NBTY INC
S-4, 1997-11-05
PHARMACEUTICAL PREPARATIONS
Previous: MAP EQUITY FUND, 497, 1997-11-05
Next: UNITED DOMINION REALTY TRUST INC, 8-K, 1997-11-05



       AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON NOVEMBER 5, 1997
                                                          Registration No.
                                                                          ------
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM S-4
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                                   NBTY, INC.
             (Exact name of Registrant as specified in its charter)

<TABLE>
<CAPTION>
<S>                                       <C>                                       <C>

           DELAWARE                                 2834                            11-2228617
(State or other jurisdiction of        (Primary Standard Industrial              (I.R.S. Employer
incorporation or organization)           Classification Code Number)          Identification Number)
</TABLE>

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

                                90 ORVILLE DRIVE
                             BOHEMIA, NEW YORK 11716
                            TELEPHONE: (516) 567-9500
               (Address, including zip code, and telephone number,
        including area code, of Registrant's principal executive offices)

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

                                  SCOTT RUDOLPH
                                    PRESIDENT
                                   NBTY, INC.
                                90 ORVILLE DRIVE
                             BOHEMIA, NEW YORK 11716
                           TELEPHONE: (516) 567-9500
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                                   COPIES TO:

    MICHAEL C. DUBAN                                  THOMAS F. COONEY, III
  MICHAEL C. DUBAN, P.C.                                  SIMON M. NADLER
     81 MAIN STREET                                  KIRKPATRICK & LOCKHART LLP
WHITE PLAINS, NEW YORK 10601                     1800 MASSACHUSETTS AVENUE, N.W.
     (914) 681-0606                                         SECOND FLOOR
                                                       WASHINGTON, D.C. 20036
                                                            (202) 778-9000

                              ---------------------
APPROXIMATE  DATE OF  COMMENCEMENT  OF PROPOSED  SALE TO THE PUBLIC:  As soon as
practicable after the effective date of this Registration Statement.

If any of the  securities  being  registered  in this Form are to be  offered in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box. [ ]

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

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

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
- ---------------------------------------------------   -------------- -------------------- ---------------------- ------------------
<S>                                                   <C>            <C>                    <C>                  <C>
                                                                      PROPOSED MAXIMUM       PROPOSED MAXIMUM
    TITLE OF EACH CLASS OF SECURITIES TO BE           AMOUNT TO BE   OFFERING PRICE PER     AGGREGATE OFFERING      AMOUNT OF
                   REGISTERED                          REGISTERED         UNIT (1)                 PRICE         REGISTRATION FEE
- ---------------------------------------------------   -------------- -------------------- ---------------------- ------------------
8-5/8% Senior Subordinated Notes due 2007, Series B    $150,000,000            100%             $150,000,000           $45,455
- ---------------------------------------------------   -------------- -------------------- ---------------------- ------------------

(1)  Estimated  solely for  purposes  of  calculating  the  registration  fee  pursuant to Rule 457.
- -----------------------------------------------------------------------------------------------------------------------------------
THE  REGISTRANT  HEREBY AMENDS THIS  REGISTRATION  STATEMENT ON SUCH DATE OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE
DATE UNTIL THE REGISTRANT SHALL FILE A FURTHER AMENDMENT WHICH  SPECIFICALLY  STATES THAT THIS  REGISTRATION  STATEMENT SHALL
THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT
SHALL  BECOME   EFFECTIVE  ON  SUCH  DATE  AS  THE  COMMISSION,   ACTING  PURSUANT  TO  SAID  SECTION  8(a),  MAY  DETERMINE.
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>
- --------------------------------------------------------------------------------
INFORMATION   CONTAINED  HEREIN  IS  SUBJECT  TO  COMPLETION  OR  AMENDMENT.   A
REGISTRATION  STATEMENT  RELATING  TO THESE  SECURITIES  HAS BEEN FILED WITH THE
SECURITIES  AND EXCHANGE  COMMISSION.  THESE  SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION  STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE  AN  OFFER  TO  SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE  SECURITIES
IN ANY STATE IN WHICH SUCH OFFER,  SOLICITATION  OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
- --------------------------------------------------------------------------------

                  SUBJECT TO COMPLETION, DATED NOVEMBER 5, 1997




<PAGE>


PROSPECTUS

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

                                   NBTY, INC.

      OFFER TO EXCHANGE 8-5/8% SENIOR SUBORDINATED NOTES DUE 2007, SERIES B
          FOR ALL OUTSTANDING 8-5/8% SENIOR SUBORDINATED NOTES DUE 2007
                                  OF NBTY, INC.

                THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M., NEW
              YORK CITY TIME, ON ________________, UNLESS EXTENDED.

         NBTY,  Inc.,  a  Delaware  corporation  ("NBTY"),  hereby  offers  (the
"Exchange  Offer"),  upon the terms and conditions set forth in this  Prospectus
(the  "Prospectus")  and the accompanying  Letter of Transmittal (the "Letter of
Transmittal"),  to  exchange  $1,000  principal  amount  of  its  8-5/8%  Senior
Subordinated Notes due 2007, Series B (the "Exchange  Notes"),  registered under
the Securities  Act of 1933, as amended (the  "Securities  Act"),  pursuant to a
Registration  Statement  of which this  Prospectus  is a part,  for each  $1,000
principal amount of its outstanding  8-5/8% Senior  Subordinated  Notes due 2007
(the "Original Notes"),  of which $150,000,000  principal amount is outstanding.
The form and terms of the  Exchange  Notes are the same as the form and terms of
the  Original  Notes  except  that (i) the  Exchange  Notes will bear a Series B
designation  and a different  CUSIP  number from the  Original  Notes,  (ii) the
issuance of the Exchange  Notes will have been  registered  under the Securities
Act and, therefore,  will not bear legends restricting the transfer thereof, and
(iii)  holders of the Exchange  Notes will not be entitled to certain  rights of
holders of Original Notes under the Exchange and  Registration  Rights Agreement
(as defined).  The Original  Notes and the Exchange Notes are referred to herein
collectively  as the "Notes." The Exchange  Notes will evidence the same debt as
the Original Notes (which they replace) and will be issued under and be entitled
to the benefits of that certain  Indenture,  dated as of September 23, 1997 (the
"Indenture"),  by and between  NBTY,  as issuer,  and IBJ Schroder  Bank & Trust
Company,  as  trustee,  governing  the  Notes.  See  "The  Exchange  Offer"  and
"Description of the Exchange Notes."

         NBTY will  accept  for  exchange  any and all  Original  Notes  validly
tendered  and  not  withdrawn  prior  to 5:00  p.m.,  New  York  City  time,  on
____________________,  unless  extended  by NBTY  in its  sole  discretion  (the
"Expiration Date"). Tenders of Original Notes may be withdrawn at any time prior
to 5:00 p.m., New York City time, on the Expiration  Date. The Exchange Offer is
subject to certain customary conditions. See "The Exchange Offer."

         The Original  Notes were sold by NBTY on September  23, 1997,  to Chase
Securities Inc. (the "Initial  Purchaser") in a transaction not registered under
the Securities  Act in reliance upon an exemption  under the Securities Act (the
"Initial  Offering").  The Initial  Purchaser  subsequently  placed the Original
Notes with qualified  institutional  buyers in reliance upon Rule 144A under the
Securities  Act  ("Rule  144A").  Accordingly,  the  Original  Notes  may not be
reoffered,   resold  or  otherwise  transferred  in  the  United  States  unless
registered  under the Securities Act or unless an applicable  exemption from the
registration requirements of the Securities Act is available. The Exchange Notes
are being  offered  hereunder  to  satisfy  the  obligations  of NBTY under that
certain Exchange and Registration  Rights  Agreement,  dated as of September 23,
1997,  by and  between  NBTY  and  the  Initial  Purchaser  (the  "Exchange  and
Registration  Rights  Agreement"),  entered into in connection  with the Initial
Offering. See "The Exchange Offer - Purpose and Effect of the Exchange Offer."

         Interest  on the  Exchange  Notes will  accrue  from the last  interest
payment on which interest was paid on the Original Notes surrendered in exchange
therefor or, if no interest has been paid on the Original Notes,  from the Issue
Date (as defined),  and will be payable  semi-annually on September 15 and March
15 of each year, commencing on March 15, 1998. The Notes will mature on

<PAGE>

September  15, 2007.  Except as described  below,  NBTY may not redeem the Notes
prior to September 15, 2002.  On or after such date,  NBTY may redeem the Notes,
in whole or in part, at the  redemption  prices set forth herein,  together with
accrued and unpaid interest, if any, to the date of redemption.  In addition, at
any time and from  time to time on or prior to  September  15,  2000,  NBTY may,
subject to certain requirements, redeem up to 33-1/3% of the aggregate principal
amount of the Notes with the Net Cash  Proceeds  (as  defined)  from one or more
Public Equity Offerings (as defined) by NBTY at a price equal to 108.625% of the
principal amount to be redeemed,  together with accrued and unpaid interest,  if
any, to the date of  redemption,  provided that at least 66-2/3% of the original
aggregate  principal amount of the Original Notes remains outstanding after each
such redemption.  The Notes will not be subject to any sinking fund requirement.
Upon the  occurrence of a Change of Control (as defined),  NBTY will be required
to make an  offer  to  repurchase  the  Notes  at a price  equal  to 101% of the
principal amount thereof,  together with accrued and unpaid interest, if any, to
the date of repurchase. See "Description of the Exchange Notes."

         The Notes will be unsecured and subordinated in right of payment to all
existing and future  Senior  Indebtedness  (as defined) of NBTY.  The Notes will
rank  PARI  PASSU in right  of  payment  with  any  future  senior  subordinated
indebtedness of NBTY and will rank senior to all  Subordinated  Indebtedness (as
defined) of NBTY.  The  Indenture  under which the Notes will be issued  permits
NBTY to incur additional indebtedness, including Senior Indebtedness, subject to
certain  restrictions.  See  "Description of the Exchange Notes." As of June 30,
1997, on a pro forma basis after giving effect to the  Transaction (as defined),
the aggregate  principal amount of NBTY's outstanding Senior  Indebtedness would
have been approximately $31.1 million (exclusive of unused commitments) and NBTY
would have had no senior  subordinated  indebtedness  outstanding other than the
Notes and no Subordinated Indebtedness.  See "Description of the Exchange Notes"
and "Capitalization."

         The common stock of NBTY is listed on the Nasdaq Stock Market under the
symbol "NBTY." There has not previously  been any public market for the Original
Notes or the Exchange Notes.  NBTY does not intend to list the Exchange Notes on
any securities exchange,  but the Original Notes are eligible for trading in the
Private  Offerings,  Resales and Trading through Automated  Linkages  ("PORTAL")
market.  There can be no assurance  that an active market for the Exchange Notes
will develop.  See "Risk Factors - Absence of Public Market."  Moreover,  to the
extent that the Original Notes are tendered and accepted in the Exchange  Offer,
the trading market for  untendered  and tendered but  unaccepted  Original Notes
could be adversely affected.

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

         SEE "RISK  FACTORS"  BEGINNING ON PAGE 14 FOR A  DISCUSSION  OF CERTAIN
FACTORS  THAT  SHOULD BE  CONSIDERED  BY  PARTICIPANTS  IN THE  EXCHANGE  OFFER.

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

         THESE   SECURITIES  HAVE  NOT  BEEN  APPROVED  OR  DISAPPROVED  BY  THE
SECURITIES AND EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS
THE COMMISSION OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE ACCURACY OR
ADEQUACY OF THIS PROSPECTUS.  ANY  REPRESENTATION  TO THE CONTRARY IS A CRIMINAL
OFFENSE.

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

         Based  upon  an  interpretation  by the  staff  of the  Securities  and
Exchange  Commission (the  "Commission")  set forth in certain no-action letters
issued to third parties,  NBTY believes that the Exchange Notes issued  pursuant
to the Exchange  Offer in exchange for Original Notes may be offered for resale,
resold and  otherwise  transferred  by any holder  thereof  (other than any such
holder that is an  "affiliate"  of NBTY within the meaning of Rule 405 under the
Securities Act) without compliance with the registration and prospectus delivery
requirements  of the  Securities  Act,  provided  that such  Exchange  Notes are
acquired in the ordinary course of such holder's business and such holder has no
arrangement or understanding  with any person to participate in the distribution
of such Exchange Notes. See "The Exchange Offer - Resale of the Exchange Notes."
Holders of Original Notes wishing to accept the Exchange Offer must represent to


                                       ii
<PAGE>

NBTY, as required by the Exchange and Registration  Rights Agreement,  that such
conditions have been met.

         Each broker-dealer that receives Exchange Notes for its own account (an
"Exchanging  Dealer")  pursuant to the Exchange Offer must  acknowledge  that it
will deliver a prospectus in connection  with any resale of such Exchange Notes.
The Letter of Transmittal  states that by so  acknowledging  and by delivering a
prospectus,  an  Exchanging  Dealer  will not be deemed  to admit  that it is an
"underwriter"  within the meaning of the Securities Act. This Prospectus,  as it
may be amended or  supplemented  from time to time, may be used by an Exchanging
Dealer in  connection  with resales of Exchange  Notes  received in exchange for
Original Notes where such Original Notes were acquired by such Exchanging Dealer
as a result of market making  activities or other trading  activities.  NBTY has
agreed that,  for a period of 180 days after the  Expiration  Date, it will make
this  Prospectus  available to any Exchanging  Dealer for use in connection with
any such resale. See "Plan of Distribution."

         NTBY will not receive any proceeds  from the Exchange  Offer.  NBTY has
agreed to bear the expenses of the Exchange  Offer. No underwriter is being used
in connection  with the Exchange  Offer.  Holders of Original Notes not tendered
and accepted in the Exchange Offer will continue to hold such Original Notes and
will be  entitled  to all the  rights  and  benefits  and will be subject to the
limitations  applicable thereto under the Indenture and with respect to transfer
under the  Securities  Act.  The Exchange  Offer is intended to satisfy  certain
exchange and registration rights of holders of Original Notes under the Exchange
and Registration Rights Agreement. Such rights shall terminate upon consummation
of the  Exchange  Offer.  See "The  Exchange  Offer - Purpose  and Effect of the
Exchange  Offer."

         THE  EXCHANGE  OFFER IS NOT BEING MADE TO, NOR WILL THE COMPANY  ACCEPT
SURRENDERS FOR EXCHANGE FROM,  HOLDERS OF ORIGINAL NOTES IN ANY  JURISDICTION IN
WHICH THE EXCHANGE  OFFER OR THE  ACCEPTANCE  THEREOF WOULD NOT BE IN COMPLIANCE
WITH THE SECURITIES OR BLUE SKY LAWS OF SUCH JURISDICTION.

         NO PERSON IS AUTHORIZED IN CONNECTION  WITH ANY OFFERING HEREBY TO GIVE
ANY INFORMATION OR TO MAKE ANY  REPRESENTATION  NOT CONTAINED IN THIS PROSPECTUS
OR THE  ACCOMPANYING  LETTER  OF  TRANSMITTAL,  AND,  IF  GIVEN  OR  MADE,  SUCH
INFORMATION OR REPRESENTATION  MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED
BY THE COMPANY.  NEITHER THE  DELIVERY OF THIS  PROSPECTUS  OR THE  ACCOMPANYING
LETTER  OF  TRANSMITTAL,  NOR ANY  EXCHANGE  MADE  HEREUNDER,  SHALL  UNDER  ANY
CIRCUMSTANCES  CREATE ANY IMPLICATION  THAT THE INFORMATION  CONTAINED HEREIN IS
CORRECT AS OF ANY DATE  SUBSEQUENT TO THE DATE HEREOF.

         UNTIL  _________________  (90 DAYS AFTER  COMMENCEMENT  OF THE EXCHANGE
OFFER), ALL DEALERS EFFECTING TRANSACTIONS IN THE EXCHANGE NOTES, WHETHER OR NOT
PARTICIPATING  IN THE EXCHANGE  OFFER,  MAY BE REQUIRED TO DELIVER A PROSPECTUS.
THIS IS IN ADDITION TO THE  OBLIGATION  OF DEALERS TO DELIVER A PROSPECTUS  WHEN
ACTING  AS  UNDERWRITERS  AND  WITH  RESPECT  TO  THEIR  UNSOLD   ALLOTMENTS  OR
SUBSCRIPTIONS.

         The Exchange Notes will be available initially only in book-entry form.
Except as may be described under  "Book-Entry;  Delivery and Form," NBTY expects
that  the  Exchange  Notes  issued  pursuant  to  the  Exchange  Offer  will  be
represented by one or more duly registered Global Notes (as defined),  that will
be deposited  with, or on behalf of, the  Depository  Trust Company  ("DTC") and
registered  in its name or in the name of Cede & Co.,  its  nominee.  Beneficial
interests in the Global Note  representing  the Exchange Notes will be shown on,
and transfers thereof will be effected only through,  records  maintained by DTC
and its  participants.  After the initial issuance of the Global Note,  Exchange
Notes in  certificated  form will be issued in exchange for the Global Note only
in accordance  with the terms and  conditions  set forth in the  Indenture.  See
"Book-Entry; Delivery and Form."

         This  Prospectus  incorporates  documents  by  reference  which are not


                                      iii
<PAGE>

presented  herein or delivered  herewith.  These  documents are  available  upon
request from Harvey Kamil, Secretary, NBTY, Inc., 90 Orville Drive, Bohemia, New
York 11716, (516) 567-9500. In order to ensure timely delivery of the documents,
any request should be made by _______ (five days before  Expiration  Date).

         THE  CONTENTS  OF THIS  PROSPECTUS  ARE NOT TO BE  CONSTRUED  AS LEGAL,
BUSINESS OR TAX ADVICE.  EACH  PROSPECTIVE  PARTICIPANT  IN THE  EXCHANGE  OFFER
SHOULD  CONSULT ITS OWN ATTORNEY,  BUSINESS  ADVISOR OR TAX ADVISOR AS TO LEGAL,
BUSINESS OR TAX ADVICE.  PROSPECTIVE INVESTORS MAY OBTAIN ADDITIONAL INFORMATION
UPON REQUEST FROM THE INITIAL PURCHASER OR THE COMPANY WHICH THEY MAY REASONABLY
REQUIRE IN CONNECTION WITH THE DECISION TO PARTICIPATE IN THE EXCHANGE OFFER.

                                       iv
<PAGE>

                           FORWARD LOOKING STATEMENTS

         THIS PROSPECTUS  CONTAINS CERTAIN FORWARD LOOKING STATEMENTS WITHIN THE
MEANING OF THE PRIVATE SECURITIES  LITIGATION REFORM ACT OF 1995 WITH RESPECT TO
THE  FINANCIAL  CONDITION,  RESULTS OF  OPERATIONS  AND BUSINESS OF THE COMPANY,
INCLUDING STATEMENTS UNDER THE CAPTIONS "SUMMARY," "UNAUDITED PRO FORMA COMBINED
FINANCIAL DATA,"  "MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL  CONDITION
AND  RESULTS  OF  OPERATIONS"  AND  "BUSINESS."  ALL OF  THESE  FORWARD  LOOKING
STATEMENTS  ARE BASED ON ESTIMATES  AND  ASSUMPTIONS  MADE BY  MANAGEMENT OF THE
COMPANY WHICH,  ALTHOUGH  BELIEVED TO BE REASONABLE,  ARE INHERENTLY  UNCERTAIN.
THEREFORE,  UNDUE  RELIANCE  SHOULD  NOT  BE  PLACED  UPON  SUCH  ESTIMATES  AND
STATEMENTS.  NO ASSURANCE CAN BE GIVEN THAT ANY OF SUCH  ESTIMATES OR STATEMENTS
WILL BE REALIZED  AND IT IS LIKELY THAT ACTUAL  RESULTS  WILL DIFFER  MATERIALLY
FROM THOSE  CONTEMPLATED  BY SUCH FORWARD LOOKING  STATEMENTS.  FACTORS THAT MAY
CAUSE SUCH DIFFERENCES  INCLUDE: (1) ADVERSE PUBLICITY REGARDING THE CONSUMPTION
OF NUTRITIONAL SUPPLEMENTS; (2) ADVERSE FEDERAL, STATE OR FOREIGN LEGISLATION OR
REGULATION OR ADVERSE DETERMINATIONS BY REGULATORS;  (3) SLOW OR NEGATIVE GROWTH
IN  THE  NUTRITIONAL  SUPPLEMENT  INDUSTRY;  (4)  INABILITY  OF THE  COMPANY  TO
SUCCESSFULLY  IMPLEMENT ITS BUSINESS STRATEGY;  (5) INCREASED  COMPETITION;  (6)
INCREASED  COSTS;  (7) LOSS OR  RETIREMENT  OF KEY  MEMBERS OF  MANAGEMENT;  (8)
INCREASES IN THE COMPANY'S COST OF BORROWINGS OR INABILITY OR  UNAVAILABILITY OF
ADDITIONAL  DEBT  OR  EQUITY  CAPITAL;  AND  (9)  CHANGES  IN  GENERAL  ECONOMIC
CONDITIONS IN THE MARKETS IN WHICH THE COMPANY MAY, FROM TIME TO TIME,  COMPETE.
MANY  OF  SUCH  FACTORS  WILL BE  BEYOND  THE  CONTROL  OF THE  COMPANY  AND ITS
MANAGEMENT.  FOR FURTHER  INFORMATION  OR OTHER  FACTORS  WHICH COULD AFFECT THE
FINANCIAL RESULTS OF THE COMPANY AND SUCH FORWARD LOOKING STATEMENTS,  SEE "RISK
FACTORS."


                                       v
<PAGE>

                                     SUMMARY

         THE  FOLLOWING  SUMMARY IS  QUALIFIED IN ITS ENTIRETY BY, AND SHOULD BE
READ IN  CONJUNCTION  WITH,  THE MORE  DETAILED  INFORMATION,  RISK  FACTORS AND
HISTORICAL AND PRO FORMA COMBINED  FINANCIAL DATA,  INCLUDING THE RELATED NOTES,
APPEARING ELSEWHERE IN THIS PROSPECTUS.  AS USED IN THIS PROSPECTUS,  UNLESS THE
CONTEXT OTHERWISE REQUIRES, (i) "NBTY" REFERS TO NBTY, INC. AND ITS SUBSIDIARIES
AS CONSTITUTED PRIOR TO THE ACQUISITION,  (ii) "H&B" REFERS TO HOLLAND & BARRETT
HOLDINGS LTD. AND ITS SUBSIDIARIES AS CONSTITUTED PRIOR TO THE ACQUISITION,  AND
(III) THE "COMPANY"  REFERS TO NBTY, INC. AND ITS  SUBSIDIARIES  (INCLUDING H&B)
AFTER  GIVING  EFFECT  TO  THE  ACQUISITION.  UNLESS  OTHERWISE  INDICATED,  ALL
FINANCIAL  STATEMENTS IN THIS  PROSPECTUS  HAVE BEEN PREPARED IN ACCORDANCE WITH
U.S.  GENERALLY  ACCEPTED  ACCOUNTING  PRINCIPLES  ("U.S.  GAAP") AND ALL DOLLAR
REFERENCES ARE IN U.S.  DOLLARS.  FINANCIAL  INFORMATION OF H&B HAS BEEN DERIVED
FROM  THE  HISTORICAL  CONSOLIDATED  FINANCIAL  STATEMENTS  OF H&B  PREPARED  IN
ACCORDANCE WITH GENERALLY ACCEPTED  ACCOUNTING  PRINCIPLES IN THE UNITED KINGDOM
("U.K.  GAAP").  H&B FINANCIAL DATA, WHICH IS STATED IN U.S.  DOLLARS,  HAS BEEN
ADJUSTED  TO REFLECT  U.S.  GAAP AND IS BASED ON AN  EXCHANGE  RATE OF ONE POUND
STERLING TO 1.665 U.S.  DOLLARS.  REFERENCES IN THIS  PROSPECTUS TO FISCAL YEARS
ARE TO NBTY'S FISCAL YEARS ENDING SEPTEMBER 30 OR H&B'S FISCAL YEARS ENDING JUNE
30, AS THE CASE MAY BE. UNLESS  OTHERWISE  NOTED,  ALL MARKET DATA  PRESENTED IN
THIS  PROSPECTUS  IS BASED ON THE  COMPANY'S  RESEARCH AND  ESTIMATES.  NATURE'S
BOUNTY(REGISTERED    TRADEMARK),   GOOD   `N   NATURAL(REGISTERED    TRADEMARK),
HUDSON(REGISTERED  TRADEMARK),  AMERICAN HEALTH(REGISTERED  TRADEMARK),  NATURAL
WEALTH(REGISTERED  TRADEMARK),  PURITAN'S PRIDE(REGISTERED  TRADEMARK),  VITAMIN
WORLD(REGISTERED  TRADEMARK) AND HOLLAND & BARRETT ARE REGISTERED  TRADEMARKS OF
THE COMPANY.

                                   THE COMPANY

OVERVIEW

         NBTY,  founded  in  1971,  is  one  of the  leading  manufacturers  and
distributors of nutritional  supplements in the U.S.,  marketing a complete line
of vitamins,  minerals and other nutritional supplements offered at value prices
to its customers.  NBTY markets its multi-branded products primarily through (i)
one of the  industry's  leading mail order  programs  under its PURITAN'S  PRIDE
brand name to its proprietary  list of over two million active  customers,  (ii)
115 Vitamin  World  retail  stores  strategically  located  primarily in factory
outlet malls across the U.S.,  and (iii)  wholesale  distribution  to drug store
chains,  supermarkets,  independent  pharmacies  and health  food stores such as
Eckerd, Osco and Albertson's under the NATURE'S BOUNTY,  NATURAL WEALTH, HUDSON,
AMERICAN HEALTH and GOOD `N NATURAL brand names.  Management  believes that this
unique three-tiered  distribution system enables NBTY to most effectively market
its products and lends  stability,  when compared to certain of its competitors,
to its  revenues  and  EBITDA.  NBTY's  revenues  from mail  order,  retail  and
wholesale sales were approximately 42%, 16% and 42%, respectively, of total NBTY
revenues  for the nine month period  ended June 30,  1997.  NBTY's  revenues and
EBITDA for the nine month  period  ended June 30, 1997 were  approximately  $184
million and $33 million,  respectively, and same store sales growth for the same
period was  approximately  15%.

         NBTY  acquired  (the  "Acquisition")  Holland & Barrett  Holdings  Ltd.
("H&B"),  one of the  leading  nutritional  supplement  retailers  in the United
Kingdom ("U.K.") with 410 locations, on August 7, 1997. The Acquisition provides
the Company with significant  strategic  opportunities to enhance H&B's revenues
and  profitability  and increase its market  share.  H&B markets a broad line of
nutritional  supplement  products,   including  vitamins,   minerals  and  other
nutritional  supplements  (approximately  58% of H&B's  revenues for fiscal year
1997),  and food products,  including fruits and nuts,  confectionery  and other
items  (approximately  42% of  H&B's  revenues  for  fiscal  year  1997).  H&B's
strategic  retail  locations in prime shopping areas and broad product  offering
have  enabled  it to become  one of the U.K.'s  largest  nutritional  supplement
retailers.  H&B's  revenues  and EBITDA for the fiscal  year ended June 30, 1997
were  approximately $171 million and $18 million,  respectively,  and same store
sales growth for the same period was  approximately  3%.

         The  Company  expects  to  derive  substantial  opportunities  from the
combination of NBTY's and H&B's operations.  Pro forma for the Acquisition,  the
Company's  revenues for mail order,  retail and wholesale  sales would have been
approximately 25%, 50% and 25%, respectively,  of total Company revenues for the
nine month period ended June 30, 1997. Management believes that cross-selling an
expansive selection of  NBTY-manufactured  products into H&B's 410 retail stores


<PAGE>

will enable H&B to offer a broader  product  selection  at lower prices than its
competitors  and,  at  the  same  time,  enhance  H&B's  margins.  In  addition,
management  expects to reduce per unit production costs in NBTY's  manufacturing
facilities  through increased  capacity  utilization  derived from this vertical
integration.  The  Company  also plans to  increase  the  efficiency  of its H&B
operations by integrating NBTY's  state-of-the-art  point of sale ("POS") system
throughout H&B's retail stores that will allow for more effective  management of
inventory and  purchasing.  The Company's  vertically  integrated  structure and
three-tiered  distribution system, combined with its breadth of well recognized,
value  oriented  brand  names,  position  it  to  pursue  continued  growth  and
competitive success in each of its distribution channels.

         The U.S.  retail  market for vitamins,  minerals and other  nutritional
supplements has grown at a compound annual rate of approximately  15%, from $3.7
billion in 1992 to $6.5 billion in 1996,  according to the 1997  Packaged  Facts
Survey ("Packaged Facts").  According to the Simmons Market Research Bureau, 54%
of the U.S. adult  population uses vitamins,  minerals or supplements.  Further,
based on U.S.  Bureau of the Census  data,  the  45-and-older  age group,  which
accounted for approximately  32% of the U.S.  population in 1990, is expected to
grow to 40% of the U.S.  population by 2010.  Management  believes this industry
growth is expected to continue  based on the  following  factors:  (i) the aging
population, (ii) the growing body of research suggesting the benefits of certain
nutritional  supplements,  and (iii) the favorable  regulatory  environment that
allows  for  new  product   development,   thereby   stimulating  total  demand.

COMPETITIVE  STRENGTHS

         The Company believes that the following  competitive  strengths provide
it with a solid  foundation to further  enhance  growth,  profitability  and the
Company's position as an industry leader:

   o   VERTICALLY  INTEGRATED  OPERATIONS.  As a result of the Acquisition,  the
       Company will increase its degree of vertical integration by manufacturing
       nutritional  supplements in NBTY facilities for sale through H&B's retail
       stores.  Due to NBTY's  existing level of vertical  integration,  NBTY is
       able to price its products at its stores  approximately 20-40% lower than
       its largest  competitor  yet still  maintain  gross  margins in excess of
       approximately  50%.  The  Acquisition  will allow the  Company to further
       increase its margins by providing  NBTY-manufactured  products throughout
       H&B retail stores.

   o   EFFICIENT,  MULTI-CHANNEL  DISTRIBUTION NETWORK. NBTY's three-tiered U.S.
       distribution network (mail order, retail and wholesale),  supplemented by
       H&B's strong retail position in the U.K.  nutritional  supplement market,
       allows the  Company to access a broader  base of  nutritional  supplement
       buyers and is unique among the Company's competitors. Management believes
       this diverse network lowers  distribution risk and lends stability,  when
       compared  to certain of its  competitors,  to both  revenues  and EBITDA.
     

   o   STRONG  PORTFOLIO OF RETAIL STORES.  NBTY's 115 Vitamin World stores,  in
       combination  with H&B's 410  stores,  comprise a retail  network  that is
       strategically  located in the high growth U.S.  and U.K.  markets.  These
       stores delivered  approximately 15% and 4% same store sales growth during
       the nine  month  period  ended  June 30,  1997 in the U.S.  and the U.K.,
       respectively.  In addition to providing a platform for growth, management
       believes  the  Company's   established  retail  stores  pose  significant
       barriers to entry for new competitors due to the Company's penetration of
       U.S.  factory outlet malls and prime U.K.  locations.

   o   LEADING MAIL ORDER  SUPPLIER.  Management  believes  NBTY is the industry
       leader in the U.S. mail order nutritional supplement market with over two
       million active  customers and response rates that management  believes to
       be in excess of the mail order industry average.  The Company's  position
       as a leading mail order  nutritional  supplement  distributor  allows the
       Company to lower its per customer  distribution costs,  thereby enhancing
       margins. The Company plans to further expand its mail order operations in
       the  U.K.  by  utilizing  its  mail  order   distribution   warehouse  in
       Southampton,  England,  which became fully  operational  in January 1997.
 
   o   INNOVATIVE NEW PRODUCT DEVELOPMENT.  NBTY continually pursues new product
       development  in  response  to  customer  demand.   In  1997  alone,  NBTY

                                       2
<PAGE>

       introduced  more than 100 new stock  keeping units  ("SKUs")  through its
       product  development  and  merchandising  groups  working  directly  with
       managers  at the retail  level.  Management  believes  its retail  stores
       provide the Company with rapid access to customer demand  information and
       allow the  Company  to test  market  new  products  before  initiating  a
       complete  product launch across all  distribution  channels.

   o   EXPERIENCED  MANAGEMENT  TEAM.  Scott  Rudolph,  Chairman  of the  Board,
       President and Chief  Executive  Officer,  has 11 years of experience with
       NBTY and 21 years in the nutritional  supplement industry.  Mr. Rudolph's
       skilled  management  team averages  over 14 years of industry  experience
       (primarily   with  NBTY)  in  the  mail  order,   retail  and   wholesale
       distribution  channels.

  BUSINESS STRATEGY

         The  Company's  strategy  is  to  target  the  growing  value-conscious
consumer segment in order to increase sales and improve  profitability,  thereby
strengthening  its  position as an industry  leader  through the  following  key
initiatives:

   o   INCREASE HIGH MARGIN RETAIL SALES. As a result of the Acquisition, NBTY's
       115 retail stores have been  augmented by H&B's 410 U.K.  stores.  In the
       U.S.,  the Company  plans to open  approximately  80 new stores per year,
       substantially increasing its penetration of the factory outlet mall base.
       By  increasing  overall foot traffic  through its growing base of stores,
       the Company  expects to increase  its  revenues  and  profitability,  and
       enhance its market share.  In the U.K.,  the Company  expects to increase
       nutritional  supplement  sales by offering  its  products at lower prices
       than its competitors.

   o   INCREASE  HIGH  MARGIN  MAIL  ORDER  SALES.  Management  believes  NBTY's
       PURITAN'S  PRIDE mail  order  operation  is the  industry's  leader  with
       approximately two million active mail order customers.  NBTY is currently
       in the process of automating  its mail order shipping  department,  which
       will enable NBTY to fulfill mail order  requests  with greater  speed and
       efficiency.  NBTY expects to continue to strengthen  its mail order sales
       through  frequent  promotions  in order to further  improve its  response
       rate, which management  believes is already above the mail order industry
       average.  NBTY also  expects to  continue  to add  customers  through the
       selective  acquisition  of companies  that have similar or  complementary
       products. In addition, NBTY's recently increased manufacturing capability
       will  enable  it  to  successfully  compete  for  additional  mail  order
       customers  through  its  ability to quickly  introduce  and  deliver  new
       products  in  response  to  consumer  demand.

   o   EMPHASIZE  HIGHER  MARGIN  PRODUCTS.  In  addition to  manufacturing  and
       distributing  high sales volume  products (such as vitamins C and E), the
       Company  also  manufactures  and  distributes  higher  margin,  specialty
       products.  These popular  specialty  products,  such as melatonin and St.
       John's Wort, are targeted primarily at dedicated  nutritional  supplement
       users and typically provide higher margins than more established products
       and broaden the Company's product line.

   o   ENHANCE OPERATING  EFFICIENCIES.  The Acquisition will enable the Company
       to increase  its level of  vertical  integration  by selling  nutritional
       supplements  manufactured  by NBTY  through the H&B retail  stores in the
       U.K. Management expects to supply  approximately 75% of H&B's nutritional
       supplements from NBTY's U.S. manufacturing operations, thereby increasing
       NBTY's manufacturing  margins and increasing H&B's margins while reducing
       per unit  production  costs in NBTY's  manufacturing  facilities  through
       increased  capacity  utilization.  Additionally,  the Company  intends to
       achieve  significant  operating  efficiencies from the integration of its
       POS  system  into  the  H&B  stores,  which  will  significantly  improve
       inventory management, production scheduling and administrative functions.

   o   RAPID NEW PRODUCT  INTRODUCTION.  Management  believes that NBTY is among
       the  leaders in its  industry in the timely  introduction  of products in
       response to consumer  demands.  During 1997 alone,  NBTY  introduced more
       than 100 new SKUs.  Given the changing nature of consumer demands for new
       products and the growing publicity of the value of vitamins, minerals and
       other  nutritional  supplements  in  the  promotion  of  general  health,

                                       3
<PAGE>

       management  believes  that NBTY will  continue to attract  new  customers
       based upon its ability to rapidly  respond to consumer  demands with high
       quality,  value oriented  products.  As a result of the Company's ongoing
       manufacturing  expansion,  the Company will be poised to further  develop
       new products that meet  consumers'  demand.  

                                THE TRANSACTION

         On August 7, 1997,  NBTY  acquired  all of the  issued and  outstanding
capital  stock of Holland & Barrett  Holdings  Ltd.  from  Lloyds  Chemists  plc
("Lloyds") for an aggregate  purchase  price of  approximately  $169.0  million.
Prior to the  Acquisition,  H&B operated as a subsidiary  of Lloyds.  Lloyds was
acquired by GEHE AG ("GEHE") in January 1997 and, pursuant to GEHE's strategy of
divesting  Lloyds  of  non-core  assets,  GEHE  determined  to  divest  the  H&B
subsidiary.  NBTY issued to Lloyds two promissory notes (the "Promissory Notes")
totaling  approximately  $169.0 million as consideration for the purchase of the
capital stock of H&B.

         In  connection  with the  Acquisition,  NBTY (i)  entered  into a $50.0
million  revolving  credit facility (the  "Revolving  Credit  Facility"),  which
provides for borrowings for working capital and general corporate purposes,  and
(ii)  issued  $150.0  million of Original  Notes (the  "Initial  Offering,"  and
together with the Revolving Credit Facility,  the "Financing").  The Acquisition
and the Financing are, together,  referred to as the Transaction. On a pro forma
basis, after giving effect to the Transaction, the Company's unused availability
under the  Revolving  Credit  Facility  was  approximately  $37.5  million.  See
"Capitalization"  and "Description of the Revolving Credit  Facility." NBTY paid
in full the  Promissory  Notes on October  17,  1997,  using  proceeds  from the
Initial  Offering  and the  Financing.

         The sources and uses of funds for the  Transaction,  which  assume that
the Transaction had occurred on June 30, 1997, are as follows:

SOURCES:                                                   (DOLLARS IN MILLIONS)

Cash on hand.........................................              $ 15.2
Revolving Credit Facility(a).........................                12.5
Original Notes.......................................               148.8
                                                                    -----
   Total Sources of Funds............................              $176.5
                                                                   ======
USES:

Payment of Promissory Notes..........................              $169.0
Transaction fees and expenses........................                 7.5
                                                                   ------
   Total Uses of Funds...............................              $176.5
                                                                   ======
- ----------
(a)  Following consummation of the Transaction,  the Company had available $37.5
     million under the Revolving  Credit  Facility that may be drawn for working
     capital and general corporate purposes, including capital expenditures. See
     "Management's Discussion and Analysis of Financial Condition and Results of
     Operations--Liquidity and Capital Resources."


                                       4
<PAGE>

                                             THE INITIAL OFFERING

Original Notes.........................    The Original  Notes were sold by NBTY
                                           on September  23, 1997 (the  "Initial
                                           Offering"),  to Chase Securities Inc.
                                           (the "Initial Purchaser") pursuant to
                                           a  Purchase  Agreement,  dated  as of
                                           September  17,  1997,  by and between
                                           NBTY and the Initial  Purchaser  (the
                                           "Purchase  Agreement").  The  Initial
                                           Purchaser   subsequently  resold  the
                                           Original     Notes    to    qualified
                                           institutional buyers pursuant to Rule
                                           144A under the  Securities Act ("Rule
                                           144A").

Exchange and Registration Rights
Agreement..............................    Pursuant to the  Purchase  Agreement,
                                           NBTY   and  the   Initial   Purchaser
                                           entered    into   an   Exchange   and
                                           Registration  Rights  Agreement  (the
                                           "Exchange  and  Registration   Rights
                                           Agreement"),  dated  as of  September
                                           23,  1997 (the "Issue  Date"),  which
                                           grants the  holders  of the  Original
                                           Notes     certain     exchange    and
                                           registration   rights.  The  Exchange
                                           Offer is  intended  to  satisfy  such
                                           exchange  and  registration   rights,
                                           which  rights  shall  terminate  upon
                                           consummation  of the Exchange  Offer.
                                           See "The Exchange Offer - Purpose and
                                           Effect of the Exchange Offer."
                                           
                                           THE EXCHANGE OFFER

Securities Offered.....................    $150,000,000    aggregate   principal
                                           amount of 8-5/8% Senior  Subordinated
                                           Notes  due  2007,  Series  B, of NBTY
                                           (the "Exchange Notes").

The Exchange Offer.....................    $1,000  principal  amount of Exchange
                                           Notes in  exchange  for  each  $1,000
                                           principal  amount of Original  Notes.
                                           As of the date  hereof,  $150,000,000
                                           aggregate    principal    amount   of
                                           Original Notes are outstanding.  NBTY
                                           will  issue  the  Exchange  Notes  to
                                           holders as  promptly  as  practicable
                                           after the Expiration Date.

                                           Based  on an  interpretation  by  the
                                           staff of the  Securities and Exchange
                                           Commission  (the   "Commission")  set
                                           forth in no-action  letters issued to
                                           third  parties,  NBTY  believes  that
                                           Exchange Notes issued pursuant to the
                                           Exchange   Offer  in   exchange   for
                                           Original  Notes  may be  offered  for
                                           resale,    resold    and    otherwise
                                           transferred  by  any  holder  thereof
                                           (other  than any such  holder that is
                                           an  "affiliate"  of NBTY  within  the
                                           meaning   of  Rule  405   under   the
                                           Securities  Act of 1933,  as  amended
                                           (the   "Securities   Act"))   without
                                           compliance with the  registration and
                                           prospectus delivery provisions of the
                                           Securities  Act,  provided  that such
                                           Exchange  Notes are  acquired  in the
                                           ordinary   course  of  such  holder's
                                           business  and that such  holder  does
                                           not intend to participate  and has no
                                           arrangement or understanding with any
                                           person   to    participate   in   the
                                           distribution  of such Exchange Notes.

                                           Any  participating  broker-dealer (an
                                           "Exchanging  Dealer")  that  acquired
                                           Original Notes for its own account as
                                           a result of market making  activities
                                           or other trading  activities may be a

                                       5
<PAGE>
                                           statutory      underwriter.      Each
                                           Exchanging   Dealer   that   receives
                                           Exchange  Notes  for its own  account
                                           pursuant to the  Exchange  Offer must
                                           acknowledge  that it will  deliver  a
                                           prospectus  in  connection  with  any
                                           resale of such  Exchange  Notes.  The
                                           Letter of Transmittal  states that by
                                           so acknowledging  and by delivering a
                                           prospectus, an Exchanging Dealer will
                                           not be deemed to admit  that it is an
                                           "underwriter"  within the  meaning of
                                           the Securities Act. This  Prospectus,
                                           as it may be amended or  supplemented
                                           from time to time,  may be used by an
                                           Exchanging  Dealer in connection with
                                           resales of Exchange Notes received in
                                           exchange  for  Original  Notes  where
                                           such Original  Notes were acquired by
                                           such Exchanging Dealer as a result of
                                           market  making  activities  or  other
                                           trading  activities.  NBTY has agreed
                                           that,  for a period of 180 days after
                                           the  Expiration  Date,  it will  make
                                           this  Prospectus   available  to  any
                                           Exchanging    Dealer   for   use   in
                                           connection with any such resale.  See
                                           "Plan of  Distribution."

                                           Any   holder   who   tenders  in  the
                                           Exchange  Offer with the intention to
                                           participate,  or for the  purpose  of
                                           participating,  in a distribution  of
                                           the Exchange  Notes could not rely on
                                           the  position  of  the  staff  of the
                                           Commission  enunciated  in  no-action
                                           letters  and,  in the  absence  of an
                                           exemption therefrom, must comply with
                                           the   registration   and   prospectus
                                           delivery    requirements    of    the
                                           Securities Act in connection with any
                                           resale transaction. Failure to comply
                                           with   such   requirements   in  such
                                           instance  may  result in such  holder
                                           incurring    liability    under   the
                                           Securities  Act for which the  holder
                                           is   not    indemnified    by   NBTY.

Expiration Date........................    5:00  p.m.,  New York City  time,  on
                                           _________________,     unless     the
                                           Exchange Offer is extended,  in which
                                           case the term "Expiration Date" means
                                           the latest date and time to which the
                                           Exchange Offer is extended.

Accrued Interest on the Exchange
Notes and the Original Notes...........    Interest on the Exchange Notes issued
                                           pursuant to the  Exchange  Offer will
                                           accrue from the last interest payment
                                           date on  which  interest  was paid on
                                           the  Original  Notes  surrendered  in
                                           exchange  therefor or, if no interest
                                           has been paid on the Original  Notes,
                                           from the Issue  Date.  Holders  whose
                                           Original   Notes  are   accepted  for
                                           exchange   will  be  deemed  to  have
                                           waived  the  right  to  receive   any
                                           interest   accrued  on  the  Original
                                           Notes.  

Conditions to the Exchange Offer.......    The  Exchange  Offer  is  subject  to
                                           certain customary  conditions,  which
                                           may  be  waived  by  NBTY.  See  "The
                                           Exchange    Offer   -    Conditions."
                                           
Procedures for Tendering Original
Notes..................................    Each holder of Original Notes wishing
                                           to accept  the  Exchange  Offer  must
                                           complete,    sign    and   date   the
                                           accompanying  Letter of  Transmittal,
                                           or a  facsimile  thereof  (or, in the
                                           case   of  a   book-entry   transfer,
                                           transmit   an  Agent's   Message  (as
                                           defined)   in   lieu   thereof),   in
                                           accordance   with  the   instructions
                                           contained  herein  and  therein,  and
                                           mail or otherwise deliver such Letter


                                       6
<PAGE>
                                           of Transmittal, or such facsimile (or
                                           Agent's  Message),  together with the
                                           Original Notes and any other required
                                           documentation  to the Exchange  Agent
                                           (as defined) at the address set forth
                                           herein.  By  executing  the Letter of
                                           Transmittal   (or   transmitting   an
                                           Agent's  Message),  each  holder will
                                           represent  to NBTY that,  among other
                                           things,  the Exchange  Notes acquired
                                           pursuant  to the  Exchange  Offer are
                                           being obtained in the ordinary course
                                           of business  of the person  receiving
                                           such Exchange  Notes,  whether or not
                                           such  person  is  the  holder,   that
                                           neither the holder nor any such other
                                           person   has   any   arrangement   or
                                           understanding   with  any  person  to
                                           participate  in the  distribution  of
                                           such Exchange  Notes and that neither
                                           the holder nor any such other  person
                                           is an  "affiliate,"  as defined under
                                           Rule 405 of the  Securities  Act,  of
                                           NBTY.   See  "The  Exchange  Offer  -
                                           Purpose  and  Effect of the  Exchange
                                           Offer"   and   "-   Procedures    for
                                           Tendering."    

Untendered Original Notes..............    Following  the  consummation  of  the
                                           Exchange  Offer,  holders of Original
                                           Notes eligible to participate but who
                                           do not tender  their  Original  Notes
                                           will not have any further exchange or
                                           registration rights and such Original
                                           Notes will  continue to be subject to
                                           certain   restrictions  on  transfer.
                                           Accordingly,  the  liquidity  of  the
                                           market for such Original  Notes could
                                           be  adversely  affected.   See  "Risk
                                           Factors - Absence of Public  Market."

Consequences of Failure to
Exchange...............................    Original Notes that are not exchanged
                                           pursuant to the  Exchange  Offer will
                                           remain     restricted     securities.
                                           Accordingly,  such Original Notes may
                                           be  resold  only  (i) to  NBTY,  (ii)
                                           pursuant  to Rule  144A  or Rule  144
                                           under the  Securities Act or pursuant
                                           to some  other  exemption  under  the
                                           Securities  Act,  (iii)  outside  the
                                           United  States  to a  foreign  person
                                           pursuant to the  requirements of Rule
                                           904 under the Securities Act, or (iv)
                                           pursuant to an effective registration
                                           statement  under the Securities  Act.
                                           See    "The    Exchange    Offer    -
                                           Consequences of Failure to Exchange."

Shelf Registration Statement...........    If  any  holder  of  Original   Notes
                                           (other than any such holder  which is
                                           an  "affiliate"  of NBTY  within  the
                                           meaning   of  Rule  405   under   the
                                           Securities Act) is not eligible under
                                           applicable    securities    laws   to
                                           participate in the Exchange Offer and
                                           such  holder  has  satisfied  certain
                                           conditions  relating to the provision
                                           of   information   to  NBTY  for  use
                                           therein,   and  under  certain  other
                                           circumstances, NBTY has agreed to use
                                           its  reasonable  best efforts to file
                                           with   the    Commission    a   shelf
                                           registration  statement  (the  "Shelf
                                           Registration Statement"),  and to use
                                           its  reasonable  best efforts to have
                                           such  Shelf  Registration   Statement
                                           declared  effective.  NBTY has agreed
                                           to maintain the  effectiveness of the
                                           Shelf  Registration   Statement  for,
                                           under   certain   circumstances,    a
                                           maximum  of  two   years,   to  cover
                                           resales of the Original Notes held by
                                           any such holders.


                                       7
<PAGE>

Special Procedures for Beneficial
Owners.................................    Any  beneficial  owner whose Original
                                           Notes are registered in the name of a
                                           broker,   dealer,   commercial  bank,
                                           trust  company or other  nominee  and
                                           who wishes to tender  should  contact
                                           such  registered  holder promptly and
                                           instruct  such  registered  holder to
                                           tender  on  such  beneficial  owner's
                                           behalf.   If  such  beneficial  owner
                                           wishes to tender on such owner's own
                                           behalf,  such  owner  must,  prior to
                                           completing  and  executing the Letter
                                           of  Transmittal  and  delivering  its
                                           Original    Notes,     either    make
                                           appropriate  arrangements to register
                                           ownership  of the  Original  Notes in
                                           such   owner's   name  or   obtain  a
                                           properly  completed  bond  power from
                                           the registered  holder.  The transfer
                                           of  registered   ownership  may  take
                                           considerable time.

Guaranteed Delivery Procedures.........    Holders of Original Notes who wish to
                                           tender their Original Notes and whose
                                           Original  Notes  are not  immediately
                                           available or who cannot deliver their
                                           Original  Notes (or  comply  with the
                                           procedures for book-entry  transfer),
                                           the  Letter  of  Transmittal  or  any
                                           other   documents   required  by  the
                                           Letter of Transmittal to the Exchange
                                           Agent (or transmit an Agent's Message
                                           in  lieu   thereof)   prior   to  the
                                           Expiration  Date  must  tender  their
                                           Original   Notes   according  to  the
                                           guaranteed  delivery  procedures  set
                                           forth  in  "The   Exchange   Offer  -
                                           Guaranteed   Delivery    Procedures."

Withdrawal Rights......................    Tenders may be  withdrawn at any time
                                           prior to 5:00  p.m.,  New  York  City
                                           time,   on   the   Expiration   Date.


Acceptance of Original Notes and
Delivery of Exchange Notes.............    NBTY will  accept for  exchange  any 
                                           and  all  Original   Notes  that  are
                                           properly  tendered  in  the  Exchange
                                           Offer  prior to 5:00  p.m.,  New York
                                           City time,  on the  Expiration  Date.
                                           The Exchange Notes issued pursuant to
                                           the Exchange  Offer will be delivered
                                           as promptly as practicable  following
                                           the   Expiration   Date.   See   "The
                                           Exchange   Offer  -   Terms   of  the
                                           Exchange      Offer."

Use of Proceeds........................    There  will  be no cash  proceeds  to
                                           NBTY from the  exchange  pursuant  to
                                           the    Exchange    Offer.

Exchange Agent.........................    IBJ  Schroder  Bank  & Trust Company.

                                           THE EXCHANGE NOTES

General................................    The  form and  terms of the  Exchange
                                           Notes  are the  same as the  form and
                                           terms of the  Original  Notes  (which
                                           they  replace)  except  that  (i) the


                                       8
<PAGE>

                                           Exchange   Notes   bear  a  Series  B
                                           designation  and  a  different  CUSIP
                                           number from the Original Notes,  (ii)
                                           the  issuance of the  Exchange  Notes
                                           will have been  registered  under the
                                           Securities Act and,  therefore,  will
                                           not  bear  legends   restricting  the
                                           transfer   thereof,   and  (iii)  the
                                           holders of Exchange Notes will not be
                                           entitled to certain  rights under the
                                           Exchange  and   Registration   Rights
                                           Agreement,  including the  provisions
                                           providing  for  an  increase  in  the
                                           interest  rate on the Original  Notes
                                           in certain circumstances  relating to
                                           the  timing  of the  Exchange  Offer,
                                           which rights will  terminate when the
                                           Exchange  Offer is  consummated.  See
                                           "The  Exchange  Offer -  Purpose  and
                                           Effect of the  Exchange  Offer."  The
                                           Exchange Notes will evidence the same
                                           debt as the  Original  Notes and will
                                           be  entitled  to the  benefits of the
                                           Indenture.  See  "Description  of the
                                           Exchange  Notes." The Original  Notes
                                           and the  Exchange  Notes are referred
                                           to   herein   collectively   as   the
                                           "Notes."

Issuer.................................    NBTY, Inc.

Securities Offered.....................    $150  million  aggregate    principal
                                           amount of 8-5/8% Senior  Subordinated
                                           Notes    due    2007,    Series    B.

Maturity...............................    September 15, 2007.

Interest Payment Dates.................    September  15 and  March  15 of  each
                                           year,   commencing  March  15,  1998.

Sinking Fund...........................    None.

Optional Redemption....................    Except as described  below,  NBTY may
                                           not redeem the  Exchange  Notes prior
                                           to September  15,  2002.  On or after
                                           such   date,   NBTY  may  redeem  the
                                           Exchange  Notes, in whole or in part,
                                           at the  redemption  prices  set forth
                                           herein,  together  with  accrued  and
                                           unpaid interest,  if any, to the date
                                           of  redemption.  In addition,  at any
                                           time  and  from  time  to  time on or
                                           prior to September 15, 2000, NBTY may
                                           redeem up to 33-1/3% of the aggregate
                                           principal   amount  of  the  Exchange
                                           Notes with the net cash  proceeds  of
                                           one or more Public  Equity  Offerings
                                           (as defined) by NBTY, at a redemption
                                           price   equal  to   108.625%  of  the
                                           principal   amount  to  be  redeemed,
                                           together   with  accrued  and  unpaid
                                           interest,  if  any,  to the  date  of
                                           redemption,  provided  that at  least
                                           66-2/3%  of  the  originally   issued
                                           aggregate  principal  amount  of  the
                                           Exchange  Notes  remains  outstanding
                                           after  each  such   redemption.   See
                                           "Description  of the Exchange Notes -
                                           Optional   Redemption."   
                                      
Change of Control......................    Upon the  occurrence  of a Change  of
                                           Control,  NBTY  will be  required  to
                                           make  an  offer  to  repurchase   the
                                           Exchange  Notes  at a price  equal to
                                           101% of the principal amount thereof,
                                           together   with  accrued  and  unpaid
                                           interest,  if  any,  to the  date  of
                                           repurchase.  See  "Description of the
                                           Exchange  Notes - Change of Control."



                                       9
<PAGE>

Ranking................................    The Exchange  Notes will be unsecured
                                           and will be  subordinated in right of
                                           payment  to all  existing  and future
                                           Senior  Indebtedness  (as defined) of
                                           NBTY.  The  Exchange  Notes will rank
                                           PARI PASSU in right of  payment  with
                                           any   future   senior    subordinated
                                           indebtedness  of NBTY and  will  rank
                                           senior     to    all     Subordinated
                                           Indebtedness (as defined) of NBTY. As
                                           of  June  30,  1997,  on a pro  forma
                                           basis  after  giving  effect  to  the
                                           Transaction,  the aggregate principal
                                           amount of NBTY's  outstanding  Senior
                                           Indebtedness    would    have    been
                                           approximately  $31.1  million.   NBTY
                                           would have had no senior subordinated
                                           indebtedness  outstanding  other than
                                           the Notes.  See  "Description  of the
                                           Exchange  Notes  -  Ranking"  and  "-
                                           Subordination of the Exchange Notes."

Restrictive Covenants..................    The   indenture   under   which   the
                                           Exchange  Notes  will be issued  (the
                                           "Indenture") will limit,  among other
                                           things,   (i)   the   incurrence   of
                                           additional  indebtedness  by NBTY and
                                           its Subsidiaries, (ii) the payment of
                                           dividends  on,  and   redemption  of,
                                           capital   stock   of  NBTY   and  its
                                           Subsidiaries, (iii) investments, (iv)
                                           sales of assets and Subsidiary stock,
                                           (v) transactions  with affiliates and
                                           (vi)   consolidations,   mergers  and
                                           transfers of all or substantially all
                                           of NBTY's assets.  The Indenture will
                                           also prohibit certain restrictions on
                                           distributions    from   Subsidiaries.
                                           However, all of these limitations and
                                           prohibitions  are subject to a number
                                           of   important   qualifications   and
                                           exceptions.  See  "Description of the
                                           Exchange Notes - Certain  Covenants."

Use of Proceeds........................    NBTY will  not  receive any  proceeds
                                           from the  Exchange  Offer.  NBTY used
                                           the net  proceeds  from  the  Initial
                                           Offering, together with amounts drawn
                                           under the Revolving  Credit Facility,
                                           to pay the Promissory Notes issued in
                                           connection  with the  Acquisition and
                                           to pay related fees and expenses. See
                                           "Use of Proceeds."

                                  RISK FACTORS

         See "Risk  Factors" for a discussion of certain  factors that should be
considered before tendering Original Notes in exchange for Exchange Notes. These
risk  factors are  generally  applicable  to the  Original  Notes as well as the
Exchange Notes.

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

         The  principal  executive  offices  of the  Company  are  located at 90
Orville Drive,  Bohemia,  New York 11716, and the Company's  telephone number is
(516) 567-9500.



                                       10
<PAGE>


                    SUMMARY PRO FORMA COMBINED FINANCIAL DATA
                                   THE COMPANY

         The  following  table sets forth  certain  unaudited  summary pro forma
combined financial data of the Company for the periods ended and as of the dates
indicated as described in the Unaudited Pro Forma Combined  Financial  Data. The
unaudited summary pro forma combined statement of income data give effect to the
Transaction as if it had occurred at the beginning of the periods indicated. The
unaudited  summary  pro forma  combined  balance  sheet data give  effect to the
Transaction  as if it had  occurred on June 30, 1997.  "Other  Data" below,  not
directly  derived from the Unaudited Pro Forma Combined  Financial  Data, or the
NBTY or H&B historical consolidated financial statements, have been presented to
provide  additional  analysis.  The  consolidated  financial  statements  of H&B
prepared in accordance  with U.K. GAAP used in preparing the Unaudited Pro Forma
Combined  Financial  Data have been  adjusted  to present  such  information  in
accordance with U.S. GAAP and translated into U.S. dollar  equivalent  financial
statements  using the exchange  rate in effect at June 30,  1997,  which was one
pound  sterling to 1.665 U.S.  dollars.  For further  information  regarding the
effect, if any, of the difference between U.K. GAAP and U.S. GAAP, see Note 3 of
H&B's Consolidated  Financial  Statements included elsewhere in this Prospectus.
The Summary Pro Forma  Combined  Financial Data do not purport to represent what
the Company's  results of operations or financial  condition would have actually
been had the  Transaction  been  consummated  as of such dates or to project the
Company's  results of operations or financial  condition for any future  period.
The Summary Pro Forma Combined  Financial Data have been derived from and should
be read in conjunction with the Unaudited Pro Forma Combined  Financial Data and
the notes thereto, the separate historical  consolidated financial statements of
NBTY and H&B and the notes thereto and "Management's  Discussion and Analysis of
Financial  Condition  and Results of  Operations"  appearing  elsewhere  in this
Prospectus.

<TABLE>
<CAPTION>



                                                         NINE MONTHS
                                                            ENDED                YEAR ENDED
                                                        JUNE 30, 1997        SEPTEMBER 30, 1996
                                                        -------------        ------------------
                                                     (DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<S>                                                      <C>                    <C>

STATEMENT OF INCOME DATA:
   Net Sales.......................................      $ 311.8                $ 345.3
   Gross profit (a)................................        157.3                  169.8
   Income from operations..........................         33.5                   29.3
   Interest expense, net...........................         12.5                   17.2
   Net income......................................         11.6                    6.1
   Net income per share............................      $   0.58               $   0.31
OTHER DATA:
   EBITDA (b)......................................      $  47.3                $  45.9
   EBITDA margin (b)...............................         15.2%                  13.3%
   Capital expenditures............................      $  18.8                $  27.1
   Number of retail stores (at end of period)......        516                    444
   Ratio of total debt to EBITDA...................          -                      -
   Ratio of EBITDA to interest expense.............          3.8x                   2.7x
   Ratio of earnings to fixed charges (c)..........          2.1x                   1.5x

BALANCE SHEET DATA (END OF PERIOD):
   Working capital.................................      $  47.6
   Total assets....................................        370.5
   Total debt......................................        179.5
   Stockholders' equity............................        113.3

</TABLE>

- --------------
(a)  Gross profit is defined as net sales less cost of sales.
(b)  EBITDA is defined as net income before interest  expense,  income taxes and
     depreciation and amortization. Management believes that EBITDA is a measure
     commonly used by analysts and investors to determine a company's ability to
     service and incur debt. Accordingly, this information has been presented to
     permit  a  more  complete  analysis.  EBITDA  should  not be  considered  a
     substitute  for net income or cash flow data  prepared in  accordance  with
     generally accepted  accounting  principles or as a measure of profitability
     or  liquidity.  EBITDA  margin is computed as EBITDA as a percentage of net
     sales.
(c)  For the  purposes of computing  these  ratios,  earnings  consist of income
     before income taxes and fixed  charges.  Fixed charges  consist of interest
     expense,  amortization  of debt  financing  costs and  one-third  of rental
     expenses.

                                       11
<PAGE>
                                                               

                        SUMMARY HISTORICAL FINANCIAL DATA
                                   NBTY, INC.

