April 30, 1998 are attributable
to the repair operations of Old Cerplex acquired in the Merger.  Due to this and
the fact that the Company's ARS and PSS Divisions experienced declining revenues
from fiscal 1997 to fiscal 1998, the Company's historical results, especially as
they  relate  to the ARS and PSS  Divisions,  may not be  indicative  of  future
results.

     The primary factors  affecting the Company's repair business  include,  but
are not limited to, the pricing of the Company's services and the utilization of
the Company's  resources that constitute  fixed costs.  Pricing in the Company's
industry is very  competitive and price  discounting  could adversely affect the
Company's  operating  results.  In addition,  the Company has made a significant
investment  in  facilities,   equipment  and  personnel.   While  the  Company's
facilities have the capability of generating  significantly more repair services
volume than current  levels,  the Company and Old Cerplex have, due to a variety
of factors,  experienced  decreasing revenues which have resulted in significant
operating losses. In particular, BT and Rank Xerox constituted Old Cerplex's and
the Company's  largest customers in the last fiscal year. The contract with Rank
Xerox  has  been  terminated  as a  result  of  the  liquidation  and  resultant
deconsolidation of SAS. There can be no assurance that revenues from BT or other
customers will not decline in the future.  The failure of the Company to develop
additional  business  from new and  existing  customers  could  have a  material
adverse effect on the Company's business.

CORPORATE HISTORY

    The Company  was formed on September 30, 1992.  Prior to September 30, 1992,
the  Company  was known as BSN  Corp.  and was  engaged  in the  sporting  goods
industry.  From 1990  through  1992,  BSN  divested  itself of a majority of its
sporting goods assets and, effective  September 30, 1992,  announced that all of
its  remaining  sporting  goods assets would be  accounted  for as  discontinued
operations and that such operations would be sold. Effective September 30, 1992,
the  Company  entered  the  computer  and  electronics   industry   through  the
acquisition  of Micro-C  Corporation,  a San  Diego,  California  based  company
founded in 1985,  which  provided  both  integrated  circuits  ("IC")  recycling
services to computer OEMs and memory IC distribution  services for semiconductor
manufacturers.  Effective  September 30, 1993, the Company acquired FRS, Inc., a
Sacramento,  California,  based company  founded in 1984,  which  provided depot
repair  services to computer and peripheral  OEMs.  Effective March 1, 1994, the
Company acquired Century Computer Marketing, a Marina del Rey, California, based
company  founded in 1984,  which was a leading  supplier of new and  refurbished
spare parts to the computer maintenance market.

    In the third  quarter  of the fiscal  year ended  September  30,  1995,  the
Company completed a corporate reorganization, in which it: (a) exited the memory
upgrade  manufacturing  and  supply  business  formerly  known  as  the  Premier
Division;  and (b) substantially  downsized its depot repair services  operation
acquired in the FRS, Inc. acquisition, and refocused these operations to support
the  Company's  remaining  spare parts  distribution  and  electronic  recycling
services business.

    In March 1996, the Company completed a recapitalization in which the Company
(a) acquired  approximately  4,268,000  shares of its Common  Stock,  (b) issued
$40.0 million of convertible  preferred  stock and $10.0 million of subordinated
debt to WCAS, (c) established a $35.0 million credit facility,  (d) repaid $26.0
million  of senior  bank debt and (e)  redeemed  approximately  $9.3  million of
Senior Subordinated Notes.

                                       14
<PAGE>
    In October  1997,  the Company  completed  the sale of the  remainder of its
then-existing  depot repair  services  operation and sold its Irvine,  Scotland,
recovery processing  facility.  Losses from these transactions were accrued into
fiscal 1997 operating results.

    In April 1998, the Company completed the Merger with Old Cerplex, in which a
wholly-owned subsidiary of the Company merged into Old Cerplex and each share of
Old Cerplex's  Common Stock was converted into 1.070167  shares of the Company's
Common  Stock  (or  .1070167   shares  after  giving  effect  to  the  Company's
One-for-Ten  Reverse  Split).  As a result of the Merger,  Old Cerplex  became a
wholly-owned  subsidiary  of the  Company.  The Company  changed its name to The
Cerplex  Group,  Inc., and Old Cerplex  changed its name to Cerplex,  Inc. Until
November 1999, the Company  conducted its  operations  through two  wholly-owned
subsidiaries,  Cerplex,  Inc.  and Aurora  Electronics  Group,  Inc.,  and their
subsidiaries.  In November 1999, the Company  merged Aurora  Electronics  Group,
Inc. into Cerplex, Inc.

    On June 25, 1999 the Company  consented to an  assignment by Greyrock of its
rights and  interests  under the  Greyrock  Line of Credit to WCAS in return for
payment  in  full  of  all  outstanding   balances  of  principal  and  interest
thereunder.  WCAS repaid principal and interest  outstanding  under the Greyrock
Line of Credit  totaling $45.4 million.  Concurrent  with the  assignment,  WCAS
advanced to the Company an additional $4.6 million for working capital purposes,
resulting  in $50.0  million of total  indebtedness  outstanding  under the WCAS
Senior  Secured Notes as of June 25, 1999.  The terms of the WCAS Senior Secured
Notes are the same as those  under the  Greyrock  Line of Credit  except (i) the
interest rate was reduced to LIBOR plus 1 3/4%;  (ii) principal and interest are
due on April 1, 2001; (iii) collateral  consisting of the stock of the Company's
subsidiaries  in the UK and France that had secured the Greyrock  Line of Credit
was released;  (iv) the negative pledge agreements  covering assets owned by the
Company's  subsidiaries  in the UK and  France  were  terminated;  and  (v)  the
Company's  obligations  were no longer subject to minimum  collateral  borrowing
base requirements previously established in the Greyrock Line of Credit. On June
30, 1999 the Company  issued  approximately  58,643 shares of Series B Preferred
Stock at a price of $1,000 per share. The Series B Preferred Stock was issued as
repayment of various  obligations  owed to WCAS which  included $25.0 million of
principal  outstanding  under the WCAS Senior  Secured  Notes,  $16.5 million of
principal of the 10% unsecured  promissory notes ( "WCAS Notes"),  approximately
$15.6 million of principal of the 10% Series A Senior  Subordinated  Debentures,
and  approximately  $1.5  million of accrued  interest  owed to WCAS under these
obligations.   The  Series  B  Preferred   Stock   consist  of  7%   cumulative,
non-convertible  preferred  shares  that are  redeemable  by the  Company at its
option and redeemable by the holders upon a change of control of the Company.

     As  of  April  30,  1998   following  the  merger  of  Cerplex  and  Aurora
Electronics,  Inc.,  the Company  recorded an excess of purchase  price over net
assets  acquired  totaling  approximately  $40.6  million.  Since that time, the
Company has closed and  consolidated  several of its operations,  exited certain
lines of business and has revised its estimates  for expected  future cash flows
from continuing  operations.  Based on these estimates and the goodwill ascribed
to closed and discontinued  operations,  the Company determined,  in the quarter
ended June 30, 1999, that an impairment  charge of  approximately  $18.4 million
was  necessary.  The carrying  value of goodwill as of June 30, 1999,  after the
impairment charge,  was approximately $9.7 million.  The blended average life of
the goodwill  attributable to all operations originally acquired was five years.
However,  subsequent to the write-off of  terminated  operations,  the remaining
operations have a 15 year remaining useful life.

     On July 20, 1999,  the  management  of SAS  requested  assistance  from the
Commercial  Court of Lille,  France to  structure a social plan for a portion of
the work force.  Upon review,  the Commercial Court declared SAS insolvent as of
July 15, 1999 and opened bankruptcy  proceedings with respect to SAS. A judicial
administrator  was appointed by the Court to assist the management of SAS in all
its  activities   pending  the  Court's  decision  on  the  development  of  the
proceedings.  The terms of  assignment  of the judicial  administrator  included
reviewing SAS's condition and prospects and issuing a recommendation relating to
a plan of  reorganization  developed by SAS management.  While the administrator
was  overseeing  SAS's   operations,   the  Company  believed  that  a  plan  of
reorganization  would be adopted.  In the event that the administrator could not
support a plan of reorganization, it would become necessary to refer the case to
a liquidator pursuant to Commercial Court guidelines.

     On October 12, 1999, the Commercial Court,  acting upon the  recommendation
of the judicial  administrator,  ordered the  liquidation  of SAS. Prior to this
decision,  management  believed it would realize its investment in SAS through a
reorganization.  However,  after the liquidation of SAS was ordered, the Company
realized its  investment in SAS was lost and should  therefore be written off as
of July 20, 1999, the date Cerplex,  Inc. lost control of its  subsidiary.  As a
consequence of this order, the Company terminated the operations of SAS, and the
liquidator  has  laid  off  substantially  all  employees.   The  liquidator  is
responsible  for  selling  the assets  and  paying off the debts of SAS.  As the
result of the cost of laying-off all employees,  the value of the SAS assets may
not exceed the value of its liabilities. There can be no assurance that Cerplex,
Inc.,  as  shareholder,  will  receive any  liquidation  proceeds.  Accordingly,
Cerplex,  Inc. has written off its  investment in SAS which totaled $6.2 million
at July 20, 1999.

    Since the Company  effectively lost management  control as of July 20, 1999,
SAS has been deconsolidated  from the Company's financial  statements as of that
date. Based on Management's understanding and outside legal counsel's assessment
of the  situation  in  France,  the  Company  believes  there  is no  additional
financial  exposure  related  to  the  SAS  liquidation,  but  there  can  be no
assurances that a deficiency  judgment will not entered against  Cerplex,  Inc.,
the parent  company.  This is further  described in Item 1 of this Annual Report
under "European Operations."

RESULTS OF  OPERATIONS  YEAR ENDED  SEPTEMBER  25, 1999 COMPARED WITH YEAR ENDED
SEPTEMBER 30, 1998

     Net  revenues  for the year ended  September  25, 1999 for the Company were
$93,346,000  as compared to $66,423,000  for the year ended  September 30, 1998.
The  Company's  increase in revenues  was  attributable  to the  revenues of Old
Cerplex  which were  included  for the full  fiscal  year in 1999 as compared to
fiscal 1998, which recorded revenues from the date of the merger in April 1998.

     Gross  profit for fiscal  1999 was  $3,685,000  (4.0% of net  revenues)  as
compared to gross profit of  $4,869,000  (7.3% of net revenues) for fiscal 1998.
The  decrease  in gross  profit  was due  primarily  to the lower  gross  profit
contribution of Old Cerplex which is included for a full year in fiscal 1999.

     Selling,   general  and  administrative   expenses  for  fiscal  1999  were
$22,304,000  (23.9% of revenue) as compared  $23,145,000  (34.8% of revenue) for
fiscal 1998.  The decrease as a percentage  of revenues was due to the reduction
in employees primarily related to the closing and consolidation of certain depot
repair facilities coupled with the increase in revenues.

     Amortization  expense  for  fiscal  1999 was  $24,295,000  as  compared  to
$3,701,000 for fiscal 1998. Fiscal 1999 included write-offs of goodwill totaling
approximately  $18,375,000 and amortization  related to the goodwill  associated
with Old  Cerplex  for the  entire  fiscal  year.  Additionally,  the  remaining
goodwill after the write-off,  began amortization over the remaining 15 years of
useful life in June, 1999.

     Reduction  in accruals  for fiscal 1999 was  $(2,006,000)  due to estimates
related to certain Aurora  accruals  established in 1998 and earlier years which
were reduced by approximately $1.2 million and accruals related to inventory and
accounts  payable  established in 1998 and earlier years which were analyzed and
reduced by  approximately  $0.8 million  during the quarter ended June 30, 1999.
The estimates were reduced based on the receipt of new information, negotiations
and settlements, which became available or occurred at that time.

     Loss due to loss of control of  subsidiary  for fiscal 1999 was  $6,176,000
due to the  write-off of the  investment  in SAS. As a result of the  Commercial
Court in France  appointing  an  administrator  and  subsequently  appointing  a
liquidator  during the fourth  quarter of 1999,  the Company lost control of SAS
and  management  determined  that it was unlikely that the Company would receive
any net proceeds from the  liquidation  of SAS.  Prior to the  Commercial  Court
appointing a liquidator,  management believed it would realize its investment in
SAS through a reorganization.  The loss of control of subsidiary will materially
reduce revenues and reduce some selling,  general and administrative expenses in
future periods.

     Net interest  expense for fiscal 1999 was $6,415,000 (6.9% of net revenues)
as compared to $5,465,000  (8.2% of net revenues) for fiscal 1998.  The increase
in interest  expense is due to higher  loan  balances  on the  Greyrock  Line of
Credit.

     Other income for fiscal 1999 was  $1,617,000  and other  expense for fiscal
1998 was $1,653,000, consisting of miscellaneous non-operating items each year.

     Provision  for income tax was  $10,000 in fiscal  1999 as compared to $0 in
fiscal  1998.  Both  provisions  include a valuation  allowance  provided  for a
deferred tax asset that was not expected to be realized.

     Gain on  discontinued  operations  was $1,286,000 in fiscal 1999 due to the
Company  subleasing the property  related to the sporting  goods  operations and
eliminating the need for the remaining reserve.

     Net loss for fiscal 1999 was  $50,606,000  as compared  to  $29,095,000  in
fiscal 1998.  The fiscal 1999 loss includes  $18,375,000  of  write-offs  due to
goodwill  impairment,  $6,176,000  loss due to loss of  control  of  subsidiary,
offset by $2,006,000  income from reduction of accruals.  If this $22,545,000 of
net  write-offs is excluded  from the loss for fiscal 1999,  the loss for fiscal
1999 was $28,061,000 as compared to $29,095,000 for fiscal 1998.

RESULTS OF  OPERATIONS  YEAR ENDED  SEPTEMBER  30, 1998 COMPARED WITH YEAR ENDED
SEPTEMBER 30, 1997

     Net  revenues  for the year ended  September  30, 1998 for the Company were
$66,423,000  as compared to $64,892,000  for the year ended  September 30, 1997.
The Company's increase in revenues was due principally to the acquisition of Old
Cerplex. This increase is offset by a substantial decline in revenues due to the
subsequent  closing  of the DRAM  segment  of the ARS  Division  and an  overall
decline in the prices and volume of computer repair parts in its PSS Division.

           Gross profit for fiscal 1998 was $4,869,000 (7.3% of net revenues) as
compared to gross profit of $12,986,000 (20.0% of net revenues) for fiscal 1997.
The decrease in gross profit was due  primarily to the decline in revenues  from
the ARS  and  PSS  Division  mentioned  above,  and by the  lower  gross  profit
contribution  of Old Cerplex  ($1,849,000  or 4.3% of Old  Cerplex's net revenue
contribution).

                                       15
<PAGE>

     Selling,   general  and  administrative   expenses  for  fiscal  1998  were
$23,145,000  (34.8%  of  revenue)  as  compared  to  $23,466,000  (36.2%  of net
revenues)  for fiscal 1997.  The decrease as a percentage of revenues was due to
the  reduction in employees  related to the sale of its  remaining  depot repair
service operation and its Irvine, Scotland recovery processing facility.

     Amortization  expense  for  fiscal  1998  was  $3,701,000  as  compared  to
$34,044,000  for fiscal  1997.  Fiscal 1997  included  writeoffs of goodwill and
system development costs totaling approximately $32,992,000.

     Net interest  expense for fiscal 1998 was $5,465,000 (8.2% of net revenues)
as compared to $4,050,000  (6.2% of net revenues) for fiscal 1997.  The increase
in interest  expense is due to higher  loan  balances  on the  Greyrock  Line of
Credit.

     Other  expense  for  fiscal  1998 was  $1,653,000  primarily  for  expenses
incurred to close the San Diego former  headquarters.  Other  expense for fiscal
1997 was $498,000 which included  approximately  $450,000 loss from the sales of
the Sacramento Repair Facility and the Asset Recovery Facility in Scotland.

     Provision  for income tax was $0 in fiscal  1998 as compared to $533,000 in
fiscal  1997.  The fiscal 1997  provision  includes a $500  valuation  allowance
provided for a deferred tax asset that was not expected to be realized.

     Net loss for fiscal 1998 was  $29,095,000  as compared  to  $49,605,000  in
fiscal 1997. The fiscal 1997 loss includes $32,992,000 of write-offs of goodwill
and information  system  development costs. If this $32,992,000 of write-offs is
excluded from the loss for fiscal 1997, the loss for fiscal 1997 was $16,613,000
as compared to $29,095,000 for fiscal 1998. The increase in loss for fiscal 1998
is due to continued  operating  losses from the  operations  of the  electronics
recycling and spare parts distribution operations mentioned above.


LIQUIDITY AND CAPITAL RESOURCES

     The Company's primary  requirements for capital are directly related to its
levels of  accounts  receivable,  inventories,  additions  to its  property  and
equipment,  level of operating losses and required debt principal payments.  The
Company had a working  capital deficit of $36.5 million as of September 25, 1999
as compared to a working  capital  deficit of $55.4  million as of September 30,
1998.  See Note A of Notes to  Consolidated  Financial  Statements  --  "Current
Financial Condition."

     The Company's most immediate  liquidity concern is its potential  inability
to  repay  its  indebtedness  under  the  sinking  fund  payment  for the 7 3/4%
Convertible  Subordinated  Debentures.  This  matter  raises  doubt  as  to  the
Company's  ability to continue as a going  concern.  The  liquidation of Cerplex
S.A.S.  may cause the  acceleration of all the material debt  instruments of the
Company,  either  because it  triggers a default or a  cross-default  under such
instruments.  Unless  appropriate  waivers  are  obtained  by the  Company,  the
acceleration  of such debt would have a material  adverse effect on the Company.
The Company is currently  in the process of preparing a waiver  request from its
debt holders and is engaged in discussions with its senior lenders regarding the
default.  See Note A of Notes to Consolidated  Financial  Statements -- "Current
Financial Condition."

     In addition  to the  possible  need for  capital to make the  sinking  fund
payment,  management  believes the Company will require  substantial  additional
working  capital during fiscal 2000.  Management  believes that the Company will
continue to  experience  operating  losses and negative cash flow during part or
all of fiscal 2000.

     The  Company  is  highly  leveraged,  and has  significant  debt  repayment
obligations and preferred stock redemption obligations.  As of December 15, 1999
the Company had  approximately  $42.3 million  principal  amount of indebtedness
outstanding,  which consisted of: (i) $25.9 million  indebtedness under the WCAS
secured loan;  (ii) $0.4 million  indebtedness  under the Company's 10% Series B
Senior Subordinated Notes; (iii) $10.4 million  indebtedness under the Company's
7 3/4% Convertible Subordinated Debentures; (iv) $3.0 million indebtedness under
the Burdale  Loans;  (v) $2.4 million  indebtedness  under the Congress  Line of
Credit;  and (vi) $0.2  million of other  indebtedness  consisting  primarily of
equipment  leases.  The Company also had as of December 15, 1999, $21.55 million
outstanding  (excluding  accrued  dividends)  of its  mandatorily  redeemable 7%
Convertible  Preferred  Stock. Set forth below is a summary of the terms of such
indebtedness,  as well as  redemption  and other  obligations  of the  Company's
outstanding preferred stock.

<PAGE>

     10% Series B Senior  Subordinated Notes. As of December 15, 1999, there was
approximately  $0.4 million  principal  amount  outstanding of the Company's 10%
Series B Senior  Subordinated  Notes.  These  notes were sold to certain  public
stockholders.  The Series B 10% Senior  Subordinated  Notes are  subordinate  in
right of payment to all bank debt and other senior  indebtedness  of Cerplex but
rank  senior to all  outstanding  subordinated  indebtedness.  The  Series B 10%
Senior Subordinated Notes are general,  unsecured obligations of the Company and
bear interest at 10% per annum, payable semi-annually in arrears in cash on June
30 and December 31 of each year,  beginning  on June 30, 1998.  The Series B 10%
Senior Subordinated Notes mature in three equal annual  installments  commencing
on December 31, 2002.  The 10% Senior  Subordinated  Notes may be prepaid at any
time at the option of the Company in whole or in part,  upon not less than 20 or
more than 60 days' notice at the unpaid  principal  amount  thereof plus accrued
and unpaid interest.

     7 3/4% Convertible Subordinated Debentures.  As of December 15, 1999, there
was approximately  $10.4 million principal amount outstanding of the Company's 7
3/4%  Convertible  Subordinated  Debentures (the  "Debentures").  The Debentures
mature April 15, 2001 and are convertible  into Common Stock of the Company at a
conversion price,  subject to adjustment in certain instances,  of approximately
$116.60 per share, and are redeemable at the option of the Company at face value
plus accrued interest thereon. The Company is required to make a partial sinking
fund  payment of  $1,826,000  in 2000 on the  Debentures.  The  Debentures  bear
interest  at 7 3/4%  payable  on April 14 and  October  14 of each year  through
maturity.


     WCAS Senior Secured Notes. As of December 15, 1999, there was $25.9 million
principal and interest  outstanding  under the WCAS Senior  Secured  Notes.  The
notes were issued on June 25, 1999 as part of a capital  restructuring  in which
the Company  consented to an assignment to WCAS by Greyrock of Greyrock's rights
and interest  under the Greyrock Line of Credit to WCAS in return for payment in
full of all  outstanding  balances of principal  and interest  thereunder.  WCAS
repaid  principal  and interest  outstanding  under the Greyrock  Line of Credit
totaling $45.4 million.  Concurrent  with the  assignment,  WCAS advanced to the
Company an additional  $4.6 million for working capital  purposes,  resulting in
$50.0 million of total  indebtedness  outstanding  under the WCAS Senior Secured
Notes as of June 25, 1999.  The terms of the WCAS Senior  Secured  Notes are the
same as those under the Greyrock Line of Credit except (i) the interest rate was
reduced to LIBOR plus 1 3/4%;  (ii)  principal  and interest are due on April 1,
2001; (iii) collateral consisting of the stock of the Company's  subsidiaries in
the UK and France  that had secured the  Greyrock  Line of Credit was  released;
(iv) the negative  pledge  agreements  covering  assets  owned by the  Company's
subsidiaries  in the UK and  France  were  terminated;  and  (v)  the  Company's
obligations  were  no  longer  subject  to  minimum  collateral  borrowing  base
requirements  previously established in the Greyrock Line of Credit. On June 30,
1999 the Company issued  approximately 58,643 shares of Series B Preferred Stock
at a price of $1,000  per  share.  The  Series B  Preferred  Stock was issued as
repayment of various  obligations  owed to WCAS which  included $25.0 million of
principal  outstanding  under the WCAS Senior  Secured  Notes,  $16.5 million of
principal of the 10% unsecured  promissory  notes ("WCAS Notes"),  approximately
$15.6 million of principal of the 10% Series A Senior  Subordinated  Debentures,
and  approximately  $1.5  million of accrued  interest  owed to WCAS under these
obligations.   The  Series  B  Preferred   Stock   consist  of  7%   cumulative,
non-convertible  non-voting  preferred shares that are redeemable by the Company
at its  option and  redeemable  by the  holders  upon a change of control of the
Company.  On November 24, 1999, WCAS agreed to release their collateral to allow
the Company to pledge the collateral to Congress Financial.

     Congress  Line  of  Credit.  On  November  24,  1999  the  Company  and its
subsidiary  entered into a Loan and  Security  Agreement  providing  for a $13.0
million  senior  secured   revolving  credit  facility.   Concurrent  with  this
financing,  WCAS agreed to  subordinate  its security  interest in the Company's
assets.  The  Congress  Line of Credit,  which  matures in February  2001,  will
provide  additional  working  capital and financing  for the Company's  domestic
operations. Loans under the loan agreement bear interest at fluctuating rates of
either the Prime Rate, as defined, plus 1/2% or the Adjusted Eurodollar Rate, as
defined,  plus 2-3/4%.  Borrowing  availability pursuant to the Congress Line of
Credit is limited by the value,  as defined in the credit  agreement,  of assets
pledged as collateral,  namely accounts receivable and inventory.  The agreement
also contains customary financial covenants and events of default for financings
of this type.  Cerplex,  Inc. is the borrower  under the Congress Line of Credit
and the Company guarantees the repayment of its obligations thereunder.

    Secured Note Payable to BT. As of September 25, 1999, there was $3.0 million
principal amount  outstanding  under a promissory note to BT (the "BT Note"). In
July 1994 Old Cerplex  purchased the operating  assets of BT Repair Services for
cash and assumed the BT Note in an original  principal amount of GBP2.5 million.
The BT Note was paid off in full,  including accrued  interest,  on December 15,
1999 with proceeds from the Burdale Debenture. (See Burdale Line of Credit.)

     Burdale  Line of Credit.  On December 15, 1999,  Cerplex,  Ltd.  closed the
Burdale Loans with Burdale, an affiliate of Congress. The credit facility, which
matures in February  2001,  provides  for  advances  to Cerplex  Ltd. up to $2.9
million  under a line of credit  secured by  accounts  receivable.  The  Burdale
Debenture,  which matures in December 2003,  provides up to $3.5 million under a
loan secured by real estate.  The Burdale  Debenture was used to repay  existing
indebtedness  to BT and the line of credit  will be used to finance  the working
capital  needs of Cerplex Ltd. The Burdale  Loans bear  interest at  fluctuating
rates of LIBOR plus 2%. The  Burdale  Loans are  covered  by an  agreement  that
provides  customary  financial  covenants  and events of default  for  financing
arrangements  of this type.  Indebtedness  under this agreement is guaranteed by
the Company.

     Other Debt.  As of  September  25, 1999,  there was $0.2 million  principal
amount of other debt  outstanding,  consisting  primarily  of secured  equipment
financing and capital lease obligations with interest rates ranging from 8.9% to
12.9%, due in monthly installments through 2000.

    7% Senior Cumulative  Convertible Preferred Stock. As of September 25, 1999,
there was $21.55 million amount outstanding (excluding accrued dividends) of the
Company's 7% Convertible  Preferred  Stock  (215,500  shares at $100 per share).
Holders of the 7% Convertible  Preferred Stock are entitled to receive dividends
of $7.00 per share per  annum (or 7% of the face  amount),  payable  when and as
declared by the Company's  Board of Directors.  Unpaid  dividends are cumulative
and  accrue.  Accrued  but  unpaid  dividends  do  not  bear  interest.  The  7%
Convertible   Preferred   Stock  must  be  redeemed  by  the  Company  in  equal
installments  on each of  December  31,  2006  and  2007.  In  addition,  the 7%
Convertible  Preferred  Stock is redeemable at the option of the holders thereof
upon a change of control of the Company,  which includes the sale of 50% or more
of the voting  power of all  outstanding  shares of the Company to a party other
than  WCAS.  In the event of a  liquidation,  dissolution  or  winding up of the
affairs of the Company,  the holders of the 7% Convertible  Preferred  Stock are
entitled to receive a liquidation  preference in the amount of $100 per share of
the 7% Convertible  Preferred Stock, plus accrued and unpaid dividends  thereon,
prior and in preference to any  distribution  to holders of


                                       17
<PAGE>

any  class  of  capital  stock  of the  Company  junior  to such 7%  Convertible
Preferred Stock.  The 7% Convertible  Preferred Stock is convertible in whole or
in part at the  option of the  holders  thereof.  Each  share of 7%  Convertible
Preferred Stock is convertible into 40 shares of the Company's Common Stock upon
payment of the conversion  price of $2.50 (subject to  anti-dilution  adjustment
under certain circumstances).

     During  1999,  the Company  refinanced  debt or  converted  debt to equity,
totaling  $104.0  million,  consisting  of $45.4 million  outstanding  under the
Greyrock Line of Credit and $58.6 million of indebtedness  owed to WCAS pursuant
to the $25.0 million of senior secured indebtedness,  $15.6 million of principal
of the 10% Series A Senior Subordinated Debentures,  and $16.5 million principal
of the 10% unsecured  promissory  notes,  plus $1.5 million of accrued  interest
thereon. The funding sources for the repayment of such indebtedness consisted of
a $50.0  million WCAS Senior  Secured Note and the issuance of $58.6  million of
Series B senior cumulative preferred stock.

YEAR 2000 COMPLIANCE

    The  Company  faces  Year 2000  risks as the  result of  computer  programs,
microprocessors  and embedded date reliant  systems using two digits rather than
four to define the applicable year. If such programs or microprocessors  are not
corrected,  date data concerning the Year 2000 could cause many systems to fail,
lock up or generate  erroneous  results.  A computer  system is considered to be
"Year  2000  compliant"  if  the  system's  performance  and  functionality  are
unaffected by the  processing of dates prior to, during and after the Year 2000,
but only if all products (for example hardware, software and firmware) used with
the system properly exchange accurate date data with it.

     The Company  implemented  a program that was intended to enable the Company
to become Year 2000 compliant.  The Company used management  information systems
(MIS)  personnel  knowledgeable  regarding  Year 2000  problems to determine the
extent of work  necessary  for the  Company to become  Year 2000  compliant  and
attempt to remedy such  problems.  The Company  purchased and installed  certain
software and hardware intended to upgrade its networked personal computer system
to be Year 2000 compliant.  More significantly,  the Company obtained the source
code for the Company's main operating systems software that the Company modified
to be Year 2000  compliant.  In addition,  the Company has  discussed  Year 2000
issues with certain of its significant suppliers and customers to evaluate their
Year 2000 readiness,  and to determine  whether any Year 2000 issues will impede
the ability of such  suppliers to continue to provide  goods and services to the
Company,  and the ability of such  customers to continue to provide  business to
the Company.  The Company's  internal  systems,  equipment and processes are now
substantially  Year 2000  compliant.  The Company has completed the analysis and
remediation of potential Year 2000 problems with its  significant  suppliers and
customers. Despite the Company's efforts to become Year 2000 compliant, there is
no assurance that the Year 2000 issue will not pose significant problems.  There
may be a failure  to fully  identify  all Year  2000  problems  in the  systems,
equipment  or  processes  of  the  Company  or  its  vendors  or  customers,  or
unanticipated  remediation  expenses,  all of which could have material  adverse
consequences  on the  Company's  financial  position and results of  operations.
Subsequent to January 1, 2000, the Company has encountered only minimal problems
related to Year 2000 issues. The cost of remediation has been immaterial and the
cost of future remediation efforts is expected to be immaterial.

    The Company  believes  that the most likely worst case scenario with respect
to Year 2000  problems  would be that the Company or the third parties with whom
the Company does business  would fail to  successfully  complete their Year 2000
remediation  efforts,  in which case the Company would encounter  disruptions to
its business that could have a material adverse effect on its financial position
and results of operations. In addition to specific problems that the Company may
encounter  with its own  systems  and those of the third  parties  with whom the
Company does  business,  the Company may be  materially  impacted by  widespread
economic or  financial  market  disruptions  caused by Year 2000  problems.  The
Company has established Year 2000 contingency plans in the event that there is a
failure  of the  Company's  Year  2000  remediation  efforts  or the  Year  2000
remediation efforts of third parties with whom the Company does business.

NEW ACCOUNTING  PRONOUNCEMENTS

     In June 1998, the Financial  Accounting Standards Board issued Statement of
Financial Accounting  Standards No. 133, "Accounting for Derivative  Instruments
and Hedging  Activities"  ("SFAS  133").  SFAS 133 is  effective  for all fiscal
quarters or fiscal  years  beginning  after June 15, 1999.  In August 1999,  the
Financial  Accounting  Standards Board issued Statement of Financial  Accounting
Standards  No.  137,   "Accounting   for  Derivative   Instruments  and  Hedging
Activities--Deferral  of the  Effective  Date of FASB  Statement  No.  133.,  An
Amendment of FASB  Statement No. 133," which defers the  effective  date of SFAS
133 to all fiscal  quarters or fiscal years  beginning after June 15, 2000. SFAS
133 establishes  accounting and reporting  standards for derivative  instruments
embedded in other  contracts  and for hedging  activities.  Application  of this
accounting  standard is not expected to have a material  impact on the Company's
consolidated financial position, results of operations or liquidity.

     In 1998, the AICPA issued  Statement of Position No. 98-1,  "Accounting for
the Costs of Computer  Software  Developed or Obtained for Internal Use",  which
provides  guidance  concerning  recognition and measurement of costs  associated
with developing or acquiring  software for internal use. This  pronouncement  is
effective for financial  statements of years  beginning after December 31, 1998,
with  earlier  application  encouraged.  The Company  does not believe  that the
adoption  of this  pronouncement  will have a material  impact on its  financial
statements.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The Company is subject to market risks with  respect to its  variable  rate
debt and its  cash  flows,  receivables  and  payables  denominated  in  foreign
currencies.

                                       18
<PAGE>

     Of  the  Company's  $39.4  million  principal  amount  of  indebtedness  at
September  25,  1999,  $25.4  million  principal  amount  of  such  debt  (which
represents total principal  indebtedness on the WCAS Senior Secured Notes) bears
interest  at a rate that  fluctuates  based on changes in the LIBOR  rate.  A 1%
change in the  underlying  LIBOR rate would  result in a $254,000  change in the
annual amount of interest payable on such debt.

     The Company's overseas subsidiary operates in the United Kingdom.  Both the
trade  receivables  and the trade payables for this unit are  denominated in the
local  currency.  The Company does not hedge these  balances.  See Note O to the
Consolidated Financial Statements -- "Foreign Operations and Major Customers."

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

    The Company's  Consolidated  Financial  Statements and Schedule  appear in a
separate  section  of this  Annual  Report,  beginning  on  pages  F-1 and  S-1,
respectively.

ITEM  9.  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
          FINANCIAL DISCLOSURE

     On  September  16, 1998,  the Board of  Directors of the Company  dismissed
Arthur Andersen LLP as the Company's independent  accountants,  and on September
17, 1998 engaged KPMG LLP as the Company's independent accountants, who had been
the independent  accountants for Old Cerplex prior to the Company's  acquisition
of Old Cerplex.  The Consolidated  Financial  Statements included herein for the
fiscal year ended  September  30, 1997 were audited by Arthur  Andersen LLP, and
the Consolidated  Financial  Statements for the fiscal years ended September 30,
1998 and September 25, 1999 were audited by KPMG LLP. In connection  with Arthur
Andersen's audits for fiscal year 1997, and through Arthur Andersen's  dismissal
on September 16, 1998, there were no  disagreements  with Arthur Andersen LLP on
any  matter  of  accounting   principles  or  practices,   financial   statement
disclosure, or auditing scope or procedure, which disagreements, if not resolved
to the  satisfaction  of Arthur  Andersen  LLP,  would have  caused them to make
reference  thereto in their report on the financial  statements  for such years.
The  dismissal  of Arthur  Andersen  LLP was  reported in greater  detail in the
Company's Report on Form 8-K filed on September 22, 1998.

                                    PART III

    The  information  required by Part III is omitted  from this  Annual  Report
because  the  Company  will  file  a  definitive  proxy  statement  pursuant  to
Regulation 14A (the "Proxy  Statement")  within 120 days of the Company's fiscal
year ended September 25, 1999 in connection with the Company's Annual Meeting of
Stockholders.  The Proxy  Statement  will  contain  the  information  that would
otherwise be included in Part III of this Annual Report.

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

    Information  with respect to Item 10 will be provided in the Company's Proxy
Statement,  to be filed  within  120 days of the  Company's  fiscal  year  ended
September 25, 1999.

ITEM 11. EXECUTIVE COMPENSATION

    Information  with respect to Item 11 will be provided in the Company's Proxy
Statement,  to be filed  within  120 days of the  Company's  fiscal  year  ended
September 25, 1999.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

    Information  with respect to Item 12 will be provided in the Company's Proxy
Statement,  to be filed  within  120 days of the  Company's  fiscal  year  ended
September 25, 1999.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

    Information  with respect to Item 13 will be provided in the Company's Proxy
Statement,  to be filed  within  120 days of the  Company's  fiscal  year  ended
September 25, 1999.


                                       19
<PAGE>

                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

    (a) The following documents are filed as part of this report:

        1.  Financial   Statements  --  See  Index  to  Consolidated   Financial
Statements and Financial Statement Schedule on page F-1.

        2. Financial  Statement Schedule -- See Index to Consolidated  Financial
Statements and Financial Statement Schedule on Page F-1.

        3. Exhibits:

<TABLE>
<CAPTION>
         EXHIBIT
         NUMBER                    DESCRIPTION OF EXHIBITS
         ------                    -----------------------
<S>               <C>

         3.1.1    The Restated  Certificate of Incorporation of the Company,  as
                  amended  (incorporated  by  reference  from Exhibit 3.1 to the
                  Company's  Transition  Report on Form 10-K for the  transition
                  period from December 31, 1991 to September 30, 1992).

         3.1.2    The  Certificate  of Amendment to the Restated  Certificate of
                  Incorporation  of  the  Company,   filed  on  April  28,  1998
                  (incorporated by reference from Exhibit 4.1.1 of the Company's
                  Post-Effective  Amendment No. 2 to the Company's  Registration
                  Statement on Form S-3, filed on May 13, 1998 (Registration No.
                  333-47973)).

         3.1.3    The  Certificate  of Amendment to the Restated  Certificate of
                  Incorporation  of  the  Company,   filed  on  April  30,  1998
                  (incorporated by reference from Exhibit 4.1.2 of the Company's
                  Post-Effective  Amendment No. 2 to the Company's  Registration
                  Statement on Form S-3, filed on May 13, 1998 (Registration No.
                  333-47973)).

         3.1.4    Certificate of Amendment to Certificate  of  Incorporation  of
                  the Company filed on October 6, 1998.

         3.2.1    Bylaws of the Company,  as amended  (incorporated by reference
                  from Exhibit 4.2 of the  Company's  Registration  Statement on
                  Form S-8 (Registration No. 33-79426)).

         3.2.2    Resolutions  adopted  by the Board of  Directors  on April 30,
                  1998,  amending  the Bylaws of the  Company  (incorporated  by
                  reference  from Exhibit 4.2.1 of the Company's  Post-Effective
                  Amendment  No. 2 to the  Company's  Registration  Statement on
                  Form S-3, filed on May 13, 1998 (Registration No. 333-47973)).

         4.1      Certificate  of   Designations,   Preferences  and  Rights  of
                  Convertible   Preferred  Stock  filed  on  November  19,  1998
                  eliminating the Series B, C and D Convertible  Preferred Stock
                  (incorporated  by reference from Exhibit 4.18 of the Company's
                  Annual Report on Form 10-K for the fiscal year ended September
                  30, 1998 and filed on January 12, 1999).

         4.2      Certificate  of Elimination  of  Convertible  Preferred  Stock
                  filed on December 15, 1998  (incorporated  by  reference  from
                  Exhibit 4.19 of the  Company's  Annual Report on Form 10-K for
                  the fiscal year ended  September 30, 1998 and filed on January
                  12, 1999).

          4.3     Certificate of Designations,  preferences and Rights of Series
                  B Senior  Cumulative  preferred  Stock  filed on June 30, 1999
                  designating  a  series  of  60,000  shares  (incorporated   by
                  reference from Exhibit 4.3 of the Company's  Quarterly  Report
                  on Form 10-Q for the quarter  ended June 30, 1999 and filed on
                  August 16,1999).

         10.1     10% Senior Subordinated Note for $5,000,000, due September 30,
                  1999, between the Company,  Aurora Electronics Group, Inc. and
                  Cerplex,  Inc. as payors and Welsh,  Carson,  Anderson & Stowe
                  VII,  L.P. as payee  (incorporated  by reference  from Exhibit
                  10.3 of the  Company's  Annual  Report  on Form  10-K  for the
                  fiscal year ended  September 30, 1998 and filed on January 12,
                  1999).

         10.2     10% Senior  Subordinated Note for $2,500,000,  due December 9,
                  1999, between the Company,  Aurora Electronics Group, Inc. and
                  Cerplex,  Inc. as payors and Welsh,  Carson,  Anderson & Stowe
                  VII,  L.P. as payee  (incorporated  by reference  from Exhibit
                  10.4 of the  Company's  Annual  Report  on Form  10-K  for the
                  fiscal year ended  September 30, 1998 and filed on January 12,
                  1999).

          10.3    10% Senior  Subordinated Note for $2,000,000,  due January 26,
                  2000, between the Company,  Aurora Electronics Group, Inc. and
                  Cerplex,  Inc. as payors and Welsh,  Carson,  Anderson & Stowe
                  VII,  L.P. as payee  (incorporated  by reference  from Exhibit
                  10.3 of the  Company's  Quarterly  Report on Form 10-Q for the
                  quarter ended March 31, 1999 and filed on May 17, 1999).
</TABLE>

                                       20
<PAGE>
<TABLE>
<CAPTION>
         EXHIBIT
         NUMBER                    DESCRIPTION OF EXHIBITS
         ------                    -----------------------
<S>               <C>

          10.4    10% Senior Subordinated Note for $1,000,000,  due February 26,
                  2000, between the Company,  Aurora Electronics Group, Inc. and
                  Cerplex,  Inc. as payors and Welsh,  Carson,  Anderson & Stowe
                  VII,  L.P. as payee  (incorporated  by reference  from Exhibit
                  10.4 of the  Company's  Quarterly  Report on Form 10-Q for the
                  quarter ended March 31, 1999 and filed on May 17, 1999).

         10.5     10% Senior  Subordinated  Note for  $2,000,000,  due March 25,
                  2000, between the Company,  Aurora Electronics Group, Inc. and
                  Cerplex,  Inc. as payors and Welsh,  Carson,  Anderson & Stowe
                  VII,  L.P. as payee  (incorporated  by reference  from Exhibit
                  10.5 of the  Company's  Quarterly  Report on Form 10-Q for the
                  quarter ended March 31, 1999 and filed on May 17, 1999).

         10.6     10% Senior  Subordinated  Note for  $2,000,000,  due April 21,
                  2000, between the Company,  Aurora Electronics Group, Inc. and
                  Cerplex,  Inc. as payors and Welsh,  Carson,  Anderson & Stowe
                  VII,  L.P. as payee  (incorporated  by reference  from Exhibit
                  10.6 of the  Company's  Quarterly  Report on Form 10-Q for the
                  quarter ended March 31, 1999 and filed on May 17, 1999).

         10.7     Lease of the Company's primary  headquarters  facility located
                  at  111  Pacifica  Avenue,   Suite  300,   Irvine,   CA  92618
                  (incorporated  by reference from Exhibit 10.7 of the Company's
                  Quarterly  Report on Form 10-Q for the quarter ended March 31,
                  1999 and filed on May 17, 1999).

         10.8     Consent and Amendment to the Loan and Security Agreement dated
                  June 25, 1999 between the Company,  Aurora  Electronics Group,
                  Inc.,  Cerplex,  Inc.  and Cerplex  Mass.,  Inc. as payors and
                  Welsh,  Carson,  Anderson & Stowe VII,  L.P. as  successor  in
                  interest  to   Greyrock   Business   Credit,   a  division  of
                  NationsCredit Commercial Corporation as payee (incorporated by
                  reference from Exhibit 10.8 of the Company's  Quarterly Report
                  on Form 10-Q for the quarter  ended June 30, 1999 and filed on
                  August 16, 1999).

         10.9     Assignment  of Loan  dated  June  25,  1999  between  Greyrock
                  Capital, a division of NationsCredit Commercial Corporation as
                  assignor  and Welsh,  Carson,  Anderson & Stowe VII,  L.P.  as
                  assignee  (incorporated  by reference from Exhibit 10.9 of the
                  Company's  Quarterly Report on Form 10-Q for the quarter ended
                  June 30, 1999 and filed on August 16, 1999).

         10.10    Acknowledgement,  Consent and Release by the  Company,  Aurora
                  Electronics Group, Inc., Cerplex, Inc. and Cerplex Mass., Inc.
                  (incorporated by reference from Exhibit 10.10 of the Company's
                  Quarterly  Report on Form 10-Q for the quarter  ended June 30,
                  1999 and filed on August 16, 1999).


         10.11    Release  by  Welsh,   Carson,   Anderson  &  Stowe  VII,  L.P.
                  (incorporated by reference from Exhibit 10.11 of the Company's
                  Quarterly  Report on Form 10-Q for the quarter  ended June 30,
                  1999 and filed on August 16, 1999).

         10.12    Release of Continuing Guaranty by Greyrock Capital, a division
                  of  NationsCredit  Commercial  Corporation   (incorporated  by
                  reference from Exhibit 10.12 of the Company's Quarterly Report
                  on Form 10-Q for the quarter  ended June 30, 1999 and filed on
                  August 16, 1999).

         10.13    Consent by Silicon  Valley  Bank to the  assignment  documents
                  (incorporated by reference from Exhibit 10.13 of the Company's
                  Quarterly  Report on Form 10-Q for the quarter  ended June 30,
                  1999 and filed on August 16, 1999).

         10.14    Form  of  the  Secured   Promissory  Note  in  the  amount  of
                  $25,000,000  originally  issued on April 30, 1998  amended and
                  restated  on  June  25,  1999  between  the  Company,   Aurora
                  Electronics Group, Inc., Cerplex Mass., Inc. and Cerplex, Inc.
                  as  payors  and  Welsh,  Carson,  Anderson  & Stowe  VII L.P.,
                  affiliates  of Welsh  Carson,  Anderson & Stowe VII,  L.P. and
                  individual  investors as payee (incorporated by reference from
                  Exhibit 10.14 of the Company's  Quarterly  Report on Form 10-Q
                  for the  quarter  ended June 30,  1999 and filed on August 16,
                  1999).

         10.15    Amended and Restated Secured  promissory Note in the amount of
                  $9,024,896.72  issued on June 25, 1999  between  the  Company,
                  Aurora  Electronics  Group,  Inc.,  Cerplex  Mass.,  Inc.  and
                  Cerplex,  Inc. as payors and Welsh,  Carson,  Anderson & Stowe
                  VII,  L.P. as payee  (incorporated  by reference  from Exhibit
                  10.15 of the Company's  Quarterly  Report on Form 10-Q for the
                  quarter ended June 30, 1999 and filed on August 16, 1999).

         10.16    Demand   Promissory  Note  in  the  amount  of  $11,000,000.00
                  originally  issued on April 30, 1998  amended and  restated on
                  June 25, 1999 between the Company,  Aurora  Electronics Group,
                  Inc. and Cerplex, Inc. as payors and Welsh, Carson, Anderson &
                  Stowe VII,  L.P.  as payee  (incorporated  by  reference  from
                  Exhibit 10.16 of the Company's  Quarterly  Report on Form 10-Q
                  for the  quarter  ended June 30,  1999 and filed on August 16,
                  1999).

         10.17    Demand   Promissory  Note  in  the  amount  of   $4,975,103.28
                  originally  issued on April 30, 1998  amended and  restated on
                  June 25, 1999 between the Company,  Aurora  Electronics Group,
                  Inc. and Cerplex, Inc. as payors and Welsh, Carson, Anderson &
                  Stowe VII,  L.P.  as payee  (incorporated  by  reference  from
                  Exhibit 10.17 of the Company's  Quarterly  Report on Form 10-Q
                  for the  quarter  ended June 30,  1999 and filed on August 16,
                  1999).

         10.18    Loan and  Security  Agreement  dated  November 24, 1999 by and
                  among Congress Financial  Corporation  (Western) as lender and
                  Cerplex,  Inc. as  borrower  and The  Cerplex  Group,  Inc. as
                  Guarantor (incorporated by reference from Exhibit 4.1 of the
                  Company's Report on Form 8-K dated December 1, 1999).

        *10.19    Deed of  Debenture  dated  December  15, 1999  between  Cerplex
                  Limited as borrower and Burdale Financial Limited as lender.

        *10.20    Guarantee  and  Indemnity  agreement  dated  December 14, 1999
                  between The Cerplex  Group,  Inc.  as a guarantor  and Burdale
                  Financial Limited as lender.


        *10.21    Facility  Agreement  dated  December 14, 1999 between  Cerplex
                  Limited as borrower and Burdale Financial Limited as lender.

         *23.1    Consent of KPMG LLP.

         *23.2    Consent of Arthur Andersen LLP.

         *27      Financial Data Schedule.

         *99.1    Liquidation of Cerplex S.A.S. - Unaudited pro froma  financial
                  information

- --------------------
</TABLE>

* Filed herewith.

(b) Reports on Form 8-K.



                                       21
<PAGE>

     The  following  current  reports  on Form  8-K were  filed  by the  Company
subsequent to the last quarter of the fiscal year ended September 25, 1999:

    1.  Current  report  on Form  8-K  filed  December  1,  1999  regarding  the
        liquidation of Cerplex S.A.S.

    2.  Current report on Form 8-K filed December 1, 1999 regarding the loan and
        security  agreement  with  Congress  Financial   Corporation   (Western)
        providing for a $13 million senior secured revolving credit facility.


                                       22
<PAGE>

                                   SIGNATURES

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

Dated: January 10, 2000
                                          THE CERPLEX GROUP, INC.


                                          By:  /s/      DEBBI ANDERS
                                               -----------------------------
                                                        Debbi Anders
                                                   Vice President, Finance

                                                (Principal Financial Officer)

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

<TABLE>
<CAPTION>
                       Signature                                                 Title                                   Date
                       ---------                                                 -----                                   ----
<S>                                                               <C>                                              <C>
/s/   GEORGE L. MCTAVISH                                          Chairman of the Board of Directors               January 10, 2000
- -----------------------------------------------------                 and Chief Executive Officer
George L. McTavish                                                   (Principal Executive Officer)

/s/   RICHARD ALSTON                                              President & Chief Operating Officer              January 10, 2000
- -----------------------------------------------------
Richard Alston

/s/   DEBBI ANDERS                                                      Vice President, Finance                    January 10, 2000
- -----------------------------------------------------
Debbi Anders
                                                                     (Principal Financial Officer)

/s/   ROBERT M. NELSON                                             Corporate Controller (Controller)               January 10, 2000
- -----------------------------------------------------
Robert M. Nelson

/s/   THOMAS E. MCINERNEY                                                      Director                            January 10, 2000
- -----------------------------------------------------
Thomas E. McInerney

/s/   BRUCE ANDERSON                                                           Director                            January 10, 2000
- -----------------------------------------------------
Bruce Anderson
</TABLE>


                                       23
<PAGE>

                    THE CERPLEX GROUP, INC. AND SUBSIDIARIES

          INDEX TO THE COMPANY'S CONSOLIDATED FINANCIAL STATEMENTS AND
                          FINANCIAL STATEMENT SCHEDULE

<TABLE>
                                                                                                              PAGE
                                                                                                              ----
<S>                                                                                                            <C>
Reports of Independent Auditors..........................................................................      F-2
Consolidated Balance Sheets as of September 25, 1999 and September 30, 1998..............................      F-4
Consolidated Statements of Operations for the year ended  September 25, 1999 and the years ended
   September 30, 1998 and 1997...........................................................................      F-5
Consolidated Statements of Stockholders' Deficit for the year ended September 25, 1999 and
   the years ended September 30, 1998 and 1997...........................................................      F-6
Consolidated Statements of Cash Flows for the year ended September 25, 1999 and the years ended
   September 30, 1998 and 1997...........................................................................      F-7
Notes to Consolidated Financial Statements...............................................................      F-8
Schedule II -- Valuation and Qualifying Accounts for the year ended September 25, 1999 and the years
   ended September 30, 1998 and 1997.....................................................................      S-1
</TABLE>

    All  other  financial  statement  schedules  are  omitted  as  the  required
information is presented in the consolidated  financial  statements or the notes
thereto or is not necessary.


                                       F-1
<PAGE>

                          INDEPENDENT AUDITORS' REPORTS

The Board of Directors
The Cerplex Group, Inc.

     We have audited the accompanying consolidated balance sheets of The Cerplex
Group, Inc. and subsidiaries (formerly known as Aurora Electronics,  Inc.) as of
September  25,  1999  and  September  30,  1998,  and the  related  consolidated
statements  of  operations,  stockholders'  deficit and cash flows for the years
then ended, as listed in the  accompanying  index. In connection with our audits
of the consolidated financial statements,  we also have audited the consolidated
financial  statement  schedule as of and for the years ended  September 25, 1999
and September 30, 1998, as listed in the accompanying  index. These consolidated
financial  statements and financial statement schedule are the responsibility of
Cerplex's  management.  Our  responsibility  is to  express  an opinion on these
consolidated  financial statements and financial statement schedule based on our
audits.