         The following table sets forth summary  financial data of NBTY for each
     of the five fiscal years in the period ended September 30, 1996 and for the
     nine month  periods  ended June 30, 1997 and 1996.  The statement of income
     data for the five fiscal years in the period ended  September  30, 1996 are
     derived  from  NBTY's  audited  historical  financial  statements  included
     elsewhere  in this  Prospectus.  The  statement of income data for the nine
     month  periods  ended  June 30,  1997 and  1996 has been  derived  from the
     unaudited  financial  statements of NBTY.  "Other Data" below, not directly
     derived from NBTY's historical financial statements, have been presented to
     provide additional  analysis.  In the opinion of management,  the unaudited
     data  includes  all  adjustments   (consisting  only  of  normal  recurring
     adjustments) necessary to present fairly the data for such periods. Interim
     results for the nine month period  ended June 30, 1997 are not  necessarily
     indicative of results that can be expected in future  periods.  The summary
     financial  data  below  should be read in  conjunction  with  "Management's
     Discussion and Analysis of Financial Condition and Results of Operations --
     Historical Results of Operations -- NBTY," "Selected  Historical  Financial
     Data -- NBTY" and the  historical  financial  statements  and notes thereto
     included elsewhere in this Prospectus.

<TABLE>
<CAPTION>


                                           NINE MONTHS ENDED
                                               JUNE 30,                         YEAR ENDED SEPTEMBER 30,
                                          -------------------    ---------------------------------------------------------
                                           1997        1996        1996        1995         1994         1993         1992
                                           ----        ----        ----        ----         ----         ----         ----
                                                         (DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<S>                                       <C>         <C>        <C>         <C>        <C>         <C>       <C>

STATEMENT OF INCOME DATA:
   Net Sales ...................     $   184.1    $   142.1    $   194.4    $   178.8    $   156.1    $   138.4    $   100.9
   Gross Profit (a) ............          95.9         70.0         98.8         84.9         76.2         70.4         50.3
   Catalog printing, postage and
       promotion ...............          14.6         13.2         17.6         19.3         14.8         11.5          7.5
   Selling, general and
       administrative ..........          53.9         42.8         58.6         56.7         49.2         42.8         35.5
   Income from operations ......          27.4         14.0         22.6          8.9         12.2         16.1          7.3
   Interest expense, net .......           1.3          1.0          1.4          1.1          0.9          1.2          1.3
   Net income ..................          16.1          8.1         13.4          5.1          7.8          9.7          3.7
   Net income per share ........     $     0.80   $     0.41   $     0.67   $     0.26   $     0.38   $     0.53   $     0.25

OTHER DATA:
EBITDA (b) .....................     $    32.7    $    18.6    $    29.4    $    14.3    $    17.7    $    20.8    $    10.2
EBITDA margin (b) ..............          17.8%        13.1%        15.1%         8.0%        11.3%        15.0%        10.1%
Capital expenditures ...........     $    11.1    $    11.5    $    15.8    $    11.5    $    11.6    $    13.9    $     4.6
Same store sales growth ........          15.1%        23.1%        31.0%        16.0%         7.5%        31.9%        --   
Number of retail stores (at
  end of period).................        106           58           55           19            7            3              2 
Ratio of earnings to fixed
  charges (c)....................         14.4x        10.7x        11.7x         6.6x        10.7x        10.8x         4.6x

</TABLE>

- ------------
(a)  Gross profit is defined as net sales less cost of sales.

(b)  EBITDA is defined as net income before interest  expense,  income taxes and
     depreciation and amortization. Management believes that EBITDA is a measure
     commonly used by analysts and investors to determine a company's ability to
     service and incur debt. Accordingly, this information has been presented to
     permit  a  more  complete  analysis.  EBITDA  should  not be  considered  a
     substitute  for net income or cash flow data  prepared in  accordance  with
     generally accepted  accounting  principles or as a measure of profitability
     or  liquidity.  EBITDA  margin is computed as EBITDA as a percentage of net
     sales.

(c)  For the  purposes of computing  these  ratios,  earnings  consist of income
     before income taxes and fixed  charges.  Fixed charges  consist of interest
     expense,  amortization  of debt  financing  costs and  one-third  of rental
     expenses.

                                       12
<PAGE>


                        SUMMARY HISTORICAL FINANCIAL DATA

                         HOLLAND & BARRETT HOLDINGS LTD.

     The following  table sets forth summary  financial  data of H&B for each of
the three  fiscal  years in the period  ended June 30,  1997.  The  statement of
income  data for the three  fiscal  years in the period  ended June 30, 1997 are
derived from H&B's audited historical consolidated financial statements included
elsewhere in this Prospectus.  The Summary  Historical  Financial Data have been
presented in  accordance  with U.K. GAAP in pounds  sterling.  "Other Data," not
directly derived from the H&B historical consolidated financial statements, have
been presented to provide additional analysis. In the opinion of management, the
unaudited data includes all  adjustments  (consisting  only of normal  recurring
adjustments)  necessary to present fairly the data for such periods. The summary
financial data below should be read in conjunction with "Management's Discussion
and  Analysis  of  Financial  Condition  and  Results of  Operations--Historical
Results of  Operations--H&B,"  "Selected Historical Financial Data--H&B" and the
historical   consolidated   financial  statements  and  notes  thereto  included
elsewhere in this Prospectus.

<TABLE>
<CAPTION>

                                                                       YEAR ENDED JUNE 30,
                                                          -----------------------------------------------
                                                            1997              1996                1995
                                                            ----              ----               ----
                                                                  (POUNDS STERLING IN MILLIONS)
<S>                                                     <C>               <C>                 <C>
STATEMENT OF INCOME DATA:
   Turnover (a)......................................   (Pound            (Pound             (Pound
                                                         Sterling)102.9    Sterling)90.6      Sterling)77.1
   Gross profit......................................              49.3             42.7               36.0
   Distribution costs................................              39.4             33.9               28.7
   Administrative expense............................               2.2              1.5                1.5
   Operating profit..................................               7.7              7.3                5.8
   Interest payable and other similar charges (b)....               0.3              0.4                0.6
   Profit on ordinary activities after taxation (c)..               4.8              4.4                3.5
OTHER DATA:
   EBITDA (d)........................................   (Pound            (Pound             (Pound
                                                         Sterling) 11.0    Sterling)10.0      Sterling) 7.4
   EBITDA margin (d).................................              10.7%            11.0%               9.6%
   Capital expenditures..............................   (Pound            (Pound             (Pound
                                                         Sterling)  6.8    Sterling) 6.8      Sterling) 6.1
   Same store sales growth...........................               2.8%             8.0%               -
   Number of retail stores (at end of period)........             410              389                347

</TABLE>

- ------------
(a)  Turnover represents net sales.

(b)  Interest payable and other similar charges includes  non-operating charges.

(c)  Profit on ordinary activities after taxation represents net income.

(d)  EBITDA is defined as net income  before  interest  expense,  income  taxes,
     depreciation and amortization and other non-operating  charges.  Management
     believes  that EBITDA is a measure  commonly used by analysts and investors
     to  determine a company's  ability to service and incur debt.  Accordingly,
     this  information  has been  presented to permit a more complete  analysis.
     EBITDA  should not be  considered a substitute  for net income or cash flow
     data prepared in accordance with generally accepted  accounting  principles
     or as a measure of profitability or liquidity. EBITDA margin is computed as
     EBITDA as a percentage of turnover.


                                       13
<PAGE>


                                  RISK FACTORS
  
         PROSPECTIVE  INVESTORS  SHOULD  CAREFULLY  CONSIDER THE FOLLOWING  RISK
FACTORS IN ADDITION TO THE OTHER INFORMATION  INCLUDED IN THIS PROSPECTUS BEFORE
TENDERING  ORIGINAL NOTES IN EXCHANGE FOR EXCHANGE  NOTES.  THE RISK FACTORS SET
FORTH  BELOW  ARE  GENERALLY  APPLICABLE  TO THE  ORIGINAL  NOTES AS WELL AS THE
EXCHANGE  NOTES.

EFFECT OF  UNFAVORABLE  PUBLICITY

         The Company believes the nutritional  supplement  market is affected by
national media attention  regarding the consumption of nutritional  supplements.
There can be no assurance that future  scientific  research or publicity will be
favorable to the nutritional  supplement  market or any particular  product,  or
consistent with earlier favorable research or publicity. Future research reports
or publicity  that are perceived as less favorable or that question such earlier
research  or  publicity  could have a material  adverse  effect on the  Company.
Because  of  the  Company's  dependence  upon  consumer   perceptions,   adverse
publicity,  whether or not  accurate,  associated  with illness or other adverse
effects resulting from the consumption of the Company's  products or any similar
products  distributed by other companies could have a material adverse effect on
the Company.  Such  adverse  publicity  could arise even if the adverse  effects
associated with such products  resulted from consumers'  failure to consume such
products  appropriately.  See "Business --  Litigation."

GOVERNMENT  REGULATION

         UNITED STATES. The  manufacturing,  packaging,  labeling,  advertising,
distribution  and sale of the  Company's  products are subject to  regulation by
Federal, state and local agencies, the most active of which is the U.S. Food and
Drug   Administration   ("FDA").   The  FDA  regulates  the  Company's   dietary
supplements,  principally  under  amendments  to the  Federal  Food,  Drug,  and
Cosmetic  Act  embodied  in the  Dietary  Supplement  Health and  Education  Act
("DSHEA").  Under  DSHEA,  new  dietary  ingredients  (those not used in dietary
supplements  marketed before October 15, 1994) require  premarket  submission to
the  FDA of  evidence  of a  history  of  their  safe  use,  or  other  evidence
establishing  that  they are  reasonably  expected  to be safe.  There can be no
assurance  that the FDA will  accept the  evidence of safety for any new dietary
ingredient  that the Company may decide to use, and the FDA's  refusal to accept
such evidence  could result in regulation  of such dietary  ingredients  as food
additives,  requiring  the FDA  pre-approval  based on newly  conducted,  costly
safety  testing.   Also,  while  DSHEA  authorizes  the  use  of  statements  of
nutritional support in the labeling of dietary supplements,  the FDA is required
to be notified of such  statements,  and there can be no assurance  that the FDA
will deem a given  statement  of  nutritional  support made by the Company to be
adequately substantiated as required by DSHEA, or that the FDA will not consider
such a  statement  to be a drug  claim  rather  than  acceptable  statements  of
nutritional  support,  necessitating  approval of a costly new drug application,
either of which  findings  could result in relabeling to delete or modify such a
statement.

         DSHEA also authorizes the FDA to promulgate good manufacturing practice
regulations ("GMP") for dietary supplements, which would require special quality
controls  for  the   manufacture,   packaging,   storage  and   distribution  of
supplements.  There can be no assurance,  if such GMP rules are issued, that the
Company will be able to comply with them without  incurring  material expense to
do so. DSHEA further authorizes the FDA to promulgate  regulations governing the
labeling of dietary  supplements,  including claims for supplements  pursuant to
recommendations  made  by the  Presidential  Commission  on  Dietary  Supplement
Labels.  Such rules are expected to be issued,  which will require relabeling of
the Company's dietary supplements, and may require additional record keeping and
claim substantiation  testing, and even reformulation,  recall or discontinuance
of certain of the Company's supplements, and there can be no assurance that such
requirements will not involve material expenses to the Company.  Moreover, there
can be no  assurance  that  new  laws or  regulations  imposing  more  stringent
regulatory  requirements on the dietary supplement  industry will not be enacted
or issued.

         NBTY is currently subject to a Federal Trade Commission ("FTC") consent
decree and a U.S. Postal Service consent order,  prohibiting certain advertising

                                       14
<PAGE>

claims for certain of the Company's  products.  Violations of these orders could
result in substantial monetary penalties,  which could have a material effect on
the Company's business. See  "Business--Government  Regulation."

         UNITED KINGDOM.  In the U.K., the  manufacture,  advertising,  sale and
marketing  of food  products is  regulated  by a number of  government  agencies
including  the  Ministry of  Agriculture,  Fisheries  and Food  ("MAFF") and the
Department of Health. In addition,  there are various independent committees and
agencies that report to the  government,  such as the Food  Advisory  Committee,
which reports to MAFF and suggests appropriate courses of action by the relevant
government department where there are areas of concern relating to food, and the
Committee on Toxicity,  which reports to the Department of Health.  The relevant
legislation  governing the sale of food includes the Food Safety Act 1990, which
sets out general provisions relating to the sale of food; for example,  this law
makes it unlawful  to sell food that is harmful to human  health.  In  addition,
there are various statutory  instruments and EC regulations  governing  specific
areas such as the use of  sweeteners,  coloring and  additives in food.  Trading
standards  officers  under the control of the  Department  of Trade and Industry
also regulate matters such as the cleanliness of the properties on which food is
produced and sold.  There can be no assurance  that more  stringent  regulations
will not be promulgated or that, if more stringent  regulations are promulgated,
the Company will be able to meet such  regulations  without  incurring  material
expense  to do so.

         Food that has medicinal  properties may fall under the  jurisdiction of
the  Medicines   Control   Agency   ("MCA"),   a  regulatory   authority   whose
responsibility is to ensure that all medicines sold or supplied for human use in
the U.K.  meet  acceptable  standards  of safety,  quality and  efficacy.  These
standards are  determined by the 1968  Medicines Act together with an increasing
number of European Commission  ("E.C.")  regulations and directives laid down by
the European Union  ("E.U.").  The latter take precedence over national law. The
MCA has a "borderline department" that determines when food should be treated as
a medicine and should therefore fall under the relevant  legislation relating to
medicines.  The MCA operates as the agent of the licensing authority (the United
Kingdom  Health  Ministers)  and its  activities  cover every facet of medicines
controlled  in the U.K.,  including  involvement  in the  development  of common
standards  of  medicines  controlled  in  Europe.  The MCA is  responsible,  for
example,  for  licensing,  inspection  and  enforcement  to  ensure  that  legal
requirements concerning manufacture,  distribution,  sale, labeling, advertising
and promotion are upheld.  Although the general  tendency has been to liberalize
restrictions on nutritional  products and consider them food supplements  rather
than medicines,  there can be no assurance that all new U.K. or E.U. regulations
will be  favorable  for the  Company.  Any move by the U.K.  or E.U. to restrict
existing  products or potencies,  as well as the  development of new products or
potencies,  could have a material  adverse effect on the Company.  Further,  the
Company is unable to predict what effect,  if any, the Labour Party's victory in
the 1997 U.K.  elections will have on the Company,  nor can the Company  predict
what effect, if any, the regulations of the E.U. will have on the Company.

RISKS ASSOCIATED  WITH  INTERNATIONAL  MARKETS

         The  Company  may  experience  difficulty  entering  new  international
markets due to greater  regulatory  barriers,  the  necessity of adapting to new
regulatory systems,  and problems related to entering new markets with different
cultural  bases  and  political  systems.  Giving  effect  to  the  Acquisition,
approximately 45% of the Company's pro forma net sales for the nine months ended
June  30,  1997  would  have  been  generated  outside  the  U.S.  Operating  in
international  markets  exposes the Company to certain risks,  including,  among
other things: (i) changes in or interpretations of foreign  regulations that may
limit the Company's  ability to sell certain  products or repatriate  profits to
the U.S.; (ii) exposure to currency fluctuations; (iii) the potential imposition
of trade  or  foreign  exchange  restrictions  or  increased  tariffs;  and (iv)
political  instability.  As the Company  continues  to expand its  international
operations,  these and other risks associated with international  operations are
likely  to  increase.  See   "Business--Business   Strategy"  and  "--Government
Regulation."  

RETAIL STORE ROLL-OUT

         The Company is currently  pursuing an aggressive  retail store roll-out
schedule,  pursuant to which the Company  anticipates  opening an  additional 80
Vitamin World stores per year. This strategy relies on the Company's  ability to
continue to increase its comparable store sales figures as well as the continued


                                       15
<PAGE>


growth  in  the  retail  segment  of the  Company's  business.  There  can be no
assurance  that the  Company's  roll-out  strategy will be  successful,  or that
circumstances  beyond the Company's  control,  such as unforeseen  delays in the
construction process for new stores, will not hinder the Company's strategy. See
"Business--Business  Strategy."

LEVERAGE;  RESTRICTIVE COVENANTS

         The Company has significant  debt service  obligations.  As of June 30,
1997,  after  giving  effect to the  Transaction,  the  Company  would  have had
outstanding debt of  approximately  $179.9 million and  stockholders'  equity of
approximately  $113.3  million.  See "The  Transaction,"  "Use of Proceeds"  and
"Capitalization."  For the nine months ended June 30, 1997, the Company's  ratio
of earnings to fixed  charges,  on a pro forma basis,  would have been 2.1x. 

         The degree to which the  Company  is  leveraged  could  have  important
consequences to the holders of the Exchange Notes, including:  (i) the Company's
ability to obtain additional financing for working capital, capital expenditures
or acquisitions  may be limited;  (ii) a portion of the Company's cash flow from
operations  will be dedicated to the payment of the  principal of,  premium,  if
any, and interest on its  indebtedness,  thereby  reducing  funds  available for
investments; (iii) certain of the Company's borrowings, including all borrowings
under the Company's  Revolving Credit  Facility,  are and will continue to be at
variable  rates of interest,  which exposes the Company to the risk of increased
interest  rates;  and  (iv)  the  Company  may be more  vulnerable  to  economic
downturns  and be limited in its  ability to  withstand  competitive  pressures.
Certain of the Company's  competitors may currently  operate on a less leveraged
basis and therefore  could have  significantly  greater  operating and financing
flexibility than the Company.  The Company's ability to make scheduled  payments
of the  principal  of,  premium,  if any, or interest on, or to  refinance,  its
indebtedness  will  depend on its future  operating  performance  and cash flow,
which are subject to prevailing  economic  conditions,  prevailing interest rate
levels, and financial,  competitive,  business and other factors,  many of which
are beyond its control. See "--Risks Associated with International Markets." 

         The Company believes that, based upon current levels of operations,  it
will be able to meet its debt  service  obligations,  including  payments of the
principal  of,  premium,  if any, and  interest on the Exchange  Notes when due.
However,  if the Company cannot generate sufficient cash flow from operations to
meet its debt service obligations, then the Company may be required to refinance
its indebtedness  and may be forced to adopt an alternative  strategy that could
include  actions  such as  reducing or delaying  capital  expenditures,  selling
assets,  restructuring or refinancing its  indebtedness,  or seeking  additional
equity capital.  There is no assurance that  refinancings  would be permitted by
the terms of the Revolving  Credit  Facility or the Indenture or, along with the
alternative   strategies,   could  be  effected  on  satisfactory   terms.   See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."

         The  Revolving  Credit  Facility  and the  Indenture  contain  numerous
restrictive covenants that limit the discretion of the Company's management with
respect  to  certain  business   matters.   These  covenants  place  significant
restrictions  on,  among  other  things,  the  ability  of the  Company to incur
additional indebtedness, to create liens or other encumbrances, to pay dividends
or make certain other payments, investments, loans and guarantees and to sell or
otherwise  dispose of assets and merge or consolidate  with another entity.  The
Revolving Credit Facility contains a number of financial  covenants that require
the Company to meet certain financial ratios and financial  condition tests. See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations,"  "Description of the Revolving Credit Facility" and "Description of
the Exchange  Notes--Certain  Covenants."  The  Company's  ability to meet these
financial ratios and financial  condition tests can be affected by events beyond
its  control,  and there can be no  assurance  that the  Company  will meet such
ratios or such tests. A failure to comply with the  obligations in the Revolving
Credit  Facility or the Indenture  could result in an event of default under the
Revolving  Credit  Facility  or an Event  of  Default  (as  defined)  under  the
Indenture  which,  if not cured or  waived,  could  permit  acceleration  of the
relevant  indebtedness and acceleration of indebtedness  under other instruments
that  may  contain   cross-acceleration  or  cross-default  provisions.  If  the
indebtedness  under the Revolving Credit Facility were to be accelerated,  there
can be no assurance  that the assets of the Company would be sufficient to repay
in full that indebtedness and the other  indebtedness of the Company,  including
the Exchange Notes.  Other indebtedness of the Company and its subsidiaries that


                                       16
<PAGE>

may be incurred  in the future may contain  financial  or other  covenants  more
restrictive  than those  applicable  to the Exchange  Notes.

SUBORDINATION

         The  Exchange  Notes  will  be  general  unsecured  obligations  of the
Company.  The payment of principal of, premium, if any, and interest on, and any
other amounts owing in respect of, the Exchange  Notes will be  subordinated  to
the prior payment in full of all existing and future Senior  Indebtedness of the
Company.  In addition,  repayment of the Revolving Credit Facility,  but not the
Exchange Notes,  is secured by the pledge of all tangible and intangible  assets
of the  Company.  In the  event  of the  bankruptcy,  liquidation,  dissolution,
reorganization  and other  winding up of the Company,  the assets of the Company
will be available to pay obligations on the Exchange Notes only after all Senior
Indebtedness  has been paid in full;  accordingly,  there may not be  sufficient
assets  remaining  to pay amounts due on any or all of the  Exchange  Notes then
outstanding.  In addition, under certain circumstances,  the Company may not pay
principal  of,  premium,  if any, or interest on, or pay other  amounts owing in
respect of, the  Exchange  Notes,  or purchase,  redeem or otherwise  retire the
Exchange Notes, in the event of certain defaults with respect to certain classes
of Senior  Indebtedness.  As of June 30, 1997,  after giving pro forma effect to
the  Transaction,  there would have been  approximately  $31.1 million of Senior
Indebtedness  outstanding  (excluding  unused  commitments).  Additional  Senior
Indebtedness  may be  incurred  by the  Company  from time to time,  subject  to
certain  restrictions.  See  "Management's  Discussion and Analysis of Financial
Condition  and  Results  of  Operations"   and   "Description  of  the  Exchange
Notes--Certain Covenants--Limitation on Indebtedness."

LIMITATIONS ON CHANGE OF CONTROL 

         Upon the  occurrence  of a  Change  of  Control,  the  Company  will be
required to make an offer for cash to repurchase  the Exchange  Notes at a price
equal to 101% of the principal amount thereof,  together with accrued and unpaid
interest,  if any,  to the date of  repurchase.  If a Change of Control  were to
occur, there can be no assurance that the Company would have sufficient funds to
pay the purchase  price for all of the Exchange  Notes that the Company might be
required to purchase. Certain events involving a Change of Control may result in
an event of default under the Revolving Credit Facility or other indebtedness of
the Company that may be incurred in the future. In the event a Change of Control
occurs at a time when the Company is  prohibited  from  purchasing  the Exchange
Notes,  the  Company  could seek the  consent of its  lenders  to  purchase  the
Exchange  Notes or could attempt to refinance the  borrowings  that contain such
prohibition. There can be no assurance that such consent or refinancing would be
obtained, or, if obtained, would be available on terms favorable to the Company.
If the  Company  does not obtain  such  consent or repay  such  borrowings,  the
Company would remain  prohibited  from  purchasing the Exchange  Notes.  In such
case, the Company's failure to purchase tendered Exchange Notes would constitute
an Event of  Default  under the  Indenture.  See  "Description  of the  Exchange
Notes--Subordination" and "--Change of Control." 

DEPENDENCE ON KEY PERSONNEL

         The Company's  continued success will largely depend on the efforts and
abilities of its executive  officers and certain other key employees,  including
key H&B personnel.  The Company's operations could be adversely affected if, for
any  reason,  such  officers  or  employees  did not remain with NBTY or H&B, as
applicable.   See  "Management."

RELIANCE ON CERTAIN SUPPLIERS

         The Company  purchases  from third party  suppliers  certain  important
ingredients and raw materials that the Company cannot manufacture. The principal
raw  materials  used in the  manufacturing  process are  natural  and  synthetic
vitamins,  purchased from bulk  manufacturers  in the United  States,  Japan and
Europe. Although raw materials are available from numerous sources, one supplier
currently provides  approximately 10% of the Company's purchases;  an unexpected
interruption  of supply could cause the  Company's  results of  operations to be
adversely affected.  No other supplier accounts for 10% or more of the Company's
raw  material   purchases.


                                       17
<PAGE>

COMPETITION

         The market for vitamins  and other  nutritional  supplements  is highly
competitive in all of the Company's channels of distribution. Numerous companies
compete  with the  Company in the  development,  manufacture  and  marketing  of
vitamins and nutritional supplements. In the U.S., the Company's NATURE'S BOUNTY
and  NATURAL   WEALTH  brands  compete  for  sales  to  drug  store  chains  and
supermarkets  with heavily  advertised  national  brands  manufactured  by large
pharmaceutical companies, as well as Your Life, Nature Made and Sundown, sold by
Leiner  Health  Products,  Inc.,  Pharmavite  Corp.  and Rexall  Sundown,  Inc.,
respectively.  The Vitamin World stores compete with specialty  vitamin  stores,
such as General Nutrition  Centers ("GNC") stores,  health food stores and other
retail stores.  With respect to mail order sales,  management believes PURITAN'S
PRIDE is the  largest  mail order  supplier of  vitamins  and other  nutritional
supplements  in the U.S.  and competes  with a large number of smaller,  usually
less  geographically  diverse,  mail order companies,  some of which manufacture
their own  products  and some of which  sell  products  manufactured  by others.
Increased  competition  from  companies  that  distribute  through the wholesale
channel  could have a material  adverse  effect on the  Company as they may have
greater  financial and other resources  available to them and possess  extensive
manufacturing, distribution and marketing capabilities far greater than those of
the Company. See  "Business--Competition."  

         As in the U.S.,  the market for sales of  vitamins,  minerals and other
nutritional  supplements  in the U.K.  is highly  competitive.  H&B's  principal
competitors are large pharmacy chains,  including  Superdrug,  Boots and Lloyds,
and major supermarket chains such as Tesco, Sainsbury's and ASDA. There are also
approximately  1,300  independent  retailers  of health  foods  and  nutritional
supplements in the U.K. market.  In addition,  GNC has recently entered the U.K.
market and currently  operates  approximately  30 stores in the U.K. The Company
expects other large U.S.-based companies to enter the U.K. market as well. There
can be no assurance that H&B will be able to effectively compete with such other
companies,  nor can there be any assurance that unfavorable market trends in the
U.K. will not develop.  

ABILITY TO IMPLEMENT BUSINESS STRATEGY

         Implementation  of the Company's  business  strategy  involves  certain
risks, including risks associated with integrating and operating H&B's business,
the expansion of retail locations in the U.S., increased  manufacturing  demands
to supply  products for H&B  distribution  and the  manufacture  and sale of new
products.  There can be no  assurance  that the Company  will be  successful  in
implementing its business  strategy.  The failure of the Company to successfully
implement  its business  strategy  could have a material  adverse  effect on its
financial  performance and its ability to pay principal of, premium, if any, and
interest  on the  Notes  and meet its other  obligations  under  the  Indenture.

PROTECTION OF TRADEMARKS

         The Company owns  trademarks  registered  with the United States Patent
and Trademark  Office and many foreign  jurisdictions  for its NATURE'S  BOUNTY,
GOOD `N NATURAL,  HUDSON,  AMERICAN HEALTH,  PURITAN'S Pride,  VITAMIN WORLD and
NATURAL WEALTH brands,  among others, and with the appropriate U.K.  authorities
for its HOLLAND & BARRETT  trademark,  among others, and has rights to use other
names essential to its business. The Company's policy is to pursue registrations
for all trademarks associated with its key products.  U.S. registered trademarks
have a perpetual  life,  as long as they are renewed on a timely  basis and used
properly  as  trademarks,  subject  to the  rights  of  third  parties  to  seek
cancellation of the trademarks if they claim priority or confusion of usage. The
Company regards its trademarks and other  proprietary  rights as valuable assets
and believes they have significant  value in the marketing of its products.  The
Company vigorously protects its trademarks against infringement. There can be no
assurance that, to the extent the Company does not have patents or trademarks on
its  products,  another  company will not replicate one or more of the Company's
products. Further, there can be no assurance that in those foreign jurisdictions
in which the Company conducts  business the protection  available to the Company
will be as extensive as the protection  available to the Company in the U.S. See
"Business--Trademarks."

ABSENCE OF PUBLIC MARKET

         The  Original  Notes  were  issued  to, and the  Company  believes  are
currently owned by, a relatively small number of beneficial owners. Prior to the


                                       18
<PAGE>

Exchange Offer, there has not been any public market for the Original Notes. The
Original  Notes have not been  registered  under the  Securities Act and will be
subject to  restrictions  on  transferability  to the  extent  that they are not
exchanged for Exchange  Notes by holders who are entitled to  participate in the
Exchange  Offer.  The market for Original Notes not tendered for exchange in the
Exchange  Offer is  likely  to be more  limited  than the  existing  market  for
Original  Notes.  The holders of Original Notes (other than any such holder that
is an  "affiliate"  of the  Company  within  the  meaning  of Rule 405 under the
Securities  Act) who are not eligible to  participate  in the Exchange Offer are
entitled to certain  registration  rights, and the Company is required to file a
Shelf  Registration  Statement  with respect to such  Original  Notes.  See "The
Exchange Offer -- Purpose and Effect of the Exchange  Offer." 

         The Exchange Notes are new  securities for which there  currently is no
market.  Although  the  Initial  Purchaser  has  informed  the  Company  that it
currently intends to make a market in the Exchange Notes, it is not obligated to
do so and any such market making may be discontinued at any time without notice.
In addition, such market making activity may be limited during the effectiveness
of the Shelf  Registration  Statement (if filed).  Accordingly,  there can be no
assurance  as to the  development  or  liquidity  of any market for the Exchange
Notes. The Original Notes have been designated for trading in the PORTAL market.
The Company  does not intend to apply for listing of the  Exchange  Notes on any
securities exchange or for their quotation through an automated dealer quotation
system.

         The liquidity of, and trading  market for, the Exchange  Notes also may
be adversely affected by general declines in the market for similar  securities.
Such  a  decline  may  adversely  affect  such  liquidity  and  trading  markets
independent of the financial performance of, and prospects for, the Company.

FAILURE TO EXCHANGE ORIGINAL NOTES FOR EXCHANGE NOTES

         Exchange Notes will be issued in exchange for Original Notes only after
timely  receipt  by the  Exchange  Agent  of such  Original  Notes,  a  properly
completed  and duly  executed  Letter  of  Transmittal  and all  other  required
documentation.  See "The Exchange Offer - Procedures for Tendering."  Therefore,
holders of Original Notes desiring to tender such Original Notes in exchange for
Exchange Notes should allow sufficient time to ensure timely  delivery.  Neither
the  Exchange  Agent nor the Company is under any duty to give  notification  of
defects  or  irregularities  with  respect  to  tenders  of  Original  Notes for
exchange.  Original Notes that are not tendered or are tendered but not accepted
will,  following  consummation of the Exchange Offer,  continue to be subject to
the existing  restrictions  upon transfer thereof and, upon  consummation of the
Exchange Offer,  certain registration rights under the Exchange and Registration
Rights Agreement will terminate.  In addition,  any holder of Original Notes who
tenders  in  the  Exchange  Offer  for  the  purpose  of  participating  in  the
distribution  of the Exchange  Notes may be deemed to have  received  restricted
securities  and, if so, will be  required  to comply with the  registration  and
prospectus  delivery  requirement of the  Securities Act in connection  with any
resale transaction.  Each broker-dealer that receives Exchange Notes for its own
account in exchange for Original Notes,  where such Original Notes were acquired
by such  activities,  must  acknowledge  that it will  deliver a  prospectus  in
connection  with any resale of such Exchange  Notes. To the extent that Original
Notes are tendered and accepted in the Exchange  Offer,  the trading  market for
untendered  and  tendered  but  unaccepted  Original  Notes  could be  adversely
affected due to the limited  amount,  or "float," of the Original Notes that are
expected to remain outstanding following the Exchange Offer.  Generally, a lower
"float" of a security  could result in less demand to purchase such security and
could, therefore, result in lower prices for such security. For the same reason,
to the extent  that a large  amount of  Original  Notes are not  tendered or are
tendered  and not  accepted in the Exchange  Offer,  the trading  market for the
Exchange Notes could be adversely affected.  See "Plan of Distribution" and "The
Exchange Offer." 

DISCLOSURE REGARDING FORWARD LOOKING STATEMENTS

         This  Prospectus  includes  "forward  looking  statements"  within  the
meaning of Section 27A of the  Securities  Act and Section 21E of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"). All statements other than
statements of historical  facts  included in this  Prospectus,  including  those
regarding financial position, business strategy,  projected costs, and plans and
objectives of management for future operations,  are forward looking statements.


                                       19
<PAGE>

Although the Company  believes that the  expectations  reflected in such forward
looking  statements  are  reasonable,  there  can  be  no  assurance  that  such
expectations will prove to have been correct. Important factors that could cause
actual results to differ materially from the Company's expectations ("Cautionary
Statements")  are  disclosed  herein under "Risk  Factors" and elsewhere in this
Prospectus including under "Forward Looking Statements" on page (iv) hereof. All
subsequent  written and oral  forward  looking  statements  attributable  to the
Company or persons  acting on behalf of the Company are  expressly  qualified in
their entirety by the Cautionary Statements.




                                       20
<PAGE>


                               THE EXCHANGE OFFER

PURPOSE AND EFFECT OF THE EXCHANGE OFFER

         The Original  Notes were sold by the Company on September  23, 1997, to
the Initial Purchaser pursuant to the Purchase Agreement.  The Initial Purchaser
subsequently  resold the Original  Notes to qualified  institutional  buyers (as
defined in Rule 144A)  ("QIBs") in reliance on Rule 144A.  As a condition to the
Purchase  Agreement,  the  Company and the Initial  Purchaser  entered  into the
Exchange and  Registration  Rights Agreement on the date of the Initial Offering
(the "Issue Date").

         The  following  description  of the  Exchange and  Registration  Rights
Agreement is a summary only, does not purport to be complete and is qualified in
its  entirety by reference to all  provisions  of the Exchange and  Registration
Rights  Agreement,  a copy of which has been filed as an exhibit to the Exchange
Offer Registration Statement (as defined). See "Available Information."

         Pursuant to the Exchange and Registration Rights Agreement, the Company
agreed  to  (i)  file  with  the   Securities  and  Exchange   Commission   (the
"Commission")  on or  prior  to 60 days  after  the  Issue  Date a  registration
statement (the "Exchange Offer Registration Statement") relating to the Exchange
Offer and (ii) use its  reasonable  best  efforts  to cause the  Exchange  Offer
Registration  Statement to be declared effective under the Securities Act within
150 days after the Issue Date. As soon as practicable after the effectiveness of
the Exchange Offer Registration Statement, the Company will offer to the holders
of Transfer Restricted Securities (as defined) who are not prohibited by any law
or  policy  of the  Commission  from  participating  in the  Exchange  Offer the
opportunity to exchange their  Transfer  Restricted  Securities for the Exchange
Notes.  The Company will keep the Exchange  Offer open for not less than 30 days
(or longer, if required by applicable law) after the date notice of the Exchange
Offer is mailed to the  holders  of the  Original  Notes.  If a change in law or
applicable  interpretations  of the staff of the  Commission  do not  permit the
Company to effect the Exchange Offer or do not permit any holder of the Original
Notes  (including the Initial  Purchaser) to participate in the Exchange  Offer,
the Company will use its  reasonable  best efforts to file with the Commission a
shelf  registration  statement  (the "Shelf  Registration  Statement")  to cover
resales of Transfer  Restricted  Securities by such holders who satisfy  certain
conditions relating to the provision of information in connection with the Shelf
Registration  Statement.  For purposes of the  foregoing,  "Transfer  Restricted
Securities"  means each  Original Note until (i) the date on which such Original
Note has been exchanged for a freely transferable  Exchange Note in the Exchange
Offer; (ii) the date on which such Original Note has been effectively registered
under  the  Securities  Act  and  disposed  of  in  accordance  with  the  Shelf
Registration  Statement;  or  (iii)  the  date on which  such  Original  Note is
distributed  to the public in accordance  with Rule 144 under the Securities Act
or is salable pursuant to Rule 144(k) under the Securities Act.

         The Company will use its  reasonable  best efforts to have the Exchange
Offer Registration Statement or, if applicable, the Shelf Registration Statement
(each,  a  "Registration  Statement")  declared  effective by the  Commission as
promptly as  practicable  after the filing  thereof.  Unless the Exchange  Offer
would not be permitted by a policy of the Commission,  the Company will commence
the Exchange  Offer and will use its  reasonable  best efforts to consummate the
Exchange  Offer as promptly as  practicable,  but in any event prior to 185 days
after the Issue Date.  If  applicable,  the Company will use its best efforts to
keep the Shelf Registration  Statement effective for a period of two years after
the Issue Date, or such shorter  period as may be required to permit  holders to
sell the Original Notes in accordance with Rule 144 under the Securities Act. If
(i)  either an  Exchange  Offer  Registration  Statement  or Shelf  Registration
Statement  is not filed  with the  Commission  on or prior to 60 days  after the
Issue Date;  (ii) either an Exchange  Offer  Registration  Statement  or a Shelf
Registration Statement is not declared effective within 150 days after the Issue
Date;  or (iii) the Exchange  Offer is not  consummated  on or prior to 185 days
after  the  Issue  Date  in  respect  of  tendered  Original  Notes  and a Shelf
Registration  Statement has not been declared  effective or a Shelf Registration
Statement is filed and declared  effective  within 150 days after the Issue Date
but shall  thereafter  cease to be  effective  (at any time that the  Company is
obligated to maintain the effectiveness  thereof) without being succeeded within
60 days by an additional  Registration  Statement  filed and declared  effective
(each such event  referred  to in clauses  (i) through  (iii),  a  "Registration
Default"),  the Company will pay liquidated  damages  ("Liquidated  Damages") to
each holder of Transfer Restricted Securities,  during the period of one or more


                                       21
<PAGE>

such  Registration  Defaults,  in an amount  equal to $0.192 per week per $1,000
principal  amount  of  the  Original  Notes  constituting   Transfer  Restricted
Securities  held by such holder  until a  Registration  Statement  is filed,  an
Exchange  Offer  Registration  Statement  or  Shelf  Registration  Statement  is
declared   effective  or  the  Exchange   Offer  is  consummated  or  the  Shelf
Registration Statement is declared effective or again becomes effective,  as the
case may be. All accrued Liquidated Damages shall be paid to holders in the same
manner as interest  payments on the Original Notes on semi-annual  payment dates
which correspond to interest payment dates for the Original Notes. Following the
cure of all Registration Defaults, the accrual of Liquidated Damages will cease.

         The Exchange and  Registration  Rights Agreement also provides that the
Company (i) shall make available for a period of 180 days after the consummation
of the Exchange Offer a prospectus  meeting the  requirements  of the Securities
Act to any  broker-dealer  for use in  connection  with any  resale  of any such
Exchange  Notes and (ii) shall pay all expenses  incident to the Exchange  Offer
(including the expense of one counsel to the holders of the Original  Notes) and
will  indemnify   certain   holders  of  the  Original   Notes   (including  any
broker-dealer)  against certain  liabilities,  including  liabilities  under the
Securities Act. A  broker-dealer  which delivers such a prospectus to purchasers
in  connection  with  such  resales  will be  subject  to  certain  of the civil
liability  provisions  under  the  Securities  Act  and  will  be  bound  by the
provisions of the Exchange and Registration Rights Agreement  (including certain
indemnification rights and obligations).

         Each holder of  Original  Notes who wishes to  exchange  such  Original
Notes for Exchange  Notes in the Exchange Offer will be required to make certain
representations,  including  representations  that (i) any Exchange  Notes to be
received by it will be acquired in the ordinary course of its business;  (ii) it
has no  arrangement  or  understanding  with any  person to  participate  in the
distribution  of the  Exchange  Notes;  and (iii) it is not an  affiliate of the
Company or an Exchanging Dealer (as defined) not complying with the requirements
of the next  paragraph,  or if it is an affiliate,  that it will comply with the
registration and prospectus  delivery  requirements of the Securities Act to the
extent applicable.

         If the holder is not a broker-dealer,  it will be required to represent
that it is not engaged in, and does not intend to engage in, the distribution of
the Exchange Notes. Each  broker-dealer that receives Exchange Notes for its own
account in exchange for Original Notes,  where such Original Notes were acquired
by such  broker-dealer as a result of market making  activities or other trading
activities (an "Exchanging  Dealer"),  must  acknowledge  that it will deliver a
prospectus in connection  with any resale of such Exchange  Notes.  See "Plan of
Distribution."

         Holders  of the  Original  Notes  will  be  required  to  make  certain
representations  to the Company (as described  above) in order to participate in
the  Exchange  Offer and will be required to deliver  information  to be used in
connection with the Shelf Registration Statement in order to have their Original
Notes  included  in the  Shelf  Registration  Statement  and  benefit  from  the
provisions regarding Liquidated Damages set forth in the preceding paragraphs. A
holder who sells  Original Notes  pursuant to the Shelf  Registration  Statement
generally  will be  required  to be named  as a  selling  securityholder  in the
related prospectus and to deliver a prospectus to purchasers, will be subject to
certain of the civil liability provisions under the Securities Act in connection
with  such  sales  and will be  bound  by the  provisions  of the  Exchange  and
Registration  Rights Agreement which are applicable to such a holder  (including
certain indemnification obligations).

         Following  the  consummation  of the  Exchange  Offer,  holders  of the
Original  Notes who were eligible to  participate  in the Exchange Offer but who
did not  tender  their  Original  Notes will not have any  further  registration
rights  and  such  Original  Notes  will  continue  to  be  subject  to  certain
restrictions  on  transfer.  Accordingly,  the  liquidity of the market for such
Original  Notes  could be  adversely  affected.  See "Risk  Factors - Absence of
Public Market."


                                       22
<PAGE>

TERMS OF THE EXCHANGE OFFER

         Upon  the  terms  and  subject  to the  conditions  set  forth  in this
Prospectus and in the Letter of Transmittal, the Company will accept any and all
Original Notes validly  tendered and not withdrawn  prior to 5:00 p.m., New York
City time,  on the  Expiration  Date.  The Company will issue  $1,000  principal
amount  of  Exchange  Notes in  exchange  for each  $1,000  principal  amount of
outstanding  Original Notes accepted in the Exchange  Offer.  Holders may tender
some or all of their  Original Notes  pursuant to the Exchange  Offer.  However,
Original Notes may be tendered only in integral multiples of $1,000.

         The form and terms of the  Exchange  Notes are the same as the form and
terms of the Original  Notes except that (i) the Exchange  Notes bear a Series B
designation  and a different  CUSIP  Number from the  Original  Notes,  (ii) the
issuance of the Exchange  Notes will have been  registered  under the Securities
Act and, therefore,  will not bear legends restricting the transfer thereof, and
(iii) the holders of the Exchange  Notes will not be entitled to certain  rights
under the Exchange and Registration  Rights Agreement,  including the provisions
providing for an increase in the interest rate on the Original  Notes in certain
circumstances  relating to the timing of the Exchange Offer, all of which rights
terminate  upon  consummation  of the Exchange  Offer.  The Exchange  Notes will
evidence  the  same  debt as the  Original  Notes  and will be  entitled  to the
benefits of the Indenture.

         As of the date of this  Prospectus,  $150,000,000  aggregate  principal
amount of  Original  Notes are  outstanding.  The Company has fixed the close of
business on  ___________  as the record date for the Exchange Offer for purposes
of determining the persons to whom this Prospectus and the Letter of Transmittal
will be mailed initially.

         Holders of  Original  Notes do not have any  appraisal  or  dissenters'
rights  under the  General  Corporation  Law of  Delaware  or the  Indenture  in
connection with the Exchange Offer.  The Company intends to conduct the Exchange
Offer in accordance with the applicable  requirements of the Securities Exchange
Act of 1934, as amended (the "Exchange  Act"),  and the rules and regulations of
the Commission thereunder.

         The Company shall be deemed to have accepted validly tendered  Original
Notes when,  as and if the Company has given oral or written  notice  thereof to
the  Exchange  Agent.  The  Exchange  Agent will act as agent for the  tendering
holders for the purpose of receiving the Exchange Notes from the Company.

         If any tendered Original Notes are not accepted for exchange because of
an invalid  tender,  the  occurrence of certain other events set forth herein or
otherwise,  the  certificates  for any such  unaccepted  Original  Notes will be
returned,  without  expense,  to the  tendering  holder  thereof as  promptly as
practicable after the Expiration Date.

         Holders who tender  Original  Notes in the  Exchange  Offer will not be
required to pay brokerage commissions or fees or, subject to the instructions in
the Letter of  Transmittal,  transfer  taxes with  respect  to the  exchange  of
Original Notes pursuant to the Exchange Offer.  The Company will pay all charges
and expenses, other than transfer taxes in certain circumstances,  in connection
with the Exchange Offer. See "-- Fees and Expenses."

EXPIRATION DATE; EXTENSIONS; AMENDMENTS

         The term "Expiration Date" shall mean 5:00 p.m., New York City time, on
______________ unless the Company, in its sole discretion,  extends the Exchange
Offer, in which case the term  "Expiration  Date" shall mean the latest date and
time to which the Exchange Offer is extended.

         In order to extend the  Exchange  Offer,  the  Company  will notify the
Exchange  Agent  of any  extension  by  written  notice  and  will  mail  to the


                                       23
<PAGE>

registered holders of Original Notes an announcement thereof, each prior to 9:00
a.m.,  New York  City  time,  on the next  business  day  after  the  previously
scheduled Expiration Date.

         The Company  reserves the right, in its sole  discretion,  (i) to delay
accepting any Original  Notes,  to extend the Exchange Offer or to terminate the
Exchange Offer if any of the  conditions  set forth below under "--  Conditions"
shall not have been  satisfied,  by giving oral or written notice of such delay,
extension or  termination to the Exchange  Agent,  or (ii) to amend the terms of
the  Exchange  Offer in any  manner.  Any such delay in  acceptance,  extension,
termination  or amendment will be followed as promptly as practicable by oral or
written notice thereof to the registered holders.

INTEREST ON THE EXCHANGE NOTES

         Interest on the Exchange  Notes issued  pursuant to the Exchange  Offer
will accrue from the last  interest  payment date on which  interest was paid on
the Original Notes  surrendered in exchange therefor or, if no interest has been
paid on the Original  Notes,  from the Issue Date.  Holders whose Original Notes
are accepted for exchange will be deemed to have waived the right to receive any
interest accrued on the Original Notes.

         Interest on the Exchange Notes is payable  semi-annually  in arrears on
each March 15 and September 15, commencing on March 15, 1998.

PROCEDURES FOR TENDERING

         Only a holder of Original  Notes may tender such Original  Notes in the
Exchange  Offer.  For a holder to validly tender  Original Notes pursuant to the
Exchange Offer, a properly completed and duly executed Letter of Transmittal (or
facsimile thereof),  with any required signature guarantee, or (in the case of a
book-entry  transfer) an Agent's  Message in lieu of the Letter of  Transmittal,
and any other  required  documents must be received by the Exchange Agent at the
address set forth under "Exchange Agent" prior to 5:00 p.m., New York City time,
on the Expiration Date. In addition,  prior to 5:00 p.m., New York City time, on
the Expiration Date, either (a) certificates for tendered Original Notes must be
received by the Exchange  Agent at such address or (b) such Original  Notes must
be transferred  pursuant to the procedures  for  book-entry  transfer  described
below  (and a  confirmation  of such  tender  received  by the  Exchange  Agent,
including an Agent's Message if the tendering  holder has not delivered a Letter
of Transmittal).  The term "Agent's Message" means a message  transmitted by the
book-entry  transfer  facility,  The Depository  Trust Company (the  "Book-Entry
Transfer Facility"), to and received by the Exchange Agent and forming a part of
a book-entry  confirmation,  which states that the Book-Entry  Transfer Facility
has received an express  acknowledgment from the tendering participant that such
participant has received and agrees to be bound by the Letter of Transmittal and
that  the  Company  may  enforce  such  Letter  of   Transmittal   against  such
participant.

         By executing  the Letter of  Transmittal  (or  transmitting  an Agent's
Message  in  lieu   thereof),   each   holder  will  make  to  the  Company  the
representations  set forth above under the heading "-- Purpose and Effect of the
Exchange Offer."

         The tender of Original Notes by a holder and the acceptance  thereof by
the Company  will  constitute  agreement  between such holder and the Company in
accordance  with the terms and subject to the conditions set forth herein and in
the Letter of Transmittal.

         THE METHOD OF DELIVERY OF ORIGINAL  NOTES AND THE LETTER OF TRANSMITTAL
AND ALL OTHER  REQUIRED  DOCUMENTS TO THE EXCHANGE  AGENT IS AT THE ELECTION AND
SOLE RISK OF THE HOLDER. AS AN ALTERNATIVE TO DELIVERY BY MAIL, HOLDERS MAY WISH
TO CONSIDER  OVERNIGHT OR HAND DELIVERY SERVICE.  IN ALL CASES,  SUFFICIENT TIME
SHOULD BE ALLOWED TO ENSURE DELIVERY TO THE EXCHANGE AGENT BEFORE THE EXPIRATION

                                       24
<PAGE>

DATE. NO LETTER OF  TRANSMITTAL OR ORIGINAL NOTES SHOULD BE SENT TO THE COMPANY.
HOLDERS MAY REQUEST THEIR RESPECTIVE BROKERS,  DEALERS,  COMMERCIAL BANKS, TRUST
COMPANIES OR NOMINEES TO EFFECT THE ABOVE TRANSACTIONS FOR SUCH HOLDERS.

         Any beneficial owner whose Original Notes are registered in the name of
a broker, dealer, commercial bank, trust company or other nominee and who wishes
to tender  should  contact the  registered  holder  promptly and  instruct  such
registered holder to tender on such beneficial owner's behalf. See "Instructions
to Registered  Holder  and/or  Book-Entry  Transfer  Facility  Participant  from
Beneficial Owner" included with the Letter of Transmittal.

         Signatures  on a  Letter  of  Transmittal  or a  notice  of  withdrawal
described  below (see "--  Withdrawal of Tenders"),  as the case may be, must be
guaranteed  by an Eligible  Institution  (as defined  below) unless the Original
Notes tendered  pursuant thereto are tendered (i) by a registered holder who has
not completed the box entitled "Special Delivery  Instructions" on the Letter of
Transmittal  or (ii) for the  account of an Eligible  Institution.  In the event
that  signatures on a Letter of Transmittal  or a notice of  withdrawal,  as the
case may be, are required to be  guaranteed,  such  guarantee  must be made by a
member firm of a  registered  national  securities  exchange or of the  National
Association  of  Securities  Dealers,  Inc., a commercial  bank or trust company
having  an  office  or  correspondent  in the  United  States,  or an  "eligible
guarantor  institution"  within the meaning of Rule  17Ad-15  under the Exchange
Act, which is a member of one of the  recognized  signature  guarantee  programs
identified in the Letter of Transmittal (an "Eligible Institution").

         If the  Letter of  Transmittal  is signed  by a person  other  than the
registered holder of any Original Notes listed therein, such Original Notes must
be endorsed or  accompanied by a properly  completed bond power,  signed by such
registered  holder as such  registered  holder's  name appears on such  Original
Notes with the signature thereon guaranteed by an Eligible Institution.

         If the Letter of  Transmittal  or any Original Notes or bond powers are
signed by trustees,  executors,  administrators,  guardians,  attorneys-in-fact,
officers  of  corporations  or others  acting in a fiduciary  or  representative
capacity,   such  persons   should  so  indicate  when  signing,   and  evidence
satisfactory  to the Company or their authority to so act must be submitted with
the Letter of Transmittal.

         The Company  understands  that the  Exchange  Agent will make a request
promptly after the date of this Prospectus to establish accounts with respect to
the  Original  Notes at the  Book-Entry  Transfer  Facility  for the  purpose of
facilitating the Exchange Offer, and subject to the establishment  thereof,  any
financial   institution  that  is  a  participant  in  the  Book-Entry  Transfer
Facility's system may make book-entry delivery of Original Notes by causing such
Book-Entry  Transfer  Facility to transfer such Original Notes into the Exchange
Agent's  account  with  respect to the  Original  Notes in  accordance  with the
Book-Entry Transfer Facility's  procedures for such transfer.  Although delivery
of the  Original  Notes may be effected  through  book-entry  transfer  into the
Exchange  Agent's account at the Book-Entry  Transfer  Facility,  an appropriate
Letter of  Transmittal  properly  completed  and duly executed with any required
signature guarantee (or, in the case of book-entry transfer,  an Agent's Message
in lieu  thereof)  and  all  other  required  documents  must  in  each  case be
transmitted  to and received or  confirmed by the Exchange  Agent at its address
set  forth  below on or prior to the  Expiration  Date,  or,  if the  guaranteed
delivery  procedures  described below are complied with,  within the time period
provided under such procedures. Delivery of documents to the Book-Entry Transfer
Facility does not constitute delivery to the Exchange Agent.

         All questions as to the validity,  form, eligibility (including time of
receipt),  acceptance  of tendered  Original  Notes and  withdrawal  of tendered
Original Notes will be determined by the Company in its sole  discretion,  which
determination will be final and binding. The Company reserves the absolute right
to reject any and all Original Notes not properly tendered or any Original Notes
the  Company's  acceptance  of which  would,  in the  opinion of counsel for the
Company, be unlawful. The Company also reserves the right in its sole discretion


                                       25
<PAGE>

to waive any defects,  irregularities  or  conditions of tender as to particular
Original Notes. The Company's  interpretation of the terms and conditions of the
Exchange Offer (including the instructions in the Letter of Transmittal) will be
final and binding on all parties.  Unless waived,  any defects or irregularities
in  connection  with  tenders  of  Original  Notes  must be  cured  prior to the
Expiration Date. Neither the Company, the Exchange Agent nor any other person is
obligated  to give  notice of any  defect or  irregularity  with  respect to any
tender of Original Notes,  nor shall any of them incur any liability for failure
to give any such  notice.  Tenders of Original  Notes will not be deemed to have
been made until such defects or  irregularities  have been cured or waived.  Any
Original Notes received by the Exchange Agent that are not properly tendered and
as to which the defects or irregularities  have not been cured or waived will be
returned  by the  Exchange  Agent to the  tendering  holders,  unless  otherwise
provided in the Letter of  Transmittal,  as soon as  practicable  following  the
Expiration Date.

GUARANTEED DELIVERY PROCEDURES

         Holders who wish to tender their  Original Notes and (i) whose Original
Notes are not  immediately  available,  (ii) who cannot  deliver their  Original
Notes,  the Letter of Transmittal  (or, in the case of book-entry  transfer,  an
Agent's Message) or any other required documents to the Exchange Agent, or (iii)
who cannot complete the procedures for book-entry  transfer  (including delivery
of an Agent's Message), prior to the Expiration Date, may effect a tender if:

         (a) the tender is made through an Eligible Institution;

         (b) prior to the Expiration Date, the Exchange Agent receives from such
Eligible  Institution (i) an Agent's Message with respect to guaranteed delivery
that is accepted by the Company,  or (ii) a properly completed and duly executed
Notice of Guaranteed Delivery (by facsimile transmission, mail or hand delivery)
setting forth the name and address of the holder,  the certificate  number(s) of
such Original Notes and the principal amount of Original Notes tendered, stating
that the tender is being made thereby and  guaranteeing  that,  within three New
York Stock  Exchange  trading  days  after the  Expiration  Date,  the Letter of
Transmittal (or facsimile thereof) together with the certificate(s) representing
the Original  Notes (or a confirmation  of book-entry  transfer of such Original
Notes into the Exchange  Agent's account at the Book-Entry  Transfer  Facility),
and any other documents  required by the Letter of Transmittal will be deposited
by the Eligible Institution with the Exchange Agent; and

         (c) such  properly  completed  and executed  Letter of  Transmittal  or
facsimile thereof (or, in the case of book-entry transfer,  an Agent's Message),
as well as the certificate(s) representing all tendered Original Notes in proper
form for transfer (or a  confirmation  of  book-entry  transfer of such Original
Notes into the Exchange  Agent's account at the Book-Entry  Transfer  Facility),
and all other  documents  required by the Letter of Transmittal  are received by
the Exchange Agent within three New York Stock  Exchange  trading days after the
Expiration Date.

         Upon request to the Exchange  Agent,  a Notice of  Guaranteed  Delivery
will be sent to holders who wish to tender their Original Notes according to the
guaranteed delivery procedures set forth above.

WITHDRAWAL OF TENDERS

         Except as otherwise  provided herein,  tenders of Original Notes may be
withdrawn at any time prior to 5:00 p.m.,  New York City time, on the Expiration
Date.

         To  withdraw  a tender  of  Original  Notes in the  Exchange  Offer,  a
telegram,  telex, letter or facsimile  transmission notice of withdrawal must be
received by the  Exchange  Agent at its address set forth  herein  prior to 5:00
p.m., New York City time, on the Expiration  Date. Any such notice of withdrawal
must (i) specify the name of the person having  deposited the Original  Notes to
be withdrawn (the "Depositor"), (ii) identify the Original Notes to be withdrawn
(including  the  certificate  number(s)  and  principal  amount of such Original
Notes, or, in the case of Original Notes transferred by book-entry transfer, the


                                       26
<PAGE>

name and  number  of the  account  at the  Book-Entry  Transfer  Facility  to be
credited),  (iii) be signed by the  holder  in the same  manner as the  original
signature  on the  Letter of  Transmittal  by which  such  Original  Notes  were
tendered  (including  any required  signature  guarantees)  or be accompanied by
documents  of  transfer  sufficient  to have the  Trustee  with  respect  to the
Original Notes register the transfer of such Original Notes into the name of the
person  withdrawing  the  tender,  and (iv)  specify  the name in which any such
Original  Notes are to be  registered,  if different from that of the Depositor.
All  questions  as to the  validity,  form and  eligibility  (including  time of
receipt) of such notices will be determined by the Company,  whose determination
shall be final and binding on all parties.  Any Original Notes so withdrawn will
be deemed not to have been validly  tendered for purposes of the Exchange  Offer
and no Exchange  Notes will be issued with respect  thereto  unless the Original
Notes so withdrawn are validly  retendered.  Any Original  Notes which have been
tendered  but which are not  accepted for  exchange  will be  retendered  to the
holder  thereof  without  cost to such  holder  as  soon  as  practicable  after
withdrawal,  rejection of tender or termination of the Exchange Offer.  Properly
withdrawn  Original  Notes may be retendered by following one of the  procedures
described  above under "--  Procedures  for  Tendering" at any time prior to the
Expiration Date.

CONDITIONS

         Notwithstanding any other term of the Exchange Offer, the Company shall
not be required to accept for  exchange,  or exchange  Exchange  Notes for,  any
Original Notes, and may terminate or amend the Exchange Offer as provided herein
before the acceptance of such Original Notes, if:

         (a) any action or  proceeding  is instituted or threatened in any court
or by or before any  governmental  agency  with  respect to the  Exchange  Offer
which, in the sole judgment of the Company,  might materially impair the ability
of the Company to proceed  with the  Exchange  Offer,  or any  material  adverse
development  has occurred in any existing  action or proceeding  with respect to
the Company or any of its subsidiaries;

         (b) any law, statute,  rule,  regulation or interpretation by the staff
of the Commission is proposed,  adopted or enacted,  which, in the sole judgment
of the Company,  might  materially  impair the ability of the Company to proceed
with the Exchange Offer or materially  impair the  contemplated  benefits of the
Exchange Offer to the Company; or

         (c) any governmental approval has not been obtained, which approval the
Company shall, in its sole  discretion,  deem necessary for the  consummation of
the Exchange Offer as contemplated hereby.

         If the  Company  determines  in its  sole  discretion  that  any of the
conditions are not satisfied,  the Company may (i) refuse to accept any Original
Notes and return all tendered  Original  Notes to the  tendering  holders,  (ii)
extend the Exchange  Offer and retain all Original  Notes  tendered prior to the
expiration of the Exchange Offer, subject,  however, to the rights of holders to
withdraw such Original  Notes (see "--  Withdrawal of Tenders"),  or (iii) waive
such  unsatisfied  conditions  with respect to the Exchange Offer and accept all
properly tendered  Original Notes which have not been withdrawn.  The Company is
not aware of any federal or state  consents  that must be  obtained,  other than
obtaining the effectiveness of the Exchange Offer Registration Statement,  prior
to consummation of the Exchange Offer.

EXCHANGE AGENT

         IBJ Schroder Bank & Trust Company has been  appointed as Exchange Agent
(the  "Exchange  Agent") for the  Exchange  Offer.  Questions  and  requests for
assistance,  requests for additional  copies of this Prospectus or of the Letter
of  Transmittal  and  requests  for  Notices of  Guaranteed  Delivery  should be
directed to the Exchange Agent addressed as follows:

                                       27

<PAGE>
<TABLE>
<CAPTION>
<S>                                       <C>                                   <C>

        BY OVERNIGHT DELIVERY:                        BY MAIL:                               BY HAND:
  IBJ Schroder Bank & Trust Company       IBJ Schroder Bank & Trust Company      IBJ Schroder Bank & Trust Company
           One State Street                          P.O. Box 84                         One State Street
          New York, NY 10004                    Bowling Green Station                   New York, NY 10004
  Attn: Securities Processing Window           New York, NY 10274-0084          Attn: Securities Processing Window
         Subcellar One (SC-1)              Attn: Reorganization Operations             Subcellar One (SC-1)
                                                     Department

                                           FACSIMILE TRANSMISSION NUMBER:
                                                   (212) 858-2611

                                                CONFIRM BY TELEPHONE:
                                                   (212) 858-2103

</TABLE>

FEES AND EXPENSES

         The expenses of  soliciting  tenders will be borne by the Company.  The
principal solicitation is being made by mail; however,  additional  solicitation
may be made by  telegraph,  telecopy,  telephone  or in person by  officers  and
regular employees of the Company and its affiliates.

         The Company has not retained any  dealer-manager in connection with the
Exchange  Offer and will not make any  payments to brokers,  dealers,  or others
soliciting acceptances of the Exchange Offer. The Company, however, will pay the
Exchange Agent reasonable and customary fees for its services and will reimburse
it for its reasonable out-of-pocket expenses in connection therewith.

         The cash expenses to be incurred in connection  with the Exchange Offer
will be paid by the  Company.  Such  expenses  include  fees and expenses of the
Exchange Agent and Trustee,  accounting and legal fees and printing costs, among
others.

ACCOUNTING TREATMENT

         The Exchange  Notes will be recorded at the same carrying  value as the
Original  Notes,  which is face value,  less the original issue discount (net of
amortization)  as reflected in the Company's  accounting  records on the date of
exchange.  Accordingly,  no  gain  or  loss  for  accounting  purposes  will  be
recognized  by the  Company.  Certain  expenses  of the  Exchange  Offer will be
expensed over the term of the Exchange Notes.

CONSEQUENCES OF FAILURE TO EXCHANGE

         The Original  Notes that are not exchanged for Exchange  Notes pursuant
to the  Exchange  Offer will remain  restricted  securities.  Accordingly,  such
Original Notes may be resold only (i) to the Company (upon redemption thereof or
otherwise),  (ii) so long as the Original Notes are eligible for resale pursuant
to Rule 144A, to a person  inside the United  States whom the seller  reasonably
believes is a qualified institutional buyer within the meaning of Rule 144A in a
transaction  meeting the  requirements of Rule 144A, in accordance with Rule 144
under the Securities Act, or pursuant to another exemption from the registration
requirements  of the  Securities  Act (and  based  upon an  opinion  of  counsel
reasonably  acceptable  to the  Company),  (iii)  outside the United States to a
foreign person in a transaction  meeting the  requirements of Rule 904 under the
Securities  Act, or (iv) pursuant to an effective  registration  statement under
the Securities  Act, in each case in accordance  with any applicable  securities
laws of any state of the United States.


                                       28
<PAGE>

RESALE OF THE EXCHANGE NOTES

         With respect to resales of Exchange Notes,  based on interpretations by
the staff of the  Commission  set  forth in  no-action  letters  issued to third
parties,  the  Company  believes  that a holder  or other  person  who  receives
Exchange  Notes,  whether or not such person is the holder  (other than a person
who is an  "affiliate"  of the Company  within the meaning of Rule 405 under the
Securities  Act) who receives  Exchange  Notes in exchange for Original Notes in
the ordinary course of business and who is not participating, does not intend to
participate,  and  has no  arrangement  or  understanding  with  any  person  to
participate,  in the  distribution  of the  Exchange  Notes,  will be allowed to
resell the Exchange Notes to the public without further  registration  under the
Securities Act and without  delivering to the purchasers of the Exchange Notes a
prospectus that satisfies the  requirements of Section 10 of the Securities Act.
However,  if any holder  acquired  Exchange  Notes in the Exchange Offer for the
purpose of  distributing  or  participating  in a  distribution  of the Exchange
Notes,  such holder  cannot rely on the position of the staff of the  Commission
enunciated in such no-action letters or any similar  interpretive  letters,  and
must comply with the  registration and prospectus  delivery  requirements of the
Securities Act in connection  with any resale  transaction,  unless an exemption
from registration is otherwise available.  Further,  each Exchanging Dealer that
receives  Exchange  Notes for its own account in exchange  for  Original  Notes,
where such Original Notes were acquired by such Exchanging Dealer as a result of
market making activities or other trading  activities,  must acknowledge that it
will deliver a prospectus in connection  with any resale of such Exchange Notes.
See "Plan of Distribution."

         As  contemplated  by  these  no-action  letters  and the  Exchange  and
Registration  Rights  Agreement,  each holder  accepting  the Exchange  Offer is
required to represent to the Company in the Letter of  Transmittal  that (i) the
Exchange  Notes are to be  acquired by the holder or the person  receiving  such
Exchange Notes, whether or not such person is the holder, in the ordinary course
of  business,   (ii)  the  holder  or  any  such  other  person  (other  than  a
broker-dealer  referred to in the next  sentence) is not engaging,  and does not
intend to engage, in the distribution of the Exchange Notes, (iii) the holder or
any such other person has no  arrangement  or  understanding  with any person to
participate in the  distribution of the Exchange Notes,  (iv) neither the holder
nor any such other person is an "affiliate" of the Company within the meaning of
Rule 405 under the  Securities  Act, and (v) the holder or any such other person
acknowledges  that if such holder or other person  participates  in the Exchange
Offer for the purpose of distributing the Exchange Notes it must comply with the
registration  and  prospectus  delivery  requirements  of the  Securities Act in
connection  with any  resale  of the  Exchange  Notes and  cannot  rely on those
no-action  letters.  As indicated above, each Exchanging Dealer that receives an
Exchange  Note  for  its  own  account  in  exchange  for  Original  Notes  must
acknowledge  that it will deliver a prospectus in connection  with any resale of
such Exchange  Notes.  For a description  of the  procedures for such resales by
Exchanging Dealers, see "Plan of Distribution."



                                       29
<PAGE>

                                 USE OF PROCEEDS

         This  Exchange  Offer is intended to satisfy  certain of the  Company's
obligations  under the Purchase  Agreement  and the  Exchange  and  Registration
Rights Agreement. The Company will not receive any proceeds from the issuance of
the Exchange Notes offered  hereby.  In  consideration  for issuing the Exchange
Notes  contemplated in this Prospectus,  the Company will receive Original Notes
in like principal  amount,  the form and terms of which are the same as the form
and terms of the Exchange  Notes (which replace the Original  Notes),  except as
otherwise  described  herein.  The Original  Notes  surrendered  in exchange for
Exchange Notes will be retired and canceled and cannot be reissued. Accordingly,
issuance of the  Exchange  Notes will not result in any  increase or decrease in
the  indebtedness  of the  Company.  As such,  no effect  has been  given to the
Exchange Offer in the pro forma statements or capitalization tables.

         The $148.8 million of gross proceeds from the Initial  Offering (before
deductions  of  underwriting   discounts  and  other  expenses  of  the  Initial
Offering),  together with cash on hand of $15.2 million and borrowings under the
Revolving Credit Facility,  estimated to be  approximately  $12.5 million,  were
used to pay (i) the Promissory Notes and (ii) fees and expenses, estimated to be
approximately  $7.5 million,  incurred in connection with the  Transaction.  See
"Description of the Revolving Credit Facility."

                                 THE TRANSACTION

         On August 7, 1997,  NBTY  acquired  all of the  issued and  outstanding
capital  stock  of  H&B  from  Lloyds  for  an  aggregate   purchase   price  of
approximately  $169.0  million.  Prior to the  Acquisition,  H&B  operated  as a
subsidiary of Lloyds.  Lloyds was acquired by GEHE in January 1997 and, pursuant
to GEHE's strategy of divesting  Lloyds of non-core  assets,  GEHE determined to
divest the H&B subsidiary.  NBTY issued to Lloyds the Promissory  Notes totaling
approximately  $169.0 million as  consideration  for the purchase of the capital
stock of H&B.

         In  connection  with the  Acquisition,  NBTY (i)  entered  into a $50.0
million  Revolving  Credit  Facility,  which provides for borrowings for working
capital and  general  corporate  purposes,  and (ii)  issued  $150.0  million of
Original Notes  pursuant to the Initial  Offering.  On a pro forma basis,  after
giving effect to the Transaction,  the Company's unused  availability  under the
Revolving Credit Facility was approximately $37.5 million.  See "Capitalization"
and  "Description  of the  Revolving  Credit  Facility."  NBTY  paid in full the
Promissory  Notes on October 17, 1997,  using proceeds from the Initial Offering
and the Financing.

         The sources and uses of funds for the  Transaction,  which  assume that
the Transaction had occurred on June 30, 1997, are as follows:

                                                       (DOLLARS IN MILLIONS)
SOURCES:
Cash on hand..........................................         $ 15.2
Revolving Credit Facility(a)..........................           12.5
Original Notes........................................          148.8
                                                               -----
    Total Sources of Funds............................         $176.5
                                                               ======
USES:
Payment of Promissory Notes...........................         $169.0
Transaction fees and expenses.........................            7.5
                                                               ------
    Total Uses of Funds...............................         $176.5
                                                               ======

- ------------
(a) Upon  consummation  of the  Transaction,  the  Company had  available  $37.5
million  under the  Revolving  Credit  Facility  that may be drawn  for  working
capital and general  corporate  purposes,  including capital  expenditures.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations--Liquidity and Capital Resources."

                                       30
<PAGE>


                                 CAPITALIZATION

         The following table sets forth the unaudited historical  capitalization
of each of NBTY and H&B as of June 30,  1997 and as  adjusted  to give pro forma
effect to the  Transaction  as if it had been  consummated on June 30, 1997. See
"Use  of  Proceeds"  and  "The  Transaction."  This  table  should  be  read  in
conjunction with the Unaudited Pro Forma  Consolidated  Balance Sheet as of June
30, 1997 and the related  notes  thereto and the separate  historical  financial
statements and related notes thereto of NBTY and H&B, all included  elsewhere in
this Prospectus.

<TABLE>
<CAPTION>

                                                                    AS OF JUNE 30, 1997
                                               -----------------------------------------------------------
                                                                               PRO FORMA         PRO FORMA
                                               NBTY            H&B(a)        ADJUSTMENTS(b)      COMBINED
                                               ----            ------        --------------      ---------       
                                                                 (DOLLARS IN MILLIONS)
<S>                                        <C>               <C>                <C>             <C>
Current  portion of long-term  debt         $    1.0        $    17.1           $ (17.1)          $   1.0
    and capital leases.............

Long-term debt:....................
    Existing indebtedness(c).......             17.6             --                --                17.6
    Revolving Credit Facility(d)...             --               --                12.5              12.5
    Notes offered hereby...........             --               --               148.8             148.8
                                                                                 -------           -------

    Total debt.....................             18.6             17.1             144.2             179.9
                                            --------         --------            -------           -------

Stockholders' equity:..............
    Common stock...................              0.1              1.7              (1.7)              0.1
    Additional paid-in capital.....             56.3              7.6              (7.6)             56.3
    Retained earnings..............             60.1             21.2             (21.2)             60.1
    Treasury shares and other......             (3.2)             --                --               (3.2)
                                            ---------       ---------           --------          --------

    Total stockholders' equity.....            113.3             30.5             (30.5)            113.3
                                            --------         --------            -------          --------

    Total capitalization............        $  131.9        $    47.6           $  113.7          $  293.2
                                            ========        =========           ========          ========
</TABLE>

- ------------
(a) The  capitalization  of H&B as of June 30, 1997 has been adjusted to present
    such  information in accordance  with U.S. GAAP and translated into the U.S.
    dollar  equivalent  using the  exchange  rate in effect at June 30,  1997 of
    1.665 U.S. dollars to each pound sterling. For further information regarding
    the effect of the difference  between U.K. GAAP and U.S. GAAP, see Note 3 of
    H&B's  Consolidated   Financial   Statements   included  elsewhere  in  this
    Prospectus.

(b) The pro forma adjustments  reflect the purchase price of the Acquisition and
    related fees and expenses  associated with the  Transaction  totaling $176.5
    million,  of which  $15.2  million was paid with  available  cash and $161.3
    million was paid through the Financing.

(c) Existing  indebtedness  relates  primarily to capital lease  obligations and
    mortgages on NBTY's manufacturing facilities.

(d) Upon  consummation  of the  Transaction,  the  Company had  available  $37.5
    million  under the Revolving  Credit  Facility that may be drawn for working
    capital and general corporate purposes, including capital expenditures.  See
    "Management's  Discussion and Analysis of Financial Condition and Results of
    Operations--Liquidity and Capital Resources."


                                       31

<PAGE>

                       SELECTED HISTORICAL FINANCIAL DATA
                                   NBTY, INC.

         The following  table sets forth  selected  financial data of NBTY as of
and for each of the five fiscal years in the period ended September 30, 1996 and
for the nine month periods ended June 30, 1997 and 1996. The statement of income
and balance sheet data as of and for each of the five fiscal years in the period
ended September 30, 1996 are derived from NBTY's audited historical consolidated
financial  statements  included  elsewhere in this Prospectus.  The statement of
income and balance  sheet data as of and for the nine month  periods  ended June
30, 1997 and 1996 have been  derived  from the  unaudited  historical  financial
statements of NBTY. In the opinion of  management,  the unaudited  data includes
all adjustments  (consisting only of normal recurring  adjustments) necessary to
present  fairly the data for such  periods.  Interim  results for the nine month
period ended June 30, 1997 are not necessarily indicative of results that can be
expected in future  periods.  "Other  Data," not  directly  derived  from NBTY's
financial  statements,  have been presented to provide additional analysis.  The
Selected  Historical  Financial  Data below should be read in  conjunction  with
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations -- Historical  Results of  Operations -- NBTY,"  "Summary  Historical
Financial  Data -- NBTY"  and the  historical  financial  statements  and  notes
thereto included elsewhere in this Prospectus.

<TABLE>
<CAPTION>

                                    NINE MONTHS ENDED                             YEAR ENDED
                                        JUNE 30,                                SEPTEMBER 30,
                                    -----------------       -----------------------------------------------------
                                      1997     1996           1996         1995       1994         1993      1992
                                      ----     ----           ----         ----       ----         ----      ----
                                                  (DOLLARS IN MILLIONS EXCEPT PER SHARE AMOUNTS)
<S>                                <C>       <C>            <C>           <C>       <C>           <C>        <C> 
STATEMENT OF INCOME DATA:
  Net sales......................  $ 184.1   $ 142.1         $194.4      $ 178.8    $ 156.1      $ 138.4    $100.9
  Cost of sales..................     88.2      72.1           95.6         93.9       79.9         68.0      50.6
                                    -------  -------         ------      -------     ------      -------    ------
  Gross profit...................     95.9      70.0           98.8         84.9       76.2         70.4      50.3
  Catalog printing, postage and
    promotion                         14.6      13.2           17.6         19.3       14.8         11.5       7.5
  Selling, general and 
    administrative                    53.9      42.8           58.6         56.7       49.2         42.8      35.5
                                   -------   -------         ------      -------     ------      -------   -------
  Income from operations.........     27.4      14.0           22.6          8.9       12.2         16.1       7.3
  Interest expense, net..........      1.3       1.0            1.4          1.1        0.9          1.2       1.3
  Miscellaneous income (expense),
     net ........................      0.7       0.6            1.2          0.6        1.3          0.7      (0.2)
                                   -------   -------         ------      -------    -------      -------   -------
  Income before income taxes.....     26.8      13.6           22.4          8.4       12.6         15.6       5.8
  Income taxes...................     10.7       5.5            9.0          3.3        4.8          5.9       2.1
                                   -------   -------         ------      -------    -------      -------   -------
  Net  income....................  $  16.1   $   8.1         $  13.4     $   5.1    $   7.8      $   9.7    $  3.7
                                   =======  =======          =======     =======    =======      =======    ======
  Net income  per  share.........  $   0.80  $  0.41         $  0.67     $  0.26    $   0.38     $   0.53   $  0.25
                                   ========  =======         =======     ========  ========     ========   =======

OTHER DATA:
   EBITDA(a).....................  $  32.7   $ 18.6          $ 29.4      $  14.3    $  17.7      $  20.8    $ 10.2
   EBITDA margin(a)..............     17.8%    13.1%           15.1%         8.0%      11.3%        15.0%     10.1%
   Capital expenditures..........  $  11.1   $ 11.5          $ 15.8      $  11.5    $  11.6      $  13.9    $  4.6
   Same store sales growth.......     15.1%    23.1%           31.0%        16.0%       7.5%        31.9%     --   
   Number of retail stores (at
   end of period)................    106       58              55           19          7            3         2  
   Ratio of earnings to fixed         14.4x    10.7x           11.7x         6.6x      10.7x        10.8x      4.6x
   charges (b) ..................

BALANCE SHEET DATA (END OF PERIOD):
   Working capital...............  $  61.9   $ 49.8          $ 52.3      $  40.7    $  39.5      $  42.9    $ 13.1
   Total assets..................    173.7    138.6           145.6        123.5      115.1        102.6      58.3
   Total debt....................     18.6     19.6            19.3         11.3       13.3          8.5      21.2
   Stockholders' equity..........    113.3     91.6            96.9         82.6       78.0         70.0      16.5

</TABLE>

- ------------
(a) EBITDA is defined as net income before  interest  expense,  income taxes and
    depreciation and amortization.  Management believes that EBITDA is a measure
    commonly used by analysts and investors to determine a company's  ability to
    service and incur debt. Accordingly,  this information has been presented to
    permit  a  more  complete  analysis.  EBITDA  should  not  be  considered  a
    substitute  for net income or cash flow data  prepared  in  accordance  with
    generally accepted accounting principles or as a measure of profitability or
    liquidity. EBITDA margin is computed as EBITDA as a percentage of net sales.

(b) For the  purposes of  computing  these  ratios,  earnings  consist of income
    before income taxes and fixed  charges.  Fixed  charges  consist of interest
    expense,  amortization  of debt  financing  costs  and  one-third  of rental
    expenses.

                                       32
<PAGE>


                       SELECTED HISTORICAL FINANCIAL DATA
                         HOLLAND & BARRETT HOLDINGS LTD.

         The following table sets forth selected financial data of H&B as of and
for each of the three  fiscal  years in the  period  ended  June 30,  1997.  The
statement  of income and balance  sheet data set forth  below are  derived  from
H&B's audited historical consolidated financial statements included elsewhere in
this Prospectus. Such Statements and the Selected Historical Financial Data have
been  presented in accordance  with U.K. GAAP in pounds  sterling.  "Other Data"
below,  not directly  derived  from the H&B  historical  consolidated  financial
statements, have has been presented to provide additional analysis. The Selected
Historical Financial Data below should be read in conjunction with "Management's
Discussion    and   Analysis   of   Financial    Condition    and   Results   of
Operations--Historical   Results  of   Operations--H&B,"   "Summary   Historical
Financial  Data--H&B" and the historical  consolidated  financial statements and
notes thereto included elsewhere in this Prospectus.

<TABLE>
<CAPTION>

                                                                                  YEAR ENDED JUNE 30,
                                                                     --------------------------------------
                                                                     1997         1996         1995
                                                                         (POUNDS STERLING IN MILLIONS)

<S>                                                                  <C>           <C>          <C>

STATEMENT OF INCOME DATA:
   Turnover(a).......................................                (Pound          (Pound      (Pound
                                                                     Sterling)       Sterling)    Sterling)
                                                                        102.9         90.6         77.1
   Cost of sales.....................................                    53.6         47.9         41.1
                                                                       ------        -----       ------
   Gross profit......................................                    49.3         42.7         36.0
   Distribution costs................................                    39.4         33.9         28.7
   Administrative expense ...........................                     2.2          1.5          1.5
                                                                      -------       ------      -------
   Operating profit..................................                     7.7          7.3          5.8
   Interest payable and other similar charges(b).....                     0.3          0.4          0.6
                                                                      -------       ------      -------
   Profit on ordinary activities before taxation.....                     7.4          6.9          5.2
   Taxation and profit on ordinary activities .......                     2.6          2.5          1.7
                                                                      -------       ------      -------
   Profit on ordinary activities after taxation(c)...                 (Pound        (Pound       (Pound
                                                                     Sterling)      Sterling)    Sterling)
                                                                          4.8          4.4          3.5
                                                                     ========       =======      ========
OTHER DATA:
   EBITDA(d).........................................                (Pound       (Pound       (Pound
                                                                     Sterling)    Sterling)    Sterling)
                                                                         11.0         10.0          7.4
   EBITDA margin(d)..................................                    10.7%        11.0%         9.6%
   Capital expenditures..............................                (Pound       (Pound       (Pound
                                                                     Sterling)    Sterling)    Sterling)
                                                                          6.8          6.8          6.1
   Same store sales growth...........................                     2.8%         8.0%        --
   Number of retail stores (at end of period)........                   410          389          347

BALANCE SHEET DATA (END OF PERIOD):
   Working capital(e)................................                (Pound           --           --
                                                                     Sterling)
                                                                          0.6
   Total assets .....................................                    50.8         --           --
   Total debt........................................                    11.1         --           --
   Shareholders' funds...............................                    16.9         --           --
</TABLE>

- ----------------
(a)  Turnover represents net sales.

(b)  Interest payable and other similar charges includes  non-operating charges.

(c)  Profit on ordinary activities after taxation represents net income.

(d)  EBITDA is defined as net income  before  interest  expense,  income  taxes,
     depreciation and amortization and other non-operating charges.  EBITDA is a
     measure  commonly  used by analysts and  investors to determine a company's
     ability to service and incur debt.  Accordingly,  this information has been
     presented  to  permit  a  more  complete  analysis.  EBITDA  should  not be
     considered  a  substitute  for net  income or cash flow  data  prepared  in
     accordance with generally accepted accounting principles or as a measure of
     profitability  or  liquidity.  EBITDA  margin  is  computed  as EBITDA as a
     percentage of turnover.

(e)  Working capital is presented in accordance with U.K. GAAP. As such, cash on
     hand,  non-trading  intercompany  receivables and payables, and corporation
     taxes payable are excluded from the calculation of working capital.

                                       33
<PAGE>

                   UNAUDITED PRO FORMA COMBINED FINANCIAL DATA

         The  following  Unaudited  Pro  Forma  Combined  Financial  Data of the
Company are based on, and should be read in conjunction  with, the  Consolidated
Financial Statements of NBTY and H&B and the notes thereto included elsewhere in
this  Prospectus,  and have  been  adjusted  to give  pro  forma  effect  to the
Transaction.

         The Unaudited Pro Forma Combined Statement of Income of the Company for
the nine months  ended June 30, 1997 and for the year ended  September  30, 1996
give pro forma  effect to the  Transaction  as if it had  occurred on October 1,
1995.  The  Unaudited  Pro Forma  Combined  Income  Statement for the nine month
period  ended June 30, 1997 has been  prepared  by  combining  the  Consolidated
Statement  of Income of NBTY for the nine month  period ended June 30, 1997 with
the Consolidated  Profit and Loss Account of H&B for the nine month period ended
March 31, 1997.  The  Unaudited Pro Forma  Combined  Statement of Income for the
year ended  September 30, 1996 has been  prepared by combining the  Consolidated
Statement  of  Income of NBTY for the year  ended  September  30,  1996 with the
Consolidated  Profit and Loss  Account of H&B for the year ended June 30,  1996.

         The Unaudited Pro Forma Combined  Balance Sheet as of June 30, 1997 has
been prepared by combining the June 30, 1997 consolidated balance sheets of NBTY
and H&B and give pro forma  effect to the  Transaction  as if it had occurred on
such date.

         The pro forma  adjustments  are based upon  available  information  and
certain  assumptions  that NBTY believes are reasonable.  Other data included on
the pro forma  statements  of income have been  presented to provide  additional
analysis.  The  Acquisition  has been accounted for using the purchase method of
accounting.  Allocations of the purchase price have been  determined  based upon
preliminary  information  and estimates of fair value and are subject to change.
Differences  between the amounts  included herein and the final  allocations are
not  expected  to have a material  effect on the  Unaudited  Pro Forma  Combined
Financial  Data. The Unaudited Pro Forma Combined  Financial Data do not purport
to represent  what the Company's  results of operations  would have been if such
events had occurred at the dates  indicated,  nor do such statements  purport to
project the results of the Company's operations for any future period.

                                       34
<PAGE>



                                          NBTY, INC. AND SUBSIDIARIES
                               UNAUDITED PRO FORMA COMBINED STATEMENT OF INCOME
                                     NINE MONTH PERIOD ENDED JUNE 30, 1997
  
<TABLE>
<CAPTION>

                                                                             PRO FORMA      PRO FORMA
                                               NBTY            H&B          ADJUSTMENTS     CONSOLIDATED
                                               ----            ---          -----------     ------------
                                                   (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                           <C>              <C>                  <C>          <C>
Net sales ............................   $    184,108     $    127,659            --            $    311,767
                                         ------------     ------------    ------------          ------------

Costs and expenses:
   Cost of sales .....................         88,205           66,245            --                 154,450
   Catalog printing, postage and
      promotion ......................         14,581             --              --                  14,581
   Selling, general and administrative         53,885           51,357    $      3,996(b)            109,238
                                         ------------     ------------    ------------          ------------
                                              156,671          117,602           3,996               278,269
Income from operations ...............         27,437           10,057          (3,996)               33,498
Other income (expense):
   Interest, net .....................        (l,294)              103         (11,325)(c)(d)        (12,516)
   Miscellaneous, net ................           (80)            --                532
                                         ------------     ------------    ------------          ------------
                                                                                                         612
                                                 (682)              23         (11,325)              (11,984)
Income before income taxes ...........         26,755           10,080         (15,321)               21,514
Income taxes .........................         10,702            3,698          (4,530)(e)             9,870
                                         ------------     ------------    ------------          ------------
Net income ...........................   $     16,053     $      6,382    $    (10,791)         $     11,644
                                         ============     ============    ============          ============
Net income per share .................                                    $       0.80          $       0.58
                                                                          ============          ============
Weighted average common shares
   outstanding .......................     20,052,391                                             20,052,391
                                           ==========                                           ============


Other Data:
   EBITDA(f) .........................                                                          $       47.3
   EBITDA margin(f) ..................                                                                  15.2%
   Capital expenditures ..............                                                          $       18.8


</TABLE>






            See Notes to Unaudited Pro Forma Combined Financial Data.


                                       35
<PAGE>
<TABLE>
<CAPTION>


                                                     NBTY, INC. AND SUBSIDIARIES
                                          UNAUDITED PRO FORMA COMBINED STATEMENT OF INCOME
                                                    YEAR ENDED SEPTEMBER 30, 1996



  
                                                                          PRO FORMA       PRO FORMA
                                              NBTY             H&B        ADJUSTMENTS     CONSOLIDATED
                                              ----             ---        ------------    ------------
                                                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                        <C>             <C>                 <C>        <C>
Net sales...........................       $ 194,403       $ 150,902             --        $  345,305
                                           ---------       ---------                       ----------
Costs and expenses:
   Cost of sales....................          95,638          79,867             --           175,505
   Catalog printing, postage and
      promotion                               17,635              --             --            17,635
   Selling, general and administrative        58,515          58,999          5,328(b)        122,842
                                           ---------       ---------    -----------        ---------- 
                                             171,788         138,866          5,328           315,982
Income from operations..............          22,615          12,036         (5,328)           29,323
Other income (expense):
   Interest, net....................          (1,445)           (654)       (15,100)(c)(d)    (17,199)
   Miscellaneous, net...............           1,203              --             --             1,203
                                           ----------      ----------   -----------        ----------
                                                (242)           (654)       (15,100)          (15,996)
Income before income taxes..........          22,373          11,382        (20,428)           13,327
Income taxes........................           9,021           4,236         (6,040)(e)         7,217
                                           ----------      ----------   -----------        ----------
Net income..........................       $  13,352      $    7,146    $   (14,388)       $    6,110
                                           ==========      ==========   ===========        ==========
Net income per share................       $    0.67                                      $      0.31
                                           ==========                                      ==========
Weighted average common shares
   outstanding......................      19,975,678                                       19,975,678
                                          ===========                                      ==========

Other Data:
    EBITDA(f)........................................................................      $     45.9
    EBITDA margin(f).................................................................            13.3%
    Capital expenditures.............................................................      $     27.1


</TABLE>






            See Notes to Unaudited Pro Forma Combined Financial Data.


                                       36
<PAGE>
<TABLE>
<CAPTION>

                                                     NBTY, INC. AND SUBSIDIARIES
                                             UNAUDITED PRO FORMA COMBINED BALANCE SHEET
                                                         AS OF JUNE 30, 1997




                                                                                   PRO FORMA        PRO FORMA
                                                        NBTY            H&B     ADJUSTMENTS(a)(g)  CONSOLIDATED
                                                        ----        ---------   -----------------  ------------
                                                                       (DOLLARS IN THOUSANDS)
<S>                                                  <C>              <C>          <C>            <C>

                     ASSETS:
Current assets:
   Cash and cash equivalents ..................      $   2,915      $   9,437       $  (9,437)      $   2,915
   Short term investments .....................         15,541           --           (15,238)            303
   Accounts receivable, net ...................         13,012            163            --            13,175
   Accounts receivable, other .................           --            4,739          (4,545)            194
   Inventories ................................         58,682         19,113            --            77,795
   Deferred income taxes ......................          3,155           --              --             3,155
   Prepaid catalog and other current assets ...          7,649         12,887            --            20,536
                                                     ---------      ---------       ---------       ---------
        Total current assets ..................        100,954         46,339         (29,220)        118,073
Property, plant and equipment, net ............         68,448         38,275            --           106,723
Intangible assets, net ........................          3,748          2,207         133,189         139,144
Deferred financing costs ......................           --             --             6,000           6,000
Other assets ..................................            515           --              --               515
                                                     ---------      ---------       ---------       ---------
        Total assets ..........................      $ 173,665      $  86,821       $ 109,969       $ 370,455
                                                     =========      =========       =========       =========

       LIABILITIES AND STOCKHOLDERS' EQUITY:
Current liabilities:
   Current portion of long-term debt and
        capital lease obligations .............      $     995      $  17,131       $ (17,131)      $     995
   Accounts payable ...........................         22,807         26,429            --            49,236
   Taxes payable ..............................           --            5,144          (3,643)          1,501
   Accrued expenses ...........................         15,259          3,500            --            18,759
                                                     ---------      ---------       ---------       ---------
        Total current liabilities .............         39,061         52,204         (20,774)         70,491
Long-term debt ................................         14,782           --         $ 161,262         176,044
Obligations under capital leases ..............          2,864           --              --             2,864
Deferred income taxes .........................          2,827          4,098            --             6,925
Other liabilities .............................            793           --              --               793
                                                     ---------      ---------       ---------       ---------
        Total liabilities .....................         60,327         56,302         140,488         257,117
Commitments and contingencies
Stockholders' equity:
    Common stock ..............................            161          1,748          (1,748)            161
    Capital in excess of par ..................         56,304          7,637          (7,637)         56,304
    Retained earnings .........................         60,062         21,134         (21,134)         60,062
                                                     ---------      ---------       ---------       ---------
                                                       116,527         30,519         (30,519)        116,527

Less treasury shares at cost ..................          2,663           --              --             2,663
Stock subscriptions receivable ................            526            526
                                                     ---------      ---------       ---------       ---------
     Total stockholders' equity ...............        113,338         30,519         (30,519)        113,338
                                                     ---------      ---------       ---------       ---------
     Total liabilities and stockholders' equity      $ 173,665      $  86,821       $ 109,969       $ 370,455
                                                     =========      =========       =========       =========

</TABLE>

            See Notes to Unaudited Pro Forma Combined Financial Data.

  
                                     37
<PAGE>


                           NBTY INC. AND SUBSIDIARIES

              NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL DATA
                             (DOLLARS IN THOUSANDS)

(a) On August 7, 1997 NBTY, Inc. and  Subsidiaries  ("NBTY")  acquired Holland &
    Barrett  Holdings  Ltd.  ("H&B") for  approximately  $169,000.  Prior to the
    Acquisition, H&B operated as a subsidiary of Lloyds Chemists plc, ("Lloyds")
    which was recently  acquired by GEHE AG. NBTY  completed the  acquisition by
    issuing two  promissory  notes (the  "Promissory  Notes") for  approximately
    $169,000 at an  interest  rate of 4.5% to Lloyds.  NBTY paid the  Promissory
    Notes and Transaction  costs of $7,500 through proceeds of $148,762 realized
    from the Initial Offering, borrowings under the Revolving Credit Facility of
    $12,500  and  available  cash  of  $15,238.  Pursuant  to the  terms  of the
    Acquisition  agreement,   NBTY  will  not  be  receiving  cash  and  certain
    receivables  aggregating  $13,982  and  will not be  assuming  approximately
    $20,774 in  liabilities of H&B.
(b) Represents  amortization  of the excess  purchase  price over the net assets
    acquired  of $3,996  and $5,328  for the nine  months and year end  periods,
    respectively,  which  are  amortized  over a  twenty-five  year  period on a
    straight-line  basis.
(c) Reflects the  amortization  of $450 and $600 for the nine month and year end
    periods,  respectively, of the deferred financing costs of $6,000, which are
    amortizable over the life of the debt.
(d) Reflects (i) additional interest expense relating to the Notes of $9,703 and
    $12,938 for the nine month and year end periods,  respectively, at an annual
    interest rate of 8.625%,  (ii) additional  interest expense on the Revolving
    Credit  Facility  of $704 and $938 for the nine month and year end  periods,
    respectively,  at an annual interest rate of 7.5%, (iii) amortization of $93
    and $124 for the nine  month  and  year end  periods,  respectively,  of the
    original issue discount of $1,238, and (iv) a decrease in interest income of
    $375 and $500 for the nine month and year end periods, respectively,  earned
    on cash utilized to pay for the  Acquisition.
(e) Represents  the tax  effect  of the pro  forma  adjustments,  excluding  the
    amortization  of goodwill  which is not  deductible  for tax  purposes.  
(f) EBITDA is defined as net income before  interest  expense,  income taxes and
    depreciation and amortization.  Management believes that EBITDA is a measure
    commonly used by analysts and investors to determine a company's  ability to
    service and incur debt. Accordingly,  this information has been presented to
    permit  a  more  complete  analysis.  EBITDA  should  not  be  considered  a
    substitute  for net income or cash flow data  prepared  in  accordance  with
    generally accepted accounting principles or as a measure of profitability or
    liquidity. EBITDA margin is computed as EBITDA as a percentage of net sales.
(g) To reflect the use of $15,238 of available cash and the proceeds of $148,762
    from the issuance of $150,000 of the Notes and  borrowings  of $12,500 under
    the  Revolving  Credit  Facility  in order to fund the  acquisition  of H&B,
    related  acquisition  costs of  approximately  $1,500 and financing costs of
    approximately  $6,000.  Pursuant to the terms of the Acquisition  agreement,
    NBTY will not be receiving cash and certain receivables  aggregating $13,982
    and will not be assuming  approximately  $20,774 in  liabilities of H&B. 
(h) The  historical  consolidated  financial  statements  of  H&B  used  in  the
    Unaudited Pro Forma  Combined  Financial  Data have been adjusted to present
    such  information  in  accordance  with U.S. GAAP and  translated  into U.S.
    dollar equivalent  financial statements using the exchange rate in effect at
    June 30,  1997  which was one pound  sterling  to 1.665  U.S.  dollars.  For
    further information regarding the effect of the difference between U.K. GAAP
    and U.S.  GAAP,  see  Note 3 of the H&B  Historical  Consolidated  Financial
    Statements included elsewhere in this Prospectus.  Certain reclassifications
    have been made to the historical consolidated financial statements of H&B to
    conform to the NBTY presentation.

                                       38
<PAGE>

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

         The  following  discussion  and analysis of the  historical  results of
operations  and  financial  condition  of NBTY  and  H&B  cover  periods  before
completion of the Transaction.  Accordingly, the discussion and analysis of such
historical  periods does not reflect the significant impact that the Transaction
will have on the Company.  See "Unaudited Pro Forma  Combined  Financial  Data."
This discussion and analysis  should be read in conjunction  with the historical
financial statements of NBTY and H&B and the notes thereto included elsewhere in
this Prospectus.

HISTORICAL RESULTS OF OPERATIONS--NBTY

     GENERAL

         NBTY,  founded  in  1971,  is  one  of the  leading  manufacturers  and
distributors of nutritional  supplements in the U.S.,  marketing a complete line
of vitamins,  minerals and other nutritional supplements offered at value prices
to its customers.  NBTY markets its multi-branded products primarily through (i)
one of the  industry's  leading mail order  programs  under its PURITAN'S  PRIDE
brand name to its proprietary  list of over two million active  customers,  (ii)
115 Vitamin  World  retail  stores  strategically  located  primarily in factory
outlet malls across the U.S.,  and (iii)  wholesale  distribution  to drug store
chains,  supermarkets,  independent  pharmacies  and health  food stores such as
Eckerd, Osco and Albertson's under the NATURE'S BOUNTY,  NATURAL WEALTH, HUDSON,
AMERICAN HEALTH and GOOD `N NATURAL brand names.  Management  believes that this
unique three-tiered  distribution system enables NBTY to most effectively market
its products and lends  stability,  when compared to certain of its competitors,
to its  revenues  and  EBITDA.  NBTY's  revenues  from mail  order,  retail  and
wholesale sales were approximately 42%, 16% and 42%, respectively, of total NBTY
revenues  for the nine month period  ended June 30,  1997.  NBTY's  revenues and
EBITDA for the nine month  period  ended June 30, 1997 were  approximately  $184
million and $33 million,  respectively, and same store sales growth for the same
period was approximately  15%. 

         The following table sets forth certain historical  operating results of
NBTY as a percentage of sales:

<TABLE>
<CAPTION>

                                                     NINE MONTHS ENDED                  YEAR ENDED
                                                           JUNE 30,                    SEPTEMBER 30,
                                                    -------------------       -----------------------------
                                                     1997         1996         1996        1995        1994
                                                     ---          ----         ----        ----        ----         
<S>                                                 <C>           <C>           <C>        <C>         <C>

Net sales                                           100.0%       100.0%       100.0%      100.0%      100.0%
Costs and expenses:
   Cost of sales............................         47.9         50.7         49.2        52.5        51.2
   Catalog printing, postage and promotion..          7.9          9.3          9.1        10.8         9.5
   Selling, general and administrative......         29.3         30.1         30.1        31.7        31.5
                                                     ----         ----        -----       -----       -----
                                                     85.1         90.1         88.4        95.0        92.2
                                                     ----         ----        -----       -----       -----
Income from operations......................         14.9          9.9         11.6         5.0         7.8
Interest expense and other..................         (0.4)        (0.3)        (0.1)       (0.3)        0.2
                                                    ------       ------       ------     -------      -----
Income before income taxes..................         14.5          9.6         11.5         4.7         8.0
Income taxes................................          5.8          3.9          4.6         1.8         3.0
                                                    -----        -----        -----       -----       -----
Net income..................................          8.7%         5.7%         6.9%        2.9%        5.0%
                                                    ======       ======       ======      ======      ======

   NINE MONTHS ENDED JUNE 30, 1997 COMPARED TO NINE MONTHS ENDED JUNE 30, 1996
</TABLE>

         Net sales in the nine months  ended June 30, 1997 were $184.1  million,
compared  with  $142.1  million  for the nine  months  ended June 30,  1996,  an
increase of $42.0 million or 29.6%.  Sales increases were across all channels of
distribution. Mail order sales were $78.0 million, compared to $62.9 million for
the prior  comparable  period  (an  increase  of $15.1  million or 24.0%) due to
increased response to promotional  efforts;  wholesale sales were $77.4 million,

                                       39
<PAGE>

compared to $64.4 million for the prior comparable  period (an increase of $13.0
million or 20.2%) due to increased shelf space and consumer  demand;  and retail
sales were $28.7  million,  compared  to $14.8  million  (an  increase  of $13.9
million or 93.9%)  due to an  increase  in the  number of retail  stores for the
prior  comparable  period.  Comparable same store sales for stores open for more
than one year were up $1.8  million (or 15.1%)  over the nine months  ended June
30, 1996.  Approximately  70 new SKUs were introduced over the past nine months.
Sales for NBTY's new mail order  operation in the U.K. were $1.6 million in 1997
and $0.5 million in 1996.  

         Cost of sales for the nine months ended June 30, 1997 was $88.2 million
(or 47.9% of sales),  compared to $72.1 million for the prior comparable  period
(or 50.7% of sales).  The decrease was associated  with lower raw material costs
due to discounts  obtained for  long-term  purchase  commitments,  manufacturing
efficiencies,  and changes in product mix due to the  introduction of new higher
margin products.

         Catalog printing, postage and promotion expenses were $14.6 million for
the nine months  ended June 30, 1997 (an increase of $1.4 million or 10.6%) from
$13.2 million for the nine months ended June 30, 1996. As a percentage of sales,
catalog printing,  postage and promotion  expenses were 7.9% for the nine months
ended June 30, 1997 and 9.3% for the prior comparable nine months.  The increase
in expenditures was primarily  attributable to national  television  advertising
and the  increased  number of  catalogs  printed  and  mailed for the mail order
division.  

         Selling,  general and  administrative  expenses were $53.9 million,  or
29.3% as a percentage of sales for the nine months ended June 30, 1997, compared
with $42.8 million,  or 30.1% as a percentage of sales for the prior  comparable
period, an increase of $11.1 million (or 26.0%). This increase was primarily due
to  increases  in indirect  salaries,  building,  freight  and outside  services
expenses.  These  expenses  increased due to the retail store  expansion and the
opening of the international mail order operations.  

         NBTY's net income was $16.1  million  for the nine month  period  ended
June 30, 1997,  and $8.1  million for the nine months ended June 30, 1996.  

         YEAR ENDED SEPTEMBER 30, 1996 COMPARED TO YEAR ENDED SEPTEMBER 30, 1995

         Net sales for fiscal  year 1996 were  $194.4  million,  an  increase of
$15.6 million or 8.7% over fiscal year 1995. Of the $15.6 million increase, $8.8
million  was   attributable  to  increased   retail  sales;   $1.8  million  was
attributable to increased wholesale sales; and $13.2 million was attributable to
mail order  sales,  less a decrease of $8.2 million from  Beautiful  Visions,  a
cosmetic  catalog which was sold in October 1995.  

         Cost of sales for fiscal  year 1996 was $95.6  million,  an increase of
$1.9 million or 2.0% over fiscal year 1995.  Gross profit  increased to 50.8% in
fiscal  year 1996 from  47.5% in fiscal  year  1995.  This  increase  was due to
various  factors,  including lower raw material costs due to discounts  obtained
for long-term purchase commitments,  manufacturing efficiencies,  and changes in
product  mix due to the  introduction  of new higher  margin  products.  

         Catalog  printing,  postage and promotion  expenses for 1996 were $17.6
million,  a decrease of $1.7 million over 1995.  Such costs,  as a percentage of
net sales,  were 9.1% in 1996  compared  with 10.8% in 1995.  The  decrease  was
mainly due to the  discontinuance of the Beautiful Visions mail order operation.

         Selling,  general and administrative expenses for fiscal year 1996 were
$58.6  million,  an  increase  of $1.9  million  over  fiscal  year  1995.  As a
percentage of net sales,  these costs were 30.1% in fiscal year 1996 as compared
to  30.7%  in  fiscal  year  1995.   Decreases  in  fringe  benefits  and  other
miscellaneous  costs were offset by increases due to the retail store  expansion
and professional fees.

         NBTY's net  income was $13.4  million  for fiscal  year 1996,  and $5.1
million for fiscal year 1995.

         YEAR ENDED SEPTEMBER 30, 1995 COMPARED TO YEAR ENDED SEPTEMBER 30, 1994

         Net sales for fiscal  year 1995 were  $178.8  million,  an  increase of
$22.7  million or 14.5% over fiscal year 1994.  Of the $22.7  million  increase,
$12.5 million was  attributable  to wholesale and retail sales and $10.2 million
was  attributable to mail order sales.  In October 1995,  Beautiful  Visions,  a
cosmetic  catalog  operation,  was sold. Sales for such operation in fiscal year
1995 were $8.2  million,  a decrease of $5.0 million from the prior fiscal year.


                                       40
<PAGE>

         Cost of sales for fiscal  year 1995 was $93.9  million,  an increase of
$14.0 million or 17.5% over fiscal year 1994. Gross profit decreased to 47.5% in
fiscal year 1995 from 48.8% in fiscal year 1994.  This  decrease as a percentage
of net sales was due to various  factors which  included  pricing  pressures and
write-downs for labels and unsold Beautiful Visions inventory. 

         Catalog printing,  postage and promotion for fiscal year 1995 was $19.3
million,  an increase of $4.5 million or 30.3% over fiscal year 1994. This cost,
as a percentage  of net sales,  was 10.8% in fiscal year 1995 compared with 9.5%
in fiscal year 1994. The increase was mainly due to expanded  trade  advertising
and costs associated with promotional  programs to independent  stores and chain
stores.

         Selling,  general and administrative  expenses for fiscal year 1995 was
$56.7 million,  an increase of $7.5 million or 15.3% over fiscal year 1994. As a
percentage of net sales,  these costs remained  relatively  constant at 31.7% in
fiscal year 1995 and 31.5% in fiscal year 1994.  The  increase  was  primarily a
result of  increases  in  salaries,  wages,  fringe  benefits  and  professional
services.

         NBTY's net  income was $5.1  million  for  fiscal  year 1995,  and $7.8
million for fiscal year 1994.

HISTORICAL RESULTS OF OPERATIONS--H&B

  GENERAL

         H&B markets a broad line of nutritional supplement products,  including
vitamins,  minerals  and other  nutritional  supplements  (approximately  58% of
revenues for fiscal year 1997),  and food products,  including  fruits and nuts,
confectionery  and other items  (approximately  42% of revenues  for fiscal year
1997).  H&B's  strategic  retail  locations  in prime  shopping  areas and broad
product offering have enabled it to become one of the U.K.'s largest nutritional
supplement  retailers.  The Consolidated  Financial  Statements of H&B have been
prepared in accordance  with U.K.  GAAP. For further  information  regarding the
effect of the  difference  between U.S.  GAAP and U.K.  GAAP,  see note 3 of the
Consolidated  Financial Statements of H&B included elsewhere in this Prospectus.

         The following table sets forth certain historical  operating results of
H&B in accordance with U.K. GAAP as a percentage of sales:

                                                       YEAR ENDED JUNE 30,
                                                       -------------------
                                                       1997           1996
                                                       ----           ----

Turnover..........................................     100.0%         100.0%
Cost of sales.....................................      52.1           52.9
                                                       -----         ------
Gross profit......................................      47.9           47.1
Distribution costs................................      38.3           37.4
Administrative expenses...........................       2.1            1.7
                                                      ------         ------
Operating profit..................................       7.5            8.0
                                                      ------         ------
Profit on ordinary activities after taxation......       4.7%           4.8%
                                                      ======         =======

   YEAR ENDED JUNE 30, 1997  COMPARED TO YEAR ENDED JUNE 30, 1996  (DOLLARS  AND
   POUNDS  STERLING IN MILLIONS)  

         For the fiscal  years ended June 30,  1997 and 1996,  sales were (Pound
Sterling) 102.9 (or $171.3) and (Pound Sterling) 90.6 (or $150.9), respectively,
an increase of 13.5%. The number of retail stores operating at the end of fiscal
years 1997 and 1996 was 410 and 389,  respectively.  For the  fiscal  year ended
June 30, 1997, same store sales for comparable stores increased 3%. 

         Gross profit for the fiscal year ended 1997 was (Pound  Sterling)  49.3
(or $82.1) or 47.9% as a percentage of sales, and for the fiscal year ended June
30,  1996,  gross  profit  was  (Pound  Sterling)  42.7 (or $71.0) or 47.1% as a
percentage of sales.

         Payroll  costs for the  fiscal  year ended  June 30,  1997 were  (Pound
Sterling)  13.8 (or $23.0) and (Pound  Sterling)  11.5 (or $19.1) for the fiscal
year ended June 30, 1996.  Payroll costs  increased  mainly due to the increased


                                       41
<PAGE>

number of employees.  Operating  profits for the fiscal year ended June 30, 1997
were (Pound Sterling) 7.7 (or $12.8) and (Pound Sterling) 7.3 (or $12.2) for the
fiscal year ended June 30, 1996.  As a percentage  of sales,  operating  profits
were 7.5% for the fiscal year ended June 30, 1997,  and 8.0% for the fiscal year
ended June 30, 1996.  Profit on ordinary  activities  before taxation was (Pound
Sterling)  7.4 (or $12.4) for the fiscal  year ended June 30,  1997,  and (Pound
Sterling)  6.9 (or  $11.5) for the fiscal  year  ended  June 30,  1996.  

         Capital  expenditures  for the  years  ended  June  30,  1997  and 1996
remained  constant at (Pound  Sterling)  6.8 (or $11.3).

LIQUIDITY  AND CAPITAL RESOURCES

         As a result of the Transaction,  interest  payments on the Notes and on
the Revolving Credit Facility represent significant  liquidity  requirements for
the Company. The Company anticipates that the Notes will require annual interest
payments of  approximately  $12.9  million.  See  "Unaudited  Pro Forma Combined
Financial Data." 

         In addition to its debt service  obligations,  the Company will require
liquidity for capital  expenditures  and working  capital  needs.  Total capital
expenditures for the Company are expected to be approximately  $23.0 million for
fiscal year 1998, of which $7.0 million will be related to  maintenance  capital
expenditures.

         The Company  believes that the cash flow generated from its operations,
together with amounts  available under the Revolving Credit Facility,  should be
sufficient  to fund  its  debt  service  requirements,  working  capital  needs,
anticipated   capital   expenditures  and  other  operating   expenses  for  the
foreseeable  future.  The Revolving  Credit  Facility  provides the Company with
available  borrowings up to an aggregate principal amount of $50.0 million. On a
pro forma basis,  after giving effect to the  Transaction,  the Company's unused
availability  under the Revolving Credit Facility would have been $37.5 million.
The Company's future  operating  performance and ability to service or refinance
the Notes and to refinance  the  Revolving  Credit  Facility  will be subject to
future economic conditions and to financial, business and other factors, many of
which are beyond the Company's control. See "Risk Factors." 

         The Revolving Credit Facility and the Notes impose certain restrictions
on the Company's  ability to make capital  expenditures  and limit the Company's
ability to incur  additional  indebtedness.  Such  restrictions  could limit the
Company's ability to respond to market conditions,  to provide for unanticipated
capital   investments   or  to  take   advantage  of  business  or   acquisition
opportunities.  The covenants contained in the Revolving Credit Facility and the
Notes also,  among other things,  limit the ability of the Company to dispose of
assets,  repay indebtedness or amend other debt instruments,  pay distributions,
create  liens on  assets,  enter  into  sale and  leaseback  transactions,  make
investments, loans or advances and make acquisitions.



                                       42
<PAGE>

                                    BUSINESS

OVERVIEW

         NBTY,  founded  in  1971  by  Arthur  Rudolph,  is one  of the  leading
manufacturers and distributors of nutritional supplements in the U.S., marketing
a complete line of vitamins,  minerals and other nutritional supplements offered
at value  prices to its  customers.  NBTY  markets  its  multi-branded  products
primarily  through (i) one of the  industry's  leading mail order programs under
its  PURITAN'S  PRIDE  brand name to its  proprietary  list of over two  million
active  customers,  (ii) 115 Vitamin World retail stores  strategically  located
primarily  in  factory  outlet  malls  across  the  U.S.,  and  (iii)  wholesale
distribution  to drug store chains,  supermarkets,  independent  pharmacies  and
health food  stores  such as Eckerd,  Osco and  Albertson's  under the  NATURE'S
BOUNTY, NATURAL WEALTH, HUDSON, AMERICAN HEALTH and GOOD `N NATURAL brand names.
Management  believes that this unique  three-tiered  distribution system enables
NBTY to most effectively market its products and lends stability,  when compared
to certain of its competitors,  to its revenues and EBITDA. NBTY's revenues from
mail order,  retail and  wholesale  sales were  approximately  42%, 16% and 42%,
respectively,  of total NBTY  revenues  for the nine month period ended June 30,
1997.  NBTY's  revenues and EBITDA for the nine month period ended June 30, 1997
were  approximately $184 million and $33 million,  respectively,  and same store
sales growth for the same period was  approximately  15%. 

         NBTY acquired H&B, one of the leading nutritional  supplement retailers
in the U.K. with 410 locations,  on August 7, 1997. The Acquisition provides the
Company with significant  strategic  opportunities to enhance H&B's revenues and
profitability  and  increase  its  market  share.  H&B  markets a broad  line of
nutritional  supplement  products,   including  vitamins,   minerals  and  other
nutritional  supplements  (approximately  58% of H&B's  revenues for fiscal year
1997) and food  products,  including  fruits and nuts,  confectionery  and other
items  (approximately  42% of  H&B's  revenues  for  fiscal  year  1997).  H&B's
strategic  retail  locations in prime shopping areas and broad product  offering
have  enabled  it to become  one of the U.K.'s  largest  nutritional  supplement
retailers.  H&B's  revenues  and EBITDA for the fiscal  year ended June 30, 1997
were  approximately $171 million and $18 million,  respectively,  and same store
sales growth for the same period was  approximately  3%. 

         The  Company  expects  to  derive  substantial  opportunities  from the
combination of NBTY's and H&B's operations.  Pro forma for the Acquisition,  the
Company's  revenues for mail order,  retail and wholesale  sales would have been
approximately 25%, 50% and 25%, respectively,  of total Company revenues for the
nine month period ended June 30, 1997. Management believes that cross-selling an
expansive selection of  NBTY-manufactured  products into H&B's 410 retail stores
will enable H&B to offer a broader  product  selection  at lower prices than its
competitors  and,  at  the  same  time,  enhance  H&B's  margins.  In  addition,
management  expects to reduce per unit production costs in NBTY's  manufacturing
facilities  through increased  capacity  utilization  derived from this vertical
integration.  The  Company  also plans to  increase  the  efficiency  of its H&B
operations by integrating  NBTY's  state-of-the-art  POS system throughout H&B's
retail  stores that will allow for more  effective  management  of inventory and
purchasing.  The Company's  vertically  integrated  structure  and  three-tiered
distribution  system,  combined  with  its  breadth  of well  recognized,  value
oriented brand names,  position it to pursue  continued  growth and  competitive
success in each of its distribution channels.

COMPETITIVE STRENGTHS

         The Company believes that the following  competitive  strengths provide
it with a solid  foundation to further  enhance  growth,  profitability  and the
Company's position as an industry leader: 

   o   VERTICALLY  INTEGRATED  OPERATIONS.  As a result of the Acquisition,  the
       Company will increase its degree of vertical integration by manufacturing
       nutritional  supplements in NBTY facilities for sale through H&B's retail
       stores.  Due to NBTY's  existing level of vertical  integration,  NBTY is
       able to price its products at its stores  approximately 20-40% lower than
       its largest  competitor  yet still  maintain  gross  margins in excess of
       approximately  50%.  The  Acquisition  will allow the  Company to further
       increase its margins by providing  NBTY-manufactured  products throughout
       all 410 H&B retail stores.


                                       43
<PAGE>

   o   EFFICIENT,  MULTI-CHANNEL  DISTRIBUTION NETWORK. NBTY's three-tiered U.S.
       distribution network (mail order, retail and wholesale),  supplemented by
       H&B's strong retail position in the U.K.  nutritional  supplement market,
       allows the  Company to access a broader  base of  nutritional  supplement
       buyers and is unique among the Company's competitors. Management believes
       this diverse network lowers distribution risk and lends stability to both
       revenues  and  EBITDA.

   o   STRONG  PORTFOLIO OF RETAIL STORES.  NBTY's 115 Vitamin World stores,  in
       combination  with H&B's 410  stores,  comprise a retail  network  that is
       strategically  located in the high growth U.S.  and U.K.  markets.  These
       stores delivered  approximately 15% and 4% same store sales growth during
       the nine  month  period  ended  June 30,  1997 in the U.S.  and the U.K.,
       respectively.  In addition to providing a platform for growth, management
       believes  the  Company's   established  retail  stores  pose  significant
       barriers to entry for new competitors due to the Company's penetration of
       U.S.  factory outlet malls and prime U.K.  locations.  

   o   LEADING MAIL ORDER  SUPPLIER.  Management  believes  NBTY is the industry
       leader in the U.S. mail order nutritional supplement market with over two
       million active  customers and response rates that management  believes to
       be in excess of the mail order industry average.  The Company's  position
       as a leading mail order  nutritional  supplement  distributor  allows the
       Company to lower its per customer  distribution costs,  thereby enhancing
       margins. The Company plans to further expand its mail order operations in
       the  U.K.  by  utilizing  its  mail  order   distribution   warehouse  in
       Southampton,  England,  which became fully  operational  in January 1997.

   o   INNOVATIVE NEW PRODUCT DEVELOPMENT.  NBTY continually pursues new product
       development  in  response  to  customer  demand.   In  1997  alone,  NBTY
       introduced 100 new SKUs through its product development and merchandising
       groups  working  directly with  managers at the retail level.  Management
       believes  its retail  stores  provide  the Company  with rapid  access to
       customer  demand  information  and allow the  Company to test  market new
       products  before   initiating  a  complete   product  launch  across  all
       distribution  channels.

   o   EXPERIENCED  MANAGEMENT  TEAM.  Scott  Rudolph,  Chairman  of the  Board,
       President and Chief  Executive  Officer,  has 11 years of experience with
       NBTY and 21 years in the nutritional  supplement industry.  Mr. Rudolph's
       skilled  management  team averages  over 14 years of industry  experience
       (primarily   with  NBTY)  in  the  mail  order,   retail  and   wholesale
       distribution  channels.

BUSINESS STRATEGY

         The  Company's  strategy  is  to  target  the  growing  value-conscious
consumer segment in order to increase sales and improve  profitability,  thereby
strengthening  its  position as an industry  leader  through the  following  key
initiatives:

   o   INCREASE HIGH MARGIN RETAIL SALES. As a result of the Acquisition, NBTY's
       115 retail stores have been  augmented by H&B's 410 U.K.  stores.  In the
       U.S.,  the  Company  plans to open  approximately  80 new stores per year
       under its proven store format,  substantially  increasing its penetration
       of the factory  outlet mall base.  By  increasing  overall  foot  traffic
       through its growing base of stores,  the Company  expects to increase its
       revenues and profitability, and enhance its market share. In the U.K, the
       Company expects to increase nutritional  supplement sales by offering its
       products at lower prices than its compeititors.

   o   INCREASE  HIGH  MARGIN  MAIL  ORDER  SALES.  Management  believes  NBTY's
       PURITAN'S  PRIDE mail  order  operation  is the  industry's  leader  with
       approximately two million active mail order customers.  NBTY is currently
       in the process of automating  its mail order shipping  department,  which
       will enable NBTY to fulfill mail order  requests  with greater  speed and
       efficiency.  NBTY expects to continue to strengthen  its mail order sales
       through  frequent  promotions  in order to further  improve its  response
       rate, which management  believes is already above the mail order industry
       average.  NBTY also  expects to  continue  to add  customers  through the
       selective  acquisition  of companies  that have similar or  complementary
       products. In addition, NBTY's recently increased manufacturing capability
       will  enable  it  to  successfully  compete  for  additional  mail  order


                                       44
<PAGE>

       customers  through  its  ability to quickly  introduce  and  deliver  new
       products  in  response  to  consumer  demand.  

   o   EMPHASIZE  HIGHER  MARGIN  PRODUCTS.  In  addition to  manufacturing  and
       distributing  high sales volume  products (such as vitamins C and E), the
       Company  also  manufactures  and  distributes  higher  margin,  specialty
       products.  These popular  specialty  products,  such as melatonin and St.
       John's Wort, are targeted primarily at dedicated  nutritional  supplement
       users and typically provide higher margins than more established products
       and broaden the Company's product line.  

   o   ENHANCE OPERATING  EFFICIENCIES.  The Acquisition will enable the Company
       to increase  its level of  vertical  integration  by selling  nutritional
       supplements  manufactured  by NBTY  through the H&B retail  stores in the
       U.K. Management expects to supply  approximately 75% of H&B's nutritional
       supplements from NBTY's U.S. manufacturing operations, thereby increasing
       NBTY's manufacturing  margins and increasing H&B's margins while reducing
       per unit  production  costs in NBTY's  manufacturing  facilities  through
       increased  capacity  utilization.  Additionally,  the Company  intends to
       achieve  significant  operating  efficiencies from the integration of its
       POS  system  into  the  H&B  stores,  which  will  significantly  improve
       inventory management, production scheduling and administrative functions.

   o   RAPID NEW PRODUCT  INTRODUCTION.  Management  believes that NBTY is among
       the  leaders in its  industry in the timely  introduction  of products in
       response to consumer  demands.  During 1997 alone,  NBTY  introduced more
       than 100 new SKUs.  Given the changing nature of consumer demands for new
       products and the growing publicity of the value of vitamins, minerals and
       other  nutritional  supplements  in  the  promotion  of  general  health,
       management  believes  that NBTY will  continue to attract  new  customers
       based upon its ability to rapidly  respond to consumer  demands with high
       quality,  value oriented  products.  As a result of the Company's ongoing
       manufacturing  expansion,  the Company will be poised to further  develop
       new products that meet  consumers'  demand.

COMPANY HISTORY

         NBTY.  The business of NBTY as a direct  marketer of vitamins was begun
in 1971 under the name of NATURE'S BOUNTY, Inc. by Arthur Rudolph, NBTY's former
chairman,  and NBTY  completed  its initial  public  offering of stock that same
year.  NBTY first developed its  manufacturing  capabilities in 1974 in order to
capitalize on efficiencies gained through vertical  integration.  NBTY began its
mail order  operation  in 1974,  opened its first  retail  store in 1979 and has
grown through a series of strategic  acquisitions that included the acquisition,
in 1989,  of GNC's mail order  operation.  It changed its name to NBTY,  Inc. in
1995. 

         H&B.  H&B,  founded in 1920,  was  acquired in the late 1960s by Booker
plc.  Under the  direction  of Booker plc,  the H&B network was  expanded to 183
stores  through  new  store  openings  as well as  through  the  acquisition  of
independent  health food stores. In 1991, H&B was acquired by Lloyds.  Under the
direction of Lloyds,  H&B was  expanded to 410 stores  through  continued  store
openings and acquisitions of independent health food stores. Lloyds was acquired
by GEHE in January 1997 and,  pursuant to GEHE's strategy of divesting Lloyds of
non-core assets, GEHE determined to divest the H&B subsidiary.

INDUSTRY OVERVIEW 

         The U.S.  retail  market for vitamins,  minerals and other  nutritional
supplements  ("VMS") has grown at a compound annual rate of  approximately  15%,
from  $3.7  billion  in 1992 to $6.5  billion  in  1996,  according  to the 1997
Packaged Facts Survey.  This growth has stemmed  primarily from the availability
of new supplements and wider distribution as well as from a positive  regulatory
environment.  In addition to these factors driving the growth of the nutritional
supplement  industry,  recent scientific  research  suggesting  important health
benefits derived from the regular  consumption of vitamins and other nutritional
supplement  products has fueled an  increasing  societal  interest in preventive
health measures.

         The continued aging of the U.S. population,  together with an increased
focus on  preventive  health  measures,  is expected  to result in a  continuing



                                       45
<PAGE>

increase in demand for nutritional supplement products. According to the Simmons
Market  Research  Bureau,  54% of  the  U.S.  adult  population  regularly  uses
vitamins,  minerals or supplements.  Further, based on U.S. Bureau of the Census
data, the 45-and-older age group,  which accounted for  approximately 32% of the
U.S.  population in 1990,  is expected to grow to 40% of the U.S.  population by
2010.