     We conducted  our audits in accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the 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 The Cerplex
Group,  Inc. and  subsidiaries  as of September 25, 1999 and September 30, 1998,
and the  results  of their  operations  and their  cash flows for the years then
ended, in conformity with generally accepted accounting principles. Also, in our
opinion,  the related financial statement schedule,  when considered in relation
to the  basic  consolidated  financial  statements  taken as a  whole,  presents
fairly, in all material respects, the information set forth therein.

     The accompanying  consolidated financial statements and financial statement
schedule have been prepared  assuming that The Cerplex Group, Inc. will continue
as a  going  concern.  As  discussed  in  Note A to the  consolidated  financial
statements,   The  Cerplex  Group,  Inc.  has  suffered  recurring  losses  from
operations,  has net  stockholders'  and  working  capital  deficiencies,  is in
default  on  substantially  all of its  debt  obligations  and does not have the
necessary funds to pay  substantially  all of its debt obligations  which are in
default or which mature in fiscal year 2000. In addition,  the Company's  losses
are expected to continue for the forseeable future, and the Company will require
additional funding and financial support.  These factors raise substantial doubt
about The Cerplex Group's  ability to continue as a going concern.  Management's
plans in regard to these matters are also described in Note A. The  consolidated
financial  statements  and  financial  statement  schedule  do not  include  any
adjustments that might result from the outcome of this uncertainty.

                                        /s/ KPMG LLP

Orange County, California
December 20, 1999


                                       F-2
<PAGE>

                         REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Stockholders of Aurora Electronics, Inc.:

     We have  audited  the  accompanying  consolidated  balance  sheet of Aurora
Electronics,  Inc. (a Delaware Corporation) and subsidiaries as of September 30,
1997 (not separately presented herein), and the related consolidated  statements
of operations,  stockholders' equity (deficit), and cash flows for the year then
ended.  These  consolidated  financial  statements and the schedule  referred to
below are the responsibility of the Company's management.  Our responsibility is
to  express  an  opinion  on these  consolidated  financial  statements  and the
schedule based on our audit.

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

     In our opinion,  the consolidated  financial  statements  referred to above
present  fairly,  in all material  respects,  the  financial  position of Aurora
Electronics,  Inc. and subsidiaries as of September 30, 1997, and the results of
their operations and their cash flows for the year then ended in conformity with
generally accepted accounting principles.

    The  accompanying  consolidated  financial  statements  have  been  prepared
assuming that the Company will continue as a going concern. As discussed in Note
A  to  the  consolidated  financial  statements,  the  Company  has  experienced
declining revenues,  significant  operating losses, has negative working capital
and a deficit in stockholders' equity. In addition,  since a recapitalization of
the Company in March 1996, the Company has relied upon the financial  support of
its largest  shareholder  for  additional  capital and to maintain  its existing
credit  facilities.  The  Company's  losses are  expected  to  continue  for the
foreseeable future and the Company will require additional funding and financial
support from its largest  shareholder  or another  third party.  There can be no
assurance that such additional  funding and financial  support will be available
on acceptable terms, or that such funds, if available,  would enable the Company
to continue operating. These matters raise substantial doubt about the Company's
ability to continue as a going concern.  The financial statements do not include
any  adjustments  relating to the  recoverability  and  classification  of asset
carrying  amounts or the amount and  classification  of  liabilities  that might
result should the Company be unable to continue as a going concern.

     Our audit was made for the  purpose  of  forming  an  opinion  on the basic
consolidated  financial  statements taken as a whole. The schedule listed in the
index to the  consolidated  financial  statements  is presented  for purposes of
complying with the Securities and Exchange Commission's rules and is not part of
the basic consolidated financial statements. This schedule has been subjected to
the auditing procedures applied in the audit of the basic consolidated financial
statements  and, in our  opinion,  fairly  states in all  material  respects the
financial  data  required  to be set  forth  therein  in  relation  to the basic
consolidated financial statements taken as a whole.

                                              ARTHUR ANDERSEN LLP

Orange County, California
January 12, 1998

                                       F-3

<PAGE>

                             THE CERPLEX GROUP, INC.
                  (FORMERLY KNOWN AS AURORA ELECTRONICS, INC.)

                           CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                     ASSETS


                                                                                   September 25, 1999    September 30, 1998
                                                                                   ------------------    ------------------
<S>                                                                                     <C>                   <C>
Current assets:
  Cash and cash equivalents........................................................     $     382             $  14,196
  Trade receivables, less allowance for doubtful accounts of
     $912 ($2,511 in 1998).........................................................         9,234                12,416
  Inventories......................................................................         5,375                 6,626
  Other current assets.............................................................         1,191                 4,628
                                                                                        ---------             ---------
  Total current assets.............................................................        16,182                37,866
Property, p\lant and equipment, net.................................................         9,406                25,021
Goodwill, net......................................................................         9,560                37,202
Intangible and other assets, net...................................................           483                   452
                                                                                        ---------             ---------
          Total assets.............................................................     $  35,631             $ 100,541
                                                                                        =========             =========

                                    LIABILITIES AND STOCKHOLDERS' DEFICIT

Current liabilities:
  Current portion of long-term debt................................................     $  39,406             $  53,886
  Accounts payable.................................................................         6,674                 9,903
  Accrued liabilities..............................................................         4,802                14,165
  Accrued interest.................................................................           458                 1,424
  Current portion of reserve for discontinued operations...........................            --                   154
  Income taxes payable.............................................................            --                 1,271
  Other current liabilities........................................................         1,338                12,478
                                                                                        ---------             ---------
Total current liabilities..........................................................        52,678                93,281
Long-term debt.....................................................................            --                25,782
Reserve for discontinued operations................................................            --                 1,822
Other long-term liabilities........................................................            --                 4,714
Commitments and contingencies (notes Q and R)
Subsequent events (notes H and S)

Redeemable convertible preferred stock, 216 shares issued
  (260 shares in 1998).............................................................        30,492                34,150
Stockholders' deficit:
  Series B senior cumulative preferred stock, 58,643 shares issued.................        59,669                    --
  Common stock, 75,000 shares authorized, 7,850 shares
     issued (7,601 shares issued in 1998)..........................................         2,270                 2,262
  Additional paid-in capital.......................................................       121,601               116,400
  Accumulated deficit..............................................................      (214,415)             (161,232)
  Treasury stock, at cost, 474 shares (474 shares in
     1998).........................................................................       (16,675)              (16,675)
  Accumulated other comprehensive income...........................................            11                    37
                                                                                        ---------             ---------
Total stockholders' deficit........................................................       (47,539)              (59,208)
                                                                                        ---------             ---------
          Total liabilities and stockholders' deficit..............................     $  35,631             $ 100,541
                                                                                        =========             =========
</TABLE>

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

                                      F-4
<PAGE>
                            THE CERPLEX GROUP, INC.
                  (formerly known as Aurora Electronics, Inc.)

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                    (in thousands, except per share figures)

<TABLE>
<CAPTION>

                                                                             Years Ended
                                                                  ----------------------------------
                                                                                  September 30,
                                                                  September 25, --------------------
                                                                      1999        1998        1997
                                                                    --------    --------    --------

<S>                                                                 <C>         <C>         <C>
Net revenues ....................................................   $ 93,346    $ 66,423    $ 64,892
Cost of sales ...................................................     89,661      61,554      51,906
                                                                    --------    --------    --------
Gross profit ....................................................      3,685       4,869      12,986
Selling, general and administrative expense: ....................     22,304      23,145      23,466
Amortization of intangibles, including write-offs of $18,375,
     $405 and $32,992 in 1999, 1998 and 1997, respectively ......     24,295       3,701      34,044
Reduction in accruals ...........................................     (2,006)         --          --
Loss on loss of control of subsidiary ...........................      6,176          --          --
                                                                    --------    --------    --------
Operating loss ..................................................    (47,084)    (21,977)    (44,524)
Interest expense ................................................     (6,415)     (5,465)     (4,050)
Other income (expense), net .....................................      1,617      (1,653)       (498)
                                                                    --------    --------    --------
Loss from continuing operations before provision for income taxes    (51,882)    (29,095)    (49,072)
Provision for incomes taxes .....................................         10          --         533
                                                                    --------    --------    --------
Loss from continuing operations .................................    (51,892)    (29,095)    (49,605)
Discontinued operations, net of income taxes and valuation
     allowance:
     Gain on discontinued operations ............................      1,286          --          --
                                                                    --------    --------    --------
Net loss ........................................................    (50,606)    (29,095)    (49,605)
Accrued dividends on preferred stock ............................     (2,577)     (2,665)     (2,822)
                                                                    --------    --------    --------
Net loss applicable to common shareholders ......................   $(53,183)   $(31,760)   $(52,427)
                                                                    ========    ========    ========

Gain (Loss) per share of common stock applicable to common
  shareholders:
     Basic and diluted loss on continuing operations ............   $  (7.43)   $  (8.26)   $ (78.60)
     Basic and diluted gain on discontinued operations ..........       0.18          --          --
                                                                    --------    --------    --------
Net loss per basic and diluted share of common stock applicable
     to common shareholders......................................   $  (7.25)   $  (8.26)   $ (78.60)
                                                                    ========    ========    ========

Weighted average number of common shares outstanding ............      7,333       3,843         667
                                                                    ========    ========    ========
</TABLE>
                                      F-5
<PAGE>

                             THE CERPLEX GROUP, INC.

                   (formerly known as Aurora Electronics, Inc)

                       STATEMENT OF STOCKHOLDERS' DEFICIT
                    (in thousands, except per share figures)

<TABLE>
<CAPTION>

                                                            SERIES B   SENIOR       ADDITIONAL
                                                         CUMULATIVE   CONVERTIBLE
                                     COMMON STOCK           PREFERRED   STOCK         PAID IN      ACCUMULATED      TREASURY
                                  SHARES      AMOUNT       SHARES      AMOUNT       CAPITAL        DEFICIT         STOCK
                                --------------------------------------------------------------------------------------------
<S>                                 <C>          <C>         <C>        <C>        <C>           <C>            <C>
Balances at September 30,
1996.......................           1,049       $ 315        --         --       $ 61,679      $  (77,045)    $ (16,639)
Comprehensive Loss:
  Net loss.................                                                                      $  (49,605)           --
  Currency Translation ....                                                                              --            --
Comprehensive Loss ........                                                                              --            --
Issuance of common stock -
acquisitions...............              23      $   7         --         --      $     380              --            --
Issuance of common stock -
employee bonuses...........               9      $   3         --         --      $     151              --            --
Issuance of common stock -
litigation.................              78      $  23         --         --      $     (23)             --            --
Financing costs - warrants
issued for guarantees on
 bank debt.................              --         --         --         --      $     256              --            --
Accretion of dividends on
redeemable convertible
preferred..................              --         --         --         --             --     $    (2,822)           --
                                ---------------------------------------------------------------------------------------------
Balances at September 30,
1997.......................          1,159     $   348         --         --      $  62,443     $  (129,472)    $ (16,639)
                                =============================================================================================
Comprehensive Loss:
  Net loss.................             --          --         --         --             --     $   (29,095)           --
  Currency Translation.....             --          --         --         --             --              --            --
Comprehensive Loss.........             --          --         --         --             --              --            --
Issuance of common stock -
acquisition................          3,890     $ 1,167         --         --      $   6,616              --            --
Conversion of Series A, B, C,
D redeemable convertible
preferred stock...........           2,544     $   747                    --      $  47,341              --            --
Repurchase of common
stock.....................               8          --         --         --             --              --     $     (36)
Accretion of dividends on
Redeemable Convertible
Preferred Stock...........              --          --         --         --             --     $    (2,665)           --
                                --------------------------------------------------------------------------------------------
Balances at September 30,
1998.......................          7,601     $ 2,262         --     $   --      $ 116,400     $  (161,232)    $ (16,675)
                                ============================================================================================
Comprehensive Loss:
  Net loss................              --          --         --         --             --     $   (50,606)           --
  Currency Translation....              --          --         --         --             --              --            --
Comprehensive Loss........              --          --         --         --             --              --            --
Conversion of Preferred
Stock into Common Stock...             249     $     8         --         --      $   5,201              --            --
Dividends Cumulative
Preferred Series A........              --          --         --         --             --     $    (1,551)           --
Issuance of Series B
senior cumulative
preferred stock...........             --           --     58,643   $ 58,643             --              --            --
Accretion of dividends on
Series B Preferred Stock..             --           --         --   $  1,026             --     $    (1,026)           --
                               ----------------------------------------------------------------------------------------------
Balances at September 25,
1999.......................         7,850      $ 2,270     58,643   $ 59,669      $ 121,601     $  (214,415)    $ (16,675)
                               ==============================================================================================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                 ACCUMULATED OTHER
                                   COMPREHENSIVE                      COMPREHENSIVE
                                    INCOME(LOSS)       TOTAL          INCOME(LOSS)
                                ---------------------------------   --------------------
<S>                                  <C>              <C>           <C>
Balances at September 30,
1996.......................          $     --          $(31,690)                     --
Comprehensive Loss:
  Net loss.................                --          $(49,605)            $   (49,605)
  Currency Translation ....                --          $     --                      --
                                                                    -------------------
Comprehensive Loss ........                --                --             $   (49,605)
                                                                    ===================
Issuance of common stock -
acquisitions...............                --          $    387                      --
Issuance of common stock -
employee bonuses...........                --          $    154                      --
Issuance of common stock -
litigation.................                --                --                      --
Financing costs - warrants
issued for guarantees on
 bank debt.................                --          $    256                      --
Accretion of dividends on
redeemable convertible
preferred.................                 --          $ (2,822)                     --
                              ---------------------------------------------------------
Balances at September 30,
1997.......................                --          $(83,320)                     --
                              =========================================================
Comprehensive Loss:
  Net loss.................                --          $(29,095)            $   (29,095)
  Currency Translation.....          $     37          $     37                      37
                                                                   --------------------
Comprehensive Loss.........                --                --             $   (29,058)
Issuance of common stock -                                         ====================
acquisition................                --          $  7,783                      --
Conversion of Series A, B, C,
D redeemable convertible
preferred stock...........                 --          $ 48,088                      --
Repurchase of common
stock.....................                 --          $    (36)                     --
Accretion of dividends on
Redeemable Convertible
Preferred Stock...........                 --          $ (2,665)                     --
                              -------------------------------------
Balances at September 30,
1998.......................          $     37           $(59,208)                   --
                              =====================================
Comprehensive Loss:
  Net loss................                --           $(50,606)            $  (50,606)
  Currency Translation....           $   (26)          $    (26)                   (26)
                                                                    ------------------
Comprehensive Loss........                --                 --             $  (50,632)
                                                                    ==================
Conversion of Preferred
Stock into Common Stock...                --           $  5,209                     --
Dividends Cumulative
Preferred Series A........                --           $ (1,551)                    --
Issuance of Series B
senior cumulative
preferred stock...........                --           $ 58,643                     --
Accretion of dividends on
Series B Preferred Stock..                --           $      0                     --
                              ---------------------------------
Balances at September 25,
1999.......................         $     11           $(47,539)                    --
                              =================================
</TABLE>

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

                                       F-6

<PAGE>

                             THE CERPLEX GROUP, INC.
                  (FORMERLY KNOWN AS AURORA ELECTRONICS, INC.)

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                                  YEARS ENDED
                                                                                       ------------------------------------
                                                                                       SEPTEMBER          SEPTEMBER 30,
                                                                                                    -----------------------
                                                                                       25, 1999        1998        1997
                                                                                       ---------    ----------- -----------
<S>                                                                                     <C>         <C>         <C>
         CASH FLOWS USED BY OPERATING ACTIVITIES:
         Net loss..................................................................     $(50,606)   $ (29,095)  $ (49,605)
           Adjustments to reconcile net loss to net cash flows
             used by operating activities:
             Depreciation and amortization, including write-offs of intangibles....       27,893        4,994      32,322
             Noncash interest expense..............................................        3,732        2,008       2,044
             Loss on disposition of assets.........................................        1,030          224       3,390
             Foreign currency translation..........................................          (26)          37          --
             Changes in assets and liabilities, net of acquisitions:
               Trade receivables, inventories and other assets.....................          965        8,202       4,227
               Accounts payable, accrued compensation and other
                  liabilities......................................................      (12,476)     (12,730)     (1,389)
               Accrued interest and income taxes
                  receivable/payable...............................................         (587)        (489)         70
               Deferred income taxes...............................................           --           --         500
                                                                                        --------    ---------   ---------
           Net cash flows used by continuing operations............................      (30,075)     (26,849)     (8,441)
           Net cash flows used by discontinued operations..........................       (1,976)        (614)       (478)
           Loss on loss of control of subsidiary, net of cash......................        3,548           --          --
                                                                                        --------    ---------   ---------
           Net cash flows used by operating activities.............................      (28,503)     (27,463)     (8,919)
                                                                                        --------    ---------   ---------
         CASH FLOWS FROM (USED BY) INVESTING ACTIVITIES:
           Acquisition of property, plant and equipment............................       (1,411)      (1,106)     (3,053)
           Purchase of treasury stock, net.........................................           --          (36)         --
           Purchase of Old Cerplex, net of cash acquired...........................           --       13,681          --
                                                                                        --------    ---------   ---------
           Net cash flows from (used by) investing activities......................       (1,411)      12,539      (3,053)
                                                                                        --------    ---------   ---------
         CASH FLOWS FROM FINANCING ACTIVITIES:
           Payments on debt........................................................           --      (59,500)     (1,405)
           Issuance of redeemable convertible preferred stock......................           --       22,750       2,500
           Issuance of senior subordinated debentures..............................           --       15,000          --
           Proceeds from senior secured notes......................................        4,600           --          --
           Proceeds from promissory notes..........................................       11,500        5,000          --
           Proceeds from LIBOR revolving line of credit and term
             debt..................................................................           --       45,547          --
           Advances under line of credit...........................................           --           --       9,663
                                                                                        --------    ---------   ---------
           Net cash flows from financing activities................................       16,100      28,797      10,758
                                                                                        --------    ---------   ---------
           Net change in cash and cash equivalents.................................      (13,814)      13,873      (1,214)
         Cash and cash equivalents at beginning of period..........................       14,196          323       1,537
                                                                                        --------    ---------   ---------
         Cash and cash equivalents at end of period................................          382    $  14,196   $     323
                                                                                        ========    =========   =========
         SUPPLEMENTAL DISCLOSURES:
           Cash paid for:
             Interest..............................................................     $  2,725    $   3,456   $   1,907
                                                                                        ========    =========   =========
             Income taxes..........................................................     $    150    $      30   $      42
                                                                                        ========    =========   =========
         SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING
           ACTIVITIES:
           Issuance of common stock to acquire Old Cerplex.........................     $     --        7,783          --
                                                                                        ========    =========   =========
           Conversion of 10% senior debt to redeemable convertible
             preferred stock.......................................................     $     --    $  10,101   $      --
                                                                                        ========    =========   =========
           Issuance of common stock for employee bonuses...........................     $     --    $      --   $     154
                                                                                        ========    =========   =========
           Accretion of dividends on redeemable convertible preferred
             stock.................................................................     $  2,577    $   2,665   $   2,882
                                                                                        ========    =========   =========
           Conversion of redeemable convertible preferred stock into
             common stock..........................................................     $  5,209    $  48,088   $      --
                                                                                        ========    =========   =========
           Conversion of various WCAS debt instruments and accrued interest into
             series B cumulative preferred stock...................................     $ 58,643    $      --   $      --
                                                                                        ========    =========   =========
           Net long term assets written off due to loss of control of subsidiary...     $  6,946           --          --
                                                                                        ========    =========   =========
           Reduction in goodwill due to reduction in accruals                           $  3,738           --          --
                                                                                        ========    =========   =========
</TABLE>

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


                                      F-7
<PAGE>

                    THE CERPLEX GROUP, INC. AND SUBSIDIARIES
                  (FORMERLY KNOWN AS AURORA ELECTRONICS, INC.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (IN THOUSANDS, EXCEPT PER SHARE FIGURES)

GENERAL

     The  Cerplex  Group,   Inc.  (the  "Company")  was  formerly  named  Aurora
Electronics,  Inc. The Company  changed its name during 1998 in connection  with
its acquisition of The Cerplex Group ("Old Cerplex"). See Note C.

    On October 5, 1998, the Company  effected a one for ten reverse common stock
split.  All  share  and  per  share  amounts  in the  accompanying  consolidated
financial  statements have been restated to reflect this split. At this time the
amount of authorized Common Stock was established at 75,000.

NOTE A -- CURRENT FINANCIAL CONDITION

    During the year ended  September 25, 1999 and the years ended  September 30,
1998, and 1997, the Company experienced  recurring operating losses. As a result
of these  losses,  at September 25, 1999 the Company has a deficit of $47,539 in
stockholders' equity and negative working capital of $36,496. In addition, since
a  recapitalization  of the  Company  in March  1996,  the  Company  has  relied
primarily upon the financial  support of its largest  stockholder for additional
capital.  On September 25, 1999 the Company had $3.0 million outstanding under a
secured note payable to one of its customers. This note was subsequently paid in
full on December 15, 1999. In fiscal 2000,  the Company will be required to make
a sinking fund payment of $1.8  million on the 7 3/4%  convertible  subordinated
debentures.  The liquidation of Cerplex S.A.S. may cause the acceleration of all
the  material  debt  instruments  of the Company,  either  because it triggers a
default or a cross-default  under such instruments.  Unless appropriate  waivers
are obtained by the Company, the acceleration of such debt would have a material
adverse  effect on the  Company.  The  Company is  currently  in the  process of
preparing a waiver  request from its debt holders and is engaged in  discussions
with its senior  lenders  regarding the default.  Though the Company  intends to
make efforts to increase  revenues to improve  operations,  the Company's losses
are expected to continue for the foreseeable future and the Company will require
additional funding and financial support from its largest stockholder or another
third  party.  There  can be no  assurance  that  such  additional  funding  and
financial  support will be available on acceptable terms, or that such funds, if
available,  would enable the Company to continue operating,  or that the Company
will be successful in increasing revenues. These matters raise substantial doubt
about the Company's ability to continue as a going concern.

NOTE B -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization.  The Company provides repair and logistics services and parts
sourcing and service  management to major personal  computer  manufacturers  and
field service organizations.

    Principles  of  Consolidation.   The  accompanying   consolidated  financial
statements  include  the  accounts  of the  Company  and its  subsidiaries.  All
significant  intercompany  accounts and  transactions  have been  eliminated  in
consolidation.

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

     Fiscal  Year.  In  fiscal  1999,  the  Company  adopted  a fiscal  year for
reporting  purposes  ending on the last  Saturday of  September  (September  25,
1999).  The  Company's  fiscal  quarters  are on a 13-week  basis  ending on the
Saturday  nearest  to the  quarter  end.  Previously  the  fiscal  year ended on
September 30. The effect of this change is insignificant.

    Cash and Cash Equivalents. The Company considers all liquid investments with
a  maturity  of  three  months  or  less  at the  date  of  purchase  to be cash
equivalents.

     Inventories. Inventories are stated at the lower of cost or market. Cost is
determined using the first-in,  first-out method. Write-downs for cost in excess
of net realizable value are determined  periodically by comparing expected sales
prices and volumes to cost and quantity of inventory on hand.

    Property, Plant and Equipment.  Property, plant and equipment is recorded at
cost and is depreciated over the estimated useful lives of the related assets by
the  straight-line  method for financial  reporting  purposes,  and  accelerated
methods with respect to certain assets for income tax purposes.  Property, plant
and equipment  includes computer  hardware,  software and  implementation  costs
which are

                                      F-8

<PAGE>

purchased,  acquired and modified for internal use. The  Company's  policy is to
capitalize  and accumulate  such costs as incurred and to commence  amortization
when placed in service.  Leasehold  improvements are amortized over the terms of
the related leases or their useful lives, whichever is shorter.

    Intangible  and Other  Long-Lived  Assets.  Goodwill,  which  represents the
excess of  purchase  price  over fair  value of net  assets  acquired,  is being
amortized on a  straight-line  basis over the expected  periods to be benefited.
Goodwill  associated  with the  acquisition  of Old Cerplex was initially  being
amortized based on a blended average of five years. As discussed  below,  and in
Note C, events  during fiscal 1999 resulted in the write-off of a portion of the
goodwill associated with the acquisition of Old Cerplex.  The remaining goodwill
is related to operations  with a remaining  useful life of 15 years.  Long-lived
assets and certain  identifiable  intangibles to be held and used by the Company
are reviewed for impairment whenever events or changes in circumstances indicate
that the carrying amount of the asset may not be recoverable.  Recoverability of
assets to be held and used is measured by a comparison of the carrying amount of
an asset to future net  undiscounted  cash flows expected to be generated by the
assets.  If such assets are  considered  to be impaired,  the  impairment  to be
recognized is measured by the amount by which the carrying  amount of the assets
exceeds  the fair value of the assets.  Further,  any such assets that are to be
disposed of are reported at the lower of carrying amount or fair value less cost
to sell,  except for assets covered by the Accounting  Principles  Board ("APB")
Opinion No. 30,  "Reporting  the Effects of Disposal of a Segment of a Business,
and Extraordinary,  Unusual and Infrequently Occurring Events and Transactions."
In accordance  with these  policies,  on April 30, 1998  following the merger of
Cerplex and Aurora Electronics,  Inc. ("Merger"), the Company recorded an excess
of purchase price over net assets acquired totalling approximately $40.6 million
("Goodwill").  Management  allocated  Goodwill based on estimates of future cash
flows expected from the Company's  operations at that time. Since that time, the
Company has closed and  consolidated  several of its operations,  exited certain
lines of business and has revised its estimates  for expected  future cash flows
from the remaining continuing operations. Refer to Note C for further details.

    Revenue  Recognition.  Revenue is  recognized  upon  completion of services,
normally  represented  by the  shipment of products  to  customers.  The Company
warrants  products  against  defects and has policies  permitting  the return of
products under certain circumstances. Provisions are made for warranty costs and
returns. Such costs generally have not been material. The Company does not offer
price  protection  to  its  customers.   The  Company  performs  ongoing  credit
evaluations of its customers and has established provisions for potential credit
losses.

     Earnings Per Share.  In February 1997, the Financial  Accounting  Standards
Board ("FASB") issued Statement of Financial  Accounting  Standards ("SFAS") No.
128 "Earnings Per Share," which requires companies to present basic earnings per
share (EPS) and diluted earnings per share, instead of primary and fully diluted
EPS that was previously required. SFAS No. 128 required additional informational
disclosures, and also made certain modifications to the currently applicable EPS
calculations  defined in APB Opinion No. 15. The new standard was required to be
adopted by all public companies for reporting  periods ending after December 15,
1997,  and required  restatement  of EPS for all prior periods  reported.  Basic
earnings  per share and  diluted  earnings  (loss)  per share are the same as to
previously reported primary and fully diluted earnings (loss) per share.

    Basic  earnings  (loss) per common  share is computed by dividing net income
(loss) by the weighted average number of common shares  outstanding after adding
to loss  from  operations  cumulative  dividends  to  holders  of the  Company's
redeemable convertible preferred stock.

     Diluted  earnings  per share is  computed  by  dividing  net income  (loss)
available to common  stockholders  by the sum of the weighted  average number of
common shares outstanding and common stock equivalents. For all years presented,
common stock equivalents (stock options) were excluded from calculations as they
were considered to be anti-dilutive.

         Other Comprehensive  Income /(Loss).  The Company has adopted Statement
of Financial  Accounting  Standards No. 130,  "Reporting  Comprehensive  Income"
("SFAS 130").  SFAS 130  establishes  standards  for reporting of  comprehensive
income  and  its  components  in  annual  and  interim   financial   statements.
Reclassification or restatement of financial statements or financial information
for earlier  periods is required  upon adoption of SFAS 130. For fiscal 1999 and
1998, the Company possessed one of the components of other comprehensive  income
as defined in SFAS 130,  namely foreign  currency  translation  adjustment.  The
amount of other comprehensive  income/(loss) was $(26) and $37 in 1999 and 1998,
respectively.  At the time the  Company  lost  control of SAS,  the  translation
adjustment  related to that  subsidiary  was eliminated and included in the loss
related to the loss of control of the subsidiary.

    Stock-Based  Compensation.  In October  1995,  the FASB issued SFAS No. 123,
"Accounting  for  Stock-Based  Compensation."  This standard,  if fully adopted,
requires the accounting for employee stock-based compensation using a fair value
methodology. For stock options, fair value is determined using an option pricing
model that takes into account the stock price at the date of grant, the exercise
price, the expected life of the option,  the volatility of the underlying stock,
the  expected  dividends  and  the  risk-free  interest  rate.  For  stock-based
compensation issued to non-employees, the standard requires measurement based on
the value of the related  services  performed  or the  stock-based  compensation
issued, whichever is more reliably measurable.

    The adoption of the accounting  methodology of SFAS 123 related to employees
is optional  and as permitted  under SFAS 123, the Company  continues to account
for employee stock options using the  methodology in accordance with APB Opinion
No. 25; however,  pro forma disclosures as if the Company adopted the accounting
methodology  of SFAS 123 are  required  to be  presented.  See Note L --  "Stock
Option and Savings Plans."

         Segment  Reporting.  The  Company has adopted  Statement  of  Financial
Accounting Standards No. 131,  "Disclosures about Segments of and Enterprise and
Related Information" ("SFAS 131"). SFAS 131 establishes  standards for reporting
financial and descriptive  information about an enterprise's  operating segments
in its annual financial  statements and selected segment  information in interim
financial  reports.  Reclassification  or restatement  of comparative  financial
statements  or  financial  information  for  earlier  periods is  required  upon
adoption  of SFAS 131. In fiscal  1999,  the  Company  operated in one  industry
segment,  the outsourcing of services to the computer and electronics  industry,
and in accordance  with SFAS 131,  only  enterprise-wide  disclosures  have been
provided (see Note O of Notes to Consolidated Financial Statements).

     Computer  Software.  In 1998,  the AICPA  issued  Statement of Position No.
98-1, " Accounting for the Costs of Computer Software  Developed or Obtained for
Internal Use", which provides guidance concerning recognition and measurement of
costs  associated with  developing or acquiring  software for internal use. This
pronouncement  is effective for financial  statements of years  beginning  after
December 31, 1998,  with earlier  application  encouraged.  The Company does not
believe that the adoption of this  pronouncement  will have a material impact on
its consolidated financial statements.

                                      F-9

<PAGE>

     Fair Value of Financial Instruments.  SFAS No. 107, "Disclosures about Fair
Value of  Financial  Instruments,"  requires  all  entities to disclose the fair
value of financial  instruments,  both assets and liabilities recognized and not
recognized on the balance  sheet,  for which it is  practicable to estimate fair
value.  SFAS No. 107 defines fair value of a financial  instrument as the amount
at which the  instrument  could be  exchanged in a current  transaction  between
willing  parties.  As of September 25, 1999 and September 30, 1998, the carrying
value of all debt and redeemable  convertible  preferred stock approximates fair
value as the related interest rates approximate rates currently available to the
Company. The carrying value of all other financial instruments approximates fair
value due to the short-term nature of such instruments.

NOTE C -- ACQUISITIONS

MICROLINE, INC.

    Effective  March  31,  1997,  the  Company  acquired  MicroLine,  Inc.,  the
developer and operator of PowerSource  On-line,  an  internet-based  information
service  that  matches  computer  parts  buyers to  available  inventories  from
distributors that participate in the on-line parts data base of PowerSource. The
consideration  to the former  shareholders  of MicroLine was 23 shares of Common
Stock of the Company.  The business operated as the PowerSource  Division of the
Company.

    The  estimated  fair value of assets and  liabilities  as of the date of the
acquisition of MicroLine is summarized as follows:

<TABLE>
<CAPTION>
<S>                                               <C>
Current assets................................    $   78
Property, plant and equipment.................        21
Other assets..................................         3
Goodwill......................................       496
Liabilities...................................      (211)
                                                  ------
          Net purchase price..................    $  387
                                                  ======
</TABLE>

     Goodwill from the MicroLine acquisition has been written off as the Company
disposed  of  this  division  during  fiscal  1998.  See  Note  G --  "Goodwill,
Intangibles and Other Assets."

OLD CERPLEX

         On April 30, 1998, the Company,  formerly known as Aurora  Electronics,
Inc.,  merged with Old Cerplex,  a provider of electronic  parts  repair,  spare
parts sales and  management  and  logistics to the  electronics  industry.  As a
result of the  merger,  Old  Cerplex  became a  wholly-owned  subsidiary  of the
Company,  and the current equity holders of Old Cerplex received,  in a tax-free
exchange,   approximately   3,890  shares  of  the  Company's  Common  Stock  or
approximately 25% of the post-merger, fully-diluted Common Stock of the Company,
after  giving  effect to the  financing  from  Welsh,  Carson,  Anderson & Stowe
("WCAS"),  described  in  Note  H  "Long-Term  Debt."  Under  the  terms  of the
agreement,  each share of Old Cerplex  Common Stock was converted  into .1070167
shares of the  Company's  Common Stock  (after  giving  effect to the  Company's
one-for-ten  reverse  stock  split,  discussed  elsewhere  herein).  The Company
changed  its  name to The  Cerplex  Group,  Inc.  and the  combined  company  is
operating under that name.

         Management estimated that the fair value of the Common Stock issued was
approximately 80% of the negotiated conversion price of the 7% Senior Cumulative
Convertible  Preferred  Stock issued  simultaneous  to the merger.  Based upon a
$2.50  per share  conversion  price  for the 7%  Senior  Cumulative  Convertible
Preferred  Stock,  the fair  value of the  Common  Stock  issued to Old  Cerplex
stockholders was determined to be $2.00 per share.

    The merger with Old Cerplex has been accounted for using the purchase method
of  accounting.  Accordingly,  the  operating  results of Old Cerplex  have been
included in the Company's  consolidated  financial  statements since the date of
the merger. The allocation of the purchase price was as follows:
<TABLE>
<CAPTION>
<S>                                                                         <C>
                                   Current assets.......................    $  38,721
                                   Property, plant and equipment........       22,519
                                   Other assets.........................          113
                                   Goodwill.............................       40,583
                                   Net current liabilities..............      (75,600)
                                   Long term liabilities................      (15,698)
                                                                            ---------
                                             Net purchase price.........    $  10,638
                                                                            =========
</TABLE>
                                      F-10
<PAGE>

    Goodwill resulting from the merger has been determined as the excess of: (i)
the fair value of the shares issued to Old Cerplex shareholders totaling $7,783,
plus merger costs  incurred of  approximately  $2.9 million over;  (ii) the fair
value of the identifiable assets less the liabilities of Old Cerplex.

    The following  table presents  unaudited pro forma  consolidated  results of
operations for the year ended September 30, 1998 assuming the acquisition of Old
Cerplex  occurred as of October 1, 1997 (in  thousands,  except per share data).
These results are not necessarily indicative of future operations:

                                                           1998
                                                           ----
                     Net sales......................    $  95,654
                     Net loss.......................      (32,250)
                     Loss per share-- basic and
                        diluted.....................        (8.39)


     The Company  reviews the carrying  value of goodwill  and other  long-lived
assets  whenever  circumstances  indicate  that the  carrying  amount may not be
recoverable based upon estimates of undiscounted  future cash flows.  During the
quarter ended June 30, 1999,  management evaluated the recoverability of the Old
Cerplex goodwill based on revised  estimates and the goodwill ascribed to closed
and terminated operations. Based on this evaluation, the Company determined that
an impairment charge of approximately  $18.4 million was necessary.  The Company
recorded this charge  during the three months ended June 30, 1999.  The carrying
value of  goodwill as of June 30, 1999 after the  impairment  was  approximately
$9.7 million.  This intangible  asset is being amortized over a remaining useful
life of 15 years. The blended average life of all operations originally acquired
was five years. However,  subsequent to the write-off of terminated  operations,
the  remaining  operations  have a remaining 15 year useful life. It is possible
that a subsequent  review may require a further  reduction in the carrying value
of the goodwill resulting from the merger.

    In  connection  with the Merger,  the  Company  sold an  aggregate  of $15.0
million  of newly  issued  10%  Series A Senior  Subordinated  Notes and  $21.55
million  of newly  issued  7%  Senior  Cumulative  Convertible  Preferred  Stock
primarily to its principal stockholder,  WCAS. The aggregate  consideration paid
for the 10% Senior  Subordinated Notes and the 7% Senior Cumulative  Convertible
Preferred  Stock  consisted  of   approximately   $12.0  million  in  cash,  the
cancellation  of $21.0 million of combined  indebtedness  of Old Cerplex and the
Company to WCAS, and the surrender of warrants held by WCAS to purchase  capital
stock of Old  Cerplex.  The cash  proceeds of  approximately  $12.0  million and
borrowings  under the Greyrock  Line of Credit of $38.5 million was used in full
to repay $30.0  million of  indebtedness  of Old Cerplex  under a line of credit
from Citibank,  N.A., to repay $16.5 million of the Company's indebtedness under
a line of credit with The Chase  Manhattan  Bank,  N.A.,  and the balance to pay
investment banking and other transactional fees in connection with the Merger.

NOTE D -- DISCONTINUED OPERATIONS

         Effective  September 30, 1992, the Company announced that its remaining
sporting goods operations would be accounted for as discontinued  operations and
the remaining assets would be sold. As of September 25, 1999, no material assets
remained  related  to  the  discontinued  operations.  Obligations  relating  to
discontinued  operations  consist  primarily of a leased  building.  The Company
initially  accrued an estimated loss on the lease;  however in 1999, the Company
was able to sublease the building which resulted in a reduction in the estimated
accrual of $1,286 for the amount of probable  sub-lease  income.  Such amount is
reflected as a gain on discontinued operations in the accompanying  consolidated
statement of operations.

NOTE E -- INVENTORIES

    Inventories  at September 25, 1999 and  September 30, 1998  consisted of the
following:

<TABLE>
<CAPTION>
                                                                         1999     1998
                                                                         ----     ----
<S>                                                                    <C>      <C>
                                            Spare and repair parts.    $ 4,687  $5,569
                                            Work in process........        493     113
                                            Finished goods.........        195     944
                                                                       -------  ------
                                               Total inventories...    $ 5,375  $6,626
                                                                       =======  ======
</TABLE>
                                      F-11

<PAGE>

NOTE F -- PROPERTY, PLANT AND EQUIPMENT

    Property,  plant and  equipment at September 25, 1999 and September 30, 1998
consisted of the following:

<TABLE>
<CAPTION>
                                                                 ESTIMATED LIFE     1999     1998
                                                                 --------------     ----     ----
<S>                                                               <C>           <C>       <C>
                               Land..........................                    $  2,464  $  5,482
                               Buildings.....................       20 years        2,210     2,135
                               Furniture, fixtures and
                               equipment.....................      3-5 years       12,862    20,205
                               Leasehold improvements........      1-5 years          828     1,196
                                                                                 --------  --------
                                                                                   18,364    29,018
                               Less accumulated depreciation
                               and amortization..............                      (8,958)   (3,997)
                                                                                 --------  --------
                                         Total property, plant
                                           and equipment......                   $  9,406  $ 25,021
                                                                                 ========  ========
</TABLE>

     The Property,  plant and equipment balances at September 25, 1999 have been
affected  primarily  by the  loss  of  control  of  SAS  which  resulted  in the
elimination  of  approximately  $10.0  million in fixed assets (See Note R for a
further discussion).

                                      F-12
<PAGE>


NOTE G -- GOODWILL, INTANGIBLES AND OTHER ASSETS

    Intangibles  and other assets at September  25, 1999 and  September 30, 1998
consisted of the following:

<TABLE>
<CAPTION>
                                                                                1999      1998
                                                                                ----      ----
<S>                                                                          <C>        <C>
                                   Goodwill..............................    $  9,722   $40,583
                                   Debt issuance costs...................          --       601
                                   Other.................................         483       557
                                                                             --------   -------
                                   Total goodwill, intangibles and other
                                   assets................................    $10,205     41,741
                                   Less accumulated amortization.........       (162)    (4,087)
                                                                             -------    -------
                                             Net goodwill, intangibles and
                                              other assets................   $ 10,043   $37,654
                                                                             ========   =======
</TABLE>


    Due to the closure of the PowerSource  Division business during fiscal 1998,
management charged the remaining  unamortized  goodwill of $405 to operations in
the second quarter. This charge was necessary as management decided to shut down
the  PowerSource  Division and disposed of the  operation in exchange for $36 of
treasury stock.

    In fiscal 1997, due to continuing declines in the prices for replacement and
repair parts,  the Parts  Services  Division  (formerly  Century)  experienced a
continued  decrease  in  inventory  values and  increasing  levels of  operating
losses.  As a result,  management  decided to reorganize  its parts  business to
reduce  inventory  exposure and to more cost  effectively  deliver  parts to its
customers.   The  Company  replaced  Century's  inventory  and  labor  intensive
operating  methods  with  MicroLine's   internet-based   electronic   processing
technology.  As a result,  management  charged the remaining balance of goodwill
and  the  database   valuation   resulting  from  the  acquisition  of  Century,
aggregating  $29,602,  to operations in the fourth quarter of fiscal 1997. These
charges were determined  necessary as management estimated that the amortization
of the respective  intangible  balances over their  remaining lives would not be
recovered  through  the  projected  non-discounted  future cash flows over their
respective  remaining  amortization  periods.  Also, the new internet technology
made obsolete much of the Company's capitalized information systems software and
development costs and, therefore, $3,390 of such formerly capitalized costs were
charged to operations in the fourth quarter of fiscal 1997.

     As  of  April  30,  1998   following  the  merger  of  Cerplex  and  Aurora
Electronics,  Inc. ("Merger"),  the Company recorded an excess of purchase price
over net assets  acquired  totaling  approximately  $40.6 million  ("Goodwill").
Since  that  time,  the  Company  has  closed  and  consolidated  several of its
operations,  exited  certain lines of business and has revised its estimates for
expected future cash flows from continuing operations.  Based on these estimates
and the goodwill ascribed to closed and discontinued operations, the Company has
determined  that  an  impairment  charge  of  approximately  $18.4  million  was
necessary  (after a reduction  in goodwill of $3.7 million due to a reduction in
Old Cerplex  accruals during the three months ended June 30, 1999).  The Company
recorded this charge  during the three months ended June 30, 1999.  The carrying
value  of  Goodwill  as of June 30,  1999,  after  the  impairment  charge,  was
approximately  $9.7  million.  The $9.7  million  value is the  result  of $40.6
million initial value,  net of $12.5 million of accumulated  amortization,  less
the $18.4 million  write-off.  This  intangible  asset is being amortized over a
remaining useful life of 15 years.

                                      F-13
<PAGE>

NOTE H -- LONG-TERM DEBT

    Long-term  debt at September 25, 1999 and September 30, 1998 consists of the
following:

<TABLE>
<CAPTION>
                                                                                 1999       1998
                                                                                 ----       ----
<S>                                                                           <C>        <C>
                                 LIBOR revolving line of credit.............. $      --  $  9,547
                                 LIBOR term debt.............................        --    36,000
                                 WCAS LIBOR term debt........................    25,439        --
                                 10% Senior subordinated notes...............       387    15,000
                                 7 3/4% Convertible subordinated debentures..    10,408    10,381
                                 Secured note payable to customer............     2,957     3,064
                                 Promissory note.............................        --     5,000
                                 Other.......................................       215       676
                                                                              ---------  --------
                                           Total long-term debt..............    39,406    79,668
                                           Less current portion of
                                             long-term debt..................   (39,406)  (53,886)
                                                                              ---------  --------
                                           Total long-term portion........... $      --  $ 25,782
                                                                              =========  ========
</TABLE>

     The  liquidation of Cerplex S.A.S.  may cause the  acceleration  of all the
material debt  instruments of the Company,  either because it triggers a default
or a  cross-default  under such  instruments.  The Company is  currently  in the
process of  preparing a waiver  request  from its debt holders and is engaged in
discussions with its senior lenders regarding the default. As a result, all debt
instruments have been classified as current as of September 25, 1999.

     On June 25, 1999 the Company  consented to an assignment by Greyrock of its
rights and  interests  under the  Greyrock  Line of Credit to WCAS in return for
payment  in  full  of  all  outstanding   balances  of  principal  and  interest
thereunder.  WCAS repaid principal and interest  outstanding  under the Greyrock
Line of Credit  totaling $45.4 million.  Concurrent  with the  assignment,  WCAS
advanced to the Company an additional $4.6 million for working capital purposes,
resulting  in $50.0  million of total  indebtedness  outstanding  under the WCAS
Senior Secured Notes as of June 25, 1999 (the "WCAS Refinancing").  The terms of
the WCAS Senior  Secured  Notes are the same as those under the Greyrock Line of
Credit  except (i) the  interest  rate was  reduced  to LIBOR plus 1 3/4%,  (ii)
principal and interest are due on April 1, 2001; (iii) collateral  consisting of
the stock of the  Company's  subsidiaries  in the UK and France that had secured
the Greyrock Line of Credit was released,  (iv) the negative  pledge  agreements
covering  assets owned by the Company's  subsidiaries  in the UK and France were
terminated;  and (v) the Company's obligations were no longer subject to minimum
collateral  borrowing base requirements  previously  established in the Greyrock
Line of Credit. On June 30, 1999 the Company issued  approximately 58,643 shares
of  Series B  Preferred  Stock at a price of  $1,000  per  share.  The  Series B
Preferred  Stock was issued as  repayment  of various  obligations  owed to WCAS
which  included  $25.0  million of principal  outstanding  under the WCAS Senior
Secured Notes, $16.5 million of principal of the 10% unsecured  promissory notes
("WCAS  Notes"),  approximately  $15.6  million of principal of the 10% Series A
Senior  Subordinated  Debentures,  and  approximately  $1.5  million  of accrued
interest owed to WCAS under these  obligations.  The Series B Preferred Stock is
7%  cumulative,  non-convertible  preferred  shares  that is  redeemable  by the
Company at its option and  redeemable by the holders upon a change of control of
the Company. On November 24, 1999 WCAS agreed to subordinate their collateral to
the liens of Congress to allow the Company to pledge the  collateral to Congress
Financial  Corporation  (Western).  The Company  accrued  dividends of $1,026 in
fiscal 1999 on these preferred shares.

LIBOR FINANCING

                                      F-14
<PAGE>

    In connection with the acquisition of Old Cerplex,  the Company entered into
a financing relationship with a financial institution. This arrangement provided
for two elements,  a $10,000  revolving loan and a $36,000 term loan. The amount
available  under the  revolving  loan was based upon  eligible  receivables  and
inventory,  as defined in the agreement.  Interest  accrued at the highest LIBOR
rate in effect during the month plus 4.875% per annum on the  revolving  loan or
4.5% per annum on the term loan,  but not less than 9% per annum  provided  that
the interest  charged for each month was a minimum of $25. This loan was paid in
full on June 25, 1999 in connection with the WCAS Refinancing.

WCAS LIBOR TERM DEBT

    In  connection  with the WCAS  Refinancing  on June 25,  1999,  the  Company
consented to an  assignment  by Greyrock of its rights and  interests  under the
Greyrock  Line of Credit to WCAS.  The  balance  of the WCAS  LIBOR term debt is
$25,439 as of September 25, 1999.  Interest  accrues at the LIBOR rate in effect
on the last day of the month  plus  1.75% per  annum.  Interest  is paid in kind
monthly.  This note  matures on April 1, 2001 and is  secured  by the  Company's
domestic assets.

10% SENIOR SUBORDINATED NOTES

     In  connection  with the  acquisition  of Old Cerplex,  the Company  issued
$15,000  of 10%  Series  A and  Series  B  Senior  Subordinated  Notes  to WCAS.
Subsequently,  approximately  3% of this amount was purchased by the public.  On
April 30, 1999 the WCAS Series A Notes in the amount of $16.4 million, including
accrued interest,  were exchanged for Series B senior cumulative preferred stock
in connection with the WCAS Refinancing. These Notes are subordinate to all bank
debt  and  other  senior  debt  but  senior  to  all  outstanding   subordinated
indebtedness.  This  obligation is unsecured and bears  interest at 10% annually
payable semi-annually on June 30 and December 31. The debentures mature in three
equal  installments on December 31, 2002, 2003 and 2004.  Payment is accelerated
in the event of a change of control as defined in the agreement.

    During 1998,  previously issued 10% senior subordinated notes to WCAS with a
face value of $10,000 were  exchanged for 33 shares of the 7% Senior  Cumulative
Convertible  Preferred  Stock. See Note J -- "Redeemable  Convertible  Preferred
Stock."

7 3/4% CONVERTIBLE SUBORDINATED DEBENTURES

    The 7  3/4%  Convertible  Subordinated  Debentures  mature  April  15,  2001
("Convertible  Debentures")  and  are  shown  net  of  unamortized  discount  of
approximately  $43 and  $70 at  September  25,  1999  and  September  30,  1998,
respectively.  The Company is required to make a partial sinking fund payment of
$1,826 in 2000. The Convertible  Debentures are convertible into Common Stock of
the Company at a conversion price,  subject to adjustment in certain  instances,
of $116.60 per share,  and are  redeemable  at the option of the Company at face
value plus accrued interest thereon.  Interest on the Convertible  Debentures is
payable on April 14 and October 14 of each year through maturity.


SECURED NOTE PAYABLE TO CUSTOMER

     In July 1994,  Old  Cerplex  purchased  the  operating  assets of BT Repair
Services for cash and assumed a promissory  note to BT in an original  principal
amount of GBP2.5  million  (approximately  $3.9  million at December  31,  1994)
secured by the land and  buildings.  The  Company  repaid this note in full plus
accrued  interest on December 15, 1999 using the proceeds of the Burdale  Loans.
See Note S for a full description of the Burdale Loans.

                                      F-15
<PAGE>

PROMISSORY NOTES

    At various times  throughout 1998 and 1999, the Company  borrowed a total of
$16,500 from WCAS under 10% unsecured  promissory notes.  These notes,  totaling
$17.2 million including  accrued  interest,  were all exchanged for Series B
senior cumulative preferred stock in connection with the WCAS Refinancing.

OTHER LONG-TERM DEBT

    Additional  long-term debt consists primarily of secured equipment financing
and capital lease  obligations  with interest  rates ranging from 8.9% to 12.9%,
due in monthly installments through 2001.

    Aggregate maturities of long-term debt for the fiscal years ending September
25 are as follows: 2000 -- $39,406; and thereafter -- $0.

NOTE I -- INCOME TAXES

    Components of loss from continuing  operations  before taxes consists of the
following:

<TABLE>
<CAPTION>

                                        FOR THE YEARS ENDED
                                 -------------------------------------
                                                   SEPTEMBER 30,
                                SEPTEMBER 25,   ------------------------
                                    1999         1998         1997
                                -----------  -----------  -----------
        <S>                      <C>           <C>          <C>
        United States.......     $(48,323)     $(25,094)    $(49,161)
        Foreign.............       (3,559)       (4,001)          89
                                 --------      --------     --------
                                 $(51,882)     $(29,095)    $(49,072)
                                 ========      ========     ========
</TABLE>

    The provision for income taxes consists of the following:

<TABLE>
<CAPTION>

                                                                                FOR THE YEARS ENDED
                                                                      ----------------------------------------
                                                                                           SEPTEMBER 30,
                                                                      SEPTEMBER 25,   ------------------------
                                                                          1999            1998         1997
                                                                      -------------   -----------  -----------
<S>                                                                   <C>             <C>          <C>
                        Current benefit:
                        Federal...................................     $   --         $   --       $  --
                          Foreign.................................         --           (362)         --
                          State...................................         10             --          --
                                                                       ------         ------       -----
                        Total current benefit.....................         10           (362)         --
                                                                       ------         ------       -----
                        Deferred provision:
                          Federal.................................         --             --         455
                          Foreign.................................         --            362          --
                          State...................................         --             --          78
                                                                       ------         ------       -----

                                  Total deferred provision........         --            362         533
                                                                       ------         ------       -----
                                  Total provision for income tax
                                    expense:......................     $   10         $   --       $ 533
                                                                       ======         ======       =====
</TABLE>
                                      F-16
<PAGE>

    The provision for income taxes in the accompanying  consolidated  statements
of  operations  differs  from the amount of tax based on the  statutory  federal
income tax rate as follows:

<TABLE>
<CAPTION>

                                                                                 FOR THE YEARS ENDED
                                                                       -----------------------------------------
                                                                                             SEPTEMBER 30,
                                                                       SEPTEMBER 25,    ------------------------
                                                                           1999            1998         1997
                                                                       -------------    -----------  -----------
<S>                                                                      <C>             <C>          <C>
                         Benefit for income taxes at statutory rate      $(17,204)       $(9,892)      $(16,684)
                         Nondeductible expenses...................             16          1,178             30
                         Deferred benefit not currently recognized             --          7,009          3,860
                         Permanent effect of book/tax adjustments.         18,474             --         14,104
                         Change in deferred tax valuation
                         allowance................................         (2,413)         4,195            500
                         State taxes, net of federal benefit......             (7)        (1,289)        (1,310)
                         Other....................................          1,144         (1,201)            33
                                                                         --------        -------       --------
                                   Total provision for income taxes      $     10       $     --       $    533
                                                                         ========       ========       ========
</TABLE>

    The components of the Company's deferred income tax assets are as follows:

<TABLE>
<CAPTION>
                                                                           SEPTEMBER 25,         SEPTEMBER 30,

                                                                                1999                 1998
                                                                                ----                 ----
<S>                                                                            <C>                <C>
                                Reserves for discontinued operations....       $ --               $  1,539
                                Allowance for doubtful accounts and notes       321                  3,362
                                Inventory write-downs...................        572                    705
                                Nondeductible accruals..................         38                    396
                                Warranty reserve........................         --                     85
</TABLE>

                                      F-17
<PAGE>

<TABLE>
<S>                                                                           <C>         <C>
                                Valuation allowance-- current...........        (931)     (6,087)
                                                                            --------    --------
                                Current deferred income tax benefit.....          --          --
                                                                            --------    --------
                                Depreciation............................          --       2,265
                                Net operating loss carryforwards--
                                   long-term............................      64,234      50,594
                                Capital loss carryback..................         736          --
                                Tax credits.............................       5,954       6,023
                                Goodwill amortization and other
                                   write-offs...........................         181       9,495
                                Other...................................          55          39
                                Valuation allowance-- long-term.........     (71,160)    (68,416)
                                                                            --------    --------
                                Long-term deferred income tax benefit...          --          --
                                                                            --------    --------
                                                                            $     --    $     --
                                                                            ========    ========
</TABLE>

    At  September  25,  1999,  the  Company had tax basis net  operating  losses
("NOLs") of  approximately  $185.0 million  available to offset future  ordinary
taxable  income.  The  utilization of the Company's  NOLs will be  substantially
limited due to the  Recapitalization  and the acquisition of Old Cerplex,  among
other things.  These  carryforwards  begin to expire during 2007. The income tax
benefit  related to these NOLs, as well as to certain  reserves  recorded by the
Company,  have been  reflected in the deferred  income tax asset accounts to the
extent they are considered realizable.

    The Company has  established a valuation  allowance for the entire  deferred
tax  asset  because  it is  not  more  likely  than  not to be  realized  in the
foreseeable future.

NOTE J -- REDEEMABLE CONVERTIBLE PREFERRED STOCK

    The Company has issued, in series,  Redeemable  Convertible  Preferred Stock
(the  "Shares"),  primarily to its largest  stockholder,  WCAS.  The Company has
authorized 260 of the 1,000 total  authorized  preferred  stock for this series.
The  Shares  have a par  value of $.01 per share  and were  issued  for $100 per
share.  The Shares have a liquidation  preference of $100 per share plus accrued
and unpaid  dividends.  Dividends accrue at 7% per annum. The Shares  (including
all unpaid  dividends) are convertible  into Common Stock of the Company and are
subject to  mandatory  redemption  by the Company on  September  30, 2006 at the
price of $100 per share plus all accrued and unpaid  dividends to the redemption
date. The holders of the Shares have voting rights  equivalent to the holders of
Common Stock on an "as converted" basis. The issues were:

        7% Senior Cumulative  Convertible Preferred -- 216 shares were issued in
    connection  with the  acquisition  of Old  Cerplex  and  exchange of the 10%
    Senior  Subordinated  Notes.  Dividends are  cumulative at 7%,  payable when
    declared by the Board of Directors.  Dividends  accrued in fiscal 1999, 1998
    and 1997  were  $1,551,  $2,665  and  $2,822,  respectively.  Each  share is
    convertible  into 40 shares of Common Stock at $2.50 per share at the option
    of the holder subject to certain requirements. These shares must be redeemed
    in equal  installments  on  December  30,  2006 and  2007.  Upon a change of
    control of the Company, as set forth in the certificates, the shares must be
    redeemed at the option of the holders.

        Old Series A -- 400 shares issued  concurrent with the  Recapitalization
    with a  current  conversion  price of $1.91 as  adjusted  for  anti-dilution
    adjustments.  In connection with the acquisition of Old Cerplex 356 of those
    shares were converted into approximately 1.9 million shares of Common Stock.
    In November  1998,  the remaining 44 shares with a carrying  value of $5,209
    were converted into 249 shares of Common Stock. See Note K -- "Stockholders'
    Equity."

        Series  B, C, D -- 25  shares  of Series B, 25 shares of Series C and 20
    shares of  Series D were  issued on August  14,  1997,  October  2, 1997 and
    October 24, 1997, respectively. All shares were converted into approximately
    0.6  million  shares  of Common  Stock in  connection  with the Old  Cerplex
    Acquisition.

NOTE K -- STOCKHOLDERS' EQUITY

    On October 5, 1998, the Company  effected a one for ten reverse common stock
split  ("One-for-Ten  Reverse  Split").  All share and per share  amounts in the
accompanying  consolidated  financial  statements  and  related  notes have been
restated to reflect  this split.  At that time the amount of  authorized  Common
Stock was established at 75,000 shares.

    Subsequent to the  One-for-Ten  Reverse  Split,  249 shares of the Company's
Common  Stock  were  issued  as a result of the  conversion  of 44 shares of the
Series B Senior Cumulative Preferred Stock in October 1998.

    The Company has  approximately  58,643 shares  authorized and outstanding of
the Series B senior cumulative  preferred stock, $1,000 par value. WCAS owns all
of these shares,  which were issued on June 30, 1999 in connection with the WCAS
Restructuring (see Note H, Long Term Debt for more details).

                                      F-18
<PAGE>

    In March 1996, the Company completed a comprehensive Recapitalization of the
Company,  pursuant to which the  Company  (a) sold (i) 400 shares of  Redeemable
Convertible Preferred Stock, $.01 par value, to WCAS and certain other investors
for an aggregate  purchase  price of $40,000 and (ii) 61 shares of Common Stock,
along with a $10,000 10% Senior  Subordinated  Note due September  2001, to WCAS
Capital  Partners  II, L.P.  ("WCAS CP II") for an aggregate  purchase  price of
$10,000,  and (b) repurchased 427 shares of the Company's Common Stock at $2.875
per share pursuant to a tender offer for up to 650 shares of Common Stock.

    In consideration for WCAS guaranteeing  certain borrowings,  the Company has
granted  WCAS  warrants to purchase  223 Common  Shares at prices  ranging  from
$20.90 to $10.25 per share.

    In connection with the merger with Old Cerplex, warrants held by Old Cerplex
note holders and certain  principals of Old Cerplex were converted into warrants
to purchase 98 Common Shares at prices ranging from $0.94 to $82.23.

NOTE L -- STOCK OPTION AND SAVINGS PLANS

    Savings plan. The Company has two savings plans, which qualify under Section
401(k) of the  Internal  Revenue  Code.  Under  the  plans,  participating  U.S.
employees  may  defer  up to 15% of  their  pretax  salary,  but not  more  than
statutory limits.  The Company  contributes a discretionary  amount,  set by the
Board of Directors, for each dollar contributed by a participant, with a maximum
of 6% of participant earnings. There was no matching contribution in fiscal 1999
or 1998. The Company's  matching  contribution  to the savings plan was $207 for
the year ended September 30, 1997.

    Stock  option  plan.  The  Company has a stock  option  plan for  directors,
officers,  and key employees which provides for incentive and nonqualified stock
options. A committee comprised of disinterested  directors determines the option
price (not less than the fair  market  value of the stock at the date of grant).
The options generally expire ten years from the date of grant and 77% of options
generally  vest over three years,  with the  remaining  23% of options  becoming
exercisable  upon the earlier of the Company's  achievement  of earnings  before
interest,  taxes,  depreciation  and amortization of $12,000 on a rolling twelve
month period basis or 2004.  As of September  25, 1999,  options for shares were
issued and shares were  available for future  grants under the plan.  This stock
option plan was  instituted at the time of the  Recapitalization.  At that time,
the Company  offered to exchange  options  issued under prior stock option plans
for options  under the new plan at the market price per share at the time of the
Recapitalization.

    On October 5, 1998 the Company  adopted its 1998 Stock Option and Restricted
Stock Plan,  which  provides for the grant to eligible  employees and others the
right to purchase up to 2,836 shares of the Company's Common Stock.

    The Company  accounts  for its stock  option plans under APB Opinion No. 25,
under which no compensation  cost has been  recognized.  The following pro forma
disclosures  represent what the Company's net loss and loss per share would have
been had the Company  recorded  compensation  cost for these plans in accordance
with the  provisions of FASB  Statement  No. 123,  "Accounting  for  Stock-Based
Compensation." (SFAS No. 123).

<TABLE>
<CAPTION>
                                                                                  1999        1998        1997
                                                                                  ----        ----        ----
<S>                                                                            <C>         <C>          <C>
                              Pro forma net loss applicable to common
                                 stockholders................................  $ (55,303)  $ (32,621)   $(53,497)
                              Pro forma basic and diluted loss per share.....  $   (7.54)  $   (8.47)   $  (8.01)
</TABLE>

    Because the method of accounting  required  under  Statement No. 123 has not
been applied to options  granted  prior to October 1, 1995,  the  resulting  pro
forma  compensation  cost may not be  representative  of that to be  expected in
future years.
                                      F-19
<PAGE>

        The following  table  summarizes  activity under the stock option plans,
    (in thousands except per share amounts).

<TABLE>
<CAPTION>
                                                                         OUTSTANDING OPTIONS
                                                                 ----------------------------------
                                                                     SHARES      RANGE OF OPTION
                                                                 (IN THOUSANDS)      PRICES
                                                                 --------------  ------------------
<S>                                                                    <C>         <C>
                     Outstanding at September 30, 1996.......          403      $  21.30-$ 117.50
                     Granted.................................          166         10.00-   17.50
                     Forfeited...............................         (127)        21.30
                                                                      ----      -----------------
                     Outstanding at September 30, 1997.......          442       $ 10.00-$ 117.50
                     Issued in connection with Old Cerplex
                        merger...............................           72         15.60
                     Forfeited...............................         (295)        30.00-  117.50
                                                                      ----      -----------------
                     Outstanding at September 30, 1998.......          219       $ 10.00-$ 117.50
                     Granted.................................        3,075          .44 -    1.63
</TABLE>

                                      F-20
<PAGE>

<TABLE>
<S>                                                                    <C>         <C>
                     Forfeited...............................         (327)          .88-  21.25
                                                                      ----      -------- --------
                     Outstanding at September 25, 1999.......        2,967       $   .44-$ 21.25
</TABLE>

    The weighted-average  fair value of options granted and forfeited were $0.87
and $1.26 for fiscal  1999,  $3.00 and $33.43  for fiscal  1998,  and $11.80 and
$21.30 for fiscal 1997, respectively.

    The  options  outstanding  at  September  25,  1999 have a weighted  average
exercise price of $2.15 and a weighted  average  contractual  life of 9.9 years.
There were 769  exercisable  options as of  September  25,  1999 with a weighted
average contractual life of 9 years.

    The fair value of each option  grant is estimated on the date of grant using
the  Black-Scholes  option  pricing  model with the following  weighted  average
assumptions used for grants in 1999, 1998 and 1997:  risk-free interest rates of
6.3% in 1999 and 6.5% in 1998 and 1997;  no expected  dividend  yield;  expected
lives of 4 years; expected volatility of 117% for all three years.

NOTE M -- INVESTMENT AND RETIREMENT PLANS

    In October 1996, Old Cerplex established a defined contribution plan for the
employees of Cerplex Ltd., a wholly-owned subsidiary of Old Cerplex operating in
the United  Kingdom  ("U.K.  Plan"),  not covered by the U.K.  Pension Plan (see
below).  Participating  employees are allowed to  contribute  either 3% or 6% of
their annual  compensation  subject to maximum limitations based on compensation
and  Inland   Revenue  Service  regulations.  The Company  contributes an amount
equal to 100% of the employee's  contributions in connection with the U.K. Plan.
The  Company  contributions  vest  immediately.  In the event  the U.K.  Plan is
terminated,  all  participants  are entitled to receive a distribution  equal to
their  account  balance  at that  date.  Contributions  to the  U.K.  Plan  were
approximately $58 for 1999, and $258 for 1998.

    Certain  employees of Cerplex  Ltd.  are also  covered by a defined  benefit
pension plan. The Company's  contribution  rates have been actuarially  assessed
and are being  amortized  over the estimated  employees'  working lives with the
Company.  Benefits are determined based on employee's final pensionable pay. The
net assets and benefit  obligation,  as well as pension  costs  relating to this
plan  are  not  significant  to  the  consolidated  financial  statements  as of
September 25, 1999 and September 30, 1998 and for the years then ended.

NOTE N -- CONCENTRATION OF CREDIT RISK

    The Company's revenues are primarily with Original  Equipment  Manufacturers
("OEMs") or Third Party  Maintainers  ("TPMs") in the computer  and  peripheral,
telecommunications  and office automation  industries located principally in the
United States and Europe. The Company performs ongoing credit evaluations of its
customers'  financial condition and, generally,  requires no collateral from its
customers.  Credit risk is  affected by  conditions  or  occurrences  within the
economy  and  the  computer  and  peripheral,   telecommunications   and  office
automation markets.

NOTE O -- BUSINESS SEGMENT AND FOREIGN OPERATIONS

     The Company currently operates in one industry segment,  the outsourcing of
services to the computer and  electronics  industry.  The  Company's  operations
outside  the  United  States  include a  manufacturing  facility  in the  United
Kingdom. The Company's facility in France was deconsolidated  during fiscal 1999
upon the Company losing control of the  subsidiary.  (See Note R of the Notes to
Consolidated Financial Statements.)

    The following table summarizes revenues,  operating losses and assets of the
Company by geographic area for the past three years. The United States operating
loss  includes  the  $6,176  loss  related  to the loss of control of the French
subsidiary.
<TABLE>
<CAPTION>
                                                                  1999       1998       1997
                                                               ---------  ---------  -------
<S>                                                            <C>        <C>        <C>
                                    United States
                                      Revenues.............    $  46,502  $  38,470  $  56,201
                                      Operating loss.......      (41,135)   (18,973)   (46,168)
                                      Assets...............       24,192     58,861     12,113
                                    Foreign
                                      Revenues.............       46,844     27,953      8,691
                                      Operating income (loss)     (5,949)    (3,004)     1,644
                                      Assets...............       11,439     41,680      2,516
</TABLE>
    In fiscal 1999 two customers  accounted for approximately 18% and 15% of net
revenues.  In fiscal 1998 two customers  accounted for approximately 17% and 11%
of net  revenues.  One  customer  accounted  for 11% percent of net  revenues in
fiscal 1997.

NOTE P -- LOSS PER SHARE
                                      F-21
<PAGE>

    The following  table  illustrates  the computation of basic and diluted loss
per share under the provisions of SFAS No. 128.

<TABLE>
<CAPTION>
                                                                              1999        1998       1997
                                                                           ---------   ---------  -------
<S>                                                                          <C>         <C>        <C>
                        Numerator for basic and diluted loss per share --
                          Loss from continuing operations...............    $(51,892)   $(29,095)  $(49,605)
                          Accrued dividends on preferred stock..........      (2,577)     (2,665)    (2,822)
                                                                           ---------   ---------  ---------
                          Numerator for basic and diluted loss per share
                            on continuing operations....................    $(54,469)   $(31,760)  $(52,427)
                                                                           =========   =========  =========
                          Numerator for basic and diluted loss per share
                            on discontinued operations..................    $  1,286    $     --   $     --
                                                                           =========   =========  =========
                          Numerator for net loss per basic and diluted
                            share.......................................    $(53,183)   $(31,760)  $(52,427)
                                                                           =========   =========  =========
                        Denominator for basic and diluted loss per
                          share --
                          Weighted average number of common shares
                          outstanding during the period.................       7,333       3,843        667
                                                                           =========   =========  =========
                        Basic and diluted loss per share from
                          continuing operations.........................    $  (7.43)   $  (8.26)  $ (78.60)
                        Basic and diluted loss per share from
                          discontinuing operations......................        0.18          --         --
                                                                           ---------   ---------  ---------
                        Net loss per basic and diluted share............    $  (7.25)   $  (8.26)  $ (78.60)
                                                                           =========   =========  =========
</TABLE>

     The  computation  of  diluted  loss per  share for each of the years in the
three-year   period  ended  September  25,  1999  excluded  the  effect  of  all
incremental  common shares  attributable  to the exercise of outstanding  Common
Stock options and warrants and  conversions of the  Convertible  Preferred Stock
because their effect would be antidilutive.  As of September 25, 1999, all stock
options and warrants were  antidilutive.  See Note B -- "Summary of  Significant
Accounting Principles", Note K -- "Stockholders' Equity" and Note L -- "Employee
Stock and Savings Plans."

NOTE Q -- COMMITMENTS AND CONTINGENCIES

LEASE COMMITMENTS

    The Company leases the majority of its office and warehousing facilities and
certain equipment under noncancellable  operating leases which expire at various
dates through 2008.

    Rental  expense,  net of sublease  income,  for the year ended September 25,
1999 and the years ended September 30, 1998 and 1997 was  approximately  $3,032,
$1,265,  and $1,531,  respectively.  Future minimum lease payments and sub-lease
income as of September 25, 1999 are as follows:

<TABLE>
<CAPTION>
         YEARS ENDING                               MINIMUM                 MINIMUM
         SEPTEMBER 25                            LEASE PAYMENT          SUB-LEASE INCOME
        --------------                         ----------------         ----------------
        <S>                                       <C>                    <C>
             2000..........................           3,672                    349
             2001..........................           3,588                    176
             2002..........................           3,271                    141
             2003..........................           2,922                    141
             2004..........................           1,725                    141
             Thereafter....................           4,156                     18
                                                   --------                --------
                                                   $ 19,334                    966
                                                   ========                ========
</TABLE>

REDUCTION IN ACCRUALS

     During  1999,  the  Company  reduced  accruals  by $2,006 due to  estimates
related to certain Aurora  accruals  established in 1998 and earlier years which
were reduced by approximately $1.2 million and accruals related to inventory and
accounts  payable  established in 1998 and earlier years which were analyzed and
reduced by  approximately  $0.8 million  during the quarter ended June 30, 1999.
The estimates were reduced based on the receipt of new information, negotiations
and settlements, which became available or occurred at that time.

CONTINGENCIES

    The Company and its subsidiaries are involved in legal  proceedings,  claims
and  litigation  arising in the ordinary  course of business.  In the opinion of
management,  the  resolution  of these  matters will not  materially  affect the
Company's consolidated financial position, results of operations or liquidity.

NOTE R--LOSS ON LOSS OF CONTROL OF SUBSIDIARY

    On July 20,  1999,  the  management  of SAS  requested  assistance  from the
Commercial  Court of Lille,  France to  structure a social plan for a portion of
the work force.  Upon review,  the Commercial Court declared SAS insolvent as of
July 15, 1999 and opened bankruptcy  proceedings with respect to SAS. A judicial
administrator  was appointed by the Court to assist the management of SAS in all
its  activities   pending  the  Court's  decision  on  the  development  of  the
proceedings.  The terms of  assignment  of the judicial  administrator  included
reviewing SAS's condition and prospects and issuing a recommendation relating to
a plan of  reorganization  developed by SAS management.  While the administrator
was  overseeing  SAS's   operations,   the  Company  believed  that  a  plan  of
reorganization  would be adopted.  In the event that the administrator could not
support a plan of reorganization, it would become necessary to refer the case to
a liquidator pursuant to Commercial Court guidelines.

     On October 12, 1999, the Commercial Court,  acting upon the  recommendation
of the judicial  administrator,  ordered the  liquidation  of SAS. Prior to this
decision,  management  believed it would realize its investment in SAS through a
reorganization.  However,  after the liquidation of SAS was ordered, the Company
realized its  investment in SAS was lost and should  therefore be written off as
of July 20,  1999,  the date  Cerplex,  Inc.  effectively  lost  control  of its
subsidiary. As a consequence of this order, SAS discontinued its operations, and
the  liquidator  has  laid  off  substantially  all  employees.  As the  Company
effectively  lost control of its  subsidiary on July 20, 1999, the Company wrote
off its investment in SAS as of that date.  Based on Management's  understanding
and outside legal counsel's  assessment of the situation in France,  the Company
believes  there  is  no  additional   financial  exposure  related  to  the  SAS
liquidation,  but there can be no assurances that a deficiency judgment will not
be entered against Cerplex, Inc., the parent company.

    The  liquidator  is  responsible  for  selling the assets and paying off the
debts of SAS. As a result of the cost of laying-off all employees,  the value of
the SAS assets may not exceed its  liabilities.  There can be no assurance  that
Cerplex,   Inc.,  as  shareholder,   will  receive  any  liquidation   proceeds.
Accordingly,  Cerplex,  Inc. has written off its investment in SAS which totaled
$6.2  million at July 20,  1999.  The $6.2  million  write-off  is  comprised of
writing  off  assets  carried  at $20.9  million,  liabilities  carried at $13.8
million and  intercompany  balances  for SAS of $0.9  million.  Through July 20,
1999,  SAS had  sales of $27.6  million  and a net loss of $0.9  million.  These
amounts are included in the  Company's  financial  statements  reported  herein.
Thereafter, results from SAS operations have been excluded.

NOTE S--SUBSEQUENT EVENTS

     On November 24, 1999 the Company and its subsidiary entered into a Loan and
Security   Agreement   ("Congress  Line  of  Credit")  with  Congress  Financial
Corporation (Western)  ("Congress") providing for a $13.0 million senior secured
revolving  credit  facility.  Concurrent  with this  financing,  WCAS  agreed to
subordinate its security interest in the Company's assets.  The Congress Line of
Credit,  which matures in February 2001, will provide additional working capital
and financing for the Company's  domestic  operations.  As of December 15, 1999,
the  Company  had $2.9  million  (unaudited)  available  to  borrow  under  this
facility.  Loans under the loan agreement bear interest at fluctuating  rates of
either the Prime Rate, as defined, plus 1/2% or the Adjusted Eurodollar Rate, as
defined,  plus 2-3/4%.  Borrowing  availability pursuant to the Congress Line of
Credit is limited by the value,  as defined in the credit  agreement,  of assets
pledged as collateral,  namely accounts receivable and inventory.  The agreement
also contains customary financial covenants and events of default for financings
of this  type.  The  liquidation  of  Cerplex  S.A.S.  caused  a  default  and a
cross-default  under the  Congress  loan.  The  Company is in  discussions  with
Congress regarding an amendment or waiver to the loan agreement which will bring
the Company back into compliance with the loan covenants.  Cerplex,  Inc. is the
borrower  under the  Congress  Line of Credit  and the  Company  guarantees  the
repayment of its obligations thereunder.

    On December 14, 1999,  Cerplex,  Ltd. closed a financing  arrangement  ("the
"Burdale Loans") with Burdale  Financial  Limited  ("Burdale"),  an affiliate of
Congress.  The credit facility  provides for advances to Cerplex Ltd. up to $2.9
million  under a line of credit  secured by accounts  receivable  and up to $3.5
million under a loan secured by real estate.  This credit  facility will be used
to repay existing indebtedness to BT and to finance the working capital needs of
Cerplex Ltd. The Burdale Loans bear interest at fluctuating  rates of LIBOR plus
2%. The  Burdale  Loans are  covered by an  agreement  that  provides  customary
financial  covenants  and events of default for financing  arrangements  of this
type. Indebtedness under this agreement is guaranteed by the Company.

                                      F-22
<PAGE>

                                   SCHEDULE II

                             THE CERPLEX GROUP, INC.
                  (FORMERLY KNOWN AS AURORA ELECTRONICS, INC.)

                        VALUATION AND QUALIFYING ACCOUNTS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                              ADDITIONS
                                                                       -----------------------
                                                          BALANCE AT   CHARGED TO   CHARGED TO
                                                         BEGINNING OF   COSTS AND      OTHER                BALANCE AT END
                                                            PERIOD      EXPENSES     ACCOUNTS   DEDUCTIONS     OF PERIOD
                                                            ------      --------     --------   ----------     ---------
<S>                                                         <C>         <C>          <C>         <C>            <C>
         FOR THE YEAR ENDED SEPTEMBER 25, 1999
           Allowance for doubtful accounts..........        $2,511      $ 1,561      $    --     $3,160(1)      $  912
                                                            ======      =======      =======     ======         ======
           Reserve for discontinued operations.......       $1,976      $    --      $(1,286)(2) $  690         $   --
                                                            ======      =======      =======     ======         ======
         FOR THE YEAR ENDED SEPTEMBER 30, 1998
           Allowance for doubtful accounts..........        $  736      $ 1,246      $ 1,775     $1,246(1)      $2,511
                                                            ======      =======      =======     ======         ======
           Reserve for discontinued operations.......       $2,590      $    --      $    --     $  614         $1,976
                                                            ======      =======      =======     ======         ======
         FOR THE YEAR ENDED SEPTEMBER 30, 1997
           Allowance for doubtful accounts...........       $1,209      $   372      $    --     $  845(1)      $  736
                                                            ======      =======      =======     ======         ======
           Reserve for discontinued operations.......       $3,068      $    --      $    --     $  478         $2,590
                                                            ======      =======      =======     ======         ======
</TABLE>
- ----------

(1)  Uncollectible accounts written off, net of recoveries.

(2)  Reduction in accrual for estimated loss on operating  lease due to probable
     sub-lease income.

                                       S-1
<PAGE>

                                INDEX TO EXHIBITS

<TABLE>
<CAPTION>
      EXHIBIT
      NUMBER                           DESCRIPTION OF EXHIBITS
      ------                           -----------------------
<S>                   <C>
      3.1.1           The Restated  Certificate of Incorporation of the Company,
                      as amended  (incorporated by reference from Exhibit 3.1 to
                      the  Company's  Transition  Report  on Form  10-K  for the
                      transition  period from December 31, 1991 to September 30,
                      1992).

      3.1.2           The  Certificate of Amendment to the Restated  Certificate
                      of Incorporation  of the Company,  filed on April 28, 1998
                      (incorporated  by  reference  from  Exhibit  4.1.1  of the
                      Company's  Post-Effective Amendment No. 2 to the Company's
                      Registration  Statement on Form S-3, filed on May 13, 1998
                      (Registration No. 333-47973)).

      3.1.3           The  Certificate of Amendment to the Restated  Certificate
                      of Incorporation  of the Company,  filed on April 30, 1998
                      (incorporated  by  reference  from  Exhibit  4.1.2  of the
                      Company's  Post-Effective Amendment No. 2 to the Company's
                      Registration  Statement on Form S-3, filed on May 13, 1998
                      (Registration No. 333-47973)).

      3.1.4           Certificate of Amendment to  Certificate of  Incorporation
                      of the Company filed on October 6, 1998.

      3.2.1           Bylaws  of  the  Company,  as  amended   (incorporated  by
                      reference  from Exhibit 4.2 of the Company's  Registration
                      Statement on Form S-8 (Registration No. 33-79426)).

      3.2.2           Resolutions adopted by the Board of Directors on April 30,
                      1998, amending the Bylaws of the Company  (incorporated by
                      reference    from   Exhibit   4.2.1   of   the   Company's
                      Post-Effective   Amendment   No.   2  to   the   Company's
                      Registration  Statement on Form S-3, filed on May 13, 1998
                      (Registration No. 333-47973)).

      4.1             Certificate  of  Designations,  Preferences  and Rights of
                      Convertible  Preferred  Stock filed on  November  19, 1998
                      eliminating  the Series B, C and D  Convertible  Preferred
                      Stock  (incorporated by reference from Exhibit 4.18 of the
                      Company's  Annual  Report on Form 10-K for the fiscal year
                      ended September 30, 1998 and filed on January 12, 1999).

      4.2             Certificate of Elimination of Convertible  Preferred Stock
                      filed on December 15, 1998 (incorporated by reference from
                      Exhibit 4.19 of the  Company's  Annual Report on Form 10-K
                      for the fiscal year ended  September 30, 1998 and filed on
                      January 12, 1999).

      4.3             Certificate  of  Designations,  preferences  and Rights of
                      Series B Senior  Cumulative  preferred Stock filed on June
                      30,   1999   designating   a  series  of   60,000   shares
                      (incorporated   by  reference  from  Exhibit  4.3  of  the
                      Company's  Quarterly  Report on Form 10-Q for the  quarter
                      ended June 30, 1999 and filed on August 16, 1999).

     10.1             10% Senior Subordinated Note for $5,000,000, due September
                      30, 1999,  between the Company,  Aurora Electronics Group,
                      Inc.  and  Cerplex,  Inc.  as payors  and  Welsh,  Carson,
                      Anderson  & Stowe  VII,  L.P.  as payee  (incorporated  by
                      reference from Exhibit 10.3 of the Company's Annual Report
                      on Form 10-K for the fiscal year ended  September 30, 1998
                      and filed on January 12, 1999).

     10.2             10% Senior Subordinated Note for $2,500,000,  due December
                      9, 1999,  between the Company,  Aurora  Electronics Group,
                      Inc.  and  Cerplex,  Inc.  as payors  and  Welsh,  Carson,
                      Anderson  & Stowe  VII,  L.P.  as payee  (incorporated  by
                      reference from Exhibit 10.4 of the Company's Annual Report
                      on Form 10-K for the fiscal year ended  September 30, 1998
                      and  filed  on  January   12,   1999).

     10.3             10% Senior Subordinated Note for $2,000,000,  due  January
                      26, 2000,  between the Company,  Aurora Electronics Group,
                      Inc.  and  Cerplex,  Inc.  as payors  and  Welsh,  Carson,
                      Anderson  & Stowe  VII,  L.P.  as payee  (incorporated  by
                      reference  from  Exhibit 10.3 of the  Company's  Quarterly
                      Report on Form 10-Q for the  quarter  ended March 31, 1999
                      and filed on May 17, 1999).

     10.4             10% Senior Subordinated Note for $1,000,000,  due February
                      26, 2000,  between the Company,  Aurora Electronics Group,
                      Inc.  and  Cerplex,  Inc.  as payors  and  Welsh,  Carson,
                      Anderson  & Stowe  VII,  L.P.  as payee  (incorporated  by
                      reference  from  Exhibit 10.4 of the  Company's  Quarterly
                      Report on Form 10-Q for the  quarter  ended March 31, 1999
                      and filed on May 17, 1999).
</TABLE>

                                        1
<PAGE>

<TABLE>
<CAPTION>
      EXHIBIT
      NUMBER                           DESCRIPTION OF EXHIBITS
      ------                           -----------------------
<S>                   <C>
     10.5             10% Senior Subordinated Note for $2,000,000, due March 25,
                      2000, between the Company,  Aurora Electronics Group, Inc.
                      and Cerplex, Inc. as payors and Welsh, Carson,  Anderson &
                      Stowe VII, L.P. as payee  (incorporated  by reference from
                      Exhibit  10.5 of the  Company's  Quarterly  Report on Form
                      10-Q for the quarter ended March 31, 1999 and filed on May
                      17, 1999). .

     10.6             10% Senior Subordinated Note for $2,000,000, due April 21,
                      2000, between the Company,  Aurora Electronics Group, Inc.
                      and Cerplex, Inc. as payors and Welsh, Carson,  Anderson &
                      Stowe VII, L.P. as payee  (incorporated  by reference from
                      Exhibit  10.6 of the  Company's  Quarterly  Report on Form
                      10-Q for the quarter ended March 31, 1999 and filed on May
                      17, 1999). .

     10.7             Lease  of  the  Company's  primary  headquarters  facility
                      located at 111  Pacifica  Avenue,  Suite 300,  Irvine,  CA
                      92618  (incorporated by reference from Exhibit 10.7 of the
                      Company's  Quarterly  Report on Form 10-Q for the  quarter
                      ended March 31, 1999 and filed on May 17, 1999).

     10.8             Consent and  Amendment to the Loan and Security  Agreement
                      dated  June  25,   1999   between  the   Company,   Aurora
                      Electronics Group, Inc., Cerplex,  Inc. and Cerplex Mass.,
                      Inc.  as payors and Welsh,  Carson,  Anderson & Stowe VII,
                      L.P. as successor in interest to Greyrock Business Credit,
                      a division  of  NationsCredit  Commercial  Corporation  as
                      payee  (incorporated by reference from Exhibit 10.8 of the
                      Company's  Quarterly  Report on Form 10-Q for the  quarter
                      ended June 30, 1999 and filed on August 16, 1999).

     10.9             Assignment  of Loan dated June 25, 1999  between  Greyrock
                      Capital,   a   division   of   NationsCredit    Commercial
                      Corporation  as  assignor  and Welsh,  Carson,  Anderson &
                      Stowe VII,  L.P. as assignee  (incorporated  by  reference
                      from Exhibit  10.9 of the  Company's  Quarterly  Report on
                      Form 10-Q for the quarter ended June 30, 1999 and filed on
                      August 16, 1999).

     10.10            Acknowledgement,  Consent  and  Release  by  the  Company,
                      Aurora Electronics Group, Inc., Cerplex,  Inc. and Cerplex
                      Mass., Inc.  (incorporated by reference from Exhibit 10.10
                      of the  Company's  Quarterly  Report  on Form 10-Q for the
                      quarter ended June 30, 1999 and filed on August 16, 1999).

     10.11            Release  by Welsh,  Carson,  Anderson  & Stowe  VII,  L.P.
                      (incorporated  by  reference  from  Exhibit  10.11  of the
                      Company's  Quarterly  Report on Form 10-Q for the  quarter
                      ended June 30, 1999 and filed on August 16, 1999).

     10.12            Release of  Continuing  Guaranty  by Greyrock  Capital,  a
                      division   of   NationsCredit    Commercial    Corporation
                      (incorporated  by  reference  from  Exhibit  10.12  of the
                      Company's  Quarterly  Report on Form 10-Q for the  quarter
                      ended June 30, 1999 and filed on August 16, 1999).

     10.13            Consent by Silicon Valley Bank to the assignment documents
                      (incorporated  by  reference  from  Exhibit  10.13  of the
                      Company's  Quarterly  Report on Form 10-Q for the  quarter
                      ended June 30, 1999 and filed on August 16, 1999).

     10.14            Form  of the  Secured  Promissory  Note in the  amount  of
                      $25,000,000  originally  issued on April 30, 1998  amended
                      and restated on June 25, 1999 between the Company,  Aurora
                      Electronics  Group, Inc., Cerplex Mass., Inc. and Cerplex,
                      Inc.  as payors  and Welsh,  Carson,  Anderson & Stowe VII
                      L.P.,  affiliates of Welsh  Carson,  Anderson & Stowe VII,
                      L.P. and individual  investors as payee  (incorporated  by
                      reference  from Exhibit 10.14 of the  Company's  Quarterly
                      Report on Form 10-Q for the  quarter  ended June 30,  1999
                      and filed on August 16, 1999).

     10.15            Amended and Restated Secured promissory Note in the amount
                      of  $9,024,896.72  issued  on June 25,  1999  between  the
                      Company,  Aurora  Electronics  Group, Inc., Cerplex Mass.,
                      Inc.  and  Cerplex,  Inc.  as payors  and  Welsh,  Carson,
                      Anderson  & Stowe  VII,  L.P.  as payee  (incorporated  by
                      reference  from Exhibit 10.15 of the  Company's  Quarterly
                      Report on Form 10-Q for the  quarter  ended June 30,  1999
                      and filed on August 16, 1999).

     10.16            Demand  Promissory  Note in the  amount of  $11,000,000.00
                      originally  issued on April 30, 1998  amended and restated
                      on June 25, 1999 between the Company,  Aurora  Electronics
                      Group, Inc. and Cerplex, Inc. as payors and Welsh, Carson,
                      Anderson  & Stowe  VII,  L.P.  as payee  (incorporated  by
                      reference  from Exhibit 10.16 of the  Company's  Quarterly
                      Report on Form 10-Q for the  quarter  ended June 30,  1999
                      and filed on August 16, 1999).
</TABLE>

                                        2
<PAGE>

<TABLE>
<CAPTION>
      EXHIBIT
      NUMBER                           DESCRIPTION OF EXHIBITS
      ------                           -----------------------
<S>                   <C>
     10.17            Demand  Promissory  Note in the  amount  of  $4,975,103.28
                      originally  issued on April 30, 1998  amended and restated
                      on June 25, 1999 between the Company,  Aurora  Electronics
                      Group, Inc. and Cerplex, Inc. as payors and Welsh, Carson,
                      Anderson  & Stowe  VII,  L.P.  as payee  (incorporated  by
                      reference  from Exhibit 10.17 of the  Company's  Quarterly
                      Report on Form 10-Q for the  quarter  ended June 30,  1999
                      and filed on August 16, 1999).

     10.18            Loan and Security Agreement dated November 24, 1999 by and
                      among Congress Financial  Corporation  (Western) as lender
                      and Cerplex,  Inc. as borrower and The Cerplex Group, Inc.
                      as guarantor (incorporated by refeence from Exhibit 4.1 of
                      the Company's Report on Form 8-K dated December 1, 1999).

    *10.19            Deed  of  Debenture   dated   December  15,  1999  between
                      Cerplex,Limited  as borrower and Burdale Financial Limited
                      as lender.

    *10.20            Guarantee and Indemnity  agreement dated December 14, 1999
                      between The Cerplex  Group,  Inc. as guarantor and Burdale
                      Financial Limited as lender.

    *10.21            Facility Agreement dated December 14, 1999 between Cerplex
                      Limited  as  borrower  and  Burdale  Financial  Limited as
                      lender.

    *23.1             Consent of KPMG LLP.

    *23.2             Consent of Arthur Andersen LLP.

    *27               Financial Data Schedule.

    *99.1             Liquidation  of  Cerplex  S.A.S.  --  Unaudited  pro forma
                      financial information

</TABLE>
- ----------

* Filed herewith.

                                       3



                             DATED DECEMBER 15, 1999




                                 CERPLEX LIMITED



                                       and



                            BURDALE FINANCIAL LIMITED







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

                                DEED OF DEBENTURE

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


                                    THEODORE
                                     GODDARD


<PAGE>
<TABLE>
<CAPTION>


                                                                 INDEX


Clause                                                                                                     Page
- ------                                                                                                     ----
<S>                                                                                                  <C>

1.    INTERPRETATION..........................................................................................1
2.    FIXED SECURITY..........................................................................................5
3.    FLOATING CHARGE.........................................................................................7
4.    INTEREST................................................................................................8
5.    REPRESENTATIONS AND WARRANTIES..........................................................................8
6.    UNDERTAKINGS...........................................................................................11
7.    DEFAULT................................................................................................19
8.    WHEN SECURITY BECOMES ENFORCEABLE......................................................................20
9.    ENFORCEMENT OF SECURITY................................................................................20
10.   RECEIVER...............................................................................................21
11.   POWERS OF RECEIVER.....................................................................................22
12.   APPLICATION OF PROCEEDS................................................................................24
13.   EXPENSES AND INDEMNITY.................................................................................25
14.   DELEGATION.............................................................................................25
15.   FURTHER ASSURANCES.....................................................................................25
16.   POWER OF ATTORNEY......................................................................................25
17.   MISCELLANEOUS..........................................................................................26
18.   RELEASE................................................................................................27
19.   NOTICES................................................................................................27
20.   GOVERNING LAW..........................................................................................27


SCHEDULES

1.       The Mortgaged Property..............................................................................29
2.       Forms of Notice to Banks and Acknowledgement........................................................30
3.       Group Shares........................................................................................38
4.       Credit Insurance Policies...........................................................................39
5.       Form of Notice to Insurers and Acknowledgement......................................................40
6.       Form of Notice to be affixed to invoices and sent to Account Debtors................................43
7.       Other Accounts......................................................................................44

SIGNATORIES..................................................................................................45

</TABLE>

<PAGE>

THIS DEED OF DEBENTURE is dated                                            1999

BETWEEN:

(1)      CERPLEX  LIMITED  (Registered  in England and Wales No.  2953372)  (the
         "Company"); and

(2)      BURDALE FINANCIAL LIMITED (Registered in England and Wales No. 2656007)
         ("Burdale").

BACKGROUND:

(A) The Company  enters into this Deed to secure the repayment and  satisfaction
of the Secured Liabilities.

(B) The  Company and Burdale  intend  that this  document  take effect as a deed
notwithstanding that it may be executed under hand.

IT IS AGREED:

1.       INTERPRETATION

1.1      DEFINITIONS

         In this Deed:

         "ACCOUNT BANKS" is defined in the Facility Agreement.

         "AMOUNTS"  means the  aggregate  of the  Blocked  Amounts and the Other
         Amounts.

         "ASSIGNABLE   RECEIVABLES"   means  all   Receivables   which  are  not
         Unassignable Receivables or Purchased Receivables.

         "BLOCKED ACCOUNT" is defined in the Facility Agreement.

         "BLOCKED  AMOUNTS"  means all sums from  time to time  standing  to the
         credit of the Blocked Account,  all interest on such sums and all other
         amounts of whatever  nature  deriving  directly or indirectly from such
         sums, whether or not credited to the Blocked Account.

         "BOOK DEBTS" means:

(a)      all book and other  debts in  existence  from time to time  (including,
         without  limitation,  any sums  whatsoever  owed by  banks  or  similar
         institutions)  both  present  and  future,  due,  owing to or which may
         become due, owing to or purchased or otherwise acquired by the Company;
         and

(b)      the benefit of all rights whatsoever  relating to the debts referred to
         above including, without limitation, any related agreements, documents,
         rights and  remedies

<PAGE>

           (including,   without   limitation,   negotiable  or   non-negotiable
           instruments,  guarantees,  indemnities,  legal and equitable charges,
           reservation of proprietary rights, rights of tracing, unpaid vendor's
           liens and all similar connected or related rights and assets).

           "CHARGED ACCOUNTS" means the Blocked Account and the Other Accounts.

           "DANGEROUS  SUBSTANCE"  means any substance of whatever kind and form
           and in whatever  combination  capable of causing harm to any lifeform
           or the environment.

           "ENVIRONMENTAL LAW" means all laws, regulations, directives, statutes
           and  any  guidance,   circular  or  regulations   issued  thereunder,
           subordinate legislation, common law, equity, all other international,
           national and local laws and all judgments,  orders,  instructions  or
           awards of any court or competent authority  concerning the protection
           of or compensation for damage to human health,  the  environment,  or
           the condition, of any work place or the generation,  dealing with, or
           disposal of any Dangerous Substance.

           "ENVIRONMENTAL LICENSE" means any consent,  approval,  authorisation,
           exemption,   licence,  order,   permission,   condition,   recording,
           registration,  variation,  modification  or transfer  required by any
           Environmental Law.

           "EQUIPMENT" means all present and future plant, equipment, machinery,
           computers  and  computer  hardware  and  software  (whether  owned or
           licensed),   vehicles,   tools,   furniture   and  fixtures  and  all
           attachments,  accessories  owned by the Company and  property  (other
           than Fixtures) now or in future  relating to it or used in connection
           with it and replacements and substitutions for it wherever located.

           "EVENT OF DEFAULT" is defined in the Facility Agreement.

           "FACILITY  AGREEMENT" means the facility  agreement dated on or about
           the date of this Deed between Burdale and the Company as Borrower.

           "FINANCE DOCUMENTS" is defined in the Facility Agreement.

           "FIXTURES" means all fixtures and fittings (including those of trade)
           and fixed plant and machinery on the Mortgaged Property.

           "GROUP SHARES" means all shares specified in Schedule 3 together with
           all other stocks, shares,  debentures,  bonds,  warrants,  coupons or
           other  securities and  investments  now or in the future owned by the
           Company from time to time;

           "INSURANCES"  means all contracts and policies of insurance taken out
           by or for the Company or in which the Company has an interest (to the
           extent of that interest)  including,  without limitation,  the credit
           insurance policies specified in Schedule 4.

           "INTELLECTUAL  PROPERTY" means all subsisting  patents and subsisting
           rights  of  a  similar   nature  held  in  any  part  of  the  world,
           applications for patents and such rights, divisions and continuations
           of such applications for patents,  registered and unregistered  trade
           marks, registered and unregistered service marks, registered designs,
           utility models (in each case for their full period and all extensions
           and renewals of them),  applications for any of them


<PAGE>


           and the  right  to apply  for any of them in any  part of the  world,
           inventions, confidential information, Know-how, business names, trade
           names, brand names,  copyright and rights in the nature of copyright,
           design  rights and  get-up and any  similar  rights  existing  in any
           country;  and the  benefit  (subject  to the  burden)  of any and all
           agreements,  arrangements  and licences in connection with any of the
           foregoing.

           "KNOW-HOW"  means all the body of  knowledge,  technical  experience,
           expertise and skills, technical processes, secret processes, formulae
           and  technical  information  held by the Company and  relating to its
           business, which is not in the public domain.

           "MORTGAGED   PROPERTY"  means  any  freehold  or  leasehold  property
           (including the Premises) the subject of the security  created by this
           Deed.

           "OTHER ACCOUNTS" means the bank accounts of the Chargor  specified in
           Schedule 7 and/or  such  other  bank  accounts  of the  Chargor  with
           Account Banks as Burdale may permit.

           "OTHER  AMOUNTS"  means all sums from  time to time  standing  to the
           credit of the Other  Accounts,  or withdrawn from the Blocked Account
           for payment into (but not yet credited to) any of the Other Accounts,
           all interest on such sums and all other amounts of whatsoever  nature
           deriving  directly  or  indirectly  from such  sums,  whether  or not
           credited to the Other Accounts.

           "PERMITTED  ENCUMBRANCE"  means any Encumbrance  which the Company is
           permitted  to create  or  maintain  under  the terms of the  Facility
           Agreement.

           "PLANNING  ACTS" means the Town and Country  Planning  Act 1990,  the
           Planning  (Listed  Buildings and  Conservation  Areas) Act 1990,  the
           Planning (Hazardous Substances) Act 1990, the Planning (Consequential
           Provisions) Act 1990 and the Planning and  Compensation  Act 1991 and
           all other legislation regulating the use and development of land.

           "PREMISES"  means any  building  or other  edifice  on the  Mortgaged
           Property or other Security Asset.

           "PURCHASED RECEIVABLES" is defined in the Facility Agreement.

           "RECEIVABLE" is defined in the Facility Agreement.

           "RECEIVER"  means a receiver  and manager or (if Burdale so specifies
           in the relevant  appointment) a receiver,  in either case,  appointed
           under this Deed or pursuant to any statute.

           "RELATED  RIGHTS"  means,  in  relation  to  the  Group  Shares,  all
           dividends and other  distributions paid or payable after today's date
           on all or any of the Group Shares and all stocks, shares,  securities
           (and the  dividends or interest on them),  rights,  money or property
           accruing  or  offered  at  any  time  by way  of  redemption,  bonus,
           preference, option rights or otherwise to or in respect of any of the
           Group  Shares or in  substitution  or  exchange  for any of the Group
           Shares.
<PAGE>

           "REPORT  ON TITLE"  means any title  report or  certificate  of title
           pertaining to the Mortgaged  Property and provided to Burdale  before
           today's date.

           "SECURED  LIABILITIES"  means all present and future  obligations and
           liabilities, whether actual or contingent and whether owed jointly or
           severally  or in any other  capacity  whatsoever,  of the  Company to
           Burdale  except for any  obligation  which,  if it were so  included,
           would result in a  contravention  of section 151 of the Companies Act
           1985.

           "SECURITY  ASSETS" means all assets of the Company the subject of any
           security created by this Deed (and includes the Mortgaged Property).

           "SECURITY PERIOD" means the period beginning on the date of this Deed
           and ending on the date on which Burdale is satisfied that the Secured
           Liabilities  have been irrevocably and  unconditionally  satisfied in
           full. If Burdale considers that any amount paid by the Company and/or
           in connection  with the  satisfaction  of the Secured  Liabilities is
           capable of being avoided or otherwise set aside on the liquidation or
           administration  of the Company or  otherwise,  then that amount shall
           not be  considered to have been  irrevocably  paid for the purpose of
           this Deed.

           "SECURITY SHARES" means the Group Shares and the Related Rights.

           "STOCK"  means the  Company's  stock and inventory at any time which,
           for the  avoidance of doubt,  includes  Eligible  Stock and any other
           finished goods, raw materials or unfinished goods.

           "UNASSIGNABLE  RECEIVABLES" means any Receivables which are or become
           unassignable  or  assignable  only  with  the  prior  consent  of the
           relevant  Account  Debtor (where such consent has not been  obtained)
           and which are not Purchased Receivables.

1.2        CONSTRUCTION

           (a)  Any  reference  in this Deed to any assets or accounts  includes
                present and future  assets or accounts  and any  substitutes  of
                such assets or accounts, unless the context requires otherwise.

           (b)  Any reference in this Deed, express or implied, to any enactment
                includes  references  to  any  amendment,  re-enactment,  and/or
                legislation  subordinate to that enactment and/or any permission
                of whatever kind given under that enactment.

           (c)  The headings in this Deed do not affect its interpretation.

           (d)  Any  reference  in this  Deed to a  charge  or  mortgage  of any
                freehold  or  leasehold   property  includes  all  Premises  and
                Fixtures on that  property,  the proceeds of sale of any part of
                that  property,  and the benefit of any  covenants for title (or
                any moneys  paid or payable in respect of them) given or entered
                into by any predecessor in title in respect of that property.
<PAGE>

           (e)  Any  obligation  in this Deed to commit or not to commit any act
                or thing shall be deemed to include a like obligation to procure
                or not to permit any such act or thing.

           (f)  Any  reference  in this  Deed to,  and the  definition  of,  any
                document  (including  this Deed) is a reference to such document
                as it may be amended,  supplemented,  modified  and replaced (in
                whole or in part), but disregarding any such change taking place
                otherwise than in accordance with this Deed.

           (g)  Any  reference in this Deed to any party or person  includes any
                person  deriving title from it or any  successor,  transferee or
                assignee.

           (h)  Any   reference  in  this  Deed  to  a  "person"   includes  any
                individual,  company,  corporation,   partnership,  firm,  joint
                venture, association, organisation, trust, state or state agency
                (in  each  case,   whether  or  not  having  a  separate   legal
                personality).

           (i)  Save where the context requires otherwise, words in this Deed in
                the singular shall include the plural and vice versa.

           (j)  A  reference  in  this  Deed  to  Clauses  and  Schedules  are a
                reference to the clauses of and schedules to this Deed.

           (k)  Capitalised  terms  defined in the Facility  Agreement  have the
                same meaning when used in this Deed unless the context  requires
                otherwise.

           (l)  In the event of any conflict between the provisions of this Deed
                and the provisions of the Facility Agreement,  the provisions of
                this Deed shall prevail.