         Vitamins and other  nutritional  supplements are sold primarily through
the  following  channels of  distribution:  health  food  stores,  drug  stores,
supermarkets and other grocery stores,  discount  stores,  mail order and direct
sales  organizations.  Mass market  retailers  (drug stores,  grocery stores and
discount  stores),  health food stores and mail order and direct selling account
for approximately 46%, 38%, and 16%,  respectively,  of industry sales. The mass
marketers   traditionally   offer  more   mainstream   VMS  products,   such  as
multivitamins,  individual  vitamins (such as Vitamins A, C and E), and minerals
(such as calcium,  potassium and magnesium),  while the health food stores, mail
order and direct selling companies  traditionally offer greater product breadth,
including the more sophisticated  supplement products.

         The  retail  and  wholesale  segments  of the VMS  industry  are highly
fragmented.  There are approximately 11,000 health food and vitamin chain stores
in the U.S., of which approximately 70% are independently owned and operated and
approximately  30% are  associated  with one of  several  regional  or  national
chains.

PRODUCTS

         NBTY.  NBTY  manufactures  and  markets  over 650  different  products,
including  vitamins,  minerals,  herbs, amino acids,  sports nutrition products,
diet aids and other  nutritional  supplements.  Management  believes that NBTY's
unique production process enables the Company to manufacture smaller,  easier to
swallow products than its competitors.  Products are then packaged in recyclable
plastic bottles with  tamper-evident  hinged caps. As a result,  NBTY's products
appeal to the needs of today's  environmentally  and safety conscious  consumer.
NBTY assures total customer satisfaction by employing rigorous quality assurance
programs in its  state-of-the-art  laboratories.

         H&B. H&B's product range is classified into two categories: nutritional
supplement products,  which generated approximately 58% of total sales in fiscal
year 1997, and food products,  which generated  approximately 42% of total sales
in  fiscal  year  1997.  Nutritional  supplement  products  include  herbal  and
alternative remedies,  sports nutrition,  aromatherapy,  and diet products. Food
product lines include fruit and nuts,  confectionery,  chilled and frozen foods,
beverages and milk,  vegetarian foods, herbal teas, water and juices, honeys and
spreads,  breakfast foods, condiments,  and biscuits.  

MANUFACTURING AND QUALITY CONTROL

         NBTY. As a result of its ongoing manufacturing expansion, NBTY operates
technologically  advanced  manufacturing and production  facilities,  located on
Long Island in Bohemia,  New York,  consisting of  approximately  625,000 square
feet in four  modern  buildings,  of which  100,000  square  feet is  devoted to
manufacturing,  72,000  square  feet to office  space,  1,500  square  feet to a
quality  assurance  and  testing  laboratory  and the balance to  warehouse  and
distribution.  All  manufacturing  is  conducted  in  accordance  with  the good
manufacturing  practices  ("GMP")  of the FDA and  other  applicable  regulatory
standards. NBTY believes that the capacity of its manufacturing and distribution
facilities is adequate to meet the requirements of its current business and will
be adequate to meet the requirements of anticipated  increases in net sales as a
result of the Acquisition.

         NBTY's  manufacturing   process  places  special  emphasis  on  quality
control.  All raw materials  used in production are initially held in quarantine
during  which time NBTY's  laboratory  employees  assay the product  against the
manufacturer's  certificate of analysis. Once cleared, a lot number is assigned,
samples are retained and the  material is processed by  formulating,  mixing and
granulating,  compression and sometimes coating operations.  After the tablet is
manufactured, laboratory employees test its weight, purity, potency, dissolution
and stability. When a product such as vitamin tablets is ready for bottling, the
automated  equipment  counts the  tablets,  inserts  them into  bottles,  adds a
tamper-resistant  cap with an inner  safety seal and affixes a label.  NBTY uses
computer-generated  documentation for picking and packing for order fulfillment.


                                       46
<PAGE>

         H&B.  H&B  has  been a  direct  seller  of a wide  range  of  food  and
nutritional   supplement   products  and  health  food   products  and  has  not
historically manufactured its products. Prior to the Acquisition,  H&B purchased
all  of its  products  direct  from  wholesale  manufacturers  and  third  party
representatives and sold certain of these products under the H&B name. 

SALES AND ADVERTISING

         NBTY. NBTY has approximately 400 sales employees located throughout the
U.S. in its Vitamin World stores,  and 70 employees who sell to NBTY's wholesale
distributors.  In addition, NBTY sells through commissioned sales representative
organizations.  In fiscal year 1996 and for the nine months ended June 30, 1997,
NBTY spent  approximately  $12.8  million and $10.6  million,  respectively,  on
advertising in print and media, including cooperative advertising.  NBTY creates
its own advertising  materials  through a staff of  approximately  22 employees.


         H&B.  During  fiscal  year 1997 H&B  employed an average of 1,979 sales
employees in its retail stores. H&B runs advertisements  weekly in four national
newspapers.  It also conducts approximately 17 promotions per year at its retail
locations in addition to managers' specials.  Six times per year H&B publishes a
glossy magazine with helpful articles and promotional  materials.

RAW MATERIALS

         The  principal  raw  materials  used in the  manufacturing  process are
natural and synthetic  vitamins,  purchased from bulk manufacturers in the U.S.,
Japan and Europe.  NBTY  purchases raw  materials  from  numerous  sources.  One
supplier currently provides approximately 10% of NBTY's purchases,  and no other
supplier  accounts  for 10% or more  of  NBTY's  raw  material  purchases.  NBTY
believes that the loss of its largest  supplier  would have a temporary  adverse
effect upon its  operations but that,  over time,  NBTY would be able to replace
such  source of  supply.

PROPERTIES

         NBTY. NBTY owns a total of  approximately  625,000 square feet of plant
facilities located at 60, 90, 105 and 115 Orville Drive in Bohemia, New York and
4320 Veterans Memorial  Highway,  Holbrook,  New York. In addition,  NBTY leases
approximately 10,000 square feet of warehouse space in Southampton, England, and
approximately  10,000  square  feet of  warehouse  space in Reno,  Nevada.  NBTY
operates  115 retail  stores under the name  Vitamin  World.  The stores have an
average selling area of 1,200 square feet. Generally, NBTY leases the stores for
three to five years at annual  base rents  ranging  from  $12,000 to $94,000 and
percentage rents in the event sales exceed a specified  amount.  

         H&B. H&B leases all of the locations of its 410 retail stores for terms
varying  between  10 and 25 years at  varying  rents.  No  percentage  rents are
payable.  H&B leases  approximately  9,000  square feet of space in Hinckley for
executive and administrative staff and also leases a 44,500 square foot facility
in Hinckley for warehouse and distribution space.

COMPETITION

         UNITED   STATES.   The  market  for  vitamins  and  other   nutritional
supplements  is highly  competitive in all of NBTY's  channels of  distribution.
With respect to mail order sales,  management  believes that PURITAN'S  PRIDE is
the largest mail order  supplier of vitamins and other  nutritional  supplements
and  competes  with a large  number  of  smaller,  usually  less  geographically
diverse, mail order companies,  some of which manufacture their own products and
some of which  sell  products  manufactured  by other  companies.  In its retail
Vitamin World stores,  the Company  competes  regionally with specialty  vitamin
stores,  such as GNC and local drug stores,  health food  stores,  supermarkets,
department  stores and mass  merchandisers.  NBTY's  NATURE'S BOUNTY and NATURAL
WEALTH brands compete with numerous vitamin  distributors and  manufacturers for
sales to drug store chains and  supermarkets  with heavily  advertised  national
brands  manufactured by large  pharmaceutical  companies,  as well as Your Life,
Nature Made and Sundown,  marketed by Leiner Health Products,  Inc.,  Pharmavite
Corp. and Rexall  Sundown,  Inc.,  respectively.  It is not possible to estimate
accurately the number of competitors since the nutritional  supplement  industry
is fragmented.


                                       47
<PAGE>

         Management  believes that NBTY competes favorably with other mail order
sellers  of  similar  products  on the  basis of  price  and  customer  service,
including speed of delivery and new product offerings.  Management believes that
NBTY  competes  favorably  with the  large  pharmaceutical  companies  and other
companies that sell to  wholesalers,  on the basis of price,  breadth of product
line,  reputation  and customer  service,  including  innovative  packaging  and
displays and other services. Management believes that NBTY derives a competitive
advantage  from its  ability to  manufacture  and  package  its own  vitamin and
nutritional supplement products,  which affords it the flexibility to respond to
the shifting  demands of each channel of  distribution  and,  consequently,  the
ability to achieve the manufacturing and operating  efficiencies  resulting from
larger  production runs of products that can be packaged for sale in one or more
such channel.

         UNITED  KINGDOM.  As in the U.S.,  the  market  for sales of  vitamins,
minerals  and  other  nutritional  supplements  is  highly  competitive.   H&B's
principal competitors are large pharmacy chains, including Superdrug,  Boots and
Lloyds, and major supermarket chains such as Tesco,  Sainsbury's and ASDA. There
are  also  approximately  1,300  independent   retailers  of  health  foods  and
nutritional  supplements  in the U.K.  market.  In  addition,  GNC has  recently
entered the U.K. market and currently  operates  approximately  30 stores in the
U.K. As a result of the  Acquisition,  H&B intends to compete  more  effectively
with its competition  through improved store formats,  greater product offerings
and value pricing.

GOVERNMENT REGULATION 

         UNITED STATES. The  manufacturing,  packaging,  labeling,  advertising,
distribution  and sale of NBTY's  products are subject to  regulation  by one or
more  federal  agencies,  the most  active  of which is the FDA.  The  Company's
products are also subject to regulation by the FTC, the Consumer  Product Safety
Commission,  the U.S. Department of Agriculture and the Environmental Protection
Agency,  and by  various  agencies  of the  states and  localities  and  foreign
countries in which NBTY's products are sold. In particular, the FDA, pursuant to
the Federal Food,  Drug,  and Cosmetic Act ("FDCA")  regulates  the  production,
packaging, labeling and distribution of dietary supplements, including vitamins,
minerals and herbs, and over-the-counter ("OTC") drugs. In addition, the FTC has
jurisdiction to regulate advertising of dietary supplements and OTC drugs, while
the U.S.  Postal  Service  regulates  advertising  claims  with  respect to such
products  sold by mail  order.

         The FDCA  has been  amended  several  times  with  respect  to  dietary
supplements, most recently by the Dietary Supplement Health and Education Act of
1994  ("DSHEA") and the Nutrition  Labeling and Education Act of 1990  ("NLEA").
DSHEA,  enacted  on October  15,  1994,  introduced  a new  statutory  framework
governing the composition and labeling of dietary  supplements.  With respect to
composition,  DSHEA  creates  a new  class  of  "dietary  supplements,"  dietary
ingredients  consisting  of  vitamins,  minerals,  herbs,  amino acids and other
dietary   substances   for  human  use  to  supplement  the  diet,  as  well  as
concentrates, metabolites, extracts or combinations of such dietary ingredients.
Generally,  under  DSHEA,  dietary  ingredients  that were on the market  before
October 15, 1994 may be sold without FDA pre-approval and without  notifying the
FDA. On the other hand, a new dietary  ingredient  (one not on the market before
October  15,  1994)  requires  proof that it has been used as an article of food
without  being  chemically  altered,  or  evidence  of a history of use or other
evidence of safety  establishing that it is reasonably  expected to be safe. The
FDA must be supplied  with such evidence at least 75 days before the initial use
of a new dietary ingredient.  There can be no assurance that the FDA will accept
the  evidence  of safety for any new  dietary  ingredients  that the Company may
decide to use,  and the FDA's  refusal to accept such  evidence  could result in
regulation  of  such  dietary   ingredients  as  food  additives  requiring  FDA
pre-approval prior to marketing.

         As for labeling,  DSHEA permits "statements of nutritional support" for
dietary supplements  without FDA pre-approval.  Such statements may describe how
particular  dietary  ingredients  affect  the  structure,  function  or  general
well-being of the body, or the mechanism of action by which a dietary ingredient
may affect  body  structure,  function or  well-being  (but may not state that a
dietary supplement will diagnose, mitigate, treat, cure or prevent a disease). A
company  making a statement of nutritional  support must possess  substantiating


                                       48
<PAGE>

evidence for the statement,  disclose on the label that the FDA has not reviewed
that  statement and that the product is not intended for use for a disease,  and
notify the FDA of the statement  within 30 days after its initial use.  However,
there can be no assurance that the FDA will not determine that a given statement
of nutritional support that the Company makes is not adequately substantiated as
required  by  DSHEA,  or is a  drug  claim  rather  than a  nutritional  support
statement  requiring the Company's  submission  and the FDA's  approval of a new
drug  application   ("NDA").   Either  determination  could  entail  costly  and
time-consuming  clinical studies and in either situation the Company may have to
delete or modify the statement or claim involved. In addition,  DSHEA allows the
dissemination  of "third  party  literature",  publications  such as reprints of
scientific articles linking particular dietary ingredients with health benefits.
Third  party  literature  may be used in  connection  with the  sale of  dietary
supplements to consumers at retail or by mail order.  Such a publication  may be
so  distributed  if,  among  other  things,  it is not false or  misleading,  no
particular  manufacturer  or brand of dietary  supplement  is  mentioned,  and a
balanced  view of  available  scientific  information  on the subject  matter is
presented.  There can be no assurance,  however,  that all pieces of third party
literature that may be  disseminated  in connection with the Company's  products
will be  determined  by the FDA to satisfy each of these  requirements,  and any
such failure  could  subject the product  involved to  regulation as a new drug.

         Management  anticipates that the FDA may promulgate good  manufacturing
practice ("GMP") regulations  authorized by DSHEA, which are specific to dietary
supplements.  GMP regulations would require supplements to be prepared, packaged
and held in compliance with such rules,  and may require similar quality control
provisions  contained in the GMP  regulations for drugs.  The Company  currently
manufactures its vitamins and nutritional  supplement  products  pursuant to the
applicable food GMP rules. There can be no assurance that, if the FDA adopts GMP
regulations  specific to dietary  supplements,  NBTY will be able to comply with
such GMP rules upon promulgation or without incurring material expense to do so.


         The  FDA  has  finalized  regulations  to  implement  certain  labeling
provisions  of DSHEA.  In  addition,  further  DSHEA  labeling  regulations  are
expected to be proposed by the FDA once the agency  receives the final report of
the expert  Commission on Dietary  Supplement  Labels,  established  by DSHEA to
provide  recommendations  on labeling claims for supplements.  The Commission on
Dietary  Supplements  issued its draft report in June 1997. It is uncertain when
the  final  report  will  be  issued  or  when  the  FDA  will  propose  further
regulations.   NBTY  cannot  determine  what  effect  such   regulations,   when
promulgated,  will have on its business in the future. There can be no assurance
that such regulations will not require expanded or different labeling for NBTY's
vitamins and  nutritional  products or, among other things,  require the recall,
reformulation or discontinuance of certain products,  additional  recordkeeping,
warnings,  notification  procedures and expanded documentation of the properties
of certain products and scientific substantiation regarding ingredients, product
claims,  safety or  efficacy.

         NLEA  prohibits  the use of any  health  claim (as  distinguished  from
"statements of  nutritional  support"  permitted by DSHEA) for foods,  including
dietary  supplements,  unless  the  health  claim is  supported  by  significant
scientific  agreement  and is  pre-approved  by the FDA.  To  date,  the FDA has
approved the use of health  claims for dietary  supplements  only in  connection
with the use of calcium  for  osteoporosis  and the use of folic acid for neural
tube defects.

         The FDA has broad  authority  to  enforce  the  provisions  of the FDCA
applicable to dietary  supplements,  including the power to seize adulterated or
misbranded  products or unapproved  new drugs,  to request their recall from the
market,  to enjoin their further  manufacture or sale, to publicize  information
about a hazardous  product,  to issue warning letters and to institute  criminal
proceedings.  Although the regulation of dietary supplements is less restrictive
than that imposed upon drugs and food additives,  there can be no assurance that
dietary  supplements  will  continue  to be  subject  to  the  less  restrictive
statutory scheme and regulations currently in effect.  Further,  there can be no
assurance  that,  if more  stringent  statutes  are enacted or  regulations  are
promulgated,  the  Company  will  be able  to  comply  with  such  statutes  and
regulations  without incurring material expense to do so.

         The OTC pharmaceutical  products distributed by the Company are subject
to  regulation  by a number of  Federal  and  State  governmental  agencies.  In
particular,  the FDA  regulates  the  formulation,  manufacture,  packaging  and
labeling of all OTC  pharmaceutical  products  pursuant  to a  monograph  system

                                       49
<PAGE>

specifying OTC active drug ingredients that are generally recognized as safe and
effective for particular therapeutic conditions.  Compliance with applicable FDA
monographs is required for the lawful  interstate sale of OTC drugs. The FDA has
the same  above-noted  enforcement  powers  for  violations  of the FDCA by drug
manufacturers  as it does for such violations by dietary  supplement  producers.

         The FTC, which exercises  jurisdiction  over the advertising of dietary
supplements,  has in the  past  several  years  instituted  enforcement  actions
against   several  dietary   supplement   companies  for  false  and  misleading
advertising  of certain  products.  These  enforcement  actions have resulted in
consent decrees and the payment of fines by the companies involved. In addition,
the FTC has  increased  its scrutiny of  infomercials.  The Company is currently
subject to an FTC consent decree for past advertising  claims for certain of its
products,  and the Company is required to maintain  compliance  with this decree
under pain of civil monetary  penalties.  Further,  the U.S.  Postal Service has
issued cease and desist orders  against  certain mail order  advertising  claims
made by dietary supplement  manufacturers,  including NBTY, and NBTY is required
to  maintain  compliance  with this  order,  also under  pain of civil  monetary
penalties.

         The Company is also subject to regulation under various  international,
state and local laws that include provisions regulating, among other things, the
marketing of dietary  supplements  and the operations of direct sales  programs.
The Company may be subject to additional laws or regulations administered by the
FDA or other federal,  state or foreign  regulatory  authorities,  the repeal of
laws or regulations that considers  favorable,  such as DSHEA, or more stringent
interpretations of current laws or regulations, from time to time in the future.
The Company is unable to predict the nature of such  future  laws,  regulations,
interpretations  or  applications,  nor can it predict  what  effect  additional
governmental  regulations or  administrative  orders,  when and if  promulgated,
would have on its  business in the future.  These  regulations  could,  however,
require the reformulation of certain products to meet new standards,  the recall
or discontinuance of certain products not able to be reformulated, imposition of
additional recordkeeping requirements,  expanded documentation of the properties
of  certain  products,   expanded  or  different  labeling,   and/or  scientific
substantiation.  Any or all of such  requirements  could have a material adverse
effect on the Company's results of operations and financial condition. See "Risk
Factors--Government  Regulation."

         UNITED KINGDOM.  In the U.K., the  manufacture,  advertising,  sale and
marketing  of food  products is  regulated  by a number of  government  agencies
including the Ministry of Agriculture,  Fisheries and Food and the Department of
Health. In addition,  there are various independent committees and agencies that
report to the government,  such as the Food Advisory Committee, which reports to
MAFF and  suggests  appropriate  courses  of action by the  relevant  government
department  where there are areas of concern relating to food, and the Committee
on Toxicity, which reports to the Department of Health. The relevant legislation
governing  the sale of food  includes  the Food Safety Act 1990,  which sets out
general provisions relating to the sale of food; for example,  this law makes it
unlawful to sell food that is harmful to human  health.  In addition,  there are
various statutory instruments and E.C. regulations governing specific areas such
as the use of  sweeteners,  colouring and additives in food.  Trading  standards
officers under the control of the Department of Trade and Industry also regulate
matters such as the  cleanliness of the properties on which food is produced and
sold.

         Food that has medicinal  properties may fall under the  jurisdiction of
the Medicines Control Agency, a regulatory  authority whose responsibility is to
ensure  that all  medicines  sold or  supplied  for human  use in the U.K.  meet
acceptable  standards  of safety,  quality and  efficacy.  These  standards  are
determined by the 1968 Medicines Act together with an increasing  number of E.C.
regulations  and  directives  laid down by the European  Union.  The latter take
precedence  over  national  law.  The MCA has a  "borderline  department"  which
determines  when food should be treated as a medicine and should  therefore fall
under the relevant  legislation  relating to medicines.  The MCA operates as the
agent of the licensing  authority (the United Kingdom Health  Ministers) and its
activities  cover  every facet of  medicines  controlled  in the U.K.  including
involvement in the  development of common  standards of medicines  controlled in
Europe.  The MCA is  responsible,  for example,  for  licensing,  inspection and
enforcement   to  ensure  that  legal   requirements   concerning   manufacture,
distribution,  sale, labeling,  advertising and promotion are upheld.


                                       50
<PAGE>

TRADEMARKS

         NBTY. NBTY owns trademarks registered with the United States Patent and
Trademark Office and many foreign jurisdictions for its NATURE'S BOUNTY, GOOD `N
NATURAL,  HUDSON,  AMERICAN HEALTH, NATURAL WEALTH,  PURITAN'S PRIDE and Vitamin
World  trademarks  and has rights to use other names  essential to its business.
U.S. registered trademarks have a perpetual life, as long as they are renewed on
a timely basis and used properly as  trademarks,  subject to the rights of third
parties to seek cancellation of the marks. NBTY regards its trademarks and other
proprietary  rights as valuable assets and believes they have significant  value
in the  marketing of its  products.  NBTY  vigorously  protects  its  trademarks
against  infringement.

         H&B.  H&B  owns  trademarks   registered  with  the  appropriate   U.K.
authorities  for its  Holland & Barrett  trademark  and has  rights to use other
names  essential to its  business.

EMPLOYEES

         NBTY. As of June 30, 1997, NBTY employed  approximately  1,460 persons,
of whom approximately 350 are in executive and administrative capacities, 70 are
in wholesale  sales,  400 are in the Vitamin World stores and the balance are in
manufacturing,  shipping and packaging. None of NBTY's employees are represented
by a labor union.  NBTY  believes  that its  relationship  with its employees is
excellent.  

         H&B. During fiscal year 1997, H&B employed an average of 2,195 persons,
of whom 99 worked in executive  or  administrative  capacities,  1,979 worked in
retail   stores   and  117  worked  in   warehouse   and   distribution.   Other
administrative,  clerical and buying services were provided by Lloyds  personnel
pursuant  to  a  central   services   arrangement.   There  is  no  trade  union
representation  at H&B. H&B management  believes that its relationship  with its
employees is excellent.

LITIGATION

         NBTY.  NBTY and certain other companies in the industry have been named
as  defendants  in cases  arising out of the  ingestion  of products  containing
L-Tryptophan.  NBTY had been named in more than 265 such lawsuits, of which four
are still pending  against NBTY.  The other 261 lawsuits have been settled at no
cost to NBTY.  NBTY's supplier of L-Tryptophan  agreed to indemnify NBTY and the
other companies named in the lawsuits  through the final resolution of all cases
involving L-Tryptophan. In addition, the supplier has posted, for the benefit of
NBTY and the other  companies  named in the lawsuits,  a revolving,  irrevocable
letter of credit of $20  million  to be used in the event that the  supplier  is
unable or unwilling to satisfy any claims or  judgments.  While not all of these
suits quantify the amount  demanded,  NBTY believes that the amount  required to
either settle these cases or to pay judgments  rendered  therein will be paid by
the supplier or by NBTY's product liability  insurance carrier. 

         In October 1994,  litigation was commenced in the U.S.  District Court,
Eastern District of New York,  against NBTY and two of its officers.  An Amended
Complaint  was  filed in  October  1996,  alleging  that  false  and  misleading
statements and  representations  were made concerning  NBTY's sales and earnings
estimates for the fiscal years ending September 30, 1993 and 1994 and the fiscal
quarters  of 1994.  The  allegations  are that NBTY  improperly  (i)  recognized
revenue  on a sale  to a  customer  in  September  1993,  (ii)  capitalized  and
amortized  certain  promotional  costs in 1994,  (iii)  reported  positive sales
trends in  mid-1994  by an improper  comparison  to prior year  sales,  and (iv)
expressed  comfort with an independent  analyst's  projection of modest earnings
for  1994  when  earnings  later  proved  to be less  than  analysts  predicted.
Plaintiffs'  case has been  certified as a class  action.  NBTY and its officers
denied the allegations of the Amended  Complaint and have  vigorously  contested
the claim.  In order to avoid the further  commitment of senior  management time
and to limit  further  litigation  expense,  on October 17, 1997,  NBTY signed a
Memorandum of Understanding to settle the class action. While vigorously denying
any liability,  under the terms of the settlement,  the Company will pay a total
of $8 million,  comprised of $4.4 million in cash and $3.6 million in stock. The
settlement  requires the approval of the Court to be finalized.  An undetermined
portion  of that  payment  will be covered by  insurance  reimbursement  under a
Directors  and  Officer  Indemnity  Policy,  which  was  purchased  prior to the
commencement of the lawsuit.

         H&B. H&B is not involved in any  litigation  believed to be material to
its business or operations.

                                       51
<PAGE>

                                   MANAGEMENT

DIRECTORS AND OFFICERS

         Set forth below are the names and other relevant information  regarding
executive and certain other of officers of the Company as of August 29, 1997.

<TABLE>
<CAPTION>

                                                                                           COMMENCEMENT
                                                                              YEAR FIRST    OF TERM AS
                                                                              ELECTED      EXECUTIVE OR
NAME                      AGE       POSITION                                  DIRECTOR     OTHER OFFICER
- ----                      ---       --------                                  --------     -------------
<S>                       <C>       <C>                                       <C>          <C>

Scott Rudolph                39     Chairman of the Board, President and
                                    Chief Executive Officer                      1986          1986
Harvey Kamil                 53     Executive Vice President, Chief
                                    Financial Officer and Secretary               --           1982
Barry Drucker                49     Senior Vice President--Sales                  --           1985
Patricia E. Ciccarone        41     Vice President--Vitamin World                 --           1992
James P. Flaherty            40     Vice President--Advertising                   --           1988
James A. Taylor              56     Vice President--Production                    --           1982
Arthur Rudolph               69     Director                                     1971           --
Aram Garabedian              62     Director                                     1971           --
Bernard G. Owen              69     Director                                     1971           --
Alfred Sacks                 69     Director                                     1971           --
Murray Daly                  70     Director                                     1988           --
Glenn Cohen                  38     Director                                     1994           --
Nathan Rosenblatt            40     Director                                     1994           --
</TABLE>

         The Directors of the Company are elected to serve a three-year  term or
until their  respective  successors are elected and  qualified.  Officers of the
Company  hold  office  until the meeting of the Board of  Directors  immediately
following  the next annual  shareholders  meeting or until removal by the Board,
whether with or without cause.

         SCOTT RUDOLPH is the Chairman of the Board of Directors,  President and
Chief Executive Officer and is a shareholder of the Company. Mr. Rudolph founded
U.S.  Nutrition Corp., a mail order vitamin company in 1976, which was purchased
by NBTY in 1986. He is the Chairman of Dowling College,  Long Island,  New York.
He joined NBTY in 1986. He is the son of Arthur Rudolph.

         HARVEY KAMIL is Executive Vice President,  Chief Financial  Officer and
Secretary.  He is on the  Board of  Directors  of the  Council  for  Responsible
Nutrition. He joined NBTY in 1982.

         BARRY DRUCKER is Senior Vice President--Sales. He joined NBTY in 1976.

         PATRICIA E. CICCARONE is Vice President--Vitamin  World. She previously
served as  Director  of Stores for Park Lane,  a 500 store  hosiery  chain.  She
joined NBTY in 1988.

         JAMES P.  FLAHERTY  is Vice  President--Advertising.  He joined NBTY in
1979.

         JAMES E. TAYLOR is Vice President--Production. He joined NBTY in 1981.

         ARTHUR RUDOLPH founded Arco Pharmaceuticals,  Inc., NBTY's predecessor,
in 1960 and served as NBTY's Chief  Executive  Officer and Chairman of the Board
of Directors since that date until his resignation in September 1993. He remains
a member of the Board of Directors and was responsible for the formation of NBTY
in 1971. He is the father of Scott Rudolph.


                                       52
<PAGE>

         ARAM GARABEDIAN has been a real estate  developer in Rhode Island since
1988. He was associated  with NBTY and its  predecessor,  Arco  Pharmaceuticals,
Inc.,  for 20 years in a sales  capacity  and as an Officer.  He has served as a
Director since 1971.

         BERNARD  G. OWEN has been  associated  with  Cafiero,  Cuchel  and Owen
Insurance Agency,  Pitkin,  Owen Insurance Agency and Wood-HEW Travel Agency for
more than the past five years. He currently serves as Chairman of these firms.

         ALFRED  SACKS has been  engaged  as  President  of Al Sacks,  Inc.,  an
insurance agency, for the past thirty years.

         MURRAY DALY,  formerly a Vice President of J. P. Egan Office  Equipment
Co., is currently a consultant to the office equipment industry.

         GLENN COHEN has been the President of Glenn-Scott  Landscape and Design
for more than five years.

         BUD SOLK has been  President  of  Chase/Ehrenberg  & Rosene,  Inc.,  an
advertising  and  marketing  agency  located in  Chicago,  Illinois  since 1995.
Previously,  Mr.  Solk was  President  of Bud Solk  Associates,  Inc.,  which he
founded in 1958.

         NATHAN  ROSENBLATT  is the  President  and Chief  Executive  Officer of
Ashland Maintenance Corp., a commercial maintenance organization located in Long
Island, New York.

EMPLOYMENT AGREEMENTS

         Scott  Rudolph,  Chairman of the Board,  President and Chief  Executive
Officer of the Company,  entered into an employment agreement effective February
1, 1994,  as amended,  to  terminate  January  31,  2004,  providing  for annual
compensation of $450,000 with annual cost of living index increases, bonuses and
other fringe benefits accorded other executives of NBTY.

         Harvey Kamil,  Executive Vice President,  Chief  Financial  Officer and
Secretary  of the  Company,  entered  into  an  employment  agreement  effective
February  1,  1994,  to  terminate  January  31,  2004,   providing  for  annual
compensation of $250,000 with annual cost of living index increases, bonuses and
other fringe benefits accorded other executives of NBTY.

         Each  of  the  above   agreements   also  provides  for  the  immediate
acceleration of the payment of all compensation for the term of the contract and
the  registration  and  sale of all  issued  stock,  stock  options  and  shares
underlying  options  in the event of a change  of  control,  a tender  offer for
shares of NBTY,  which offer was not  authorized by the Board of  Directors,  or
involuntary (i) termination of employment,  (ii) reduction of  compensation,  or
(iii) diminution of responsibilities or authority.  Additionally, three rnembers
of H&B's senior  executive  staff have 12 month service  contracts which require
that they provide the Company with three months notice prior to  termination  of
the contract.

                                       53
<PAGE>


                 SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
                                 AND MANAGEMENT

         The following  information  with respect to the  outstanding  shares of
common stock  beneficially  owned by (i) each director of the Company,  (ii) the
chief  executive  officer and the five other most highly  compensated  executive
officers,  (iii) all beneficial owners of more than five percent of common stock
known to the Company,  and (iv) the directors and executive officers as a group,
is furnished as of August 25, 1997, except as otherwise indicated.

<TABLE>
<CAPTION>


                                                                             NUMBER OF SHARES OF       PERCENT OF
NAME OF BENEFICIAL OWNERS                                                       COMMON STOCK              CLASS
- -------------------------                                                       ------------           ----------
<S>                                                                          <C>                          <C>

Scott Rudolph(b)..............................................                    3,147,686                16.0%
Arthur Rudolph(b).............................................                      647,982                 3.5
Aram Garabedian...............................................                       14,000                 *
Bernard G. Owen...............................................                       27,500                 *
Alfred Sacks..................................................                           --                --
Murray Daly...................................................                       15,009                 *
Glen Cohen....................................................                       29,000                 *
Bud Solk......................................................                       14,000                --
Nathan Rosenblatt.............................................                           --                --
Harvey Kamil..................................................                      689,780                 3.7
Barry Drucker.................................................                      100,131                 *
James P. Flaherty.............................................                       44,408                 *
James H. Taylor...............................................                       41,483                 *
Patricia E. Ciccarone.........................................                        1,781                 *
All directors and Executive Offficers as a group (14 persons)(b)                  4,099,778                20.4
NBTY, Inc. Profit Sharing Plan................................                    1,062,228                 5.7
</TABLE>

(*) Indicates ownership of less than one percent of class.
- -----------------

(a)  Each  stockholder  shown on the table has sole voting and investment  power
     with respect to the shares  beneficially  owned. Each named person or group
     is deemed to be the  beneficial  owner of securities  which may be acquired
     within 60 days through the exercise or conversion  of options,  if any, and
     such  securities are deemed to be outstanding  for the purpose of computing
     the percentage  beneficially owned by such person or group. Such securities
     are  not  deemed  to be  outstanding  for  the  purpose  of  computing  the
     percentage  of class  beneficially  owned by any  other  person  or  group.
     Accordingly,  the indicated  number of shares includes shares issuable upon
     exercise  of  options  (including  employee  stock  options)  and any other
     beneficial ownership of securities held by such person or group.

(b)  Includes  shares held in a Trust created by Arthur  Rudolph for the benefit
     of Scott Rudolph and others.


                                       54
<PAGE>

                  DESCRIPTION OF THE REVOLVING CREDIT FACILITY

         The Revolving  Credit  Facility is provided by a syndicate of banks and
other financial  institutions led by The Chase Manhattan Bank, as administrative
agent (the  "Agent"),  and provides  for  borrowings  in an aggregate  principal
amount of up to $50.0  million (of which up to $5.0  million is available in the
form of letters of credit and up to $5.0  million may be extended in the form of
swingline loans). The Company used a portion of the Revolving Credit Facility to
pay the Promissory Notes. The following summary of the Revolving Credit Facility
does not purport to be complete and is subject to, and qualified in its entirety
by reference to, the Revolving Credit Facility.

         SECURITY,   GUARANTEES.  The  obligations  of  the  Company  under  the
Revolving  Credit  Facility  are  unconditionally  and  irrevocably  guaranteed,
jointly and severally,  by each direct and indirect  domestic  subsidiary of the
Company and each subsequently  acquired or organized  subsidiary of the Company.
In addition,  the obligations of the Company under the Revolving Credit Facility
and the guarantees  thereunder are secured by substantially  all of the non-real
estate assets of the Company and the guarantors.

         INTEREST.  The  Revolving  Credit  Facility is a six-year  facility and
bears  interest at a rate per annum equal (at the Company's  option) to: (i) the
Agent's Eurodollar rate plus an applicable  margin,  (ii) an alternate base rate
plus an  applicable  margin  or (iii)  the  Agent's  Eurocurrency  rate  plus an
applicable  margin.  Principal  amounts under the Revolving  Credit Facility not
paid when due shall  bear  interest  at a default  rate equal to 2.00% per annum
above the otherwise  applicable  rate. Other amounts not paid when due under the
Revolving  Credit  Facility  shall  bear  interest  at the  interest  rate  then
applicable to alternate base rate loans under the Revolving Credit Facility plus
2.00% per annum.

         PREPAYMENTS.  Voluntary  prepayments of borrowings  under the Revolving
Credit  Facility and  voluntary  reductions  of the  unutilized  portions of the
Revolving Credit Facility are permitted at any time in minimum principal amounts
to be agreed upon.

         FEES. The Company is required to pay the lenders, on a quarterly basis,
a commitment fee ranging from 0.25% to 0.50% per annum on the undrawn portion of
the commitments,  based upon the Company's ratio of (i) consolidated  total debt
as of the date of determination and (ii)  consolidated  EBITDA for the period of
four  consecutive  fiscal  quarters  most  recently  ended  as of  such  date of
determination.  The Company is also  required  to pay (a) a per annum  letter of
credit fee, on a quarterly basis, equal to the applicable Eurodollar loan margin
on the amount available to be drawn under standby letters of credit,  (b) a fee,
on a quarterly basis, equal to 0.25% of the aggregate face amount of outstanding
commercial  letters  of  credit,  (c)  a  fronting  bank  fee,  and  (d)  agent,
arrangement and other similar fees.

         COVENANTS. The Revolving Credit Facility contains a number of covenants
that,  among  other  things,  restrict  the  ability  of  the  Company  and  its
subsidiaries,  subject to  certain  exceptions,  to  dispose  of  assets,  incur
additional indebtedness,  incur guarantee obligations, prepay other indebtedness
or  amend  other  debt  instruments,  make  distributions  or pay  dividends  on
partnership  interests  or  capital  stock,  redeem and  repurchase  partnership
interests  or  capital  stock,  create  liens on  assets,  enter  into  sale and
leaseback transactions,  make investments, loans or advances, make acquisitions,
engage in  mergers  or  consolidations,  change the  business  conducted  by the
Company or its  subsidiaries,  make  capital  expenditures  or engage in certain
transactions with affiliates and otherwise restrict certain business activities.
In addition,  the Company is required to comply with specified  financial ratios
and tests,  including  minimum fixed charge coverage  ratios,  maximum  leverage
ratios and minimum net worth tests.

         The Revolving  Credit  Facility also contains  provisions that prohibit
any  modification of the Indenture in any manner adverse to the lenders and that
limit the Company's  ability to refinance or otherwise prepay the Exchange Notes
without the consent of such lenders.

         EVENTS OF DEFAULT.  The Revolving  Credit Facility  contains  customary
events of default,  including payment defaults,  breach of  representations  and
warranties, covenant defaults,  cross-defaults and cross-acceleration to certain
other  indebtedness,  certain  events of  bankruptcy  and  insolvency,  Employee


                                       55
<PAGE>

Retirement  Income  Security Act of 1974 events,  judgment  defaults,  actual or
asserted invalidity of any security documents or guarantees,  change of control,
the voluntary creation of security  interests relating to partnership  interests
in the Company or the voluntary  creation of any  prohibition on the creation of
such security interests.

                    CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

         The  following  discussion  is based on the current  provisions  of the
Internal  Revenue Code of 1986,  as amended (the  "Code"),  applicable  Treasury
regulations,  judicial authority and administrative rulings and practice.  There
can be no assurance that the Internal  Revenue  Service (the "Service") will not
take a contrary view, and no ruling from the Service has been or will be sought.
Legislative,  judicial  or  administrative  changes  or  interpretations  may be
forthcoming  that could alter or modify the  statements and conditions set forth
herein.  Any such changes or  interpretations  may or may not be retroactive and
could  affect  the tax  consequences  to  holders.  Certain  holders  (including
insurance   companies,   tax-exempt   organizations,   financial   institutions,
broker-dealers,  foreign  corporations  and  persons  who  are not  citizens  or
residents of the United  States) may be subject to special  rules not  discussed
below.  The Company  recommends  that each holder  consult such holder's own tax
advisor as to the  particular  tax  consequences  of  exchanging  such  holder's
Original Notes for Exchange Notes, including the applicability and effect of any
state, local or foreign tax laws.

         The Company  believes that the exchange of Original  Notes for Exchange
Notes  pursuant to the Exchange  Offer will not be treated as an "exchange"  for
federal income tax purposes because the Exchange Notes will not be considered to
differ  materially  in kind or  extent  from the  Original  Notes.  Rather,  the
Exchange  Notes  received by a holder will be treated as a  continuation  of the
Original  Notes in the hands of such  holder.  As a result,  there  should be no
federal  income  tax  consequences  to  holders  exchanging  Original  Notes for
Exchange Notes pursuant to the Exchange Offer.




                                       56
<PAGE>


                        DESCRIPTION OF THE EXCHANGE NOTES

         The Original  Notes were,  and the Exchange Notes will be, issued under
an Indenture (the  "Indenture"),  dated as of September 23, 1997, by and between
the Company and IBJ Schroder Bank & Trust Company,  as trustee (the  "Trustee").
The form and terms of the  Exchange  Notes are the same as the form and terms of
the Original Notes (which they replace)  except that (i) the Exchange Notes bear
a Series B designation,  (ii) the Exchange Notes have been registered  under the
Securities Act and,  therefore,  will not bear legends  restricting the transfer
thereof, and (iii) the holders of Exchange Notes will not be entitled to certain
rights under the Exchange  and  Registration  Rights  Agreement,  including  the
provisions  providing for an increase in the interest rate on the Original Notes
in certain  circumstances  relating to the timing of the Exchange  Offer,  which
rights will terminate when the Exchange Offer is consummated. The Original Notes
issued in the  Initial  Offering  and the  Exchange  Notes  offered  hereby  are
referred to collectively as the "Notes."

         The following  summary of certain  provisions of the Indenture does not
purport to be complete  and is subject to, and is  qualified  in its entirety by
reference to, the Trust Indenture Act of 1939, as amended (the "Trust  Indenture
Act"), and to all of the provisions of the Indenture,  including the definitions
of  certain  terms  therein  and those  terms  made a part of the  Indenture  by
reference to the Trust Indenture Act, as in effect on the date of the Indenture.
The definitions of certain  capitalized  terms used in the following summary are
set forth below under "Certain Definitions."  References in this "Description of
the Exchange Notes" section and the "Registration Rights," "Book-Entry; Delivery
and Form" and "Plan of  Distribution"  sections to "the Company" mean only NBTY,
Inc. and not any of its Subsidiaries.

GENERAL

         The  Notes  are  unsecured,  senior  subordinated  obligations  of  the
Company.  The Original Notes were and the Exchange Notes will be, issued only in
registered  form,  without  coupons,  in  denominations  of $1,000 and  integral
multiples of $1,000.  Pursuant to the Indenture,  the Trustee,  initially,  will
serve as  registrar  and paying  agent.  No service  charge will be made for any
registration  of transfer or exchange of the Notes,  except for any tax or other
governmental charge that may be imposed in connection therewith.

RANKING

         The Notes rank junior to, and are  subordinated in right of payment to,
all existing and future Senior Indebtedness of the Company,  PARI PASSU in right
of payment with all senior  subordinated  Indebtedness of the Company and senior
in right of payment to all Subordinated Indebtedness of the Company. At June 30,
1997, on a pro forma basis after giving effect to the  Transaction,  the Company
would have had approximately  $31.1 million of Senior  Indebtedness  outstanding
(excluding unused  commitments) and no senior subordinated  Indebtedness,  other
than the Notes.  All debt incurred under the Revolving Credit Facility is Senior
Indebtedness   of  the  Company,   is  guaranteed  by  the  Company's   domestic
Subsidiaries  and is secured by  substantially  all of the assets of the Company
and its Subsidiaries.


                                       57
<PAGE>

MATURITY, INTEREST AND PRINCIPAL OF THE NOTES

         The Notes are limited to $150 million  aggregate  principal  amount and
will mature on September  15, 2007.  Cash interest on the Notes will accrue at a
rate of 8-5/8%  per annum and will be payable  semi-annually  in arrears on each
September  15 and March 15,  commencing  on March 15,  1998,  to the  holders of
record  of  Notes  at  the  close  of  business  on  September  1 and  March  1,
respectively,  immediately  preceding such interest payment date.  Interest will
accrue from the most recent  interest  payment  date to which  interest has been
paid or, if no interest has been paid, from the date of issuance.  Interest will
be computed on the basis of a 360-day year of twelve 30-day months.

OPTIONAL REDEMPTION

         The Notes will be redeemable at the option of the Company,  in whole or
in part, at any time on or after  September 15, 2002, at the  redemption  prices
(expressed  as a percentage of principal  amount) set forth below,  plus accrued
and unpaid  interest  thereon,  if any, to the  redemption  date (subject to the
right of holders of record on the relevant  record date to receive  interest due
on the relevant  interest  payment date), if redeemed during the 12-month period
beginning on September 15, of the years indicated below:

                                                                      REDEMPTION
YEAR                                                                     PRICE
- ---                                                                   ----------
2002.................................................                   104.313%
2003.................................................                   102.875%
2004.................................................                   101.438%
2005 and thereafter..................................                   100.000%

         In addition, at any time and from time to time on or prior to September
15,  2000,  the  Company  may  redeem  in the  aggregate  up to  33-1/3%  of the
originally  issued  aggregate  principal  amount of the Notes  with the net cash
proceeds of one or more Public  Equity  Offerings by the Company at a redemption
price in cash equal to 108.625% of the principal  amount  thereof,  plus accrued
and unpaid interest thereon,  if any, to the date of redemption  (subject to the
right of Holders of record on the relevant  record date to receive  interest due
on the relevant interest payment date); PROVIDED, HOWEVER, that at least 66-2/3%
of the originally  issued  aggregate  principal  amount of the Notes must remain
outstanding  immediately after giving effect to each such redemption  (excluding
any Notes  held by the  Company  or any of its  Affiliates).  Notice of any such
redemption  must be given  within 60 days  after the date of the  closing of the
relevant Public Equity Offering of the Company.

SELECTION AND NOTICE OF REDEMPTION

         In the event that less than all of the Notes are to be  redeemed at any
time pursuant to an optional redemption,  selection of such Notes for redemption
will be made by the Trustee in compliance with the requirements of the principal
national securities  exchange,  if any, on which the Notes are listed or, if the
Notes  are not then  listed on a  national  securities  exchange,  on a pro rata
basis, by lot or by such method as the Trustee shall deem fair and  appropriate;
PROVIDED,  HOWEVER,  that no Notes of a principal amount of $1,000 or less shall
be redeemed in part; provided, further, however, that if a partial redemption is
made with the net cash  proceeds of a Public  Equity  Offering  by the  Company,
selection of the Notes or portions  thereof for redemption  shall be made by the
Trustee  only on a pro  rata  basis  or on as  nearly  a pro  rata  basis  as is
practicable (subject to the procedures of The Depository Trust Company),  unless
such method is otherwise  prohibited.  Notice of  redemption  shall be mailed by
first-class  mail at least 30 but not more than 60 days  before  the  redemption
date to each Holder of Notes to be redeemed at its  registered  address.  If any
Note is to be redeemed in part only,  the notice of  redemption  that relates to
such  Note  shall  state the  portion  of the  principal  amount  thereof  to be
redeemed.  A new Note in a  principal  amount  equal to the  unredeemed  portion
thereof will be issued in the name of the Holder  thereof upon  cancellation  of


                                       58
<PAGE>

the original  Note.  On and after the  redemption  date,  interest will cease to
accrue on Notes or portions thereof called for redemption as long as the Company
has deposited with the paying agent for the Notes funds in  satisfaction  of the
applicable redemption price pursuant to the Indenture.

SUBORDINATION OF THE NOTES

         The payment of the principal of,  premium,  if any, and interest on the
Notes is  subordinated  in right of  payment,  to the  extent  and in the manner
provided in the  Indenture,  to the prior  payment in full in cash of all Senior
Indebtedness.

         Upon any payment or distribution of assets or securities of the Company
of any kind or character, whether in cash, property or securities (excluding any
payment or distribution of Permitted Junior Securities and excluding any payment
from funds  deposited in accordance  with,  and held in trust for the benefit of
Holders pursuant to, "Legal  Defeasance and Covenant  Defeasance" (a "Defeasance
Trust  Payment")),  upon any  dissolution or winding up or total  liquidation or
reorganization   of  the  Company,   whether  voluntary  or  involuntary  or  in
bankruptcy,   insolvency,   receivership  or  other   proceedings,   all  Senior
Indebtedness  then due shall first be paid in full in cash before the Holders of
the Notes or the Trustee on behalf of such Holders  shall be entitled to receive
any payment by the Company of the principal of, premium,  if any, or interest on
the Notes,  or any  payment by the Company to acquire any of the Notes for cash,
property or securities,  or any  distribution by the Company with respect to the
Notes of any cash, property or securities (excluding any payment or distribution
of Permitted  Junior  Securities  and excluding any Defeasance  Trust  Payment).
Before any payment may be made by, or on behalf of, the Company of the principal
of,  premium,  if any,  or interest  on the Notes upon any such  dissolution  or
winding  up  or  total  liquidation  or  reorganization,  whether  voluntary  or
involuntary or in bankruptcy, insolvency, receivership or other proceedings, any
payment or  distribution  of assets or  securities of the Company of any kind or
character,  whether in cash,  property or securities  (excluding  any payment or
distribution of Permitted  Junior  Securities and excluding any Defeasance Trust
Payment), to which the Holders of the Notes or the Trustee on their behalf would
be entitled,  but for the  subordination  provisions of the Indenture,  shall be
made by the  Company  or by any  receiver,  trustee in  bankruptcy,  liquidation
trustee, agent or other Person making such payment or distribution,  directly to
the holders of the Senior Indebtedness (pro rata to such holders on the basis of
the  respective  amounts of Senior  Indebtedness  held by such holders) or their
representatives  or to the  trustee  or  trustees  or agent or agents  under any
agreement or  indenture  pursuant to which any of such Senior  Indebtedness  may
have been  issued,  as their  respective  interests  may  appear,  to the extent
necessary  to pay all such  Senior  Indebtedness  in full in cash  after  giving
effect to any prior or concurrent payment, distribution or provision therefor to
or for the holders of such Senior Indebtedness.

         No direct or indirect payment (excluding any payment or distribution of
Permitted Junior Securities and excluding any Defeasance Trust Payment) by or on
behalf of the  Company of  principal  of,  premium,  if any,  or interest on the
Notes,  whether pursuant to the terms of the Notes, upon acceleration,  pursuant
to an Offer to  Purchase  or  otherwise,  shall be made if,  at the time of such
payment,  there  exists a default in the  payment  of all or any  portion of the
obligations  on any  Senior  Indebtedness,  whether at  maturity,  on account of
mandatory redemption or prepayment,  acceleration or otherwise, and such default
shall not have been cured or waived or the benefits of this  sentence  waived by
or on behalf of the holders of such Senior Indebtedness. In addition, during the
continuance of any  non-payment  event of default with respect to any Designated
Senior  Indebtedness  pursuant to which the maturity  thereof may be immediately
accelerated,  and upon  receipt by the  Trustee of  written  notice (a  "Payment
Blockage  Notice")  from  the  holder  or  holders  of  such  Designated  Senior
Indebtedness  or the  trustee or agent  acting on behalf of the  holders of such
Designated Senior Indebtedness, then, unless and until such event of default has

                                       59
<PAGE>

been  cured  or  waived  or has  ceased  to  exist  or  such  Designated  Senior
Indebtedness  has been  discharged  or repaid in full in cash or the benefits of
these  provisions  have been  waived by the  holders of such  Designated  Senior
Indebtedness,   no  direct  or  indirect  payment   (excluding  any  payment  or
distribution of Permitted  Junior  Securities and excluding any Defeasance Trust
Payment) will be made by or on behalf of the Company of principal  of,  premium,
if any, or interest  on the Notes,  whether  pursuant to the terms of the Notes,
upon  acceleration,  pursuant  to an Offer to  Purchase  or  otherwise,  to such
Holders, during a period (a "Payment Blockage Period") commencing on the date of
receipt  of  such  notice  by  the  Trustee  and  ending  179  days  thereafter.
Notwithstanding anything in the subordination provisions of the Indenture or the
Notes to the  contrary,  (x) in no event will a Payment  Blockage  Period extend
beyond 179 days from the date the Payment Blockage Notice in respect thereof was
given,  (y) there  shall be a period of at least  181  consecutive  days in each
360-day  period  when no Payment  Blockage  Period is in effect and (z) not more
than one Payment  Blockage  Period may be  commenced  with  respect to the Notes
during any period of 360  consecutive  days. No event of default that existed or
was continuing on the date of commencement  of any Payment  Blockage Period with
respect to the Designated Senior  Indebtedness  initiating such Payment Blockage
Period (to the extent the holder of Designated Senior  Indebtedness,  or trustee
or agent, giving notice commencing such Payment Blockage Period had knowledge of
such existing or continuing  event of default) may be, or be made, the basis for
the  commencement of any other Payment  Blockage Period by the holder or holders
of such Designated Senior  Indebtedness or the trustee or agent acting on behalf
of such Designated  Senior  Indebtedness,  whether or not within a period of 360
consecutive  days,  unless  such event of default has been cured or waived for a
period of not less than 90 consecutive days.

         The  failure to make any payment or  distribution  for or on account of
the Notes by reason of the  provisions  of the  Indenture  described  under this
"Subordination  of the Notes"  heading will not be construed as  preventing  the
occurrence  of any Event of Default in  respect  of the  Notes.  See  "Events of
Default" below.

         By reason of the subordination provisions described above, in the event
of insolvency of the Company,  funds which would otherwise be payable to Holders
of the Notes will be paid to the  holders of Senior  Indebtedness  to the extent
necessary to pay the Senior Indebtedness in full in cash, and the Company may be
unable to meet fully or at all its obligations with respect to the Notes.

     At the time of the issuance of the Notes,  the  Revolving  Credit  Facility
will be the only outstanding Senior Indebtedness of the Company.  Subject to the
restrictions  set forth in the  Indenture,  in the future the  Company may issue
additional Senior Indebtedness.

OFFER TO PURCHASE UPON CHANGE OF CONTROL

         Following  the  occurrence  of a Change  of  Control  (the date of such
occurrence  being the "Change of Control  Date"),  the Company  shall notify the
Holders  of the  Notes  of  such  occurrence  in the  manner  prescribed  by the
Indenture and shall,  within 20 days after the Change of Control  Date,  make an
Offer to Purchase all Notes then  outstanding  at a purchase price in cash equal
to 101% of the  aggregate  principal  amount  thereof,  plus  accrued and unpaid
interest thereon,  if any, to the Purchase Date (subject to the right of Holders
of record on the  relevant  record date to receive  interest due on the relevant
interest payment date).

         If a Change  of  Control  occurs  which  also  constitutes  an event of
default under the  Revolving  Credit  Facility,  the lenders under the Revolving
Credit  Facility  would be entitled  to exercise  the  remedies  available  to a
secured  lender under  applicable law and pursuant to the terms of the Revolving
Credit  Facility.  Accordingly,  any claims of such  lenders with respect to the
assets of the  Company  will be prior to any claim of the  Holders  of the Notes
with respect to such assets.

         If the Company makes an Offer to Purchase, the Company will comply with
all  applicable  tender  offer laws and  regulations,  including,  to the extent
applicable,  Section  14(e) and Rule 14e-1 under the Exchange Act, and any other
applicable  Federal or state  securities laws and regulations and any applicable
requirements of any securities  exchange on which the Notes are listed,  and any
violation of the provisions of the Indenture  relating to such Offer to Purchase
occurring  as a result of such  compliance  shall not be deemed a Default  or an
Event of Default.


                                       60
<PAGE>

         Except as  described  above with  respect to a Change of  Control,  the
Indenture  does not contain  provisions  that permit the Holders of the Notes to
require  that the  Company  repurchase  or  redeem  the  Notes in the event of a
takeover, recapitalization or similar transaction.

CERTAIN COVENANTS

         LIMITATION ON INDEBTEDNESS.  The Company shall not, and shall not cause
or permit any Subsidiary  to,  directly or  indirectly,  Incur any  Indebtedness
(including Acquired Indebtedness), except for Permitted Indebtedness;  PROVIDED,
HOWEVER,  that  the  Company  may  Incur  Indebtedness  if,  at the  time of and
immediately after giving pro forma effect to such Incurrence of Indebtedness and
the application of the proceeds therefrom, the Consolidated Coverage Ratio would
be greater than (x) 2.375 to 1.00 if such  Indebtedness is Incurred prior to the
first  anniversary  of the Issue Date; (y) 2.5 to 1.00 if such  Indebtedness  is
Incurred  on or after the first  anniversary  of the Issue Date and prior to the
second anniversary of the Issue Date; and (z) 2.625 to 1.00 if such Indebtedness
is Incurred thereafter.  Notwithstanding the foregoing,  after October 17, 1997,
the  Company  shall not permit to be  outstanding  the  Promissory  Notes or the
letters of credit issued to collateralize such Promissory Notes.

         The limitations  contained in the preceding paragraph will not apply to
the Incurrence of any of the following (collectively, "Permitted Indebtedness"),
each of which shall be given independent effect:

         (a) Indebtedness under the Notes;

         (b)  Indebtedness  of the Company  Incurred under the Revolving  Credit
Facility in an aggregate  principal  amount at any one time  outstanding  not to
exceed $60 million;

         (c)  Indebtedness  of any Subsidiary of the Company owed to and held by
the Company or any Wholly Owned Subsidiary, and Indebtedness of the Company owed
to and held by any Wholly Owned Subsidiary that is unsecured and subordinated in
right of payment to the payment and  performance  of the  Company's  obligations
under any Senior Indebtedness,  the Indenture and the Notes; PROVIDED,  HOWEVER,
that an  Incurrence  of  Indebtedness  that is not  permitted by this clause (c)
shall be deemed to have occurred upon (i) any sale or other  disposition  of any
Indebtedness of the Company or any Subsidiary of the Company referred to in this
clause (c) to a Person  (other than the Company or a Wholly  Owned  Subsidiary),
(ii) any sale or other  disposition of Equity  Interests of any Subsidiary which
holds Indebtedness of the Company or another Subsidiary;

         (d) Interest Rate Protection Obligations;  PROVIDED, HOWEVER, that such
Interest  Rate  Protection  Obligations  have  been  entered  into for bona fide
business purposes and not for speculation;

         (e) Purchase Money  Indebtedness and Capitalized  Lease  Obligations of
the  Company or any  Subsidiary  of the Company  and other  Indebtedness  of the
Company,  in an aggregate  principal  amount at any one time  outstanding not to
exceed $20 million;

         (f)  Indebtedness of the Company under Currency  Agreements;  PROVIDED,
HOWEVER,  (i) that such Currency Agreements have been entered into for bona fide
business  purposes and not for speculation and (ii) that in the case of Currency
Agreements  which  relate  to  Indebtedness,  such  Currency  Agreements  do not
increase the Indebtedness of the Company and its Subsidiaries  outstanding other
than as a result of fluctuations in foreign currency exchange rates or by reason
of fees, indemnities and compensation payable thereunder;

         (g)  Indebtedness  to the extent  representing a replacement,  renewal,
refinancing  or  extension   (collectively,   a  "refinancing")  of  outstanding
Indebtedness (other than Indebtedness Incurred under clauses (b), (c), (d), (e),


                                       61
<PAGE>

(f) or (h) of this covenant);  PROVIDED,  HOWEVER, that (i) any such refinancing
shall not exceed the sum of the principal amount (or accreted amount (determined
in accordance with GAAP), if less) of the Indebtedness  being  refinanced,  plus
the  amount of  accrued  interest  thereon,  plus the  amount of any  reasonably
determined  prepayment premium necessary to accomplish such refinancing and such
reasonable fees and expenses incurred in connection therewith, (ii) Indebtedness
representing a refinancing of Indebtedness other than Senior  Indebtedness shall
have a Weighted  Average Life to Maturity  equal to or greater than the Weighted
Average  Life  to  Maturity  of  the  Indebtedness   being   refinanced;   (iii)
Indebtedness  that is pari  passu  with the  Notes may only be  refinanced  with
Indebtedness  that is made pari passu with or subordinate in right of payment to
the Notes and Subordinated Indebtedness may only be refinanced with Subordinated
Indebtedness;  and (iv)  Indebtedness  of the Company may only be  refinanced by
Indebtedness of the Company and  Indebtedness of a Subsidiary of the Company may
only be refinanced by Indebtedness of Subsidiaries or by the Company; and

         (h)  guarantees by a Subsidiary  of the Company of Senior  Indebtedness
Incurred  by the  Company  so long as the  Incurrence  of such  Indebtedness  is
otherwise permitted by the terms of the Indenture.

         LIMITATION ON SENIOR SUBORDINATED INDEBTEDNESS.  The Company shall not,
directly or indirectly, Incur any Indebtedness that by its terms would expressly
rank senior in right of payment to the Notes and subordinate in right of payment
to any other Indebtedness of the Company.

         LIMITATION ON RESTRICTED PAYMENTS. The Company shall not, and shall not
cause or permit any Subsidiary of the Company to, directly or indirectly,

         (i) declare or pay any dividend or any other distribution on any Equity
     Interests  of the  Company  or any  Subsidiary  of the  Company or make any
     payment  or  distribution  to the  direct  or  indirect  holders  (in their
     capacities as such) of Equity Interests of the Company or any Subsidiary of
     the Company (other than any dividends,  distributions  and payments made to
     the Company or any Wholly Owned  Subsidiary of the Company and dividends or
     distributions payable to any Person solely in Qualified Equity Interests of
     the Company or in options,  warrants or other rights to purchase  Qualified
     Equity Interests of the Company);

         (ii)  purchase,  redeem or  otherwise  acquire  or retire for value any
     Equity  Interests of the Company or any  Subsidiary  of the Company  (other
     than any such Equity  Interests  owned by the Company or any  Subsidiary of
     the Company); or

         (iii)  make  any   Investment  in  any  Person  (other  than  Permitted
     Investments)

(any such  payment  or any  other  action  (other  than any  exception  thereto)
described in (i), (ii) or (iii) (a "Restricted Payment"), unless

         (a)  no  Default  or  Event  of  Default  shall  have  occurred  and be
continuing at the time or  immediately  after giving  effect to such  Restricted
Payment;

         (b)  immediately  after giving effect to such Restricted  Payment,  the
Company  would be able to Incur  $1.00 of  additional  Indebtedness  (other than
Permitted  Indebtedness)  under  the  Consolidated  Coverage  Ratio of the first
paragraph of "Limitation on Indebtedness" above; and

         (c)  immediately  after giving effect to such Restricted  Payment,  the
aggregate  amount of all  Restricted  Payments  declared or made on or after the
Issue Date does not exceed an amount  equal to the sum of (1) 50% of  cumulative
Consolidated Net Income determined for the period (taken as one period) from the
beginning of the first fiscal quarter commencing after the Issue Date and ending
on the last day of the most recent fiscal quarter immediately preceding the date
of such Restricted Payment for which consolidated  financial  information of the


                                       62
<PAGE>

Company is available (or if such cumulative  Consolidated  Net Income shall be a
loss,  minus  100% of such  loss),  plus (2) the  aggregate  net  cash  proceeds
received by the Company either (x) as capital contributions to the Company after
the Issue Date or (y) from the issue and sale (other than to a Subsidiary of the
Company) of its Qualified  Equity  Interests after the Issue Date (excluding the
net proceeds from any issuance and sale of Qualified Equity Interests  financed,
directly or indirectly,  using funds borrowed from the Company or any Subsidiary
of the Company until and to the extent such  borrowing is repaid),  plus (3) the
principal  amount (or accreted  amount  (determined in accordance with GAAP), if
less) of any  Indebtedness  of the  Company  or any  Subsidiary  of the  Company
Incurred  after the Issue Date which has been  converted  into or exchanged  for
Qualified  Equity  Interests  of the  Company  (minus  the amount of any cash or
property  distributed  by the Company or any Subsidiary of the Company upon such
conversion or exchange), plus (4) in the case of the disposition or repayment of
any Investment  constituting a Restricted  Payment made after the Issue Date, an
amount  equal  to  100%  of  the  net  cash  proceeds   thereof  (or  dividends,
distributions or interest payments received in cash thereon).

         The  foregoing  provisions  will not  prevent  (i) the  payment  of any
dividend or distribution  on, or redemption of, Equity  Interests within 60 days
after the date of declaration of such dividend or  distribution or the giving of
formal notice of such  redemption,  if at the date of such declaration or giving
of such  formal  notice  such  payment  or  redemption  would  comply  with  the
provisions of the Indenture; (ii) the purchase, redemption,  retirement or other
acquisition  of any Equity  Interests of the Company in exchange  for, or out of
the net cash proceeds of the substantially concurrent issue and sale (other than
to a Subsidiary of the Company) of,  Qualified  Equity Interests of the Company;
PROVIDED,  HOWEVER,  that  any  such  net  cash  proceeds  and the  value of any
Qualified  Equity Interests issued in exchange for such retired Equity Interests
are  excluded  from  clause  (c)(2)  of the  preceding  paragraph  (and were not
included  therein at any time) and are not used to redeem the Notes  pursuant to
"--Optional   Redemption"  above;  (iii)  the  purchase,   redemption  or  other
acquisition  for value of shares of capital  stock of the  Company  (other  than
Disqualified  Capital  Stock) or  options on such  shares  held by  officers  or
employees or former  officers or employees  (or their  estates or  beneficiaries
under their  estates) upon the death,  disability,  retirement or termination of
employment of such current or former officers or employees pursuant to the terms
of an employee benefit plan or any other agreement pursuant to which such shares
of capital stock or options were issued or pursuant to a severance,  buy-sell or
right of first  refusal  agreement  with  such  current  or  former  officer  or
employee;  PROVIDED,  HOWEVER,  that the aggregate cash  consideration  paid, or
distributions  made, pursuant to this clause (iii) do not in any one fiscal year
exceed $1 million; and (iv) Investments constituting Restricted Payments made as
a result of the  receipt  of  non-cash  consideration  from any Asset  Sale made
pursuant to and in compliance  with  "--Disposition  of Proceeds of Asset Sales"
below;  provided  however,  that in the case of each of clauses (ii),  (iii) and
(iv),  no Default or Event of Default  shall have  occurred and be continuing or
would arise therefrom.

         In determining the amount of Restricted Payments permissible under this
covenant,  amounts expended  pursuant to clauses (i) and (iv) of the immediately
preceding paragraph shall be included as Restricted Payments.  The amount of any
non-cash Restricted Payment shall be deemed to be equal to the Fair Market Value
thereof at the date of the making of such Restricted Payment.

         LIMITATION  ON  DIVIDEND  AND  OTHER  PAYMENT  RESTRICTIONS   AFFECTING
SUBSIDIARIES.  The  Company  shall  not,  and  shall  not  cause or  permit  any
Subsidiary of the Company to, directly or indirectly,  create or otherwise cause
or suffer to exist or become  effective any  encumbrance  or  restriction on the
ability of any  Subsidiary of the Company to (a) pay dividends or make any other
distributions  to the  Company  or any other  Subsidiary  of the  Company on its
Equity Interests or with respect to any other interest or  participation  in, or
measured by, its  profits,  or pay any  Indebtedness  owed to the Company or any
other Subsidiary of the Company, (b) make loans or advances to, or guarantee any
Indebtedness or other  obligations of, or make any Investment in, the Company or
any other  Subsidiary  of the Company or (c) transfer any of its  properties  or
assets to the Company or any other  Subsidiary  of the Company,  except for such
encumbrances  or  restrictions  existing under or by reason of (i) the Revolving
Credit  Facility  as in effect on the Issue  Date,  any other  agreement  of the


                                       63
<PAGE>

Company or its  Subsidiaries  outstanding  on the Issue Date as in effect on the
Issue  Date  and  any  other  agreement  of  the  Company  or  its  Subsidiaries
outstanding from time to time governing Senior  Indebtedness  provided that such
encumbrances  or  restrictions  are no more  adverse to the  Company  than those
contained in the Revolving  Credit  Facility as in effect on the Issue Date, and
any amendments,  restatements,  renewals,  replacements or refinancings thereof;
PROVIDED, HOWEVER, that any such amendment, restatement, renewal, replacement or
refinancing  is no  more  restrictive  with  respect  to  such  encumbrances  or
restrictions  than those  contained in the agreement  being  amended,  restated,
reviewed,  replaced or  refinanced;  (ii)  applicable  law; (iii) any instrument
governing Indebtedness or Equity Interests of an Acquired Person acquired by the
Company  or any  Subsidiary  of the  Company  as in  effect  at the time of such
acquisition  (except  to the  extent  such  Indebtedness  was  Incurred  by such
Acquired Person in connection  with, as a result of or in  contemplation of such
acquisition); PROVIDED, HOWEVER, that such encumbrances and restrictions are not
applicable to the Company or any Subsidiary of the Company, or the properties or
assets of the Company or any Subsidiary of the Company,  other than the Acquired
Person; (iv) customary  non-assignment  provisions in leases entered into in the
ordinary  course of business and consistent  with past  practices;  (v) Purchase
Money Indebtedness for property acquired in the ordinary course of business that
only imposes encumbrances and restrictions on the property so acquired; (vi) any
agreement for the sale or disposition  of the Equity  Interests or assets of any
Subsidiary  of the  Company;  PROVIDED,  HOWEVER,  that  such  encumbrances  and
restrictions  described  in  this  clause  (vi)  are  only  applicable  to  such
Subsidiary or assets, as applicable, and any such sale or disposition is made in
compliance  with  "Disposition  of Proceeds of Asset  Sales" below to the extent
applicable thereto; (vii) refinancing Indebtedness permitted under clause (g) of
the second paragraph of "Limitation on Indebtedness" above;  PROVIDED,  HOWEVER,
that such  encumbrances and restrictions  contained in the agreements  governing
such  Indebtedness are no more restrictive in the aggregate than those contained
in the agreements governing such Indebtedness being refinanced immediately prior
to such refinancing; or (viii) the Indenture.

         LIMITATION  ON LIENS.  The  Company  shall not,  and shall not cause or
permit any Subsidiary of the Company to, directly or indirectly, Incur any Liens
of any kind  against or upon any of their  respective  properties  or assets now
owned or hereafter acquired,  or any proceeds therefrom or any income or profits
therefrom,  to  secure  any  Indebtedness  unless  contemporaneously   therewith
effective  provision is made to secure the Notes and all other amounts due under
the Indenture, equally and ratably with such Indebtedness (or, in the event that
such Indebtedness is subordinated in right of payment to the Notes prior to such
Indebtedness)  with a Lien on the  same  properties  and  assets  securing  such
Indebtedness  for so long as such  Indebtedness is secured by such Lien,  except
for (i) Liens securing Senior Indebtedness and (ii) Permitted Liens.

         DISPOSITION  OF PROCEEDS OF ASSET  SALES.  The Company  shall not,  and
shall not  cause or  permit  any  Subsidiary  of the  Company  to,  directly  or
indirectly,  make any Asset Sale, unless (i) the Company or such Subsidiary,  as
the case may be, receives  consideration at the time of such Asset Sale at least
equal to the Fair Market Value of the assets sold or  otherwise  disposed of and
(ii) at least 85% of such consideration consists of (A) cash or Cash Equivalents
or (B) properties and capital assets that replace the properties and assets that
were the subject of such Asset Sale or in  properties  and  capital  assets that
will be used in the business of the Company and its  Subsidiaries as existing on
the Issue Date or in businesses  reasonably  related  thereto (as  determined in
good faith by the Company's Board of Directors) ("Replacement Assets"), provided
that if the property or assets subject to such Asset Sale were directly owned by
the Company such Replacement  Assets also shall be so directly owned. The amount
of any Indebtedness (other than any Subordinated Indebtedness) of the Company or
any Subsidiary of the Company that is actually assumed by the transferee in such
Asset  Sale and from  which  the  Company  and its  Subsidiaries  are  fully and
unconditionally  released shall be deemed to be cash for purposes of determining
the   percentage  of  cash   consideration   received  by  the  Company  or  its
Subsidiaries.

         The Company or such Subsidiary of the Company,  as the case may be, may
(i) apply the Net Cash  Proceeds  of any Asset  Sale  within 180 days of receipt
thereof  to  repay  Senior  Indebtedness  and  permanently  reduce  any  related
commitment, or (ii) make an Investment in Replacement Assets; PROVIDED, HOWEVER,
that such Investment occurs or the Company or a Subsidiary of the Company enters
into contractual commitments to make such Investment,  subject only to customary


                                       64
<PAGE>

conditions (other than the obtaining of financing), on or prior to the 180th day
following  the  receipt  of  such  Net  Cash  Proceeds  and  Net  Cash  Proceeds
contractually  committed are so applied within 270 days following the receipt of
such Net Cash Proceeds.

         To the  extent all or part of the Net Cash  Proceeds  of any Asset Sale
are not applied as described in clause (i) or (ii) of the immediately  preceding
paragraph  within  the  time  periods  set  forth  therein  (the  "Net  Proceeds
Utilization Date") (such Net Cash Proceeds, the "Unutilized Net Cash Proceeds"),
the Company shall, within 20 days after such Net Proceeds Utilization Date, make
an Offer to Purchase  all  outstanding  Notes up to a maximum  principal  amount
(expressed as a multiple of $1,000) of Notes equal to such  Unutilized  Net Cash
Proceeds,  at a  purchase  price in cash equal to 100% of the  principal  amount
thereof, plus accrued and unpaid interest thereon, if any, to the Purchase Date;
PROVIDED,  HOWEVER,  that the Offer to Purchase may be deferred  until there are
aggregate  Unutilized Net Cash Proceeds equal to or in excess of $5 million,  at
which time the entire amount of such Unutilized Net Cash Proceeds,  and not just
the amount in excess of $5  million,  shall be applied as  required  pursuant to
this paragraph.

         With  respect  to any  Offer  to  Purchase  effected  pursuant  to this
covenant, among the Notes, to the extent the aggregate principal amount of Notes
tendered  pursuant to such Offer to Purchase  exceeds  the  Unutilized  Net Cash
Proceeds to be applied to the repurchase thereof,  such Notes shall be purchased
pro rata based on the aggregate  principal amount of such Notes tendered by each
Holder.  To the extent the  Unutilized  Net Cash  Proceeds  exceed the aggregate
amount of Notes  tendered by the Holders of the Notes  pursuant to such Offer to
Purchase,  the Company may retain and utilize any portion of the  Unutilized Net
Cash Proceeds not required to be applied to repurchase  Notes tendered  pursuant
to such Offer for any purpose consistent with the other terms of the Indenture.

         In the event that the Company makes an Offer to Purchase the Notes, the
Company  shall  comply  with any  applicable  securities  laws and  regulations,
including any applicable requirements of Section 14(e) of, and Rule 14e-1 under,
the Exchange Act, and any violation of the provisions of the Indenture  relating
to such Offer to Purchase  occurring as a result of such compliance shall not be
deemed an Event of Default  or an event that with the  passing of time or giving
of notice, or both, would constitute an Event of Default.

         Each Holder shall be entitled to tender all or any portion of the Notes
owned  by  such  Holder  pursuant  to the  Offer  to  Purchase,  subject  to the
requirement  that any portion of a Note tendered must be tendered in an integral
multiple of $1,000 principal amount and subject to any proration among tendering
Holders as described above.

         MERGER,  SALE OF ASSETS,  ETC. The Indenture  provides that the Company
shall  not  consolidate  with or merge  with or into any  other  entity  and the
Company shall not and shall not cause or permit any Subsidiary to, sell, convey,
assign,  transfer, lease or otherwise dispose of all or substantially all of the
Company's  and  its  Subsidiaries'   properties  and  assets  (determined  on  a
consolidated  basis for the  Company  and its  Subsidiaries)  to any entity in a
single transaction or series of related transactions, unless: (i) either (x) the
Company shall be the Surviving Person or (y) the Surviving Person (if other than
the Company)  shall be a corporation  organized and validly  existing  under the
laws of the United  States of America or any State  thereof or the  District  of
Columbia,  and  shall,  in any such  case,  expressly  assume by a  supplemental
indenture,  the due and punctual  payment of the principal of, premium,  if any,
and  interest  on all the  Notes and the  performance  and  observance  of every
covenant of the Indenture and the Registration  Rights Agreement to be performed
or observed on the part of the  Company;  and (ii)  immediately  thereafter,  no
Default or Event of Default shall have occurred and be continuing.

         For purposes of the foregoing, the transfer (by lease, assignment, sale
or  otherwise,  in a single  transaction  or series of  transactions)  of all or
substantially  all the properties and assets of one or more  Subsidiaries of the
Company the Equity Interests of which  constitutes all or substantially  all the
properties  and assets of the Company  shall be deemed to be the transfer of all
or substantially all the properties and assets of the Company.


                                       65
<PAGE>

         TRANSACTIONS  WITH  AFFILIATES.  The Company  shall not,  and shall not
cause or permit any  Subsidiary  of the  Company  to,  directly  or  indirectly,
conduct  any  business  or enter  into any  transaction  (or  series of  related
transactions)  with or for the benefit of any of their respective  Affiliates or
any  officer,  director  or employee  of the  Company or any  Subsidiary  of the
Company (each an "Affiliate Transaction"), unless (i) such Affiliate Transaction
is on terms which are no less  favorable to the Company or such  Subsidiary,  as
the case may be, than would be  available in a  comparable  transaction  with an
unaffiliated  third party and (ii) if such Affiliate  Transaction  (or series of
related   Affiliate   Transactions)   involves   aggregate   payments  or  other
consideration  having a Fair Market Value in excess of $500,000,  such Affiliate
Transaction  is in writing  and a majority of the  disinterested  members of the
Board of Directors of the Company shall have approved such Affiliate Transaction
and  determined  that such  Affiliate  Transaction  complies  with the foregoing
provisions.  In addition, any Affiliate Transaction involving aggregate payments
or other consideration having a Fair Market Value in excess of $2.5 million will
also require a written opinion from an Independent Financial Advisor (filed with
the Trustee) stating that the terms of such Affiliate Transaction are fair, from
a financial point of view, to the Company or its  Subsidiaries  involved in such
Affiliate Transaction, as the case may be.

         Notwithstanding  the  foregoing,  the  restrictions  set  forth in this
covenant shall not apply to (i)  transactions  with or among the Company and any
Wholly Owned  Subsidiary  or between or among Wholly  Owned  Subsidiaries;  (ii)
reasonable fees and  compensation  paid to and indemnity  provided on behalf of,
officers, directors, employees or agents of the Company or any Subsidiary of the
Company as determined in good faith by the Company's  Board of Directors;  (iii)
any transactions undertaken pursuant to any contractual obligations in existence
on the Issue  Date (as in effect on the  Issue  Date);  and (iv) any  Restricted
Payments made in compliance with "Limitation on Restricted Payments" above.

         LIMITATION ON THE SALE OR ISSUANCE OF EQUITY INTERESTS OF SUBSIDIARIES.
The Company  shall not sell any Equity  Interest of a Subsidiary of the Company,
and shall not  cause or  permit  any  Subsidiary  of the  Company,  directly  or
indirectly, to issue or sell or have outstanding any Equity Interests, except to
the Company or a Wholly Owned  Subsidiary.  Notwithstanding  the foregoing,  the
Company is  permitted  to sell all the Equity  Interest of a  Subsidiary  of the
Company as long as the Company is in  compliance  with the terms of the covenant
described  under  "Disposition  of Proceeds of Asset Sales" and, if  applicable,
"Merger, Sale of Assets, Etc." above.

         PROVISION  OF  FINANCIAL  INFORMATION.  Whether  or not the  Company is
subject  to  Section  13(a) or  15(d)  of the  Exchange  Act,  or any  successor
provision  thereto,  the Company  shall file with the SEC (if  permitted  by SEC
practice and  applicable  law and  regulations)  the annual  reports,  quarterly
reports and other  documents  which the Company would have been required to file
with the SEC pursuant to such Section 13(a) or 15(d) or any successor  provision
thereto if the Company were so subject,  such documents to be filed with the SEC
on or prior to the respective  dates (the "Required  Filing Dates") by which the
Company would have been  required so to file such  documents if the Company were
so  subject.  The  Company  shall  also in any event (a)  within 15 days of each
Required  Filing Date (whether or not permitted or required to be filed with the
SEC) (i) transmit (or cause to be transmitted) by mail to all Holders,  as their
names and addresses  appear in the Note register,  without cost to such Holders,
and (ii) file with the Trustee, copies of the annual reports,  quarterly reports
and other  documents which the Company is required to file with the SEC pursuant
to the preceding sentence,  or, if such filing is not so permitted,  information
and  data  of a  similar  nature,  and  (b) if,  notwithstanding  the  preceding
sentence,  filing such documents by the Company with the SEC is not permitted by
SEC practice or applicable  law or  regulations,  promptly upon written  request
supply copies of such documents to any Holder.  In addition,  for so long as any
Notes  remain  outstanding  and  prior to the later of the  consummation  of the
Exchange Offer and the filing of the Initial Shelf  Registration  Statement,  if
required, the Company will furnish to the Holders and to securities analysts and
prospective  investors,  upon their  request,  the  information  required  to be
delivered  pursuant to Rule  144A(d)(4)  under the  Securities  Act, and, to any
beneficial  holder of Notes, if not obtainable from the SEC,  information of the
type that would be filed with the SEC pursuant to the foregoing provisions, upon
the request of any such Holder.

                                       66
<PAGE>

EVENTS OF DEFAULT

         The  occurrence of any of the following will be defined as an "Event of
Default"  under the Indenture:  (a) failure to pay principal of (or premium,  if
any, on) any Note when due (whether or not  prohibited by the  provisions of the
Indenture  described under  "Subordination of the Notes" above);  (b) failure to
pay any interest on any Note when due, continued for 30 days or more (whether or
not prohibited by the provisions of the Indenture described under "Subordination
of the Notes" above);  (c) default in the payment of principal of or interest on
any Note required to be purchased  pursuant to any Offer to Purchase required by
the  Indenture  when due and payable or failure to pay on the Purchase  Date the
Purchase Price for any Note validly  tendered  pursuant to any Offer to Purchase
(whether or not  prohibited by the provisions of the Indenture  described  under
"Subordination  of the Notes" above);  (d) failure to perform or comply with any
of the provisions  described  under "Certain  Covenants-Merger,  Sale of Assets,
etc." above; (e) failure to perform any other covenant, warranty or agreement of
the Company under the  Indenture or in the Notes,  continued for 30 days or more
after written notice to the Company by the Trustee or Holders of at least 25% in
aggregate  principal  amount of the outstanding  Notes;  (f) default or defaults
under the terms of one or more instruments  evidencing or securing  Indebtedness
of the Company or any of its Subsidiaries having an outstanding principal amount
of $5.0 million or more  individually  or in the aggregate  that has resulted in
the  acceleration of the payment of such  Indebtedness or failure by the Company
or any of its  Subsidiaries  to pay principal when due at the stated maturity of
any such  Indebtedness  and such default or defaults shall have continued  after
any  applicable  grace  period and shall not have been cured or waived;  (g) the
rendering of a final judgment or judgments  (not subject to appeal)  against the
Company or any of its  Subsidiaries in an amount of $5.0 million or more (net of
any amounts covered by reputable and  creditworthy  insurance  companies)  which
remains undischarged or unstayed for a period of 60 days after the date on which
the right to appeal has expired; or (h) certain events of bankruptcy, insolvency
or reorganization affecting the Company or any of its Significant Subsidiaries.

         Subject to the  provisions of the  Indenture  relating to the duties of
the  Trustee,  in case an Event of Default  shall occur and be  continuing,  the
Trustee  will be under no  obligation  to  exercise  any of its rights or powers
under the  Indenture at the request or direction of any of the Holders of Notes,
unless such  Holders  shall have  offered to the Trustee  reasonable  indemnity.
Subject to such provisions for the  indemnification of the Trustee,  the Holders
of a majority in aggregate  principal amount of the outstanding  Notes will have
the right to direct the time,  method and place of conducting any proceeding for
any remedy available to the Trustee,  or exercising any trust or power conferred
on such Trustee.

         If an Event of Default  with  respect to the Notes (other than an Event
of Default  described in clause (h) of the  preceding  paragraph)  occurs and is
continuing,  the Trustee or the Holders of at least 25% in  aggregate  principal
amount of the outstanding Notes, by notice in writing to the Company may declare
the unpaid  principal of (and premium,  if any) and accrued interest to the date
of acceleration on all the outstanding  Notes to be due and payable  immediately
and, upon any such declaration,  such principal amount (and premium, if any) and
accrued  interest,  notwithstanding  anything  contained in the Indenture or the
Notes to the contrary,  will become immediately due and payable.  If an Event or
Default  specified  in clause (h) of the  preceding  paragraph  occurs under the
Indenture,  the Notes will ipso facto become immediately due and payable without
any  declaration  or other act on the part of the  Trustee  or any Holder of the
Notes.

         Any such  declaration  with respect to the Notes may be  rescinded  and
annulled  by the  Holders of a majority  in  aggregate  principal  amount of the
outstanding Notes upon the conditions provided in the Indenture. For information
as to waiver of defaults, see "Modification and Waiver" below.

         The Indenture provides that the Trustee shall, within 30 days after the
occurrence  of any  Default  or Event  of  Default  with  respect  to the  Notes
outstanding,  give the  Holders  of the  Notes  thereof  notice  of all  uncured
Defaults or Events of Default thereunder known to it; PROVIDED,  HOWEVER,  that,
except in the case of a Default or an Event of Default in payment  with  respect
to the  Notes or a  Default  or Event of  Default  in  complying  with  "Certain
Covenants-Merger, Sale of Assets, etc." above, the Trustee shall be protected in


                                       67
<PAGE>

withholding  such notice if and so long as a committee of its trust  officers in
good faith  determines that the withholding of such notice is in the interest of
the Holders of the Notes.

         No Holder of any Note will have any right to institute  any  proceeding
with respect to the Indenture or for any remedy  thereunder,  unless such Holder
shall have previously  given to the Trustee written notice of a continuing Event
of Default  thereunder  and unless the Holders of at least 25% of the  aggregate
principal amount of the outstanding  Notes shall have made written request,  and
offered reasonable indemnity,  to the Trustee to institute such proceeding,  and
the  Trustee  shall have not have  received  from the  Holders of a majority  in
aggregate  principal amount of such outstanding  Notes a direction  inconsistent
with such request and shall have failed to institute such  proceeding  within 60
days. However, such limitations do not apply to a suit instituted by a Holder of
such a Note for enforcement of payment of the principal of and premium,  if any,
or interest on such Note on or after the respective due dates  expressed in such
Note.

         The  Company  will be  required  to furnish to the  Trustee  annually a
statement  as to the  performance  by the Company of certain of its  obligations
under the Indenture and as to any default in such performance.

NO PERSONAL LIABILITY OF DIRECTORS, OFFICERS, EMPLOYEES,  INCORPORATOR,  MANAGER
AND STOCKHOLDERS

         No director, officer, employee, incorporator, manager or stockholder of
the Company or any of its Affiliates,  as such, shall have any liability for any
obligations  of the Company  under the Notes or the  Indenture  or for any claim
based on, in respect of, or by reason of, such  obligations  or their  creation.
Each holder of Notes by accepting a Note waives and releases all such liability.
The waiver and release are part of the consideration for issuance of the Notes.

LEGAL DEFEASANCE AND COVENANT DEFEASANCE

     The  Company  may,  at its  option  and at any  time,  elect  to  have  its
obligations   discharged   with  respect  to  the   outstanding   Notes  ("Legal
Defeasance").  Such Legal  Defeasance  means that the Company shall be deemed to
have paid and discharged the entire indebtedness  represented by the outstanding
Notes,  except for (i) the rights of Holders to receive  payments  in respect of
the principal of, premium,  if any, and interest on the Notes when such payments
are due, (ii) the  Company's  obligations  with respect to the Notes  concerning
issuing temporary Notes,  registration of Notes, mutilated,  destroyed,  lost or
stolen Notes and the maintenance of an office or agency for payments,  (iii) the
rights,  powers,  trust,  duties and immunities of the Trustee and the Company's
obligations in connection therewith and (iv) the Legal Defeasance  provisions of
the  Indenture.  In  addition,  the Company  may, at its option and at any time,
elect to have the  obligations  of the Company  released with respect to certain
covenants  that are  described  in the  Indenture  ("Covenant  Defeasance")  and
thereafter any omission to comply with such  obligations  shall not constitute a
Default or an Event of Default with respect to the Notes.  In the event Covenant
Defeasance  occurs,  certain  events  (not  including  non-payment,  bankruptcy,
receivership,  reorganization  and insolvency events) described under "Events of
Default"  will no longer  constitute  an Event of  Default  with  respect to the
Notes.

         In order to exercise  either Legal  Defeasance or Covenant  Defeasance,
(i) the Company must  irrevocably  deposit with the Trustee,  in trust,  for the
benefit  of the  Holders  cash in U.S.  dollars,  non-callable  U.S.  government
obligations, or a combination thereof, in such amounts as will be sufficient, in
the opinion of a nationally  recognized firm of independent public  accountants,
to pay the  principal  of,  premium,  if any,  and  interest on the Notes on the
stated date for payment  thereof or on the  applicable  redemption  date, as the
case may be;  (ii) in the case of  Legal  Defeasance,  the  Company  shall  have
delivered to the Trustee an opinion of counsel in the United  States  reasonably
acceptable to the Trustee  confirming that (A) the Company has received from, or

                                       68
<PAGE>

there has been published by, the Internal  Revenue Service a ruling or (B) since
the date of the  Indenture,  there has been a change in the  applicable  federal
income  tax law,  in either  case to the effect  that,  and based  thereon  such
opinion of counsel shall confirm  that,  the Holders will not recognize  income,
gain or  loss  for  federal  income  tax  purposes  as a  result  of such  Legal
Defeasance and will be subject to federal income tax on the same amounts, in the
same  manner  and at the same  times as would  have been the case if such  Legal
Defeasance  had not  occurred;  (iii) in the case of  Covenant  Defeasance,  the
Company shall have  delivered to the Trustee an opinion of counsel in the United
States reasonably acceptable to the Trustee confirming that the Holders will not
recognize  income,  gain or loss for federal  income tax purposes as a result of
such Covenant  Defeasance  and will be subject to federal income tax on the same
amounts, in the same manner and at the same times as would have been the case if
such Covenant  Defeasance had not occurred;  (iv) no Default or Event of Default
shall have  occurred and be continuing on the date of such deposit or insofar as
Events of Default from  bankruptcy or insolvency  events are  concerned,  at any
time in the period  ending on the 91st day after the date of  deposit;  (v) such
Legal  Defeasance  or  Covenant  Defeasance  shall  not  result  in a breach  or
violation of, or constitute a default under the Indenture or any other  material
agreement or  instrument  to which the Company or any of its  Subsidiaries  is a
party or by which the  Company  or any of its  Subsidiaries  is bound;  (vi) the
Company  shall have  delivered to the Trustee an officers'  certificate  stating
that the deposit was not made by the Company with the intent of  preferring  the
Holders over any other creditors of the Company or with the intent of defeating,
hindering,  delaying or defrauding any other creditors of the Company or others;
(vii) the Company shall have  delivered to the Trustee an officers'  certificate
and an opinion of counsel,  each stating that all conditions  precedent provided
for or relating to the Legal  Defeasance  or the Covenant  Defeasance  have been
complied with; (viii) the Company shall have delivered to the Trustee an opinion
of  counsel to the  effect  that (A) the trust  funds will not be subject to any
rights of holders of Senior Indebtedness,  including,  without limitation, those
arising under the Indenture  and (B) assuming no  intervening  bankruptcy of the
Company  between the date of deposit and the 91st day  following the date of the
deposit  and that no Holder is an  insider  of the  Company,  after the 91st day
following  the date of the  deposit,  the trust funds will not be subject to the
effect of any applicable bankruptcy, insolvency,  reorganization or similar laws
affecting  creditors'  rights  generally;   and  (ix)  certain  other  customary
conditions precedent are satisfied.  Notwithstanding the foregoing,  the opinion
of counsel  required by clause (ii) above need not be delivered if all Notes not
theretofore  delivered to the Trustee for  cancellation  (x) have become due and
payable, (y) will become due and payable on the maturity date within one year or
(z)  are  to be  called  for  redemption  within  one  year  under  arrangements
satisfactory  to the  Trustee  for the  giving of notice  of  redemption  by the
Trustee in the name, and at the expense, of the Company.

GOVERNING LAW

         The  Indenture  and the Notes will be governed by the laws of the State
of New York without regard to principles of conflicts of laws.

MODIFICATION AND WAIVER

         Modifications  and  amendments  of the  Indenture  may be  made  by the
Company  and the  Trustee  with the  consent of the  Holders  of a  majority  in
aggregate principal amount of the outstanding Notes (including consents obtained
in connection  with a tender offer or exchange  offer for the Notes);  PROVIDED,
HOWEVER,  that no such  modification or amendment to the Indenture may,  without
the consent of the Holder of each Note affected thereby, (a) change the maturity
of the principal of or any installment of interest on any such Note or alter the
optional  redemption or repurchase  provisions of any such Note or the Indenture
in a manner adverse to the Holders of the Notes; (b) reduce the principal amount
of (or the premium of) any such Note;  (c) reduce the rate of or extend the time
for payment of  interest  on any such Note;  (d) change the place or currency of
payment of principal  of (or  premium) or interest on any such Note;  (e) modify
any provisions of the Indenture  relating to the waiver of past defaults  (other
than to add sections of the Indenture or the Notes subject thereto) or the right


                                       69
<PAGE>

of the Holders of Notes to institute suit for the  enforcement of any payment on
or with respect to any such Note or the modification and amendment provisions of
the  Indenture and the Notes (other than to add sections of the Indenture or the
Notes which may not be modified,  amended,  supplemented  or waived  without the
consent of each Holder  affected);  (f) reduce the  percentage  of the principal
amount of outstanding  Notes  necessary for amendment to or waiver of compliance
with any provision of the Indenture or the Notes or for waiver of any Default in
respect  thereof;  (g) waive a default in the payment of principal of,  interest
on, or  redemption  payment with respect to, the Notes  (except a rescission  of
acceleration  of the Notes by the Holders  thereof as provided in the  Indenture
and a waiver of the payment default that resulted from such  acceleration);  (h)
modify the ranking or priority  of any Note or modify the  definition  of Senior
Indebtedness or amend or modify the subordination provisions of the Indenture in
any manner adverse to the Holders of the Notes;  or (i) modify the provisions of
any covenant (or the related definitions) in the Indenture requiring the Company
to make an Offer to  Purchase in a manner  materially  adverse to the Holders of
Notes affected thereby otherwise than in accordance with the Indenture.

         The  Holders  of a  majority  in  aggregate  principal  amount  of  the
outstanding  Notes, on behalf of all Holders of Notes,  may waive  compliance by
the Company with certain  restrictive  provisions of the  Indenture.  Subject to
certain rights of the Trustee,  as provided in the  Indenture,  the Holders of a
majority in aggregate  principal  amount of the Notes, on behalf of all Holders,
may waive  any past  default  under the  Indenture  (including  any such  waiver
obtained in  connection  with a tender  offer or exchange  offer for the Notes),
except a default in the payment of  principal,  premium or interest or a default
arising  from  failure to purchase  any Notes  tendered  pursuant to an Offer to
Purchase, or a default in respect of a provision that under the Indenture cannot
be  modified  or amended  without the consent of the Holder of each Note that is
affected.

THE TRUSTEE

         Except during the  continuance  of a Default,  the Trustee will perform
only such  duties as are  specifically  set forth in the  Indenture.  During the
existence of a Default,  the Trustee will exercise such rights and powers vested
in it under  the  Indenture  and use the same  degree  of care and  skill in its
exercise as a prudent  person  would  exercise  under the  circumstances  in the
conduct of such person's own affairs.

         The Indenture and provisions of the Trust Indenture Act incorporated by
reference  therein contain  limitations on the rights of the Trustee,  should it
become a creditor of the Company or any other obligor upon the Notes,  to obtain
payment of claims in certain cases or to realize on certain property received by
it in  respect  of any such  claim as  security  or  otherwise.  The  Trustee is
permitted  to engage in other  transactions  with the Company or an Affiliate of
the Company; PROVIDED, HOWEVER, that if it acquires any conflicting interest (as
defined in the Indenture or in the Trust  Indenture Act), it must eliminate such
conflict or resign.

CERTAIN DEFINITIONS

         Set forth  below  are  certain  defined  terms  used in the  Indenture.
Reference is made to the Indenture for a full  definition of all such terms,  as
well as any other  capitalized  terms  used  herein for which no  definition  is
provided.

         "ACQUIRED  INDEBTEDNESS"  means Indebtedness of a Person (a) assumed in
connection with an Acquisition from such Person or (b) existing at the time such
Person becomes a Subsidiary of the Company or is merged or consolidated  with or
into the Company or any Subsidiary of the Company.

         "ACQUIRED  PERSON"  means,  with respect to any specified  Person,  any
other Person which merges with or into or becomes a Subsidiary of such specified
Person.

         "ACQUISITION" means (i) any capital contribution (by means of transfers
of cash or other property to others or payments for property or services for the
account or use of others,  or otherwise) by the Company or any Subsidiary of the


                                       70
<PAGE>

Company to any other Person,  or any acquisition or purchase of Equity Interests
of any other Person by the Company or any  Subsidiary of the Company,  in either
case  pursuant to which such Person shall become a Subsidiary  of the Company or
shall be  consolidated  with or merged into the Company or any Subsidiary of the
Company or (ii) any  acquisition by the Company or any Subsidiary of the Company
of the assets of any Person which constitute  substantially  all of an operating
unit or line of  business of such  Person or which is  otherwise  outside of the
ordinary course of business.

         "AFFILIATE" of any specified  Person means any other Person directly or
indirectly  controlling  or  controlled  by or under  direct or indirect  common
control with such specified Person.  For purposes of this definition,  "control"
(including,  with correlative meanings, the terms "controlling," "controlled by"
and "under common control with"), as used with respect to any Person, shall mean
the  possession,  directly  or  indirectly,  of the power to direct or cause the
direction  of the  management  or policies of such Person,  whether  through the
ownership of voting securities, by agreement or otherwise.

         "ASSET SALE" means any direct or indirect sale,  conveyance,  transfer,
lease (that has the effect of a disposition)  or other  disposition  (including,
without limitation, any merger,  consolidation or sale-leaseback transaction) to
any Person other than the  Company,  in one  transaction  or a series of related
transactions, of (i) any Equity Interest of any Subsidiary of the Company (other
than directors'  qualifying  shares,  to the extent mandated by applicable law);
(ii) any assets of the Company or any Subsidiary of the Company which constitute
substantially all of an operating unit or line of business of the Company or any
Subsidiary of the Company;  or (iii) any other  property or asset of the Company
or any  Subsidiary  of the Company  outside of the  ordinary  course of business
(including  the receipt of proceeds  paid on account of the loss of or damage to
any  property  or asset  and  awards  of  compensation  for any  asset  taken by
condemnation,  eminent domain or similar proceedings).  For the purposes of this
definition,  the  term  "Asset  Sale"  shall  not  include  (a) any  transaction
consummated in compliance with "Certain Covenants--Merger, Sale of Assets, etc."
above   and   the   creation   of  any   Lien   not   prohibited   by   "Certain
Covenants--Limitation  on Liens" above;  (b) sales of property or equipment that
has become worn out,  obsolete  or damaged or  otherwise  unsuitable  for use in
connection with the business of the Company or any Subsidiary of the Company, as
the case may be; and (c) any transaction consummated in compliance with "Certain
Covenants--Limitation  on Restricted  Payments"  above. In addition,  solely for
purposes of "Certain  Covenants--Disposition  of Proceeds of Asset Sales" above,
any sale, conveyance,  transfer, lease or other disposition of (i) the Company's
cosmetic  pencil  business  or  (ii)  any  property  or  asset,  whether  in one
transaction or a series of related  transactions,  involving  assets with a Fair
Market Value not in excess of $100,000 in any fiscal  year,  shall be deemed not
to be an Asset Sale.

         "ATTRIBUTABLE  INDEBTEDNESS"  in  respect  of  a  Sale  and  Lease-Back
Transaction  means,  as  at  the  time  of  determination,   the  present  value
(discounted  according to GAAP at the cost of indebtedness implied in the lease)
of the total  obligations of the lessee for rental payments during the remaining
term of the lease  included in such Sale and Lease-Back  Transaction  (including
any period for which such lease has been extended).

         "BOARD  RESOLUTION"  means,  with respect to any Person, a duly adopted
resolution of the Board of Directors of such Person.

         "CAPITAL LEASE OBLIGATION" means, at the time any determination thereof
is to be made,  the amount of the  liability in respect of a capital  lease that
would at such time be so required  to be  capitalized  on the  balance  sheet in
accordance with GAAP.

         "CASH  EQUIVALENTS"  means: (a) U.S. dollars;  (b) securities issued or
directly and fully guaranteed or insured by the U.S. government or any agency or
instrumentality  thereof having  maturities of not more than six months from the
date of  acquisition;  (c)  certificates of deposit and eurodollar time deposits
with  maturities  of six months or less from the date of  acquisition,  bankers'
acceptances  with  maturities  not  exceeding  six  months  and  overnight  bank
deposits,  in each case with any  domestic  commercial  bank having  capital and


                                       71
<PAGE>

surplus in excess of $500 million; (d) repurchase obligations with a term of not
more than seven days for underlying securities of the types described in clauses
(b) and (c)  above  entered  into with any  financial  institution  meeting  the
qualifications  specified in clause (c) above;  (e) commercial  paper rated P-1,
A-1 or the equivalent thereof by Moody's Investors  Service,  Inc. or Standard &
Poor's  Corporation,  respectively,  and in each case maturing within six months
after  the date of  acquisition;  and (f) in the case of any  Subsidiary  of the
Company  whose  jurisdiction  of  incorporation  is not the United States or any
state  thereof  or  the  District  of  Columbia,   Investments:  (i)  in  direct
obligations  of the  sovereign  nation  (or any  agency  thereof)  in which such
foreign  Subsidiary is organized and is  conducting  business or in  obligations
fully and  unconditionally  guaranteed by such  sovereign  nation (or any agency
thereof) or (ii) of the type and maturity described in clauses (a) and (b) above
of foreign  obligors,  which  Investment  or  obligors  (or the  parents of such
obligors)  have ratings  described in such  clauses or  equivalent  ratings from
comparable foreign rating agencies.

         "CHANGE OF CONTROL" means the occurrence of any of the following events
(whether or not  approved by the Board of  Directors  of the  Company):  (i) any
Person (as such term is used in Sections  13(d) and 14(d) of the  Exchange  Act,
including any group acting for the purpose of acquiring, holding or disposing of
securities within the meaning of Rule 13d-5(b)(1) under the Exchange Act), other
than one or more Permitted  Holders,  is or becomes the  "beneficial  owner" (as
defined in Rule 13d-3 and 13d-5  under the  Exchange  Act,  except that a Person
shall be deemed  to have  "beneficial  ownership"  of all  shares  that any such
Person has the right to acquire,  whether such right is exercisable  immediately
or only after the passage of time, upon the happening of an event or otherwise),
directly or  indirectly,  of more than 35% of the total voting power of the then
outstanding   Voting  Equity   Interests  of  the  Company;   (ii)  the  Company
consolidates  with, or merges with or into,  another Person (other than a Wholly
Owned  Subsidiary)  or the Company or any of its  Subsidiaries  sells,  assigns,
conveys,  transfers, leases or otherwise disposes of all or substantially all of
the assets of the Company and its  Subsidiaries  (determined  on a  consolidated
basis) to any Person  (other than the Company or any Wholly  Owned  Subsidiary),
other than any such  transaction  where  immediately  after such transaction the
Person or Persons that "beneficially owned" (as defined in Rules 13d-3 and 13d-5
under the Exchange Act, except that a Person shall be deemed to have "beneficial
ownership" of all securities that such Person has the right to acquire,  whether
such  right is  exercisable  immediately  or only  after  the  passage  of time)
immediately prior to such transaction, directly or indirectly, a majority of the
total  voting  power of the then  outstanding  Voting  Equity  Interests  of the
Company  "beneficially  own"  (as so  determined),  directly  or  indirectly,  a
majority  of the  total  voting  power of the  then  outstanding  Voting  Equity
Interests of the surviving or transferee Person;  (iii) during any period of two
consecutive  years,  individuals who at the beginning of such period constituted
the Board of Directors of the Company  (together  with any new  directors  whose
election by such Board of  Directors  or whose  nomination  for  election by the
shareholders  of the  Company  was  approved  by a  vote  of a  majority  of the
directors of the Company  then still in office who were either  directors at the
beginning  of such  period or whose  election or  nomination  for  election  was
previously  so  approved)  cease for any reason to  constitute a majority of the
Board of  Directors  of the  Company  then in  office;  or (iv) the  Company  is
liquidated or dissolved or adopts a plan of  liquidation  or  dissolution  other
than in a  transaction  which  complies  with  the  provisions  described  under
"--Merger, Sale of Assets, etc."

         "CHANGE OF CONTROL  DATE" has the  meaning  set forth  under  "Offer to
Purchase upon Change of Control" above.

         "CONSOLIDATED COVERAGE RATIO" as of any date of determination means the
ratio of (i) the aggregate  amount of  Consolidated  EBITDA for the four quarter
period of the most recent four  consecutive  fiscal quarters ending prior to the
date of such  determination  (the "Four  Quarter  Period") to (ii)  Consolidated
Interest Expense for such Four Quarter Period;  PROVIDED,  HOWEVER,  that (1) if
the Company or any Subsidiary of the Company has incurred any Indebtedness since
the beginning of such Four Quarter Period that remains  outstanding on such date
of determination or if the transaction  giving rise to the need to calculate the
Consolidated  Coverage  Ratio is an  Incurrence  of  Indebtedness,  Consolidated
EBITDA and  Consolidated  Interest Expense for such Four Quarter Period shall be
calculated  after giving effect on a pro forma basis to such  Indebtedness as if


                                       72
<PAGE>

such Indebtedness had been Incurred on the first day of such Four Quarter Period
and the discharge of any other  Indebtedness  repaid,  repurchased  or otherwise
discharged  with the proceeds of such new  Indebtedness as if such discharge had
occurred  on the  first  day of such  Four  Quarter  Period,  (2) if  since  the
beginning  of such Four  Quarter  Period the  Company or any  Subsidiary  of the
Company shall have made any Asset Sale,  the  Consolidated  EBITDA for such Four
Quarter  Period shall be reduced by an amount equal to the  Consolidated  EBITDA
(if positive)  directly  attributable to the assets that are the subject of such
Asset Sale for such Four  Quarter  Period or increased by an amount equal to the
Consolidated  EBITDA (if negative) directly  attributable  thereto for such Four
Quarter Period and  Consolidated  Interest  Expense for such Four Quarter Period
shall be  reduced  by an  amount  equal  to the  Consolidated  Interest  Expense
directly  attributable  to any  Indebtedness of the Company or any Subsidiary of
the Company  repaid,  repurchased  or otherwise  discharged  with respect to the
Company and its continuing  Subsidiaries  in connection with such Asset Sale for
such Four Quarter  Period (or, if the Equity  Interests of any Subsidiary of the
Company are sold, the Consolidated Interest Expense for such Four Quarter Period
directly  attributable to the  Indebtedness of such Subsidiary to the extent the
Company  and  its  continuing   Subsidiaries  are  no  longer  liable  for  such
Indebtedness  after such sale),  (3) if since the beginning of such Four Quarter
Period the Company or any  Subsidiary  of the  Company (by merger or  otherwise)
shall have made an  Investment  in any  Subsidiary of the Company (or any Person
that becomes a Subsidiary of the Company) or an acquisition of assets, including
any acquisition of assets  occurring in connection with a transaction  causing a
calculation to be made hereunder,  which constitutes all or substantially all of
an operating unit of a business,  Consolidated EBITDA and Consolidated  Interest
Expense for such Four Quarter Period shall be calculated  after giving pro forma
effect  thereto  (including  the  Incurrence  of any  Indebtedness)  as if  such
Investment or acquisition  occurred on the first day of such Four Quarter Period
and (4) if since the  beginning  of such Four  Quarter  Period any Person  (that
subsequently  became a Subsidiary  or was merged with or into the Company or any
Subsidiary of the Company since the beginning of such Four Quarter Period) shall
have made any Asset Sale or any  Investment or  acquisition of assets that would
have required an  adjustment  pursuant to clause (2) or (3) above if made by the
Company  or a  Subsidiary  of the  Company  during  such  Four  Quarter  Period,
Consolidated  EBITDA and  Consolidated  Interest  Expense for such Four  Quarter
Period shall be  calculated  after  giving pro forma  effect  thereto as if such
Asset Sale, Investment or acquisition of assets occurred on, with respect to any
Investment or  acquisition,  the first day of such Four Quarter Period and, with
respect to any Asset Sale,  the day prior to the first day of such Four  Quarter
Period.  For  purposes of this  definition,  whenever  pro forma effect is to be
given to an  acquisition  of assets,  the amount of income or earnings  relating
thereto and the amount of  Consolidated  Interest  Expense  associated  with any
Indebtedness Incurred in connection therewith,  the pro forma calculations shall
be determined in accordance  with  Regulation S-X under the Securities Act as in
effect on the date of such  calculation.  If any  Indebtedness  bears a floating
rate of interest and is being given pro forma  effect,  the interest  expense on
such  Indebtedness  shall be  calculated as if the rate in effect on the date of
determination  had been the  applicable  rate for the entire period (taking into
account any agreement  under which  Interest  Rate  Protection  Obligations  are
outstanding  applicable to such  Indebtedness if such agreement under which such
Interest Rate Protection  Obligations are outstanding has a remaining term as at
the date of determination in excess of 12 months);  PROVIDED,  HOWEVER, that the
Consolidated  Interest  Expense of the Company  attributable  to interest on any
Indebtedness  Incurred under a revolving credit facility computed on a pro forma
basis  shall  be  computed   based  upon  the  average  daily  balance  of  such
Indebtedness during the Four Quarter Period.

         "CONSOLIDATED  EBITDA"  means,  for any period,  the  Consolidated  Net
Income for such period, plus the following to the extent deducted in calculating
such  Consolidated  Net  Income:  (i)  Consolidated  Income Tax Expense for such
period;   (ii)  Consolidated   Interest  Expense  for  such  period;  and  (iii)
Consolidated  Non-cash  Charges  for such  period  less (A) all  non-cash  items
increasing  Consolidated  Net Income for such  period and (B) all cash  payments
during  such  period  relating  to  non-cash  charges  that were  added  back in
determining Consolidated EBITDA in any prior period.

         "CONSOLIDATED  INCOME TAX EXPENSE"  means,  with respect to the Company
for any period, the provision for Federal, state, local and foreign income taxes
payable by the Company and its  Subsidiaries  for such period as determined on a
consolidated basis in accordance with GAAP.

         "CONSOLIDATED  INTEREST EXPENSE" means, with respect to the Company for
any period,  without  duplication,  the sum of (i) the  interest  expense of the


                                       73
<PAGE>

Company and its  Subsidiaries  for such period as determined  on a  consolidated
basis  in  accordance  with  GAAP,  including,   without  limitation,   (a)  any
amortization  of debt discount,  (b) the net cost under Interest Rate Protection
Obligations (including any amortization of discounts),  (c) the interest portion
of any deferred payment  obligation,  (d) all  commissions,  discounts and other
fees and charges owed with respect to letters of credit and bankers'  acceptance
financing,  (e) all capitalized interest and all accrued interest,  (f) non-cash
interest  expense and (g)  interest on  Indebtedness  of another  Person that is
guaranteed by the Company or any Subsidiary of the Company  actually paid by the
Company or any  Subsidiary  of the Company and (ii) the  interest  component  of
Capitalized  Lease  Obligations  paid,  accrued  and/or  scheduled to be paid or
accrued by the Company and its Subsidiaries  during such period as determined on
a consolidated basis in accordance with GAAP.

         "CONSOLIDATED  NET INCOME" means, for any period,  the consolidated net
income (loss) of the Company and its Subsidiaries; PROVIDED, HOWEVER, that there
shall not be included in such Consolidated Net Income: (i) any net income (loss)
of any Person if such  person is not a  Subsidiary  of the  Company,  except the
Company's  equity  in a net loss of any such  Person  for such  period  shall be
included in determining such Consolidated Net Income; (ii) any net income (loss)
of any person  acquired  by the  Company  or a  Subsidiary  of the  Company in a
pooling  of  interests  transaction  for any  period  prior  to the date of such
acquisition;  (iii)  any net  income  (but not  loss) of any  Subsidiary  of the
Company if such Subsidiary is subject to  restrictions,  directly or indirectly,
on the payment of dividends or the making of  distributions  by such Subsidiary,
directly or indirectly, to the Company to the extent of such restrictions;  (iv)
any gain or loss realized upon the sale or other disposition of any asset of the
Company  or  its  Subsidiaries   (including   pursuant  to  any   sale/leaseback
transaction)  outside of the  ordinary  course of  business  including,  without
limitation,  on  or  with  respect  to  Investments  (and  excluding  dividends,
distributions or interest thereon); (v) any extraordinary gain or loss; (vi) the
cumulative effect of a change in accounting principles after the Issue Date; and
(vii) any restoration to income of any contingency  reserve of an extraordinary,
non-recurring  or unusual  nature,  except to the extent that provision for such
reserve was made out of  Consolidated  Net Income  accrued at any time following
the Issue Date.

         "CONSOLIDATED  NON-CASH CHARGES" means, with respect to any Person, for
any period the sum of (A) depreciation,  (B) amortization and (C) other non-cash
expenses of such Person and its Subsidiaries reducing Consolidated Net Income of
such Person and its Subsidiaries  for such period,  determined on a consolidated
basis in accordance with GAAP (excluding,  for purposes of clause (C) only, such
charges which require an accrual of or a reserve for cash charges for any future
period.)

         "CURRENCY AGREEMENT" means any foreign exchange contract, currency swap
agreement  or other  similar  agreement or  arrangement  designed to protect the
Company or any  Subsidiary  of the  Company  against  fluctuations  in  currency
values.

         "DEFAULT"  means any event  that is or with the  passage of time or the
giving of notice or both would be an Event of Default.

         "DESIGNATED SENIOR INDEBTEDNESS" means (a) any Indebtedness outstanding
under the Revolving Credit Facility and (b) any other Senior Indebtedness which,
at the time of  determination,  has an aggregate  principal amount  outstanding,
together with any  commitments  to lend  additional  amounts,  of at least $25.0
million, if the instrument  governing such Senior Indebtedness  expressly states
that such Indebtedness is "Designated  Senior  Indebtedness" for purposes of the
Indenture and a Board  Resolution  setting forth such designation by the Company
has been filed with the Trustee.

         "DISPOSITION"   means,   with  respect  to  any  Person,   any  merger,
consolidation  or other business  combination  involving such Person (whether or
not such  Person is the  Surviving  Person) or the sale,  assignment,  transfer,
lease,  conveyance  or other  disposition  of all or  substantially  all of such
Person's assets.

         "DISQUALIFIED  EQUITY INTEREST" means any Equity Interest which, by its
terms (or by the terms of any security into which it is convertible or for which


                                       74
<PAGE>

it is exchangeable at the option of the holder  thereof),  or upon the happening
of any event, matures or is mandatorily  redeemable,  pursuant to a sinking fund
obligation or otherwise, or redeemable,  at the option of the holder thereof, in
whole or in part, or exchangeable  into  Indebtedness on or prior to the earlier
of the  maturity  date  of the  Notes  or the  date on  which  no  Notes  remain
outstanding.

         "EQUITY  INTEREST" in any Person  means any and all shares,  interests,
rights to purchase, warrants, options, participations or other equivalents of or
interests   in   (however   designated)   corporate   stock  or   other   equity
participations,  including partnership interests, whether general or limited, in
such Person, including any Preferred Equity Interests.

         "EXCHANGE ACT" means the  Securities  Exchange Act of 1934, as amended,
and the rules and regulations promulgated by the SEC thereunder.

         "EXPIRATION DATE" has the meaning set forth in the definition of "Offer
to Purchase" below.

         "FAIR MARKET VALUE" means,  with respect to any asset, the price (after
taking into  account any  liabilities  relating to such  assets)  which could be
negotiated  in an  arm's-length  free market  transaction,  for cash,  between a
willing  seller  and a willing  and able  buyer,  neither  of which is under any
compulsion to complete the transaction;  PROVIDED, HOWEVER, that the Fair Market
Value of any  such  asset  shall  be  determined  conclusively  by the  Board of
Directors  of the  Company  acting  in good  faith,  and shall be  evidenced  by
resolutions of the Board of Directors of the Company delivered to the Trustee.

         "FOUR  QUARTER  PERIOD" has the meaning set forth in the  definition of
"Consolidated Coverage Ratio" above.

         "GAAP"  means,  at  any  date  of  determination,   generally  accepted
accounting principles in effect in the United States which are applicable at the
date of  determination  and which are  consistently  applied for all  applicable
periods.

         "GUARANTEE" means, as applied to any obligation, (i) a guarantee (other
than by  endorsement  of negotiable  instruments  for collection in the ordinary
course of business),  direct or indirect,  in any manner,  of any part or all of
such  obligation  and (ii) an  agreement,  direct  or  indirect,  contingent  or
otherwise,  the practical effect of which is to assure in any way the payment or
performance  (or payment of damages in the event of  non-performance)  of all or
any part of such  obligation,  including,  without  limiting the foregoing,  the
payment of amounts drawn down by letters of credit.

         "HOLDERS" means the registered holders of the Notes.

         "INCUR" means,  with respect to any Indebtedness or other obligation of
any Person,  to create,  issue,  incur  (including  by  conversion,  exchange or
otherwise),  assume,  guarantee  or otherwise  become  liable in respect of such
Indebtedness or other obligation or the recording,  as required pursuant to GAAP
or otherwise,  of any such Indebtedness or other obligation on the balance sheet
of such Person (and "Incurrence," "Incurred" and "Incurring" shall have meanings
correlative to the foregoing). Indebtedness of any Acquired Person or any of its
Subsidiaries  existing at the time such Acquired  Person becomes a Subsidiary of
the  Company  (or is  merged  into  or  consolidated  with  the  Company  or any
Subsidiary of the  Company),  whether or not such  Indebtedness  was Incurred in
connection  with, as a result of, or in  contemplation  of, such Acquired Person
becoming a Subsidiary of the Company (or being merged into or consolidated  with
the Company or any  Subsidiary),  shall be deemed  Incurred at the time any such
Acquired  Person  becomes a Subsidiary or merges into or  consolidates  with the
Company or any Subsidiary.

         "INDEBTEDNESS" means (without duplication), with respect to any Person,
whether recourse is to all or a portion of the assets of such Person and whether
or not contingent,  (a) every obligation of such Person for money borrowed;  (b)


                                       75
<PAGE>

every obligation of such Person evidenced by bonds,  debentures,  notes or other
similar  instruments,  including  obligations  incurred in  connection  with the
acquisition  of  property,   assets  or  businesses;   (c)  every  reimbursement
obligation  of  such  Person  with  respect  to  letters  of  credit,   bankers'
acceptances  or similar  facilities  issued for the account of such Person;  (d)
every obligation of such Person issued or assumed as the deferred purchase price
of property or services (but excluding  trade accounts  payable  incurred in the
ordinary course of business and payable in accordance  with industry  practices,
or other accrued  liabilities  arising in the ordinary course of business);  (e)
every Capital Lease  Obligation of such Person;  (f) every net obligation  under
Interest  Rate  Protection   Obligations  or  similar   agreements  or  Currency
Agreements of such Person; (g) Attributable  Indebtedness;  (h) every obligation
of the type  referred to in clauses  (a)  through (g) of another  Person and all
dividends of another  Person the payment of which,  in either case,  such Person
has  guaranteed or is  responsible  or liable for,  directly or  indirectly,  as
obligor,  guarantor  or  otherwise;  and (i) any  and all  deferrals,  renewals,
extensions and refundings of, or amendments,  modifications  or supplements  to,
any liability of the kind described in any of the preceding  clauses (a) through
(h) above. Indebtedness (i) shall not be calculated taking into account any cash
and cash equivalents held by such Person;  (ii) shall not include obligations of
any  Person  (x)  arising  from  the  honoring  by a  bank  or  other  financial
institution of a check, draft or similar instrument  inadvertently drawn against
insufficient  funds in the  ordinary  course  of  business,  provided  that such
obligations are extinguished  within two Business Days of their incurrence,  (y)
resulting from the  endorsement of negotiable  instruments for collection in the
ordinary course of business and consistent with past business  practices and (z)
under stand-by  letters of credit to the extent  collateralized  by cash or Cash
Equivalents;  (iii) which provides that an amount less than the principal amount
thereof  shall be due upon any  declaration  of  acceleration  thereof  shall be
deemed to be Incurred or  outstanding  in an amount equal to the accreted  value
thereof at the date of  determination;  and (iv) shall not  include  obligations
under performance bonds, performance guarantees,  surety bonds and appeal bonds,
letters of credit or similar  obligations,  incurred in the  ordinary  course of
business.

         "INDEPENDENT   FINANCIAL   ADVISOR"   means  a  nationally   recognized
accounting, appraisal, investment banking firm or consultant (i) which does not,
and whose directors,  officers and employees or Affiliates do not, have a direct
or indirect financial interest in the Company and (ii) which, in the judgment of
the Board of Directors of the Company, is otherwise independent and qualified to
perform the task for which it is to be engaged.

         "INSOLVENCY  OR  LIQUIDATION  PROCEEDING"  means,  with  respect to any
Person,  any  liquidation,  dissolution  or  winding up of such  Person,  or any
bankruptcy, reorganization,  insolvency, receivership or similar proceeding with
respect to such Person, whether voluntary or involuntary.

         "INTEREST"  means,  with  respect  to the  Notes,  the sum of any  cash
interest and any  Liquidated  Damages (as defined  under  "Registration  Rights"
below) on the Notes.

         "INTEREST  RATE  PROTECTION  OBLIGATIONS"  means,  with  respect to any
Person,  the Obligations of such Person under (i) interest rate swap agreements,
interest rate cap agreements and interest rate collar agreements, and (ii) other
agreements or arrangements  designed to protect such Person against fluctuations
in interest rates.

         "INVESTMENT"  means, with respect to any Person, any direct or indirect
loan, advance, guarantee or other extension of credit or capital contribution to
(by means of transfers of cash or other property or assets to others or payments
for property or services  for the account or use of others,  or  otherwise),  or
purchase or  acquisition  of capital stock,  bonds,  notes,  debentures or other
securities  or  evidences  of  Indebtedness  issued  by, any other  Person.  For
purposes of the "Limitation on Restricted  Payments"  covenant above, the amount
of any Investment shall be the original cost of such  Investment,  plus the cost
of all additions  thereto,  but without any other  adjustments  for increases or
decreases in value, or write-ups, write-downs or write-offs with respect to such
Investment;  reduced by the payment of dividends or  distributions in connection
with  such  Investment  or  any  other  amounts  received  in  respect  of  such
Investment;   PROVIDED,   HOWEVER,   that  no  such   payment  of  dividends  or
distributions  or receipt of any such other  amounts  shall reduce the amount of
any Investment if such payment of dividends or  distributions  or receipt of any
such amounts would be included in  Consolidated  Net Income.  In determining the

                                       76
<PAGE>

amount of any  Investment  involving a transfer  of any  property or asset other
than cash, such property shall be valued at its fair market value at the time of
such  transfer,  as  determined  in good  faith by the  Board of  Directors  (or
comparable body) of the Person making such transfer.

         "ISSUE DATE" means the original issue date of the Notes.

         "LIEN"   means  any  lien,   mortgage,   charge,   security   interest,
hypothecation, assignment for security or encumbrance of any kind (including any
conditional sale or capital lease or other title retention agreement,  any lease
in the nature thereof, and any agreement to give any security interest).

         "MATURITY  DATE" means the date,  which is set forth on the face of the
Notes, on which the Notes will mature.

         "NET CASH PROCEEDS" means the aggregate proceeds in the form of cash or
Cash  Equivalents  received by the Company or any  Subsidiary  of the Company in
respect of any Asset Sale,  including all cash or Cash Equivalents received upon
any sale, liquidation or other exchange of proceeds of Asset Sales received in a
form other than cash or Cash  Equivalents,  net of (a) the direct costs relating
to such  Asset  Sale  (including,  without  limitation,  legal,  accounting  and
investment  banking fees, and sales  commissions)  and any  relocation  expenses
incurred  as a result  thereof;  (b) taxes paid or  payable as a result  thereof
(after taking into account any  available tax credits or deductions  and any tax
sharing  arrangements);  (c) amounts  required to be applied to the repayment of
Indebtedness  secured by a Lien on the asset or assets  that were the subject of
such Asset Sale; (d) amounts deemed, in good faith,  appropriate by the Board of
Directors of the Company to be provided as a reserve,  in accordance  with GAAP,
against any  liabilities  associated  with such assets  which are the subject of
such   Asset   Sale;   including,   without   limitation,   pension   and  other
post-employment  benefit  liabilities,   liabilities  related  to  environmental
matters and liabilities under any  indemnification  obligations  associated with
such Asset Sale, all as reflected in an officers'  certificate  delivered to the
Trustee  (provided  that the  amount  of any such  reserves  shall be  deemed to
constitute  Net Cash Proceeds at the time such reserves shall have been reversed
or are not otherwise required to be retained as a reserve); and (e) with respect
to Asset Sales by Subsidiaries,  the portion of such cash payments  attributable
to Persons holding a minority interest in such Subsidiary.