2.         FIXED SECURITY

2.1        CREATION

           The  Company,  as security  for the payment  and  performance  of the
           Secured Liabilities and in the manner specified in Clause 2.3 of this
           Deed:

           (a)   charges in favour of Burdale by way of a first  legal  mortgage
                 all the property (if any) now  belonging to it and specified in
                 Schedule 1 and all other interests in any freehold or leasehold
                 property now or in the future belonging to it; and

           (b)   charges in favour of Burdale by way of a first fixed charge:

                 (i)   (to the extent that they are not within paragraph 2.1(a))
                       all  interests in any freehold or leasehold  property now
                       or in the future belonging to it;

                 (ii)  all  of  its  rights  and  benefit  under  any  agreement
                       relating to the acquisition of the Mortgaged  Property by
                       it  or  for  it  and  the  benefit  of  all   agreements,
                       contracts,  deeds, undertakings,  guarantees,  warranties
                       and other  documents  now or  hereafter  in  existence in
                       relation to the Mortgaged Property;
<PAGE>

           (iii)   all  Equipment  now or in the future  belonging to it and its
                   interest in any  Equipment  in its  possession  now or in the
                   future and in all Fixtures;

           (iv)    all of its  benefits,  claims  and  returns  of  premiums  in
                   respect of the Insurances;

           (v)     all moneys  standing to the credit of any account  (including
                   the Charged Accounts and  notwithstanding  that the existence
                   of such an  account  may be in breach of this  Deed) with any
                   person and the debts  represented by them including,  without
                   limitation, the Blocked Amounts and the Other Amounts;

           (vi)    its goodwill and its uncalled capital;

           (vii)   its Book Debts, both uncollected and collected,  the proceeds
                   of the same and all moneys otherwise due and owing to it;

           (viii)  the  benefit of all  rights,  securities  and  guarantees  of
                   whatsoever  nature  enjoyed  or  held  by it in  relation  to
                   anything in sub-paragraph 2.1(b)(vii);

           (ix)    its rights under any hedging arrangements;

           (x)     any of its beneficial  interest,  claim or entitlement in any
                   pension fund;

           (xi)    the  benefit  of all  permissions  of  whatsoever  nature and
                   whether  statutory or otherwise,  held in connection with its
                   business  or the use of any  Security  Asset and the right to
                   recover and receive all compensation  which may be payable to
                   it;

           (xii)   its Intellectual Property;

           (xiii)  all of its  rights,  title and  interest  and  benefit in the
                   Unassignable Receivables;

      (c)  mortgages  and charges  and agrees to mortgage  and charge to Burdale
           all Group  Shares  held now or in the future by it and/or any nominee
           on its behalf,  the same to be a security by way of a first mortgage;
           and

      (d)  mortgages  and charges  and agrees to mortgage  and charge to Burdale
           all the Related  Rights  accruing  to all or any of the Group  Shares
           held now or in the future by it and/or any nominee on its behalf, the
           same to be a security by way of a first mortgage or charge.

           PROVIDED THAT:

           (i)     whilst no Event of Default  exists,  all  dividends and other
                   distributions paid or payable as referred to in paragraph (d)
                   above may be paid  directly  to the  Company  (in which  case
                   Burdale or its nominee shall  execute any necessary  dividend
                   mandate)  and,  if paid  directly  to  Burdale  shall be paid
                   promptly by it to the Company; and
<PAGE>

           (ii)    subject to Clause 6.4(c)  whilst no Event of Default  exists,
                   all voting rights  attaching to the relevant Group Shares may
                   be  exercised  by the Company or,  where the shares have been
                   registered  in the name of  Burdale  or its  nominee,  as the
                   Company may direct in writing, and Burdale and any nominee of
                   Burdale in whose name such Group Shares are registered  shall
                   execute  any  form of  proxy  or  other  document  reasonably
                   required in order for the Company to do so.

2.2      ASSIGNMENTS

         The  Company,  in the  manner  specified  in Clause  2.3 of this  Deed,
         assigns  to  Burdale by way of  security  all of its  right,  title and
         interest (if any) in and to:

         (a)   all  rental  income  and  any  guarantee  of  any  rental  income
               contained  in or  relating  to any  lease or  other  occupational
               arrangements affecting the Mortgaged Property;

         (b)   the Insurances;

         (c)   the Assignable Receivables.

2.3      TITLE GUARANTEE

         (a)   Every  disposition  effected by this Deed is made with full title
               guarantee.

         (b)   The other  terms of this  Deed do not limit or extend  any of the
               covenants  implied  by  virtue  of Part 1 of the Law of  Property
               (Miscellaneous  Provisions)  Act 1994  but  create  separate  and
               independent  obligations  having effect  cumulatively  with those
               implied covenants.

3.       FLOATING CHARGE

3.1      CREATION

         The Company as security for the payment of the Secured  Liabilities and
         in the manner specified in Clause 2.3 of this Deed charges in favour of
         Burdale  by way of a  floating  charge  all its  assets  not  otherwise
         effectively  mortgaged or charged by way of fixed mortgage or charge by
         Clause 2.

3.2      CONVERSION BY NOTICE

         Burdale  may by notice  to the  Company  convert  the  floating  charge
         created by this Deed into a fixed  charge in  relation to all or any of
         the Company' s assets specified in the notice if:

         (a)   Burdale has reasonable grounds for considering those assets to be
               in jeopardy, by legal process or otherwise; or

         (b)   an Event of Default has occurred; or
<PAGE>

         (c)   Burdale  becomes  aware or has reason to believe  that steps have
               been taken which would, in the reasonable opinion of Burdale,  be
               likely to lead to the  presentation  of a petition  to appoint an
               administrator   in   relation   to  the   Company   (or  such  an
               administrator  has been  appointed) or to wind up the Company (or
               that such a petition has been presented).

3.3      AUTOMATIC CONVERSION

         The  floating  charge  created by this Deed shall (in  addition  to the
         circumstances   in  which  the  same  will  occur  under  general  law)
         automatically be converted into a fixed charge over the assets,  rights
         and  property  of the  Company on the  convening  of any meeting of the
         members of the Company to consider a resolution  to wind the Company up
         (or not to wind the Company up) provided that this Clause 3.3 shall not
         apply  to  any of the  Company's  undertaking  and  assets  situate  in
         Scotland if, and to the extent that, a Receiver would not be capable of
         exercising  his  powers  in  Scotland  pursuant  to  Section  72 of the
         Insolvency Act 1986 by reason of such automatic conversion.

3.4      NO WAIVER

         The giving by Burdale of a notice pursuant to Clause 3.2 in relation to
         any class of the  Company's  assets,  rights and property  shall not be
         construed as a waiver or abandonment of Burdale's  rights to give other
         similar notices in respect of any other class of assets.

4.       INTEREST

         Interest  shall  accrue  on the  Secured  Liabilities  from the date of
         demand by Burdale until  payment  (after as well as before any judgment
         obtained or the  liquidation or  administration  of the Company) at the
         Default Rate upon such days as Burdale may from time to time  determine
         and such  interest  shall be  compounded  in the  event of it not being
         punctually  paid  with  monthly  rests in  accordance  with  the  usual
         practice of Burdale but  without  prejudice  to the right of Burdale to
         require payment of such interest when due.

5.       REPRESENTATIONS AND WARRANTIES

5.1      MAKING OF REPRESENTATIONS

         The Company makes the  representations  and  warranties set out in this
         Clause 5 to Burdale and the Company  repeats  the  representations  and
         warranties in Clause 13 of the Facility Agreement.  The representations
         and  warranties  so set out are made on the  date of this  Deed and are
         deemed to be repeated  by the Company  daily  throughout  the  Security
         Period with reference to the facts and circumstances then existing.

5.2      CAPACITY

         The Company has the  capacity,  power and  authority to enter into this
         Deed and the obligations  assumed by it are its legal,  valid,  binding
         and enforceable obligations.
<PAGE>

5.3      ENVIRONMENTAL MATTERS

         (a)   The  Company  has at  all  times  complied  with  all  applicable
               Environmental  Law including the obtaining of and compliance with
               all requisite Environmental Licences.

         (b)   No Dangerous  Substance  has been used,  disposed of or otherwise
               dealt with at, on, from or under any  premises  while  within the
               Company's ownership, occupation or control in circumstances which
               could result in a liability on the Company.

5.4      MORTGAGED PROPERTY

           Save as is disclosed in any Report on Title:

         (a)   the Company is the legal and  beneficial  owner of such Mortgaged
               Property;

         (b)   other  than as  notified  in writing to  Burdale,  the  Mortgaged
               Property is free from any  agreement for lease,  lease,  licence,
               tenancy,  overriding lease or other  occupational  arrangement or
               overriding interest;

         (c)   the Premises are in good and substantial repair;

         (d)   there  subsists  no breach of any law or  regulation  which could
               affect materially the value of the Mortgaged Property;

         (e)   there are no covenants, agreements,  stipulations,  reservations,
               conditions,  interests,  rights or other matters whatsoever which
               could  affect  adversely  the  Mortgaged  Property  so far as the
               Company is aware;

         (f)   the Mortgaged Property is free from any financial  encumbrance of
               whatsoever nature other than Permitted Encumbrances;

         (g)   the Company has not received any notice of any adverse claim, nor
               has any acknowledgement been given in respect of the ownership of
               the Mortgaged Property, or any interest in it; and

         (h)   no facility  necessary for the enjoyment and use of the Mortgaged
               Property may be terminated or curtailed.

5.5      REPORT ON TITLE

         The  information  provided  for the purpose of the  preparation  of any
         Report on Title was true and complete in all  material  respects at the
         date that such information was given to Burdale and remains so.

5.6      SECURITY

         This Deed  creates the various  forms of security it purports to create
         and  is  not  liable  to be  avoided  or  otherwise  set  aside  on the
         liquidation or administration of the Company,
<PAGE>

         or otherwise,  save that no representation  is given that any charge is
         of a fixed or floating nature.

5.7      SECURITY SHARES

         (a)   The Company is and will remain the sole  beneficial  owner of the
               Security  Shares and,  save where the  Security  Shares have been
               registered in the name of Burdale or its nominee pursuant to this
               Deed and/or its nominee,  is and will remain the  absolute  legal
               owner of the Security Shares.

         (b)   The Company will not take any action whereby the rights attaching
               to the Security Shares are altered or diluted.

         (c)   The Group  Shares are fully paid and  non-assessable  and neither
               the Group  Shares  nor the  Related  Rights  are  subject  to any
               options to purchase or similar rights of any person.

5.8      RECEIVABLES, AMOUNTS AND INSURANCES

         (a)   The Company is absolutely,  solely and  beneficially  entitled to
               its rights,  interest  and  benefit  under the  Receivables,  the
               Amounts and the  Insurances  as from the date they or any part of
               them  falls to be  charged  or  assigned  under this Deed and its
               rights  in  respect  of the  Receivables,  the  Amounts  and  the
               Insurances are free from any Encumbrance of any kind save for any
               Permitted Encumbrances.

         (b)   In  relation to each  Receivable  and  Insurance  which is either
               stated to be expressly  assignable  under the  contractual  terms
               governing  it or in  relation  to which  such  terms  are  silent
               regarding  its  assignability  the Company knows of no reason why
               such  Receivable  or Insurance  should not be  assignable on such
               date.

         (c)   The Company has to the best of its knowledge and belief after due
               and  careful  enquiry  disclosed  or  provided  to Burdale or its
               agents,  legal advisers or representatives  all the documentation
               or other information  requested of it relating to Receivables and
               Insurances,  it is not aware,  after reasonable  enquiry,  of any
               further such  documentation or information in its possession and,
               in relation to the documentation which it has so disclosed,  such
               documentation  governs the whole of the value of the  Receivables
               or Insurances to which it relates.

         (d)   So far as the Company is aware  (after due and  careful  enquiry)
               the creation of a fixed  charge over  Receivables  in  accordance
               with  Clause  2.1(b) will not breach the  contractual  terms upon
               which such Receivables are based;

         (e)   The Company has not sold or agreed to sell or otherwise  disposed
               of or agreed to  dispose  of,  the  benefit  of all or any of its
               rights,  title,  interest and benefit in the  Receivables  (other
               than  pursuant  to the  Facility  Agreement),  the Amounts or the
               Insurances.

         (f)   Each of the Receivables and Insurances is in full force and legal
               effect,  valid  and  binding  on both  parties  thereto,  with no
               default having occurred  thereunder or claim
<PAGE>

               threatened,  pending or subsisting  in respect  thereof,  and all
               premiums  have been fully  and  timeously  paid in respect of the
               Insurances.

6.       UNDERTAKINGS

6.1      DURATION

         The  undertakings in this Clause 6 shall remain in force throughout the
         Security Period and are given by the Company to Burdale.

6.2      GENERAL

         (a)   FACILITY AGREEMENT:  The Company repeats the undertakings set out
               in Clause 14 of the Facility Agreement as if they were set out in
               full in this Deed.

         (b)   BOOK DEBTS AND  RECEIPTS:  The Company  shall collect and realise
               the  following  and,  save to the extent that  Burdale  otherwise
               agrees, pay the proceeds thus realised into the Blocked Account:

               (i)    rent and other moneys due from tenants or other  occupiers
                      of the Mortgaged Property;

               (ii)   Book Debts and other moneys; and

               (iii)  securities   to  the  extent  held  by  way  of  temporary
                      investment,

               and, pending payment into the Blocked Account,  hold the proceeds
               thus realised upon trust for Burdale.

         (c)   COVENANT TO PERFORM:  The Company shall continuously  comply with
               the  terms  (both  express  and  implied)  of this  Deed  and any
               contracts relating to the Secured Liabilities.

         (d)   ENVIRONMENTAL MATTERS: The Company shall:

               (i)    comply  in  all  material  respects  with  all  applicable
                      Environmental   Law   including   the   obtaining  of  and
                      compliance with all requisite Environmental Licences; and

               (ii)   promptly upon receipt, notify Burdale of any communication
                      of whatsoever nature, whether specific or general,  served
                      on it concerning any alleged  breach of any  Environmental
                      Law or  non-compliance  with  any  Environmental  Licence,
                      which,  if  substantiated,  could have a material  adverse
                      effect upon its financial  position or upon its ability to
                      perform its obligations under this Deed.

         (e)   NOTICE TO INSURERS:  The Company shall, today, give notice to any
               relevant  insurers  in respect of each  Insurance  to which it is
               party  that the  Company  has  assigned  those  rights  by way of
               security to Burdale in substantially the form set out in

<PAGE>
               Schedule  5 and shall use its  reasonable  endeavours  to procure
               that the relevant insurer  acknowledges receipt of such notice in
               substantially  the form set out in  Schedule 5 or such other form
               acceptable to Burdale in its absolute discretion.

         (f)   RESTRICTIONS ON DEALINGS: The Company shall not:

               (i)    create or permit to subsist any  Encumbrance of whatsoever
                      nature  on any  Security  Asset  other  than  a  Permitted
                      Encumbrance or as created by this Deed; or

               (ii)   sell,  transfer,  grant, lease or otherwise dispose of any
                      Security  Asset,  except for the  disposal in the ordinary
                      course  of  trade of any  Security  Asset  subject  to the
                      floating  charge  created  by  Clause  3.1 and  except  as
                      provided for in the Finance Documents.

         (g)   PROVIDE  INFORMATION:   The  Company  shall  furnish  to  Burdale
               forthwith on demand by Burdale such  information  and supply such
               documents or papers  relating to the Security Assets from time to
               time as Burdale may in its discretion reasonably require.

         (h)   DEBENTURE  BY  SUBSIDIARY:  The Company  shall  procure  that any
               company which may be or become a Subsidiary of the Company at any
               time during the  subsistence of this Deed shall provide in favour
               of  Burdale  such  security  in such form as  Burdale  may in its
               discretion require but on terms no more onerous than the terms of
               this Deed.

               (i)    SHARES OF  SUBSIDIARY:  The  Company  shall not permit any
                      Subsidiary  of the  Company to issue any shares  except to
                      the  Company  or  to  one  of  its  other   wholly   owned
                      Subsidiaries.

         (j)   LABELLING  EQUIPMENT:  Forthwith after the date of this Deed, the
               Company  shall at the  request  of  Burdale  (acting  reasonably)
               attach to a visible part of each item of Equipment in a permanent
               manner a clear and distinctive label, no smaller than 3 inches by
               4 inches in size comprising the following notice:  "This piece of
               Equipment  is subject to a charge in favour of Burdale  Financial
               Limited  ("Burdale")  and may not be removed or sold  without the
               prior written consent of Burdale" (the "Notice").

6.3      PROPERTY

         (a)   ACCESS: At all reasonable times, the Company shall permit Burdale
               and any person  nominated  by it to enter and inspect any part of
               the Mortgaged Property or other Security Asset.

         (b)   COMPLIANCE  WITH  APPLICABLE  LAWS: The Company shall perform all
               its obligations  under any law or regulation in any way affecting
               any Security Asset.
<PAGE>

         (c)   DEPOSIT OF TITLE DEEDS:  For the duration of the Security  Period
               the Company shall deposit with Burdale all deeds and documents of
               title  relating  to the  Mortgaged  Property  owned by it and any
               property comprised within Clause 6.3(e).

         (d)   DEVELOPMENT: Save for any development carried out pursuant to the
               contract for sale dated 23 November  1999 between the Company and
               Easter Development Group Limited, the Company shall not:

               (i)    make any application for planning permission affecting any
                      part of the  Mortgaged  Property or other  Security  Asset
                      except with the previous written consent of Burdale; or

               (ii)   carry  out any  development  on any part of the  Mortgaged
                      Property or other  Security Asset except with the previous
                      written  consent  of  Burdale  (for the  purposes  of this
                      sub-clause development shall be defined as in the Planning
                      Acts  as  that  for  which  the  permission  of the  local
                      planning authority is required).

         (e)   FUTURE ACQUISITIONS AND LEGAL MORTGAGE: The Company shall:

               (i)    notify Burdale  immediately  upon the acquisition by it of
                      any freehold or  leasehold  or other  interest in property
                      (and for the  purposes of this  Clause  6.3(e) the date of
                      exchange of  contracts  for such an  acquisition  shall be
                      deemed the date of acquisition);

               (ii)   at its cost, execute and deliver to Burdale,  on demand, a
                      legal  mortgage  (on terms no more onerous than this Deed)
                      in favour of Burdale of any freehold or leasehold or other
                      interest in property  which becomes vested in it after the
                      date of this Deed; and

               (iii)  in any  event,  if  applicable,  give H.M.  Land  Registry
                      written  notice of this Deed and procure that notice of it
                      be duly noted in the Registers to each such title.

         (f)   INSURANCE:  The  Company  shall  effect,  in a form  and  with an
               insurance company or underwriters acceptable to Burdale insurance
               of the  Security  Assets  in  accordance  with  the  terms of the
               Facility Agreement.

         (g)   INVESTIGATION  OF TITLE:  Upon  request,  the Company shall grant
               Burdale or its lawyers all facilities within its powers to enable
               Burdale or its lawyers to carry out such  investigations of title
               to and enquiries  into the Mortgaged  Property or other  Security
               Asset as may be carried out by a prudent mortgagee.

         (h)   LEASE AND COVENANT COMPLIANCE: THE COMPANY SHALL:

               (i)    perform all the terms on its part  contained  in any lease
                      or agreement for lease  comprising the Mortgaged  Property
                      or to which the Mortgaged Property is subject;
<PAGE>

               (ii)   not  do  anything  as a  result  of  which  any  lease  or
                      agreement for lease  comprising  Mortgaged  Property or to
                      which the Mortgaged Property is subject may become forfeit
                      or otherwise determinable;

               (iii)  properly perform (and indemnify Burdale for any breach of)
                      any  covenants  and   stipulation  of  whatsoever   nature
                      affecting the Mortgaged Property.

         (i)   NOTICES:  Within 10 days after the  receipt by the Company of any
               application,  requirement, order or notice served or given by any
               public,  local or other authority relating to any Security Asset,
               the Company shall:

               (i)    deliver a copy to Burdale; and

               (ii)   inform  Burdale of the steps taken or proposed to be taken
                      by way of compliance.

         (j)   POWER TO REMEDY:  In case of default by the Company in performing
               any obligation or other covenant affecting the Mortgaged Property
               or other Security Asset,  the Company shall permit Burdale or its
               agents and contractors:

               (i)    to  enter on the  Mortgaged  Property  or  other  Security
                      Asset;

               (ii)   to  comply  with or  object  to any  notice  served on the
                      Company  relating  to  the  Mortgaged  Property  or  other
                      Security Asset; and

               (iii)  to  take  any  action  Burdale  may  reasonably   consider
                      expedient to prevent or remedy any breach of any such term
                      or to comply with or object to any such notice.

         (k)   REPAIR: The Company shall keep:

               (i)    the Premises in good and substantial  repair and condition
                      and decorative order;

               (ii)   the Fixtures and other plant,  machinery,  implements  and
                      other  effects  belonging to it in a good state of repair,
                      working order and condition; and

               (iii)  all Equipment in good repair,  working order and condition
                      and fit for its purpose.

               Without  prejudice  to Clause  6.3(k),  if the  Company  fails to
               repair  any  damage,  within 6 months of its  occurrence,  to the
               satisfaction  of Burdale,  Burdale  may, but shall not be obliged
               and  without  liability,  take any of the  steps  referred  to in
               Clause 6.3(k).

6.4      DEPOSIT OF SECURITIES AND REGISTRATION

         (a)   The Company  shall  forthwith  deposit with Burdale or as Burdale
               may direct all bearer  instruments,  share certificates and other
               documents of title or evidence of

<PAGE>

               ownership  in relation to such Group Shares as are owned by it or
               in which it has or acquires an interest and their Related  Rights
               and shall execute and deliver to Burdale all such share transfers
               and other  documents  as may be  requested by Burdale in order to
               enable  Burdale or its nominees to be  registered as the owner or
               otherwise  to  obtain  a legal  title to the  same  and,  without
               limiting  the  generality  of the  foregoing,  shall  deliver  to
               Burdale on today's date executed (and, if required to be stamped,
               pre-stamped)  share  transfers  for all Group Shares in favour of
               Burdale and/or its  nominee(s) as  transferees  or, if Burdale so
               directs,  with the  transferee  left blank and shall procure that
               all such share transfers are at the request of Burdale  forthwith
               registered by the relevant company and that share certificates in
               the name of  Burdale  and/or  such  nominee(s)  in respect of all
               Group Shares are forthwith delivered to Burdale.

         (b)   The Company shall provide  Burdale with  certified  copies of all
               resolutions  and  authorisations  approving the execution of such
               transfer forms and  registration of such transfers as Burdale may
               reasonably require.

         (c)   Burdale and its nominee may at any time after an Event of Default
               has  occurred or in any other  instance  where  Burdale is of the
               reasonable  opinion that it is necessary  for the avoidance of an
               Event of Default or necessary for the  protection of its material
               interests exercise or refrain from exercising (in the name of the
               Company,  the  registered  holder or  otherwise  and  without any
               further consent or authority from the Company and irrespective of
               any  direction  given by the  Company) in respect of the Security
               Shares any voting rights and any powers or rights under the terms
               of the Security Shares or otherwise which may be exercised by the
               person or persons in whose name or names the Security  Shares are
               registered  or who  is the  holder  thereof,  including,  without
               limitation, all the powers given to trustees by Section 10(3) and
               (4) of the  Trustee  Act  1925 as  amended  by  Section  9 of the
               Trustee Investments Act 1961 in respect of securities or property
               subject to a trust  PROVIDED  THAT in the  absence of notice from
               Burdale the Company  may and shall  continue to exercise  any and
               all voting rights with respect to the Group Shares subject always
               to the terms of this Deed.  The  Company  shall not  without  the
               previous consent in writing of Burdale exercise the voting rights
               attached  to any of the Group  Shares  in  favour of  resolutions
               having the effect of changing  the terms of the Group  Shares (or
               any  class of them) or any  Related  Rights  or  prejudicing  the
               security  under this Deed or impairing  the value of the Security
               Shares.  The Company hereby  irrevocably  appoints Burdale or its
               nominees  its proxy to exercise  (as  provided in or permitted by
               this Deed) all voting  rights so long as the Group Shares  remain
               registered in the names of the Company.

         (d)   The Company during the continuance of this security will make all
               payments  which may become due in respect of any of the  Security
               Shares and,  in the event of default in making any such  payment,
               Burdale  may if it thinks fit make such  payment on behalf of the
               Company.  Any sums so paid by Burdale  shall be  repayable by the
               Company to Burdale on demand and  pending  such  repayment  shall
               constitute part of the Secured Liabilities.

         (e)   It is  expressly  agreed  that,  notwithstanding  anything to the
               contrary  contained in this Deed, the Company shall remain liable
               to observe  and  perform all of the  conditions
<PAGE>

               and  obligations  assumed by it in respect of the Security Shares
               and Burdale  shall not be under any  obligation  or  liability by
               reason of or arising out of the security over the Security Shares
               conferred  by this Deed.  Burdale  shall not be  required  in any
               manner to  perform  or fulfil any  obligation  of the  Company in
               respect of the Security  Shares,  or to make any  payment,  or to
               receive  any  enquiry  as to the  nature  or  sufficiency  of any
               payment received by them, or to present or file any claim or take
               any other  action to collect or enforce the payment of any amount
               to  which  they may have  been or to which  they may be  entitled
               under this Deed at any time or times.

         (f)   Upon  the  occurrence  of an  Event  of  Default  and at any time
               thereafter while the same is continuing Burdale shall be entitled
               to put into force and exercise immediately as and when it may see
               fit any and every  power  possessed  by  Burdale by virtue of the
               security  over the  Security  Shares  conferred  by this  Deed or
               available to a secured  creditor (so that  Sections 93 and 103 of
               the Law of  Property  Act 1925 shall not apply to this  security)
               and in particular (without limitation):

               (i)    to sell all or any of the  Security  Shares in any  manner
                      permitted  by law upon such terms as Burdale  shall in its
                      absolute discretion determine;

               (ii)   to  collect,   recover  or  compromise  and  give  a  good
                      discharge for any moneys payable to the Company in respect
                      of the Security Shares or in connection therewith; and

               (iii)  to act  generally  in relation to the  Security  Shares in
                      such manner as Burdale acting reasonably shall determine.

               For  the  avoidance  of  doubt,   the  Company  agrees  that  the
               enforceability of the security over the Security Shares conferred
               by  this   Deed  is  not   dependent   on  the   performance   or
               non-performance by Burdale of its obligations under any agreement
               with the Company.

         (g)   Immediately  on  conversion  of  any  of the  Group  Shares  from
               certificated  to  uncertificated  form,  and on the  creation  or
               conversion of any other  securities  which are for the time being
               comprised in the Security Shares in or into uncertificated  form,
               the Company shall give such instructions or directions as Burdale
               may require in order to protect or preserve its security.

         (h)   The Company shall, immediately upon receipt of any certificate or
               other  document  evidencing any  entitlement to further  Security
               Shares, deposit it with Burdale together with such share transfer
               forms in blank and other documents as Burdale may require.

6.5      OPENING OF ACCOUNTS AND COLLECTION OF RECEIVABLES

         (a)   Forthwith upon the execution of this Deed, the Company shall open
               the Blocked Account,  and maintain the Other Accounts and execute
               all deeds and documents and do all other acts and things required
               by Burdale in connection with them and
<PAGE>

               the  Company  shall   maintain  such  accounts   throughout   the
               maintenance of this security.

         (b)   Forthwith  upon the  execution  of this Deed,  the Company  shall
               serve notice upon the Account  Bank at which the Blocked  Account
               is opened (in  respect of the Blocked  Account) in  substantially
               the form set out in Part I of  Schedule  2 and upon each  Account
               Bank at which any Other Account is held (in respect of such Other
               Account(s))  in  substantially  the  form  set  out in Part II of
               Schedule 2, and shall use all  reasonable  endeavours  to procure
               that the relevant  Account Bank  returns the  acknowledgement  in
               substantially the form set out in the relevant Part of Schedule 2
               or  such  other  form  acceptable  to  Burdale  in  its  absolute
               discretion.

         (c)   Until the security  constituted by this Deed is  discharged,  the
               Company shall:

               (i)    get in and realise all  Receivables in the ordinary course
                      of its business save that the  expression "in the ordinary
                      course of its business" shall not include or extend to the
                      selling  or  assigning  or in any other way  factoring  or
                      discounting any Receivable save as permitted in this Deed;

               (ii)   forthwith  upon the date of this Deed, pay the proceeds or
                      procure  the  paying of  proceeds  of such  getting in and
                      realisation directly into the Blocked Account; and

               (iii)  maintain  no other  bank  accounts  save  for the  Charged
                      Accounts.

6.6      OPERATION OF BLOCKED ACCOUNT

         (a)   Until the security  constituted by this Deed is  discharged,  the
               Company  shall not be entitled to withdraw  the whole or any part
               of the Blocked  Amounts and shall not,  subject to paragraph  (b)
               below, take any action,  claim or proceedings  against Burdale or
               any other  party for the  return or  payment to any person of the
               whole or any part of the Blocked Amounts.

         (b)   The Company  agrees that until the security  constituted  by this
               Deed is discharged,  Burdale shall be able to withdraw on a daily
               basis all deposits  made into the Blocked  Account  provided that
               the amount so withdrawn is credited to Burdale's loan account and
               applied towards the Secured Liabilities in accordance with Clause
               6.2 of the Facility  Agreement  and the Company  shall direct the
               Blocked  Bank to  transfer  the  cleared  balance of the  Blocked
               Account to such account as Burdale  shall specify for the purpose
               from time to time at the end of each Business Day.

         (c)   Upon the  occurrence,  and during the  continuance of an Event of
               Default,  Burdale  shall  have the  exclusive  right to apply and
               determine the  application of any and all of the Blocked  Amounts
               in or towards satisfaction of the Secured Liabilities, whether by
               transfer into the Burdale's loan account or otherwise.
<PAGE>

6.7      OPERATION OF OTHER ACCOUNTS

         Other than on the  occurrence,  and during the continuance of a Default
         the Company  shall be entitled to operate the Other  Accounts and shall
         be  entitled  to  withdraw  the whole or any part of the Other  Amounts
         PROVIDED THAT:

         (a)   the Other  Accounts  each retain a credit or zero  balance at all
               times;

         (b)   the  Company  shall not and shall  procure  that no other  person
               shall  deposit or  transfer  any monies  into the Other  Accounts
               other  than those  transferred  from the  Blocked  Account or any
               Other Account; and

         (c)   the Company  shall not at any time transfer the whole or any part
               of the Other Amounts to any other Company bank account other than
               to another Charged Account.

6.8      RECEIVABLES

         (a)   The  Company  shall,  upon a Default,  in  respect of  Assignable
               Receivables  then in  existence  serve  notice of the  assignment
               contained  in  Clause  2.2 upon the  relevant  Account  Debtor by
               written  notice in  substantially  the form set out in Schedule 6
               and, in respect of Assignable Accounts Receivable created after a
               Default,  serve notice of the assignment contained in this Clause
               by a notice,  in the form set out in  Schedule  6 on the  invoice
               itself forthwith upon the creation of such Receivable.

         (b)   With  respect  to  any  Unassignable   Receivables   coming  into
               existence after the date of this Deed, the Company shall,  upon a
               Default, in respect of Unassignable Receivables then in existence
               serve notice of the charge  contained  in Clause  2.1(b) upon the
               relevant Account Debtor in substantially the form set out in Part
               I of  Schedule  6 and,  in respect  of  Unassignable  Receivables
               created  after  a  Default  shall  serve  notice  of  the  charge
               contained  in Clause  2.1(b)  upon the  relevant  Account  Debtor
               forthwith  upon the  creation  of such  Receivable  by  notice in
               substantially  the  form  Part I of  Schedule  6 on  the  invoice
               itself.

         (c)   The Company  covenants to Burdale that it will use all reasonable
               endeavours  to obtain the  necessary  consents  from the  Account
               Debtors in respect of Unassignable  Receivables to the assignment
               contained  in Clause 2.2 and where a Default has  occurred  shall
               forthwith upon  obtaining such consents,  serve upon the relevant
               Account  Debtors a written notice  substantially  in the form set
               out in Part II of Schedule 6;

         (d)   The Company  covenants to Burdale that it will not serve upon any
               Account  Debtor any notice whose terms conflict with those of the
               notices in Schedule 6 until the security constituted by this Deed
               has been released by Burdale.

6.9      RECEIVABLES, AMOUNTS AND INSURANCES

         The Company undertakes to Burdale that:
<PAGE>

         (a)   subject as otherwise provided in this Deed, it shall not take any
               action claim or proceeding against Burdale or any other party for
               the return or payment to any person of the  Charged  Accounts  or
               the Amounts or any part  thereof or permit  third party rights to
               arise over any of its rights,  title, interest and benefit in the
               Receivables (other than under the Finance Documents), the Amounts
               or the  Insurance  Policies  or any part  thereof,  or attempt or
               agree so to do save for Permitted Encumbrances;

         (b)   it shall not withdraw  the whole or any part of the  Amounts,  or
               deal in any other way with the  Receivables,  the  Amounts or the
               Insurances except as provided in this Deed;

         (c)   subject  as  otherwise  provided  in this Deed it shall not sell,
               release, exchange, compound, set-off, assign, transfer, discount,
               charge  or  otherwise  dispose  of or  agree  to  sell,  release,
               exchange,  compound, set-off, assign, transfer,  discount, charge
               or  otherwise  dispose of or deal with any of its rights,  title,
               benefit and interest  whether  present or future in  Receivables,
               the Amounts or the Insurances nor do or omit to do anything which
               may delay or prejudice the right of Burdale to utilise, withdraw,
               transfer  or  set-off  the   Receivables,   the  Amounts  or  the
               Insurances in accordance with the provisions of this Deed without
               prejudice to the  foregoing,  shall not without the prior written
               consent of Burdale,  settle or give credit against any Receivable
               or any  Insurance  and shall deliver to Burdale on a weekly basis
               until the Secured Liabilities have been irrevocably discharged in
               full,  a schedule of all  settlements  and credit  proposed to be
               given by it,  which  Schedule  shall  set out the  amount  of the
               invoice,  the proposed amount of the settlement and/or credit and
               the name of the debtor; and

         (d)   it shall do all such  things  and  execute  all such  assignments
               charges  authorities  and  documents  as Burdale may from time to
               time reasonably  require to enable Burdale to utilise,  withdraw,
               transfer  or  set-off  the  Receivables,   the  Amounts  and  the
               Insurances  in  accordance  with  the  terms of this  Deed,  such
               documents  to be  prepared by or on behalf of Burdale at the cost
               of the Company in such form as Burdale may reasonably require.

7.       DEFAULT

7.1      EVENTS OF DEFAULT

         Each of the events set out in Clause 15 of the Facility Agreement is an
         Event of Default (howsoever caused).

7.2      ACCELERATION

         On and at any time after the  occurrence  of an Event of Default and at
         any time whilst the relevant Event of Default is continuing Burdale may
         by  notice  to the  Company  demand  that  all or part  of the  Secured
         Liabilities,  together  with  accrued  interest  and all other  amounts
         accrued be  immediately  due and  payable,  and upon the giving of such
         notice they shall become immediately due and payable.
<PAGE>

8.       WHEN SECURITY BECOMES ENFORCEABLE

         The  security   constituted  by  this  Deed  shall  become  immediately
         enforceable and the power of sale and other powers conferred by section
         101 of the Law of Property Act 1925, as varied or amended by this Deed,
         shall  be  immediately  exercisable  upon  and at any  time  after  the
         occurrence  of any Event of  Default  after  which  Burdale  may in its
         absolute  discretion  enforce  all or any part of the  security  in any
         manner it sees fit.

9.       ENFORCEMENT OF SECURITY

9.1      GENERAL

         (a)   For the  purposes of all powers  implied by statute,  the Secured
               Liabilities  are  deemed to have  become  due on the date of this
               Deed.

         (b)   Section 103 of the Law of Property Act  (restricting the power of
               sale) and section 93 of the Law of Property Act 1925 (restricting
               the  right  of  consolidation)  do  not  apply  to  the  security
               constituted by this Deed.

         (c)   The statutory powers of leasing conferred on Burdale are extended
               so that, without the need to comply with any provision of section
               99 or 100 of the Law of Property  Act 1925,  Burdale is empowered
               to lease, make agreements for leases, accept surrenders of leases
               and grant options as Burdale may think fit.

9.2      AGENT OF THE COMPANY

         For all purposes each Receiver is deemed to be the agent of the Company
         and to be in the  same  position  as a  Receiver  duly  appointed  by a
         mortgagee  under the Law of Property Act 1925.  The Company alone shall
         be responsible for the receiver's contracts, engagements,  commissions,
         omissions,  defaults  and losses and for  liabilities  incurred by him.
         Burdale shall not incur any liability of whatsoever  nature  (either to
         the  Company or to any other  person)  by reason of Burdale  making his
         appointment as a Receiver or for any other reason.

9.3      CONTINGENCIES

         If Burdale  enforces  the security  constituted  by this Deed at a time
         when no amounts are due to Burdale under the Finance Documents but at a
         time when amounts may or will become so due,  Burdale (or the Receiver)
         may pay the proceeds of any recoveries  effected by it into the Blocked
         Account.

9.4      MORTGAGEE IN POSSESSION - NO LIABILITY

         Neither  Burdale nor any Receiver or Manager will be liable,  by reason
         of  entering  into  possession  of a  Security  Asset,  to  account  as
         mortgagee  in  possession  or for any  loss on  realisation  or for any
         default or omission for which a mortgagee in possession might otherwise
         be liable.
<PAGE>

9.5      PRIVILEGES

         Each  Receiver  and  Burdale is  entitled  to all the  rights,  powers,
         privileges and immunities  conferred by the Law of Property Act 1925 on
         mortgagees  and receivers  when such receivers have been duly appointed
         under that Act, except that section 103 of that Act does not apply.

9.6      PROTECTION OF THIRD PARTIES

         No person (including a purchaser) dealing with Burdale or a Receiver or
         its or his agents need enquire:

         (a)   whether the Secured Liabilities have become payable; or

         (b)   whether  any  power   purported  to  be   exercised   has  become
               exercisable; or

         (c)   whether any money remains due; or

         (d)   how  any  money  paid  to  Burdale  or to the  Receiver  is to be
               applied.

9.7      REDEMPTION OF PRIOR MORTGAGES

         At any time  after the  security  constituted  by this Deed has  become
         enforceable,  Burdale may, at the sole cost of the Company  (payable to
         Burdale on demand):

         (a)   redeem any prior form of  security  against any  Security  Asset;
               and/or

         (b)   procure the transfer of that form of security to itself; and/or

         (c)   settle and pass the accounts of any prior  mortgagee,  chargee or
               encumbrancer which once so settled and passed shall be conclusive
               and binding on the Company.

10.      RECEIVER

10.1     APPOINTMENT OF RECEIVER

         (a)   At any time after the security  constituted  by this Deed becomes
               enforceable,  or, at any time if so  requested  by the Company in
               writing, without further notice Burdale may appoint under seal or
               in writing under its hand any one or more qualified persons to be
               a  Receiver  of all or any  part  of the  Security  Assets  as if
               Burdale had become entitled under the Law of Property Act 1925 to
               exercise the power of sale conferred under that Act.

         (b)   In this Deed  "QUALIFIED  PERSON"  means a person who,  under the
               Insolvency  Act 1986,  is  qualified  to act as a receiver of the
               property of any company  with respect to which he is appointed or
               as an administrative receiver of any such company.
<PAGE>

10.2     RELATIONSHIP WITH BURDALE

         To the fullest extent permitted by law, any right,  power or discretion
         conferred  by this Deed (be it express or  implied)  upon a Receiver of
         any Security  Assets may,  after the security  created by this Deed has
         become enforceable, be exercised by Burdale in relation to any Security
         Asset either:

         (a)   without first appointing a Receiver; or

         (b)   notwithstanding the appointment of a Receiver.

10.3     REMOVAL

         Burdale may by writing under its hand (subject to any  requirement  for
         any order of the court in the case of an administrative receiver):

         (a)   remove any Receiver appointed by it; and

         (b)   whenever  it deems it  expedient,  appoint a new  Receiver in the
               place of any Receiver whose  appointment  may for any reason have
               terminated.

10.4     REMUNERATION

         Burdale may fix the remuneration of any Receiver appointed by it.

11.      POWERS OF RECEIVER

11.1     GENERAL

         (a)   In addition to those conferred by the Law of Property Act 1925 on
               any receiver  appointed under that Act, each Receiver has, and is
               entitled to exercise,  all of the rights,  powers and discretions
               set out below in this Clause 11.

         (b)   If there is more  than one  Receiver  holding  office at the same
               time, unless the document  appointing him states otherwise,  each
               Receiver may  exercise all of the powers  conferred on a Receiver
               under this Deed  individually  and to the  exclusion of any other
               Receivers.

         (c)   A Receiver who is an  administrative  receiver of the Company has
               all the  rights,  powers  and  discretions  of an  administrative
               receiver under the Insolvency Act 1986.

         (d)   A Receiver may, in the name of the Company if he so wishes:

               (i)    do all  other  acts  and  things  which  he  may  consider
                      expedient for  realising any Security  Asset or incidental
                      or conducive to any of the rights,  powers or  discretions
                      conferred  on a Receiver  under or by virtue of this Deed;
                      and
<PAGE>

               (ii)   exercise in relation to any Security Asset all the powers,
                      authorities  and  things  which  he would  be  capable  of
                      exercising as if he were its absolute beneficial owner.

11.2     BORROW MONEY

         A  Receiver  may raise and borrow  money  (either  unsecured  or on the
         security of any  Security  Asset,  either in  priority to the  security
         constituted  by this Deed or  otherwise)  on any terms and for whatever
         purpose which he thinks fit. No person  lending that money need enquire
         as to the  propriety  or  purpose of the  exercise  of that power or to
         check the application of any money so raised or borrowed.

11.3     CARRY ON BUSINESS

         A Receiver may carry on the business of the Company as he thinks fit.

11.4     COMPROMISE

         A Receiver may settle,  adjust,  refer to  arbitration,  compromise and
         arrange any claims, accounts,  disputes,  questions and demands with or
         by any  person  who is or claims to be a  creditor  of the  Company  or
         relating in any way to any Security Asset.

11.5     DELEGATION

         A Receiver may delegate his powers in accordance with Clause 14.

11.6     EMPLOYEES

         For the purposes of this Deed, a Receiver may:

         (a)   appoint and discharge managers,  officers,  agents,  accountants,
               servants,  workmen and others upon such terms as to  remuneration
               or otherwise as he may think proper; and

         (b)   discharge any such persons appointed by the Company.

11.7     LEASES

         A  Receiver  may let any  Security  Asset  for any term and at any rent
         (with or  without a  premium)  which he thinks  proper and may accept a
         surrender  of any lease or tenancy of any  Security  Asset on any terms
         which he thinks  fit  (including  the  payment  of money to a lessee or
         tenant on a surrender).

11.8     LEGAL ACTIONS

         A Receiver  may bring,  prosecute,  enforce,  defend  and  abandon  all
         actions,  suits and proceedings in relation to any Security Asset as he
         considers expedient.
<PAGE>

11.9     POSSESSION

         A Receiver  may take  immediate  possession  of, get in and collect any
         Security Asset.

11.10    PROTECTION OF ASSETS

         A Receiver may, in each case as he may think fit:

         (a)   make and effect all repairs and  insurances and do all other acts
               which  the  Company  might  do in  the  ordinary  conduct  of its
               business be they for the protection or for the improvement of the
               Security Assets;

         (b)   commence and/or complete any building operations on the Mortgaged
               Property or other Security Asset; and

         (c)   apply  for  and  maintain  any  planning   permission,   building
               regulation approval or any other permission, consent or licence.

11.11    RECEIPTS

         A Receiver  may give valid  receipts  for all  moneys and  execute  all
         assurances and things which may be expedient for realising any Security
         Asset.

11.12    SALE OF ASSETS

         A Receiver  may sell,  exchange,  convert  into money and  realise  any
         Security Asset by public auction or private  contract in any manner and
         on any terms which he thinks  proper.  The  consideration  for any such
         transaction  may  consist  of cash,  debentures  or other  obligations,
         shares,   stock  or   other   valuable   consideration   and  any  such
         consideration  may be  payable in a lump sum or by  instalments  spread
         over such  period as he thinks  fit.  Fixtures  may be severed and sold
         separately from the property containing them without the consent of the
         Company.

11.13    SUBSIDIARIES

         A Receiver  may form a  subsidiary  of the Company and transfer to that
         subsidiary any Security Asset.

12.      APPLICATION OF PROCEEDS

         Any moneys  received  by Burdale  or any  Receiver  after this Deed has
         become  enforceable shall be applied in the following order of priority
         (but without prejudice to the right of Burdale to recover any shortfall
         from the Company):

         (a)   in  satisfaction  of or  provision  for all  costs  and  expenses
               incurred by Burdale or any Receiver and of all  remuneration  due
               to any Receiver under this Deed;

         (b)   in or towards payment of the Secured  Liabilities or such part of
               them as is then due and payable to Burdale; and
<PAGE>

         (c)   in payment of the surplus (if any) to the Company or other person
               entitled to it.

13.      EXPENSES AND INDEMNITY

         Immediately  upon  demand,  the  Company  shall pay all other costs and
         expenses  (including  legal fees and VAT) incurred from time to time in
         connection with the enforcement of or preservation of rights under this
         Deed by Burdale,  or any Receiver,  attorney,  manager,  agent or other
         person  appointed  by Burdale  under this Deed or by statute,  and keep
         each of them  indemnified  against  any  failure or delay in paying the
         same  (including  any arising from any actual or alleged  breach by any
         person of any Environmental Law or Licence).

14.      DELEGATION

         Burdale and any  Receiver  may  delegate by power of attorney or in any
         other manner to any person any right,  power or discretion  exercisable
         by Burdale under this Deed.  Any such  delegation  may be made upon the
         terms (including power to sub-delegate)  and subject to any regulations
         which  Burdale  or such  Receiver  (as the case may be) may think  fit.
         Neither  Burdale  nor  any  Receiver  will  be in  any  way  liable  or
         responsible  to the Company for any loss or liability  arising from any
         act,  default,  omission or misconduct on the part of any such delegate
         or sub-delegate.

15.      FURTHER ASSURANCES

         The Company shall, at its own expense,  take whatever action (including
         payment of all stamp duties and other  registration  fees) Burdale or a
         Receiver may reasonably require for:

         (a)   perfecting or protecting  the security  intended to be created by
               this Deed over any Security Asset; and

         (b)   facilitating  the  realisation  of  any  Security  Asset  or  the
               exercise  of any  right,  power  or  discretion  exercisable,  by
               Burdale  or any  Receiver  or any of its or  their  delegates  or
               sub-delegates  in respect of any Security  Asset,  including  the
               execution of any transfer, conveyance, assignment or assurance of
               any  property  whether  to Burdale  or to its  nominees,  and the
               giving of any notice,  order or  direction  and the making of any
               registration,   which  in  any  such  case,   Burdale  may  think
               expedient.

16.      POWER OF ATTORNEY

         The Company,  by way of security,  irrevocably  and severally  appoints
         Burdale,  each Receiver and any of their delegates or  sub-delegates to
         be its attorney to take any action which the Company is obliged to take
         under this Deed,  including,  without  limitation,  under Clause 15 and
         Clause  6.3(e) and Clause  6.3(n).  The Company  ratifies  and confirms
         whatever  any  attorney   does  or  purports  to  do  pursuant  to  its
         appointment under this Clause.

<PAGE>

17.      MISCELLANEOUS

17.1     ADDITIONAL SECURITY

         The security  constituted  by this Deed is in addition to and is not in
         any way  prejudiced by any other security now or  subsequently  held by
         Burdale for any of the Secured Liabilities.

17.2     CONTINUING SECURITY

         The security  constituted by this Deed is continuing and will extend to
         the ultimate balance of all the Secured Liabilities,  regardless of any
         intermediate payment or discharge in whole or in part.

17.3     COVENANT TO PAY

         The  Company  shall pay or  discharge  the Secured  Liabilities  in the
         manner provided for in any document  creating or evidencing the Secured
         Liabilities and/or otherwise as agreed from time to time.

17.4     H.M. LAND REGISTRY

         The Company  applies to the Chief Land  Registrar for a restriction  in
         the following  terms to be entered on the Register of Title relating to
         any property  registered  at H.M. Land Registry in its name and against
         which this Deed may be noted:

                  "Except under an order of the  Registrar,  no  disposition  or
                  dealing  by the  proprietor  of the  land is to be  registered
                  without  the consent of the  proprietor  for the time being of
                  the Deed dated  December  1999  between  Cerplex  Limited  and
                  Burdale Financial Limited."

17.5     NEW ACCOUNTS

         If Burdale  receives,  or is deemed to be affected by, notice,  whether
         actual or  constructive,  of any  subsequent  charge or other  interest
         affecting  any  Security  Asset  and/or  the  proceeds  of  sale of any
         Security  Asset,  Burdale may open a new account with the  Company.  If
         Burdale does not open a new account,  it shall  nevertheless be treated
         as if it had done so at the time when it received or was deemed to have
         received notice. As from that time all payments made to Burdale will be
         credited or be treated as having  been  credited to the new account and
         will not operate to reduce any amount for which this Deed is security.

17.6     TACKING

         Burdale   covenants   with  the  Company  that  it  shall  perform  its
         obligations  under any  document  creating  or  evidencing  the Secured
         Liabilities   (including  any  obligation  to  make  available  further
         advances).
<PAGE>

18.      RELEASE

         Upon the expiry of the  Security  Period (but not  otherwise),  Burdale
         shall, at the request and cost of the Company , take whatever action is
         necessary to release the Security Assets from the security  constituted
         by this Deed and/or  reassign the benefit of the Security Assets to the
         Company.

19.      NOTICES

19.1     DELIVERY AND RECEIPT

         All  notices  pertaining  to this  Deed  shall be given in  writing  or
         facsimile and shall be deemed to be given as follows:

         (a)   if in writing, when delivered; and

         (b)   if by facsimile, when received,

         save that any notice  delivered  or  received on a  non-working  day or
         after  business  hours shall be deemed to be given on the next  working
         day at the place of delivery or receipt.

19.2     ADDRESSES

         (a)   The Company's address and facsimile number for notices are:

         Cerplex Limited
         76 Bilton Way
         Enfield, Middlesex EN3 7EP

         Facsimile no:             0208 443 8750
         For the attention of:     Finance Director

         or such as the  Company may notify to Burdale by not less than 10 days'
         notice.

         (b)   Burdale's address and facsimile number for notices are:

         53    Queen Anne Street
         London W1M 0HP

         Facsimile no:             0171 935 5445
         For the attention of:     Company Secretary

         or such as Burdale  may notify to the Company by not less than 10 days'
         notice.

20.      GOVERNING LAW

         This Deed is  governed  by English  law and the  parties  submit to the
         non-exclusive jurisdiction of the English courts.

<PAGE>

                      This  Deed  has  been  entered  into as a deed on the date
stated at the beginning of this Deed.

<PAGE>


                                   SCHEDULE 1
                               MORTGAGED PROPERTY


Freehold land and buildings on the West side of Bilton Way,  Enfield as the same
is registered at HM Land Registry under title number MX212336.


<PAGE>


                                   SCHEDULE 2
                  FORMS OF NOTICE TO BANKS AND ACKNOWLEDGEMENT

                                     PART I
                             BLOCKED ACCOUNT NOTICE

                      [On Headed Notepaper of the Company]


[Date]

To:      [Bank name]
         o Branch
         [Address]

         Attention:        o


Dear Sirs,

We hereby give you notice that by a Deed of Debenture  dated o (the "DEED"),  we
have  charged to Burdale  Financial  Limited  ("BURDALE")  by way of first fixed
charge all our  rights,  title,  interest  and  benefit in and to the  following
account  held with  yourselves  and all  amounts  standing to the credit of such
account from time to time:

         Account No. o, sort code oo-oo-oo (the "BLOCKED ACCOUNT").

We have also assigned (where assignable) or charged by way of first fixed charge
(where not  assignable) to Burdale  pursuant to the Deed all our rights,  title,
interest and benefit in and to inter alia,  all accounts,  accounts  receivable,
other  receivables,  book debts and other forms of obligations,  with respect to
goods and services  supplied by us to a customer  whether now owned or hereafter
acquired by us (the "ACCOUNTS RECEIVABLE").

Please  acknowledge  receipt of this letter by  returning a copy of the attached
letter  on your  own  headed  notepaper  with a  receipted  copy of this  notice
forthwith,  to Burdale  at 53 Queen Anne  Street,  London,  W1M 0HP,  Attention:
Company Secretary.

Yours faithfully

 .........................
for and on behalf of
CERPLEX LIMITED


<PAGE>


                         BLOCKED ACCOUNT ACKNOWLEDGEMENT

                        [On the Headed Notepaper of Bank]

                                     [Date]

To:               Burdale Financial Limited ("BURDALE")
                  53 Queen Anne Street
                  London W1M 0HP

Attention:        Company Secretary


Dear Sirs,

CERPLEX LIMITED (THE "COMPANY")

We refer to the  notice,  received  today  from the  Company (a copy of which we
attach, receipted) (the "NOTICE").

Terms not defined in this letter  shall have the  meanings  given to them in the
Notice.

WITH RESPECT TO THE NOTICE:

1.       We hereby acknowledge that:

         (a)   the Company has charged to Burdale by way of a first fixed charge
               all of its  rights,  title,  interest  and  benefit in and to the
               Blocked Account; and

         (b)   the  Company  has   absolutely   and  legally   assigned   (where
               assignable)  or charged by way of first fixed  charge  (where not
               assignable)  to Burdale all of its rights,  title,  interest  and
               benefit in and to the Accounts Receivable.

2.       We hereby  irrevocably  undertake  to you that  until  receipt by us of
         notice from you confirming  that you no longer have any interest in the
         Blocked Account and the Accounts Receivable, we shall:

         (a)   not exercise any right of combination,  consolidation,  merger or
               set-off  which we may have in respect of, or  otherwise  exercise
               any other  right  which we may have to apply any monies from time
               to time standing or accruing to the credit of the Blocked Account
               save for fees and charges  payable to us for the operation of the
               Blocked Account;

         (b)   promptly notify you of any renewal,  renumbering or redesignation
               of any and all of the Blocked Account;

         (c)   promptly  send to you  copies  with  respect  to all the  Blocked
               Account of all  statements  together  with copies of all credits,
               debits and notices  given or made by us in  connection  with such
               account;
<PAGE>

         (d)   not permit or effect any  withdrawal or transfer from the Blocked
               Account by or on behalf of the Company save for  withdrawals  and
               transfers requested by you in writing to us pursuant to the terms
               of this letter;

         (e)   comply with all instructions received by us from you from time to
               time with respect to the conduct of the Blocked Account  provided
               that such  instructions are given in accordance with the terms of
               this letter;

         (f)   comply with all instructions received by us from you from time to
               time with  respect  to the  movement  of funds  from the  Blocked
               Account provided that:

               (i)    all instructions are received in writing, by facsimile, to
                      us at facsimile number o, attention: o; and

               (ii)   all instructions must be received by 2pm if they are to be
                      complied  with  on the  same  Business  Day.  Instructions
                      received  outside such hours will be complied  with on the
                      next  Business  Day  following  such  receipt.   Facsimile
                      instructions  will  be  deemed  received  at the  time  of
                      transmission;

               (iii)  all  instructions are given in compliance with the mandate
                      entered into by you stipulating who may give  instructions
                      to us; and

               (iv)   to the extent that an  instruction is given which would in
                      our opinion cause the Blocked Account to become  overdrawn
                      we will transfer the outstanding balance in the account;

         (g)   (subject to paragraph (h) below) effect the following transaction
               on a daily basis unless we receive written notice to the contrary
               in accordance  with paragraph (f) above:  the cleared  balance of
               the  Blocked  Account  will be  transferred  into the  account at
               [Bank] account number o, being an account in your name designated
               the "[the Company] Loan Account" attn. o;

         (h)   we shall not be obliged to comply with any instructions  received
               from you or undertake the  transactions  set out in paragraph (g)
               where:

               (i)    due to circumstances  not within our direct control we are
                      unable to comply with such instructions; and

               (ii)   that to comply with such  instructions will breach a Court
                      Order or be contrary to applicable law;

               and in each case we shall give notice  thereof to the Company and
               Burdale  as  well as  reasons  why we  cannot  comply  with  such
               instructions;

               (i)    in the  event  that  we are  unable  to  comply  with  any
                      instructions due to circumstances set out in paragraph (h)
                      we shall not be responsible  for any loss caused to you or
                      to the Company and in any event we shall not be liable for
                      any consequential,  special,
<PAGE>
               secondary  or  indirect  loss of or  damage to goodwill,  profits
               or anticipated savings (however caused); and

         (j)   you  acknowledge  that we are obliged to comply with the terms of
               this letter and that we have no notice of the  particulars of the
               charge granted to you by the Company other than as set out in the
               Notice and this letter.  You further  acknowledge that subject to
               the  terms of this  letter  we shall  not be liable to you in any
               respect if the Company  operates the Blocked Account in breach of
               any agreement entered into by the Company with you.

We note that,  for the  purposes of this  letter,  all  notices,  copy  notices,
advices and correspondence to be delivered to you shall be effectively delivered
if sent by facsimile to you at number 0171-935-5445 or by post at the address at
the top of this letter,  in both cases  marked for the  attention of the Company
Secretary.

This letter is governed by and shall be  construed  in  accordance  with English
law.

Yours faithfully


 ......................
for and on behalf of
[BANK]



We hereby acknowledge and accept the terms of this letter



 ..........................
for and on behalf of
BURDALE FINANCIAL LIMITED


<PAGE>


                                     Part II
                              OTHER ACCOUNTS NOTICE

                      [On Headed Notepaper of the Company]


[Date]

To:      [Bank name]
         o Branch
         [Address]

         Attention:        o


Dear Sirs,

We hereby give you notice that by a Deed of Debenture  dated o (the "DEED"),  we
have  charged to Burdale  Financial  Limited  ("BURDALE")  by way of first fixed
charge all our  rights,  title,  interest  and  benefit in and to the  following
accounts  held with  yourselves  and all amounts  standing to the credit of such
accounts from time to time:

         Account No. o, sort code oo-oo-oo
         Account No. o, sort code oo-oo-oo
         Account No. o, sort code oo-oo-oo
         [Repeat as necessary]

         (the "CHARGED ACCOUNTS").

We have also assigned (where assignable) or charged by way of first fixed charge
(where not  assignable) to Burdale  pursuant to the Deed all our rights,  title,
interest and benefit in and to inter alia,  all accounts,  accounts  receivable,
other  receivables,  book debts and other forms of obligations,  with respect to
goods and services  supplied by us to a customer  whether now owned or hereafter
acquired by us (the "ACCOUNTS RECEIVABLE").

Please  acknowledge  receipt of this letter by  returning a copy of the attached
letter  on your  own  headed  notepaper  with a  receipted  copy of this  notice
forthwith,  to Burdale  at 53 Queen Anne  Street,  London,  W1M 0HP,  Attention:
Company Secretary.

Yours faithfully



 .......................
for and on behalf of
CERPLEX LIMITED


<PAGE>


                         OTHER ACCOUNTS ACKNOWLEDGEMENT

                        [On the Headed Notepaper of Bank]

[Date]

To:               Burdale Financial Limited ("BURDALE")
                  53 Queen Anne Street
                  London W1M 0HP

Attention:        Company Secretary


Dear Sirs,

CERPLEX LIMITED (THE "COMPANY")

We refer to the  notice,  received  today  from the  Company (a copy of which we
attach, receipted) (the "NOTICE").

Terms not defined in this letter  shall have the  meanings  given to them in the
Notice.

WITH RESPECT TO THE NOTICE:

1.       We hereby acknowledge that:

         (a)   the Company has charged to Burdale by way of a first fixed charge
               all of its  rights,  title,  interest  and  benefit in and to the
               Charged Accounts; and

         (b)   the  Company  has   absolutely   and  legally   assigned   (where
               assignable)  or charged by way of first fixed  charge  (where not
               assignable)  to Burdale all of its rights,  title,  interest  and
               benefit in and to the Accounts Receivable.

2.         We hereby  irrevocably  undertake to you that until  receipt by us of
           notice from you  confirming  that you no longer have any  interest in
           the Charged Accounts and the Accounts Receivable, we shall:

         (a)   not exercise any right of combination,  consolidation,  merger or
               set-off  which we may have in respect of, or  otherwise  exercise
               any other  right  which we may have to apply any monies from time
               to  time  standing  or  accruing  to the  credit  of the  Charged
               Accounts  save  for  fees  and  charges  payable  to us  for  the
               operation of the Charged Accounts;

         (b)   promptly notify you of any renewal,  renumbering or redesignation
               of any and all of the Charged Accounts;

         (c)   promptly  send to you  copies  with  respect  to all the  Charged
               Accounts of all  statements  together with copies of all credits,
               debits and notices  given or made by us in  connection  with such
               account;
<PAGE>

         (d)   upon receipt by us of a notice from you  declaring  that an event
               of default has occurred  under the Deed,  not to permit or effect
               any  withdrawal  or transfer  from the Charged  Accounts save for
               withdrawals  and  transfers  requested  by you in  writing  to us
               pursuant to the terms of this letter;

         (e)   comply with all instructions received by us from you from time to
               time with respect to the conduct of the Charged Accounts provided
               that such  instructions are given in accordance with the terms of
               this letter;

         (f)   comply with all instructions received by us from you from time to
               time with  respect  to the  movement  of funds  from the  Charged
               Accounts provided that:

               (i)    all instructions are received in writing, by facsimile, to
                      us at facsimile number o, attention: o; and

               (ii)   all instructions must be received by 2pm if they are to be
                      complied  with  on the  same  Business  Day.  Instructions
                      received  outside such hours will be complied  with on the
                      next  Business  Day  following  such  receipt.   Facsimile
                      instructions  will  be  deemed  received  at the  time  of
                      transmission; and

               (iii)  all  instructions are given in compliance with the mandate
                      entered into by you stipulating who may give  instructions
                      to us.

         (g)   we shall not be obliged to comply with any instructions  received
               from you where:

               (i)    due to circumstances  not within our direct control we are
                      unable to comply with such instructions; and

               (ii)   that to comply with such  instructions will breach a Court
                      Order or be contrary to applicable law;

               and in each case we shall give notice  thereof to the Company and
               Burdale  as  well as  reasons  why we  cannot  comply  with  such
               instructions;

         (h)   in the event that we are unable to comply  with any  instructions
               due to  circumstances  set out in  paragraph  (g) we shall not be
               responsible  for any loss  caused to you or to the Company and in
               any event we shall not be liable for any consequential,  special,
               secondary or indirect  loss of or damage to goodwill,  profits or
               anticipated savings (however caused); and

         (i)   you  acknowledge  that we are obliged to comply with the terms of
               this letter and that we have no notice of the  particulars of the
               charge granted to you by the Company other than as set out in the
               Notice and this letter.  You further  acknowledge that subject to
               the  terms of this  letter  we shall  not be liable to you in any
               respect if the Company operates the Charged Accounts in breach of
               any agreement entered into by the Company with you.
<PAGE>

We note that,  for the  purposes of this  letter,  all  notices,  copy  notices,
advices and correspondence to be delivered to you shall be effectively delivered
if sent by facsimile to you at number 0171-935-5445 or by post at the address at
the top of this letter,  in both cases  marked for the  attention of the Company
Secretary.

This letter is governed by and shall be  construed  in  accordance  with English
law.

Yours faithfully


 .......................
for and on behalf of
[BANK]



We hereby acknowledge and accept the terms of this letter



 .........................
for and on behalf of
BURDALE FINANCIAL LIMITED


<PAGE>


                                   SCHEDULE 3
                                  GROUP SHARES

COMPANY NAME      TYPE OF SHARE       NO. OF SHARES        NOMINEE (IF ANY)



                        NONE AS AT THE DATE OF THIS DEED


<PAGE>


                                   SCHEDULE 4
                      DETAILS OF CREDIT INSURANCE POLICIES


ACCOUNT DEBTOR        INSURER        POLICY NO.        AGGREGATE INSURED AMOUNT



                        NONE AS AT THE DATE OF THIS DEED


<PAGE>


                                   SCHEDULE 5
                            FORM OF NOTICE TO INSURER

                    [On the Headed Notepaper of the Company]]

[Date]

To:      [Insurer]
         [Address]

         Attention:        o



Dear Sirs,

We  hereby  give  you  notice  that  by a Deed  of  Debenture  dated  o, we have
absolutely and legally assigned to Burdale Financial Limited ("Burdale") all our
rights,  title,  interest and benefit in and to the following insurance policies
held with yourselves:

1. Policy No. o re account debtor o in an insured amount of (pounds)o, dated o;

2. Policy No. o re account debtor o in an insured amount of (pounds)o, dated o;

3. Policy No. o re account debtor o in an insured amount of (pounds)o, dated o;

(together the "POLICIES").

Please  acknowledge  receipt of this letter by  returning a copy of the attached
letter  on your  own  headed  notepaper  with a  receipted  copy of this  notice
forthwith,  to Burdale at 53 Queen Anne Street,  London W1M 0HP, attention:  the
Company Secretary.

Yours faithfully


 .........................
for and on behalf of
CERPLEX LIMITED


<PAGE>


                      FORM OF ACKNOWLEDGEMENT FROM INSURER

                    [On the Headed Notepaper of the Insurer]


[Date]

To:               Burdale Financial Limited ("BURDALE")
                  53 Queen Anne Street,
                  London W1M 0HP

Attention:        Company Secretary



Dear Sirs,

Re:      CERPLEX LIMITED (THE "COMPANY")

We refer to the  notice,  received  today  from the  Company (a copy of which we
attach, receipted) (the "NOTICE").

Terms not defined in this letter  shall have the  meanings  given to them in the
Notice.

WITH RESPECT TO THE NOTICE:

We hereby  acknowledge  that the  Company  has  assigned  to Burdale  all of its
rights, title, interest and benefit in and to the Policies.

We note and accept that the Company is not entitled to agree to cancel or modify
the Policies in any way except with your prior written consent.

We agree  that if the  Company  is in breach of any  provision  under any of the
Policies  whether by failure to pay the premiums or  otherwise,  we shall before
terminating  any of the Policies or otherwise  enforcing our rights  against the
Company, notify you in writing of the breach and allow you 14 (fourteen) days to
remedy the breach.

We hereby  acknowledge  that you are under no  obligation or liability to remedy
any  breach or  otherwise  to  comply  with any  obligations  on the part of the
Company under the Policies.

We note that for the purposes of this letter all notices, copy notices,  advices
and correspondence to be delivered to you shall be effectively delivered if sent
by facsimile to you at number 0171-935 5445 or by post at the address at the top
of this letter, in both cases marked for the attention of the Company Secretary.

<PAGE>

This letter is governed by and shall be  construed  in  accordance  with English
Law.

Yours faithfully


 ..........................
for and on behalf of
[INSURER]


<PAGE>


                                   SCHEDULE 6
          NOTICE TO BE AFFIXED TO INVOICES AND SENT TO ACCOUNT DEBTORS


                                     PART I


Please   note  that  all  our  rights  to  the  debt  owed  by  you  under  this
invoice/invoice  no. o have (if  assignable)  been  assigned  by us  outright to
Burdale  Financial Limited  ("BURDALE").  If this debt is not assignable for any
reason, we have granted Burdale a fixed charge over all our rights in this debt.

Payment must be made (i) by cheque to us, PO Box o or (ii) by funds  transfer to
account number o at [Bank], o Branch, Sort Code oo-oo-oo,  otherwise,  if it has
been assigned, you will not be discharged from this debt.

If you intend to withhold payment of this debt as a result of alleged default by
us, you must first  notify  Burdale at 53 Queen Anne  Street,  London,  W1M 0HP,
Attention: Company Secretary.

Unless  and until we give you notice to the  contrary,  we are not  entitled  to
transfer  any of our  interest  or rights in this debt to any party  (other than
Burdale).


                                     PART II


Please note that now we have received  your formal  consent to our assigning all
our rights to the debt owed by you invoice no. o (the  "DEBT") we have  assigned
the Debt to Burdale Financial Limited ("BURDALE").

Payment must be made (i) by cheque,  to us, PO Box o or (ii) by funds  transfer,
to  account  no. o at  [Bank],  o Branch,  sort code  oo-oo-oo.  You will not be
discharged from the Debt unless you make payment in this way.

<PAGE>

                                   SCHEDULE 7
                                 OTHER ACCOUNTS

BANK                    BRANCH                   SORT CODE          ACCOUNT NO.


<PAGE>


                                   SIGNATORIES



THE COMPANY

Signed on behalf of
CERPLEX LIMITED                             /s/ TE CHARLES MINCHIN
by its attorney for                         -----------------------
delivery as a deed in the                   TE CHARLES MINCHIN as attorney
presence of :


WITNESS:




ADDRESS:




OCCUPATION:



BURDALE

BURDALE FINANCIAL LIMITED


By:



                       By:




                             DATED DECEMBER 14, 1999




                             THE CERPLEX GROUP, INC.



                                       and



                            BURDALE FINANCIAL LIMITED








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

                             GUARANTEE AND INDEMNITY

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







                                THEODORE GODDARD


<PAGE>


THIS GUARANTEE is dated                                      1999

BETWEEN:

(1)        THE  CERPLEX  GROUP,  INC.  a  company  incorporated  under the laws
           of  Delaware  in the  United  States  of  America  (the "Guarantor")
           and

(2)        BURDALE  FINANCIAL  LIMITED  (Registered in England and Wales No.
           2656007)  ("Burdale", which  expression shall include its successors,
           transferees and assigns).

BACKGROUND:

(A)        At the  request  of the  Guarantor,  Burdale  has  agreed to  provide
           certain  banking  and  financial  accommodation  to  Cerplex  Limited
           (Registered in England and Wales No. 2953372) (the "PRINCIPAL").

(B)        It is a  condition  of  Burdale  making  such  accommodation  to  the
           Principal that certain  security  (including that constituted by this
           Deed) be granted to Burdale.

(C)        The  execution  of this  Deed is for the  commercial  benefit  of the
           Guarantor and was approved as such pursuant to a board  resolution on
           or  about  today's  date  and  by  a  unanimous   resolution  of  its
           shareholders also on or about today's date.

(D) The parties intend that this Deed take effect as a deed notwithstanding that
it may be executed under hand only.

IT IS AGREED as follows:

1.         GUARANTEE

           In   consideration  of  Burdale   providing   banking  and  financial
           accommodation  from time to time to the  Principal  at the request of
           the Guarantor, the Guarantor:

(a)               guarantees to Burdale the due  performance by the Principal of
                  its  obligations to Burdale  (whether actual or contingent and
                  whether   owed   jointly  or  severally  or  in  any  capacity
                  whatsoever)  and promises to pay to Burdale on demand all sums
                  from  time  to  time  due  and  payable  (but  unpaid)  by the
                  Principal  pursuant  to the  Finance  Documents  entered  into
                  between the Principal and Burdale; and

(b)               agrees as a primary  obligation to indemnify Burdale from time
                  to time on  demand  from  and  against  any loss  incurred  by
                  Burdale as a result of any agreement  between  Burdale and the
                  Principal  being or becoming void,  voidable or  unenforceable
                  for any reason  whatsoever,  whether or not known to  Burdale,
                  the amount of such loss being the amount which  Burdale  would
                  otherwise have been entitled to recover from the Principal.

2.         PRESERVATION OF RIGHTS

2.1        The  obligations of the Guarantor  contained in this Deed shall be in
           addition  to and not in  substitution  for any  other  guarantees  or
           security (together the "Security") which Burdale may at any time hold
           in respect of any of the Principal's  obligations and may be enforced
           without  Burdale  first  having  recourse to any of the  Security and
           without  Burdale  first  taking  steps  or  proceedings  against  the
           Principal or any third parties.

2.2        Neither the obligations of the Guarantor  contained in this Deed, nor
           the rights, powers and remedies conferred in respect of the Guarantor
           upon Burdale by any agreement or by law shall be discharged, impaired
           or otherwise affected by:

          (a)     the  winding-up,  dissolution,  administration  or
                  reorganisation  of the Principal or any change in its status,
                  function, control or ownership;

          (b)     any of the  obligations  of the  Principal  to  Burdale  being
                  or  becoming illegal, invalid or unenforceable in any respect;

          (c)     time or other indulgence being granted or agreed to be granted
                  by Burdale to, or any  composition or other  arrangement  made
                  with  or  accepted  from,  the  Principal  in  respect  of its
                  obligations  to Burdale or any person in respect of any of the
                  Security;

          (d)     any  amendment  of  any  of the  Security  or of any  document
                  recording or evidencing the terms of any  obligations  owed by
                  the Principal to Burdale;

          (e)     any  failure to  realise or fully to realise  the value of, or
                  any release,  discharge,  exchange or substitution  of, any of
                  the Security;

          (f)     any  failure  (whether  intentional  or not) to take,  or
                  fully to take,  or perfect any of the Security; or

          (g)     any other act,  event or omission  which,  but for this Clause
                  2.2, would or might operate to discharge,  impair or otherwise
                  affect any of the  obligations  of the Guarantor  contained in
                  this Deed or any of the rights,  powers or remedies  conferred
                  upon Burdale by any agreement or by law.

2.3        Any  discharge  given by Burdale to the  Guarantor  in respect of the
           Guarantor's  obligations  under  this  Deed  or any  other  agreement
           reached between  Burdale and the Guarantor in relation  thereto shall
           be, and be deemed  always to have been,  void if any act on the faith
           of which  Burdale gave the Guarantor  that  discharge or entered into
           that  agreement  is  subsequently  avoided by or in  pursuance of any
           provision of law.

2.4        Burdale shall not be obliged  before  exercising any of the rights,
           powers or remedies  conferred upon it in respect of the Guarantor by
           law:

          (a)     to make any demand other than a demand on the  Principal
                  required by the terms of any  agreement  between the Principal
                  and Burdale;
          (b)     to take any action or obtain judgment in any court against the
                  Principal or any third party;

          (c)     to  make  or  file  any  claim  or  proof  in  a   winding-up,
                  receivership,  administration,  administrative receivership or
                  dissolution of the Principal; or

          (d)     to enforce or seek to enforce any Security.

2.5        After a demand  has been made by  Burdale  under  this Deed,  so long
           as the  Principal  is under any  actual or  contingent liability to
           Burdale, the Guarantor shall not:

          (a)     exercise in respect of any amount paid by the Guarantor  under
                  this  Deed any  right of  subrogation  or any  other  right or
                  remedy  which  the  Guarantor  may  have  in  respect  of such
                  payment; or

          (b)     except  with  Burdale'  consent in  writing,  claim or receive
                  payment  of any  other  monies  for the time  being due to the
                  Guarantor  by the  Principal  or  exercise  any other right or
                  remedy which the Guarantor may have in respect of such monies;
                  or

          (c)     unless so required by Burdale,  prove in a liquidation  of the
                  Principal in competition  with Burdale for any monies owing to
                  the Guarantor by the Principal on any account whatsoever.

           Any monies  obtained by the Guarantor  from the  Principal  with such
           consent or as required  by or in breach of this Clause  shall be held
           by the Guarantor  upon trust to pay the same to Burdale in or towards
           discharge of the Guarantor's obligations under this Deed.

3.         REPRESENTATIONS AND WARRANTIES

           The Guarantor represents to Burdale that:

          (a)     The Guarantor is a corporation  duly formed and existing under
                  the laws of the State of Delaware and has the power,  capacity
                  and  authority to own its property and conduct its business as
                  currently  being  carried on and to execute and  deliver  this
                  Deed and to enter into and exercise its rights and perform its
                  obligations under this Deed.

          (b)     All  corporate  and other  action  required to  authorise  the
                  execution  and delivery by the  Guarantor of this Deed and its
                  performance of  obligations  of the Guarantor  under this Deed
                  has been duly taken.

          (c)     Under the laws of the State of  Delaware  in force at  today's
                  date, the claims of Burdale  against the Guarantor  under this
                  Deed are direct, general and unconditional  obligations of the
                  Guarantor  which rank,  or will when they arise rank, at least
                  pari  passu  with the  claims of all its other  unsecured  and
                  unsubordinated  creditors  (present  and  future),  save those
                  whose  claims are  preferred  mandatorily  by any  bankruptcy,
                  insolvency,  liquidation  or  other  similar  laws of  general
                  application  and  all  claims  of the  Guarantor  against  the
                  Principal from time to time will be subordinated to the claims
                  of Burdale against the Principal from time to time.

          (d)     All acts, conditions and things required to be done, fulfilled
                  and performed in order (i) to enable the Guarantor lawfully to
                  enter into and, as the case may be,  exercise its rights under
                  and perform and comply with the  obligations  expressed  to be
                  assumed  by  it  in  this  Deed,   (ii)  to  ensure  that  the
                  obligations  expressed to be assumed by the  Guarantor in this
                  Deed, are legal, valid and binding and (iii) to make this Deed
                  admissible  in  evidence in England and Wales and the State of
                  Delaware,  have been or will be,  done,  and will  (after they
                  have been done, fulfilled and performed) continue to be, done,
                  fulfilled and performed.

          (e)     All authorisations, approvals, consents, licences, exemptions,
                  filings,  registrations  and notarisations and payments of any
                  tax or any other actions required in connection with the entry
                  into, performance of, validity and enforceability of this Deed
                  have been, or will be, obtained and will be maintained in full
                  force and effect or have been made or taken by the Guarantor.

          (f)     All necessary filing, recording or enrolment of this Deed with
                  any court or other  authority in the State of Delaware and any
                  stamp,  registration  or  similar  tax has  been,  or will be,
                  effected or paid in relation to or on this Deed.

          (g)     The  obligations  expressed to be assumed by the  Guarantor in
                  this Deed are,  subject to the  application of insolvency laws
                  and  equitable  principles  which  limit  the  enforcement  of
                  creditors'  rights  generally,  its legal,  valid and  binding
                  obligations.

          (h)     In any proceedings  taken in the State of Delaware in relation
                  to this Deed,  the choice of English law as the  governing law
                  of this Deed and any judgment obtained in England and Wales in
                  respect of this Deed will be recognised and enforced.

          (i)     The Guarantor has not taken any corporate  action nor have any
                  other  formal  steps  been  taken  or legal  proceedings  been
                  started  or,  so far as any of the  Guarantor  is aware to the
                  best of its  knowledge  and  belief,  threatened  against  the
                  Guarantor  for  its   bankruptcy,   winding-up,   dissolution,
                  administration or  re-organisation or for the appointment of a
                  receiver,  administrator,  administrative receiver, trustee or
                  similar  officer  of it or of any or  all  of  its  assets  or
                  undertaking.

          (j)     The  execution  and delivery by the Guarantor of this Deed and
                  the performance by the Guarantor of its obligations under this
                  Deed will not:

                 (i)     contravene any provision of any law,  statute,  rule or
                         regulation  or any order or licence  of any  authority,
                         agency  or court to  which it or any of its  assets  or
                         revenues is subject; or

                (ii)     result  in any  breach of any of the  terms,  covenants
                         (including,   without  limitation,  any  limitation  on
                         borrowing),  conditions or provisions of, or constitute
                         a default under, any loan,  security,  agreement or any
                         other  instrument or obligation to which it is a party;
                         or

                (iii)    violate any of its applicable constitutive documents.

          (k)     No litigation,  arbitration or administrative  proceedings are
                  current or, to its  knowledge,  pending or threatened  against
                  the   Guarantor   which  in  any  case  would,   if  adversely
                  determined, result in a material adverse change.

          (l)     All of the written financial and other information relating to
                  the  business  and  affairs of the  Guarantor  supplied by the
                  Guarantor or any person on its behalf to Burdale in connection
                  with any of the  Documents  is,  as at the date to which it is
                  expressed  to  speak,  true,  complete  and  accurate  in  all
                  material  respects and the Guarantor is not aware of any facts
                  or  circumstances  that have not been disclosed to Burdale and
                  which would, if disclosed,  affect adversely the decision of a
                  person  considering  whether or not to provide  finance to the
                  Principal.

          (m)     The  Guarantor  shall not, by reason of its  execution of this
                  Deed,  become  obliged to create in favour of any person,  any
                  Encumbrance over any of its property, revenues or assets.

4.         PAYMENTS

4.1        All payments to be made by the  Guarantor  to Burdale  under this
           Deed shall
be:

           (a)    paid on the due date  for such  payment  in  freely  available
                  funds  and in the  currency  in which the  liabilities  of the
                  Principal,  in respect of which such  payments are made,  were
                  expressed to be payable;

           (b)    made without set-off or counterclaim; and

           (c)    made free and  clear of all and  without  deduction  for or on
                  account of any tax,  save to the extent that the  Guarantor is
                  compelled  by law to make such  payment  subject to any tax (a
                  "Required Tax")

4.2        The Guarantor will indemnify Burdale against any Required Tax imposed
           on any payment by the Guarantor under this Deed. If any such Required
           Tax (or any amount in respect of any  Required  Tax) must be deducted
           from any such payment or any other  deductions  must be made from any
           amounts paid by the Guarantor  under this Deed,  the Guarantor  shall
           pay to Burdale such additional  amounts as may be necessary to ensure
           that Burdale  receives a net amount equal to the full amount which it
           would have  received  had the  payment  not been made  subject to the
           Required Tax.

5.         CURRENCY OF ACCOUNT

           Moneys  received or  recovered  by Burdale  from the  Guarantor  in a
           currency  other than that in which the said sums are due and  payable
           from the  Principal  or under  Clause 1 shall be  converted  into the
           latter  currency  at the rate at which  Burdale,  acting  reasonably,
           would have sold the latter  currency for the former at 11 a.m. on the
           latest  day before  Burdale'  receipt or  recovery  on which  Burdale
           quoted generally a rate of exchange for such a sale.

6.         CONTINUING SECURITY

           The security  constituted by this Deed shall be a continuing security
           to Burdale in respect of each and every one of the  obligations  owed
           by the  Principal  to Burdale and shall not be (or be construed so as
           to be) discharged by any  intermediate  discharge or payment of or on
           account of the  obligations  of the  Principal  or any of them or any
           settlement  of accounts  between  Burdale and the Principal or anyone
           else other than any  settlement  or  discharge in full and finally by
           the Guarantor of the obligations of the Principal to Burdale.

7.         SET-OFF

           Burdale may at any time after demand has been made set-off or combine
           any account in its books in the name of the  Guarantor  (at  whatever
           branch  and in  whatever  currency  denominated)  with any other such
           account.

8.         NOTICES

8.1        Each communication to be made under this Deed shall be made in
           writing and shall be made by letter or facsimile.

8.2        Any  communication  or document to be made or delivered by one person
           to another  pursuant to this Deed shall (unless that other person has
           by five Business Days' written notice to the other specified  another
           address)  be made or  delivered  to that other  person at the address
           identified  with its signature below and shall be deemed to have been
           made  or  delivered,  when  received  (as  evidenced  by a  facsimile
           transmission  report,  in the  case  of any  communications  made  by
           facsimile) or (in the case of any communication  made by letter) when
           delivered to that address provided that any communication or document
           to be made or  delivered to Burdale  shall be  effective  only if the
           same is  expressly  marked for the  attention  of the  department  or
           officer  identified  with  Burdale's  signature  below (or such other
           department  or officer as Burdale shall from time to time specify for
           this purpose).

9.         GOVERNING LAW

           This Deed shall be  governed  by and  construed  in  accordance  with
           English law.

10.        JURISDICTION

10.1       For the benefit of Burdale,  the Guarantor  agrees that the courts of
           England have  jurisdiction  to settle any disputes in connection with
           this Deed and accordingly  submits to the jurisdiction of the English
           courts.

10.2       Without prejudice to any other mode of service, the Guarantor:

          (a)     irrevocably appoints the Principal (at its address for notices
                  as set  out in  the  facility  agreement  dated  today's  date
                  between the Principal and Burdale) as its agent for service of
                  process relating to any proceedings  before the English courts
                  in connection with this Deed;

          (b)     agrees that failure by a process agent to notify the Guarantor
                  of the process will not invalidate the proceedings  concerned;
                  and

          (c)     consents  to the  service  of  process  relating  to any  such
                  proceedings by prepaid posting of a copy of the process to its
                  address for the time being applying under Clause 8.2.

10.3       The Guarantor:

          (a)     waives   objection  to  the  English   courts  on  grounds  of
                  inconvenient  forum or  otherwise  as regards  proceedings  in
                  connection with this Deed; and

          (b)     agrees  that a  judgement  or  order  of an  English  court in
                  connection  with this Deed is conclusive and binding on it and
                  may  be  enforced  against  it in  the  courts  of  any  other
                  jurisdiction.

10.4       Nothing in this Clause 10 limits the right of Burdale to bring
           proceedings  against the Guarantor in  connection  with this Deed:

          (a)        in any other court of competent jurisdiction; or

          (b)        concurrently in more than one jurisdiction.

IN WITNESS of which this Deed has been duly  executed as a deed the day and year
first above



<PAGE>


EXECUTED as a deed by
THE CERPLEX GROUP, INC.

By:   /S/RICHARD ALSTON

Name:      Richard Alston

Title:     President and Chief Operating Officer

Address:             11 Pacifica Avenue
                                Suite 3000
                                Irvine
                                California 92618
                                USA

Facsimile No:
For the attention of:




Accepted and agreed:

BURDALE FINANCIAL LIMITED

By:


Address:             53 Queen Anne Street
                                London W1M 0HP

Facsimile No:                   0171 486 3513
For the attention of:           Company Secretary



                             DATED DECEMBER 14, 1999

                                 CERPLEX LIMITED

                                       and

                            BURDALE FINANCIAL LIMITED






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

                               FACILITY AGREEMENT

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


<PAGE>




                                                    CONTENTS

<TABLE>
<CAPTION>

<S>   <C>                                                                                                    <C>


1.    INTERPRETATION..........................................................................................1
2.    CONDITIONS PRECEDENT...................................................................................14
3.    THE FACILITY...........................................................................................14
4.    RESTRICTIONS ON UTILISATIONS...........................................................................15
5.    UTILISATION OF FACILITIES..............................................................................18
6.    REPAYMENT AND PREPAYMENT...............................................................................22
7.    INTEREST AND COMMISSION................................................................................25
8.    RECEIVABLES, STOCK AND EQUIPMENT.......................................................................26
9.    COLLECTION OF RECEIVABLES..............................................................................33
10.   PAYMENTS AND TAXES.....................................................................................35
11.   INCREASED COSTS........................................................................................37
12.   ILLEGALITY AND MONETARY UNION..........................................................................38
13.   GENERAL REPRESENTATIONS AND WARRANTIES.................................................................39
14.   GENERAL UNDERTAKINGS...................................................................................42
15.   EVENTS OF DEFAULT......................................................................................50
16.   COSTS, EXPENSES AND FEES...............................................................................54
17.   INDEMNITIES............................................................................................56
18.   EVIDENCE OF INDEBTEDNESS...............................................................................58
19.   NOTICES................................................................................................58
20.   WAIVER, REMEDIES CUMULATIVE............................................................................59
21.   INVALIDITY.............................................................................................60
22.   ASSIGNMENT AND PARTICIPATION...........................................................................60
23.   GOVERNING LAW AND JURISDICTION.........................................................................60
24.   GOODS AND DOCUMENTS....................................................................................60
25.   DISCLOSURE OF INFORMATION..............................................................................61
26.   COUNTERPARTS...........................................................................................61
SCHEDULE 1...................................................................................................62
SCHEDULE 2...................................................................................................65
SCHEDULE 3...................................................................................................72

SIGNATORIES..................................................................................................75

</TABLE>


<PAGE>



THIS AGREEMENT is dated                                  1999

BETWEEN:

(1)      CERPLEX  LIMITED  (Registered  in England and Wales No.  2953372)  (the
         "COMPANY"); and

(2)      BURDALE FINANCIAL LIMITED (Registered in England and Wales No. 2656007)
         ("BURDALE").

IT IS AGREED:

1.       INTERPRETATION

1.1      DEFINITIONS

         In this Agreement:

         "ACCOUNT  DEBTOR"  means  a  debtor  of the  Company  in  respect  of a
         Receivable.

         "ACCOUNT  BANKS" means each bank at which a Charged Account is held and
         which has been given and has  acknowledged  all notices required by the
         Debenture.

         "ACTUAL DAY OF PAYMENT" in relation to a Purchased Receivable means the
         date on which full payment in respect of that  Purchased  Receivable is
         made into the Blocked  Account by the  relevant  Account  Debtor or the
         Company.

         "ARTICLES" means the Articles of Association of the Company as in force
         at the date of this Agreement.

         "AVAILABILITY  LIMITS"  means the  Receivables  Limit,  the Total Stock
         Availability,  the L/C Limit,  the Forex  Limit and each other limit on
         Utilisations specified in Clause 4.

         "AVAILABILITY  PERIOD" means the period from the opening of business in
         London on the date of this Agreement until:

         (a)  when designated  "PURCHASE" or  "REVOLVING",  close of business in
              London on the date falling five  Business  Days prior to the Final
              Repayment Date;

         (b)  when  designated  "TERM",  close of business in London on the date
              five Business Days from the date of this Agreement;

         or, in each case, such later date as Burdale may agree.

         "AVAILABILITY  RESERVES"  means  such amounts as Burdale may, acting in
         good  faith,  from  time to time  establish  and  revise  in  order  to
         reflect:

         (a)  any events, conditions, or circumstances having a Material Adverse
              Effect; and/or

<PAGE>


         (b)  Burdale's  good faith belief that any report as to  Collateral  or
              financial  information  provided by or on behalf of the Company to
              Burdale is or may have been  incomplete,  inaccurate or misleading
              in any material respect; and/or

         (c)  any  circumstances  which Burdale  determines,  in good faith,  to
              constitute an Event of Default; and/or

         (d)  the full amount of the liabilities at such time which have a right
              imposed  to  provide  for  payment  ranking  or capable of ranking
              senior to or pari passu with the liabilities of the Obligors under
              the Finance Documents under local,  national or supranational law,
              regulation or directive including,  but not limited, to claims for
              debts due to the Inland Revenue, Customs and Excise, contributions
              to social  security,  remuneration  of  employees  or pension fund
              obligations; and/or

         (e)  an Availability Reserve of (pound)600,000 which shall be from time
              to time  applied by Burdale  (and the Company  hereby  irrevocably
              authorises  Burdale to make such  application)  in or towards  all
              payments  due from  Burdale  to First  Union  Corporation  under a
              letter of credit or other  guarantee which is to be issued or made
              available by First Union  Corporation on application in writing by
              the Company to Burdale.

         "BLOCKED  ACCOUNT" means the Company's  account with Barclays Bank plc,
         PO Box 544, 54 Lombard  Street,  London EC3V 9EX,  sort code  20-00-00,
         account number 70066036 (as the same may be redesignated, renumbered or
         renamed  from  time to  time),  or such  other  account  as  previously
         approved by Burdale.

         "BUSINESS  DAY"  means  any day not  being a  Saturday,  Sunday or Bank
         holiday when banks are open for business in London.

         "CASH  REQUEST"  means a request  for  Burdale to pay to the Company an
         amount of unpaid Purchase Price and/or the proceeds of a Revolving Loan
         in substantially the form set out in Schedule 2 Part II.

         "CHARGED ACCOUNTS" means the Blocked Account and the Other Accounts.

         "COLLATERAL"  means any of the assets and  undertaking of the Corporate
         Obligors charged to Burdale pursuant to the Debenture.

         "COMMISSION RATE" means the aggregate of LIBOR and 2% per annum.

         "CONSOLIDATED  TANGIBLE NET WORTH"  means the  aggregate of the amounts
         paid-up or credited as paid-up on the  Company's  issued share  capital
         and the amount of the consolidated  capital and revenue reserves of the
         Borrower  and its  Subsidiaries  all as shown by the balance  sheet and
         profit and loss accounts of the Borrower and its Subsidiaries contained
         in the most recent accounts delivered pursuant to Clause 14(a)(ii), but
         after:

         (a)  deducting any debit balance on such  consolidated  profit and loss
              account;

<PAGE>

         (b)  deducting any amount shown in such  consolidated  balance sheet in
              respect of goodwill and other intangible assets;

         (c)  deducting such part of the share capital or reserves as is, in the
              opinion  of  Burdale  (acting  reasonably),  attributable  to  any
              writing up of book values of any fixed assets;

         (d)  deducting  all  amounts  attributable  to  minority  interests  in
              Subsidiaries;

         (e)  excluding  any sums set aside for taxation and  deducting,  if not
              otherwise taken into account, an estimate (satisfactory to Burdale
              acting  reasonably) of the tax liability  which would arise on the
              sale of the immovable property of the Company and its Subsidiaries
              at its value as shown in such consolidated balance sheet;

         (f)  deducting any amounts  distributed  or proposed to be  distributed
              (other than to the Company or another  Subsidiary)  out of profits
              accrued  prior to the date of such  consolidated  balance sheet to
              the extent that such distribution is not provided for therein; and

         (g)  making such  adjustments  as may be  appropriate in the opinion of
              Burdale  (acting  reasonably)  to reflect any material  variations
              which  shall  have  occurred  since the date of such  consolidated
              balance sheet.

         "CORPORATE OBLIGOR" means each Obligor which is not a natural person.

         "DAILY RATE" means (pound)500 per person per day.

         "DEBENTURE"  means the  debenture  executed  or to be  executed  by the
         Company in favour of Burdale.

         "DEFAULT"  means any Event of  Default  and any  event  which  with the
         giving  of  notice  and/or  lapse of time  and/or  as a  result  of any
         Utilisation  and/or  determination of materiality  and/or fulfilment of
         any condition (or any  combination  of the foregoing) may constitute an
         Event of Default.

         "DEFAULT RATE" means the rate  determined by Burdale to be 3% above the
         Interest Rate from time to time.

         "DILUTION  RATE" means the average  monthly  value of credit  notes and
         non-cash  credits  issued by the Company as a percentage of the average
         monthly value of sales.

         "DOCUMENTS"  means any and all documents  which  represent or relate to
         any Goods and/or the carriage of and/or  possession of and/or ownership
         of and/or title to and/or insurance of and/or warehousing of and/or any
         other dealing in or with any Goods.

         "DOUBLE TAXATION TREATY" means any convention between the government of
         the United Kingdom and any other government for the avoidance of double
         taxation and the  prevention of fiscal evasion with respect to taxes on
         income and capital gains.

<PAGE>

         "ELIGIBLE  FINISHED  GOODS"  means  any  Finished  Goods  which are not
         Ineligible Stock.

         "ELIGIBLE RAW STOCK" means all Raw Stock which is not Ineligible Stock.

         "ELIGIBLE RECEIVABLES" means, at any time, any Receivables at such time
         which are  evidenced  by an  invoice  rendered  by the  Company  to the
         relevant Account Debtors and which are not Ineligible Receivables.

         "ELIGIBLE STOCK" means Eligible Finished Goods and Eligible Raw Stock.

         "END DATE" in  relation  to an L/C means the earlier of the expiry date
         of such L/C and the date on which the L/C is drawn in full.

         "ENCUMBRANCE"   means  any   mortgage   or  deed  of   trust,   pledge,
         hypothecation,  assignment, deposit arrangements,  lien, charge, claim,
         security interest,  easement or encumbrance or preference,  priority or
         other  security  agreement or  preferential  arrangement of any kind or
         nature whatsoever (including, without limitation, any agreement to sell
         or otherwise  dispose of any assets on terms whereby any such asset may
         be leased to or  reacquired  or  acquired  by any  Obligor or any title
         retention  agreement having  substantially  the same economic effect as
         any of the foregoing).

         "EQUIPMENT"  means all the  Company's  present  and  future  equipment,
         machinery,  computers and computer hardware and software (whether owned
         or  licensed),   vehicles,   tools,  furniture  and  fixtures  and  all
         attachments, accessories and property now or in future relating to them
         or used in connection with them and replacements and  substitutions for
         them wherever located.

         "EVENT OF DEFAULT" means any of the events specified in Clause 15.1.

         "EXCHANGE RATE" means the prevailing spot rate of exchange of such bank
         as Burdale may select for the  purpose,  at or around 11.00 a.m. on the
         date on which any  conversion  of  currency  is to be made  under  this
         Agreement.

         "FACILITIES" means the Property Loan Facility,  the Receivables Finance
         Facility and the Revolving Credit Facility.

         "FACILITY LIMIT" means (pound)4,000,000.

         "FINAL REPAYMENT DATE" means 28 February 2001.

         "FINANCE DOCUMENTS" means this Agreement,  the Debenture, the Guarantee
         and/or all other  agreements,  documents  and  instruments  at any time
         executed  and/or  delivered  by any  Obligor or the  Guarantor  (each a
         "FINANCE DOCUMENT").

         "FINANCIAL INDEBTEDNESS" includes:

         (a)  indebtedness  in respect of money borrowed or raised in any manner
              or extended under any facility;

<PAGE>

         (b)  any liability in respect of  instalments  under  conditional  sale
              agreements  or in  respect  of  the  deferred  purchase  price  of
              property  or  services  in respect of which such person is liable,
              contingently or otherwise, as obligor or otherwise;

         (c)  contingent   or   actual   reimbursement   and   counter-indemnity
              obligations   with  respect  to  letters  of  credit  and  similar
              instruments;

         (d)  obligations  under  leases  which  have  been  or  should  be,  in
              accordance with accounting  principles  generally  accepted in the
              United Kingdom, recorded as capital leases;

         (e)  any  liability  under  any  debenture,   bond,  note,  loan  stock
              commercial  paper or other  similar  debt  security  or under  any
              acceptance credit or note purchase facility;

         (f)  any net liability  under any agreement  relating to an interest or
              currency swap, or any other hedging or derivative agreement taking
              into account any permitted netting of obligations;

         (g)  obligations  and  liabilities  of others at any time secured by an
              Encumbrance over any property or asset of such person;

         (h)  liabilities under arrangements  entered into primarily as a method
              of raising  finance  but not shown as a  borrowing  on any balance
              sheet by reason of being contingent, conditional or otherwise; and

         (i)  (without  double  counting)  any  guarantee,  indemnity or similar
              assurance  against  financial loss in respect of the obligation of
              any person in respect of any  Financial  Indebtedness  of the kind
              described in paragraphs (a) to (h) above.

         "FINISHED  GOODS" means, at any time, any finished goods of the Company
         at such time which are  located in England and Wales (or  elsewhere  as
         Burdale may, in its sole discretion, specify to the Company).

         "FINISHED GOODS  AVAILABILITY"  means the Finished Goods  Percentage of
         the Net  Stock  Value  of  Eligible  Finished  Goods  as at the date of
         calculation.

         "FINISHED GOODS PERCENTAGE" means 0%.

         "FOREIGN  CURRENCY"  means any currency  other than  Sterling  which is
         freely available and transferable.

         "FOREX EXPOSURE" in relation to any unmatured Forex  Transaction  means
         the Forex Percentage of such transaction.

         "FOREX LIMIT" means (pound)nil.

         "FOREX PERCENTAGE" means:

<PAGE>

         (a) 10% in relation to Euro and United States Dollars; and

         (b) 20% in relation to all other currencies,

         or in each case,  such higher  percentage  determined by Burdale having
         regard  to  the  nature  of  the  currencies   involved  in  any  Forex
         Transaction.

         "FOREX  REQUEST"  means a request for a  Utilisation  of the  Revolving
         Credit  Facility  for  the  sale  or  purchase  of a  Foreign  Currency
         substantially in the form set out in Schedule 2 Part IV.

         "FOREX  TRANSACTION" means a foreign exchange  transaction entered into
         as a Utilisation of the Revolving Credit Facility.

         "GAAP" means accounting  principles,  standards and practices generally
         accepted in the United Kingdom as in effect from time to time.

         "GOODS" means all produce and goods which are the subject of a purchase
         by the Company and in respect of which any L/C has been issued.

         "GUARANTEE"  means the  guarantee  executed  or to be  executed  by the
         Guarantor  in favour  Burdale with  respect to the  obligations  of the
         Company to Burdale.

         "GUARANTOR" means The Cerplex Group, Inc., a company incorporated under
         the laws of Delaware, U.S.A.

         "ICTA" means the Income and Corporation Taxes Act 1988.

         "INELIGIBLE RECEIVABLES" means any Receivable:

         (a)  which  does not  arise  from the  actual  and bona  fide  sale and
              delivery of goods by the Company or  rendering  of services by the
              Company in the ordinary course of its business which  transactions
              are  completed  in  accordance   with  the  terms  and  provisions
              contained in any documents relating to such transactions;

         (b)  which  remains  fully or partly  unpaid after its Maturity Date or
              such longer period as may be agreed by Burdale;

         (c)  owing by a single Account Debtor if Receivables  representing  50%
              or more of the aggregate  balance owing by such Account  Debtor to
              the  Company  are  not  Eligible  Receivables  by  reason  of  the
              operation of paragraph (b) above;

         (d)  with respect to which the Account  Debtor is a director,  officer,
              employee, Subsidiary or affiliate of the Company;

         (e)  with  respect to which the  Account  Debtor has or has  asserted a
              counterclaim  or has a right of set  off,  to the  extent  of such
              counterclaim or set off;

         (f)  with  respect to which  Burdale  does not have a valid,  equitable
              assignment under the Finance Documents;

<PAGE>

         (g)  as to which  performance  has not been completed by the Company or
              as to which  all  goods  and  services  in  connection  with  such
              Receivable have not been delivered to or performed for the Account
              Debtor or which has not been invoiced or is not fully assignable;

         (h)  with  respect to which the  Account  Debtor is the  subject of any
              bankruptcy or insolvency  proceeding  in any  jurisdiction  or has
              made an  assignment  for the benefit of  creditors or whose assets
              have been conveyed to a receiver, administrator,  trustee or other
              insolvency official;

         (i)  with respect to which the Account  Debtor's  obligation to pay the
              Receivable is conditional upon the Account Debtor's approval or is
              otherwise subject to any repurchase obligation or right of return,
              as  with  sales  made  on  a   bill-and-hold,   guaranteed   sale,
              sale-and-return,   sale  on  approval   (except  with  respect  to
              Receivables in connection  with which Account Debtors are entitled
              to return  goods on the basis of the  quality  of those  goods) or
              consignment basis;

         (j)  with respect to which any of the  representations  and  warranties
              contained in Clause 8.4 proves to be incorrect in any respect;

         (k)  owed by an Account  Debtor  incorporated  or resident  outside the
              United  Kingdom,  unless such  Receivable  is subject to valid and
              enforceable  credit  insurance  payable  to  Burdale  issued by an
              insurer  on  terms  and in an  amount  acceptable  to  Burdale  as
              determined  by it in good faith and the aggregate  invoice  values
              owed by that relevant Account Debtor are within the insured limit;

         (l)  owed by an Account Debtor whose total indebtedness to the Company,
              as  determined  by the Company in good  faith,  exceeds any credit
              limit  set by  Burdale  from  time to time  with  respect  to that
              Account Debtor to the extent such Receivable  breaches that credit
              limit  provided  that any  reduction  in the credit  limit as to a
              particular  Account Debtor will not cause any Receivables owing by
              that  Account  Debtor  as of the  date  of such  reduction  not to
              qualify as Eligible Receivables;

         (m)  where there are  proceedings  or actions  which are  threatened or
              pending  against the Account Debtors with respect to such Accounts
              which  would  result in any  material  adverse  change in any such
              Account Debtor's financial condition;

         (n)  where there are facts,  events or  occurrences  which would impair
              the validity,  enforceability or collectability of that Receivable
              or of  reducing  the amount  payable or  delaying  payment of that
              Receivable.