         "NET PROCEEDS UTILIZATION DATE" has the meaning set forth in the second
paragraph  under  "Certain  Covenants--Disposition  of Proceeds of Asset  Sales"
above.

         "OBLIGATIONS"  means  any  principal,   interest  (including,   without
limitation,   Post-Petition  Interest),   penalties,   fees,   indemnifications,
reimbursement  obligations,  damages  and other  liabilities  payable  under the
documentation governing any Indebtedness.

         "OFFER"  has the  meaning  set  forth in the  definition  of  "Offer to
Purchase" below.

         "OFFER TO PURCHASE"  means a written  offer (the "Offer") sent by or on
behalf of the Company by first-class  mail,  postage prepaid,  to each holder at
his address  appearing  in the  register  for the Notes on the date of the Offer
offering to purchase up to the principal amount of Notes specified in such Offer
at the purchase  price  specified in such Offer (as  determined  pursuant to the
Indenture). Unless otherwise required by applicable law, the Offer shall specify
an expiration date (the "Expiration Date") of the Offer to Purchase, which shall
be not less than 20  Business  Days nor more than 60 days after the date of such
Offer,  and a  settlement  date (the  "Purchase  Date") for purchase of Notes to
occur no later than five Business Days after the  Expiration  Date.  The Company
shall notify the Trustee at least 15 Business Days (or such shorter period as is
acceptable  to the Trustee)  prior to the mailing of the Offer of the  Company's

                                       77
<PAGE>

obligation  to make an Offer to  Purchase,  and the Offer shall be mailed by the
Company  or, at the  Company's  request,  by the  Trustee in the name and at the
expense of the Company.  The Offer shall contain all the information required by
applicable law to be included therein.  The Offer shall also contain information
concerning the business of the Company and its Subsidiaries which the Company in
good faith  believes will enable such Holders to make an informed  decision with
respect to the Offer to Purchase  (which at a minimum  will include (i) the most
recent annual and quarterly  financial  statements and "Management's  Discussion
and Analysis of Financial Condition and Results of Operations"  contained in the
documents required to be filed with the Trustee pursuant to the Indenture (which
requirements  may be satisfied by delivery of such  documents  together with the
Offer),  (ii) a description of material  developments in the Company's  business
subsequent to the date of the latest of such financial statements referred to in
clause (i) (including a description of the events  requiring the Company to make
the Offer to Purchase),  (iii) if applicable,  appropriate  pro forma  financial
information  concerning  the Offer to  Purchase  and the  events  requiring  the
Company to make the Offer to Purchase and (iv) any other information required by
applicable law to be included therein). The Offer shall contain all instructions
and materials  necessary to enable such Holders to tender Notes  pursuant to the
Offer to Purchase.  The Offer shall also state: (1) the Section of the Indenture
pursuant to which the Offer to Purchase is being made; (2) the  Expiration  Date
and the Purchase Date;  (3) the aggregate  principal  amount of the  outstanding
Notes  offered to be purchased by the Company  pursuant to the Offer to Purchase
(including,  if less  than  100%,  the  manner  by which  such  amount  has been
determined  pursuant  to the  Section of the  Indenture  requiring  the Offer to
Purchase)  (the  "Purchase  Amount");  (4) the purchase  price to be paid by the
Company for each $1,000 aggregate principal amount of Notes accepted for payment
(as specified  pursuant to the Indenture) (the "Purchase  Price");  (5) that the
Holder may tender all or any portion of the Notes registered in the name of such
Holder and that any portion of a Note  tendered  must be tendered in an integral
multiple of $1,000 principal amount;  (6) the place or places where Notes are to
be surrendered for tender  pursuant to the Offer to Purchase;  (7) that interest
on any Note not tendered or tendered but not  purchased by the Company  pursuant
to the Offer to Purchase will continue to accrue;  (8) that on the Purchase Date
the Purchase Price will become due and payable upon each Note being accepted for
payment  pursuant to the Offer to Purchase and that interest thereon shall cease
to accrue on and after the  Purchase  Date;  (9) that each  Holder  electing  to
tender all or any portion of a Note  pursuant  to the Offer to Purchase  will be
required to  surrender  such Note at the place or places  specified in the Offer
prior to the close of business on the Expiration  Date (such Note being,  if the
Company or the  Trustee so  requires,  duly  endorsed  by, or  accompanied  by a
written  instrument  of  transfer  in form  satisfactory  to the Company and the
Trustee duly executed by, the Holder thereof or his attorney duly  authorized in
writing);  (10) that  Holders will be entitled to withdraw all or any portion of
Notes tendered if the Company (or its Paying Agent) receives, not later than the
close of business on the fifth Business Day next preceding the Expiration  Date,
a telegram,  telex,  facsimile  transmission or letter setting forth the name of
the  Holder,  the  principal  amount  of  the  Note  the  Holder  tendered,  the
certificate  number of the Note the Holder  tendered  and a statement  that such
Holder is withdrawing all or a portion of his tender;  (11) that (a) if Notes in
an aggregate principal amount less than or equal to the Purchase Amount are duly
tendered and not withdrawn pursuant to the Offer to Purchase,  the Company shall
purchase  all such Notes and (b) if Notes in an  aggregate  principal  amount in
excess of the Purchase  Amount are tendered  and not  withdrawn  pursuant to the
Offer to  Purchase,  the  Company  shall  purchase  Notes  having  an  aggregate
principal  amount  equal to the  Purchase  Amount on a pro rata basis (with such
adjustments as may be deemed  appropriate so that only Notes in denominations of
$1,000 principal amount or integral  multiples thereof shall be purchased);  and
(12) that in the case of any Holder  whose Note is purchased  only in part,  the
Company  shall  execute and the Trustee  shall  authenticate  and deliver to the
Holder  of such  Note  without  service  charge,  a new  Note or  Notes,  of any
authorized  denomination as requested by such Holder, in an aggregate  principal
amount  equal to and in  exchange  for the  unpurchased  portion  of the Note so
tendered.

         An Offer to Purchase  shall be governed by and  effected in  accordance
with the provisions above pertaining to any Offer.

         "OPINION OF COUNSEL" means a written  opinion from legal counsel who is
reasonably  acceptable  to the  Trustee.  The  counsel  may be an employee of or
counsel to the Company or the Trustee.

         "PERMITTED  HOLDER" means Scott Rudolph and Arthur  Rudolph and members
of either of their  immediate  families and trusts of which such persons are the
beneficiaries.


                                       78
<PAGE>

         "PERMITTED  INDEBTEDNESS"  has the  meaning  set  forth  in the  second
paragraph of "Certain Covenants-Limitation on Indebtedness" above.

         "PERMITTED INVESTMENTS" means (a) Cash Equivalents;  (b) Investments in
prepaid expenses,  negotiable instruments held for collection and lease, utility
and workers' compensation,  performance and other similar deposits; (c) Interest
Rate Protection Obligations and Currency Agreements; (d) Investments received in
connection with the bankruptcy or  reorganization of suppliers and customers and
in settlement of delinquent  obligations of, and other disputes with,  customers
and  suppliers,  in each case  arising in the ordinary  course of business;  (e)
Investments in the Company and direct or indirect loans, advances, guarantees or
other extensions of credit in the ordinary course of business to or on behalf of
a Subsidiary of the Company and cash  Investments  in a Person that, as a result
of or in connection with such Investment, is merged with or into or consolidated
with the  Company or a Wholly  Owned  Subsidiary;  (f)  Investments  paid for in
Common Stock of the Company;  and (g) loans or advances to officers or employees
of the Company and its  Subsidiaries in the ordinary course of business for bona
fide business purposes of the Company and its Subsidiaries (including travel and
moving  expenses)  not in excess of $1 million in the  aggregate at any one time
outstanding.

         "PERMITTED  JUNIOR  SECURITIES"  means any securities of the Company or
any other Person that are (i) equity  securities  without  special  covenants or
(ii) debt  securities  expressly  subordinated in right of payment to all Senior
Indebtedness  that may at the time be  outstanding,  to  substantially  the same
extent as, or to a greater extent than, the Notes are  subordinated  as provided
in the Indenture,  in any event pursuant to a court order so providing and as to
which (a) the rate of interest on such securities shall not exceed the effective
rate of interest on the Notes on the date of the Indenture,  (b) such securities
shall not be entitled to the benefits of covenants or defaults  materially  more
beneficial to the holders of such  securities  than those in effect with respect
to the  Notes on the date of the  Indenture  and (c) such  securities  shall not
provide  for  amortization  (including  sinking  fund and  mandatory  prepayment
provisions)  commencing  prior  to the  date  six  months  following  the  final
scheduled  maturity date of the Senior  Indebtedness (as modified by the plan of
reorganization of readjustment pursuant to which such securities are issued).

         "PERMITTED  LIENS" means (a) Liens on property of a Person  existing at
the time such  Person is merged  into or  consolidated  with the  Company or any
Subsidiary of the Company; PROVIDED,  HOWEVER, that such Liens were in existence
prior to the contemplation of such merger or consolidation and do not secure any
property or assets of the Company or any  Subsidiary  of the Company  other than
the  property  or  assets   subject  to  the  Liens  prior  to  such  merger  or
consolidation;  (b) Liens imposed by law such as carriers',  warehousemen's  and
mechanics'  Liens and other  similar  Liens  arising in the  ordinary  course of
business which secure  payment of obligations  not more than 30 days past due or
which are being  contested  in good faith and by  appropriate  proceedings;  (c)
Liens  existing  on the Issue Date and Liens in favor of the  lenders  under the
Revolving Credit Facility; (d) Liens securing only the Notes; (e) Liens in favor
of  the  Company  or any  Subsidiary  of  the  Company;  (f)  Liens  for  taxes,
assessments  or  governmental  charges or claims that are not yet  delinquent or
that are being  contested  in good  faith by  appropriate  proceedings  promptly
instituted  and diligently  concluded;  PROVIDED,  HOWEVER,  that any reserve or
other  appropriate  provision as shall be required in conformity with GAAP shall
have  been  made  therefor;  (g)  easements,   reservation  of  rights  of  way,
restrictions and other similar easements,  licenses,  restrictions on the use of
properties,  or minor  imperfections  of  title  that in the  aggregate  are not
material in amount and do not in any case materially detract from the properties
subject  thereto or interfere  with the ordinary  conduct of the business of the
Company and its  Subsidiaries;  (h) Liens  resulting from the deposit of cash or
notes in connection with contracts,  tenders or expropriation proceedings, or to
secure workers'  compensation,  surety or appeal bonds, costs of litigation when
required  by law and public  and  statutory  obligations  or  obligations  under
franchise  arrangements  entered  into in the ordinary  course of business;  (i)
Liens  securing  Indebtedness   consisting  of  Capitalized  Lease  Obligations,
Purchase Money Indebtedness,  mortgage  financings,  industrial revenue bonds or
other  monetary  obligations,  in each case  incurred  solely for the purpose of
financing  all or any  part of the  purchase  price or cost of  construction  or
installation of assets used in the business of the Company or its  Subsidiaries,
or repairs,  additions or improvements to such assets,  PROVIDED,  HOWEVER, that
(I) such Liens  secure  Indebtedness  in an amount not in excess of the original
purchase  price or the original  cost of any such assets or repair,  addition or
improvements  thereto (plus an amount equal to the reasonable  fees and expenses
in connection with the incurrence of such Indebtedness),  (II) such Liens do not
extend to any other assets of the Company or its Subsidiaries  (and, in the case


                                       79
<PAGE>

of repair,  addition or improvements to any such assets,  such Lien extends only
to the assets  (and  improvements  thereto  or  thereon)  repaired,  added to or
improved),  (III) the Incurrence of such  Indebtedness  is permitted by "Certain
Covenants-Limitation on Indebtedness" above and (IV) such Liens attach within 90
days  of  such  purchase,  construction,   installation,   repair,  addition  or
improvement;  and (j) Liens to secure any  refinancings,  renewals,  extensions,
modifications  or  replacements  (collectively,  "refinancings")  (or successive
refinancings),  in  whole  or in  part,  of any  Indebtedness  secured  by Liens
referred  to in the  clauses  above so long as such Lien does not  extend to any
other property (other than improvements thereto).

         "PERSON" means any individual, corporation, partnership, joint venture,
association,  joint-stock company,  limited liability company, limited liability
limited  partnership,  trust,  unincorporated  organization or government or any
agency or political subdivision thereof.

         "POST-PETITION INTEREST" means, with respect to any Indebtedness of any
Person,  all  interest  accrued  or  accruing  on such  Indebtedness  after  the
commencement of any Insolvency or Liquidation  Proceeding against such Person in
accordance with and at the contract rate  (including,  without  limitation,  any
rate applicable upon default) specified in the agreement or instrument creating,
evidencing  or  governing  such  Indebtedness,   whether  or  not,  pursuant  to
applicable  law or otherwise,  the claim for such interest is allowed as a claim
in such Insolvency or Liquidation Proceeding.

         "PREFERRED EQUITY INTEREST," in any Person, means an Equity Interest of
any class or classes (however  designated)  which is preferred as to the payment
of  dividends or  distributions,  or as to the  distribution  of assets upon any
voluntary or involuntary  liquidation or dissolution of such Person, over Equity
Interests of any other class in such Person.

         "PRINCIPAL"  of a debt  security  means the  principal  of the security
plus, when appropriate, the premium, if any, on the security.

         "PUBLIC  EQUITY  OFFERING"  means,  with  respect  to the  Company,  an
underwritten  public  offering  of  Qualified  Equity  Interests  of the Company
pursuant to an effective  registration  statement filed under the Securities Act
(excluding registration statements filed on Form S-8).

         "PURCHASE AMOUNT" has the meaning set forth in the definition of "Offer
to Purchase" above.

         "PURCHASE  DATE" has the meaning set forth in the  definition of "Offer
to Purchase" above.

         "PURCHASE MONEY  INDEBTEDNESS" means Indebtedness of the Company or any
Subsidiary of the Company  Incurred for the purpose of financing in the ordinary
course  of  business  all or any  part  of the  purchase  price  or the  cost of
construction  or  improvement  of any  property;  PROVIDED,  HOWEVER,  that  the
aggregate  principal amount of such  Indebtedness  does not exceed the lesser of
the Fair Market Value of such property or such purchase price or cost, including
any  refinancing  of such  Indebtedness  that does not  increase  the  aggregate
principal  amount  (or  accreted  amount,  if  less)  thereof  as of the date of
refinancing.

         "PURCHASE  PRICE" has the meaning set forth in the definition of "Offer
to Purchase" above.

         "QUALIFIED  EQUITY INTEREST" in any Person means any Equity Interest in
such Person other than any Disqualified Equity Interest.

         "REDEMPTION  DATE" has the meaning set forth in the third  paragraph of
"Optional Redemption" above.

         "REPLACEMENT  ASSETS" has the meaning set forth in the first  paragraph
under "Certain Covenants--Disposition of Proceeds of Asset Sales" above.


                                       80
<PAGE>

         "REVOLVING  CREDIT FACILITY" means the credit and guarantee  agreement,
dated as of the Issue Date, by and among the Company,  the  Subsidiaries  of the
Company  identified  on the signature  pages  thereof and any  Subsidiary of the
Company that is later added thereto,  the lenders named  therein,  and The Chase
Manhattan Bank, N.A. as Agent,  as amended,  including any deferrals,  renewals,
extensions,  replacements,  refinancings or refundings  thereof,  or amendments,
modifications  or  supplements  thereto and any  agreement  providing  therefor,
whether by or with the same or any other lender,  creditor,  group of lenders or
group of creditors,  and including related notes,  guarantee and note agreements
and other instruments and agreements executed in connection therewith.

         "SALE AND LEASE-BACK TRANSACTION" means any arrangement with any Person
providing for the leasing by the Company or any Subsidiary of the Company of any
real or tangible personal Property,  which property has been or is to be sold or
transferred by the Company or such Subsidiary to such Person in contemplation of
such leasing.

         "SEC" means the Securities and Exchange Commission.

         "SENIOR  INDEBTEDNESS"  means,  at any date, (a) all Obligations of the
Company under the Revolving  Credit  Facility;  (b) all Interest Rate Protection
Obligations  of the Company and all  Obligations  of the Company under  Currency
Agreements; (c) all Obligations of the Company under stand-by letters of credit;
and (d) all other Indebtedness of the Company, including principal,  premium, if
any,  and interest  (including  Post-Petition  Interest)  on such  Indebtedness,
unless the instrument  under which such  Indebtedness of the Company is Incurred
expressly  provides that such  Indebtedness  for money borrowed is not senior or
superior  in  right of  payment  to the  Notes,  and all  renewals,  extensions,
modifications,   amendments  or  refinancings   thereof.   Notwithstanding   the
foregoing,  Senior  Indebtedness shall not include (a) to the extent that it may
constitute  Indebtedness,  any  Obligation  for Federal,  state,  local or other
taxes; (b) any  Indebtedness  among or between the Company and any Subsidiary of
the  Company  or any  Affiliate  of the  Company  or  any  of  such  Affiliate's
Subsidiaries;  (c) to  the  extent  that  it may  constitute  Indebtedness,  any
Obligation in respect of any trade payable Incurred for the purchase of goods or
materials,  or for services  obtained,  in the ordinary course of business;  (d)
that portion of any Indebtedness that is Incurred in violation of the Indenture;
(e) Indebtedness evidenced by the Notes; (f) Indebtedness of the Company that is
expressly subordinate or junior in right of payment to any other Indebtedness of
the  Company;  (g) to  the  extent  that  it may  constitute  Indebtedness,  any
obligation  owing under leases (other than  Capitalized  Lease  Obligations)  or
management  agreements;  and (h) any  obligation  that  by  operation  of law is
subordinate to any general unsecured obligations of the Company. No Indebtedness
shall be deemed to be  subordinated  to other  Indebtedness  solely because such
other Indebtedness is secured.

         "SIGNIFICANT  SUBSIDIARY" means, at any date of determination,  (a) any
Subsidiary of the Company that,  together with its Subsidiaries (i) for the most
recent  fiscal  year  of the  Company  accounted  for  more  than  10.0%  of the
consolidated  revenues of the Company and its Subsidiaries or (ii) as of the end
of such fiscal  year,  owned more than 10.0% of the  consolidated  assets of the
Company and its  Subsidiaries,  all as set forth on the  consolidated  financial
statements  of the  Company  and the  Subsidiaries  for such  year  prepared  in
conformity  with  GAAP,  and (b)  any  Subsidiary  of the  Company  which,  when
aggregated  with all other  Subsidiaries  of the Company that are not  otherwise
Significant  Subsidiaries  and as to which any event  described in clause (h) of
"Events  of  Default"  above  has  occurred,   would  constitute  a  Significant
Subsidiary under clause (a) of this definition.

         "STATED  MATURITY"  means,  when used with  respect  to any Note or any
installment  of interest  thereon,  the date specified in such Note as the fixed
date on which the principal of such Note or such  installment of interest is due
and payable.

         "SUBORDINATED  INDEBTEDNESS"  means,  with respect to the Company,  any
Indebtedness of the Company which is expressly  subordinated in right of payment
to the Notes.


                                       81
<PAGE>

         "SUBSIDIARY"  means, with respect to any Person, (a) any corporation of
which the outstanding  Voting Equity Interests having at least a majority of the
votes  entitled  to be cast in the  election of  directors  shall at the time be
owned, directly or indirectly,  by such Person, or (b) any other Person of which
at least a majority  of Voting  Equity  Interests  are at the time,  directly or
indirectly, owned by such first named Person.

         "SURVIVING  PERSON"  means,  with respect to any Person  involved in or
that makes any  Disposition,  the Person formed by or surviving such Disposition
or the Person to which such Disposition is made.

         "UNITED  STATES  GOVERNMENT   OBLIGATIONS"  means  direct  non-callable
obligations  of the United  States of America  for the payment of which the full
faith and credit of the United States is pledged.

         "UNUTILIZED  NET CASH  PROCEEDS" has the meaning set forth in the third
paragraph  under  "Certain  Covenants--Disposition  of Proceeds of Asset  Sales"
above.

         "VOTING EQUITY  INTERESTS"  means Equity  Interests in a corporation or
other  Person  with voting  power under  ordinary  circumstances  entitling  the
holders  thereof to elect the Board of Directors or other governing body of such
corporation or Person.

         "WEIGHTED  AVERAGE  LIFE  TO  MATURITY"  means,  when  applied  to  any
Indebtedness  at any date,  the number of years obtained by dividing (a) the sum
of the products  obtained by  multiplying  (i) the amount of each then remaining
installment,  sinking fund, serial maturity or other required  scheduled payment
of principal,  including payment of final maturity,  in respect thereof, by (ii)
the number of years  (calculated  to the nearest  one-twelfth)  that will elapse
between such date and the making of such  payment,  by (b) the then  outstanding
aggregate principal amount of such Indebtedness.

         "WHOLLY OWNED  SUBSIDIARY"  means any  Subsidiary of the Company all of
the  outstanding  Voting  Equity  Interests  (other than  directors'  qualifying
shares) of which are owned, directly or indirectly, by the Company.


                                       82
<PAGE>


                          BOOK-ENTRY; DELIVERY AND FORM

         Except as described in the next paragraph,  the Notes initially will be
represented by one or more permanent  global  certificates  in definitive,  duly
registered form (the "Global Notes").  The Global Notes will be deposited on the
Issue Date with, or on behalf of, The Depository  Trust  Company,  New York, New
York ("DTC"), and registered in the name of a nominee of DTC.

         THE GLOBAL  NOTES.  The Company  expects  that  pursuant to  procedures
established  by DTC (i)  upon  the  issuance  of the  Global  Notes,  DTC or its
custodian will credit,  on its internal system, an interest in such Global Notes
to the  respective  accounts  of  persons  who have  accounts  with DTC and (ii)
ownership of beneficial  interests in the Global Notes will be shown on, and the
transfer of such ownership will be effected only through,  records maintained by
DTC or its nominee (with respect to interests of  participants)  and the records
of participants (with respect to interests of persons other than  participants).
Such  accounts  initially  will be  designated  by or on behalf  of the  Initial
Purchaser  and  ownership  of  beneficial  interests in the Global Notes will be
limited to persons who have  accounts with DTC  ("participants")  or persons who
hold interests through participants. QIBs and institutional Accredited Investors
who are not QIBs may hold their  interests in the Global Notes directly  through
DTC if they are participants in such system, or indirectly through organizations
which are participants in such system.

         So long as DTC, or its nominee,  is the  registered  owner or holder of
the Notes, DTC or such nominee,  as the case may be, will be considered the sole
owner or holder of the Notes  represented  by such Global Notes for all purposes
under the Indenture. No beneficial owner of an interest in the Global Notes will
be able to transfer that interest except in accordance with DTC's procedures, in
addition to those provided for under the Indenture with respect to the Notes.

         Payments of the  principal  of,  premium,  if any,  and interest on the
Global  Notes  will be made to DTC or its  nominee,  as the case may be,  as the
registered owner thereof.  None of the Company,  the Trustee or any Paying Agent
will have any responsibility or liability for any aspect of the records relating
to or payments made on account of beneficial  ownership  interests in the Global
Notes or for maintaining,  supervising or reviewing any records relating to such
beneficial ownership interest.

         The  Company  expects  that DTC or its  nominee,  upon  receipt  of any
payment of principal,  premium,  if any, and interest on the Global Notes,  will
credit  participants'  accounts with payments in amounts  proportionate to their
respective  beneficial  interests in the principal amount of the Global Notes as
shown on the  records of DTC or its  nominee.  The  Company  also  expects  that
payments by participants  to owners of beneficial  interests in the Global Notes
held through such  participants  will be governed by standing  instructions  and
customary practice,  as is now the case with securities held for the accounts of
customers registered in the names of nominees for such customers.  Such payments
will be the responsibility of such participants.

         Transfers between  participants in DTC will be effected in the ordinary
way through DTC's same-day funds system in accordance with DTC rules and will be
settled  in  same-day  funds.  If  a  holder  requires  physical  delivery  of a
Certificated  Security  for any  reason,  including  to sell Notes to persons in
states  that  require  physical  delivery  of  the  Notes,  or  to  pledge  such
securities,  such  holder  must  transfer  its  interest  in a  Global  Note  in
accordance  with the normal  procedures of DTC and with the procedures set forth
in the Indenture.

         DTC has advised the Company  that it will take any action  permitted to
be taken by a Holder of Notes  (including the presentation of Notes for exchange
as described  below) only at the direction of one or more  participants to whose
account the DTC  interests  in the Global Notes are credited and only in respect


                                       83
<PAGE>

of such  portion  of the  aggregate  principal  amount of Notes as to which such
participant or participants has or have given such direction.  However, if there
is an Event of Default under the  Indenture,  DTC will exchange the Global Notes
for Certificated Securities, which it will distribute to its participants.

         DTC has advised the Company as follows:  DTC is a limited purpose trust
company  organized  under  the laws of the  State of New  York,  a member of the
Federal  Reserve  System,  a  "clearing  corporation"  within the meaning of the
Uniform  Commercial  Code and a  "Clearing  Agency"  registered  pursuant to the
provisions  of  Section  17A of the  Exchange  Act.  DTC  was  created  to  hold
securities for its  participants  and facilitate the clearance and settlement of
securities  transactions  between  participants  through  electronic  book-entry
changes  in  accounts  of its  participants,  thereby  eliminating  the need for
physical movement of certificates.  Participants  include securities brokers and
dealers,  banks,  trust  companies and clearing  corporations  and certain other
organizations.  Indirect access to the DTC system is available to others such as
banks,  brokers,  dealers and trust  companies  that clear through or maintain a
custodial  relationship  with  a  participant,  either  directly  or  indirectly
("indirect participants").

         Although  DTC has  agreed  to the  foregoing  procedures  in  order  to
facilitate  transfers of interests in the Global Note among participants of DTC,
it is under no obligation to perform such procedures, and such procedures may be
discontinued  at any time.  Neither the  Company  nor the Trustee  will have any
responsibility  for  the  performance  by DTC or its  participants  or  indirect
participants  of their  respective  obligations  under the rules and  procedures
governing their operations.

         CERTIFICATED  SECURITIES.  If DTC is at any time unwilling or unable to
continue as a depositary  for the Global Note and a successor  depositary is not
appointed by the Issuer within 90 days,  Certificated  Securities will be issued
in exchange for the Global Notes.

                              PLAN OF DISTRIBUTION

         Each  broker-dealer  that receives  Exchange  Notes for its own account
pursuant  to the  Exchange  Offer  must  acknowledge  that  it  will  deliver  a
prospectus  in  connection  with  any  resale  of  such  Exchange  Notes.   This
Prospectus,  as it may be amended or supplemented from time to time, may be used
by a  broker-dealer  in connection  with resales of Exchange  Notes  received in
exchange for Original  Notes where such Original Notes were acquired as a result
of market making activities or other trading activities.  The Company has agreed
that,  for a period of 180 days  after the  Expiration  Date,  it will make this
Prospectus,  as amended or supplemented,  available to any broker-dealer for use
in connection with any such resale. In addition, until ___________,  all dealers
effecting  transactions  in the  Exchange  Notes may be  required  to  deliver a
prospectus.

         The Company  will not receive  any  proceeds  from any sale of Exchange
Notes by broker-dealers. Exchange Notes received by broker-dealers for their own
account  pursuant to the Exchange  Offer may be sold from time to time in one or
more transactions in the  over-the-counter  market, in negotiated  transactions,
through the writing of options on the Exchange  Notes or a  combination  of such
methods of resale,  at market prices prevailing at the time of resale, at prices
related to such  prevailing  market  prices or at  negotiated  prices.  Any such
resale may be made directly to  purchasers  or to or through  brokers or dealers
who may receive  compensation in the form of commissions or concessions from any
such   broker-dealer   or  the  purchasers  of  any  such  Exchange  Notes.  Any
broker-dealer  that resells  Exchange Notes that were received by it for its own
account   pursuant  to  the  Exchange  Offer  and  any  broker  or  dealer  that
participates  in a  distribution  of such Exchange  Notes may be deemed to be an
"underwriter"  within the  meaning of the  Securities  Act and any profit on any
such resale of Exchange Notes and any commission or concessions  received by any
such persons may be deemed to be underwriting  compensation under the Securities
Act.  The Letter of  Transmittal  states  that,  by  acknowledging  that it will
deliver and by delivering a prospectus,  a  broker-dealer  will not be deemed to
admit that it is an "underwriter" within the meaning of the Securities Act.


                                       84
<PAGE>

         For a period of 180 days after the  Expiration  Date,  the Company will
promptly  send  additional  copies  of  this  Prospectus  and any  amendment  or
supplement to this Prospectus to any broker-dealer  that requests such documents
in the  Letter of  Transmittal.  The  Company  has  agreed  to pay all  expenses
incident to the Exchange  Offer  (including  the expenses of one counsel for the
holders of the Original  Notes),  other than  commissions  or concessions of any
broker-dealers  and will indemnify the holders of the Original Notes  (including
any broker-dealers) against certain liabilities, including liabilities under the
Securities  Act.  The  Company  will be  indemnified  by the holders of Original
Notes, severally,  against certain liabilities,  including liabilities under the
Securities Act.

                                  LEGAL MATTERS

         The validity of the Exchange  Notes offered  hereby will be passed upon
for the Company by Kirkpatrick & Lockhart LLP, Washington, D.C.

                             INDEPENDENT ACCOUNTANTS

         The  consolidated  balance sheets as of September 30, 1996 and 1995 and
the consolidated statements of income,  stockholders' equity, and cash flows for
each of the three years in the period ended September 30, 1996 of NBTY, Inc. and
Subsidiaries  included in this  Prospectus have been included herein in reliance
on the report of Coopers & Lybrand L.L.P.,  independent accountants given on the
authority of that firm as experts in accounting and auditing.

         The  consolidated  balance  sheets as of June 30, 1997 and 1996 and the
consolidated profit and loss accounts,  statements of total recognized gains and
losses,  and cash flows for each of the three years in the period ended June 30,
1997 of Holland & Barrett  Holdings Ltd.  included in this  Prospectus have been
included  herein in reliance on the report of KPMG,  chartered  accountants  and
registered  auditors,  given  on the  authority  of  that  firm  as  experts  in
accounting and auditing.

                              AVAILABLE INFORMATION

         The Company has filed with the Commission a  Registration  Statement on
Form  S-4  (the  "Exchange  Offer  Registration  Statement,"  which  term  shall
encompass all amendments,  exhibits,  annexes and schedules thereto) pursuant to
the Securities Act, covering the Exchange Notes offered hereby.  This Prospectus
does  not  contain  all  the   information  set  forth  in  the  Exchange  Offer
Registration Statement.  For further information with respect to the Company and
the  Exchange  Offer,  reference  is made  to the  Exchange  Offer  Registration
Statement.  Statements  made  in  this  Prospectus  as to  the  contents  of any
contract,  agreement or other document referred to are not necessarily complete.
With respect to such  contract,  agreement or other document filed as an exhibit
to the Exchange Offer Registration  Statement,  reference is made to the exhibit
for a more complete  description  of the document or matter  involved,  and each
such statement shall be deemed qualified in its entirety by such reference.

         While any  Original  Notes  remain  outstanding  the Company  will make
available,  upon request,  to any holder and any prospective  purchaser of Notes
the information  required  pursuant to Rule 144A(d) (4) under the Securities Act
during any period in which the  Company is not subject to Section 13 or 15(d) of
the  Exchange  Act.  Any such  request  should  be  directed  to  Harvey  Kamil,
Secretary, NBTY, Inc., 90 Orville Drive, Bohemia, New York 11716-2510.

         The  Company  is  subject  to  the  informational  requirements  of the
Exchange Act, and in accordance therewith,  files reports,  proxy statements and
other  information  with the Commission.  Such material,  including the Exchange

                                       85
<PAGE>

Offer Registration Statement, may be inspected and copied at prescribed rates at
the public  reference  facilities  maintained  by the  Commission  at Room 1024,
Judiciary  Plaza,  450  Fifth  Street,  NW,  Washington,  DC  20549,  and at the
following  Regional  Offices of the  Commission:  Seven World Trade Center,  New
York, New York 10048; and Citicorp Center, 500 West Madison Street,  Suite 1400,
Chicago, Illinois 60661-2511.  The Commission maintains a Web site that contains
reports,  proxy  and  information  statements  and other  information  regarding
registrants that file electronically  with the Commission,  as does the Company;
the  address of such site is  http://www.sec.gov.  The  common  stock of NBTY is
listed on the Nasdaq  Stock Market under the symbol  "NBTY."  Material  filed by
NBTY may be inspected at the offices of the National  Association  of Securities
Dealers, Inc., Reports Section, 1735 K Street, N.W. Washington, D.C. 20006.

         The  Indenture  provides  that the Company will  furnish  copies of the
periodic reports required to be filed with the Commission under the Exchange Act
to the  holders of the Notes.  If the  Company  is not  subject to the  periodic
reporting and  informational  requirements  of the Exchange Act, it will, to the
extent such  filings  are  accepted  by the  Commission,  and whether or not the
Company has a class of securities  registered  under the Exchange Act, file with
the  Commission,  and provide the Trustee and the holders of the Notes within 15
days after such filings with, annual reports containing the information required
to be  contained in Form 10-K  promulgated  under the  Exchange  Act,  quarterly
reports  containing  the  information  required  to be  contained  in Form  10-Q
promulgated under the Exchange Act, and from time to time such other information
as is required to be contained in Form 8-K  promulgated  under the Exchange Act.
If filing such reports with the  Commission is not accepted by the Commission or
prohibited  by the Exchange  Act,  the Company will also provide  copies of such
reports, at its cost, to prospective purchasers of the Notes and participants in
the Exchange Offer promptly upon written request.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         The  following  documents,  which  have  been  filed  by NBTY  with the
Commission, are incorporated herein by reference:

         1. Annual  Report on Form 10-K for the fiscal year ended  September 30,
     1996.

         2.  Quarterly  Reports  on Form  10-Q  for the  fiscal  quarters  ended
     December 31, 1996, March 31, 1997 and June 30, 1997.

         3. Reports on Form 8-K,  dated  August 21,  1997,  October 17, 1997 and
     November 4, 1997.

         All documents  filed by NBTY with the  Commission  pursuant to Sections
13(a),  13(c), 14 or 15(d) of the Exchange Act after the date of this Prospectus
and prior to the  termination  of the sale of the Exchange  Notes offered hereby
shall be deemed to be  incorporated  by reference in this Prospectus and to be a
part hereof from the date of filing of such documents.  Any statement  contained
herein or in a document  incorporated  or deemed to be incorporated by reference
herein  shall be  deemed to be  modified  or  superseded  for  purposes  of this
Prospectus  to the  extent  that a  statement  contained  herein or in any other
subsequently  filed  document which also is or is deemed to be  incorporated  by
reference  herein modifies or supersedes  such statement.  Any such statement so
modified or superseded shall not be deemed, except as so modified or superseded,
to constitute a part of this Prospectus.

         NBTY will provide without charge to each person to whom this Prospectus
is delivered,  upon the written or oral request of such person, a copy of any or
all of the documents which have been or may be incorporated by reference in this
Prospectus,  other than exhibits to such  documents not  specifically  described
above. Requests for such documents should be directed to Harvey Kamil, Executive
Vice President and Secretary, at the address of NBTY.


                                       86
<PAGE>


                          INDEX TO FINANCIAL STATEMENTS

                                                                            PAGE
                                                                            ----
NBTY, INC. AND SUBSIDIARIES
Report of Independent Accountants.......................................... F-2
Consolidated Balance Sheets as of September 30, 1996 and 1995.............. F-3
Consolidated Statements of Income for the Years Ended September 30, 1996, 
     1995 and 1994......................................................... F-4
Consolidated Statements of Stockholders' Equity for the Years Ended
    September 30, 1996, 1995 and 1994...................................... F-5
Consolidated Statements of Cash Flows for the Years Ended September 30, 
     1996, 1995 and 1994................................................... F-6
Notes to Consolidated Financial Statements................................. F-8

Condensed Consolidated Balance Sheets as of June 30, 1997 (Unaudited)
    and September 30, 1996................................................. F-18
Condensed Consolidated Statements of Income (Unaudited) for the Nine Months
    Ended June 30, 1997 and 1996........................................... F-19
Consolidated Statements of Cash Flows (Unaudited) for the Nine Months Ended
    June 30, 1997 and 1996................................................. F-20
Notes to Condensed Consolidated Financial Statements....................... F-22

HOLLAND & BARRETT HOLDINGS LIMITED
    (FORMERLY HOLLAND & BARRETT RETAIL LIMITED)
    A WHOLLY-OWNED SUBSIDIARY OF GEHE AG
Independent Auditors' Report............................................... F-24
Consolidated Profit and Loss Accounts for the Years Ended June 30, 1997, 1996
    and 1995............................................................... F-25
Consolidated Statements of Total Recognized Gains and Losses for the Years
    Ended June 30, 1997, 1996 and 1995..................................... F-26
Reconciliation of Movements in Group Shareholders' Funds for the Years Ended
    June 30, 1997, 1996 and 1995........................................... F-26
Consolidated Balance Sheets at June 30, 1997 and 1996...................... F-27
Consolidated Cash Flow Statements for the Years Ended June 30, 1997, 1996 
     and 1995.............................................................. F-28
Notes to the Consolidated Financial Statements............................. F-29


                                      F-1
<PAGE>


                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of NBTY, Inc.:

We have  audited  the  consolidated  financial  statements  of  NBTY,  Inc.  and
Subsidiaries  as  listed  on  page  F-1.  These  financial  statements  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our 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 consolidated  financial position of NBTY,
Inc. and  Subsidiaries  as of September 30, 1996 and 1995, and the  consolidated
results of their  operations and their cash flows for each of the three years in
the period ended  September  30, 1996,  in conformity  with  generally  accepted
accounting principles.


                                           COOPERS & LYBRAND L.L.P.


Melville, New York
November 5, 1996



                                      F-2
<PAGE>


NBTY, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                           SEPTEMBER 30, 1996 AND 1995


<TABLE>
<CAPTION>

                                                                                  1996           1995
                                                                               ----------     ----------
<S>                                                                            <C>            <C>

                                       ASSETS
Current assets:
    Cash and cash equivalents..............................................   $  9,292,374   $ 10,378,476
    Short-term investments.................................................     11,024,624
    Accounts receivable, less allowance for doubtful accounts
        of $793,669 in 1996 and $576,579 in 1995...........................     11,625,112     12,354,545
    Inventories............................................................     38,070,071     36,972,592
    Deferred income taxes..................................................      3,155,163      1,846,875
    Prepaid catalog costs and other current assets.........................      5,682,874      6,170,243
                                                                               -----------    -----------
        Total current assets...............................................     78,850,218     67,722,731
Property, plant and equipment, net.........................................     61,731,625     48,324,576
Intangible assets, net.....................................................      3,974,573      5,813,031
Other assets...............................................................        993,785      1,668,309
                                                                               -----------    -----------
        Total assets.......................................................   $145,550,201   $123,528,647
                                                                               ===========    ===========
                        LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Current portion of long-term debt and capital lease obligations........   $    934,887   $    358,675
    Accounts payable.......................................................     10,943,228     16,411,562
    Accrued expenses.......................................................     14,704,507     10,287,989
                                                                               -----------    -----------
        Total current liabilities..........................................     26,582,622     27,058,226
                                                                               -----------    -----------
Long-term debt.............................................................     15,178,412      9,705,534
Obligations under capital leases...........................................      3,219,127      1,218,920
Deferred income taxes......................................................      2,827,198      2,161,537
Other liabilities..........................................................        792,985        768,985
                                                                               -----------    -----------
        Total liabilities..................................................     48,600,344     40,913,202
                                                                               -----------    -----------
Commitments and contingencies
Stockholders' equity:
    Common stock, $.008 par;  authorized  25,000,000  shares;  issued 20,079,676
        shares in 1996 and 19,207,676 shares in 1995 and outstanding  18,592,119
        shares in 1996 and 17,766,
        119 shares in 1995.................................................        160,638        153,662
    Capital in excess of par...............................................     56,012,910     54,151,206
    Retained earnings......................................................     44,008,465     30,656,586
                                                                               -----------    -----------
                                                                               100,182,013     84,961,454
    Less 1,487,557 and 1,441,557 treasury shares at cost, in
        1996 and 1995, respectively........................................      2,648,256      2,346,009
    Stock subscriptions receivable.........................................        583,900
                                                                               -----------    -----------
        Total stockholders' equity.........................................     96,949,857     82,615,445
                                                                               -----------    -----------
        Total liabilities and stockholders' equity.........................   $145,550,201   $123,528,647
                                                                               ===========    ===========

</TABLE>

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


                                      F-3
<PAGE>

NBTY, INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME

                  YEARS ENDED SEPTEMBER 30, 1996, 1995 AND 1994

<TABLE>
<CAPTION>


                                                 1996               1995             1994
                                              -----------       ------------     ------------
<S>                                           <C>               <C>               <C>

Net sales .................................   $ 194,403,040    $ 178,759,871    $ 156,057,056
                                              -------------    -------------    -------------
Costs and expenses:
    Cost of sales .........................      95,638,272       93,875,162       79,891,302
    Catalog printing, postage and promotion      17,634,801       19,261,733       14,786,217
    Selling, general and administrative ...      58,515,059       56,728,368       49,207,943
                                              -------------    -------------    -------------
                                                171,788,132      169,865,263      143,885,462
                                              -------------    -------------    -------------
Income from operations ....................      22,614,908        8,894,608       12,171,594
                                              -------------    -------------    -------------
Other income (expenses):
    Interest, net .........................      (1,445,036)      (1,084,331)        (913,583)
    Miscellaneous, net ....................       1,203,061          571,098        1,284,953
                                              -------------    -------------    -------------
                                                   (241,975)        (513,233)         371,370
                                              -------------    -------------    -------------
Income before income taxes ................      22,372,933        8,381,375       12,542,964
Income taxes ..............................       9,021,054        3,245,517        4,766,526
                                              -------------    -------------    -------------
          Net income ......................   $  13,351,879    $   5,135,858    $   7,776,438
                                              =============    =============    =============
Net income per share ......................   $        0.67    $        0.26    $        0.38
                                              =============    =============    =============
Weighted average common shares outstanding       19,975,678       19,974,270       20,257,325
                                              =============    =============    =============

</TABLE>







                 See notes to consolidated financial statements.

                                      F-4
<PAGE>
<TABLE>
<CAPTION>

                                                    NBTY, INC. AND SUBSIDIARIES


                                          CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                                           YEARS ENDED SEPTEMBER 30, 1996, 1995 AND 1994



                              COMMON STOCK                               TREASURY STOCK
                          -------------------                         ------------------                 STOCK
                           NUMBER OF              CAPITAL IN      RETAINED     NUMBER OF              SUBSCRIPTIONS
                            SHARES     AMOUNT    EXCESS OF PAR    EARNINGS      SHARES       AMOUNT    RECEIVABLE            TOTAL
                            -------    ------    -------------   ----------    ---------     ------    ----------           --------
<S>                         <C>        <C>       <C>             <C>            <C>        <C>         <C>    

Balance, September 30,
  1993.................... 18,717,676 $ 149,742    $52,970,926  $ 17,744,290   1,213,404  $ (862,722)                  $ 70,002,236
  Net income for year
    ended
    September 30, 1994....                                         7,776,438                                              7,776,438
  Expenses associated with
     prior year public
    offering of stock.....                            (225,000)                                                            (225,000)
  Exercise of stock
     options..............     60,000        480        29,520                                                               30,000
  Tax benefit from
    exercise of stock
    options...............                             433,200                                                              433,200
                            --------- ----------    ----------    ----------   ---------   ---------  ----------        ------------
Balance, September 30,
  1994.................... 18,777,676    150,222    53,208,646    25,520,728   1,213,404    (862,722)                    78,016,874
  Net income for year
    ended
    September 30, 1995....                                         5,135,858                                              5,135,858
  Exercise of stock
    options...............    430,000      3,440       211,560                                                              215,000
  Tax benefit from exercise
    of stock options......                             731,000                                                              731,000
  Purchase of treasury
    stock, at cost........                                                       228,153  (1,483,287)                    (1,483,287)
                            --------- ----------    ----------    ----------   ---------  ----------   ----------       ------------
Balance, September 30,
  1995.................... 19,207,676    153,662    54,151,206    30,656,586   1,441,557  (2,346,009)                    82,615,445
  Net income for year ended
    September 30, 1996....                                        13,351,879                                             13,351,879
  Exercise of stock
    options...............    872,000      6,976       587,904                                         $  (583,900)          10,980
  Tax benefit from exercise
    of stock options......                           1,273,800                                                            1,273,800
  Purchase of treasury
    stock, at cost........                                                        46,000    (302,247)                      (302,247)
                            --------- ----------    ----------    ----------   ---------   ---------   -----------      ------------

Balance, September 30,
    1996.................. 20,079,676 $  160,638   $56,012,910  $44,008,465    1,487,557  $(2,648,256) $96,949,857     $   (583,900)
                           ========== ==========   ===========  ===========    =========  ============ ===========     =============
</TABLE>

                 See notes to consolidated financial statements.

                                      F-5
<PAGE>

                                       NBTY, INC. AND SUBSIDIARIES

                                  CONSOLIDATED STATEMENTS OF CASH FLOWS

                              YEARS ENDED SEPTEMBER 30, 1996, 1995 AND 1994
<TABLE>
<CAPTION>


                                                                 1996           1995            1994
                                                               ---------      ---------       ---------
<S>                                                          <C>            <C>            <C>

Cash flows from operating activities:
  Net income................................................ $ 13,351,879   $  5,135,858    $  7,776,438
  Adjustments to reconcile net income to cash
    provided by operating activities:
    Loss on disposal/sale of property, plant and equipment..          422        374,126             519
      Depreciation and amortization.........................    5,623,277      4,840,570       4,243,985
      Provision (recovery) for allowance for doubtful accounts    217,090        (17,943)         89,968
      Deferred income taxes.................................     (642,627)       684,426       3,046,493
      Changes in assets and liabilities:
        Accounts receivable.................................    1,615,504     (2,119,589)       (454,841)
        Inventories.........................................   (2,035,883)     4,453,583     (10,770,809)
        Income tax receivable...............................                   1,300,198       3,089,929
        Prepaid catalog costs and other current assets......      487,369       (264,253)     (2,297,276)
        Other assets........................................      674,524      1,123,818      (2,465,151)
        Accounts payable....................................   (5,468,334)     3,160,180      (2,828,998)
        Accrued expenses....................................    5,690,318      2,809,518       3,226,894
        Other liabilities...................................       24,000        274,999        (353,225)
                                                               ----------     ----------      ----------
          Net cash provided by operating activities.........   19,537,539     21,755,491       2,303,926
                                                               ----------     ----------      ----------
Cash flows from investment activities:
  Purchase of property, plant and equipment.................  (15,750,517)   (11,547,570)    (11,592,662)
  Increase in intangible assets.............................      (66,691)    (1,063,953)       (253,772)
  Proceeds from sale of property, plant and equipment.......        4,270                         11,000
  Purchase of short-term investments........................  (11,024,624)
  Receipt of payments on notes from sale of direct mail
    cosmetics business......................................      741,303
  Proceeds from sale of direct mail cosmetic business.......      350,000
                                                               ----------     ----------      ----------
          Net cash used in investing activities.............  (25,746,259)   (12,611,523)    (11,835,434)
                                                               ----------     ----------      ----------
Cash flows from financing activities:
  Net (payments) borrowings under line of credit agreement..                  (5,000,000)      5,000,000
  Borrowings under long-term debt agreements................    6,000,000      2,400,000
  Principal payments under long-term debt agreements
    and capital leases......................................     (586,115)      (797,799)       (221,307)
  Purchase of treasury stock................................     (302,247)    (1,292,287)
  Proceeds from stock options exercised.....................       10,980         24,000          30,000
  Proceeds from public offering, less expenses..............                                    (225,000)
                                                               ----------     ----------      ----------
          Net cash provided by (used in) financing activities   5,122,618     (4,666,086)      4,583,693
                                                               ----------     ----------      ----------
Net (decrease) increase in cash and cash equivalents........   (1,086,102)     4,477,882      (4,947,815)
Cash and cash equivalents at beginning of year..............   10,378,476      5,900,594      10,848,409
                                                               ----------     ----------      ----------
Cash and cash equivalents at end of year.................... $  9,292,374   $ 10,378,476    $  5,900,594
                                                               ==========     ==========      ==========
Supplemental disclosure of cash flow information:
  Cash paid during the period for interest.................. $  1,454,380   $  1,085,647    $    913,145
                                                               ==========     ==========      ==========
  Cash paid during the period for income taxes.............. $  5,386,714   $  1,648,765    $  2,349,198
                                                               ==========     ==========      ==========

</TABLE>

                 See notes to consolidated financial statements.

                                      F-6
<PAGE>


SUPPLEMENTAL NON-CASH INVESTING AND FINANCING INFORMATION:

         The Company  entered into capital  leases for  machinery  and equipment
aggregating $2,635,412 during fiscal 1996 and $1,416,472 in fiscal 1995.

         During fiscal 1996,  1995 and 1994,  options were exercised with shares
of common stock issued to certain officers and directors.  Accordingly,  the tax
benefit of approximately  $1,274,000,  $731,000 and $433,000 for the years ended
September 30, 1996, 1995 and 1994, respectively,  was recorded as an increase in
capital in excess of par and a reduction in taxes currently  payable.  (See Note
11.)

         On October 9, 1995, the Company sold certain assets of its  direct-mail
cosmetics business for approximately  $2,495,000.  The Company received $350,000
in cash and non-interest bearing notes aggregating  approximately $2,145,000 for
inventory,  a customer list and other intangible  assets. The notes will be paid
over a  three-year  period  based on a  predetermined  formula  with  guaranteed
minimum payments. A final payment for the remaining  outstanding balance will be
made on September 30, 1998.













                 See notes to consolidated financial statements.



                                      F-7
<PAGE>


                           NBTY, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.       BUSINESS OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         BUSINESS OPERATIONS

         NBTY,   Inc.,   formerly   Nature's   Bounty,   Inc.  (the  "Company"),
manufactures  and distributes  vitamins,  food supplements and health and beauty
aids. The processing,  formulation,  packaging,  labeling and advertising of the
Company's  products are subject to regulation  by one or more federal  agencies,
including the Food and Drug  Administration,  the Federal Trade Commission,  the
Consumer Product Safety Commission, the United States Department of Agriculture,
the United States  Environmental  Protection Agency and the United States Postal
Service.

         PRINCIPLES OF CONSOLIDATION AND BASIS OF PRESENTATION

         The  consolidated  financial  statements  include  the  accounts of the
Company and its wholly-owned  subsidiaries.  All material  intercompany accounts
and transactions have been eliminated.

         REVENUE RECOGNITION

         The Company  recognizes  revenue upon  shipment or, with respect to its
own retail  store  operations,  upon the sale of  products.  The  Company has no
single  customer that  represents  more than 10% of annual net sales or accounts
receivable as of September 30, 1996.

         INVENTORIES

         Inventories  are  stated  at the  lower  of  cost  or  market.  Cost is
determined  on a first-in,  first-out  basis.  The cost  elements  of  inventory
include materials,  labor and overhead.  One supplier provided approximately 12%
of the Company's purchases in 1996.

         PREPAID CATALOG COSTS

         Mail order  production  and mailing  costs are  capitalized  as prepaid
catalog  costs and charged to income over the catalog  period,  which  typically
approximates three months.

         PROPERTY, PLANT AND EQUIPMENT

         Property,  plant and  equipment  are carried at cost.  Depreciation  is
provided on a straight-line basis over the estimated useful lives of the related
assets.  Expenditures which significantly improve or extend the life of an asset
are capitalized.

         Maintenance  and repairs  are charged to expense in the year  incurred.
Cost and related accumulated  depreciation for property, plant and equipment are
removed from the accounts upon sale or  disposition  and the  resulting  gain or
loss is reflected in earnings.

                                      F-8
<PAGE>

         INTANGIBLE ASSETS

         Goodwill represents the excess of purchase price over the fair value of
identifiable net assets of companies  acquired.  Goodwill and other  intangibles
are amortized on a straight-line basis over appropriate periods not exceeding 40
years.

         INCOME TAXES

         The Company  recognizes  deferred  tax  liabilities  and assets for the
expected  future  tax  consequences  of events  that have been  included  in the
financial  statements or tax returns.  Deferred tax  liabilities  and assets are
determined based on the difference between the financial statement and tax bases
of assets  and  liabilities  using  enacted  tax rates in effect for the year in
which the differences are expected to reverse.

         CASH AND CASH EQUIVALENTS

         For purposes of the statement of cash flows, the Company  considers all
highly  liquid debt  instruments  purchased  with an original  maturity of three
months or less to be cash equivalents.

         SHORT-TERM INVESTMENTS

         Short-term  interest  bearing  investments are those with maturities of
less  than one  year  but  greater  than  three  months  when  purchased.  These
investments  are  readily  convertible  to cash and are stated at market  value,
which approximates cost.  Realized gains and losses are included in other income
on a specific identification basis in the period they are realized.

         COMMON SHARES AND EARNINGS PER SHARE

         Earnings per share are based on the weighted  average  number of common
shares outstanding during the period.  Common stock equivalents are not included
in income  per share  computations  since  their  effect on the  calculation  is
immaterial.

         STOCK-BASED PLANS

         In October  1995,  the  Financial  Accounting  Standards  Board  issued
Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation,"  which establishes  financial  accounting and reporting standards
for stock based plans.  The Statement,  which becomes  effective in fiscal 1997,
requires the Company to choose  between  accounting  for  issuances of stock and
other equity  instruments to employees  based on their fair value or to continue
to use an intrinsic value based method and disclosing the pro forma effects such
accounting  would have had on the  Company's  net income and earnings per share.
The  Company  will  continue to use the  intrinsic  value  based  method,  which
generally does not result in compensation cost.

         RECLASSIFICATIONS

         Certain  reclassifications have been made to conform prior year amounts
to the current year presentation.

                                      F-9
<PAGE>

2.       SALE OF DIRECT-MAIL COSMETICS BUSINESS

         On October 9, 1995, the Company sold certain assets of its  direct-mail
cosmetics business for approximately  $2,495,000.  The Company received $350,000
in cash and non interest bearing notes aggregating  approximately $2,145,000 for
inventory,  a customer list and other intangible  assets. The notes will be paid
over a  three-year  period  based on a  predetermined  formula  with  guaranteed
minimum payments. A final payment for the remaining  outstanding balance will be
made on September 30, 1998. Revenues applicable to this marginally  unprofitable
business were $136,648,  $8,283,517 and  $13,276,045  for fiscal 1996,  1995 and
1994, respectively.

3.        INVENTORIES

                                                    SEPTEMBER 30,
                                           -------------------------------
                                           1996                      1995
                                        -----------                ----------
Raw materials.........................  $17,131,532               $15,898,215
Work-in-process.......................    1,522,803                 1,848,629
Finished goods........................   19,415,736                19,225,748
                                         ----------                ----------
                                        $38,070,071               $36,972,592
                                         ==========                ==========


4.  PROPERTY, PLANT AND EQUIPMENT

                                                      SEPTEMBER 30,
                                               ---------------------------
                                                1996                   1995
                                              ----------            ---------
Land..................................        $ 4,764,965         $ 3,064,965
Buildings and leasehold improvements..         38,087,461          31,830,638
Machinery and equipment...............         28,560,427          22,279,226
Furniture and fixtures................          8,484,103           6,065,382
Transportation equipment..............            640,982             200,982
Computer equipment....................          8,544,945           7,296,395
                                               ----------          ----------
                                               89,082,883          70,737,588
Less accumulated depreciation and 
amortization..........................         27,351,258          22,413,012
                                               ==========          ==========
                                              $61,731,625         $48,324,576

         Depreciation and amortization of property,  plant and equipment for the
years ended  September  30, 1996,  1995 and 1994 was  approximately  $4,974,000,
$4,064,000 and $3,190,000, respectively.

         Property,  plant and equipment  includes  approximately  $4,052,000 and
$1,416,000  for assets  recorded  under capital leases for fiscal 1996 and 1995,
respectively.


                                      F-10
<PAGE>


5.       INTANGIBLE ASSETS

         Intangible assets, at cost, acquired at various dates are as follows:

                                               SEPTEMBER 30,
                                         -------------------------
                                         1996              1995     AMORTIZATION
                                         ----              -----        PERIOD
Goodwill.........................   $    469,400      $    469,400       20-40
Customer lists...................      8,783,475        10,540,017        6-15
Trademark and licenses...........      1,201,205         1,134,514         2-3
Covenants not to compete.........      1,304,538         1,304,538         5-7
                                      ----------        ----------
                                      11,758,618        13,448,469
    Less accumulated amortization      7,784,045         7,635,438
                                      ----------        ----------
                                    $  3,974,573      $  5,813,031
                                      ==========        ==========

         Amortization  included in the  consolidated  statements of income under
the caption  "selling,  general and  administrative  expenses" in 1996, 1995 and
1994 was approximately $649,000, $776,000 and $1,054,000, respectively.
         Effective  October 1, 1993,  the Company  changed its  estimates of the
lives  of  certain  customer  lists.   Customer  list  amortization  lives  that
previously  averaged 6 years  were  increased  to an  average of 15 years.  This
change  was  made to  better  reflect  the  estimated  periods  during  which an
individual  will remain a customer of the Company.  The change had the effect of
reducing  amortization expense by approximately  $500,000 and increasing the net
income by $310,000 in 1994.

6.       ACCRUED EXPENSES

                                                          SEPTEMBER 30,
                                                  ----------------------------
                                                   1996                 1995
                                                    ---                 ----
Payroll and related payroll taxes......        $ 2,730,453          $ 2,166,355
Customer deposits......................          1,862,837            2,034,175
Accrued purchases......................          1,765,420            1,734,844
Income taxes payable...................          2,670,270               39,815
Other..................................          5,675,527            4,312,800
                                                ----------           ----------
                                               $14,704,507          $10,287,989
                                                ==========           ==========




                                      F-11
<PAGE>


7.       LONG-TERM DEBT

<TABLE>
<CAPTION>



                                                                                   SEPTEMBER 30,
                                                                            --------------------------
                                                                               1996               1995
                                                                               ----               ----
<S>                                                                        <C>               <C>

Mortgages:
    First mortgage, payable in monthly principal and interest
          (10.375%) installments (a)...............................        $ 7,447,859        $ 7,566,144
    First mortgage payable in monthly principal and interest
          (9.73%) installments of $25,396 (b)......................          2,257,729          2,338,432
    First mortgage, payable in monthly principal and interest
          (7.375%) installments of $55,196 (c).....................          5,926,038
                                                                            ----------          ---------
                                                                            15,631,626          9,904,576
    Less current portion...........................................            453,214            199,042
                                                                            ----------          ---------
                                                                           $15,178,412        $ 9,705,534
                                                                            ==========          =========
</TABLE>

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

(a)  In September  1990,  the Company  obtained an  $8,000,000  first  mortgage,
     collateralized  by the  underlying  building,  issued  through  the Town of
     Islip, New York Industrial Development Agency. The taxable bond, held by an
     insurance  company,  has monthly principal and interest payments of $74,821
     for ten years through 2000, with a final payment of $6,891,258 in September
     2000.

(b)  In November  1994,  the Company  purchased a building  which it  previously
     occupied  under a long-term  lease.  The  purchase  price of  approximately
     $3,090,000  was funded  with  $690,000  in cash and the  balance  through a
     15-year  mortgage  note  payable.   This  agreement  contains   restrictive
     covenants  identical  to the  covenants  noted under the  revolving  credit
     facility described below.

(c)  In April 1996,  the Company  obtained a $6,000,000  first  mortgage  with a
     fixed  interest  rate of  7.375%,  collateralized  by the  underlying  real
     estate. The mortgage has monthly principal and interest payments of $55,196
     for fifteen years through 2011.


     On April 3, 1996,  the Company  renewed a revolving  credit  agreement (the
"Agreement")  with two  banks  that  provides  for  unsecured  borrowings  up to
$15,000,000  which expires March 31, 1999. As of September 30, 1996,  there were
no borrowings under this Agreement.  Under the most restrictive covenants of the
Agreement,  the Company is required to maintain  tangible  net worth of at least
$84,000,000,  a current  ratio of at least 1.75 to 1.00 and has a limitation  on
the amount of capital expenditures.

     Required principal payments of long-term debt are as follows:

YEARS ENDED
SEPTEMBER 30,
- ----------
1997......................................................      $   453,214
1998......................................................          494,324
1999......................................................          539,266
2000......................................................        7,419,600
2001......................................................          443,875
Thereafter................................................        6,281,347
                                                                 ----------
                                                                $15,631,626
                                                                 ==========

                                      F-12
<PAGE>


8.       CAPITAL LEASE OBLIGATIONS

         The Company entered into six capital leases for machinery and equipment
aggregating  $2,635,412  during fiscal 1996 and two capital leases for machinery
and  equipment  aggregating  $1,416,472 in fiscal 1995.  The leases  provide the
Company with bargain purchase options at the end of such lease terms.