         "INELIGIBLE  STOCK"  means,  at any time,  in relation to  respectively
         Finished Goods or Raw Stock, any Finished Goods or Raw Stock which:

<PAGE>

         (a)  are obsolete,  slow-moving, not in good condition or not currently
              usable  or  saleable  in the  ordinary  course  of  the  Company's
              business;

         (b)  are  held  at  third  party  premises  but  not  held  subject  to
              Warehouseman Association standard agreement;

         (c)  constitute  materials  over  which  Burdale  does not have a valid
              first ranking fixed or floating charge under the Debenture;

         (d)  constitute  Finished Goods, raw materials or unfinished goods with
              respect  to  which  any of the  warranties  in this  Agreement  in
              relation to Stock proves to be incorrect in any material respect;

         (e)  constitute   consumables   used  in  the  Company's   business  or
              constitutes packaging or shipping materials;

         (f)  constitute returned, damaged or defective materials;

         (g)  are held by the Company as consignee for a third party;

         (h)  are not the  property  of the  Company by virtue of  retention  of
              title or Romalpa provisions in favour of any person;

         (i)  are  spare  parts,   scrap  or  only  semi-finished  or  otherwise
              constitutes work-in-progress;

         (j)  are in transit  outside the Property or such other  property as is
              owned and controlled by the Company or any other Corporate Obligor
              except in cases where they are (i) in transit by the Company or by
              a courier on its behalf from one Property to another  Property and
              the aggregate  value of such Finished Goods or such Raw Stock does
              not at any time exceed the sum  of(pound)10,000 or (ii) in transit
              to the Company and Burdale has in its  possession all originals of
              the bills of lading or other  documents  of title with  respect to
              such  Finished  Goods or such Raw Stock and has  received all such
              agreements  as Burdale  requires in order to perfect first ranking
              fixed or  floating  security  in such  Finished  Goods or such Raw
              Stock and to obtain  possession of such Finished Goods or such Raw
              Stock from any third party having possession of the same; or

         (k)  are  determined in good faith by Burdale as being  unsuitable  for
              forming the basis of a lending  decision as a result of any change
              in  or  introduction  of  or  change  in  the   interpretation  or
              application of any law,  regulation,  treaty or official directive
              or official request having the force of law.

         "INITIAL  VALUATION"  means the  Valuation  of the  Mortgaged  Property
         carried out by a valuer appointed by Burdale prior to today's date.

         "INTEREST ADVANCE" is defined in Clause 10.2(f).

         "INTEREST RATE" means the aggregate of LIBOR and 2.5% per annum.

<PAGE>

         "L/CS"  means  letters  of  credit,   merchandise   purchase  or  other
         guarantees  which are from time to time  either (a) issued or opened by
         Burdale  for the  account of the  Company or (b) with  respect to which
         Burdale has agreed to indemnify  the issuer or guaranteed to the issuer
         the performance by the Company of its obligations to such issuer.

         "L/C EXPOSURE" in relation to any L/C means:

         (a)   if the  proposed  L/C is by way of a letter of credit and for the
               purpose of purchasing Eligible Stock:

         (i)   the face amount of the L/C; LESS

         (ii)  the  Raw  Stock  Percentage  or  the  Finished  Goods  Percentage
               (depending  on the  nature of the  goods)  TIMES the cost of such
               Eligible Stock for which such L/C was drawn; PLUS

         (iii) freight,  taxes,  duty and other amounts which Burdale  estimates
               must be paid in  connection  with such Stock upon arrival and for
               delivery to one of the  Company's  locations  for Eligible  Stock
               within the United Kingdom; and

         (b)   if the proposed  L/C is for any other  purpose an amount equal to
               100% of the face amount of such L/C and all other commitments and
               obligations made or incurred by Burdale with respect to such L/C.

         "L/C  LIMIT" means (pound)nil.

         "L/C REQUEST" means a request for a Utilisation of the Revolving Credit
         Facility  by way of the issue of an L/C in  substantially  the form set
         out in Schedule 2 Part III.

         "LIBOR" means:

         (a)   the thirty day LIBOR  sterling rate quoted on the first  Business
               Day of each  month in the  Financial  Times,  London  edition  as
               conclusively determined by Burdale; or

         (b)   (if for any reason the Financial Times,  London edition ceases or
               fails to quote such a rate) Burdale's cost of funds from whatever
               source it may reasonably request.

         "LOAN" means:

         (a)   when designated "PROPERTY", the principal amount of the borrowing
               under this  Agreement  from the Property Loan Facility as reduced
               by repayment or prepayment from time to time;

         (b)   when  designated  "REVOLVING",   the  principal  amount  of  each
               borrowing under this Agreement from the Revolving Credit Facility
               (including  all deemed  drawings of Revolving  Loans  pursuant to
               Clause 5.6) as reduced by  repayment or  prepayment  from time to
               time; and

<PAGE>

         (c)   without any such  designation,  the Property  Loan or a Revolving
               Loan as the context  requires,  and  "LOANS"  without any further
               designation  means some or all of the  Property  Loan  and/or the
               Revolving Loans as the context requires.

         "MATERIAL ADVERSE EFFECT" means an effect that results in or causes, or
         has a reasonable  likelihood  of  resulting  in or causing,  a material
         adverse change in any of:

         (a)   the  business,  performance,  operations  or  properties  of  the
               Corporate  Obligors  taken  either  individually  or as a  whole;
               and/or

         (b)   the legality, validity or enforceability of any Finance Document;
               and/or

         (c)   the perfection or priority of the Encumbrances granted to Burdale
               under the Finance Documents; and/or

         (d)   the ability of any Obligor to perform its respective  obligations
               under any of the Finance Documents; and/or

         (e)   the rights and remedies of Burdale under any Finance Document.

         "MATURITY  DATE" means in respect of any  Receivable  the  Business Day
        which is, or  immediately  succeeds the earlier of (i) the date which is
        60 past the due date for  payment  of the  Receivable  and (ii) the date
        which  is 90 days  after  the date of the  invoice  in  respect  of such
        Receivable.

         "MORTGAGED  PROPERTY"  means  any  Property  which is from time to time
        charged in favour of Burdale by way of a first legal mortgage.

         "NET STOCK  VALUE"  means the net value of Stock as  determined  by the
        Company in accordance  with its customary  practices and  procedures (as
        disclosed to Burdale prior to the date of this Agreement and as the same
        may be varied  from time to time with  Burdale's  written  consent)  and
        advised to Burdale from time to time.

         "OBLIGOR"  means the  Company  and any  other  person  (other  than the
        Guarantor)  who  guarantees  and/or  grants  security  for  any  of  the
        Company's indebtedness or other obligations to Burdale at any time.

         "OTHER  ACCOUNTS"  means the bank  accounts of the  Corporate  Obligors
        specified  as Other  Accounts  in the  Debenture  and/or such other bank
        accounts of the  Corporate  Obligors  with Account  Banks as Burdale may
        permit.

         "OUTSTANDING  PURCHASE  PRICE" means the aggregate from time to time of
        the  Purchase  Prices of  Eligible  Receivables  paid to the  Company in
        respect of which  Burdale has not  received  payment  from the  relevant
        Account Debtor or the Company.

         "PAYMENT ACCOUNT" means such account in the name of Burdale,  as may be
        notified to the Company by Burdale from time to time.

<PAGE>

         "PROPERTY" means the Corporate Obligors' freehold, leasehold and rented
        premises  and land  from  time to  time,  wherever  situated  and in any
        jurisdiction.

         "PROPERTY LOAN FACILITY" is defined in Clause 3.1.

         "PURCHASE COMMISSION" is defined in Clause 7.4.

         "PURCHASE DATE" in relation to a Purchased Receivable means the date of
        delivery  of a Purchase  Request  by the  Company  with  respect to such
        Purchased Receivable.

         "PURCHASE  PRICE"  means the  purchase  price to be paid by Burdale for
        Purchased  Receivables  being  80% of the face  value  of each  Eligible
        Receivable to be purchased under the Receivables  Finance  Facility less
        maximum  discounts,  credits and  allowances  of any nature which may be
        taken by or granted to any Account  Debtor or other person in connection
        with  such  Eligible   Receivable  (all  as  determined  by  Burdale  in
        accordance with Clause 5.1(c)).

         "PURCHASE REQUEST" means a Request for a Utilisation of the Receivables
        Finance Facility in substantially the form set out in Schedule 2 Part I.

         "PURCHASED  RECEIVABLE"  means a  Receivable  purchased or agreed to be
        purchased  by Burdale from the Company in  accordance  with the terms of
        this Agreement as evidenced by an invoice rendered by the Company to the
        relevant Account Debtor.

         "QUALIFYING LENDER" means:

         (a)   a bank as defined in Section 840 of ICTA which,  for the purposes
               of Section  349 of ICTA,  is within the charge to United  Kingdom
               corporation tax as regards any interest  received by it under the
               Finance  Documents,  but if that  section is amended or  repealed
               Burdale shall have power after consultation with the Company,  to
               amend this paragraph of this  definition in such manner as it may
               reasonably  determine to ensure that the new definition achieves,
               to  the  extent  possible,  the  same  purposes  as  the  current
               definition  (which amendments shall be binding on Burdale and the
               Company); or

         (b)   a bank,  financial  institution or other lender which is entitled
               to the benefit of a provision in a Double  Taxation Treaty giving
               exemption from United Kingdom taxation on interest which does not
               carry on  business  in the  United  Kingdom  through a  permanent
               establishment  with  which the  indebtedness  under  the  Finance
               Document in respect of which the interest is paid is  effectively
               connected.

         "RAW STOCK" means at any time any raw  materials of the Company at such
         time which are  located in England and Wales (or  elsewhere  as Burdale
         may, in its sole discretion, specify to the Company).

         "RAW  STOCK  AVAILABILITY"  means the Raw Stock  Percentage  of the Net
         Stock Value of Eligible Raw Stock as at the date of calculation.

<PAGE>

         "RAW STOCK PERCENTAGE" means 0%.

         "RECEIVABLE"  means,  at any time,  the  aggregate  present  and future
         obligations  of an Account  Debtor of the  Company  for the  payment of
         money to the Company at such time together  with all connected  rights,
         claims, deposits and payments.

         "RECEIVABLES FINANCE FACILITY" is defined in Clause 3.1.

         "RECEIVABLES  INFORMATION" means the information  regarding Receivables
         provided to Burdale pursuant to Clause 8.

         "RECEIVABLES LIMIT" means (pound)2,000,000.

         "RECEIVER" is defined in the Debenture.

         "REQUEST"  means a  request  substantially  in the  form set out in the
         relevant Part of Schedule 2 for a Utilisation of one of the Facilities.

         "REQUIRED DEDUCTION" is defined in Clause 10.2(f).

         "REVOLVING CREDIT FACILITY" is defined in Clause 3.1.

         "REVOLVING CREDIT LIMIT" means (pound)nil.

         "STERLING" and "(pound)"  means the lawful  currency for the time being
         of the United Kingdom.

         "STOCK" means the Company's stock and inventory at any time which,  for
         the avoidance of doubt,  includes Eligible Stock and any other finished
         goods, raw materials or unfinished goods.

         "SUBSIDIARY"  has the meaning  given to that term by Section 736 of the
         Companies Act 1985 and includes a "Subsidiary  Undertaking"  as defined
         in Section 258 of the Companies Act 1985 (inserted by Section 21 of the
         Companies Act 1989).

         "TAXES" includes all present and future income and other taxes, levies,
         assessments,  deductions,  charges and  withholdings of whatever nature
         together  with  interest,  additions  to tax,  penalties  and  fines in
         relation  to such  items  and "TAX" and  "TAXATION"  will be  construed
         accordingly.

         "TOTAL  STOCK  AVAILABILITY"  means  at  any  time  the  lesser  of (i)
         (pound)nil and (ii) the Raw Stock  Availability plus the Finished Goods
         Availability at such time.

         "UTILISATION"  means a utilisation  of a Facility  under this Agreement
         (with the  delivery  of a Purchase  Request and the payment of Purchase
         Price by  Burdale  pursuant  to a Cash  Request  constituting  separate
         Utilisations of the Receivables Finance Facility).

         "UTILISATION DATE" in relation to a Utilisation means the date on which
         such  Utilisation is made (being in relation to any  Utilisation of the
         Receivables  Finance  Facility,  both the

<PAGE>

         Purchase  Date and the date on which any payment of  Purchase  Price is
         made to the Company pursuant to a Cash Request).

         "VALUATION" means a valuation of the Mortgaged Property  (including the
         Initial  Valuation) carried out by a valuer appointed by Burdale on the
         basis of estimated restricted  realisation value as defined in the then
         current  Statements of Asset  Valuation and Practice and Guidance Notes
         issued by the Royal Institution of Chartered Surveyors.

         "VAT"  means  Value  Added Tax  imposed in the United  Kingdom  and any
         equivalent tax applicable in any European jurisdiction.

1.2      CONSTRUCTION

         (a)   In this  Agreement,  unless the  contrary  intention  appears,  a
               reference to:

               (i)    "ASSETS" includes properties, revenues and rights of every
                      description, both present and future;

               (ii)   an  "AUTHORISATION"  or a "CONSENT"  includes an approval,
                      authorisation,   consent,   exemption,   filing,  licence,
                      registration and resolution, in each case given or made in
                      writing;

               (iii)  financial  statements  or accounts  includes  the notes to
                      such statements or accounts;

               (iv)   a "MONTH" means a calendar month starting on any day;

               (v)    a   "REGULATION"   includes  any   directive,   guideline,
                      regulation,  request  or rule  (whether  or not having the
                      force of law) of any governmental agency, body, department
                      or other regulatory or self-regulatory authority;

               (vi)   an   enactment   (be  it  express  or  implied)   includes
                      references   to  any   amendment,   re-enactment,   and/or
                      legislation  subordinate  to  that  enactment  and/or  any
                      permission of whatever kind given under that enactment;

               (vii)  a Finance  Document or other  document  is a reference  to
                      that  Finance  Document  or  other  document  as  amended,
                      novated, supplemented or replaced (in whole or in part);

               (viii) a "PERSON" includes any individual,  company, corporation,
                      partnership,    firm,    joint    venture,    association,
                      organisation,  trust,  state or state agency (in each case
                      whether or not having separate legal personality);

               (ix)   any party or person  includes  any person  deriving  title
                      from it and any successor, transferee and assignee;

               (x)    a time of day is a reference to London time; and

               (xi)   Clauses and  Schedules are to the clauses of and schedules
                      to this Agreement.

<PAGE>

         (b)   Unless the contrary  intention  appears, a term used in any other
               Finance  Document  or in  any  notice  relating  to  any  Finance
               Document has the same meaning in that Finance  Document or notice
               as in this Agreement.

         (c)   The headings in this Agreement do not affect its interpretation.

         (d)   Save where the context requires otherwise,  words in the singular
               shall import the plural and vice-versa.

2.       CONDITIONS PRECEDENT

2.1      DOCUMENTARY CONDITIONS

         (a)   Subject to Clause (b) below,  the  obligations  of Burdale to the
               Company  under  this  Agreement  are  subject  to  the  condition
               precedent  that Burdale  shall have received all of the documents
               and  evidence  specified  in  Schedule 1 in a form and  substance
               satisfactory to it.

         (b)   The obligations of Burdale to the Company under the Property Loan
               Facility  are subject to the  further  condition  precedent  that
               Burdale  shall have  received all of the  documents  and evidence
               specified  in  Schedule  1  Part  II  in  a  form  and  substance
               satisfactory to it.

2.2      FURTHER CONDITIONS

         The obligations of Burdale in respect of any Utilisation are subject to
         the further conditions  precedent that both on the date of the relevant
         Request and the proposed Utilisation Date:

         (a)   the representations and warranties set out in Clauses 8 and 13 to
               be repeated on such dates are true and correct; and

         (b)   no Default has occurred and remains  outstanding  or would result
               from the making of such Utilisation.

3.       THE FACILITY

3.1      AVAILABLE FACILITIES

         Subject  to  the  terms  of  this  Agreement  and  in  reliance  on the
         representations  and  warranties  set out in Clauses 8 and 13,  Burdale
         agrees to make available to the Company the following facilities:

         (a)   a  Receivables  Finance  Facility  pursuant to which Burdale will
               from  time  to  time  during  the  Purchase  Availability  Period
               purchase  Receivables from the Company (the "RECEIVABLES  FINANCE
               FACILITY");

<PAGE>

         (b)   a revolving credit facility pursuant to which Burdale will during
               the Revolving Availability Period (i) make Revolving Loans to the
               Company up to the Total Stock Availability (ii) issue, or procure
               the issue of,  L/Cs for the  account of the Company and (iii) buy
               or sell  Foreign  Currency  spot and/or for  delivery at a future
               date  on   behalf  of  the   Company   (the   "REVOLVING   CREDIT
               FACILITY");and

         (c)   a term loan facility pursuant to which Burdale will make a single
               Property Loan denominated in Sterling to the Company of up to the
               lesser of 75% of the Initial Valuation of the Mortgaged  Property
               and  (pound)2,200,000  during the Term  Availability  Period (the
               "PROPERTY LOAN FACILITY").

3.2      PURPOSE

         The Company  will use the  Facilities  only for its general  operating,
         U.K. working capital and other proper corporate  purposes and always in
         a manner which is not inconsistent with the Finance Documents.  Without
         affecting  the  obligations  of the Company in any way,  Burdale is not
         obliged to monitor or verify the application of the Facilities.

4.       RESTRICTIONS ON UTILISATIONS

4.1      TERM LOAN

         The  Property  Loan  Facility  must be drawn down in full in one amount
         prior to the expiry of the Term Availability Period.

4.2      REVOLVING LOANS

         No Cash Request may be delivered  which would  involve the drawing of a
         Revolving  Loan  unless  at  the  time  of  delivery   either  (a)  the
         Receivables  Finance  Facility is or would be following the delivery of
         such Cash Request being utilised up to the Receivables Limit or (b) the
         Company  has no  Receivables  with  which to  utilise  the  Receivables
         Finance Facility.

4.3      LETTERS OF CREDIT

         No Request  may be  delivered  for an L/C to be issued  pursuant to the
         Revolving  Credit  Facility  unless  and until the form of L/C has been
         approved by Burdale,  the relevant issuer and the proposed  beneficiary
         of such L/C.

4.4      OVERALL LIMIT

         The aggregate amount of:

         (a) the Property Loan;

         (b) all Revolving Loans;

         (c) Outstanding Purchase Price;

<PAGE>

         (d) all L/C Exposures; and

         (e) all Forex Exposures,

         shall not at any time exceed the Facility Limit.

4.5      SPECIFIC LIMITS

         (a)   RECEIVABLES  FINANCE  FACILITY:  The  Outstanding  Purchase Price
               shall not at any time exceed the Receivables Limit.

         (b)   REVOLVING CREDIT FACILITY: The aggregate amount of:

               (i)   all Revolving Loans;

               (ii)  all L/C Exposures; and

               (iii) all Forex Exposures,

               shall not at any time exceed the Total Stock Availability at such
               time.

         (c)   L/C UTILISATIONS: The aggregate amount of all L/C Exposures shall
               not at any time exceed the L/C Limit.

         (d)   FOREIGN EXCHANGE UTILISATIONS:  The aggregate amount of all Forex
               Exposures shall not at any time exceed the Forex Limit.

         (e)   AVAILABILITY: The aggregate amount of:

               (i)    Outstanding Purchase Price;

               (ii)   all Revolving Loans;

               (iii)  all L/C Exposures; and

               (iv)   all Forex Exposures,

               shall not at any time exceed the sum of:

                      (1)   80% of the face  value of the  Eligible  Receivables
                            less maximum  discounts,  credits and  allowances of
                            any  nature  which may be taken by or granted to any
                            Account  Debtor  or any other  person in  connection
                            with the Eligible Receivables; PLUS

                      (2)   the Total Stock Availability; LESS

                      (3)   the amount of Availability  Reserves  established by
                            Burdale,

                      at such time.

<PAGE>

4.6      PROHIBITION

         No  Utilisation  may be made  by the  Company  which  would  cause  the
         provisions of this Clause 4 to be breached.

4.7      AVAILABILITY LIMITS

         Burdale will compute the  Availability  Limits from time to time and at
         such intervals as it may, at its sole discretion, choose and will, upon
         being  requested  by the Company in writing,  inform the Company of any
         change in any  Availability  Limit and the reason for any such  change.
         For the avoidance of doubt,  Burdale may, in its discretion,  from time
         to time, upon not less than five days prior notice to the Company:

         (a)   reduce the Purchase  Price to the extent that Burdale  determines
               in good faith that the Dilution Rate has increased;

         (b)   reduce the Total Stock  Availability  (or any component of it) to
               the extent that Burdale determines that:

               (i)    the  number of days of the  turnover  of the Stock for any
                      period has changed in any material respect; or

               (ii)   the  liquidation  value  of  the  Eligible  Stock,  or any
                      category of Eligible Stock, has decreased; or

               (iii)  the nature and quality of the Stock has deteriorated; and

         (c)   adjust any Availability Limit to take account of:

               (i)    seasonality  with  respect to Stock and patterns of sales;
                      or

               (ii)   any  reduction  in the Facility  Limit  pursuant to Clause
                      6.7.

         Any determination by Burdale of an Availability  Limit at any time will
         (save in the case of manifest  error) be conclusive  and binding on the
         Company  but  any  such  determination  may at any  time  at  Burdale's
         discretion  (upon Burdale giving written notice  simultaneously  to the
         Company)  be  amended,  qualified  or  superseded  by  a  further  such
         determination.

4.8      BURDALE'S RIGHTS NOT AFFECTED

         In the event that the aggregate amount of Loans,  Outstanding  Purchase
         Price,  L/C  Exposures  and/or  Forex  Exposures  exceeds  the  amounts
         available  under  the  lending  formulas,   the  relevant  Availability
         Limit(s) or the Facility  Limit,  as  applicable,  such event shall not
         limit,  waive  or  otherwise  affect  any  rights  or  Burdale  in that
         circumstance  or on any future  occasions and the Company  shall,  upon
         demand by Burdale,  which may be made at any time or from time to time,
         immediately  repay to Burdale the entire

<PAGE>

         amount of any such  excess(es)  for which  payment is demanded and such
         amount shall be applied by Burdale so as to reduce such excess(es).

4.9      COMPANY'S LOAN ACCOUNT(S)

         Burdale will maintain one or more loan  accounts,  receivable  accounts
         and  foreign  exchange  accounts on its books in which will be recorded
         (a) all Loans,  all Utilisations of the Receivables  Finance  Facility,
         all Utilisations of the Revolving Credit Facility and other liabilities
         of the Company  pursuant to the  Finance  Documents  and details of the
         Collateral,  (b) all  payments  made by or on behalf of the Company and
         (c) all other  appropriate  debits  and  credits  as  provided  in this
         Agreement,   including,   without  limitation,  fees,  charges,  costs,
         expenses and interest.  All entries in such account(s) shall be made in
         accordance with Burdale's customary practices as in effect from time to
         time.

4.10     STATEMENTS

         Burdale will render to the Company each month a statement setting forth
         the balance in the  Company's  loan account,  receivables  accounts and
         foreign  exchange  accounts  maintained  by  Burdale  for  the  Company
         pursuant to the  provisions  of this  Agreement,  including  principal,
         commission, interest, fees, costs and expenses. Each such statement may
         be subject  to  subsequent  adjustment  by  Burdale  but shall,  in the
         absence of manifest error or omission, be considered correct and deemed
         accepted  by the  Company  and will be  conclusively  binding  upon the
         Company as an account stated except to the extent that Burdale receives
         a written  notice from the  Company of any  specific  exception  of the
         Company within 30 days after the date such statement has been mailed by
         Burdale.  Until such times as Burdale  has  rendered  to the  Company a
         written  statement as provided above, the balance in the Company's loan
         accounts,  invoice discount accounts and foreign exchange accounts will
         be prima facie  evidence of the amounts due and owing to Burdale by the
         Company.

5.       UTILISATION OF FACILITIES

5.1      AVAILABILITY OF RECEIVABLES FINANCE FACILITY

         (a)   Subject to the terms of this  Agreement,  the Company shall offer
               to sell its  Receivables to Burdale by delivering to Burdale from
               time to time duly completed  Purchase Requests (together with all
               deeds  and  documents  referred  to in  such  Purchase  Request),
               delivery  of  which   shall   oblige  the  Company  to  sell  the
               Receivables  stated in such  Purchase  Request upon the terms and
               subject to the conditions of this Agreement.

         (b)   A  Purchase  Request  will not be  regarded  as having  been duly
               completed  unless  it is in  substantially  the  form  set out in
               Schedule 2 Part I.

         (c)   As  soon  as  reasonably  practicable  following  delivery  of  a
               Purchase Request,  Burdale shall determine the Purchase Price for
               the Receivables specified in such Purchase Request and will, upon
               being  requested  by the  Company,  advise  the  Company  of such
               determination.

<PAGE>

5.2      UTILISATION  OF  RECEIVABLES  FINANCE  FACILITY  AND  REVOLVING  CREDIT
         FACILITY

         (a)   Subject to the terms of this Agreement, the Company may from time
               to time request that Burdale pay sums to the Company of up to the
               aggregate of (a) the amount of any unpaid  Purchase Price and (b)
               the amount  available  for drawing by way of Revolving  Loan,  by
               delivering  a duly  completed  Cash  Request to Burdale not later
               than  11.00  a.m.  on the  proposed  Utilisation  Date  for  such
               payment.

         (b)   A Cash Request will not be regarded as having been duly completed
               unless it is in substantially the form set out in Schedule 2 Part
               II and, in particular, specifies:

               (i)    the  proposed  Utilisation  Date,  being  a  Business  Day
                      falling during the Purchase Availability Period and/or the
                      Revolving Availability Period (as the case may be);

               (ii)   the amount of the sum to be paid by Burdale  which must be
                      less than or equal to the  aggregate  of  unpaid  Purchase
                      Price  and the  amount  available  for  drawing  by way of
                      Revolving Loan; and

               (iii)  if not already  notified  to  Burdale,  the details of the
                      Other  Account into which the payment is to be made on the
                      Utilisation Date.

         (c)   Payments  made by Burdale  pursuant  to a Cash  Request  shall be
               deemed to be first  payments of any unpaid  Purchase Price to the
               full extent of such  unpaid  Purchase  Price and  second,  to the
               extent of any surplus, to be the drawing of a Revolving Loan.

         (d)   Burdale's  obligation to pay the Purchase Price of any Receivable
               (or  any  unpaid  portion  of it as the  case  may be)  shall  be
               terminated  on the  earlier of the Actual Day of Payment  and the
               Maturity Date of such Receivable.

5.3      L/C UTILISATIONS

         (a)   Subject to the terms of this  Agreement,  the Company may request
               the issue of an L/C by delivering a duly completed L/C Request to
               Burdale  not later  than  11.00 a.m.  at least one  Business  Day
               before the proposed Utilisation Date for that L/C.

         (b)   An L/C Request will not be regarded as having been duly completed
               unless it is  substantially  in the form  attached  in Schedule 2
               Part III and, in particular, specifies:

               (i)    the  proposed  Utilisation  Date,  being  a  Business  Day
                      falling during the Revolving Availability Period;

               (ii)   the amount of the L/C required,  the L/C Exposure of which
                      must be  equal  to or  less  than  the  undrawn/unutilised
                      amount of the  Revolving  Credit  Facility  and within the
                      relevant   Availability   Limits   as  at   the   proposed
                      Utilisation Date;

<PAGE>

               (iii)  if not already  notified  to  Burdale,  the details of the
                      beneficiary, payee or addressee of such L/C.

5.4      GENERAL PROVISIONS REGARDING L/CS

         (a)   Nothing in this  Agreement  shall be deemed or construed to grant
               the  Company  any  right or  authority  to pledge  the  credit of
               Burdale in any manner.  Burdale  shall have no  liability  of any
               kind with  respect to any L/C  provided  by an issuer  other than
               Burdale  unless  Burdale has duly  executed and delivered to such
               issuer the  application  or a  guarantee  or  indemnification  in
               writing with  respect to such L/C. The Company  shall be bound by
               an  interpretation  made in good faith by  Burdale,  or any other
               issuer or  correspondent  under or in connection  with any L/C or
               any  documents,  drafts or  acceptances  in  relation to any L/C,
               notwithstanding that such interpretation may be inconsistent with
               any instructions of the Company.  Burdale shall have the sole and
               exclusive right and authority to, and the Company shall not:

               (i)    at any time an Event of Default exists or has occurred and
                      is continuing:

                      (1)   approve or resolve any  questions of  non-compliance
                            of documents;

                      (2)   give any  instructions as to acceptance or rejection
                            of any documents or goods; or

                      (3)   execute any and all  applications  for  steamship or
                            airway  guarantees,  indemnities or delivery  orders
                            and at all times;

               (ii)   at any time:

                      (1)   grant any  extensions  of the  maturity  of, time of
                            payment for, or time of presentation of, any drafts,
                            acceptances, or documents; and

                      (2)   agree  to  any  amendments,   renewals,  extensions,
                            modifications,  changes or  cancellations  of any of
                            the terms or conditions of any of the  applications,
                            L/Cs,  or  documents,   drafts  or   acceptances  in
                            relation  to  any  L/C  or  any  letters  of  credit
                            included  in the  Collateral.  Burdale may take such
                            actions  either in its own name or in the  Company's
                            name.

         (b)   Any rights, remedies, duties or obligations granted or undertaken
               by the Company to any issuer or  correspondent in any application
               for any L/C,  or any other  agreement  in favour of any issuer or
               correspondence  relating to any L/C, shall be deemed to have been
               granted or  undertaken  by the Company to Burdale.  Any duties or
               obligations undertaken by Burdale to any issuer or correspondence
               in any application for any L/C, or any other agreement by Burdale
               in favour of any issuer or  correspondence  relating  to any L/C,
               shall be deemed to have been undertaken by the Company to Burdale
               and to apply in all respects to the Company.

<PAGE>

         (c)   None of  Burdale,  any L/C  issuer  (or any of  their  respective
               correspondents) or any advising,  negotiating or paying bank with
               respect to any L/C shall be responsible in any way for:

               (i)    the performance by any  beneficiary  under any L/C of that
                      beneficiary's obligations to the Company; or

               (ii)   the form, sufficiency, correctness, genuineness, authority
                      of any person signing or the legal effect of any documents
                      called for under any L/C if such documents appear on their
                      face to be in order.

5.5      FOREX UTILISATIONS

         (a)   Subject to the terms of this Agreement, the Company may request a
               Utilisation of the Revolving  Credit  Facility by way of the sale
               or purchase of Foreign  Currency by  delivering a duly  completed
               Forex  Request to Burdale not later than 11.00 a.m. at least five
               Business  Days before the  proposed  date of the contract for the
               sale or purchase of Foreign Currency.

         (b)   A  Forex  Request  will  not be  regarded  as  having  been  duly
               completed  unless  it is in  substantially  the  form  set out in
               Schedule 2 Part IV and, in particular, specifies:

               (i)    the  proposed  date of effect of the sale or  purchase  of
                      Foreign  Currency  being a Business Day falling during the
                      Revolving Availability Period; and

               (ii)   the  value of the  contract  for the sale or  purchase  of
                      Foreign   Currency   required  and  the  Foreign  Currency
                      required to be purchased which must be such that the Forex
                      Exposure with respect to such  Utilisation when aggregated
                      with all other  Forex  Exposures  is equal to or less than
                      the Forex Limit as at the proposed  Utilisation  Date and,
                      the value of the  transaction  must be in a minimum amount
                      of  (pound)10,000   or  a  higher  integral   multiple  of
                      (pound)5,000  or in such other  amount as  Burdale  may in
                      writing  agree as  calculated  at the Exchange Rate on the
                      date or calculation.

5.6      DEEMED LOANS

         All payments made by Burdale:

         (a)   in  accordance  with  the  terms of any L/C or any  guarantee  or
               indemnity  given by Burdale to the issuer of any L/C (as the case
               may be); and

         (b)   on the maturity of any Forex Transaction,

         shall be deemed to be Revolving Loans to the Company in an amount equal
         to such payment,  drawn down on the date of such payment and subject to
         the  provisions  of this  Agreement  with  respect to  Revolving  Loans
         (including, without limitation, as to interest and repayment).

<PAGE>

5.7      TERM LOAN

         (a)   Subject to the terms of this  Agreement,  the Company may request
               that  the  Property  Loan  be  made  to it by  delivering  a duly
               completed  Request  to Burdale  not later than 11.00 a.m.  on the
               proposed Utilisation Date of such Loan.

         (b)   A Request  for the  Property  Loan will not be regarded as having
               been duly completed  unless it is in  substantially  the form set
               out in Schedule 2 Part V and, in particular, specifies:

               (i)    the  proposed  Utilisation  Date,  being  a  Business  Day
                      falling during the Term Availability Period;

               (ii)   the amount of the Loan which must be equal to or less than
                      the  undrawn  amount of the  Property  Loan  Facility  and
                      within the relevant Availability Limits as at the proposed
                      Utilisation Date;

               (iii)  if not already  notified  to  Burdale,  the details of the
                      Other  Account  into which the proceeds of the Loan are to
                      be paid on the Utilisation Date.

6.       REPAYMENT AND PREPAYMENT

6.1      RECEIVABLES FINANCE FACILITY

         (a)   If in relation to a Purchased  Receivable  Burdale  determines on
               the Maturity Date in respect of such Purchased Receivable that it
               has not  received  payment in  accordance  with Clause 9.1 of the
               full amount of such Purchased  Receivable,  the Company shall, on
               demand  by  Burdale  pay  to  Burdale  an  amount  equal  to  the
               Outstanding Purchase Price of such Purchased Receivable for which
               payment has not been received  PROVIDED THAT this provision shall
               not restrict (nor oblige)  Burdale in any way in or from pursuing
               and  obtaining  payment in respect of such  Purchased  Receivable
               from the Account  Debtors or otherwise  (which  payment  shall be
               made into the Blocked Account) and the Company undertakes that it
               will do all such reasonable acts or things necessary or desirable
               to help Burdale in pursuing and obtaining such payment.

         (b)   Burdale shall be entitled to deduct from payments made by Account
               Debtors and/or the Company into the Blocked Account in respect of
               Purchased  Receivables  the then  Outstanding  Purchase  Price in
               respect of such Purchased  Receivables and the balance  remaining
               after such deduction  shall be applied in accordance  with Clause
               6.2.

6.2      OTHER UTILISATIONS

         Subject as  provided  below all  amounts  standing to the credit of the
         Blocked Account from time to time following the deductions  referred to
         in Clause 6.1(b) shall be applied as follows:

<PAGE>

         (a)   FIRST in repayment  of the  outstanding  principal  amount of any
               Revolving Loans;

         (b)   SECOND in or towards  satisfaction of any amount of principal due
               to be made pursuant to Clauses 6.5 or 6.6;

         (c)   THIRD in payment  of any fees,  costs and  expenses  due from the
               Company to Burdale under the Finance Documents;

         (d)   FOURTH in payment of (i) all amounts of interest due on the Loans
               (including  any deemed  Revolving  Loans  pursuant to Clause 5.6)
               (ii) all Interest Advances and (iii) all Purchase  Commission (or
               in making  provision for Purchase  Commission which will fall due
               for  payment on the last  Business  Day of the  current  calendar
               month);

         (e)   FIFTH in or towards  satisfaction of any other payment obligation
               of the Company under the Finance Documents; and

         (f)   SIXTH to the Company by way of payment into such Other Account as
               the Company may specify to Burdale in writing from time to time.

         Notwithstanding  the above, at all times following the occurrence of an
         Event of Default and whilst the same is continuing, amounts standing to
         the  credit of the  Blocked  Account  shall be  applied  to such of the
         liabilities  of the  Company  under the Finance  Documents  and in such
         order as Burdale may in its absolute discretion determine.

6.3      REUTILISATION

         (a)   RECEIVABLES  FINANCE  FACILITY:  Subject  to the  terms  of  this
               Agreement,  all amounts of Outstanding  Purchase Price  recovered
               and paid to Burdale, may, subject to the terms of this Agreement,
               be  reutilised  as  Utilisations   of  the  Receivables   Finance
               Facility.

         (b)   REVOLVING  CREDIT   FACILITY:   Subject  to  the  terms  of  this
               Agreement,  all Revolving Loans repaid and all amounts  recovered
               and paid to Burdale in relation  to L/Cs and Forex  Transactions,
               may,  subject  to the  terms of this  Agreement,  be  redrawn  or
               reutilised as Utilisations of the Revolving Credit Facility.

6.4      PREPAYMENT - REVOLVING CREDIT/RECEIVABLES FINANCE

         If at any time the  outstanding  Utilisations or any part of them cause
         any Availability Limit to be exceeded then the Company will immediately
         repay such amount of the Revolving  Loans together with cash collateral
         in  respect  of  Outstanding   Purchase  Price  and/or  any  contingent
         obligation of Burdale in relation to any L/C or other  Utilisation,  by
         payment  into  the  Payment  Account  together  with  interest  on  the
         Revolving Loans, to the extent required to ensure  compliance with that
         Availability  Limit and, until such time as that Availability  Limit is
         no  longer   breached,   no  further   Utilisations  may  be  requested
         (including,  for the avoidance of doubt, pursuant to a Cash Request) or
         will, at Burdale's option, be made or issued.

<PAGE>

6.5      REPAYMENT OF TERM LOAN

         Subject to Clause 6.6,  the Company  shall repay the  Property  Loan in
         full  by  equal  monthly  instalments  on  the  basis  of  a  48  month
         amortisation on the first day of each month commencing on the first day
         of the month following  drawdown of the Property Loan and shall pay the
         then outstanding Property Loan in full on the Final Repayment Date.

6.6      PREPAYMENT - TERM LOAN

         (a)   PROPERTY  LOAN:  The Company  shall ensure that the Property Loan
               shall at all times be less than or equal to 75% of the  estimated
               restricted   realisation  value  of  the  Mortgaged  Property  as
               determined in accordance with the then most recent  Valuation and
               shall from time to time on demand by Burdale  prepay  such amount
               of the Property Loan as may be required to ensure compliance with
               this Clause 6.6(a).

         (b)   REDUCTIONS:  Any prepayment of the Property Loan shall be applied
               against  the  repayment  instalments  specified  in Clause 6.5 in
               reverse order of maturity.

6.7      REDUCTION OF FACILITY LIMIT

         At the  request of the  Company  by giving  not less than ten  Business
         Day's prior written notice to Burdale, the Facility Limit may from time
         to time be reduced  provided that on or before the  effective  date for
         such reduction the Company shall pay to Burdale:

         (a)   such amount as may be necessary in prepayment of the Loans and/or
               as  cash  collateral  for   Outstanding   Purchase  Price  and/or
               Burdale's   contingent   obligations  under  any  issued  L/C  or
               unmatured Forex Transaction to ensure that the Company remains in
               compliance  with the  Availability  Limits (as  adjusted  to take
               account of such  reduction  in the  Facility  Limit  pursuant  to
               Clause 4.7); and

         (b)   (subject to paragraph (c) below) a fee  calculated by applying to
               the amount of the reduction the applicable  percentage set out in
               column (2) below:

<TABLE>
<CAPTION>

                                       (1)                                             (2)

                                DATE OF REDUCTION                             APPLICABLE PERCENTAGE
<S>                                                                          <C>

               On or  before  the  first  anniversary  of the                       2%
               first Utilisation Date

               After the first  but on or before  the  second                      1.5%
               anniversary of the first Utilisation Date

</TABLE>

         (c)   in the event that the Company  prepays the Property  Loan in full
               on or before 30 June 2000,  the  Company may (at the same time as
               it makes such  prepayment)  request  that the  Facility  Limit be
               reduced by an amount  not  exceeding  the amount

<PAGE>

               of the Property Loan Facility without  incurring the fee referred
               to in paragraph (b) above with respect to such reduction.

         Any exercise by Burdale of its rights under Clause  15.2(b) and/or 15.3
         and/or the operation of Clause 12.1 shall be deemed for the purposes of
         paragraph  (b)  above to be a  reduction  in the  Facility  Limit in an
         amount equal to the amount of the Facility or Facilities so cancelled.

6.8      FINAL REPAYMENT

         The Company will, on the Final  Repayment  Date, pay to Burdale in full
         all  outstanding  and unpaid  liabilities  under the Finance  Documents
         (whether  by way  of  principal,  interest,  commission,  fees,  costs,
         expenses  or  otherwise)  and shall pay to  Burdale  such  amount as is
         necessary  to provide full cash  collateral  for  Outstanding  Purchase
         Price and any contingent  obligations which Burdale may have in respect
         of any L/C, Forex  Transaction or other outstanding  Utilisation.  Such
         payment  shall be  denominated  in Sterling and will be made by wire or
         other automatic transfer to the Payment Account. If the amounts so paid
         are received in the Payment  Account  later than 1.00 p.m. on the Final
         Repayment  Date then the Company  will pay  interest on such amounts to
         Burdale at the Default Rate until payment has been made in full.

7.       INTEREST AND COMMISSION

7.1      INTEREST

         (a)   The  Company  will  pay  Burdale  interest  on  each  Loan at the
               Interest Rate.

         (b)   Except as otherwise provided in this Agreement,  accrued interest
               on each Loan  shall be paid by the  Company in arrear on the last
               Business Day of each month and on the Final  Repayment  Date. All
               interest accruing on or after the date of any Event of Default or
               the Final Repayment Date shall be payable on demand.

         (c)   Interest  will be  calculated  on the basis of a 365 day year and
               actual days elapsed and will accrue and be  calculated on a daily
               basis.

7.2      INTEREST ON EXPOSURES

         (a)   The Company  will pay to Burdale an amount  equal to the Interest
               Rate applied to:

               (i)    the  L/C Exposure of each L/C from the date of issue until
                      its End Date; and

               (ii)   the Forex Exposure of each unmatured Forex Transaction.

         (b)   Amounts  accrued in accordance  with paragraph (a) above shall be
               paid by the  Company in arrear on the last  Business  Day of each
               month and:

               (i)    the End Date of the relevant L/C; or

<PAGE>

               (ii)   the maturity date of the relevant Forex Transaction,

               as the case may be.

         (c)   Amounts  payable by the Company under paragraph (a) above will be
               calculated on the basis of a 365 day year and actual days elapsed
               and will accrue and be calculated on a daily basis.

7.3      DEFAULT INTEREST

         (a)   Upon the occurrence of an Event of Default and whilst the same is
               continuing unremedied or unwaived,  all amounts outstanding under
               this  Agreement  shall  bear  interest  (both  before  and  after
               judgment) at the Default Rate.

         (b)   Interest at the  Default  Rate will be  compounded  at the end of
               each  period  designated  by Burdale  and will be  determined  by
               Burdale on the first Business Day of each such period.

7.4      PURCHASE COMMISSION

         The  Company  shall  pay to  Burdale  commission  in  respect  of  each
         Purchased  Receivable  at a  rate  equivalent  to the  Commission  Rate
         applied to the Outstanding  Purchase Price for such Receivable from the
         date on which Burdale paid such  Purchase  Price to the Company down to
         the Actual Date of Payment (the "PURCHASE  COMMISSION").  Burdale shall
         calculate the Purchase Commission on a daily basis and it shall be paid
         by the  Company  monthly in arrears  on the last  Business  Day of each
         month.

8.       RECEIVABLES, STOCK AND EQUIPMENT

8.1      DETERMINATION

         Any reasonable  determination by Burdale in good faith of the value or,
         as the  case  may be,  the  face  amount  of any  Receivable  or  other
         Collateral  at any time will  (save in the case of  manifest  error) be
         conclusive and binding on the Company but any such determination may at
         any  time  and  at  Burdale's  discretion  be  amended,   qualified  or
         superseded by a further such determination.

8.2      REPORTING REGARDING RECEIVABLES AND STOCK

         The Company will provide Burdale with the following  documents with all
         amounts  expressed in Sterling and otherwise in a form  satisfactory to
         Burdale:

         (a)   on a daily  basis with a  schedule  of  Receivables,  collections
               received  and credits  issued  and, at any time when  Burdale has
               made  available any amount or financial  accommodation  under the
               Revolving Credit Facility, on a monthly basis with a stock report
               substantially  in the form set out in Schedule 3 Part II together
               with such further  information  regarding  Receivables as Burdale
               may reasonably request;

<PAGE>

         (b)   as soon as practicable and in any event within 15 days of the end
               of each  month  or more  frequently  as  Burdale  may  reasonably
               request:

               (i)    ageings of creditors and  Receivables  with details of all
                      dated invoices; and

               (ii)   at any time when Burdale has made  available any amount or
                      financial   accommodation   under  the  Revolving   Credit
                      Facility, full details of all Stock by category,  location
                      and supplier; and

               (iii)  an analysis of preferential creditors in substantially the
                      form set out in Schedule 3 Part III;

               all in a format to be agreed with Burdale (acting reasonably).

         (c)   promptly from time to time as Burdale may reasonably request:

               (i)    at any time when Burdale has made  available any amount or
                      financial   accommodation   under  the  Revolving   Credit
                      Facility,   copies  of  shipping  and  delivery  documents
                      relating to Stock and Equipment;

               (ii)   at any time when Burdale has made  available any amount or
                      financial   accommodation   under  the  Revolving   Credit
                      Facility, copies of purchase orders, invoices and delivery
                      documents  relating to Stock and  Equipment and ageings of
                      all Receivables paid to the Company, on a monthly basis by
                      invoice date;

               (iii)  full  details  of all  Account  Debtors  (including  their
                      addresses) together with copies of customer statements and
                      credit notes, remittance advices, collection schedules and
                      reports and copies of deposit  slips and all monthly  bank
                      statements  of  the  Company  and  its   Subsidiaries   or
                      statements for such other period as Burdale may require;

               (iv)   such other reports regarding the Collateral as Burdale may
                      reasonably request from time to time;

         (d)   on a daily basis, details of any Receivables which have become or
               are purported to be, by the relevant Account Debtor or otherwise,
               subject  to  any   prohibitions   or  restriction  on  charge  or
               assignment; and

         (e)   immediately  upon  becoming  aware of the  same,  details  of any
               creditor of the Company whose ordinary terms of business  include
               title  retention  provisions  which are not already  specified in
               Schedule 3 Part I.

8.3      REPORTING REGARDING ACCOUNT DEBTORS

         (a)   NOTIFICATION: The Company will notify Burdale promptly of:

               (i)    any material delay in the Company's  performance of any of
                      its  obligations to any Account Debtor or the assertion of
                      any  claims,  offsets,  defences or

<PAGE>

                      counterclaims  by  any  Account  Debtor,  or any  material
                      disputes  with  Account  Debtors,   or  any    settlement,
                      adjustment or compromise of any such matter;

               (ii)   all  material  adverse  information  known to the  Company
                      relating to the financial condition of any Account Debtor;
                      and

               (iii)  any  event  or   circumstance   which,  to  the  Company's
                      knowledge,  would  cause  Burdale  to  consider  any  then
                      existing  Receivables as no longer  constituting  Eligible
                      Receivables.

         (b)   DISPUTES  AND  SETTLEMENTS  WITH  ACCOUNT  DEBTORS:   No  credit,
               discount,  allowance or  extension  or  agreement  for any of the
               foregoing will be granted to any Account Debtor without Burdale's
               consent,  except in the ordinary course of the Company's business
               in accordance with proper practices and policies  operated by the
               Company prior to the date of this Agreement. At any time while an
               Event of Default is  outstanding,  Burdale  will,  at its option,
               have the  exclusive  right to settle,  adjust or  compromise  any
               claim,  offset,  counterclaim  or dispute with any Account Debtor
               and to grant any credits,  discounts or allowances in relation to
               such matters.

         (c)   RETURN OF STOCK:  The Company will promptly report to Burdale any
               return of Stock by an Account Debtor where that Stock has a value
               in  excess  of   (pound)50,000.   At  any  time  that  any  Stock
               (irrespective   of  its   value)  is   returned,   reclaimed   or
               repossessed,  the related Receivable will be deemed an Ineligible
               Receivable. In the event any Account Debtor returns Stock when an
               Event of Default  has  occurred  and is  continuing,  the Company
               will, upon Burdale's request:

               (i)    hold the returned Stock on trust for Burdale;

               (ii)   segregate  all  returned  Stock  from  all  of  its  other
                      property;

               (iii)  dispose  of  the  returned   Stock  solely   according  to
                      Burdale's instructions; and

               (iv)   not  issue  any  credits,  discounts  or  allowances  with
                      respect to such  returned  stock without  Burdale's  prior
                      written consent.

8.4      REPRESENTATIONS AND UNDERTAKINGS AS TO RECEIVABLES

         With respect to each Receivable, the Company represents and warrants to
         Burdale that and undertakes to ensure that at all times:

         (a)   the amounts shown on any invoice  delivered to Burdale and in any
               Receivables   Information  delivered  to  Burdale  are  true  and
               complete;

         (b)   no payments have been or will be made on such  Receivable  except
               payments collected by the Company and immediately  transmitted or
               delivered to Burdale or  elsewhere  pursuant to the terms of this
               Agreement;

<PAGE>

         (c)   no credit, discount,  allowance or extension or agreement for any
               of the foregoing  will be granted to any Account Debtor except as
               reported to and agreed by Burdale except for credits,  discounts,
               allowances or extensions  made or given in the ordinary course of
               the Company's  business in accordance  with its proper  practices
               and  policies  operated  prior to today's  date as  disclosed  to
               Burdale in writing;

         (d)   to the best of the  Company's  knowledge,  there are no set-offs,
               deductions,  defences,  counterclaims  or  disputes  existing  or
               asserted  with respect to such  Receivable  except as reported to
               and agreed by Burdale;

         (e)   none of the transactions giving rise to any Receivable breach any
               applicable  law or regulation and all  documentation  relating to
               such  Receivable is legally  enforceable  in accordance  with its
               terms;

         (f)   each  Receivable is genuine,  is and will be in all respects what
               it purports to be, and is not the subject of a court judgment;

         (g)   each Receivable represents  undisputed,  bona fide transaction(s)
               completed in accordance  with the terms and provisions  contained
               in any  documents  delivered  to  Burdale  with  respect  to such
               Receivable;

         (h)   the amounts shown on the relevant  Receivables  Information,  the
               Company's books and records and all invoices and statements which
               may be delivered to Burdale with respect thereto are actually and
               absolutely   owing  to  the  Company  and  are  not  in  any  way
               contingent;

         (i)   to the  best of the  Company's  knowledge,  there  are no  facts,
               events or  occurrences  which in any way impair the  validity  or
               enforceability  of any  such  Receivable  or tend to  reduce  the
               amount  payable  in respect  of such  Receivable  as shown on the
               relevant Receivables Information, the Company's books and records
               and all invoices and statements delivered to Burdale with respect
               to such Receivable;

         (j)   to the best of the Company's knowledge,  all Account Debtors have
               the capacity to contract and are solvent;

         (k)   the  services  furnished  and/or  goods sold  giving rise to each
               Receivable  are not  subject to any  Encumbrance  (except  for an
               Encumbrance which is permitted by Clause 14(p)); and

         (l)   to the best of the Company's knowledge,  there are no proceedings
               or actions which are  threatened  or pending  against any Account
               Debtor which might reasonably be expected to result in a material
               adverse change in such Account Debtor's financial condition.

8.5      VERIFICATION

         Burdale  will  have the  right  from  time to time,  in the name of any
         nominee, to verify the validity, amount or any other matter relating to
         any Receivable or other Collateral,  by mail,  telephone,  facsimile or
         otherwise.

<PAGE>

8.6      RIGHTS AFTER AN EVENT OF DEFAULT

         (a)   DEALING WITH COLLATERAL AND RECEIVABLES: Burdale may, at any time
               that a  Default  has  occurred  and  is  continuing  and  without
               prejudice  to any of its rights  under  Clause 15.2 or  otherwise
               under this Agreement or any other Finance  Document  exercise all
               its rights then exercisable pursuant to the Debenture, including,
               without limitation:

               (i)    extend  the time of  payment  of,  compromise,  settle  or
                      adjust  for  cash,   credit,   return  of  merchandise  or
                      otherwise,  and upon any terms or conditions,  any and all
                      Receivables   or  other   obligations   included   in  the
                      Collateral  and thereby  discharge  or release any Account
                      Debtor or any other party or parties in any way liable for
                      payment of any  Receivable  without  affecting  any of the
                      Receivables, demand or enforce payment of any Receivables,
                      but  without  any duty to do so, and  Burdale  will not be
                      liable  for its  failure  to  enforce  the  payment of any
                      Receivable  nor  for  the  negligence  of  its  agents  or
                      attorneys with respect to any Receivable; and

               (ii)   take whatever  other action Burdale may deem necessary for
                      the protection of its interests in the Collateral.