         Future minimum payments under capital lease obligations as of September
30, 1996 are as follows:

1997...........................................................    $  758,872
1998...........................................................       758,872
1999...........................................................       758,872
2000...........................................................       758,872
2001...........................................................       758,872
Thereafter.....................................................       870,186
                                                                    ---------
                                                                    4,664,546
Less, amount representing interest.............................       963,746
                                                                    ---------
Present value of minimum lease payments
(including $481,673 due within one year).......................    $3,700,800
                                                                    =========


9.       INCOME TAXES

         Provision for income taxes consists of the following:

                                        YEAR ENDED SEPTEMBER 30,
                              --------------------------------------------
                            1996                  1995                 1994
                            ----                  ----                 ----
Federal
    Current..........   $ 7,551,755           $ 2,224,935          $   856,774
    Deferred.........      (501,249)              636,516            3,156,289

State
    Current..........     2,111,926               336,156              515,893
    Deferred.........      (141,378)               47,910              237,570
                          ---------             ---------            ---------
Total provision......   $ 9,021,054           $ 3,245,517          $ 4,766,526
                          =========             =========            =========

         The following is a  reconciliation  of the income tax expense  computed
using the statutory federal income tax rate to the actual income tax expense and
its effective income tax rate.

<TABLE>
<CAPTION>



                                                              YEAR ENDED SEPTEMBER 30,
                                            ---------------------------------------------------------------
                                                 1996                  1995                   1994
                                           ------------------     ------------------   --------------------
                                                   PERCENT OF             PERCENT OF             PERCENT OF
                                                     PRETAX                 PRETAX                 PRETAX
                                         AMOUNT      INCOME      AMOUNT     INCOME     AMOUNT      INCOME

<S>                                     <C>        <C>          <C>       <C>         <C>        <C>

Income tax expense at
    statutory rate.................   $ 7,830,527     35.0%   $ 2,849,668    34.0%  $ 4,390,037    35.0%
State income taxes, net of
    federal income tax benefit.....     1,280,856      5.7%       253,483     3.0%      489,751     3.9%
Other, individually less than 5%...       (90,329)    (0.4)%      142,366     1.7%     (113,262)   (0.9)%
                                        ---------     ----      ---------    ----     ---------    ----
Actual income tax
    provision......................   $ 9,021,054     40.3%   $ 3,245,517    38.7%  $ 4,766,526    38.0%
                                        =========     ====      =========    ====     =========    ====

</TABLE>

                                      F-13
<PAGE>

      The components of deferred tax assets and liabilities are as follows:
<TABLE>
<CAPTION>

                                                                        1996               1995
                                                                        ----               ----
<S>                                                                 <C>                 <C>
Deferred tax assets:
  Current:
     Inventory capitalization.................................       $   243,000        $   178,034
     Accrued expenses and reserves not currently deductible...         2,591,137          1,049,584
     Tax credits..............................................           321,026            555,822
     Miscellaneous............................................                               63,435
                                                                       ---------          ---------
           Current deferred tax assets........................         3,155,163          1,846,875
                                                                       ---------          ---------
    Noncurrent:
       Intangibles............................................           334,820            231,701
       Reserves not currently deductible......................           200,070            342,910
                                                                       ---------          ---------
            Total noncurrent.................................            534,890            574,611
                                                                       ---------          ---------

Deferred tax liabilities:
    Property, plant and equipment.............................        (3,362,088)        (2,736,148)
                                                                       ---------          ---------
              Net deferred tax asset (liability)..............       $   327,965        $  (314,662)
                                                                       =========          =========

</TABLE>

         Available  state tax credits of $321,026 and $555,822 in 1996 and 1995,
respectively, are scheduled to expire through fiscal 2002.

10.      COMMITMENTS

     LEASES

         The Company  conducts retail  operations  under operating  leases which
expire at various dates through 2011. Some of the leases contain renewal options
and  provide  for  additional  rentals  based upon sales  plus  certain  tax and
maintenance costs.

         Future minimal rental payments under the retail location and automotive
leases that have initial or  noncancelable  lease terms in excess of one year at
September 30, 1996 are as follows:

YEAR ENDING
SEPTEMBER 30,
- ----------
1997....................................................            $ 3,319,803
1998....................................................              3,010,636
1999....................................................              2,807,311
2000....................................................              2,375,884
2001....................................................              1,660,407
Thereafter..............................................                811,796
                                                                     ----------
                                                                    $13,985,837
                                                                     ==========

         Operating  lease  rental   expense,   including  real  estate  tax  and
maintenance  costs  and  leases  on a month to month  basis,  was  approximately
$1,979,000,  $1,248,000 and  $1,200,000 for the years ended  September 30, 1996,
1995 and 1994, respectively.

                                      F-14
<PAGE>

   PURCHASE COMMITMENTS

         The  Company  was  committed  to make future  purchases  under  various
purchase   order   arrangements   with  fixed   price   provisions   aggregating
approximately   $12,923,000  and  $972,000  at  September  30,  1996  and  1995,
respectively.

   EMPLOYMENT AND CONSULTING AGREEMENT AGREEMENTS

         The Company has  employment  agreements  with two of its officers.  The
agreements,  which expire in January 2004, provide for minimum salary levels, as
adjusted for cost of living  changes,  as well as contain  provisions  regarding
severance and changes in control of the Company.  The commitment for salaries as
of September 30, 1996 was approximately $749,000 per year.

         The Company also has a two-year  consulting  agreement  with its former
chairman and current director which expires on December 31, 1996. Such agreement
required annual payments of  approximately  $300,000.  The parties are presently
negotiating a renewal of the agreement under substantially  comparable terms. In
addition, an entity owned by a relative of an officer received sales commissions
of $417,000, $510,000 and $351,000 in 1996, 1995 and 1994, respectively.

11.      STOCK OPTION PLANS

         The Board of Directors approved the issuance of 1,608,000 non-qualified
stock  options on  December  11,  1989,  exercisable  at $0.50 per share,  which
options terminated on December 10, 1994. The Board also approved the issuance of
2,220,000  non-qualified options on September 23, 1990, exercisable at $0.63 per
share, which options terminate on September 23, 2000. In addition,  on March 11,
1992, the Board of Directors  approved the issuance of an aggregate of 1,800,000
non-qualified stock options to directors and officers,  exercisable at $0.92 per
share,  and  expiring  on March  10,  2002.  The  exercise  price of each of the
aforementioned  issuances  was in  excess of the  market  price at the date such
options were granted.

         During  fiscal 1996,  options  were  exercised  with 872,000  shares of
common stock issued to certain  officers and  directors for $10,980 and interest
bearing  notes in the amount of  $583,900.  As a result of the exercise of these
options, the Company is entitled to a compensation deduction for tax purposes of
approximately  $3,145,000 which should ultimately result in a tax benefit to the
Company of approximately  $1,273,800.  Accordingly,  the Company has recorded an
increase in capital in excess of par and has adjusted  its current  liability to
recognize the effect of this tax benefit.

         During  fiscal 1995,  options  were  exercised  with 430,000  shares of
common  stock  issued to certain  officers  and  directors  for  $24,000  and an
interest bearing note in the amount of $191,000.  The promissory note, including
interest,  was paid by the surrender of 23,153 NBTY common shares to the Company
at the  prevailing  market price.  As a result of the exercise of these options,
the Company was entitled to a compensation deduction of approximately $1,827,500
which  resulted in a tax benefit of  approximately  $731,000.  Such  benefit was
recorded as an  increase  in capital in excess of par and a  reduction  to taxes
currently payable.

         During fiscal 1994, options were exercised with 60,000 shares of common
stock issued to certain  directors  for $30,000.  As a result of the exercise of
these  options,  the Company was entitled to a  compensation  deduction  for tax
purposes  of  approximately  $1,140,000  which  resulted  in a  tax  benefit  of
approximately  $433,200.  Such benefit was recorded as an increase to capital in
excess of par and a reduction to taxes currently payable.


                                      F-15
<PAGE>


     A summary of stock option activity is as follows:

<TABLE>
<CAPTION>


                                                                                COMMON        EXERCISE PRICE
                                                                                SHARES           PER SHARE
                                                                                ------          ----------
<S>                                                                           <C>             <C>
Shares under option, September 30, 1994 (fully exercisable)..........         2,825,000         $.50-$.92
          Exercised in 1995..........................................           430,000              $.50
                                                                               --------          --------
                                                                              2,395,000         $.63-$.92
Shares under option, September 30, 1995 (fully exercisable)
          Exercised in 1996..........................................           872,000         $.63-$.92
                                                                               --------          --------
Shares under option, September 30, 1996 (fully exercisable)..........         1,523,000         $.63-$.92
                                                                               ========          ========
</TABLE>


12.      EMPLOYEE BENEFIT PLANS

         The  Company  maintains  a defined  contribution  savings  plan,  which
qualifies  under Section  401(k) of the Internal  Revenue Code,  and an employee
stock   ownership   plan.  The   accompanying   financial   statements   reflect
contributions to these plans in the approximate amount of $489,000, $498,000 and
$103,000 for the years ended September 30, 1996, 1995 and 1994, respectively.

13.      LITIGATION

   L-TRYPTOPHAN

         The Company and certain  other  companies  in the  industry,  including
distributors, wholesalers and retailers (the "Indemnified Group") had been named
as  defendants  in cases  arising out of the  ingestion  of products  containing
L-tryptophan.  The Company had been named in more than 265 lawsuits,  4 of which
are still pending against the Company. The Indemnified Group has entered into an
agreement with the Company's supplier of bulk L-tryptophan, Showa Denko America,
Inc. (the "Supplier"),  under which the Supplier,  a U.S.  subsidiary of a major
Japanese  corporation,  Showa Denko K.K.,  has assumed the defense of all claims
against the Indemnified  Group and has agreed to pay the legal fees and expenses
in that  defense.  The Supplier and Showa Denko K.K. has agreed to indemnify the
Indemnified  Group against any judgments and to fund settlements  arising out of
those actions and claims.

         The Supplier has posted a  revolving,  irrevocable  letter of credit of
$20  million to be used for the  benefit of the  Indemnified  Group in the event
that the Supplier is unable or unwilling to satisfy any claims or judgments.

     While  not  all  of  these  suits  quantify  the  amount  demanded,  it can
reasonably  be assumed that the amount  required to either settle these cases or
to pay  judgments  rendered  therein  will  be paid  by the  Supplier  or by the
Company's product liability  insurance  carrier.  To date, no cases in which the
Company is a party have reached trial.

         While the outcome of any litigation is uncertain,  it is the opinion of
management  and legal  counsel of the Company that it is remote that the Company
will  incur a  material  loss as a result  of the  L-tryptophan  litigation  and
claims.  Accordingly,  no  provision  for  liability,  if any,  that may  result
therefrom  has been  made in the  Company's  financial  statements.  

    SHAREHOLDER LITIGATION

         In October 1994,  litigation was commenced in the U.S.  District Court,
Eastern District of New York,  against the Company and two of its officers.  The


                                      F-16
<PAGE>

complaint alleges that false and misleading  statements and representations were
made concerning the Company's sales and earnings estimates for the fourth fiscal
quarter and the year ended  September 30, 1994.  The  allegations  are that: (a)
sales were artificially  inflated;  (b) costs were improperly  capitalized;  (c)
sales and profit margins were materially  declining;  (d) inventory and accounts
receivable were overstated;  and (e) that because of the foregoing,  the Company
would  incur a loss in its fourth  fiscal  quarter.  The  Plaintiffs  seek Class
Action  certification and an unspecified amount of monetary damages. The Company
and its officers deny the allegations of the complaints and intend to vigorously
contest the litigation.  In 1994,  prior to commencement of these lawsuits,  the
Company purchased a directors and officers Indemnity Policy. Special counsel has
been retained to represent  the Company and its  officers.  Since the outcome of
any  litigation  is  uncertain,  the Company is unable to predict (i) whether it
will ultimately prevail; (ii) whether it will be fully or partially indemnified,
if at all;  (iii) the amount of loss,  if any, that may be  attributable  to the
above,  and (iv) the amount of expense  which may be  incurred in the defense of
these actions.

   OTHER LITIGATION

         The Company is also  involved in  miscellaneous  claims and  litigation
which, taken individually or in the aggregate, would not have a material adverse
effect on the Company's financial position or its business.

14.  QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

         The  following  is a summary  of the  unaudited  quarterly  results  of
operations  for fiscal  1996 and 1995  (dollars in  thousands,  except per share
data):

<TABLE>
<CAPTION>


                                                                       QUARTER ENDED
                                                  ----------------------------------------------------------
                                                  DECEMBER 31,     MARCH 31,     JUNE 30,     SEPTEMBER 30,
                                                  ------------     --------      -------      -------------
<S>                                               <C>             <C>           <C>            <C>

    Net sales................................      $ 38,589       $ 55,605      $ 47,900       $ 52,309
    Gross profit.............................        17,779         27,760        24,453         28,773
    Income (loss) before income taxes........          (412)         7,502         6,503          8,780(a)
    Net income (loss)........................          (251)         4,576         3,763          5,264
    Earnings (loss) per share................      $  (0.01)      $   0.23      $   0.19       $   0.26

1995:
    Net sales................................      $ 37,478       $ 50,945      $ 41,650       $ 48,687
    Gross profit.............................        18,380         25,220        20,564         20,720
    Income before income taxes...............         1,648          4,336         2,004            394(b)
    Net income...............................           939          2,552         1,152            493
    Earnings per share.......................      $   0.05       $   0.13      $   0.06       $   0.02


</TABLE>

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

(a)  1996  year-end  adjustments  resulting in an increase to pre-tax  income of
     approximately $2 million related to adjustments of inventory amounts.

(b)  1995  year-end  adjustments  resulting in a charge to  operations  included
     approximately  $1,475,000  for various  accruals  and for the  write-off of
     certain equipment  associated with the Company's cosmetic pencil operation,
     and $900,000 pertaining to the identification of obsolete inventory.


                                      F-17
<PAGE>


                                       NBTY, INC. AND SUBSIDIARIES
                                  CONDENSED CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>


                                                                                 JUNE 30,     SEPTEMBER 30,
                                                                                   1997           1996
                                                                                  -------      ----------
                                                                                (UNAUDITED)
                                       ASSETS
<S>                                                                          <C>             <C>
Current assets:
    Cash and cash equivalents............................................    $  2,915,318    $  9,292,374
    Short-term investments...............................................      15,540,808      11,024,624
    Accounts receivable, less allowance for doubtful accounts of $996,491
          in 1997 and $793,669 in 1996...................................      13,012,095      11,625,112
    Inventories..........................................................      58,682,289      38,070,071
    Deferred income taxes................................................       3,155,163       3,155,163
    Prepaid catalog costs and other current assets.......................       7,648,111       5,682,874
                                                                              -----------     -----------
Total current assets.....................................................     100,953,784      78,850,218
Property, plant and equipment............................................      99,846,582      89,082,883
Less accumulated depreciation and amortization...........................      31,398,648      27,351,258
                                                                              -----------     -----------
                                                                               68,447,934      61,731,625
Intangible assets, net...................................................       3,748,030       3,974,573
Other assets.............................................................         514,845         993,785
                                                                              -----------     -----------
Total assets.............................................................    $173,664,593    $145,550,201
                                                                              ===========     ===========
                        LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Current portion of long-term debt and capital lease obligations......    $    995,225    $    934,887
    Accounts payable.....................................................      22,807,676      10,943,228
    Accrued expenses.....................................................      15,258,867      14,704,507
                                                                              -----------     -----------
Total current liabilities................................................      39,061,768      26,582,622
Long-term debt...........................................................      14,782,083      15,178,412
Obligations under capital leases.........................................       2,863,638       3,219,127
Deferred income taxes....................................................       2,827,198       2,827,198
Other liabilities........................................................         792,985         792,985
                                                                              -----------     -----------
Total liabilities........................................................      60,327,672      48,600,344
Commitments and contingencies
Stockholders' equity:
    Commonstock,  $.008 par;  authorized  25,000,000  shares;  issued 20,116,676
          shares  in 1997  and  20,079,676  in 1996 and  outstanding  18,628,491
          shares in 1997 and 18,592,
          119 shares in 1996.............................................         160,934         160,638
Capital in excess of par.................................................      56,303,677      56,012,910
Retained earnings........................................................      60,061,732      44,008,465
                                                                              -----------     -----------
                                                                              116,526,343     100,182,013
Less 1,488,185 and 1,487,557 treasury shares at cost, in 1997 and 1996,
    respectively.........................................................       2,663,167       2,648,256
Stock subscriptions receivable...........................................         526,255         583,900
                                                                              -----------     -----------
Total stockholders' equity...............................................     113,336,921      96,949,857
                                                                              -----------     -----------
Total liabilities and stockholders' equity...............................    $173,664,593    $145,550,201
                                                                              ===========     ===========

</TABLE>

            See notes to condensed consolidated financial statements.

                                      F-18
<PAGE>


                           NBTY, INC. AND SUBSIDIARIES

                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME

                                   (UNAUDITED)

<TABLE>
<CAPTION>

                                                                              FOR THE NINE MONTHS
                                                                                 ENDED JUNE 30,
                                                                           --------------------------
                                                                             1997                1996
                                                                             ----                ----
<S>                                                                     <C>                <C>

Net sales........................................................       $ 184,107,656      $ 142,093,552
                                                                          -----------        -----------
Costs and expenses:
    Cost of sales................................................          88,205,269         72,101,151
    Catalog printing, postage and promotion......................          14,580,501         13,240,001
    Selling, general and administrative..........................          53,884,692         42,782,415
                                                                          -----------        -----------
                                                                          156,670,462        128,123,567
                                                                          -----------        -----------
Income from operations...........................................          27,437,194         13,969,985
                                                                          -----------        -----------
Other income (charges):
    Interest expense.............................................          (1,294,232)        (1,017,497)
    Miscellaneous, net...........................................             612,483            640,730
                                                                          -----------        -----------
                                                                             (681,749)          (376,767)
                                                                          -----------        -----------
Income before income taxes.......................................          26,755,445         13,593,218
Income taxes.....................................................          10,702,178          5,505,398
                                                                          -----------        -----------
Net income.......................................................       $  16,053,267      $   8,087,820
                                                                          ===========        ===========
Earnings per common share and common share equivalents...........               $0.80              $0.41
                                                                                =====              =====
Weighted average common shares and
    common share equivalents.....................................          20,052,391         19,939,042
                                                                          ===========        ===========




</TABLE>














            See notes to condensed consolidated financial statements.


                                      F-19
<PAGE>

                           NBTY, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

<TABLE>
<CAPTION>



                                                                                   FOR THE NINE MONTHS
                                                                                   ENDED JUNE 30,
                                                                               -----------------------
                                                                                  1997            1996
                                                                                  ----            ----
<S>                                                                         <C>             <C>
Net income...............................................................   $ 16,053,267    $  8,087,820
Adjustments to reconcile net income to cash provided by
    operating activities:
    (Gain), Loss on sale of property, plant and equipment................         25,526          (2,250)
    Depreciation and amortization........................................      4,582,566       4,003,164
    Provision for allowance for doubtful accounts........................        202,822         169,481
    Changes in assets and liabilities, net of acquisitions:
          (Increase) decrease in accounts receivable.....................     (2,636,906)        797,534
          (Increase) decrease in inventories.............................    (20,612,218)        229,671
          Increase in prepaid catalog costs and other current assets.....     (1,965,237)     (4,499,475)
          Decrease other assets..........................................        453,343       2,547,275
          Increase (decrease) in accounts payable........................     11,864,448      (5,083,382)
          Increase in accrued expenses...................................        880,193       2,298,094
                                                                              ----------      ----------
Net cash provided by operating activities................................      8,847,804       8,547,932
                                                                              ----------      ----------
Cash flow from investing activities:
    Increase in intangible assets........................................                        (40,047)
    Purchase of property, plant and equipment............................    (11,092,412)    (11,494,483)
    Proceeds from sale of property, plant and equipment..................         20,150           2,250
    Purchase of short-term investments...................................     (4,516,184)
    Proceeds from sale of direct-mail cosmetics business.................                        350,000
    Receipt of payments from direct-mail cosmetics business..............      1,047,101         499,670
                                                                              ----------      ----------
    Net cash used in investing activities................................    (14,541,345)    (10,682,610)
                                                                              ----------      ----------
Cash flows from financing activities:
    Borrowings under long term debt agreements...........................                      6,000,000
    Principal payments under long-term debt agreements
          and capital leases.............................................       (691,479)       (368,248)
    Purchase of treasury stock...........................................        (14,911)       (302,247)
    Proceeds from stock options exercised................................         22,875          10,980
                                                                              ----------      ----------
Net cash (used in) provided by financing activities......................       (683,515)      5,340,485
                                                                              ----------      ----------
Net (decrease) increase in cash and cash equivalents.....................     (6,377,056)      3,205,807
Cash and cash equivalents at beginning of year...........................      9,292,374      10,378,476
                                                                              ----------      ----------
Cash and cash equivalents at end of quarter..............................   $  2,915,318    $ 13,584,283
                                                                              ==========      ==========
Supplemental Disclosure of Cash Flow Information:
    Cash paid during the period for interest.............................   $  1,294,232    $  1,012,622
    Cash paid during the period for taxes................................   $ 11,067,626    $  2,178,025
                                                                              ==========      ==========

</TABLE>




            See notes to condensed consolidated financial statements.

                                      F-20
<PAGE>

                           NBTY, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                FOR THE NINE MONTHS ENDED JUNE 30, 1997 AND 1996
                                   (UNAUDITED)

SUPPLEMENTAL NON-CASH INVESTING AND FINANCING INFORMATION:

         The Company  entered into capital  leases for  machinery  and equipment
aggregating $2,635,412 for the nine months ended June 30, 1996.

         During the first  nine  months of 1997,  options  were  exercised  with
37,000 shares of common stock issued to certain  officers for $22,875 and a note
for $10,980. As a result of the exercise of those options,  the Company received
a compensation  deduction for tax purposes of  approximately  $643,000 and a tax
benefit of  approximately  $257,200.  An additional  628 NBTY common shares were
surrendered to the Company,  at market price, in payment of a stock subscription
receivable and interest in 1997. The average cost of shares was $22.50 in 1997.

         During the first nine months of fiscal  1996,  options  were  exercised
with 872,000  shares of common stock issued to certain  officers for $10,980 and
interest bearing notes in the amount of $583,900. As a result of the exercise of
those options, the Company received a compensation deduction for tax purposes of
approximately $3,150,000 and a tax benefit of approximately $1,230,000.

         On October 9, 1995, the Company sold certain assets of its  direct-mail
cosmetics business for approximately  $2,495,000.  The Company received $350,000
in cash and non-interest bearing notes aggregating  approximately $2,145,000 for
inventory,  a customer list and other intangible  assets. The inventory note was
repaid in full in October 1996. In April 1997, the Company received  $725,000 as
a final payment of the customer list note.









            See notes to condensed consolidated financial statements.


                                      F-21
<PAGE>


                           NBTY, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.  In  the  opinion  of  the  Company,  the  accompanying  unaudited  condensed
consolidated  financial statements contain all adjustments  necessary to present
fairly its financial  position as of June 30, 1997 and results of operations for
the nine months  ended June 30, 1997 and 1996 and  statements  of cash flows for
the nine months ended June 30, 1997 and 1996. The consolidated condensed balance
sheet as of September  30, 1996 has been derived from the audited  balance sheet
as of that date.  This report should be read in  conjunction  with the Company's
annual report filed on Form 10-K for the fiscal year ended September 30, 1996.

2. The results of  operations  and cash flows for the nine months ended June 30,
1997 are not  necessarily  indicative of the results to be expected for the full
year.

3.  Sale of Direct-Mail Cosmetic Business:

     On October 9, 1995,  the Company  sold  certain  assets of its  direct-mail
cosmetics business for approximately  $2,495,000.  The Company received $350,000
in cash and non-interest bearing notes aggregating  approximately $2,145,000 for
inventory,  a customer list and other intangible  assets. The inventory note was
repaid in full in October 1996. In April 1997, the Company received  $725,000 as
a final payment of the customer list note.

4.  Inventories  have been  estimated by using the gross  profit  method for the
interim periods. The components of the inventories are as follows:

                                              JUNE 30,             SEPTEMBER 30,
                                                1997                   1996
                                            ------------           ------------
                                             (UNAUDITED)
Raw materials and work-in-process.....      $ 35,023,137           $ 18,654,335
Finished goods........................        23,659,152             19,415,736
                                            ------------           ------------
                                            $ 58,682,289           $ 38,070,071
                                            ============           ============

5. Intangible assets, at cost, acquired at various dates are as follows:

                                                   JUNE 30,       SEPTEMBER 30,
                                                     1997             1996
                                                  ----------      -------------
                                                  (UNAUDITED)
Goodwill......................................  $   469,400       $   469,400
Customer lists................................    8,783,475         8,783,475
Trademark and licenses........................    1,201,205         1,201,205
Covenants not to compete......................    1,304,538         1,304,538
                                                 ----------       -----------
                                                 11,758,618        11,758,618
Less, accumulated amortization................    8,010,588         7,784,045
                                                 ----------       -----------
                                                $ 3,748,030       $ 3,974,573
                                                 ==========       ===========



<PAGE>


6.  Accrued expenses:

                                                 JUNE 30,         SEPTEMBER 30,
                                                   1997                1996
                                                -----------       -------------
                                                (UNAUDITED)
Payroll and related payroll taxes...........   $ 3,286,118         $ 2,730,453
Customer deposits...........................     2,499,656           1,862,837
Accrued purchases...........................       935,110           1,765,420
Income taxes payable........................     2,115,214           2,670,270
Other.......................................     6,422,769           5,675,527
                                               -----------         -----------
                                               $15,258,867         $14,704,507
                                               ===========         ===========

7. The Company  purchased 46,000 shares of its common stock for $302,247 for the
nine months ended June 30, 1996 in open market  transactions.  The average price
per share was $6.57.  An additional  628 NBTY common shares were  surrendered to
the Company at market price in payment of a stock  subscription  receivable  and
interest in 1997. The average cost of shares was $22.50 in 1997.

8. Earnings per share are based on the weighted  average number of common shares
and common equivalent shares outstanding during the three and nine month periods
ended June 30, 1997 and 1996.  The  calculation  of earnings  per share  include
1,441,560  and  1,501,084  common  stock  equivalent  shares  for the nine month
periods ended June 30, 1997 and 1996, respectively.

9.  During the first nine months of 1997,  options  were  exercised  with 37,000
shares of common stock issued to certain officers and a director for $22,875 and
a note for $10,980.  As a result of the exercise of those  options,  the Company
received a compensation deduction for tax purposes of approximately $643,000 and
a tax benefit of  approximately  $257,200.  An additional 628 NBTY common shares
were  surrendered  to the  Company,  at  market  price,  in  payment  of a stock
subscription  receivable  and  interest in 1997.  The average cost of shares was
$22.50 in 1997.

         During the first  nine  months of 1996,  options  were  exercised  with
872,000  shares of common  stock  issued to certain  officers  for  $10,980  and
interest bearing notes in the amount of $583,900. As a result of the exercise of
those options, the Company received a compensation deduction for tax purposes of
approximately $3,150,000 and a tax benefit of approximately $1,230,000.

         In November  1995,  options were  exercised with shares of common stock
issued  to  certain  officers  for an  interest  bearing  note in the  amount of
$437,500.  As a result of the exercise of those options,  the Company received a
compensation  deduction for tax purposes of  approximately  $2,362,500 and a tax
benefit of approximately $920,000.

         The  following is a summary of changes in  outstanding  options for the
Company's Stock Option Plans for the nine month period ended June 30, 1997:

<TABLE>
<CAPTION>
                                                                                        EXERCISE
                                                                                           PRICE
                                                                                        --------
<S>                                                                      <C>           <C>
Shares under option, September 30, 1996 (fully exercisable)........      1,523,000     $.63-$.92
Options exercised..................................................        (37,000)         $.92
Shares exercisable, June 30, 1997 (fully exercisable)..............      1,486,000     $.63-$.92
</TABLE>


10.  Subsequent event:

     The Company has entered into  negotiations  to acquire a vitamin and health
food retailer that operates 410 stores in the United Kingdom.  The Company would
finance the purchase with bonds and borrowings  through a U.S. bank. The Company
has not reached an  agreement in principle  in  connection  with this  potential
transaction.

                                      F-23
<PAGE>


                          INDEPENDENT AUDITORS' REPORT


To: The Directors and shareholders of Holland & Barrett Holdings Limited


We have  audited  the  accompanying  consolidated  balance  sheets of  Holland &
Barrett  Holdings  Limited  (formerly  Holland & Barrett Retail Limited) and its
subsidiaries  ("the  Group")  as at 30  June  1996  and  1997  and  the  related
consolidated profit and loss accounts, cash flow statements, statements of total
recognized gains and losses and changes in  shareholders'  funds for each of the
years in the three year period ended 30 June 1997. These consolidated  financial
statements are the responsibility of the Group's management.  Our responsibility
is to express an opinion on these consolidated financial statements based on our
audits.

We conducted our audits in accordance with generally accepted auditing standards
in the  United  Kingdom  which  do not  differ  in any  material  respects  from
generally  accepted  auditing  standards in the United States.  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 aforementioned  consolidated  financial  statements present
fairly, in all material  respects,  the financial  position of Holland & Barrett
Holdings  Limited and  subsidiaries as of 30 June 1996 and 1997, and the results
of their operations and their cash flows for each of the years in the three year
period  ended 30 June 1997 in  conformity  with  generally  accepted  accounting
principles in the United Kingdom.

Generally accepted  accounting  principles in the United Kingdom vary in certain
significant respects from generally accepted accounting principles in the United
States.  Application of generally accepted  accounting  principles in the United
States would have affected  results of  operations  for each of the years in the
two year period ended 30 June 1997 and  shareholders'  equity as of 30 June 1997
and 1996,  to the  extent  summarized  in Note 3 of the  consolidated  financial
statements.


KPMG
Chartered Accountants
Registered Auditors
Birmingham, England


4 August 1997,
except for Note 23
which is as of
7 August 1997




                                      F-24
<PAGE>


                       HOLLAND & BARRETT HOLDINGS LIMITED
    
                     (A WHOLLY-OWNED SUBSIDIARY OF GEHE AG)

                      CONSOLIDATED PROFIT AND LOSS ACCOUNTS

                        FOR THE THREE YEARS ENDED 30 JUNE

<TABLE>
<CAPTION>

                                                                               YEAR ENDED 30 JUNE
                                                                           --------------------------
                                                                        1997              1996                    1995
                                                           NOTE (POUND STERLING)`000 (POUND STERLING)`000  (POUND STERLING)`000
                                                           ---- -------------------- --------------------   -------------------

<S>                                                        <C>        <C>                <C>                       <C>
Turnover...........................................                   102,880             90,632                   77,124
Cost of sales......................................                   (53,578)           (47,968)                 (41,077)
                                                                       ------             ------                    -----
Gross profit.......................................                    49,302             42,664                   36,047
Distribution costs.................................                   (39,365)           (33,860)                 (28,729)
Administrative expenses............................                    (2,232)            (1,532)                  (1,512)
Other operating income.............................                        --                 46                        1
                                                                       ------             ------                    -----
Operating profit...................................            4        7,705              7,318                    5,807
Loss on sale of fixed assets.......................                      (372)               (46)                    (230)
Other interest receivable and similar income.......            7           92                 --                        2
Interest payable and similar charges...............            8           (7)              (393)                    (387)
                                                                       ------             ------                    -----
Profit on ordinary activities before taxation......                     7,418              6,879                    5,192
Taxation on profit on ordinary activities..........            9       (2,575)            (2,493)                  (1,725)
                                                                       ------             ------                    -----
Profit on ordinary activities after taxation.......                     4,843              4,386                    3,467
Dividend written back/(proposed)...................                     8,100             (8,100)                  (2,395)
                                                                       ------             ------                    -----
Retained profit/(loss) for the financial year......        10,19       12,943             (3,714)                   1,072
                                                                       ------             ------                    -----



- ------------
There are no discontinued activities.

The effect of acquisitions on turnover and operating  profit is considered to be not material.







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

</TABLE>

                                      F-25
<PAGE>


                       HOLLAND & BARRETT HOLDINGS LIMITED
    
                     (A WHOLLY-OWNED SUBSIDIARY OF GEHE AG)

          CONSOLIDATED STATEMENTS OF TOTAL RECOGNISED GAINS AND LOSSES

                     FOR THE THREE YEARS ENDED 30 JUNE 1997

         During the three years ended 30 June 1997 there were no gains or losses
other than the profit for the financial year.

            RECONCILIATION OF MOVEMENTS IN GROUP SHAREHOLDERS' FUNDS

<TABLE>
<CAPTION>

                                                                             YEAR ENDED 30 JUNE
                                                                        -----------------------------
                                                                     1997                  1996            1995
                                                             (POUND STERLING)`000 (POUND STERLING)`000 (POUND STERLING)`000
<S>                                                                <C>             <C>                   <C>    
                                                              -------------------  -------------------  -------------------
Profit for the year.........................................         4,843              4,386                 3,467
Dividends written back/(proposed)...........................         8,100             (8,100)               (2,395)
                                                                    ------              -----                 -----
                                                                    12,943             (3,714)                1,072
Other recognized gains and losses relating to the year:
    Goodwill written off....................................          (130)                --                  (595)
                                                                    ------              -----                 -----
    Net movement in shareholders' funds.....................        12,813             (3,714)                  477
    Shareholders' funds at beginning of year................         4,095              7,809                 7,332
                                                                    ------              -----                 -----
    Shareholders' funds at end of year......................        16,908              4,095                 7,809
                                                                    ------              -----                 -----







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

</TABLE>


                                      F-26
<PAGE>


                       HOLLAND & BARRETT HOLDINGS LIMITED

                     (A WHOLLY-OWNED SUBSIDIARY OF GEHE AG)

                           CONSOLIDATED BALANCE SHEETS
    
                            AT 30 JUNE 1997 AND 1996

<TABLE>
<CAPTION>


                                                                                          1997                    1996
                                                                     NOTE       (POUND STERLING)`000     (POUND STERLING)`000
                                                                     ----       --------------------     --------------------
<S>                                                                   <C>        <C>                      <C>

FIXED ASSETS:
    Tangible assets.........................................            11         22,988                20,042
                                                                                   ------                ------

CURRENT ASSETS:
    Stocks..................................................            13         11,479                12,037
    Debtors.................................................            14         10,684                 8,559
    Cash at bank and in hand................................                        5,668                 2,748
                                                                                   ------                ------
                                                                                   27,831                23,344
Creditors: amounts falling due within one year..............            15        (31,354)              (24,734)
                                                                                   ------                ------
Net current liabilities.....................................                       (3,523)               (1,390)
                                                                                   ------                ------
Total assets less current liabilities.......................                       19,465                18,652
Creditors: amounts falling due after more than one year.....            16             --               (12,500)
Provisions for liabilities and charges......................            17         (2,557)               (2,057)
                                                                                   ------                ------
NET ASSETS..................................................                       16,908                 4,095
                                                                                   ======                ======
Capital and reserves
    Called up share capital.................................            18          1,050                 1,050
    Goodwill write off reserve..............................            19           (680)                 (582)
    Consolidated goodwill...................................            19           (715)                 (715)
    Capital reserve.........................................            19          4,587                 4,587
    Profit and loss account.................................            19         12,666                  (245)
                                                                                   ------                ------
Equity shareholders' funds..................................                       16,908                 4,095
                                                                                   ======                ======






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

</TABLE>

                                      F-27
<PAGE>


                       HOLLAND & BARRETT HOLDINGS LIMITED

                     (A WHOLLY-OWNED SUBSIDIARY OF GEHE AG)

                        CONSOLIDATED CASH FLOW STATEMENTS

                     FOR THE THREE YEARS ENDED 30 JUNE 1997

<TABLE>
<CAPTION>


                                                                               1997            1996                1995
                                                                     (POUND STERLING)`000 (POUND STERLING)`000 (POUND STERLING)`000
<S>                                                                   <C>     <C>              <C>                <C>
                                                                     --------------------  ------------------- --------------------
NET CASH INFLOW FROM OPERATING ACTIVITIES.....................       20(a)    10,994           11,050             6,087
                                                                              ------           ------             -----
RETURNS ON INVESTMENTS AND SERVICING OF FINANCE:
    Interest received.........................................                    92               --                 2
    Interest paid.............................................                    (7)            (393)             (387)
                                                                              ------           ------              -----
                                                                                  85             (393)             (385)
                                                                              ------           ------              -----
TAXATION
Corporation tax (paid)/received...............................                (1,368)              21             (1,795)
                                                                              ------           ------              -----

CAPITAL EXPENDITURES
Payments to acquire tangible fixed assets.....................                (6,817)          (6,787)            (6,141)
Receipts from sales of tangible fixed assets..................                   156              153                 79
                                                                              ------           ------              -----
                                                                              (6,661)          (6,634)            (6,062)
                                                                              ------           ------              -----
ACQUISITIONS AND DISPOSALS
Acquisition of businesses and subsidiaries....................                  (130)              --               (388)
                                                                              ------           ------              -----
Net cash inflow/(outflow) before financing and increase/(decrease)
    in cash and cash equivalents..............................       20(b)     2,920            4,044             (2,543)
                                                                              ======           ======              =====



</TABLE>





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



                                      F-28
<PAGE>



                       HOLLAND & BARRETT HOLDINGS LIMITED

                     (A WHOLLY-OWNED SUBSIDIARY OF GEHE AG)

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

1.  BASIS OF PREPARATION OF FINANCIAL INFORMATION

     The consolidated financial statements of Holland & Barrett Holdings Limited
(formerly Holland and Barrett Retail Limited), a wholly-owned subsidiary of Gehe
AG (the "Parent") have been prepared under the historical cost convention and in
accordance with generally accepted  accounting  principles in the United Kingdom
("UK GAAP").  Transfers of net assets between  entities under the common control
of the Parent have been accounted for at historical  cost in a manner similar to
pooling of interests  with the financial  statements  restated to give effect to
the transactions as if such entities had always been combined.

     On 11 October 1996,  Holland & Barrett  Holdings  Limited was  incorporated
under the Laws of England and Wales. On 11 April 1997 it acquired the investment
in Holland & Barrett  Retail  Limited  ("Retail")  from Lloyds  Chemists  plc, a
fellow subsidiary company.

     On 30 June 1995, Holland & Barrett Retail Limited  ("Retail")  acquired the
trade and  assets of the  Holland & Barret  Distribution  ("Distribution")  from
Barclay  Pharmaceutical  Limited at book value,  a fellow  subsidiary  of Lloyds
Chemists plc.

     On 11 April 1997  Retail  acquired  Holland & Barrett  Limited  ("H&B") and
Lifecycle Limited ("Lifecycle"), two dormant subsidiaries of Lloyds Chemists plc
for (Pound  Sterling)50,000.  The net assets of H&B and  Lifecycle  were  (Pound
Sterling)  4,637,000,  being amounts due from Lloyds Chemists plc. The excess of
net assets over the purchase price was treated as a capital transaction.

     The  results  and  assets  of  Distribution,  H&B and  Lifecycle  have been
included  in the  consolidated  financial  statements  for the three year period
ended 30 June 1997.

2.  ACCOUNTING POLICIES

     The  following  accounting  policies  conform  with UK  Generally  Accepted
Accounting  Principles ("UK GAAP") and have been applied consistently in dealing
with the items which are  considered  material  in relation to the  consolidated
financial statements:

   CONSOLIDATION

     The consolidated  financial  statements include the financial statements of
all wholly  owned  subsidiaries,  all of which are made up to 30 June each year.
Intercompany transactions and balances have been eliminated.

   FIXED ASSETS

     Fixed  assets  are  stated  at  cost,  less  appropriate  depreciation  and
provisions.  Depreciation  is calculated so as to write off the gross book value


                                      F-29
<PAGE>

less  estimated  residual  value of tangible  fixed assets over their  estimated
useful lives. The principal rates used are as follows:

    Short leasehold property              --    period of the lease
    Motor vehicles                        --    25% on a reducing balance
    Fixtures, fittings and equipment      --    10%-20% on a straight time basis

   LEASED ASSETS

     All leases are  operating  leases and the rental  charges  are taken to the
profit and loss account on a straight tine basis over the life of the lease.

   STOCKS

     Stocks are valued at the lower of cost and net realizable  value.  Cost for
this purpose consists of materials and an appropriate proportion of overheads.

   PENSIONS

     The company sponsors a defined contribution pension scheme operated as part
of Lloyds  Chemists  Group.  The assets of the scheme are held  separately in an
independently   administered   fund.   The  pension   cost   charge   represents
contributions payable during the year.

   TAXATION

     The charge for  taxation is based on the profit for the year and takes into
account taxation deferred because of timing differences between the treatment of
certain  items for  taxation  and  accounting  purposes.  Provision  is made for
deferred  tax only to the extent  that it is probable  that an actual  liability
will crystallize.

   GOODWILL

     Goodwill   relating  to  the  acquisition  of  businesses  is  written  off
immediately against reserves.

   TURNOVER

     Turnover  represents  amounts  invoiced  by the group to third  parties  in
respect  of goods  sold  during the year,  excluding  value  added tax and trade
discounts.  In the opinion of the directors there is only one class of business.
All turnover is within the UK.

3.  SUMMARY OF SIGNIFICANT DIFFERENCES BETWEEN UK GAAP AND US GAAP

     The consolidated financial statements have been prepared in accordance with
UK GAAP which differs in certain  significant  respects from generally  accepted
accounting  principles in the United States ("US GAAP"). This summary should not
be taken as a complete list of all differences  between UK GAAP and US GAAP. The
significant differences between UK GAAP and US GAAP which affect the Group's net
profit and shareholders' funds are set out below:


                                      F-30
<PAGE>


     (a)  Goodwill and other intangibles

         Under UK GAAP, the Group writes off goodwill,  being the excess of cost
     over  the  fair  value   attributable  to  the  net  assets  acquired,   to
     consolidated equity in the year of acquisition.  In calculating any gain or
     loss resulting from a disposal of assets,  attributable goodwill previously
     written  off is  included.  Under  US GAAP,  goodwill  is  capitalized  and
     amortized  through the statement of income over a period  representing  its
     estimated useful life of 25 years.

     (b) Deferred taxation

         Under UK  GAAP,  provision  is made for  deferred  taxation  under  the
     liability  method unless there is reasonable  certainty  that such deferred
     taxation will not become payable or receivable in the  foreseeable  future.
     Under US GAAP,  deferred taxation is provided on all temporary  differences
     which will  result in taxable or tax  deductible  amounts in future  years,
     subject to a valuation  allowance  to reduce  deferred  tax assets if it is
     more likely than not that the related tax benefit will not be realized.

     (c) Dividends

         Under UK GAAP,  dividends  are  provided  for in the year to which they
     relate.  These  dividends are deducted from current year earnings,  US GAAP
     recognizes  dividends as a reduction of retained earnings in the accounting
     period in which they are formally declared.

     (d) Cash flows

         Under UK GAAP, the Group complies with Financial Reporting Standard No.
     1 (revised), "Cash flow statements" ("FRSI"). Its objectives and principles
     are  similar to US GAAP as set out in  Statement  of  Financial  Accounting
     Standards No 95,  "Statement of Cash flows"  ("SFAS No 95").  The principal
     difference  between the  standards is in respect of  classification.  Under
     FRSI,  the Group  presents its cash flows for a) operating  activities,  b)
     returns on investments  and servicing of finance,  c) taxation,  d) capital
     expenditure and financial  investment,  e) acquisitions  and disposals,  f)
     equity  dividends paid, g) management of liquid resources and h) financing.
     SFAS No 95  requires  only  three  categories  of cash  flow  activity:  a)
     operating activities, b) investing activities and c) financing activities.

     Under FRSI,  cash  includes  deposits and  overdrafts,  repayable on demand
while  movements on short term  investments are included in management of liquid
resources.  SFAS No 95 defines cash and cash equivalents as also including short
term highly liquid investments.

     Cash flows arising from taxation and returns on  investments  and servicing
of finance  under FRSI would be included as operating  activities  under SFAS No
95. Cash flows  relating to capital  expenditure  and financial  investment  and
acquisitions and disposals would be included as investing  activities under SFAS
No 95. Equity dividend payments would be included as a financing  activity under
SFAS No 95.

     A summarized consolidated cash flow under US GAAP is as follows:

<TABLE>
<CAPTION>

                                                                1997                1996
                                                        (POUND STERLING)`000 (POUND STERLING)`000
                                                        -------------------- --------------------
<S>                                                    <C>                          <C>
Cash inflow from operating activities.............               9,711             10,678
Cash (outflow) on investing activities............              (6,791)            (6,634)
Cash inflow/(outflow) from financing activities...                  --                 --
                                                                 -----             ------
Increase in cash and cash equivalents.............               2,920              4,044
Cash and cash equivalents at beginning of year....               2,748             (1,296)
                                                                 -----             ------
Cash and cash equivalents at end of year..........               5,668              2,748
                                                                 =====             ======

</TABLE>

                                      F-31

<PAGE>

         The  following is a summary of the material  adjustments  to net income
and  shareholders'  funds  which  would have been  required  if US GAAP had been
applied instead of UK GAAP.

                                                  YEARS ENDED 30 JUNE
                                              --------------------------

                                              1997                 1996
                                      (POUND STERLING)`000 (POUND STERLING)`000
                                      -------------------- --------------------
Profit after tax--UK GAAP............          4,843               4,386
Adjustments to conform with US GAAP
    Amortization of goodwill.........           (59)                (43)
    Deferred tax.....................           (35)                (51)
                                              -----               -----
Net income--US GAAP..................          4,749               4,292
                                               =====               =====


                                                      AT 30 JUNE
                                               --------------------------

                                               1997                 1996
                                        POUND STERLING)`000 (POUND STERLING)`000
                                        ------------------- --------------------
Shareholders' funds, UK GAAP............      16,908               4,095
    Adjustment to conform to US GAAP:
          Goodwill......................       1,326               1,255
          Deferred tax..................          96                 131
          Dividends.....................          --               8,100
                                              ------              ------
Shareholders' funds, US GAAP............      18,330              13,581
                                              ======              ======


4.    OPERATING PROFIT

     This is stated after charging the following:

<TABLE>
<CAPTION>

                                                                   1997              1996                  1995
                                                                  ------             -----                 -----
                                                           (POUND STERLING)'000 (POUND STERLING)`000  (POUND STERLING)`000
                                                           -------------------- --------------------  --------------------
<S>                                                         <C>                  <C>                  <C>
Depreciation...........................................            3,343           2,659                      1,619
Directors' emoluments (see note 6).....................              181             128                        121
Payments under operating leases:
    Land and buildings.................................           13,981          11,864                     10,162
    Plant and machinery................................              510             113                        145
Auditors' renumeration:
    Audit..............................................               15              19                         15
                                                                  ------          ------                     ------


</TABLE>

                                      F-32
<PAGE>


5.    STAFF NUMBERS AND COSTS:

     The average number of persons employed by the group  (including  directors)
during the year, was as follows:

<TABLE>
<CAPTION>
                                                                          1997            1996                     1995
                                                                         ------           -----                    -----
                                                                         NUMBER           NUMBER                   NUMBER
<S>                                                                     <C>               <C>                      <C>
Administration...................................................           99               127                     120
Retail...........................................................        1,979             1,786                   1,539
Distribution.....................................................          117               109                     100
                                                                        ------            ------                   -----
                                                                         2,195             2,022                   1,759
                                                                        ======            ======                   =====
The aggregate payroll costs of these persons were as follows:    (Pound Sterling)'000     (Pound Sterling)'000 (Pound Sterling)'000 
(Pound Sterling)'000                                              -------------------     -------------------- --------------------
    Wages and salaries...........................................       12,947            10,720                   8,899
    Social security costs........................................          844               702                     581
    Other pension costs..........................................           40                31                      25
                                                                        ------            ------                   -----
                                                                        13,831            11,453                   9,505
                                                                        ======            ======                   =====
</TABLE>


6.  EMOLUMENTS OF DIRECTORS

         The emoluments  (excluding pension  contributions)  including estimated
benefits in kind of the  director  who served as  chairman  during the year were
(Pound Sterling) Nil (1996: (Pound Sterling) Nil; 1995: (Pound Sterling) Nil).

         Excluding  pension  contributions,  the  emoluments of the highest paid
director were (Pound Sterling)  99,246 (1996:  (Pound  Sterling)  75,750;  1995:
(Pound Sterling) 64,000). Excluding pension contributions but including benefits
in kind the emoluments of the directors were within the following ranges:

<TABLE>
<CAPTION>

                                                          1997       1996       1995
                                                         NUMBER     NUMBER     NUMBER
                                                          -----      -----      -----
<S>                                                    <C>           <C>        <C>

(Pound Sterling)      0 - (Pound Sterling)   5,000          8         6           6
(Pound Sterling)  5,001 - (Pound Sterling)  10,000          1        --          --
(Pound Sterling) 45,001 - (Pound Sterling)  50,000         --         1           1
(Pound Sterling) 60,001 - (Pound Sterling)  65,000          1        --          --
(Pound Sterling) 70,001 - (Pound Sterling)  75,000         --        --           1
(Pound Sterling) 75,001 - (Pound Sterling)  80,000         --         1          --
(Pound Sterling) 95,001 - (Pound Sterling)100,000.          1        --          --
                                                        -----       -----     -----


7.  OTHER INTEREST RECEIVABLE AND SIMILAR INCOME

                                                  1997               1996               1995
                                                 -----              -----              -----
                                          (POUND STERLING)`000 (POUND STERLING)`000 (POUND STERLING)`000

Bank Interest......................                 92                 --                  2
                                                  -----            -------             ------


8.  INTEREST PAYABLE AND SIMILAR CHARGES

                                                1997                1996                 1995
                                                -----               -----                -----
                                          (POUND STERLING)`000 (POUND STERLING)`000 (POUND STERLING)`000
On bank overdrafts..................               7                 393                  387
                                                   -                 ---                  ---
</TABLE>

                                      F-33

<PAGE>


9.    TAX ON PROFIT ON ORDINARY ACTIVITIES

     Taxation based on the profit for the year:

<TABLE>
<CAPTION>

                                                                    1996            1995            1997
                                                                    -----           -----           -----
                                                            (POUND STERLING)'000(POUND STERLING)'000 (POUND STERLING)'000
<S>                                                              <C>                <C>            <C>
Corporation tax at 33% (1996: 33%; 1995: 33%).............          2,196          1,558             979
Deferred taxation.........................................            310            733             752
Adjustments in respect of prior years:
    Corporation tax.......................................           (121)           430              (6)
    Deferred taxation.....................................            190           (228)             --
                                                                    -----          -----           -----
                                                                    2,575          2,493           1,725
                                                                    =====          =====           =====

10.  RETAINED PROFIT/(LOSS) FOR THE FINANCIAL YEAR

                                                                1997              1996             1995
                                                               ------            ------            -----
                                                        (POUND STERLING)`000(POUND STERLING)`000(POUND STERLING)`000

Holland and Barrett Holdings Limited.................          12,812            (3,914)           1,218
Subsidiaries.........................................             131               200             (146)
                                                               ------             -----            -----
                                                               12,943            (3,714)           1,072
                                                               ======             =====            =====
</TABLE>


11.   TANGIBLE FIXED ASSETS

<TABLE>
<CAPTION>


                                                       SHORT                                   FIXTURES,
                                      FREEHOLD       LEASEHOLD            MOTOR              LININGS, TOOLS
                                        LAND         PROPERTY           VEHICLES             AND EQUIPMENT              TOTAL
                                       ------         -------           --------               ----------               ------
                             (POUND STERLING)'000 (POUND STERLING)'000 (POUND STERLING)'000 (POUND STERLING)'000(POUND STERLING)'000

<S>                                     <C>           <C>               <C>                  <C>                        <C>

COST
At 1 July 1996.................            130         4,712               261                  24,373                      29,476
    Additions..................             --            --                 5                   6,812                       6,817
    Disposals..................             --          (361)               --                 (1,435)                      (1,796)
                                           ---         -----               ---                 ------                       ------
At 30 June 1997................            130         4,351               266                 29,750                       34,497
                                           ===         =====               ===                 ======                       ======
DEPRECIATION
At 1 July 1996.................             --         2,717                41                  6,676                        9,434
    Charged in year............             --           225                44                  3,074                        3,343
    Disposals..................             --          (292)               --                   (976)                      (1,268)
                                           ---         -----               ---                 ------                       ------
At 30 June 1997................             --         2,650                85                  8,774                       11,509
                                           ===         =====               ===                 ======                       ======
NET BOOK VALUE
At 30 June 1997................            130         1,701               181                 20,976                       22,988
                                           ---         -----               ---                 ------                       ------
At 30 June 1996................            130         1,995               220                 17,697                       20,042
                                           ===         =====               ===                 ======                       ======

</TABLE>



                                      F-34
<PAGE>



12.   SUBSIDIARY UNDERTAKINGS

     The  investments  in  subsidiary  undertakings,  which are all wholly owned
directly by Holland and Barrett Retail Limited, are as follows:

<TABLE>
<CAPTION>

NAME                                         PRINCIPAL ACTIVITY        SHARES
 ---                                         -----------               -----
<S>                                          <C>                     <C>

Holland & Barrett (Franchising)
    Limited................................  Dormant company           50,000 ordinary shares of (Pound Sterling) 1 each
Natural Health & Beauty Stores
    Limited................................  Dormant company           100 ordinary shares of (Pound Sterling)1 each
                                                                       100 preferred ordinary shares of (Pound Sterling) 1 each
Hillstart Limited..........................  Dormant company           160,000 ordinary shares of (Pound Sterling) 1 each
Nature's Way Limited.......................  Dormant company           100 ordinary shares of (Pound Sterling) 1 each
Beaumonts Health Stores Limited............  Retailer Healthfood       100 ordinary shares of (Pound Sterling) 1 each
                                             produces                  
Naplers of Edinburgh Limited...............  Dormant company           99 ordinary shares of (Pound Sterling) 1 each
Neals Yard (Wholefoods) Limited............  Retailer Health food      100 ordinary shares of (Pound Sterling) 1 each
                                             products                  234,900 redeemable preference shares of
                                                                       (Pound Sterling) 1 each
Holland & Barrett Limited..................  Dormant company           5,533,398 ordinary shares of (Pound Sterling) 1 each
Lifecycle Limited..........................  Dormant company           1,500,000 ordinary shares of (Pound Sterling) 1 each

      With the  exception of Holland & Barrett  (Franchising)  Limited  which is
registered in Scotland,  all of these  companies  are  registered in England and
Wales.


</TABLE>

13.   STOCKS

                                          1997                    1996
                                          -----                   -----
                                   (POUND STERLING)`000    (POUND STERLING)`000

Goods for resale..............           11,479                  12,037
                                         ------                  ------




14.  DEBTORS
<TABLE>
<CAPTION>

                                                                                    1997             1996
                                                                                   ------            -----
                                                                            (POUND STERLING)`000(POUND STERLING)`000

<S>                                                                             <C>                <C>

Trade debtors...........................................................              98              282
Amounts owed by the Parent and its subsidiary undertakings..............           2,846            1,110
Other debtors...........................................................             288              431
Corporation tax recoverable.............................................              --               92
Prepayments.............................................................           7,452            6,644
                                                                                  ------            -----
                                                                                  10,684            8,559
                                                                                  ======            =====

</TABLE>


                                      F-35
<PAGE>




15.  CREDITORS; AMOUNTS FALLING DUE WITHIN ONE YEAR

<TABLE>
<CAPTION>


                                                                                    1997             1996
                                                                                    ----             -----
                                                                            (POUND STERLING) `000(POUND STERLING)`000
<S>                                                                          <C>                   <C>

Trade creditors.........................................................          15,039           15,457
Amounts owed to the Parent and its subsidiary undertakings..............          11,123            5,933
Other taxation and social security......................................             902              276
Other creditors and accruals............................................           2,102            1,495
Corporation tax.........................................................           2,188            1,573
                                                                                  ------           ------
                                                                                  31,354           24,734
                                                                                  ======           ======


16.  CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

                                                                                     1997            1996
                                                                                     ----            ----
                                                                             (POUND STERLING)`000 (POUND STERLING)`000

Amounts owed to the parent and its subsidiary undertakings...............             --           12,500
                                                                                   -----           ------


17.  PROVISIONS FOR LIABILITIES AND CHARGES

                                                                                               DEFERRED TAXATION
                                                                                                 ------------
                                                                                             (POUND STERLING)`000

At 1 July 1996................................................................                      2,057
Charge for the year...........................................................                        500
                                                                                                    -----
At 30 June 1997...............................................................                      2,557
                                                                                                    =====


     The amounts provided for deferred taxation and the full potential liability
are set out below.

                                                                                 1997               1996
                                                                                 -----              -----
                                                                         (POUND STERLING)`000  (POUND STERLING)`000

Accelerated capital allowances.....................................             2,559              2,094
Short term timing differences......................................                (2)               (37)
Chargeable gains rolled over.......................................                73                 73
                                                                                -----              -----
Full potential liability...........................................             2,630              2,130
Amounts provided in financial statements...........................            (2,557)            (2,057)
                                                                                -----              -----
Amounts for which no provisions have been made.....................                73                 73
                                                                                =====              =====

</TABLE>


                                      F-36
<PAGE>


18.  CALLED UP SHARE CAPITAL

<TABLE>
<CAPTION>


                                                                                   1997              1996
                                                                                  ------             -----
                                                                           (POUND STERLING)`000(POUND STERLING)`000

<S>                                                                         <C>                     <C>

AUTHORIZED, ALLOTTED, CALLED UP AND FULLY PAID:
    1,050,000 ordinary shares of (Pound Sterling) 1 each.............             1,050             1,050
                                                                                  -----             -----


19.  RESERVES

                                                   CONSOLIDATED      GOODWILL                                   PROFIT
                                                     GOODWILL        WRITE OFF            CAPITAL               AND LOSS
                                                      RESERVE         RESERVE             RESERVE               ACCOUNT
                                                     ---------       --------             ---------             --------
                                               (POUND STERLING)`000 (POUND STERLING)`000  (POUND STERLING)`000 (POUND STERLING)`000
At 1 July 1996................................          (715)          (582)               4,587                     (245)
Goodwill written off..........................            --           (130)                  --                       --
Goodwill transferred to profit and loss
    account...................................            --             32                   --                      (32)
Retained profit for the year..................            --             --                   --                   12,943
                                                         ---            ---                -----                   ------
At 30 June 1997...............................          (715)          (680)               4,587                   12,666
                                                         ===            ===                =====                   ======


20.  CASH FLOW NOTES

     (a)  Reconciliation  of operating  profit to net cash inflow from operating activities:

                                                               1997              1996              1995
                                                              ------            ------            ------
                                                       (POUND STERLING)`000(POUND STERLING)`000(POUND STERLING)`000

Operating profit..................................             7,705             7,318             5,807
Depreciation......................................             3,343             2,659             1,619
Decrease/(increase) in stocks.....................               558            (3,921)             (855)
(Increase)/decrease in debtors....................              (210)           (3,170)           (1,957)
(Decrease)/Increase in creditors..................              (402)            8,164             1,473
                                                              ------            ------             -----
                                                              10,994            11,050             6,087
                                                              ======            ======             =====

     (b) Analysis of change in cash and cash equivalents during the year:

                                                              CASH             OVERDRAFT             NET
                                                             ------             -------            ------
                                                      (POUND STERLING)`000(POUND STERLING)`000(POUND STERLING)`000

Balance at 1 July 1994..........................             1,247                 --              1,247
Net Cash inflow.................................            (1,209)            (1,334)            (2,543)
                                                             -----              -----              -----
Balance at 30 June 1995.........................                38             (1,334)            (1,296)
Net cash inflow.................................             2,710              1,334              4,044
                                                             -----              -----              -----
Balance at 30 June 1996.........................             2,748                 --              2,748
Net cash inflow.................................             2,920                 --              2,920
                                                             -----              -----              -----
Balance at 30 June 1997.........................             5,668                 --              5,668
                                                             =====              =====              =====

</TABLE>


                                      F-37

<PAGE>


21.  COMMITMENTS UNDER OPERATING LEASES

     Annual  commitments  under  non-cancelable  operating  leases in respect of
assets other than land and buildings are:

                                                                    1997
                                                                   ------
                                                            (POUND STERLING)`000

Commitments which expire
    Within one year................................                  669
    Within two to five years.......................                1,602
    After five years...............................               12,089
                                                                  ------
                                                                  14,360
                                                                  ======


22.  RELATED PARTY TRANSACTIONS

         In the three year period ended 30 June 1997 Lloyds Chemists plc charged
the  following  management  fees to the Group 1997 (Pound  Sterling)  Nil,  1996
(Pound Sterling) 362,000,  1995 (Pound Sterling) 430,000,  representing the cost
of central services, including legal, company secretarial,  property maintenance
and management,  personnel and payroll services and data processing departments.
Such fees are  included  within  administrative  expenses in the profit and loss
account.

23.  SUBSEQUENT EVENTS

         On 7 August  1997 the whole of the  issued  share  capital of Holland &
Barrett   Holdings   Limited  was   acquired  by  NBTY  Inc.  for  an  aggregate
consideration of approximately $169 million.



                                      F-38
<PAGE>



NO  PERSON  HAS  BEEN  AUTHORIZED  TO  GIVE  ANY  INFORMATION  OR  TO  MAKE  ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS,  AND, IF GIVEN OR
MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED.  THIS  PROSPECTUS  DOES  NOT  CONSTITUTE  AN  OFFER  TO  SELL OR THE
SOLICITATION  OF AN OFFER TO BUY ANY  SECURITIES  OTHER THAN THE  SECURITIES  TO
WHICH IT  RELATES  OR ANY OFFER TO SELL OR THE  SOLICITATION  OF AN OFFER TO BUY
SUCH  SECURITIES IN ANY  CIRCUMSTANCES  IN WHICH SUCH OFFER OR  SOLICITATION  IS
UNLAWFUL.  NEITHER THE  DELIVERY OF THIS  PROSPECTUS  NOR ANY OFFER OR SALE MADE
HEREUNDER SHALL, UNDER ANY  CIRCUMSTANCES,  CREATE AN IMPLICATION THAT THERE HAS
BEEN NO CHANGE IN THE AFFAIRS OF THE  COMPANY  SINCE THE DATE HEREOF OR THAT THE
INFORMATION CONTAINED HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO ITS DATE.