         (b)   NOTICE TO  DEBTORS:  At any time that a Default  is  outstanding,
               Burdale,  any  Receiver  or their  respective  nominees  may,  at
               Burdale's or  Receiver's  discretion as the case may be do any of
               the following:

               (i)    having given prior notification to the Company, notify any
                      or all  Account  Debtors  that the  Receivables  have been
                      assigned  to  Burdale  and that  payments  in  respect  of
                      Receivables  are to be  redirected  to such  account as is
                      specified by Burdale;

               (ii)   request the Company to give the  notification  referred to
                      in  Clause  8.6(b)(i)  above  and/or  to  ensure  that all
                      invoices and statements in respect of  Receivables  issued
                      to the Account Debtors state the  information  referred to
                      in Clause 8.6(b)(i); and

               (iii)  direct  any or all  relevant  Account  Debtors to make all
                      payments  in respect of  Receivables  direct to Burdale at
                      such account as Burdale may specify.

         (c)   ORIGINALS:  At any time that an Event of Default is  outstanding,
               the  Company  will  deliver  to  Burdale  the  originals  of  all
               documents  evidencing  the  sale  and  delivery  of  goods or the
               performance of services giving rise to any Receivables as Burdale
               may require.

8.7      UNDERTAKINGS REGARDING STOCK

         With respect to the Stock:

<PAGE>

         (a)   the Company will at all times  maintain  perpetual  stock records
               reasonably satisfactory to Burdale,  keeping correct and accurate
               records  itemising and  describing  the kind,  type,  quality and
               quantity  of Stock and  finished  goods,  the  Company's  cost in
               relation to such Stock and daily  withdrawals  from and additions
               to the Stock;

         (b)   the Company will  conduct a physical  count of the Stock at least
               once each year and at any time or times as  Burdale  may  request
               while an Event of Default is outstanding,  and promptly following
               such physical  count will supply  Burdale with a report in a form
               and  containing  such specific  information  as may be reasonably
               satisfactory to Burdale concerning such physical count;

         (c)   the Company  will not remove any Stock from the  Property or such
               other  property  as is owned  and  controlled  by it or any other
               Corporate  Obligor or to or from a public  warehouse  without the
               prior  written  consent of Burdale,  except for sales of Stock in
               the  ordinary  course of the  Company's  trade and except to move
               Stock directly from such property to another location  previously
               agreed to by Burdale;

         (d)   upon  Burdale's  request,  the Company will, at its expense,  not
               more than once in any  twelve  month  period,  but at any time or
               times as  Burdale  may  request  while an  Event  of  Default  is
               outstanding,  deliver or cause to be delivered to Burdale written
               reports or  appraisals  regarding the Stock in form and substance
               acceptable to Burdale and by an appraiser  acceptable to Burdale,
               addressed  to  Burdale  and  upon  which   Burdale  is  expressly
               permitted to rely;

         (e)   the Company will produce,  use, store and maintain the Stock with
               all reasonable care and caution and in accordance with applicable
               standards  relating  to  any  insurance  and in  conformity  with
               applicable laws and regulations;

         (f)   the Company assumes all responsibility and liability arising from
               or relating to the production,  use, sale or other disposition of
               the Stock;

         (g)   in respect of Stock exceeding (pound)10,000 the Company will not,
               without prior notice to Burdale,  sell such Stock to any customer
               on sale or  return,  or on any other  basis  which  entitles  the
               customer to return or may oblige the Company to  repurchase  such
               Stock; and

         (h)   the Company will keep the Stock in good and marketable  condition
               and will not,  without  the prior  written  consent  of  Burdale,
               acquire or accept any consignment Stock.

8.8      UNDERTAKINGS REGARDING EQUIPMENT

         With respect to the Equipment:

         (a)   the Company  will keep the  Equipment  in good order,  repair and
               marketable condition (fair wear and tear excepted);

<PAGE>

         (b)   the Company will use the Equipment with all  reasonable  care and
               caution  and  in  accordance  with  applicable  standards  of any
               insurance  policy  relating to any Equipment and in conformity in
               all material respects with all applicable laws and regulations;

         (c)   the Equipment is and will be used only in the Company's  ordinary
               course of trade and not for any personal use; and

         (d)   the Company assumes all responsibility and liability arising from
               the use of the Equipment.

8.9      BURDALE'S RIGHT TO CURE

         Burdale may, at its option:

         (a)   after giving five days notice to the Company, cure any default by
               the Company under any agreement with an Account Debtor in respect
               of a  Receivable  (other than bona fide  disputes in the ordinary
               course of the  Company's  business  where no Event of Default has
               occurred and is continuing)  or under any other  agreement with a
               third  party  as may be  required  by  Burdale  in good  faith to
               facilitate the collection of the Receivables or to enable Burdale
               to have access to any of the Collateral or any Equipment;

         (b)   after giving five days notice to the Company,  pay or make a bond
               in respect of or appeal any  judgment  entered  into  against the
               Company which, upon execution,  attachment or the exercise of any
               similar  remedy in respect of such  judgment,  would result in an
               Encumbrance  being  imposed  on the  Collateral  or would  impair
               Burdale's ability to obtain possession of, realise or collect any
               of the Collateral;

         (c)   discharge taxes,  Encumbrances or other  encumbrances at any time
               levied on or existing with respect to the Collateral; and

         (d)   pay any amount,  incur any  expense or perform any act  including
               without  limitation  the payment to any  creditors  in respect of
               plant  and/or  machinery,   which,  in  Burdale's  judgment,   is
               necessary or appropriate to reserve,  protect, insure or maintain
               the Collateral and the rights of Burdale with respect to it.

         Burdale may charge any monies so expended or costs so incurred by it to
         the Company's  account,  such amounts to be repayable by the Company on
         demand.  Burdale will be under no obligation to effect any such cure or
         payment or incur any such cost and will not,  by doing so, be deemed to
         have assumed any  obligation  or liability of the Company.  Any payment
         made or other action taken by Burdale under this Clause will be without
         prejudice to any right it may have to assert an Event of Default  under
         this Agreement and to proceed accordingly.

<PAGE>

8.10     ACCESS TO PROPERTY

         From time to time as requested by Burdale on one Business  Day's notice
         except in the case of emergency as  determined  by Burdale (but subject
         to  Clause  16.1(d)  regarding  daily  charge  rates),  at the cost and
         expense of the Company:

         (a)   Burdale,  a  Receiver  or their  respective  nominees  will  have
               complete  access to all of the Company's  Property  during normal
               business  hours and having given prior notice to the Company,  or
               at any time and  without  notice  to the  Company  if an Event of
               Default is outstanding, for the purposes of inspecting, verifying
               and auditing the  Collateral  and all of the Company's  books and
               records;

         (b)   the Company  will  promptly  furnish to Burdale,  any Receiver or
               their  respective  nominees  such copies of or extracts from such
               books  and  records  as  may be  reasonably  requested  from  the
               Company; and

         (c)   Burdale, a Receiver or their respective  nominees may have access
               to, during normal business hours,  and use, such of the Company's
               personnel,  equipment, supplies and Property as may be reasonably
               necessary for the purpose of  inspecting,  verifying and auditing
               the Collateral and all of the Company's  books and records and if
               an  Event of  Default  has  occurred  and is  continuing  for the
               collection of the  Receivables  and the  realisation of the other
               Collateral.

8.11     BURDALE'S DISCLAIMER

         Burdale will not be  responsible  for the  safekeeping  of, any loss or
         damage  to,  any  diminution  in value of or any act or  default of any
         carrier, warehouseman, bailee or other person in relation to the Stock,
         finished goods, Equipment or Receivables.

9.       COLLECTION OF RECEIVABLES

9.1      FLOW OF FUNDS

         Subject to Clause 9.2,  the Company  undertakes  that during the period
         commencing  on the  date of this  Agreement  and  ending  when  all its
         liabilities  under the Finance  Documents have been  discharged in full
         and  Burdale is under no further  obligation  under any of the  Finance
         Documents

         (a)   the  Company  will  collect as agent and  trustee for Burdale all
               Receivables and immediately pay (or procure that payment is made)
               all  amounts due in respect of each  Receivable  into the Blocked
               Account,  provided  however  that until  payment into the Blocked
               Account it will hold all money so received upon trust for Burdale
               and will not  commingle  in any Charged  Account any monies which
               are not Receivables or which are not payable to Burdale;

         (b)   without  prejudice  to the  Company's  obligations  under  Clause
               14(k)(iii),  in the event that any Account Debtor makes a payment
               in respect of Receivables  into another  Charged Account or other
               account which is not the Blocked Account, the Company will ensure
               that  the  amounts   representing   such   payment  are  promptly
               transferred into the Blocked Account and will immediately  direct
               the relevant  Accounts  Debtor to make all future payments to the
               Blocked Account; and
<PAGE>

         (c)   all the transfers and  collections  referred to in paragraphs (a)
               and (b) above shall be carried out daily prior to the  occurrence
               of any Default and  thereafter at such  intervals as Burdale may,
               at its discretion, specify to the Company.

9.2      FAILURE OF DEBENTURE

         In the event that the  Debenture in respect of any Account Bank is not,
         at any time,  effective or is not in full force and effect, the Company
         will  (unless  otherwise  directed by Burdale and without  prejudice to
         Burdale's rights and remedies under the Finance Documents), for so long
         as the  Debenture  is  ineffective  or not in full force and effect and
         ending on the date when all the  liabilities  of the Company  under the
         Finance Documents have been repaid or discharged in full and Burdale is
         under no further obligation under any of the Finance Documents, collect
         as agent and trustee for Burdale all Receivables  which would otherwise
         have been  payable  into the Blocked  Account and  immediately  pay (or
         procure the payment of) all amounts due in respect of those Receivables
         into the Blocked Account.

9.3      NO VARIATION

         The Company will not be entitled to close or vary the  operation of the
         Blocked Account without  Burdale's prior written consent or to withdraw
         moneys from the Blocked  Account other than strictly in accordance with
         the  Finance  Documents  and will take such steps as are  necessary  to
         ensure  that  the  Blocked  Account  is at all  times  operated  by the
         relevant  Account Bank so as to give effect to the arrangements set out
         in the Debenture and will at all times procure that the Blocked Account
         is subject to the Debenture.

9.4      REIMBURSEMENT

         The Company agrees to reimburse  Burdale on demand for any liability of
         Burdale to any Account Bank or any other bank or person involved in the
         transfer  of  funds  to or from  the  Blocked  Account  arising  out of
         Burdale's  payments to or  indemnification  of that bank or person, and
         this   obligation  to  reimburse   shall  survive  the  termination  or
         non-renewal of this Agreement.

9.5      EXCESS AMOUNTS

         Any amounts  received by Burdale from or for the account of the Company
         in excess of the amounts  then due and  payable by the Company  will be
         dealt with in accordance with the terms of Clause 6 and the Debenture.

9.6      TIME OF APPLICATION

         For the  purposes of  calculating  interest in respect of the Loans and
         for calculating any Purchase Commission or commission in respect of the
         Forex Transactions, payments or other funds received by Burdale will be
         applied   (conditional   upon  final  collection)  in  satisfaction  or
         reduction of the Company's  liabilities under the Finance Documents two
         Business Days  following the date of receipt of funds by Burdale in the
         Payment

<PAGE>

         Account.  For the purposes of  calculating  the amount of the Revolving
         Loans  available to the Company,  the  Receivables  Limit and the Forex
         Limit such payments will be applied (conditional upon final collection)
         in  satisfaction  or reduction of the Company's  liabilities  under the
         Finance  Documents  on the  Business  Day of  receipt by Burdale in the
         Payment  Account,  provided  that such  payments  are  received  within
         sufficient  time (in  accordance  with  Burdale's  usual and  customary
         practices as in effect from time to time) to credit the Company's  loan
         and  receivable and foreign  exchange  account on such day, and if not,
         then on the next Business Day.

10.      PAYMENTS AND TAXES

10.1     PAYMENTS

         (a)   Subject to Clause 9, all  payments  to be made by the  Company to
               Burdale  under the  Finance  Documents  will be made on or before
               their due date in Sterling  in cleared  funds for value not later
               than 11.00 a.m. on the day in question to the Payment Account.

         (b)   If any payment under the Finance Documents would otherwise be due
               on a day which is not a Business  Day, it will be due on the next
               succeeding  Business  Day or, if that  Business  Day falls in the
               following month, on the preceding Business Day.

         (c)   If after  receipt by Burdale of any  payment  of, or  proceeds of
               Collateral  applied  to the  payment  of,  any  of the  Company's
               payment  liabilities,  Burdale is required to surrender or return
               such  payment or proceeds to any person for any reason,  then the
               payment  liabilities  intended to be satisfied by such payment or
               proceeds shall be treated as not having been received by Burdale.
               The Company  shall be liable to pay to Burdale,  and  indemnifies
               and holds  Burdale  harmless  for,  the amount of any payments or
               proceeds so  surrendered  or returned.  This Clause 10.1(c) shall
               remain effective notwithstanding any action which may be taken by
               Burdale  in  reliance  upon such  payment  or  proceeds  and will
               survive the termination or non-renewal of this Agreement.

10.2     TAXES

         (a)   Subject  to  Clause  10.2(c),  all Taxes  (other  than Tax on the
               overall net income of Burdale)  due in respect of this  Agreement
               or any amounts paid or payable under the Finance  Documents  will
               be paid by the  Company  when due and in any  event  prior to the
               date on which  penalties  attach to such  Taxes,  and the Company
               will indemnify  Burdale for any cost, loss or liability  incurred
               by Burdale in respect of all such Taxes.

         (b)   Subject to Clause  10.2(c),  all  payments  by the Company of any
               nature under the Finance Documents will be made without regard to
               any equities between the Company and Burdale and in full and free
               and clear of, and without any deduction or  withholding  (whether
               in  respect  of  set-off,  restriction,  counterclaim,  Taxes  or
               otherwise  whatsoever)  unless the  deduction or  withholding  is
               required by law, in which event the Company will:

<PAGE>

               (i)    ensure that the deduction or  withholding  does not exceed
                      the minimum amount legally required;

               (ii)   subject to paragraph (e) below, pay to Burdale (or procure
                      the payment to Burdale of) an additional  amount being the
                      amount  required to procure that the  aggregate net amount
                      received by Burdale will equal the full amount which would
                      have been  received by it had no deduction or  withholding
                      been made  (including,  for the  avoidance  of doubt,  any
                      withholding or deduction on any additional amount paid);

               (iii)  pay to the relevant taxation or other  authorities  within
                      the period for payment  permitted  by the  applicable  law
                      such amount as is required  to be paid in  consequence  of
                      the  deduction  or  withholding  (including,  but  without
                      prejudice to the  generality  of the  foregoing,  the full
                      amount of any deduction or withholding from any additional
                      amount paid  pursuant to paragraph  (ii) above) and supply
                      Burdale  with  written  evidence  that  it  has  made  the
                      appropriate payment; and

               (iv)   indemnify  Burdale  against any costs,  loss or  liability
                      incurred  by it by reason of any failure of the Company to
                      make any  deduction  or  withholding  or by  reason of any
                      increased  payment  not  being  made on the due  date  for
                      payment.

         (c)   If the  Company  has  made an  additional  payment  under  Clause
               10.2(b) in respect  of any Tax and such Tax was not  properly  or
               legally  been  charged  or levied  then  Burdale  will,  upon the
               Company's  request and at the  Company's  expense,  provide  such
               documents to the Company as it may  reasonably  request to enable
               it to contest the imposition of such Tax provided always that the
               provision of such  documents  and the  contesting of the relevant
               Tax liability shall have no reasonable likelihood of resulting in
               any liability for Burdale.

         (d)   If the  Company  has  made an  additional  payment  under  Clause
               10.2(b) in respect of any Tax and Burdale subsequently receives a
               credit,  relief or  allowance  in  respect of that  payment  then
               Burdale  will,  once a year during the term of this  Agreement or
               immediately  after the term of this  Agreement  (if  applicable),
               apply the total amount of such credits,  reliefs or allowances to
               the  reduction  of the  Company's  liabilities  under the Finance
               Document in such manner as it thinks fit (provided  that (A) such
               payment  to  the  Company  does  not  result  in  any  additional
               liability  for  Burdale,   (B)  the  Company  has  made  all  the
               additional  payments due from it under Clause 10.2(b) and (C) the
               Company has  supplied  evidence of such  payments to Burdale) and
               thereafter  account to the Company for any balance.  Burdale will
               use  reasonable  endeavours to obtain a tax credit as referred to
               above  provided  that it will  not be  required  to seek any such
               credit  if that  will  result  in  additional  costs  or legal or
               regulatory  burdens  on it which are deemed by  Burdale,  in good
               faith, to be material.  Burdale shall have an absolute discretion
               as to whether to claim any tax credit and if it does  claim,  the
               extent,  order and manner in which it does so.  Burdale shall not
               be obliged to disclose any information  regarding its tax affairs
               or computations to any other party.

<PAGE>

         (e)   The Company  shall not be liable to pay to Burdale any amount for
               taxes imposed by the United  Kingdom  Inland Revenue by virtue of
               Burdale  not being a bank (as  defined by section  840A ICTA) for
               the purposes of Section 349 of ICTA but in such circumstances the
               remaining provisions of this Clause 10.2 shall apply.

         (f)   Where,  pursuant to  paragraph  (e) above,  the  Company  makes a
               deduction  (a  "REQUIRED  DEDUCTION")  in respect of any interest
               payment to Burdale,  the Company shall, on the date on which such
               interest  is due to be paid to  Burdale,  advance  to  Burdale an
               interest free, unsecured loan in an amount equal to the amount of
               such  Required  Deduction (an  "INTEREST  ADVANCE")  repayable in
               accordance with paragraph (g).

         (g)   Each  Interest  Advance shall be repayable by Burdale upon demand
               by the  Company  provided  that no such  demand  may be made  and
               Burdale  shall be  under no  obligation  to  repay  any  Interest
               Advance unless:

               (i)    the  Company  provides  to Burdale a copy of Form CT61 (or
                      any successor  form) in relation to (amongst other things)
                      the Required  Deduction  (and Burdale  shall give all such
                      assistance  as may  reasonably  be necessary to enable the
                      Company to complete such form);

               (ii)   the Company  provides to Burdale  such other  documents as
                      are  required  by  Burdale  to  enable  it to obtain a tax
                      credit for the amount of such Required Deduction; and

               (iii)  the demand specifies that the relevant Interest Advance is
                      to be repaid by  Burdale  by it paying  the amount of such
                      Interest  Advance  to the  Inland  Revenue  in or  towards
                      satisfaction  of the Company's  payment  obligation to the
                      Inland Revenue with respect to the Required Deduction.

         (h)   In the event that the Company  receives any written  notification
               from the Inland Revenue  requiring it to make payments in respect
               of any Required  Deduction  otherwise than in the manner provided
               for in this  Clause  10.2,  then  the  parties  shall  make  such
               amendments to this Clause 10.2 as may be necessary to comply with
               the terms of such notification from the Inland Revenue and so far
               as possible to put the parties in the same position as they would
               have been had the provisions of paragraphs (g) and (h) above been
               implemented.

11.      INCREASED COSTS

11.1     INCREASED COSTS

         If the  result  of any  change in or  introduction  of or change in the
         interpretation  or  application  of  any  law,  regulation,  treaty  or
         official directive or official request (whether or not having the force
         of law but, if not, being of a type with which Burdale is accustomed to
         comply) or  compliance  by  Burdale  with the same  including,  without
         limitation,  those  relating  to  Taxation  (but not Tax on overall net
         income of Burdale),  or any other form of banking or monetary  controls
         is to:

<PAGE>

         (a)   increase the cost to Burdale of entering  into this  Agreement or
               making  or  maintaining  the  Facilities  (or  any  of  them)  or
               maintaining any of its commitments under the Finance Documents;

         (b)   increase the cost to Burdale of funding or having outstanding any
               other amount paid out by it under the Finance Documents;

         (c)   reduce any amount payable to Burdale under the Finance  Documents
               or the effective return on its capital; or

         (d)   result in Burdale making any payment or foregoing any interest or
               other return on or calculated by reference to any amount received
               or receivable by it from the Company under the Finance Documents,

         then and in each such case:

               (i)    Burdale  will notify the Company in writing and provide to
                      the Company reasonable details of such event promptly upon
                      its becoming aware of the same; and

               (ii)   upon demand from time to time by Burdale, the Company will
                      pay to Burdale such amount as is  necessary to  compensate
                      Burdale for such increased cost (or the proportion of such
                      increased  cost  as  is,  in  the  reasonable  opinion  of
                      Burdale,  attributable to its entering into this Agreement
                      or making or  maintaining  the Facilities (or any of them)
                      or   maintaining   any   commitment   under  the   Finance
                      Documents),  reduction,  payment or  foregone  interest or
                      other return.

11.2     CERTIFICATE CONCLUSIVE

         The  certificate  of  Burdale  specifying  the  amount of  compensation
         payable  under Clause 11.1 will, in the absence of manifest  error,  be
         conclusive.  Burdale will provide  calculations  in  reasonable  detail
         showing the calculation of any such amount,  provided that Burdale will
         not be obliged  to reveal  any  information  which is  confidential  to
         Burdale.

12.      ILLEGALITY AND MONETARY UNION

12.1     ILLEGALITY

         In the event  that any  change in or  introduction  of or change in the
         interpretation  or  application  of any  law,  regulation,  treaty,  or
         official directive or official request (whether or not having the force
         of law but, if not, being of a type with which Burdale is accustomed to
         comply) makes it unlawful (or contrary to such directive or request) in
         any jurisdiction applicable to Burdale for Burdale to make available or
         maintain  the  Facilities  (or any of  them) or to give  effect  to its
         obligations  under  the  Finance  Documents,  Burdale  may  give  seven
         Business  Days written  notice to that effect to the Company  whereupon
         the  Facilities  will  be  cancelled  and all  the  provisions  of this

<PAGE>

         Agreement will apply as if the cancellations or terminations had been a
         reduction of the Facility Limit to zero pursuant to Clause 6.7.

12.2     EFFECT OF MONETARY UNION

         If the  country  of any  national  currency  in  which  any  amount  is
         expressed to be payable under this Agreement  participates  in Economic
         and  Monetary  Union in  accordance  with article 109J of the treaty on
         European Union, then:

         (a)   any amount  expressed to be payable under this  Agreement in that
               national  currency shall be made in that national  currency or in
               euro as Burdale may, by not less than three Business Days' notice
               to the Company to that effect, require;

         (b)   any amount so required to be paid in euro shall be converted from
               that national currency at the rate stipulated pursuant to Article
               109L(4) of the Treaty on European Union and payment of the amount
               in  euro  derived  from  such  conversion   shall  discharge  the
               obligation of the relevant  party to pay such  national  currency
               amount in accordance with, and subject to, the Regulation(s) made
               pursuant to Article 109L(4);

         (c)   after consultation with the Company, Burdale shall be entitled to
               make  such  amendments  to this  Agreement  as it may  reasonably
               determine to be  necessary to take account of monetary  union and
               any  consequent  changes in market  practices  (whether as to the
               settlement  or  rounding  of  obligations,   the  calculation  of
               interest or otherwise howsoever).

         Any  amendment  so made to this  Agreement by Burdale shall be promptly
         notified to the Company and shall be binding on the Company.

13.      GENERAL REPRESENTATIONS AND WARRANTIES

13.1     ACKNOWLEDGEMENT AND WARRANTIES

         The Company represents and warrants to Burdale that:

         (a)   INCORPORATION: It, each other Corporate Obligor and the Guarantor
               is duly  incorporated and validly existing with limited liability
               in the case of the Corporate  Obligors  under the laws of England
               and  Wales  and in the case of the  Guarantor  under  the laws of
               Delaware  and has the power to own its property and assets and to
               carry on its business as it is presently conducted;

         (b)   DUE AUTHORITY:  All necessary  corporate,  shareholder  and other
               action has been taken and all  authorisations  and consents  have
               been duly and unconditionally  obtained and are in full force and
               effect and all other  things  required by the laws of England and
               Wales and every  other  applicable  jurisdiction  have been done,
               which in each such case are required:

               (i)    to authorise each  Corporate  Obligor and the Guarantor to
                      carry on its business as it is now being conducted;

<PAGE>

               (ii)   to authorise  each  Obligor and the  Guarantor to execute,
                      deliver  and  perform  its  obligations  under the Finance
                      Documents to which it is party; and

               (iii)  to ensure that the Finance Documents to which each Obligor
                      and the  Guarantor is party will,  when  executed,  create
                      legal, valid and binding  obligations upon such Obligor or
                      the  Guarantor  (as  the  case  may  be)   enforceable  in
                      accordance  with their terms  (subject  to laws  affecting
                      creditors' rights generally).

         (c)   NO   CONTRAVENTION:   The  execution  and  delivery  of  and  the
               performance by each Obligor and the Guarantor of its  obligations
               under the Finance Documents to which it is party will not:

               (i)    contravene  or  constitute a default  under any  provision
                      contained in any  agreement,  instrument,  law,  judgment,
                      order, licence, permit or consent by which such Obligor or
                      the Guarantor (as the case may be) is or any of the assets
                      of such Obligor or the  Guarantor (as the case may be) are
                      bound or affected; or

               (ii)   conflict   with  the   constitutional   documents  of  any
                      Corporate Obligor or the Guarantor.

         (d)   LITIGATION:   No  litigation,   arbitration   or   administrative
               proceeding  or claim which would have by itself or together  with
               any other such proceedings or claims a Material Adverse Effect is
               current  or  pending  or,  to the  best of the  knowledge  of the
               Company,  threatened  against any Obligor or the Guarantor or any
               Obligor's or the Guarantor's assets.

         (e)   PARI PASSU:  The  obligations  of each Obligor and the  Guarantor
               under the  Finance  Documents  rank and will  rank at least  pari
               passu with all other  unsecured,  unsubordinated  obligations  of
               such Obligor or the Guarantor (as the case may be).

         (f)   MATERIAL  DISCLOSURES:  All information furnished by or on behalf
               of any  Obligor  and the  Guarantor  in  writing  to  Burdale  in
               connection with the Finance  Documents is true and correct in all
               material  respects  as of the date such  information  is dated or
               certified and does not omit any material  information  and is not
               misleading.  No event or  circumstance  has occurred which has or
               could  reasonably be expected to have a Material  Adverse  Effect
               which has not been fully and accurately disclosed to Burdale.

         (g)   INFORMATION:  All financial  statements  and management and other
               accounts and all other  information of whatsoever nature supplied
               to  Burdale  in  writing  by or on behalf of any  Obligor  or the
               Guarantor are true and accurate in all material  respects and not
               misleading.

         (h)   ENCUMBRANCES: Other than an Encumbrance which does not contravene
               Clause  14(p),  none of the assets of any  Corporate  Obligor are
               affected by any Encumbrance  and no Corporate  Obligor is a party
               to, nor is it or any of its assets

<PAGE>

               bound by, any order, agreement or  instrument  under  which  such
               person is, or in certain  events   may be,  required  to  create,
               assume or permit to arise any Encumbrance.

         (i)   NO GUARANTEES:  No Obligor has given any guarantee,  indemnity or
               assurance  in respect of  financial  loss of any kind  whatsoever
               other than to Burdale.

         (j)   NO  SUBSIDIARIES:  The  Company  does not  have any  Subsidiaries
               except as disclosed  in writing to Burdale  prior to today's date
               or as consented to by Burdale in accordance with Clause 14(e).

         (k)   INSURANCES: Each Corporate Obligor has taken out and there are in
               full force and effect all  insurances  (placed  with  insurers of
               substance  and  repute)  (i) as would  normally  be  effected  by
               persons   carrying   on   businesses,   and  having  the  assets,
               liabilities and responsibilities, of a similar nature to those of
               such  Corporate  Obligor and (ii) as are necessary to comply with
               the insurance  obligations  set forth in the Debenture and Clause
               14(m)  respectively and no Corporate Obligor is aware of any fact
               or circumstance which might render any of such insurances void or
               voidable at the option of the insurers.

         (l)   OWNERSHIP OF ASSETS:

               (i)    Each Corporate Obligor is the beneficial owner or licensee
                      of all material patents, trademarks, service-marks, logos,
                      design  rights,   tradenames,   trade  secrets,  know-how,
                      copyrights,  licences and other rights with respect to the
                      foregoing (together the "INTELLECTUAL PROPERTY") which are
                      necessary  for the  operation of its business as presently
                      conducted  by  it  and,  to  the  best  of  the  Company's
                      knowledge, no product, process, method, substance, part or
                      other material  currently sold or intended for sale by any
                      Corporate  Obligor or  employed by any  Corporate  Obligor
                      infringes  the  intellectual  property of any other person
                      and,  to  the  best  of  its  knowledge,   no  dispute  or
                      litigation   is  pending  or  threatened  as  regards  the
                      intellectual property of any Corporate Obligor.

               (ii)   The Corporate Obligors are the beneficial owner of all the
                      Collateral free from all Encumbrances (except as permitted
                      by Clause 14(p)) and other third party rights or interests
                      except  for  hire  purchase  and  lease  purchase   assets
                      disclosed  in writing to and  consented  to by Burdale and
                      such  Collateral is capable of being  disposed of by it to
                      Burdale by way of security or otherwise so that good title
                      to it, free of any claim or encumbrance,  can be passed to
                      Burdale.

         (m)   DEFAULT: No Event of Default has occurred and is continuing.

         (n)   FINANCIAL STATEMENTS:  The latest audited financial statements of
               each  Corporate  Obligor  (i)  have  been  reported  upon  by its
               auditors  without  qualification,  (ii)  have  been  prepared  in
               accordance  with GAAP as required by Clause 14(f) and give a true
               and fair view of the results of the  operations of such

<PAGE>

               Corporate Obligor and its assets and liabilities for the relevant
               period and of the state of the such Corporate  Obligor's  affairs
               at  the  relevant  date,  and  (iii)  in  particular,  accurately
               disclose   or  reserve   against  all   liabilities   (actual  or
               contingent),  and  there  has  been  no  change  in  the  assets,
               financial  condition or prospects of such Corporate Obligor since
               the date of those  financial  statements such that such Corporate
               Obligor  may  reasonably  be expected to be unable to perform and
               comply with any one or more of its material obligations under any
               of the Finance Documents.

         (o)   BANK  ACCOUNTS:  All  the  accounts  maintained  or  used  by any
               Corporate Obligor at any bank or financial  institution as at the
               date of this Agreement  have been included  within the definition
               of Charged Accounts.

         (p)   VALUATION:

               (i)    All information provided by or on behalf of any Obligor to
                      the valuer for the  purposes of the  Valuation is accurate
                      in all material respects and, to the best of its knowledge
                      and  belief  after  having  made  all  due  enquiries,  no
                      information  has been  omitted by it which would make that
                      information misleading in any material respect;

               (ii)   To the best of the  Company's  knowledge  and  belief  and
                      after  having  made all due  enquiries,  there has been no
                      change to the information  provided  pursuant to paragraph
                      (i) above in relation to the  Valuation  between the dates
                      such information was provided and today's date; and

               (iii)  No  information  has been  withheld  by it from the valuer
                      which to the best of its knowledge and belief after having
                      made all due enquiries, may be material to the Valuation.

         (q)   YEAR  2000   COMPLIANCE:   The  computer   equipment   (including
               peripheral  equipment)  and/or computer  software  presently used
               and/or  owned by the Company  (together  the  "SYSTEMS")  has the
               ability  properly to recognise and perform its intended  function
               and  will  not  suffer  any  adverse  effect  on  account  of any
               inability to recognise any date prior to, on or after 31 December
               1999 or on account of it treating  any date prior to, on or after
               31 December 1999 other than as the specific date in question.

13.2     REPETITION

         The representations and warranties in Clauses 8 and 13.1 will be deemed
         to be repeated by the Company on each date a Request is  submitted  and
         on each  Utilisation  Date and on each date an interest  payment is due
         under the Finance  Documents as if made with reference to the facts and
         circumstances existing on each such date.

14.      GENERAL UNDERTAKINGS

         The Company undertakes to Burdale that:

<PAGE>

         (a)   PROVISION OF ACCOUNTS AND  SHAREHOLDER  INFORMATION:  The Company
               will deliver to Burdale,  in each case copies  certified as true,
               complete and up-to-date by the finance director of the Company:

               (i)    as soon as  practicable  and in any event  within 120 days
                      from the end of each relevant  financial year  (commencing
                      with the Company's financial year ending immediately after
                      the  date of this  Agreement),  copies  of each  Corporate
                      Obligor's   audited  (and   consolidated   if  applicable)
                      accounts for that year prepared in accordance  with Clause
                      14(f)  together  with  copies  of  any  letters  from  the
                      auditors to management in connection with such accounts;

               (ii)   as soon as  practicable  and in any  event  within 30 days
                      from the end of each monthly management  accounting period
                      and in each case in a format satisfactory to Burdale, full
                      individual  and, if applicable,  consolidated  accounts in
                      each case  prepared  in Sterling in respect of that period
                      including  Stock figures and  valuations for that month, a
                      breakdown  of  the  value  and  identity  of  preferential
                      creditors  for that  month  and  details  of all input and
                      output VAT at the end of each VAT Quarter;

               (iii)  copies of all notices,  circulars,  reports and statements
                      sent to any Corporate Obligor's  shareholders or creditors
                      generally  (or any class of them) at the same time as they
                      are made available to such shareholders or creditors; and

               (iv)   such  further   information   relating  to  the  financial
                      condition or  operations  of it or any  Corporate  Obligor
                      which  Burdale  may  reasonably  require  at such  time as
                      Burdale may reasonably require it.

               Without  prejudice  to the  foregoing  provisions  of this Clause
               14(a),  Burdale  will  be  entitled  to  monitor  the  operations
               (financial  and  otherwise) of the  Corporate  Obligors and if so
               requested  every such company will provide such  information  and
               afford such assistance to Burdale as it may reasonably require.

         (b)   AUTHORISATIONS:   It  will  ensure  that  the  Obligors  and  the
               Guarantor   maintain  in  full  force  and  effect  all  relevant
               authorisations  (governmental  and otherwise  including  exchange
               control authorisations)  necessary,  and will promptly obtain and
               procure that all other Obligors and the Guarantor will obtain any
               further  authorisation which may become necessary,  to enable any
               Obligor or the  Guarantor  (as the case may be) to perform all of
               the  transactions  contemplated  by the Finance  Documents and to
               carry on its business.

         (c)   DEFAULT:  It will notify Burdale forthwith upon becoming aware of
               the occurrence of any Default and will provide  Burdale with full
               details  of any  steps  which  it is  taking,  or is  considering
               taking, in order to remedy or mitigate the effect of the Default.

         (d)   AMALGAMATIONS:  It will not,  and will  procure that no Corporate
               Obligor will,  amalgamate,  merge or consolidate with or into any
               corporation   or  other   person  or

<PAGE>

               be  the  subject  of  any  reconstruction  except with  the prior
               written consent of Burdale.

         (e)   NATURE OF BUSINESS  AND  ACQUIRING  SUBSIDIARIES:  It will ensure
               that each of its  Subsidiaries is an Obligor and that there is no
               material  change in the nature of its business or the business of
               any of its  Subsidiaries.  It will  not  create  or  acquire  any
               Subsidiary  after  today's  date  except  with the prior  written
               consent  of  Burdale  (which  consent  shall not be  unreasonably
               withheld  and  which   consent  may  be  subject  to   conditions
               including,  without  limitation,  a requirement that the relevant
               Subsidiary becomes an Obligor and grants security to Burdale in a
               form  satisfactory  to Burdale but on terms no more  onerous than
               those comprised in the Debenture).

         (f)   ACCOUNTING POLICIES AND TAX FILINGS: It will and will ensure that
               each Corporate Obligor will:

               (i)    prepare all accounts and financial information required by
                      Clause 14(a) in a consistent  manner,  in accordance  with
                      GAAP and in compliance with the Companies Act 1985;

               (ii)   ensure that all such  accounts and  financial  information
                      present a true and fair view of the financial condition of
                      the relevant  Corporate  Obligor  individually  and (where
                      consolidation is required) as a group as a whole

               (iii)  promptly  file all tax returns and  declarations  required
                      from it by the United  Kingdom Inland  Revenue,  Customs &
                      Excise  and other  competent  taxation  and/or  regulatory
                      authorities in the United Kingdom; and

               (iv)   duly pay all  taxes,  contributions  and  levies  lawfully
                      required of it by such authorities.

         (g)   DISPOSALS:  It will  not,  and  will  procure  that no  Corporate
               Obligor will, sell, transfer, lease, lend or otherwise dispose of
               or cease to exercise direct control over the whole or any part of
               its or their present or future  undertakings,  assets or revenues
               and whether by one or a series of transactions whether related or
               not,  save that the  restriction  contained  in this Clause 14(g)
               will  not  apply  to  the  following  transactions  (but  without
               prejudice to the proprietary  and security rights  conferred upon
               Burdale under the Debenture):

               (i)    the disposal of Stock in the  ordinary  course of trading;
                      or

               (ii)   the  application of cash in the purchase or acquisition of
                      goods and services in the ordinary course of trading or in
                      any manner not prohibited by any of the Finance Documents;
                      or

               (iii)  the disposal of obsolete assets where the proceeds of sale
                      (if any) are paid into the Blocked Account; or
<PAGE>

               (iv)   the sale of the  Mortgaged  Property  in  existence  as at
                      today's date at or above the Initial  Valuation  where the
                      proceeds of sale are  applied  first in  repayment  of the
                      Property  Loan  and  second  are  paid  into  the  Blocked
                      Account; or

               (v)    any  disposal of any  Equipment  on arms length  terms the
                      proceeds of which do not exceed(pound)5,000 PROVIDED THAT:

                      (1)   such proceeds,  when aggregated with the proceeds of
                            all  other   such   disposals   permitted   by  this
                            sub-clause   (v),   do  not  at  any   time   exceed
                            (pound)50,000  during  the  next  succeeding  twelve
                            month period; and

                      (2)   all such  proceeds of sale are paid into the Blocked
                            Account.

               (vi)   any  disposal  in respect of which  Burdale  has given its
                      prior written consent.

         (h)   ACQUISITIONS:  It will not,  and will  procure  that no Corporate
               Obligor will,  except in the ordinary course of trade acquire any
               business,  undertaking or assets of any kind  whatsoever  save as
               permitted by Clause 14(d).

         (i)   INTRA-GROUP  ARRANGEMENTS:  It will not, and will procure that no
               Corporate Obligor will, without obtaining Burdale's prior written
               consent:

               (i)    pay any dividend or make any other  distribution of any of
                      its  assets to its  shareholders  or any of them or prepay
                      any inter-company indebtedness borrowed from any member of
                      the Company's group; or

               (ii)   pay  any  other  moneys,   whether  by  way  of  interest,
                      management fees or otherwise howsoever,  to any affiliate,
                      subsidiary or any shareholder, director or employee except
                      for  payments in the  ordinary  course of, and pursuant to
                      the reasonable requirements of, trading and on arms length
                      commercial terms; or

               (iii)  redeem any of its ordinary or preference share capital.

         (j)   AUDITS  BY  BURDALE:  It will  permit  Burdale  or its  appointed
               representatives  or agents at the Company's expense to conduct an
               audit  of its  financial  records,  systems  and  forecasts  on a
               quarterly  basis  or,   following  a  Default  at  more  frequent
               intervals   as  Burdale  may   stipulate   and  will  afford  all
               co-operation  to  Burdale  and its  representatives  or agents to
               enable such audit to take place.

         (k)   INCURRING INDEBTEDNESS:

               (i)    LOANS:  It will not,  and will  procure  that no Corporate
                      Obligor  will,   enter  into  or  have   outstanding   any
                      arrangements   whatsoever   with  any  bank  or  financial
                      institution  (other than Burdale) or  corporation or other
                      person for the provision to it or any Corporate Obligor of
                      any loan or other form of financial  accommodation  except
                      for (A) normal trade credit  granted to it in the ordinary
                      course  of  its  trade  and  (B)  Financial   Indebtedness
                      incurred in

<PAGE>

                      respect of  equipment,  vehicle and  operating  leases and
                      hire  purchase  transactions  entered into in the ordinary
                      course of its trade  where the total  value of such leases
                      and  transactions  for the  Corporate  Obligors as a whole
                      does not exceed the (pound)50,000 at any one time PROVIDED
                      THAT:

                      (1)    in the case of  Financial  Indebtedness  under  (B)
                             above, the relevant Corporate Obligor may only make
                             regularly   scheduled  payments  of  principal  and
                             interest  in  respect  of  such   indebtedness   in
                             accordance  with  the  terms  of the  agreement  or
                             instrument   evidencing  or  giving  rise  to  such
                             indebtedness as in effect on today's date;

                      (2)    in the case of  Financial  Indebtedness  under  (B)
                             above,  the relevant  Corporate  Obligor shall not,
                             directly or indirectly (I) amend,  modify, alter or
                             change  the  terms  of  such  indebtedness  or  any
                             agreement, document or instrument relating to it as
                             in effect on today's date or (II)  redeem,  retire,
                             defease,   purchase  or   otherwise   acquire  such
                             indebtedness,  or set aside or otherwise deposit or
                             invest any sums for such purpose; and

                      (3)    in each case, the relevant  Corporate Obligor shall
                             furnish  to  Burdale  all  notices  or  demands  in
                             connection with such  indebtedness  either received
                             by the relevant Corporate Obligor or on its behalf,
                             promptly  after  receipt,  or sent by the  relevant
                             Corporate  Obligor or on its  behalf,  concurrently
                             with sending, as the case may be.

               (II)   MAKING  LOANS:  It will  not,  and  will  procure  that no
                      Corporate  Obligor  will,  make  any  loans  or  financial
                      accommodation available to any person except for the grant
                      of  normal  trade  credit  in the  ordinary  course of its
                      trade; and

               (III)  BANK  ACCOUNTS:  It will  not,  and will  procure  that no
                      Corporate  Obligor  will,  open or maintain any account of
                      any type with any bank or financial  institution providing
                      like services other than the Charged Accounts.

         (l)   NO  GUARANTEES:  It will not,  and will procure that no Corporate
               Obligor will, give any guarantee,  indemnity or assurance against
               financial loss of any kind  whatsoever  provided that it may give
               an indemnity  or  assurance  in the ordinary  course if its trade
               where such  indemnity  or  assurance is not, or is not in respect
               of, Financial Indebtedness.

         (m)   INSURANCE:  It will, and will procure that each Corporate Obligor
               will:

               (i)    observe  and  perform  all  obligations  as  to  insurance
                      imposed upon it in a lease relating to any of the Property
                      and  supply to  Burdale  such  proof as it may  reasonably
                      require  that it has so  complied  and will apply any sums
                      received  pursuant  to such  insurance  as required by any
                      relevant lease;

               (ii)   as regards  all its assets  and  property  of any kind and
                      businesses  arrange and  maintain in full force and effect
                      insurances   (including   consequential   loss,   business
                      interruption  and  public  liability  and damage and other
                      insurances

<PAGE>

                      usually  maintained by companies carrying on the same type
                      of business  as its own  business)  with such  insurers as
                      Burdale   approves   and  on  such  terms   (including   a
                      requirement  that the relevant  insurer must give at least
                      30  days'   prior   written   notice  to  Burdale  of  any
                      cancellation or reduction of insurance  cover) and in such
                      amounts as Burdale may reasonably require and is customary
                      for an enterprise  engaged in the same or similar business
                      and in the same or similar  localities  and  against  such
                      risks as Burdale shall reasonably request and will procure
                      that Burdale's  interest is noted on all policies relating
                      to insurances so arranged in such manner as Burdale may in
                      its  absolute  discretion  require  and,  as  regards  all
                      policies   relating  to  the  Collateral,   will  use  all
                      reasonable  endeavours  to ensure that Burdale is named as
                      sole loss payee (but  without  having any  obligation  for
                      premiums)  and as joint  insured in  relation to all those
                      policies ensure that every policy of insurance  contains a
                      standard mortgagee clause, whereby such insurance will not
                      be invalidated, vitiated or avoided as against a mortgagee
                      in the event of any  misrepresentation,  act,  neglect  or
                      failure to disclose  on the part of the  insured  provided
                      that where the insurers  will not agree such terms,  terms
                      acceptable to Burdale in Burdale's absolute discretion are
                      agreed  and will  supply  to  Burdale  copies  of all such
                      policies of insurance and all endorsements and renewals of
                      such policies;

               (iii)  duly  and  punctually  pay  all  premiums  in  respect  of
                      insurances  required to be arranged  and/or  maintained in
                      accordance with this Clause 14(m) and not do or omit to do
                      any act, matter or thing whereby any such insurance may be
                      or becomes  void or voidable at the option of the insurers
                      or settle any claim in respect of those insurances without
                      the prior written consent of Burdale,  such consent not to
                      be unreasonably withheld or delayed;

               (iv)   it shall  comply  with,  enforce  and not waive,  release,
                      terminate  or vary  (or  agree  so to do) any  obligations
                      arising under all policies of insurance and in particular,
                      but   without   limitation,   it  shall   notify   Burdale
                      immediately  upon  receiving  notice from any insurer that
                      the details of any  insurance  policy are to change in any
                      way and upon receiving notice from any insurer terminating
                      any insurance policies;

               (v)    in the event that it receives from any insurer notice that
                      such insurer is  terminating  any  insurance  policy,  the
                      Company shall use all reasonable  endeavours to enter into
                      an  agreement  on  substantially  the same  terms as those
                      contained in the original insurance policy with such other
                      insurer as  approved by Burdale and to the extent that the
                      same  terms  or  substantially  the  same  terms  are  not
                      available  from the insurer,  such terms as are acceptable
                      to Burdale in its absolute  discretion,  to take effect on
                      or  before  the  expiry of such  notice  and shall use all
                      reasonable  endeavours  to procure that such insurer gives
                      to  Burdale  such  acknowledgements  and  undertakings  in
                      relation  to this  Deed  as  Burdale  may in its  absolute
                      discretion require;

               (vi)   indemnify  Burdale  fully  forthwith  at a minimum  of the
                      Daily Rate upon demand for any and all costs and  expenses
                      incurred by Burdale  from time to time in  obtaining  from
                      time to time a report or  reports or an audit or

<PAGE>

                      audits on the  adequacy of the  insurances  referred to in
                      Clause 14(m)(ii) above from an insurance adviser appointed
                      by Burdale;

               (vii)  produce to Burdale on request  copies of all  policies and
                      all receipts for the current  premiums with respect to the
                      insurance; and

               (viii) immediately give notice to Burdale of any occurrence which
                      gives  rise,  or might  give  rise,  to a claim  under any
                      policy of insurance.

               If  the  Company  at  any  time  fails  to  perform  any  of  its
               obligations contained in this Clause, Burdale may effect or renew
               such  insurance  as  Burdale  thinks  fit and the  Company  shall
               reimburse Burdale for the costs thereby incurred on demand.

         (n)   INSURANCE MONIES:

               (i)    The Company  shall apply all monies  received by virtue of
                      any  insurance  relating  to the  whole or any part of the
                      Collateral  in making good,  or in  recouping  expenditure
                      incurred in making good, any loss or damage or, if Burdale
                      in its  discretion so requires,  towards  discharge of the
                      Company's liabilities under the Finance Documents.

               (ii)   The  Company  shall  ensure  that all such  monies  as are
                      referred to in Clause 14(n)(i) which are not paid directly
                      by the insurers to Burdale  shall be held by the recipient
                      upon trust for  Burdale  and be applied by the  Company in
                      accordance with Clause 14(n)(i).

         (o)   MATERIAL  ADVERSE EFFECT:  It will notify Burdale  forthwith upon
               becoming aware of the  occurrence of any event which  constitutes
               or could  reasonably  be expected  to produce a Material  Adverse
               Effect.

         (p)   NEGATIVE PLEDGE:  It will not, and will procure that no Corporate
               Obligor will,  create or permit to subsist any Encumbrance on the
               whole or any part of the  present or future  assets,  property or
               undertaking  (including,  without limitation,  the Collateral) of
               itself or any such Corporate Obligor, except for the following:

               (i)    liens securing obligations which arise by operation of law
                      in the ordinary  course of trading of the relevant  entity
                      and which are not more than 30 days overdue;

               (ii)   Encumbrances  arising out of title retention provisions in
                      a  supplier's  terms  and  conditions  of  supply of goods
                      acquired in the ordinary  course of business and which are
                      specified  in  Schedule  3 Part I or which  are  otherwise
                      notified to Burdale and consented to by it; and

               (iii)  Encumbrances arising under the Finance Documents.

         (q)   TRANSACTIONS  SIMILAR TO SECURITY:  Except with the prior written
               consent  of  Burdale,  it will  not,  and  will  procure  that no
               Corporate Obligor will:

<PAGE>

               (i)   sell or otherwise  dispose of a significant  portion of its
                     Collateral  on terms  whereby such  Collateral is or may be
                     leased to or re-acquired or acquired by it or any Corporate
                     Obligor or any of their respective related entities; or

               (ii)  sell, charge, factor, discount, assign or otherwise dispose
                     of any of its Receivables or purport to do so other than in
                     favour of Burdale,

               but   any   transaction   which  is  expressly  permitted  by the
               exceptions  to Clause  14(p)  will  not,  for  the  avoidance  of
               doubt, be prohibited by this Clause 14(q).

         (r)   MAINTENANCE OF STATUS AND  FRANCHISES:  It will, and will procure
               that each Corporate Obligor will:

               (i)    do all  such  things  as are  necessary  to  maintain  its
                      corporate existence; and

               (ii)   ensure  that it has the  right  and is duly  qualified  to
                      conduct   its   business  as  it  is   conducted   in  all
                      jurisdictions  in which it  operates  and will  obtain and
                      maintain  all  franchises  and  rights  necessary  for the
                      conduct of its business.

         (s)   FINANCIAL YEAR END AND CHANGE OF AUDITORS:  Except with the prior
               written consent of Burdale,  it will not alter its financial year
               end from that  applicable  at the date of this  Agreement  and it
               will procure at all times a firm of auditors  which is acceptable
               to Burdale.

         (t)   TAXES:  It will  promptly pay all Taxes as and when they fall due
               (other than in circumstances  where such Taxes are the subject of
               a dispute  being  carried  on  properly  and in good faith by the
               Company where written  details of such dispute have been supplied
               to Burdale (if  requested,  Burdale  having been  notified of the
               dispute)  or,  in  the  case  of  PAYE  and  National   Insurance
               contributions,  within any permitted grace period or, in the case
               of any other taxes,  in  accordance  with any other  arrangements
               agreed with the Inland Revenue or other taxing authority.

         (u)   RETENTION OF TITLE: It will promptly inform Burdale in writing if
               any  creditor of the  Company or any  Corporate  Obligor  imposes
               retention of title provisions as part of its conditions of supply
               to the Company or such Corporate Obligor.

         (v)   CHANGE  OF NAME:  It will not  change  its  name  without  giving
               Burdale 30 days' prior  written  notice of the  proposed new name
               and  will  supply  a  copy  of  the   relevant   certificate   of
               incorporation  on change of name to Burdale as soon as it becomes
               available.

         (w)   NEW COLLATERAL  LOCATIONS:  It will not (and will procure that no
               Corporate  Obligor will) open any new location  within the United
               Kingdom  without  giving Burdale 30 days' prior written notice of
               the new location and  executing  and  delivering  to Burdale such
               access  agreements,  landlord  waivers  and  other  documents  as
               Burdale may  reasonably  require in order to protect its interest
               in the Collateral.

         (x)   STAMP  DUTY:  It will  promptly  pay any  liability  incurred  in
               respect of any stamp,  registration  and  similar Tax which is or
               becomes payable in connection with the

<PAGE>

               entry   into,   registration,    performance,    enforcement   or
               admissibility  in  evidence of any  Finance  Document  and/or any
               amendment,  supplement or waiver of any Finance Document.  In the
               event  of  any  breach  of  this   warranty  the  Company   shall
               immediately  pay to  Burdale  by way of  liquidated  damages  the
               amount of any liability  that Burdale may incur as a result of or
               by reference to the Company's  delay in paying or omission to pay
               any such Tax.

         (y)   MINIMUM NET WORTH:  Consolidated  Tangible Net Worth shall not be
               less than (pound)900,000.

15.      EVENTS OF DEFAULT

15.1     DEFAULT

         Each of the events specified below constitutes an Event of Default:

         (a)   PAYMENT DEFAULT: Any Obligor or the Guarantor fails to pay on its
               due date any amount payable by it under the Finance  Documents at
               the  place and in the  currency  in which it is  expressed  to be
               payable  or,  where  such  failure  is  due  to  a  technical  or
               administrative  failure  within the banking  system (which is not
               attributable  to the relevant  Obligor or the  Guarantor  (as the
               case may be)), within two Business Days of such due date.

         (b)   BREACH OF OTHER OBLIGATIONS:

               (i)    Any  Obligor  fails  to  observe  or  perform  any  of its
                      obligations or undertakings under, or there is a breach of
                      any of Clauses 14(k), 14(m), 14(n) or 14(p).

               (ii)   Any Obligor or the  Guarantor  fails to observe or perform
                      any of its  obligations or  undertakings  under any of the
                      Finance  Documents (other than those referred to in Clause
                      15.1(a) or 15.1(b)(i))  and, where such failure is capable
                      of remedy,  such Obligor or the Guarantor (as the case may
                      be) fails to remedy the same within ten  Business  Days of
                      the Company becoming aware of such breach.

         (c)   MISREPRESENTATION:   Any   representation  or  warranty  made  or
               repeated in connection with any Finance  Document or delivered by
               or for any Obligor or the Guarantor  under or in connection  with
               any Finance Document is incorrect in any material respect.

         (d)   INVALIDITY: Any provision of any of the Finance Documents is not,
               or is alleged by any Obligor or the  Guarantor  not to be binding
               on or  enforceable  against  any  Obligor  or  the  Guarantor  or
               effective to create any security intended to be created by it.

<PAGE>

         (e)   CROSS-DEFAULT:

               (i)    Any    Financial     Indebtedness     of    any    Obligor
                      exceeding(pound)50,000   (or  its   equivalent   in  other
                      currencies) in aggregate is not paid when due.

               (ii)   An event of default  howsoever  described occurs under any
                      document relating to Financial Indebtedness of any Obligor
                      exceeding   (pound)50,000  (or  its  equivalent  in  other
                      currencies).

               (iii)  Any Encumbrance  securing Financial  Indebtedness over any
                      asset of any Obligor becomes enforceable.

               (iv)   An amount  exceeding  (pound)50,000  in aggregate  owed to
                      trade  creditors  of  the  Company   remains   outstanding
                      following  the  expiry  of any  relevant  customary  trade
                      credit period.

         (f)   CREDITORS' PROCESS:  Any attachment,  sequestration,  distress or
               execution  affects any asset of any Obligor and is not discharged
               within 14 days.

         (g)   APPOINTMENT OF RECEIVERS AND MANAGERS:

               (i)   Any liquidator, trustee in bankruptcy,  judicial custodian,
                     compulsory  manager,  receiver,   administrative  receiver,
                     administrator  or the like is  appointed  in respect of any
                     Obligor or the Guarantor or any part of its assets.

               (ii)  The  directors of any  Corporate  Obligor or the  Guarantor
                     request  the  appointment  of  a  liquidator,   trustee  in
                     bankruptcy,   judicial   custodian,   compulsory   manager,
                     receiver,  administrative  receiver,  administrator  or the
                     like.

               (iii) Any other steps are taken to enforce any  Encumbrance  over
                     any part of the assets of any Obligor or the Guarantor.

         (h)   INSOLVENCY:

               (i)   Any  Obligor  or the  Guarantor  is, or is  deemed  for the
                     purposes of any law to be,  unable to pay its debts as they
                     fall due or to be insolvent, or admits inability to pay its
                     debts as they fall due.

               (ii)  Any Obligor or the Guarantor  suspends  making  payments on
                     all or any class of its debts or  announces an intention to
                     do so, or a moratorium is declared in respect of any of its
                     indebtedness.

               (iii) Any  Obligor  or the  Guarantor,  by  reason  of  financial
                     difficulties,  begins  negotiations with one or more of its
                     creditors with a view to the  readjustment  or rescheduling
                     of any of its indebtedness.

<PAGE>

         (i)   INSOLVENCY PROCEEDINGS:

               (i)   Any step  (including  petition,  proposal  or  convening  a
                     meeting) is taken with a view to a composition,  assignment
                     or  arrangement  with any  creditors  of any Obligor or the
                     Guarantor.

               (ii)  A meeting  of any  Corporate  Obligor or the  Guarantor  is
                     convened for the purpose of considering  any resolution for
                     (or  to   petition   for)   its   winding-up   or  for  its
                     administration or any such resolution is passed.

               (iii) Any person  presents a petition for the  winding-up  or for
                     the  administration or for the bankruptcy of any Obligor or
                     the Guarantor  unless (other than in the case of a petition
                     for  administration)  the relevant Obligor or the Guarantor
                     (as the case may be) can demonstrate to the satisfaction of
                     Burdale (acting  reasonably) that the relevant  petition is
                     frivolous, vexatious or an abuse of process of the court or
                     that it relates to a claim to which the relevant Obligor or
                     the Guarantor (as the case may be) has a good defence which
                     it is diligently pursuing.

               (iv)  An order for the winding-up or administration or bankruptcy
                     of any Obligor or the Guarantor is made.

               (v)   Any other step (including petition, proposal or convening a
                     meeting)  is  taken  with  a view  to  the  rehabilitation,
                     administration,   custodianship,  liquidation,  winding-up,
                     dissolution  or  bankruptcy of any Obligor or the Guarantor
                     or any other insolvency or analogous  proceedings involving
                     any such person  unless,  in the case of a petition  (other
                     than in the  case of a  petition  for  administration)  the
                     relevant  Obligor or the Guarantor (as the case may be) can
                     demonstrate  to  the   satisfaction   of  Burdale   (acting
                     reasonably)  that  the  relevant   petition  is  frivolous,
                     vexatious  or an abuse of  process  of the court or that it
                     relates  to a claim to which the  relevant  Obligor  or the
                     Guarantor  (as the case may be) has a good defence which it
                     is diligently pursuing.

         (j)   LIKE PROCEEDINGS: There occurs, in relation to any Obligor or the
               Guarantor,  any event anywhere  which, in the opinion of Burdale,
               appears to correspond  with any of those  mentioned in paragraphs
               (f), (g), (h) or (i) above.

         (k)   CESSATION OF BUSINESS:  Any  Corporate  Obligor or the  Guarantor
               ceases,  or threatens to cease,  to carry on all or a substantial
               part of its business.

         (l)   AUTHORISATIONS:  Any authorisation,  approval,  consent, licence,
               exemption,   filing,   registration   or  notarisation  or  other
               requirement  necessary to enable any Obligor or the  Guarantor to
               comply with any of its obligations under the Finance Documents or
               for  Burdale  to enter  into this  Agreement  and make  available
               and/or  maintain  the  Facilities  or any of them is  revoked  or
               withheld  or does not  remain  in full  force  and  effect  or is
               materially and adversely modified.

<PAGE>

         (m)   SEIZURE:  The conduct of the business of any Corporate Obligor is
               wholly or substantially  curtailed by any seizure or intervention
               by or on behalf of any authority.

         (n)   UNLAWFULNESS:  It is or becomes  unlawful  for any Obligor or the
               Guarantor  to perform  any of its  obligations  under the Finance
               Documents.

         (o)   CHANGE OF CONTROL:  Any single person or group of persons  acting
               in concert (as defined in the City Code on Takeovers and Mergers)
               not having  control of the Company  directly or  indirectly as at
               today's date,  acquires or agrees to acquire  control (as defined
               in Section 416 of the Income and  Corporation  Taxes Act 1988) of
               the Company.

         (p)   MATERIAL  ADVERSE  EFFECT:  An event or series  of events  occurs
               which  in  Burdale's  reasonable  opinion  constitutes  or  could
               reasonably be expected to constitute a Material Adverse Effect.

         (q)   CHARGED ACCOUNT ARRANGEMENTS:

               (i)    Any Account Bank  repudiates  or purports to terminate the
                      arrangements set out in the Debenture  unless, in relation
                      to an Other  Account,  the  Company has within 15 Business
                      Days of such repudiation or purported  termination  closed
                      the relevant Other Account and opened another account with
                      a bank  which  has been  given  and has  acknowledged  all
                      notices required by the Debenture; or

               (ii)   A cash-sweep or payment required to be made by any Account
                      Bank under any Finance  Document from a Charged Account is
                      not made in the amount and manner required; or

               (iii)  The Company has not,  prior to 31st January  2000,  closed
                      all Other  Accounts at HSBC Bank plc (or any member of the
                      HSBC group,  including  without  limitation,  Midland Bank
                      PLC) and  opened  replacement  bank  accounts  with a bank
                      which is  satisfactory  to Burdale  and such bank has been
                      given and has  acknowledged  all  notices  required by the
                      Debenture.

15.2     ACTION ON DEFAULT

         Upon the  occurrence  of any Event of  Default  and  whilst the same is
         continuing, and without prejudice to any of Burdale's rights under this
         Agreement, Burdale may, by notice to the Company:

         (a)   declare that an Event of Default has occurred; and/or

         (b)   declare that the  Facilities  or any of them shall be  cancelled,
               whereupon  the  Facilities  or such of them  (as the case may be)
               shall be so cancelled and all fees (including  without limitation
               pursuant to Clause 6.7(b))  payable in relation to the Facilities
               or such of them (as the case may be) shall become immediately due
               and payable; and/or

<PAGE>

         (c)   declare  that some or all of the  Loans,  together  with  accrued
               interest and all other amounts  accrued,  be immediately  due and
               payable, whereupon they shall become immediately due and payable;
               and/or

         (d)   declare  that some or all of the  Loans,  together  with  accrued
               interest  and all other  amounts  accrued,  be payable on demand,
               whereupon they shall immediately become payable on demand (and in
               the event of any such demand those Loans,  such interest and such
               other amounts shall be immediately due and payable); and/or

         (e)   declare  that the  Company  shall  forthwith  pay or procure  the
               payment to Burdale of a sufficient sum to cover the amount of all
               Outstanding  Purchase Price and/or any contingent  obligations of
               Burdale  under  any   outstanding   L/Cs  and/or  any  contingent
               obligation of Burdale under any Forex Transaction,  whereupon the
               same shall become  immediately  due and payable  and,  once paid,
               shall be held by  Burdale  in an  interest  bearing  account  for
               application against such Outstanding Purchase Price or contingent
               obligation (as the case may be),  provided that any sum remaining
               after settling such payments shall be applied first in settlement
               of any other  amounts  then due and payable to Burdale  under the
               Finance  Documents  and,  subject to that,  any balance  shall be
               promptly  repaid to the Company or other  person  entitled to the
               balance.

15.3     APPOINTMENT OF INSOLVENCY OFFICER

         If  any  liquidator,   trustee  in  bankruptcy,   judicial   custodian,
         compulsory manager, receiver, administrative receiver, administrator or
         any other insolvency  officer is appointed in respect of any Obligor or
         any part of its assets  (whether on the application or with the consent
         of Burdale or  otherwise)  then  Burdale  may (with or without it first
         having exercised any of its other rights under the Finance  Documents),
         by notice to the  Company,  declare  that the fee  specified  in Clause
         6.7(b) be immediately due and payable or, at Burdale's option,  payable
         upon demand as if the  Facility  Limit at such time had been reduced to
         zero,  whereupon such fee shall become  immediately  due and payable or
         payable on demand (as the case may be).

16.      COSTS, EXPENSES AND FEES

16.1     INITIAL AND GENERAL COSTS

         The Company  shall pay to Burdale on demand the amount of all costs and
         expenses (including legal fees and VAT) incurred by it:

         (a)   in the  negotiation,  preparation,  printing and execution of the
               Finance Documents (including any Finance Documents executed after
               today's date);

         (b)   in relation to any  amendment,  waiver,  consent or suspension of
               rights  requested  by or on behalf of any  Obligor  relating to a
               Finance Document;

<PAGE>

         (c)   in remitting loan proceeds, collecting cheques and other items of
               payment,  and establishing and maintaining the Charged  Accounts,
               together with  Burdale's  associated  and  customary  charges and
               fees;

         (d)   as out-of-pocket  expenses and costs from time to time (including
               prior to  today's  date)  during  the  course of  periodic  field
               examinations of the Collateral and the Company's operations, plus
               a daily charge at the Daily Rate for  Burdale's  examiners in the
               field and office for up to four such periodic field  examinations
               in any 12 month  period  prior to a Default  and for any other or
               additional  field  examinations  on and after the occurrence of a
               Default.

16.2     VALUATIONS

         (a)   Immediately upon demand, the Company shall pay the costs of:

               (i)    the Initial Valuation; and

               (ii)   any Valuation under Clause 16.2(b).

         (b)   Burdale may request a Valuation:

               (i)    once in each period of 12 months commencing  today's date;
                      and

               (ii)   at any time if a Default is outstanding.

         (c)   Burdale  may  also  call for a  Valuation  at any time at its own
               cost.

16.3     ENFORCEMENT COSTS

         The Company  shall pay to Burdale on demand the amount of all costs and
         expenses (including legal fees and VAT) incurred by it in:

         (a)   the enforcement of, or the  preservation of any rights under, any
               Finance Document; or

         (b)   investigating any Default.

16.4     FEES

         (a)   FACILITY  FEE: The Company  will pay to Burdale  today a facility
               fee equal to 1% on the amount of the Facility Limit.

         (b)   ANNUAL FEE: The Company  will pay to Burdale on each  anniversary
               of today's date an annual fee of(pound)13,200.

         (c)   COMMITMENT  FEE: The Company will pay to Burdale a commitment fee
               computed  at the rate of 0.375%  on the daily  undrawn/unutilised
               balance of the Facility  Limit.  Accrued  Commitment Fee shall be
               payable monthly in arrears from today's date and also on the date
               on which all the Facilities are terminated.  Commitment fee

<PAGE>

               shall accrue from day to day and be  calculated on the basis of a
               365 day year and for the actual number of days elapsed.

         (d)   MONITORING  FEE: The Company will pay to Burdale a monitoring fee
               of(pound)3,500  quarterly in advance with the first payment to be
               made on today's date.

         (e)   L/C FEE: The Company will pay to Burdale a fee equal to 0.25% per
               month on the face  amount  of each L/C  issued  at the  Company's
               request in respect of the period between the date of issue of the
               L/C and the End Date of such L/C. The fee shall be  calculated on
               the basis of a 365 day year and shall be paid  monthly in arrears
               and on the End Date of such L/C.

17.      INDEMNITIES

17.1     CURRENCY INDEMNITY

         If any amount payable by any Obligor under or in connection with any of
         the Finance  Documents is received by Burdale in a currency  other than
         that  agreed to be payable  under the Finance  Documents,  whether as a
         result of any judgment or order or other  enforcement,  the liquidation
         or  bankruptcy  of any Obligor or  otherwise  howsoever  and the amount
         produced  by  converting  the  currency  so  received  into the  agreed
         currency is less than the relevant amount of the agreed currency,  then
         the Company will as an independent obligation indemnify Burdale for the
         deficiency and any loss sustained as a result.  Such conversion will be
         made at the  Exchange  Rate,  on such  date  and in such  market  as is
         determined by Burdale as being most favourable for such conversion. The
         Company will in addition pay the costs of such conversion.

17.2     FOREIGN EXCHANGE INDEMNITY

         The Company will  indemnify and hold Burdale  harmless from and against
         any and all losses, claims,  damages,  liabilities,  costs and expenses
         which  Burdale  may  suffer  or incur  in  connection  with  any  Forex
         Transaction and any documents, drafts or financial information relating
         to such Forex Transaction,  including,  but not limited to, any losses,
         claims,  damages,  liabilities,  costs and  expenses  due to any action
         taken by any counterparty with respect to any Forex Transaction, except
         for any such losses, claims, damages,  liabilities,  costs and expenses
         suffered or incurred by Burdale as a result of its gross  negligence or
         wilful  misconduct  as  determined  pursuant to a final  non-appealable
         order of a court of  competent  jurisdiction.  The Company  assumes all
         risks with respect to the acts or omissions of any  counterparty to any
         Forex Transaction and for such purposes the counterparty will be deemed
         the Company's  agent.  The Company assumes all risks for, and agrees to
         pay,  all foreign and local  taxes,  duties and levies  relating to any
         transaction pursuant to the Forex Transactions or any documents, drafts
         or  financial  information  relating  to such  Forex  Transaction.  The
         Company  releases and holds Burdale harmless from and against any acts,
         waivers, errors, delays or omissions, whether caused by the Company, by
         any  counterparty or otherwise with respect to or relating to any Forex
         Transaction.  The  provisions  of this  Clause  17.2 will  survive  the
         discharge  of  the  liabilities  of  the  Obligors  under  the  Finance
         Documents.

<PAGE>

17.3     OTHER INDEMNITIES

         The  Company  will  indemnify  Burdale  on demand  against  any loss or
         liability which Burdale incurs as a result of:

         (a)   the occurrence of any Default;

         (b)   any payment of principal or other amount being  received from any
               source otherwise than on its due date under this Agreement;

         (c)   any   Utilisation  not  being  effected  after  the  Company  has
               delivered a Request in respect of such Utilisation  other than as
               a result of Burdale's negligence or default;

         (d)   any prepayment or provision of cash collateral by the Company not
               being made in accordance with the terms of this Agreement;

         (e)   the issue of the  letter of credit or  guarantee  by First  Union
               Corporation  referred to in sub-clause  (e) of the  definition of
               "AVAILABILITY RESERVE" in Clause 1.1 of this Agreement.

         In each case the Company's liability includes (without  limitation) any
         loss of margin or  anticipated  profits  or other  loss or  expense  on
         account  of funds  borrowed,  contracted  for or  utilised  to fund any
         amount  payable  under  any  Finance  Document  and on  account  of any
         security given by Burdale in relation to those funds and in relation to
         any amount repaid or prepaid in relation to any Finance Document.

17.4     STAMP DUTY

         Immediately  upon demand,  the Company shall pay and indemnify  Burdale
         against any liability it incurs for any stamp,  registration or similar
         tax or duty (and any applicable  penalties) which is or becomes payable
         because of the entry into,  performance  or  enforcement of any Finance
         Document.

17.5     GENERAL PROVISIONS REGARDING INDEMNITIES

         The following provisions apply to each of the indemnities  contained in
         Clauses 17.1 to 17.4 inclusive (the "INDEMNITIES"):

         (a)   Each of the  Indemnities  will  remain in full  force and  effect
               until  such time as all  amounts to which  such  Indemnities  are
               expressed to relate have been paid in full. The  Indemnities  are
               additional to and not instead of any security or other  guarantee
               or indemnity at any time existing in favour of any person.

         (b)   Any  settlement  or  discharge  of  any  claim  under  any of the
               Indemnities  will be  conditional  upon no payment made under the
               Indemnities  being avoided or set aside or ordered to be refunded
               by  virtue  of  any  provision  of  any  enactment   relating  to
               bankruptcy, insolvency or liquidation.

<PAGE>

         (c)   The  obligations  arising  under  the  Indemnities  will  not  be
               impaired by any circumstances  which but for this provision would
               impair such obligations including:

               (i)    any time, indulgence,  concession,  releases,  discharges,
                      renewals,  waivers or consents at any time or from time to
                      time given to any person;

               (ii)   any amendment, waiver or alteration made in respect of any
                      Finance Document;

               (iii)  the  making or  absence  of any  demand on any  person for
                      payment  or  performance  of  any  obligations,   and  the
                      application  of any monies at any time  received  from any
                      person;

               (iv)   the enforcement, perfection or protection of or absence of
                      enforcement,  perfection  or  protection  of any security,
                      guarantee or undertaking;

               (v)    the release,  taking,  giving or abstaining from taking of
                      any security, guarantee or undertaking;

               (vi)   the  winding-up,   insolvency,   amalgamation,  merger  or
                      consolidation  of or  the  making  of any  arrangement  or
                      composition  with or for the benefit of  creditors  by any
                      person (or the commencement of any of the foregoing);

               (vii)  the illegality,  invalidity or  unenforceability of or any
                      defect in any  provision  of any  Finance  Document or any
                      liabilities  or  obligations  created or  expressed  to be
                      created under any Finance Document; or

               (viii) any person  ceasing or  refraining  from giving  credit or
                      making loans or advances to, accepting composition from or
                      otherwise   dealing  with  any  person  or  any  security,
                      guarantee or undertaking.

         (d)   The  Company  will not by virtue of any  payment  made  under the
               Indemnities  claim  any  right of  subrogation,  contribution  or
               indemnity  against  any  person  for so long  as any sum  remains
               payable or capable of becoming  payable  under this  Agreement or
               any of the other Finance Documents.

18.      EVIDENCE OF INDEBTEDNESS

         In any proceedings  relating to any Finance  Document a statement as to
         any amount due to Burdale  under this  Agreement  which is certified as
         being  correct by an officer of Burdale will in the absence of manifest
         error  be  conclusive  evidence  that  such  amount  is in fact due and
         payable.

19.      NOTICES

19.1     DELIVERY AND RECEIPT

<PAGE>

         All notices  pertaining to this Agreement  shall be given in writing or
         facsimile and shall be deemed to be given as follows:

         (a)   if in writing, when delivered; and

         (b)   if by facsimile, when received,

         save that any notice  delivered  or  received on a  non-working  day or
         after  business  hours shall be deemed to be given on the next  working
         day at the place of delivery or receipt.

19.2     ADDRESSES

         (a)   The Company's address and facsimile number for notices are:

               76 Bilton Way
               Enfield
               Middlesex
               EN3 7EP

               Facsimile no:                     0208 443 8750
               For the attention of:             Finance Director

               or such as the Company may notify to Burdale by not less than  10
               days' notice.

         (b)   Burdale's address and facsimile number for notices are:

               53 Queen Anne Street
               London W1M 0HP

               Facsimile no:                     0171 935 5445
               For the attention of:             Company Secretary

               or such as Burdale may notify to the Company by not less than  10
               days' notice.

20.      WAIVER, REMEDIES CUMULATIVE

         The rights of Burdale under the Finance Documents:

         (a)   may be exercised as often as necessary;

         (b)   are  cumulative and not exclusive of its rights under the general
               law; and

         (c)   may be waived only in writing and specifically.

         Delay  in  exercising or  non-exercise of any right shall not be deemed
         to be a waiver of that right.

<PAGE>

21.      INVALIDITY

         If any of the provisions of this Agreement  become invalid,  illegal or
         unenforceable in any respect under any law, the validity,  legality and
         enforceability  of the  remaining  provisions  will  not in any  way be
         affected or impaired.

22.      ASSIGNMENT AND PARTICIPATION

22.1     ASSIGNMENT

         The Finance Documents shall be binding upon and inure to the benefit of
         and be  enforceable  by  Burdale,  the  Company  and  their  respective
         successors  and  assigns,  except  that the  Company may not assign its
         rights under any Finance  Document.  Burdale  may,  after notice to the
         Company,  assign its rights and delegate any or all of its  obligations
         under the Finance Documents.

22.2     TRANSFER BY BURDALE

         Burdale may at any time assign, transfer or offer participations in all
         or a  proportion  of all its rights and  obligations  under the Finance
         Documents to any  Qualifying  Lender  provided  that on an  assignment,
         novation or  transfer  to a bank (as defined by section  840A ICTA) for
         the purpose of section 349 ICTA, the provisions of Clauses 10.2(f), (g)
         and (h) shall not apply.

23.      GOVERNING LAW AND JURISDICTION

23.1     GOVERNING LAW

         This  Agreement  will be governed by and construed in  accordance  with
         English law.

23.2     JURISDICTION

         For the benefit of Burdale,  the  Company  irrevocably  agrees that the
         courts of England will have  non-exclusive  jurisdiction  to settle any
         disputes  which may arise out of or in connection  with this  Agreement
         and that accordingly any suit,  action or proceeding  arising out of or
         in connection with this Agreement may be brought in such courts.

23.3     PROCESS AGENT

         For the  benefit  of  Burdale,  the  Company  irrevocably  accepts  its
         appointment as the Guarantor's agent for service of process pursuant to
         the terms of the Guarantee.

24.      GOODS AND DOCUMENTS

24.1     PLEDGE

         All Goods and  Documents  are hereby and shall upon  despatch  from the
         supplier of any Goods be deemed to be pledged by the Company to Burdale
         and the Goods and the  proceeds of all  insurances  in relation to them
         and all sales of them and all of the

<PAGE>

         Company's  rights  as  unpaid  seller  of them  shall  be a  continuing
         security  for  the  payment  and  discharge  in  full  of  all  of  the
         obligations of the Company under the Finance Documents.

24.2     PERFECTION OF PLEDGE

         Burdale  shall be  entitled at its option to obtain  possession  of the
         Goods in order to perfect  the pledge  made by Clause  24.1 and in this
         regard the Company assigns to Burdale its right,  title and interest in
         and to the  Documents  and all claims and rights  arising from them and
         the Company  irrevocably and  unconditionally  authorises Burdale to do
         all such things as may be necessary to clear the Goods, take possession
         of  them  and  realise  the  Goods  in  reduction   of  the   Company's
         indebtedness  to Burdale  and in this  regard the  Company  irrevocably
         appoints  Burdale acting through any one of Burdale's  directors as the
         Company's  agent to sign all such  documents  and do all such things on
         the  Company's  behalf  as may  be  necessary  to  give  effect  to the
         provisions of this Clause 24.2.

24.3     TRUST RECEIPTS

         The Goods and the  Documents  shall only be  released to the Company by
         Burdale  against  receipt by Burdale of a duly  executed  trust receipt
         from the Company in Burdale's standard form (from time to time) and if,
         for any  reason,  no such trust  receipt is  executed by the Company in
         respect of any Goods or  Documents,  such Goods or  Documents  shall be
         deemed to be subject to a trust receipt in such form.

24.4     SEPARATION

         The Company undertakes to keep the Documents and the Goods separate and
         distinct from any other bills of lading, documents of title or goods.

25.      DISCLOSURE OF INFORMATION

         Burdale may  disclose to any person with whom it is  proposing to enter
         into (or has  entered  into)  any kind of  assignment  or  transfer  in
         relation to this  Agreement any  information  concerning the Company as
         Burdale may in its discretion think fit, and may advertise or publicise
         in  such  publications  and  to  such  persons  as  Burdale  may in its
         discretion  think fit such  particulars of this  transaction as Burdale
         may in its absolute discretion deem appropriate.

26.      COUNTERPARTS

         This Agreement may be executed in any number of counterparts and all of
         such  counterparts  taken together will be deemed to constitute one and
         the same instrument.

This  Agreement has been entered into on the date stated at the beginning of the
Agreement.


<PAGE>


                                   SCHEDULE 1
                              CONDITIONS PRECEDENT
                                     PART I

AUTHORISATIONS

1.         A certified copy of the  memorandum  and articles of association  and
           certificate of incorporation and all certificates of incorporation on
           change of name (or any equivalent  constitutional  documents) of each
           Corporate Obligor and the Guarantor.

2.         A certified  copy of a  resolution  of the board of directors of each
           Corporate  Obligor and the  Guarantor  approving  each of the Finance
           Documents to which it is a party and the transactions contemplated by
           each of such Finance  Documents and authorising a specified person or
           persons to execute  each of the  Finance  Documents  (as a deed where
           necessary)   and  to  give  all  notices,   requests,   instructions,
           certificates  and other  documents to Burdale in connection with such
           Finance Documents.

3.         A  director's  certificate  executed by a director of each  Corporate
           Obligor and the Guarantor:

           (a)   certifying that all corporate action of such Corporate  Obligor
                 or the  Guarantor (as the case may be) required to enable it to
                 enter into,  execute and perform each of the Finance  Documents
                 to  which  it is a  party  and to  authorise  the  transactions
                 contemplated therein has been taken;

           (b)   setting out the specimen  signatures of those persons  referred
                 to in 2 above; and

           (c)   certifying  that  utilisation  of the Facility  Limit would not
                 cause any borrowing limit binding on it to be exceeded.

4.         A certified copy of all other resolutions, authorisations, approvals,
           consents and licences  (corporate,  official or otherwise  (including
           exchange control consents)) necessary or desirable for the entry into
           and  performance  of the Finance  Documents to which each Obligor and
           the Guarantor is party and/or for the  enforceability and validity of
           such Finance Documents.

5.         A telephone and facsimile indemnity.

DOCUMENTS AND SECURITY

6.         The Finance  Documents duly executed by each party to them (excluding
           Burdale).

7.         A certified copy of each notice required to be despatched pursuant to
           the Debenture.

8.         Acknowledgements  from all recipients of the notices referred to in 7
           above as required  by the  Debenture  or  agreement  by the  relevant
           recipient of the form of acknowledgement to be given by it.

<PAGE>

9.         Evidence of the level and extent of the  insurance of the Company and
           that  Burdale is stated as loss payee and joint  insured and that the
           insurance  policies  comply  with  the  requirements  of the  Finance
           Documents.

10.        Details of the amounts standing to the credit of each Charged Account
           as at, or immediately prior to, today's date.

WAIVERS AND CONSENTS

11.        All waivers,  releases,  terminations  and other documents as Burdale
           may request to evidence  and effect the  termination  of any existing
           financing  arrangements  of each  Corporate  Obligor  with any  other
           lender and the  termination  and release by any such other lenders of
           any  and all of  its/their  interests  pursuant  to  their  financing
           arrangements with each Corporate Obligor.

12.        All consents,  waivers,  acknowledgements  and other  agreements from
           third persons which Burdale may deem  necessary or desirable in order
           to permit,  protect and perfect the security interests granted by the
           Corporate Obligors to Burdale including, without limitation,  waivers
           by  lessors,  owners  or  mortgagees,   processors,   warehousers  or
           consignees  of any  security  interests,  or other  claims which such
           persons may have in relation to the Collateral.

AVAILABILITY LIMIT INFORMATION

13.        A schedule of Receivables  and all such other  information as Burdale
           requires  pursuant  to Clause 4 in order to  determine  the amount of
           Eligible Receivables as at today's date.

14.        Such  information  as Burdale may require in order to determine  each
           Availability Limit for the purposes of Clause 4.

15.        Burdale having determined the Availability  Limits pursuant to Clause
           4 to apply as from today's date.

16.        The Initial Valuation.

17.        Evidence  satisfactory  to Burdale  that  there has been no  material
           adverse change in the business,  operations,  profits or prospects of
           the Company since the field examinations  carried out by or on behalf
           of Burdale.

MISCELLANEOUS

18.        Evidence that the total amount available for Utilisation  immediately
           following  the  proposed  initial  Utilisations  shall  be at a level
           acceptable to Burdale.

19.        Any fees due and costs to be met  pursuant  to Clause 16 having  been
           paid.

20.        Satisfactory  results to all final  company  searches  in relation to
           each Corporate Obligor.

<PAGE>

21.        Legal opinion from Delaware counsel to the Company in relation to the
           Guarantor's execution of the Guarantee.

22.        Copies of such other deeds, documents,  consents or authorities as it
           requires  having  regard  to the  transactions  contemplated  by this
           Agreement and the reasonable  requirements  of Burdale to protect its
           interests as a lender.

                                     PART II

PROPERTY

1.         All title  documents  for the Property or a letter to Burdale from BT
           undertaking  to deliver all such title  documents on receipt of funds
           due to it.

2.         An effective discharge of all mortgages,  charges and liens affecting
           the Property  including  completed  forms and fees for all  resultant
           registration formalities.

3.         Appropriate   Land   Registry   application   forms  duly   completed
           accompanied by all necessary Land Registry fees.

4.         Satisfactory  results  to all  priority  searches  and  Land  Charges
           searches in relation to the  Property and the security to be provided
           over it by the Debenture.

5.         A certificate of title to the Property prepared by Matthew,  Arnold &
           Baldwin and addressed to Burdale.

6.         An  Environmental  report in relation to the  Property  addressed  to
           Burdale.

7.         Copies of such other deeds, documents,  consents or authorities as it
           requires  having  regard  to the  transactions  contemplated  by this
           Agreement and the reasonable  requirements  of Burdale to protect its
           interests as a lender.


<PAGE>


                                   SCHEDULE 2

                        PART I - FORM OF PURCHASE REQUEST

Date:                o

To:                  Burdale Financial Limited
                     53 Queen Anne Street
                     LONDON W1M 0HP

Attention:           Company Secretary

Dear Sirs,

FACILITY AGREEMENT DATED O 1999 (THE "FACILITY AGREEMENT")

We refer to the Facility Agreement, terms defined in which have the same meaning
when used in this Purchase Request.

1.         We wish to sell to  Burdale  on or before o or such later date as the
           Company  agrees with Burdale (the  "PURCHASE  DATE") the  Receivables
           numbered  assignment o amounting to (pound)o details of which are set
           out in the  attached  Schedule,  initialled  on  each  page  for  the
           purposes of identification.

2.         We hold the invoice strictly to your order and agree to supply it, or
           a copy  (certified  by an officer  of the  Company  or  otherwise  as
           Burdale may from time to time approve) together with certified copies
           of relevant shipping documents in respect of such Receivables,  and a
           copy of our irrevocable instructions to the Account Debtor to pay the
           full invoice amount of the relevant  Receivable  (without  deduction,
           withholding or set off) at maturity to the Blocked Account, forthwith
           upon your request.

3.         We further confirm that the relevant  Receivables offered are readily
           identifiable from the books of the Company.

           [TO BE INSERTED IN FIRST PURCHASE REQUEST ONLY]

4.         [In addition to the offer made in paragraph 1 above,  we hereby offer
           to sell to you all future Receivables  (during the continuance of the
           Facility  Agreement)  subject to the terms of the Facility  Agreement
           (including  in relation to the  calculation  of the Purchase  Price).
           This offer together with the offer made in paragraph 1 above shall be
           regarded  as a  single  composite  offer  which  may be  accepted  or
           rejected in its entirety  but not in part only.  Your  acceptance  of
           this offer shall be  demonstrated  by the payment to us of any amount
           of  Purchase  Price  in  relation  to the  Receivables  described  in
           paragraph 1 above.]

We confirm  that no Event of Default has  occurred  and is  continuing  or would
result from Burdale  purchasing the Receivables  offered and we are not aware of
any Default  which has not already been notified to you. We also confirm that no
Availability  Limit  will be  breached  as a result of

<PAGE>

Burdale  purchasing  the  Receivables  offered and all the  representations  and
warranties in Clauses 8 and 13 of the Facility Agreement which are to be made or
repeated as at the date of this Purchase Request are true and correct.

The terms of the Agreement shall apply to this Purchase Request.

Yours faithfully





for and on behalf of
CERPLEX LIMITED

                                    SCHEDULE

           INVOICE NO             ACCOUNT DEBTOR                 INVOICE DATE


<PAGE>


                         PART II - FORM OF CASH REQUEST

Date:                o

To:                  Burdale Financial Limited
                     53 Queen Anne Street
                     LONDON W1M 0HP

Attention:           Company Secretary

Dear Sirs,

FACILITY AGREEMENT DATED O 1999 (THE "FACILITY AGREEMENT")

We refer to the Facility Agreement, terms defined in which have the same meaning
when used in this Cash Request.

Pursuant  to the  terms  of  Clause  5.2,  we  wish  you to pay to us the sum of
(pound)o as follows:

(a)        Utilisation Date:              o

(b)        Payment Instructions:          Please credit the following account:

                                          Account Name:        o
                                          Bank:                o Bank plc
                                          Branch:              o Branch
                                          Account No:          o
                                          Sort Code:oo-oo-oo

We confirm  that no Event of Default has  occurred  and remains  outstanding  or
would result from the requested  Utilisation  being made and we are not aware of
any Default  which has not already been notified to you. We also confirm that no
Availability Limit would be breached by the making of the requested  Utilisation
and that all the representations and warranties in Clauses 8 and 13 which are to
be made or repeated as at the date of this Cash Request are true and correct.

Yours faithfully




for and on behalf of
CERPLEX LIMITED


<PAGE>


                         PART III - FORM OF L/C REQUEST

Date:                o

To:                  Burdale Financial Limited
                     53 Queen Anne Street
                     LONDON W1M 0HP

Attention:           Company Secretary

Dear Sirs,

FACILITY AGREEMENT DATED O 1999 (THE "FACILITY AGREEMENT")

We refer to the Facility Agreement, terms defined in which have the same meaning
when used in this L/C Request.

We wish to have [state type of L/C]  opened for our account  under the  Facility
Agreement as follows:

(a)        Issue Date:                              o

(b)        Expiry Date:                             o

(c)        Requested Amount:                        o

(d)        Beneficiary:                             o

(e)        Beneficiary's bank account:              o

(f)        Concerning:                              [Reference   the   agreement
                                                    under  which  the  liability
                                                    arises,  describe its nature
                                                    and quantify it]

We confirm  that no Event of Default has  occurred  and is  continuing  or would
result from the requested  Utilisation and we are not aware of any Default which
has not already been notified to you. We also confirm that no Availability Limit
will  be  breached  as a  result  of  the  requested  Utilisation  and  all  the
representations  and  warranties  in Clauses 8 and 13 of the Facility  Agreement
which are to be made or repeated as at the date of this L/C Request are true and
correct.

Yours faithfully




for and on behalf of
CERPLEX LIMITED


<PAGE>


                         PART IV - FORM OF FOREX REQUEST

Date:                o

To:                  Burdale Financial Limited
                     53 Queen Anne Street
                     LONDON W1M 0HP

Attention:           Company Secretary

Dear Sirs,

FACILITY AGREEMENT DATED O 1999 (THE "FACILITY AGREEMENT")

We refer to the Facility Agreement, terms defined in which have the same meaning
when used in this Forex Request.

We wish you to make  available a Utilisation  pursuant to the  Revolving  Credit
Facility by executing a contract for the [sale/purchase] of Foreign Currency:

(a)        Spot/forward (Date):

(b)        Foreign Currency:

(c)        Amount:

We confirm  that no Event of Default has  occurred  and is  continuing  or would
result from the requested  Utilisation and we are not aware of any Default which
has not already been notified to you. We also confirm that no Availability Limit
will be  breached  as a result  of the  requested  Utilisation  and that all the
representations  and  warranties  in Clauses 8 and 13 of the Facility  Agreement
which are to be made or repeated  as at the date of this Forex  Request are true
and correct.

Yours faithfully





for and on behalf of
CERPLEX LIMITED


<PAGE>


                       PART V - FORM OF TERM LOAN REQUEST

Date:                o

To:                  Burdale Financial Limited
                     53 Queen Anne Street
                     LONDON W1M 0HP

Attention:           Company Secretary

Dear Sirs,

FACILITY AGREEMENT DATED O 1999 (THE "FACILITY AGREEMENT")

We refer to the Facility Agreement, terms defined in which have the same meaning
when used in this Request.

We wish to draw the Property Loan as follows:

(a)        Amount:                                  (pound)o

(b)        Utilisation Date:                        o

(c)        Payment Instructions:                    Please  credit the following
                                                    account:

                                                    Account Name:     o
                                                    Bank:             o Bank plc
                                                    Branch:           o Branch
                                                    Account No:       o
                                                    Sort Code:        oo-oo-oo

We confirm  that no Event of Default has  occurred  and remains  outstanding  or
would result from the requested  Utilisation  being made and we are not aware of
any Default  which has not already been notified to you. We also confirm that no
Availability  Limit will be breached by the making of the requested  Utilisation
and that all the  representations  and  warranties  in  Clauses  8 and 13 of the
Facility  Agreement  which  are to be made or  repeated  as at the  date of this
Request are true and correct.

Yours faithfully




for and on behalf of
CERPLEX LIMITED


<PAGE>


                                   SCHEDULE 3

                              PART I - STOCK REPORT

                           [On letterhead of Company]

To:        Burdale Financial Limited,
           53 Queen Anne Street,
           LONDON W1M 0HP.

STOCK REPORT CERTIFICATION:               No. o

This report,  including  any attached  perpetual  stock,  stock status report or
similar reports, if any, and/or the information set forth below, as the case may
be, is  delivered  to Burdale  Financial  Limited  ("BURDALE")  pursuant  to the
facility  agreement  dated o 1999 between  ourselves (the "COMPANY") and Burdale
(as amended from time to time, the "FACILITY  AGREEMENT"),  in particular Clause
8.2(a) of the Facility Agreement.

The Company represents and warrants to Burdale that the information  included as
part of this report is complete and correct, the values of the stock included as
part of this report have been  determined in a manner  consistent with the prior
reports  previously  furnished to Burdale pursuant to the Finance  Documents (as
defined in the  Facility  Agreement),  all of the stock  included in the amounts
referred to as part of this report is owned  exclusively by the Company free and
clear of any claims, security interests or other encumbrances except the Company
on consignment or approval.  The Company acknowledges that the loans made to the
Company by Burdale are based upon Burdale's reliance on the information included
as part of this report and all  representations  and warranties  with respect to
stock in the Finance  Documents are  applicable to the stock referred to as part
of this report and shall be deemed  made by the  Company  again to Burdale as of
the date of this report.  The  reliance by Burdale on this report  should not be
deemed  to limit  the right of  Burdale  to  establish  or  revise  criteria  of
eligibility as to the stock or to otherwise  limit,  impair or affect the rights
of Burdale under the Finance Documents.

                                      By:

                                      Title:

                                      Date:

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

1.         Beginning stock balance
           as of o                                          ___________________

2.         Add:      Stock purchase/processed
                     for the month(s) of o                  ___________________

3.         Subtotal                                         ___________________

<PAGE>


4.         Gross sales for the month(s)
           for the month(s) of o                            ___________________

5.         Percentage of gross sales
           represented by materials                 o%

6.         Product of item 4 times
           item 5 above                                    (___________________)

7.         Ending Stock balance as
           of o                                            (___________________)


<PAGE>


                     PART II - PREFERENTIAL CREDITOR LISTING

To:                  Burdale Financial Limited
                     53 Queen Anne Street
                     LONDON W1M 0HP

Attention:           Company Secretary

Dear Sirs,

As at the month ended o preferential creditors were as follows:

                                 (pound)               Period           Due Date

Wages & Salary

PAYE/NIC

VAT

Corporation Tax

Other (Please specify)

                                 ___________________
Total                            ___________________

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

Payments during the month ended o were as follows:

                                       (pound)           Period         Due Date

Wages & Salary

PAYE/NIC

VAT

Corporation Tax

Other (Please specify)

                               ___________________
Total                          ___________________

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

I certify that the information contained in this report is correct:

Signature:....................................

Name:..........................................                Date:


<PAGE>


                                   SIGNATORIES

THE COMPANY:

CERPLEX LIMITED

By:        /S/ TE CHARLES MINCHIN
           ----------------------
           TE CHARLES MINCHIN
           as attorney

BURDALE:

BURDALE FINANCIAL LIMITED

By:



                                                                    EXHIBIT 23.1


                       CONSENT OF INDEPENDENT ACCOUNTANTS

The Board of Directors
The Cerplex Group, Inc.:

We consent to  incorporation  by reference in the  registration  statements (No.
333-60027, 333-87643) on Form S-8, of The Cerplex Group, Inc. (formerly known as
Aurora Electronics, Inc.) of our report dated December 20, 1999, relating to the
consolidated  balance sheets of The Cerplex Group,  Inc. and  subsidiaries as of
September 25, 1999 and September 30, 1998, the related  consolidated  statements
of operations, stockholders' deficit and cash flows for the years then ended and
related  schedule,  which report appears in the September 25, 1999 annual report
on Form 10-K of The Cerplex Group, Inc.

Our report dated  December  20, 1999,  contains an  explanatory  paragraph  that
states that the Company has suffered  recurring losses from operations,  has net
stockholders' and working capital  deficiencies,  is in default on substantially
all of its  debt  obligations  and does  not  have  the  necessary  funds to pay
substantially  all of its debt obligations  which are in default or which mature
in fiscal year 2000, which raise  substantial  doubt about the Company's ability
to  continue as a going  concern.  The  consolidated  financial  statements  and
financial  statement  schedule do not include any adjustments  that might result
from the outcome of this uncertainty.


                                                                    KPMG LLP


Orange County, California
January 10, 2000




                                                                    EXHIBIT 23.2


                      CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

     As independent public  accountants,  we hereby consent to the incorporation
by  reference  of  our  report  dated   January  12,  1998  included  in  Aurora
Electronics,  Inc.  Form 10-K for the year ended  September  30, 1997,  into the
previously filed registration statement (No. 333-60027 and No. 333-87643 and No.
333-87643)  on  Form  S-8  of  the  Cerplex  Group  (formerly  known  as  Aurora
Electronics, Inc.).


                                                      ARTHUR ANDERSEN LLP

Orange County, California
January 7, 2000

                                                                    EXHIBIT 99.1

Liquidation of Cerplex S.A.S.
Unaudited pro forma financial information

On July 20, 1999, the management of Cerplex S.A.S.  ("SAS") requested assistance
from the  Commercial  Court of Lille,  France to  structure  a social plan for a
portion of the work force.  Upon  review,  the  Commercial  Court  declared  SAS
insolvent as of July 15, 1999 and opened bankruptcy  proceedings with respect to
SAS.  A  judicial  administrator  was  appointed  by the  Court  to  assist  the
management  of SAS in all its  activities  pending the  Court's  decision on the
development  of the  proceedings.  The  terms  of  assignment  of  the  judicial
administrator  included  reviewing  SAS's  condition and prospects and issuing a
recommendation relating to a plan of reorganization developed by SAS management.
While the administrator  was overseeing SAS's  operations,  the Company believed
that  a  plan  of  reorganization  would  be  adopted.  In the  event  that  the
administrator  could  not  support  a plan of  reorganization,  it would  become
necessary  to refer  the  case to a  liquidator  pursuant  to  Commercial  Court
guidelines.

On October 12, 1999, the Commercial Court, acting upon the recommendation of the
judicial administrator, ordered the liquidation of SAS. After the liquidation of
SAS was ordered,  the Company realized its investment in SAS was lost and should
therefore  be written  off as of July 20,  1999,  the date  Cerplex,  Inc.  lost
control of its subsidiary.  As a consequence of this order, SAS discontinued its
operations,  and the liquidator has laid off substantially all employees. As the
Company effectively lost control of its subsidiary on July 20, 1999, the Company
wrote-off its investment in SAS as of that date.

The liquidator is responsible for selling the assets and paying off the debts of
SAS. As a result of the cost of laying-off all  employees,  the value of the SAS
assets may not exceed its  liabilities.  There can be no assurance that Cerplex,
Inc.,  as  shareholder,  will  receive any  liquidation  proceeds.  Accordingly,
Cerplex,  Inc. has written off its  investment in SAS which totaled $6.2 million
at July 20, 1999. The $6.2 million  write-off is comprised of writing off assets
carried at $20.9 million,  liabilities carried at $13.8 million and intercompany
balances for SAS of $0.9 million.  Through July 20, 1999, SAS had sales of $27.6
million  and a net loss of $0.9  million.  These  amounts  are  included  in the
Company's consolidated financial statements reported herein. Thereafter, results
from SAS operations have been excluded.

Pro forma financial information.

The following  unaudited pro forma combined condensed  financial  information is
based upon the  historical  financial  statements  of the  Company  and has been
prepared to illustrate  the effects of the loss of control of SAS. The unaudited
pro  forma  combined  condensed  statement  of  operations  for the  year  ended
September 25, 1999 gives effect to the write-off of the investment and resulting
deconsolidation of SAS's operating results as if the write-off and the resulting
deconsolidation  of SAS's operating results had occurred at the beginning of the
fiscal year.

The unaudited pro forma combined condensed  statement of operations  information
is provided for  comparative  purposes only and is not indicative of the results
of operations  of the remaining  portion of the Company that would have occurred
had  the  liquidation  of SAS  occurred  at the  beginning  of the  fiscal  year
presented,  nor is it indicative of the future operating results.  The unaudited
pro forma  adjustments  are based  upon  currently  available  information.  The
unaudited pro forma combined condensed statement of operations should be read in
conjunction with the Company's consolidated financial statements and the related
notes,  included in the Company's  financial  statements  and the related notes,
included in the Company's fiscal 1999 Form 10-K.


<PAGE>

                          THE CERPLEX GROUP, INC.
      UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
                   For the Year Ended September 25, 1999
            (In Thousands, except share and per share amounts)

<TABLE>
<CAPTION>
                                                                              Historical                     Pro forma
                                                                               For the                        For the
                                                                                 Year                           Year
                                                                                Ended                          Ended
                                                                            September 25,     Pro forma    September 25,
                                                                                 1999        Adjustments        1999
                                                                            ------------------------------------------------
                                                                             The Cerplex                    The Cerplex
                                                                             Group, Inc.                    Group, Inc.
                                                                                 and          Cerplex,       excluding
                                                                             Subsidiaries      S.A.S.      Cerplex S.A.S.
                                                                            ------------------------------------------------
<S>                                                                         <C>                 <C>            <C>
Net revenues                                                                      $ 93,346        $(27,571)      $ 65,775
Cost of sales                                                                       89,661         (28,754)        60,907
                                                                                ----------      ----------     ----------
Gross profit                                                                         3,685           1,183          4,868
Selling, general and administrative expense                                         22,304          (3,875)        18,429
Amortization of intangibles, including write-off of $18,375, historical             24,295          (5,478)        18,817
Reduction in accruals                                                               (2,006)                        (2,006)
Loss on deconsolidation of French subsidiary                                         6,176          (6,176)(A)         --
                                                                                ----------      ----------     ----------
Operating loss                                                                     (47,084)         16,712        (30,372)
Interest expense                                                                    (6,415)                        (6,415)
Other income (expense), net                                                          1,617          (4,178)        (2,561)
                                                                                ----------      ----------     ----------
Loss from continuing operations before provision for income taxes                  (51,882)         12,534        (39,348)
Provision for income taxes                                                              10                             10
                                                                                ----------      ----------     ----------
Loss from continuing operations                                                 $  (51,892)       $ 12,534       $(39,358)
                                                                                ==========         =======        =======
Income (loss) per share of common stock:
     Basic and diluted loss on continuing operations                            $  (7.08)                      $  (5.37)
                                                                                ==========                       ========
Weighted average number of common shares outstanding                                 7,333                          7,333
                                                                                   =======                       ========
</TABLE>

                            THE CERPLEX GROUP, INC.
    NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS

(A) To exclude the $6,176 loss on the loss of control of the subsidiary.


<TABLE> <S> <C>

<ARTICLE>                     5
<MULTIPLIER>                                   1,000
<CURRENCY>                                   DOLLARS

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          SEP-25-1999
<PERIOD-START>                             OCT-01-1998
<PERIOD-END>                               SEP-25-1999
<EXCHANGE-RATE>                                      1
<CASH>                                             382
<SECURITIES>                                         0
<RECEIVABLES>                                   10,146
<ALLOWANCES>                                       912
<INVENTORY>                                      5,375
<CURRENT-ASSETS>                                16,182
<PP&E>                                          18,364
<DEPRECIATION>                                   8,958
<TOTAL-ASSETS>                                  35,631
<CURRENT-LIABILITIES>                           52,678
<BONDS>                                              0
                           30,492
                                     59,669
<COMMON>                                         2,270
<OTHER-SE>                                   (109,478)
<TOTAL-LIABILITY-AND-EQUITY>                    35,631
<SALES>                                         93,346
<TOTAL-REVENUES>                                93,346
<CGS>                                           89,661
<TOTAL-COSTS>                                   50,769
<OTHER-EXPENSES>                               (1,617)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               6,415
<INCOME-PRETAX>                               (51,882)
<INCOME-TAX>                                        10
<INCOME-CONTINUING>                           (51,892)
<DISCONTINUED>                                   1,286
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (50,606)
<EPS-BASIC>                                   (7.25)
<EPS-DILUTED>                                   (7.25)


</TABLE>


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