- --------------------------------------------------------------------------------
TABLE OF CONTENTS




Summary....................................................................1
Risk Factors...............................................................14
The Exchange Offer.........................................................21
Use of Proceeds............................................................30
The Transaction............................................................30
Capitalization.............................................................31
Selected Historical Financial Data.........................................32
Unaudited Pro Forma Combined Financial Data................................35
Management's Discussion and Analysis of Financial Condition
    and Results of Operations..............................................41
Business...................................................................45
Management.................................................................55
Security Ownership of Certain Beneficial Owners and
    Management.............................................................57
Description of the Revolving Credit Facility...............................58
Certain Federal Income Tax Consequences....................................59
Description of the Exchange Notes..........................................60
Book-Entry; Delivery and Form..............................................86
Plan of Distribution.......................................................87
Legal Matters..............................................................88
Independent Accountants....................................................88
Available Information......................................................88
Incorporation of Certain Documents by Reference............................89
Index to Financial Statements..............................................F-1



<PAGE>


PROSPECTUS

$150,000,000

NBTY, INC.

OFFER TO EXCHANGE 8-5/8% SENIOR  SUBORDINATED  NOTES DUE 2007,  SERIES B FOR ALL
OUTSTANDING 8-5/8% SENIOR SUBORDINATED NOTES DUE 2007 OF NBTY, INC.







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



<PAGE>



                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

         Reference is made to the Company's  Certificate of Incorporation and to
Section 145 of the Delaware General Corporation Law ("DGCL"). Section 145 of the
DGCL  authorizes  a  corporation  to provide  indemnification  against  expenses
(including  attorney's  fees),  judgments,  fines and amounts paid in settlement
actually  and  reasonably  incurred,   in  non-derivative   actions,   suits  or
proceedings brought by third parties against an officer,  director,  employee or
agent of the  corporation,  if such party acted in good faith and in a manner he
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
corporation,  and with  respect to any  criminal  action or  proceeding,  had no
reasonable cause to believe his conduct was unlawful as determined in accordance
with the statute.

         In  a  derivative  action,  i.e.,  one  by  or  in  the  right  of  the
corporation,  indemnification  may  be  made  only  for  expenses  actually  and
reasonably  incurred by directors,  officers,  employees or agents in connection
with the defense or settlement of an action or suit,  and only with respect to a
matter as to which they  shall  have  acted in good  faith and in a manner  they
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
corporation,  except that no indemnification  shall be made if such person shall
have been adjudged liable to the corporation, unless and only to the extent that
the  Court  in which  the  action  or suit  was  brought  shall  determine  upon
application  that the  defendant  directors,  officers,  employees or agents are
fairly and  reasonably  entitled to  indemnity  for such  expenses  despite such
adjudication of liability.

         The Company  maintains  officers  and  directors  liability  insurance.
Further,  the Company has agreed to indemnify  all directors and officers of the
Company for any claims made against them,  subject to the following  conditions.
Such indemnification  will not extend to certain claims,  including claims based
upon or attributable to the indemnitee's gaining personal profit or advantage to
which he is not  legally  entitled,  claims  brought  or  contributed  to by the
dishonesty of the  indemnitee  and claims under Section 16(b) of the  Securities
Exchange Act of 1934,  as amended (the  "Exchange  Act"),  for an  accounting of
profits  resulting  from the purchase or sale by the indemnitee of the Company's
securities.  Notwithstanding  the foregoing,  and insofar as indemnification for
liabilities   arising  under  the  Securities  Act  of  1933,  as  amended  (the
"Securities  Act"),  may  be  permitted  to  directors,  officers  or  personnel
controlling  the  Company,  in  the  opinion  of  the  Securities  and  Exchange
Commission (the "Commission"),  such indemnification is against public policy as
expressed in the  Securities  Act and is therefore  unenforceable.  In the event
that a claim  for  indemnification  against  such  liabilities  (other  than the
payment by the Company of expenses incurred or paid by a director,  officer or a
controlling person of the Company in a successful defense of any action, suit or
proceeding)  is asserted by such  director,  officer or  controlling  person for
liabilities  arising under the Securities Act in connection  with the securities
being  registered  hereunder,  the  Company  will,  unless in the opinion of its
counsel the issue has been settled by controlling  precedent,  submit to a court
or appropriate  jurisdiction the issue as to whether such  indemnification by it
is against public policy as expressed in the Securities Act and will comply with
the final adjudication of such issue.

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


                                      II-1
<PAGE>

question as to whether such  indemnification  by it is against  public policy as
expressed  in the Act and will be  governed  by the final  adjudication  of such
issue.

ITEM 21.   EXHIBITS

         (a) The following is a complete list of exhibits  filed as part of this
Registration Statement, which are incorporated herein:


    3.1      Amended and Restated Certificate of Incorporation of NBTY, Inc.

    3.2      Amended and Restated By-Laws of NBTY, Inc.

    4.1      Indenture,  dated as of September 23, 1997,  between NBTY, Inc. and
             IBJ  Schroder  Bank  &  Trust  Company,  as  trustee,  relating  to
             $150,000,000  in  aggregate   principal  amount  of  8-5/8%  Senior
             Subordinated Notes due 2007, Series A and Series B.

    4.2      Specimen  Certificate of 8-5/8% Senior Subordinated Notes due 2007,
             Series A ("Original Notes") (included in Exhibit 4.1 hereto).

    4.3      Specimen  Certificate of 8-5/8% Senior Subordinated Notes due 2007,
             Series B (the "Exchange Notes") (included in Exhibit 4.1 hereto).

    4.4      Exchange  and  Registration  Rights   Agreement,   dated   as    of
             September 23, 1997, by and between  NBTY, Inc. and Chase Securities
             Inc.

    5.1      Opinion of  Kirkpatrick  & Lockhart  LLP regarding  the validity of
             the Exchange Notes.

   10.1      Credit and  Guarantee  Agreement,  dated as of September  23, 1997,
             among NBTY, Inc.,  Holland & Barrett Holdings Limited and The Chase
             Manhattan Bank.

   12.1      Statement of Computation of Ratio of Earnings to Fixed Charges.

   21.1      Subsidiaries of NBTY, Inc. (included in Exhibit 10.1 hereto)

   23.1      Consent of Kirkpatrick & Lockhart LLP (included in Exhibit 5.1).

   23.2      Consent of Coopers & Lybrand L.L.P.

   23.3      Consent of KPMG.

   24.1      Power of Attorney of NBTY, Inc. (included on signature page to this
             Registration Statement on Form S-4).

   25.1      Statement of  Eligibility  and  Qualification  (Form T-1) under the
             Trust  Indenture  Act of 1939,  as amended,  of IBJ Schroder Bank &
             Trust Company.

   99.1      Form of Letter of Transmittal  and related  documents to be used in
             conjunction with the Exchange Offer.


                                      II-2
<PAGE>

         (b)   Financial Statement Schedules:

None.

ITEM 22.  UNDERTAKINGS.

         (a) The  undersigned  Registrant  hereby  undertakes  that  insofar  as
indemnification  for  liabilities  arising  under  the  Securities  Act  may  be
permitted to  directors,  officers  and  controlling  persons of the  Registrant
pursuant to the foregoing  provisions,  or otherwise,  the  Registrant  has been
advised  that in the opinion of the  Securities  and  Exchange  Commission  such
indemnification  is against public policy as expressed in the Securities Act and
is,  therefore,  unenforceable.  In the  event  that a claim of  indemnification
against such  liabilities  (other than the payment by the Registrant of expenses
incurred by the Registrant in the successful defense of any action, suit paid by
a director,  officer or  controlling  person of the Registrant in the successful
defense of any action, suit or proceeding) is asserted by such director, officer
or controlling  person in connection with the securities being  registered,  the
Registrant  will,  unless in the  opinion  of its  counsel  the  matter has been
settled by controlling precedent,  submit to a court of appropriate jurisdiction
the question  whether such  indemnification  by it is against  public  policy as
expressed  in the Act and will be  governed  by the final  adjudication  of such
issue.

         (b) The undersigned  Registrant hereby undertakes that, for purposes of
determining  any  liability  under  the  Securities  Act,  each  filing  of  the
Registrant's  annual  report  pursuant to Section 13(a) or 15(d) of the Exchange
Act (and,  where  applicable,  each filing of an employee  benefit plan's annual
report  pursuant to Section 15(d) of the Exchange Act) that is  incorporated  by
reference in the registration statement shall be deemed to be a new registration
statement relating to the securities  offered therein,  and the offering of such
securities  at that time shall be deemed to be the  initial  bona fide  offering
thereof.

         (c) The undersigned Registrant hereby undertakes to respond to requests
for information  that is incorporated by reference into the prospectus  pursuant
to Items 4, 10(b), 11, or 13 of this Form, within one business day of receipt of
such  request,  and to send the  incorporated  documents  by first class mail or
other equally  prompt means.  This includes  information  contained in documents
filed subsequent to the effective date of the registration statement through the
date of responding to the request.

         (d) The undersigned  Registrant hereby undertakes to supply by means of
a  post-effective  amendment all information  concerning a transaction,  and the
company  being  acquired  involved  therein,  that  was not the  subject  of and
included in the registration statement when it became effective.




                                      II-3

<PAGE>


                                   SIGNATURES

         Pursuant to the  requirements of the Securities Act, the Registrant has
duly  caused  this  registration  statement  to be signed  on its  behalf by the
undersigned,  thereunto duly  authorized,  in the City of Bohemia,  State of New
York on November 4, 1997.



                                         NBTY, INC.

                                         By: /s/ Scott Rudolph
                                            ----------------------------------
                                                     Scott Rudolph
                                            Chairman of the Board of Directors,
                                           President and Chief Executive Officer

                                POWER OF ATTORNEY

         Know  All Men By These  Presents,  that  each  person  whose  signature
appears below  constitutes and appoints Scott Rudolph and Harvey Kamil, and each
of them, such person's true and lawful  attorneys-in-fact  and agents, with full
power of substitution and revocation, for such person and in such person's name,
place and stead, in any and all amendment (including  post-effective  amendments
to this Registration  Statement) and to file the same with all exhibits thereto,
and other  documents in connection  therewith,  with the Securities and Exchange
Commission,  granting unto said  attorneys-in-fact and agents, and each of them,
full  power  and  authority  to do and  perform  each and  every  act and  thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorneys-in-fact and agents or any of them, or their or his substitute or
substitutes, may lawfully do or cause to be done by virtue hereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and as of the dates indicated.

<TABLE>
<CAPTION>

             SIGNATURE                             TITLE                        DATE

<S>                               <C>                                   <C>

/s/ Scott Rudolph
- -------------------------------     Chairman of the Board of              November 4, 1997
    Scott Rudolph                   Directors, President and Chief
                                    Executive Officer (Principal
                                    Executive Officer)

/s/ Harvey Kamil
- -------------------------------     Executive Vice President and          November 4, 1997
    Harvey Kamil                    Chief Financial Officer
                                    (Principal Financial and
                                    Accounting Officer)

/s/ Arthur Rudolph
- -------------------------------     Director                              November 4, 1997
    Arthur Rudolph


/s/ Aram Garabedian
- -------------------------------     Director                              November 4, 1997
    Aram Garabedian


/s/ Bernard Owen
- -------------------------------     Director                              November 4, 1997
    Bernard Owen


<PAGE>

/s/ Alfred Sacks
- -------------------------------     Director                              November 4, 1997
    Alfred Sacks


/s/ Murray Daly
- -------------------------------     Director                              November 4, 1997
    Murray Daly



/s/ Glenn Cohen                     Director                              November 4, 1997
- -------------------------------
    Glenn Cohen


/s/ Bud Solk                        Director                              November 4, 1997
- -------------------------------
    Bud Solk


/s/ Nathan Rosenblatt               Director                              November 4, 1997
- -------------------------------
    Nathan Rosenblatt


</TABLE>



                                                                          EX-3.1

                AMENDED AND RESTATED CERTIFICATE OF INCORPORATION


     NBTY INC., a corporation  organized and existing under and
by virtue of the General  Corporation Law of the State of Delaware,  DOES HEREBY
CERTIFY:

         That a meeting of the Board of  Directors  of NBTY,  Inc., a resolution
was adopted in accordance with Section 245 of the General Corporation Law of the
State of Delaware, restating and integrating all previously filed Certificate of
Incorporation and Amendments thereto.  The Restated Certificate of Incorporation
does  further  amend the  provisions  of the  Certificate  of  Incorporation  as
therefore  amended or  supplemented,  and there is no discrepancy  between those
provisions and the provisions of the Restated Certificate of Incorporation.  The
date of incorporation is July 24, 1979.

          That thereafter,  pursuant to resolution of its Board of Directors, an
annual meeting of the stockholders of said corporation was duly called and held,
upon notice in accordance with Section 222 of the General Corporation Law of the
State of Delaware at which meeting the necessary number of shares as required by
statute  were  voted in favor of the  amendment.  The  restated  Certificate  of
Incorporation will read as follows:

     FIRST: The name of the incorporation is NBTY, INC.

     SECOND:  Its  registered  office  and  place of  business  in the  State of
Delaware  is to be  located at 15 North  Street in the City of Dover,  County of
Kent. The Registered Agent in charge thereof is Corporate Service Bureau, Inc.

     THIRD: The nature of the business and the objects and purposes  proposed to
be  transacted,  promoted  and  carried on are to do any and all  things  herein
mentioned, as fully and to the same extent as natural persons might or could do,
and in any part of the world, viz:

          The  purpose  of the  corporation  is to engage in any  lawful  act or
activity for which  corporation may be organized  under the General  Corporation
Law of Delaware.

     FOURTH:  The Corporation shall be authorized to issue  Twenty-five  Million
(25,000,000) Common Shares at $0.008 Par value.

     FIFTH: The Directors shall have the power to make and to alter or amend the
By-Laws;  to fix the amount to be reserved as working capital,  and to authorize
and cause to be executed,  mortgages  and liens  without limit as to the amount,
upon the property and franchise of this Corporation.

          With the consent, in writing, and pursuant to a vote of the holders of
a majority of the capital stock,  issued and  outstanding,  the Directors  shall
have  authority  to  dispose,  in any  manner,  of the  whole  property  of this
Corporation.

<PAGE>


          The By-Laws shall determine whether and to what extent the account and
books of this  Corporation,  or any of them,  shall be open to the inspection of
the stockholders; no stockholder shall have any right of inspecting any account,
or book, or document of this  Corporation,  except as conferred by the law or by
the By-Laws, or by resolution of the stockholders.

          The stockholders and directors shall have power to hold their meetings
and keep the books, documents and papers of the Corporation outside of the State
of  Delaware,  at such  places as may be, from time to time,  designated  by the
By-Laws or by resolution of the  stockholders or directors,  except as otherwise
required by the laws of Delaware.

          It is the intention that all objects, purposes and powers specified in
the THIRD paragraph  hereof,  shall,  except where  otherwise  specified in said
paragraph,  be nowise limited or restricted by reference to or interference from
the  terms  of  any  other  clause  or  paragraph  in  this   Certification   of
Incorporation,  but that the objects, purposes and powers specified in the THIRD
paragraph  and in each of the clauses or  paragraphs  of this  charter  shall be
regarded as independent objects, purposes and powers.

     SIXTH:  The Corporation  shall, to the full extent permitted by Section 145
of the Delaware General Corporation Law, as amended from time to time, indemnify
all persons whom it may indemnify pursuant thereto.

          A director of the  Corporation  shall not be personally  liable to the
Corporation  or its  stockholders  for monetary  damages for breach of fiduciary
duty as a director,  except for liability  (i) for any breach of the  director's
duty of  loyalty  to the  Corporation  or its  stockholders,  (ii)  for  acts or
omissions not in good faith or which involve intentional misconduct or a knowing
violation of law,  (iii) under Section 174 of the Delaware  General  Corporation
Law, or (iv) for any  transaction  from which the  director  derived an improper
personal benefit.

     SEVENTH:

          (1) "Affiliate" and "Associate"  shall be determined  pursuant to Rule
12b-2 (or any  successor  rule) of the General Rules and  Regulations  under the
Securities Exchange Act of 1934.

          (2) "Beneficial  Ownership" shall be determined pursuant to Rule 13d-3
(or  any  successor  rule)  of the  General  Rules  and  Regulations  under  the
Securities Exchange Act of 1934 and shall include:

          (i)   shares of stock which a Person has the right to acquire, hold or
                vote pursuant to any agreement, arrangement or understanding, or
                upon  exercise  of  conversion  rights,  warrants,   options  or
                otherwise; and

          (ii)  shares  of stock  which  are  beneficially  owned,  directly  or
                indirectly (including shares deemed owned through application of
                the foregoing clause (i), by any Person (a) with which it or its


                                       2
<PAGE>

               Affiliate  or  Associate  has  any   agreement,   arrangement  or
               understanding  for the purpose of acquiring,  holding,  voting or
               disposing of shares of stock of the  corporation  or (b) which is
               its Affiliate or Associate;

          (3) "Business Combination" shall include:

          (i)   any merger or  consolidation of the corporation with or into any
                other Related Person;

          (ii)  the sale, lease, exchange,  mortgage,  pledge, transfer or other
                disposition (in one transaction or a series of  transactions) to
                or with any Related  Person of any assets of the  corporation or
                any subsidiary  thereof having an aggregate fair market value of
                $15,000,000 or more;

          (iii) the issuance or transfer by the  corporation  or any  subsidiary
                thereof (in one transaction or a series of  transactions) of any
                securities of the  corporation or any subsidiary  thereof to any
                Related  Person  in  exchange  for  cash,  securities  or  other
                property (or a  combination  thereof)  having an aggregate  fair
                market value of $15,000,000 or more;

          (iv)  the  adoption of any plan or  proposal  for the  liquidation  or
                dissolution of the  corporation  proposed by or on behalf of any
                Related Person; or

          (v)   any  reclassification  or  recapitalization of securities of the
                corporation  if the  effect,  directly  or  indirectly,  of such
                transaction  is to increase  the  relative  voting  power of any
                Related Person;

          (4)  "Continuing  Director"  shall  mean  a  member  of the  Board  of
Directors of the  corporation who was not affiliated with the Related Person and
was a member of the Board of Directors prior to the time that the Related Person
acquired  the last shares of stock of the  corporation  entitling  such  Related
Person to  exercise,  in the  aggregate,  in excess of ten (10%)  percent of the
total voting power of all classes of stock of the  corporation  entitled to vote
in  elections  of  directors,  or a Person  recommended  to succeed a Continuing
Director by a majority of Continuing Directors;

          (5) "Person" shall include any individual,  corporation,  partnership,
person or other entity; and

          (6)  "Related  Person"  shall  mean  any  Person,  together  with  any
Affiliate or Associate of such Person, which has Beneficial Ownership,  directly
or indirectly,  of shares of stock of the  corporation  entitling such Person to
exercise more than ten (10%) percent of the total voting power of all classes of
stock of the corporation entitled to vote in elections of directors,  considered
for the  purposes  of this  Article  SEVENTH  as one  class,  together  with the
successors  and  assigns  of any such  Person  in any  transaction  or series of
transactions  not involving a public offering of the  corporations  stock within
the meaning of the Securities Act of 1933.


                                       3
<PAGE>


          B. Unless the conditions set forth in subparagraphs (1) or (2) of this
paragraph B are satisfied,  the affirmative  vote of not less than  seventy-five
(75%) percent of the outstanding shares of stock of the corporation  entitled to
vote in  elections  of  directors,  considered  for the purposes of this Article
SEVENTH as one class,  shall be required for the adoption or  authorization of a
Business  Combination  with any Related Person.  Such  affirmative vote shall be
required  notwithstanding the fact that no vote, or a lesser percentage,  may be
required by law or in any  agreement  with any national  securities  exchange or
otherwise, but such vote shall not be applicable if:

          (1) The  definitive  agreement or other  arrangements  to effectuate a
Business  Combination  with a Related  Person are  approved by a majority of the
Continuing  Directors;  such  determination  shall be made by a majority  of the
Continuing  Directors  even if such majority does not constitute a quorum of the
members of the Board of Directors then in office; or

          (2) All of the following conditions are satisfied:

          (i)   the cash and fair market value of the  property,  securities  or
                other consideration (including, without limitation, stock of the
                corporation retained by its existing  publicstockholders  in the
                event of a Business  Combination in which the corporation is the
                surviving  corporation)  to be received per share by the holders
                of each  class  or  series  of  stock  of the  corporation  in a
                Business  Combination with a Related Person is not less than the
                highest per share price (including brokerage  commissions and/or
                soliciting   dealers  fees)  paid  by  such  Related  Person  in
                acquiring any shares of such class or series, respectively;

          (ii)  The  consideration  to be  received  by holders of a  particular
                class of securities  shall be in cash or in the same form as the
                Related Person has  previously  paid for shares of such class of
                stock. If the Related Person has paid for shares of any class of
                stock  with  varying  forms  of   consideration,   the  form  of
                consideration for such class of stock shall be either in cash or
                the form used to acquire  the  largest  number of shares of such
                class of stock previously acquired by it;

          (iii) After a Person  has  become a  Related  Person  and prior to the
                consummation of a Business Combination,  except as approved by a
                majority of the Continuing  Directors,  there shall have been no
                reduction  in the  annual  rate of  dividends  paid on shares of
                stock of the  corporation  (except as  necessary  to reflect any
                subdivision of such shares);

          (iv)  The Related  Person  shall not have (a)  received  the  benefit,
                directly   or   indirectly   (except    proportionately   as   a
                stockholder),  or any loans,  advances,  guarantees,  pledges or
                other  financial  assistance  or  tax  credits  provided  by the
                corporation,  or (b) made any major change in the  corporation's


                                       4
<PAGE>

                business or equity capital  structures without the approval of a
                majority of the  Continuing  Directors,  in either case prior to
                the consummation of the Business Combination, and

          (v)   A  proxy  statement  complying  with  the  requirements  of  the
                Securities  Exchange  Act of 1934  shall  be  mailed  to  public
                stockholders  of the  corporation  for the purpose of soliciting
                stockholder  approval  of the  Business  Combination  and  shall
                contain  at  the  front  thereof,  in  a  prominent  place,  any
                recommendations  as to the advisability (or  inadvisability)  of
                the Business Combination which the Continuing Directors,  or any
                of them,  may  choose to state  and,  if deemed  advisable  by a
                majority of the Continuing Directors,  an opinion of a reputable
                investment banking firm as to the fairness (or not) of the terms
                of such  Business  Combination,  from  the  point of view of the
                remaining   public   stockholders  of  the   corporation   (such
                investment  banking  firm to be  selected  by a majority  of the
                Continuing  Directors and to be paid a reasonable  fee for their
                services by the corporation upon receipt of such opinion).

          The provisions of this Article  SEVENTH shall also apply to a Business
Combination  with any  Person  which at any  time  has  been a  Related  Person,
notwithstanding  the fact that such Person is no longer a Related Person, if, at
any time the definitive  agreement or other arrangements  relating to a Business
Combination with such Person was entered into, it was a related Person or it, as
of the record date for the  determination of stockholders  entitled to notice of
and to vote on the  Business  Combination,  such Person is an  Affiliate  of the
corporation.

          C. A majority  of the  Continuing  Directors  shall have the power and
duty, consistent with the fiduciary obligations, to determine for the purpose of
this Article SEVENTH, on the basis of information known to them,

          (1)   whether any Person is a Related Person;

          (2)   whether any Person is an Affiliate or Associate of another,

          (3)   whether   any  Person   has  an   agreement,   arrangement,   or
                understanding with another, or

          (4)   the  fair  market  value  of  property,   securities   or  other
                consideration (other than cash) to be received by the holders of
                shares of stock of the corporation.

          The good faith determination of a majority of the Continuing Directors
on such  matters  shall be binding and  conclusive  for purposes of this Article
SEVENTH.

          D. Any corporate  action which may be taken by the written  consent of
stockholders  entitled  to vote  upon  such  action  pursuant  to this  Restated
Certificate of  Incorporation  or pursuant to Delaware  General  Corporation Law
shall be only by the  written  consent of holders of not less than  seventy-five


                                       5
<PAGE>


(75%)  percent  of the  shares  of stock  of the  corporation  entitled  to vote
thereon,  notwithstanding  the fact that a lesser  percentage may be required by
law or otherwise.

          E. Any  corporate  action  which may be taken at a  special  meting of
stockholders called by the Board of Directors, a majority of which Board are not
Continuing  Directors,  shall be only by the affirmative  vote of the holders of
not less than seventy-five  (75%) percent of the outstanding  shares of stock of
the corporation  entitled to vote in elections of directors,  considered for the
purposes of this Article SEVENTH as one class,  notwithstanding  the fact that a
lesser percentage may be required by law or otherwise.

          F.  Notwithstanding  any other  provision  contained in this  Restated
Certificate of Incorporation,  any action by stockholders to amend this Restated
Certificate of Incorporation or the By-Laws of the corporation  shall be made at
a  meeting  of the  stockholders  called  for that  purpose  and not by  written
consent.

          G. No  amendment  to the  Certificate  of  Incorporation  shall amend,
alter,  change or repeal any of the provisions of this Article  SEVENTH,  unless
the  amendment  effecting  such  amendment,  alteration,  change or repeal shall
receive the affirmative vote of not less than seventy-five  (75%) percent of the
shares of stock of the  corporation  entitled to vote in elections of directors,
considered for the purposes of this Article SEVENTH as one class;  provided that
this  paragraph G shall not apply to, and such  seventy-five  (75%) percent vote
shall  not  be  required  for,  any  amendment,  alteration,  change  or  repeal
recommended to the stockholders by a majority of the Continuing Directors.

          H. Nothing  contained in this  Article  SEVENTH  shall be construed to
relieve the Board of Directors or any Related Person from a fiduciary obligation
imposed by law.

     EIGHTH:  That  said  amendment  was duly  adopted  in  accordance  with the
provisions  of  Section  245 of the  General  Corporation  Law of the  State  of
Delaware.

     IN WITNESS  WHEREOF,  said NBTY,  INC., has caused its corporate seal to be
hereunto  affixed  and this  Certificate  to be  signed  by Scott  Rudolph,  its
President, and Harvey Kamil, its Secretary, this 29th day of November, 1994.


                                           /S/ SCOTT RUDOLPH, PRESIDENT
                                           ----------------------------
                                           Scott Rudolph, President


                                           /S/ HARVEY KAMIL, SECRETARY
                                           ---------------------------
                                           Harvey Kamil, Secretary


                                       6



                                                                      EX-3.2


                          AMENDED AND RESTATED BY-LAWS

                                       OF

                                   NBTY, INC.

                               ARTICLE I - OFFICES


          SECTION  1.  REGISTERED  OFFICE.  - The  registered  office  shall  be
established and maintained at 410 So. State Street,  Dover in the County of Kent
in the State of Delaware.

          SECTION 2. OTHER OFFICES.  - The  corporation  may have other offices,
either  within or without the State of Delaware,  at such place or places as the
Board  of  Directors  may  from  time to time  appoint  or the  business  of the
corporation may require.

                      ARTICLE II - MEETING OF STOCKHOLDERS

          SECTION 1. ANNUAL MEETINGS.  - Annual meetings of stockholders for the
election  of  directors,  and for such  other  business  as may be stated in the
notice of the meeting, shall be held at such place, either within or without the
State of  Delaware,  and at such  times and date as the Board of  Directors,  by
resolution, shall determine and as set forth in the notice of the meeting.

          At an annual  meeting of  stockholders,  only such  business  shall be
conducted,  and only such  proposals  shall be acted  upon,  as shall  have been
brought  before the annual meeting (a) by, or at the direction of, the presiding
officer of the annual meeting or (b) by any  stockholder of the  corporation who
complies with the notice procedures set forth in this Section. For a proposal to
be properly  brought before an annual meeting by a stockholder,  the stockholder
must have given  timely  notice  thereof,  in writing  to the  Secretary  of the
corporation.  To be timely,  a  stockholder's  notice must be  delivered  to, or
mailed by registered or certified mail, return receipt  requested,  and received
at, the principal executive offices of the corporation not less than 60 days nor
more than 90 days  prior to the  scheduled  annual  meeting,  regardless  of any
postponements,  deferrals  or  adjournments  of that  meeting  to a later  date;
provided, however, that, if less than 70 days' notice or prior public disclosure
of the date of the  scheduled  annual  meeting  is given or made,  notice by the
stockholder,  to be timely,  must be so delivered or received not later than the
close of  business  on the tenth day  following  the earlier of the day on which
such notice of the date of the scheduled annual meeting was mailed or the day on
which such public  disclosure was made. A stockholder's  notice to the Secretary
shall set forth, as to each matter the stockholder  proposes to bring before the
annual meeting,  (a) a brief  description of the proposal  desired to be brought
before the annual  meeting and the reasons for  conducting  such business at the
annual meeting,  (b) the name and address,  as they appear on the  corporation's
books,  of the  stockholder  proposing such business and any other  stockholders
known by such  stockholder  to be supporting  such  proposal,  (c) the class and
number of shares of the corporation's  stock that are beneficially  owned by the
stockholder on the date of such stockholder notice and by any other stockholders

<PAGE>


known by such  stockholder  to be  supporting  such proposal on the date of such
stockholder  notice,  and (d) any financial  interest of the stockholder in such
proposal.

          The  presiding  officer  of the annual  meeting  shall  determine  and
declare  at the  annual  meeting  whether  a  stockholder  proposal  was made in
accordance with the terms of this Section.  If the presiding officer  determines
that a stockholder  proposal was not made in  accordance  with the terms of this
Section,  he or she shall so declare at the annual meeting and any such proposal
shall not be acted upon at the annual meeting.

          No  business  shall be  conducted  at an  annual  meeting,  except  in
accordance with the procedures set forth in this Section.  Nothing  contained in
this  Section  shall  preclude the  corporation  from  excluding  from any proxy
materials,  to the extent  permitted by the laws of the State of  Delaware,  any
stockholder  proposal of a type  described in Rule 14a-8(c) under the Securities
Exchange Act of 1934, as amended, or any successor or similar provision.

          SECTION 2. SPECIAL  MEETINGS.  - Special meetings of the stockholders,
for any  purpose  or  purposes,  unless  otherwise  prescribed  by law or by the
Certificate  of  Incorporation,  may be called at any time by a majority  of the
entire  Board of  Directors,  the  Chairman  of the  Board of  Directors  or the
President  of the  corporation.  Special  meetings  of the  stockholders  of the
corporation may not be called by any other person or persons.  Special  meetings
may be held at such time and place, within or without the State of Delaware,  as
shall be stated in the notice of the meeting.  No business may be  transacted at
such meeting except that referred to in the notice thereof.

          SECTION 3. CONDUCT OF MEETINGS.  - The Board of Directors may adopt by
resolution   such  rules  and   regulations  for  the  conduct  of  meetings  of
stockholders  as it shall deem  appropriate.  Except to the extent  inconsistent
with such  rules and  regulations  as  adopted  by the Board of  Directors,  the
presiding  officer of any meeting of the  stockholders  shall have the right and
authority to prescribe such rules, regulations and procedures and to do all such
acts as, in the judgment of such  presiding  officer,  are  appropriate  for the
proper conduct of the meeting. Such rules,  regulations and procedures,  whether
adopted by the Board of Directors or prescribed by the presiding  officer of the
meeting, may include,  without limitation,  the following: (a) the establishment
of an agenda or order of business for the meeting;  (b) rules and procedures for
maintaining  order  at  the  meeting  and  the  safety  of  those  present;  (c)
limitations on attendance at or  participation in the meeting to stockholders of
record of the corporation, their duly authorized and constituted proxies or such
other  persons as the  presiding  officer of the meeting  shall  determine;  (d)
restrictions  on entry to the meeting after the time fixed for the  commencement
thereof;  and (e) limitations on the time allotted to questions  and/or comments
by participants.  Unless and to the extent  determined by the Board of Directors
or the presiding officer of the meeting,  meetings of stockholders  shall not be
required to be held in accordance with the rules of parliamentary procedure.

          SECTION 4. VOTING. - Each  stockholder  entitled to vote in accordance
with the terms and  provisions of the  Certificate  of  Incorporation  and these
By-Laws shall be entitled to one vote, in person or by proxy,  for each share of


                                     2
<PAGE>


stock entitled to vote held by such stockholder. The vote for directors and upon
any question before the meeting shall be by ballot.  All elections for directors
shall be deiced by  plurality  vote;  all other  questions  shall be  decided by
majority  affirmative vote,  except as otherwise  provided by the Certificate of
Incorporation or required by the laws of the State of Delaware.

          SECTION 5. PROXIES. - Any stockholder entitled to vote at a meeting of
stockholders  may authorize  another person or persons to act for him, her or it
by proxy,  but no such proxy  shall be voted  after  three  years from its date,
unless the proxy  provides for a longer period.  Without  limiting the manner in
which a stockholder may authorize  another person or persons to act for him, her
or it as  proxy,  the  foregoing  shall  constitute  a valid  means  by  which a
stockholder  may grant such  authority;  (a) a stockholder may execute a writing
authorizing  another  person  or  persons  to act for him,  her or it as  proxy;
execution may be  accomplished  by the stockholder or his, her or its authorized
officer, director,  employee or agent signing such writing or causing his or her
signature to be affixed to such writing by any reasonable means, including,  but
not limited to, by facsimile  signature;  and (b) a  stockholder  may  authorize
another person or persons to act for him, her or it as proxy by  transmitting or
authorizing  the  transmission  of a  telegram,  cablegram  or  other  means  of
electronic  transmission to the person who will be the holder of the proxy or to
a proxy solicitation firm, proxy support service organization or like agent duly
authorized  by the person  who will be the  holder of the proxy to receive  such
transmission,   provided  that  such  telegram,  cablegram  or  other  means  of
electronic  transmission  must either set forth or be submitted with information
from which it can be determined that the telegram, cablegram or other electronic
transmission  was authorized by the  stockholder.  It if is determined that such
telegrams,   cablegrams  or  other  electronic   transmissions  are  valid,  the
inspectors  or, if there are no  inspectors,  such  other  persons  making  that
determination  shall specify the information  upon which they relied.  Any copy,
facsimile  telecommunication  or other reliable  reproduction  of the writing or
transmission  required  by the  above  may be  submitted  or used in lieu of the
original writing or transmission for any and all purposes for which the original
writing  or  transmission  could be used,  provided  that such  copy,  facsimile
telecommunication or other reproduction is a complete reproduction of the entire
original writing or transmission.

          A duly  executed  proxy shall be  irrevocable  if it states that it is
irrevocable  and if,  and  only as  long  as,  it is  coupled  with an  interest
sufficient  in  law to  support  an  irrevocable  power.  A  proxy  may be  made
irrevocable  regardless  of whether the interest  with which it is coupled is an
interest in the stock itself or an interest in the corporation generally.

          SECTION 6. STOCKHOLDER LIST. - The officer who has charge of the stock
ledger of the  corporation  shall at least 10 days  before  each  meeting of the
stockholders prepare a complete alphabetical  addressed list of the stockholders
entitled  to vote at the  ensuing  election,  with the number of shares  held by
each.  Said list shall be open to the  examination of any  stockholder,  for any
purpose germane to the meeting,  during ordinary business hours, for a period of
at least 10 days prior to the  meeting,  either at a place within the city where
the meeting is to be held,  which place shall be  specified in the notice of the
meeting, or, if not so specified,  at the place where the meeting is to be held.
The list shall be available for inspection at the meeting.



                                       3
<PAGE>


          SECTION 7. QUORUM; ADJOURNMENT. - Except as otherwise required by law,
by the Certificate of Incorporation or by these By-Laws, the presence, in person
or by proxy, of stockholders  holding a majority of the stock of the corporation
entitled to vote shall constitute a quorum at all meetings of the  stockholders.
In case a quorum shall not be present at any meeting,  the presiding  officer of
the  meeting or a majority  in  interest  of the  stockholders  entitled to vote
thereat  present in person or by proxy  shall have power to adjourn  the meeting
from time to time, without notice other than announcement at the meeting,  until
the  requisite  amount of stock  entitled to vote shall be present.  At any such
adjourned  meeting at which the requisite amount of stock entitled to vote shall
be represented,  any business may be transacted which might have been transacted
at the meeting as originally  noticed;  but only those stockholders  entitled to
vote at the  meeting as  originally  noticed  shall be  entitled  to vote at any
adjournment or  adjournments  thereof.  In addition,  the Board of Directors may
adjourn a meeting of the stockholders if the Board of Directors  determines that
adjournment is necessary or appropriate in order to enable the  stockholders (a)
to consider fully information that the Board of Directors determine has not been
made  sufficiently  or timely  available  to  stockholders  or (b) to  otherwise
effectively exercise their voting rights.

          SECTION 8. NOTICE OF MEETINGS.  - Written  notice,  stating the place,
date and time of the  meeting,  and the  general  nature of the  business  to be
considered,  shall be given to each stockholder entitled to vote thereat at his,
her or its  address as it appears on the  records of the  corporation,  not less
than 10 nor more than 60 days before the date of the meeting.

          SECTION 9. ACTION WITHOUT MEETING.  - Except as otherwise  provided by
the Certificate of Incorporation, whenever the vote of stockholders at a meeting
thereof is required or permitted to be taken in  connection  with any  corporate
action by any provisions of the statutes or the Certificate of  Incorporation or
of these By-Laws,  the meeting and vote of stockholders may be dispensed with if
all the  stockholders  who would have been  entitled  to vote upon the action if
such meeting were held shall consent in writing to such  corporate  action being
taken.
                             ARTICLE III - DIRECTORS

          SECTION 1.  NUMBER AND TERM.  - The  number of  directors  shall be at
least three and not more than nine,  unless otherwise set by a resolution passed
by a vote of Directors  comprising  seventy-five  (75%)  percent of the Board of
Directors.  The Board of  Directors  of the Company  shall be divided into three
classes  of  directors,  in such  manner as the Board of  Directors  in its sole
discretion may determine, each class to be elected in annual sequences for terms
of three  years each after the  implementation  of the  classes  (or until their
successors are duly elected and qualified). Until fully implemented, the term of
the office of the first class shall expire at the annual  meeting next  ensuing;
of  the  second  class  one  year  thereafter;  of the  third  class  two  years
thereafter;  and at each  annual  election  held after such  classification  and
election,  directors  shall be chosen for a full term of three years.  Vacancies
which  occur  during  the year  may be  filled  by a  majority  of the  Board of
Directors in accordance with Section 6 of this Article III.


                                       4
<PAGE>


          SECTION 2.  NOMINATIONS.  - Nominations of persons for election to the
Board of Directors may be made at an annual meeting of stockholders (a) by or at
the  direction of the Board of Directors by any  nominating  committee or person
appointed by the Board of Directors or (b) by any stockholder of the Corporation
entitled  to vote for the  election  of  directors  at the  annual  meeting  who
complies with the notice procedures set forth in this Section. Such nominations,
other than those made by or at the direction of the Board of Directors, shall be
made pursuant to timely  notice in writing to the Secretary of the  Corporation.
To be timely,  a  stockholder's  notice  must be  delivered  to, or  mailed,  by
registered or certified  mail,  return receipt  requested,  and received at, the
principal  executive  offices of the  corporation not less than 60 days nor more
than  90  days  prior  to  the  scheduled  annual  meeting,  regardless  of  any
postponements,  deferrals or adjournments of the annual meeting to a later date;
provided, however, that, if less than 70 days' notice or prior public disclosure
of the date of the  scheduled  annual  meeting  is given or made,  notice by the
stockholder,  to be timely,  must be so delivered or received not later than the
close of  business  on the tenth day  following  the earlier of the day on which
such notice of the date of the scheduled annual meeting was mailed or the day on
which such public  disclosure was made. A stockholder's  notice to the Secretary
shall set forth (a) as to each person whom the stockholder  proposes to nominate
for election or re-election as a director,  (i) the name, age,  business address
and residence address of the person, (ii) the principal occupation or employment
of the  person,  (iii) the class and  number of shares of  capital  stock of the
corporation  that are  beneficially  owned  by the  person  and  (iv) any  other
information  relating  to  the  person  that  is  required  to be  disclosed  in
solicitations  for proxies for the election of directors  pursuant to Regulation
14A under the Securities  Exchange Act of 1934, as amended,  or any successor or
similar provision, and (b) as to the stockholder giving notice, (i) the name and
address, as they appear on the corporation's books, of the stockholder, and (ii)
the class and number of shares of the corporation's  stock that are beneficially
owned by the stockholder on the date of such stockholder notice. The corporation
may  require  any  proposed  nominee to furnish  such other  information  as may
reasonably be required by the  corporation to determine the  eligibility of such
proposed nominee to serve as a director of the  corporation.  No person shall be
eligible  for  election as a director of the  corporation  unless  nominated  in
accordance with the procedures set forth in this Section.

          The presiding  officer of the annual meeting shall  determine,  in his
sole  discretion,  and declare at the annual meeting  whether the nomination was
made in  accordance  with the terms of this Section.  If the  presiding  officer
determines  that a nomination was not made in accordance  with the terms of this
Section, he or she shall so declare at the annual meeting and any such defective
nomination shall be disregarded.

          SECTION 3.  RESIGNATIONS.  - Any  director,  member of a committee  or
other officer may resign at any time. Such resignation shall be made in writing,
and  shall  take  effect  at the  time  specified  therein,  and if no  time  be
specified,  at the  time of its  receipt  by the  President  or  Secretary.  The
acceptance of a resignation shall not be necessary to make it effective.


                                       5
<PAGE>



          SECTION 4.  REMOVAL.  - Any director or  directors  may be removed for
cause at any time by the  affirmative  vote of the  holders of a majority of all
the shares of stock  outstanding  and entitled to vote, at a special  meeting of
the stockholders called for the purpose.

          SECTION 5.  INCREASE  OF  NUMBER.  - The  number of  directors  may be
increased by amendment of these By-Laws by the affirmative  vote of seventy-five
(75%) percent of the entire Board of Directors.

          SECTION 6. NEWLY CREATED DIRECTORSHIPS AND VACANCIES.  - Newly created
directorships  resulting from any increase in the authorized number of directors
or any vacancies on the Board of Directors  resulting  from death,  resignation,
retirement,  disqualification  or removal  from office for cause shall be filled
only by the affirmative vote of seventy-five (75%) percent of the directors then
in office,  and directors so chosen shall hold office for a term expiring at the
annual meeting of  stockholders at which time the term of office of the class to
which they have been elected expires and until such  director's  successor shall
have been duly elected and qualified. If the office of any member of a committee
becomes vacant, the remaining directors in office, though less than a quorum, by
the affirmative  vote of at least a majority of such directors,  may appoint any
qualified person to fill such vacancy.

          SECTION  7.  COMPENSATION.   -  Unless  otherwise  restricted  by  the
Certificate of Incorporation, the Board of Directors shall have the authority to
fix the compensation of directors.  The directors may be paid their expenses, if
any, of  attendance  at each meeting of the Board of Directors any may be paid a
fixed sum for  attendance  at each  meeting of the Board of  Directors  and/or a
stated  salary as director.  No such payment  shall  preclude any director  from
serving  the  corporation  in any  other  capacity  and  receiving  compensation
therefor.  Members  of  special  or  standing  committees  may be  allowed  like
compensation for attending committee meetings.

          SECTION 8. ACTION WITHOUT MEETING.  - Any action required or permitted
to be taken  at any  meeting  of the  Board of  Directors,  or of any  committee
thereof,  may be taken  without a meeting,  if, prior to such action,  a written
consent  thereto is signed by all members of the Board of Directors,  or of such
committee,  as the  case may be,  and such  written  consent  is filed  with the
minutes of proceedings of the Board of Directors or such committee.

                             ARTICLE IV -- OFFICERS

          SECTION 1. OFFICERS.  - The Officers of the corporation  shall consist
of a President, a Treasurer,  and a Secretary, and shall be elected by the Board
of  Directors  and shall hold  office  until  their  successors  are elected and
qualified. In addition, the Board of Directors may elect a Chairman, one or more
Vice-Presidents  and such Assistant  Secretaries and Assistant  Treasurers as it
may deem proper. None of the officers of the corporation need be directors.  The
officers  shall be elected at the first meeting of the Board of Directors  after
each annual meeting. More than two offices may be held by the same person.


                                       6
<PAGE>


          SECTION 2. OTHER  OFFICERS AND AGENTS.  - The Board of  Directors  may
appoint such officers and agents as it may deem advisable,  who shall hold their
offices for such terms and shall  exercise such power and perform such duties as
shall be determined from time to time by the Board of Directors.

          SECTION 3. CHAIRMAN. - The Chairman of the Board of Directors,  if one
be elected, shall preside at all meetings of the Board of Directors and he shall
have and perform  such other  duties as from time to time may be assigned to him
by the Board of Directors.

          SECTION 4.  PRESIDENT.  - The president  shall be the chief  executive
officer  of the  corporation  and shall  have the  general  powers and duties of
supervision  and  management  usually  vested in the  office of  President  of a
Corporation.  He shall  preside at all meetings of the  stockholders  if present
thereat,  and in the  absences or  nonelection  of the  Chairman of the Board of
Directors,  at all  meetings of the Board of  Directors,  and shall have general
supervision, direction and control of the business of the corporation. Except as
the Board of  Directors  shall  authorize  the  execution  thereof in some other
manner, he shall execute bonds, mortgages,  and other contracts on behalf of the
corporation,  and shall cause the seal to be affixed to any instrument requiring
it and when so  affixed  the seal  shall be  attested  by the  signature  of the
Secretary or the Treasurer or an Assistant Secretary or an Assistant Treasurer.

          SECTION 5. VICE-PRESIDENT. - Each Vice-President shall have such power
and shall perform such duties as shall be assigned to him by the directors.

          SECTION 6.  TREASURER.  -- The Treasurer shall have the custody of the
corporate  funds and  securities  and shall  keep full and  accurate  account of
receipts  and  disbursements  in books  belonging to the  corporation.  He shall
deposit  all  moneys  and other  valuables  in the name and to the credit of the
corporation in such depositories as may be designated by the Board of Directors.

          The Treasurer  shall  disburse the funds of the  corporation as may be
ordered by the Board of Directors, or the President,  taking proper vouchers for
such  disbursements.  He shall render to the President and Board of Directors at
the regular meetings of the Board of Directors, or whenever they may request it,
an account of all his  transactions as Treasurer and of the financial  condition
of the  corporation.  If required by the Board of  Directors,  he shall give the
corporation  a bond for the faithful  discharge of his duties in such amount and
with such surety as the board shall prescribe.

          SECTION 7.  SECRETARY.  - The  Secretary  shall  give,  or cause to be
given,  notice of all  meetings of  stockholders  and  directors,  and all other
notices  required  by law or by these  By-Laws,  and in case of his  absence  or
refusal  or  neglect  so to do,  any such  notice  may be  given  by any  person
thereunto directed by the President, or by the directors, or stockholders,  upon
whose  requisition the meeting is called as provided in these By-Laws.  He shall
record all the proceedings of the meeting of the corporation and of directors in
a book to be kept for that  purpose.  He shall keep in safe  custody the seal of
the corporation,  and when authorized by the Board of Directors,  affix the same
to any instrument requiring it, and when so affixed, it shall be attested by his
signature or by the signature of any Assistant Secretary.


                                       7
<PAGE>


          SECTION 8. ASSISTANT TREASURERS & ASSISTANT  SECRETARIES.  - Assistant
Treasurers  and Assistant  Secretaries,  if any, shall be elected and shall have
such  powers  and  shall  perform  such  duties  as shall be  assigned  to them,
respectively, by the directors.

                            ARTICLE V - MISCELLANEOUS

          SECTION  1.  CERTIFICATES  OF  STOCK.  - Every  holder of stock in the
corporation  shall be entitled to have a certificate,  signed by, or in the name
of the corporation by, the Chairman or  Vice-Chairman of the Board of Directors,
or  the  President  or a  Vice-President  and  the  Treasurer  or  an  Assistant
Treasurer, or the Secretary of the corporation,  certifying the number of shares
owned  by  him,  her  or it in the  corporation.  If the  corporation  shall  be
authorized  to issue more than one class of stock or more than one series of any
class, the designations,  preferences and relative,  participating,  optional or
other  special  rights  of  each  class  of  stock  or  series  thereof  and the
qualifications,  limitations,  or restrictions of such preferences and/or rights
shall be set forth in full or summarized on the face or back of the  certificate
which the  corporation  shall issue to represent  such class of series of stock,
provided  that,  except as  otherwise  provided  in Section  202 of the  General
Corporation Law of Delaware, in lieu of the foregoing requirements, there may be
set forth on the face or back of the  certificate  which the  corporation  shall
issue  to  represent  such  class or  series  of  stock,  a  statement  that the
corporation  will furnish without charge to each stockholder who so requests the
powers, designations, preferences and relative, participating, optional or other
special rights of each class of stock or series thereof and the  qualifications,
limitations  or  restrictions  of  such  preferences  and/or  rights.   Where  a
certificate is countersigned  (a) by a transfer agent other than the corporation
or  its  employee  or (b) by a  registrar  other  than  the  corporation  or its
employee, the signature of such officers may be facsimiles.

          SECTION  2.  LOST  CERTIFICATES.  - New  certificates  of stock may be
issued in the place of any  certificate  previously  issued by the  corporation,
alleged  to have  been  lost or  destroyed,  and the  directors  may,  in  their
discretion, require the owner of the lost or destroyed certificate, or his legal
representatives, to give the corporation a bond, in such sum as they may direct,
not  exceeding  double  the value of the stock,  to  indemnify  the  corporation
against it on account of the alleged loss of any such new certificate.

          SECTION  3.  TRANSFER  OF  SHARES.  -  The  shares  of  stock  of  the
corporation  shall be transferable only upon its books by the holders thereof in
person or by their duly authorized attorneys or legal representatives,  and upon
such transfer the old  certificates  shall be surrendered to the  corporation by
the delivery thereof to the person in charge of the stock and transfer books and
ledgers,  or to such other persons as the directors may  designate,  by who they
shall be canceled,  and new  certificates  shall  thereupon be issued.  A record
shall  be made of each  transfer  and  whenever  a  transfer  shall  be made for
collateral security,  and not absolutely,  it shall be so expressed in the entry
of the transfer.

          SECTION 4.  STOCKHOLDERS  RECORD DATE. - In order that the corporation
may determine the  stockholders  entitled to notice of or to vote at any meeting
of stockholders or any adjournment  thereof,  or to express consent to corporate


                                       8
<PAGE>


action in  writing  without a meeting,  or  entitled  to receive  payment of any
dividend  or other  distribution  or  allotment  of any  rights,  or entitled to
exercise any rights in respect of any change, conversion or exchange of stock or
for the purpose of any other lawful  action,  the Board of Directors may fix, in
advance,  a record  date,  which shall not be more than 60 days nor less than 10
days  before the day of such  meeting,  nor more than 60 days prior to any other
action.  A  determination  of stockholders of record entitled to notice of or to
vote at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the Board of Directors may fix a new record date for the
adjourned meeting.

          SECTION 5.  DIVIDENDS.  - Subject to the provisions of the Certificate
of  Incorporation,  the Board of Directors  may, out of funds legally  available
therefor at any regular or special meeting,  declare  dividends upon the capital
stock of the corporation as and when they deem expedient.  Before  declaring any
dividends there may be set apart out of any funds of the  corporation  available
for  dividends,  such  sum or  sums as  directors  from  time  to time in  their
discretion   deem  proper  working   capital  or  as  a  reserve  fund  to  meet
contingencies  or for  equalizing  dividends  or for such other  purposes as the
directors shall deem conducive to the interest of the corporation.

          SECTION 6. SEAL.  - The  corporate  seal shall be circular in form and
shall  contain the name of the  corporation,  the year of its  creation  and the
words  "CORPORATE  SEAL  DELAWARE."  Said  seal may be used by  causing  it or a
facsimile thereof to be impressed or affixed or otherwise reproduced.

          SECTION 7. FISCAL YEAR. - The fiscal year of the corporation  shall be
determined by resolution of the Board of Directors.

          SECTION 8.  CHECKS.  - All  checks,  drafts,  or other  orders for the
payment of money, notes or other evidence of indebtedness  issued in the name of
the corporation  shall be signed by the officer or officers,  agent or agents of
the corporation,  and in such manner as shall be determined from time to time by
resolution of the Board of Directors.

          SECTION 9. NOTICE AND WAIVER OF NOTICE.  - Whenever,  under applicable
law or the Certificate of Incorporation or these By-Laws,  notice is required to
be given to any director or stockholder,  such notice may be given by person, in
writing, or by mail, telegram, facsimile,  telecommunication or other electronic
transmission,  addressed  to such  director or  stockholder,  at his, her or its
address as it appears on the records of the corporation.  Notice shall be deemed
to be given at the time when the same  shall be (a)  personally  delivered,  (b)
guaranteed to be delivered,  if  transmitted  timely to a third party company or
governmental  entity  providing  delivery  services  in the  ordinary  course of
business,  (c) deposited in the United States mail, postage prepaid, or (d) when
electronically  telecommunicated,  each as the case may be.  Notice to directors
also may be given by telegram, telephone or mailgram.

          Whenever  any notice is required to be given under  applicable  law or
the Certificate of Incorporation or these By-Laws, a waiver thereof, in writing,
signed by the person or persons entitled to said notice, whether before or after


                                       9
<PAGE>


the time stated therein,  shall be deemed equivalent  thereto.  Stockholders not
entitled to vote shall not be entitled to receive notice of any meetings  except
as otherwise provided by statute.

          SECTION 10. INVALID  PROVISIONS.  - If any part of these By-Laws shall
be held invalid or inoperative for any reason, the remaining parts, so far as it
is possible and reasonable, shall remain valid and operative.

                             ARTICLE VI - AMENDMENTS

          These  By-Laws may be altered and  repealed and By-Laws may be made at
any annual meeting of the  stockholders,  or at any special  meeting  thereof if
notice  thereof is  contained  in the  notice of such  special  meeting,  by the
affirmative  vote  of  seventy-five  (75%)  percent  of  the  stock  issued  and
outstanding  or  entitled  to vote  thereat.  These  By-Laws  may be altered and
repealed  and  By-Laws  may be made  at any  regular  meeting  of the  Board  of
Directors,  or at any special  meeting thereof of notice thereof is contained in
the notice of such special  meeting,  by the  affirmative  vote of  seventy-five
(75%) percent of the entire Board of Directors






                                                                          EX-4.1
================================================================================




                                    INDENTURE



                         DATED AS OF SEPTEMBER 23, 1997


                                      AMONG


                             NBTY, INC., AS ISSUER,


                                       AND


                  IBJ SCHRODER BANK & TRUST COMPANY, AS TRUSTEE


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

                                  $150,000,000



            8 5/8% SENIOR SUBORDINATED SECURITIES DUE 2007, SERIES A
            8 5/8% SENIOR SUBORDINATED SECURITIES DUE 2007, SERIES B




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




<PAGE>


                              CROSS-REFERENCE TABLE

TRUST INDENTURE                                                INDENTURE
  ACT SECTION                                                   SECTION
- ---------------                                                ---------
Section 310(a)(1)............................................. 7.10
      (a)(2).................................................. 7.10
      (a)(3).................................................. N.A.
      (a)(4).................................................. N.A.
      (a)(5).................................................. 7.08, 7.10.
      (b)..................................................... 7.08; 7.10; 11.02
      (c)..................................................... N.A.
Section 311(a)................................................ 7.11
      (b)..................................................... 7.11
      (c)..................................................... N.A.
Section 312(a)................................................ 2.05
      (b)..................................................... 11.03
      (c)..................................................... 11.03
Section 313(a)................................................ 7.06
      (b)(1).................................................. 7.06
      (b)(2).................................................. 7.06
      (c)..................................................... 7.06; 11.02
      (d)..................................................... 7.06
Section 314(a)................................................ 4.11; 4.12; 11.02
      (b)..................................................... N.A.
      (c)(1).................................................. 11.04
      (c)(2).................................................. 11.04
      (c)(3).................................................. N.A.
      (d)..................................................... N.A.
      (e)..................................................... 11.05
      (f)..................................................... N.A.
Section 315(a)................................................ 7.01(b)
      (b)..................................................... 7.05; 11.02
      (c)..................................................... 7.01(a)
      (d)..................................................... 7.01(c)
      (e)..................................................... 6.11
Section 316(a)(last sentence)................................. 2.09
      (a)(1)(A)............................................... 6.05
      (a)(1)(B)............................................... 6.04
      (a)(2).................................................. N.A.
      (b)..................................................... 6.07
      (c)..................................................... 10.04
Section 317(a)(1)............................................. 6.08
      (a)(2).................................................. 6.09
      (b)..................................................... 2.04
Section 318(a)................................................ 11.01

- ----------------
N.A. means Not Applicable.
NOTE: This  Cross-Reference  Table shall not, for any purpose, be deemed to be a
part of this Indenture.


<PAGE>

                                TABLE OF CONTENTS


                                                                          Page
                                                                          ----


                                   ARTICLE ONE

                   DEFINITIONS AND INCORPORATION BY REFERENCE

SECTION 1.01. Definitions......................................................1
SECTION 1.02. Incorporation by Reference of Trust Indenture Act...............16
SECTION 1.03. Rules of Construction...........................................17

                                   ARTICLE TWO

                                 THE SECURITIES

SECTION 2.01. Form and Dating.................................................17
SECTION 2.02. Execution and Authentication....................................18
SECTION 2.03. Registrar and Paying Agent......................................18
SECTION 2.04. Paying Agent To Hold Assets in Trust............................19
SECTION 2.05. Holder Lists....................................................19
SECTION 2.06. Transfer and Exchange...........................................19
SECTION 2.07. Replacement Securities..........................................20
SECTION 2.08. Outstanding Securities..........................................20
SECTION 2.09. Treasury Securities.............................................21
SECTION 2.10. Temporary Securities............................................21
SECTION 2.11. Cancellation....................................................21
SECTION 2.12. Defaulted Interest..............................................21
SECTION 2.13. CUSIP Number....................................................22
SECTION 2.14. Deposit of Moneys...............................................22
SECTION 2.15. Book-Entry Provisions for Global Securities.....................22
SECTION 2.16. Registration of Transfers and Exchanges.........................23

                                  ARTICLE THREE

                                   REDEMPTION

SECTION 3.01. Notices to Trustee..............................................26
SECTION 3.02. Selection of Securities To Be Redeemed..........................26
SECTION 3.03. Notice of Redemption............................................27
SECTION 3.04. Effect of Notice of Redemption..................................27
SECTION 3.05. Deposit of Redemption Price.....................................28
SECTION 3.06. Securities Redeemed in Part.....................................28


                                      -i-
<PAGE>

                                  ARTICLE FOUR

                                    COVENANTS

SECTION 4.01. Payment of Securities...........................................28
SECTION 4.02. Maintenance of Office or Agency.................................28
SECTION 4.03. Transactions with Affiliates....................................29
SECTION 4.04. Limitation on Indebtedness......................................29
SECTION 4.05. Disposition of Proceeds of Asset Sales..........................30
SECTION 4.06. Limitation on Restricted Payments...............................32
SECTION 4.07. Corporate Existence.............................................33
SECTION 4.08. Limitation on the Sale or Issuance of Equity Interests of 
               Subsidiaries...................................................34
SECTION 4.09. Notice of Defaults..............................................34
SECTION 4.10. Limitation on Liens.............................................34
SECTION 4.11. Compliance Certificate..........................................34
SECTION 4.12. Provision of Financial Information..............................34
SECTION 4.13. Limitations on Dividend and Other Payment Restrictions 
               Affecting Subsidiaries.........................................35
SECTION 4.14. Offer to Purchase upon Change of Control........................36
SECTION 4.15. Limitation on Senior Subordinated Indebtedness..................36

                                  ARTICLE FIVE

                         MERGERS; SUCCESSOR CORPORATION

SECTION 5.01. Mergers, Sale of Assets, etc....................................37
SECTION 5.02. Successor Corporation Substituted...............................37

                                   ARTICLE SIX

                              DEFAULT AND REMEDIES

SECTION 6.01. Events of Default...............................................37
SECTION 6.02. Acceleration....................................................38
SECTION 6.03. Other Remedies..................................................39
SECTION 6.04. Waiver of Past Default..........................................39
SECTION 6.05. Control by Majority.............................................40
SECTION 6.06. Limitation on Suits.............................................40
SECTION 6.07. Rights of Holders To Receive Payment............................40
SECTION 6.08. Collection Suit by Trustee......................................40
SECTION 6.09. Trustee May File Proofs of Claim................................41
SECTION 6.10. Priorities......................................................41
SECTION 6.11. Undertaking for Costs...........................................41

                                  ARTICLE SEVEN

                                     TRUSTEE

SECTION 7.01. Duties of Trustee...............................................42
SECTION 7.02. Rights of Trustee...............................................43


                                      -ii-
<PAGE>

SECTION 7.03. Individual Rights of Trustee....................................44
SECTION 7.04. Trustee's Disclaimer............................................44
SECTION 7.05. Notice of Defaults..............................................44
SECTION 7.06. Reports by Trustee to Holders...................................44
SECTION 7.07. Compensation and Indemnity......................................45
SECTION 7.08. Replacement of Trustee..........................................46
SECTION 7.09. Successor Trustee by Merger, etc................................46
SECTION 7.10. Eligibility; Disqualification...................................46
SECTION 7.11. Preferential Collection of Claims Against Company...............47

                                  ARTICLE EIGHT

                           SUBORDINATION OF SECURITIES

SECTION 8.01. Securities Subordinated to Senior Indebtedness..................47
SECTION 8.02. Payment Over of Proceeds upon Dissolution, etc..................47
SECTION 8.03. No Payment on Securities in Certain Circumstances...............48
SECTION 8.04. Subrogation.....................................................49
SECTION 8.05. Obligations of Company Unconditional............................50
SECTION 8.06. Notice to Trustee...............................................50
SECTION 8.07. Reliance on Judicial Order or Certificate of Liquidating Agent..51
SECTION 8.08. Trustee's Relation to Senior Indebtedness.......................51
SECTION 8.09. Subordination Rights Not Impaired by Acts or Omissions of the
                Company or Holders of Senior Indebtedness.....................51
SECTION 8.10. Holders Authorize Trustee To Effectuate Subordination of 
                Securities....................................................51
SECTION 8.11. This Article Not To Prevent Events of Default...................52
SECTION 8.12. Trustee's Compensation Not Prejudiced...........................52
SECTION 8.13. No Waiver of Subordination Provisions...........................52
SECTION 8.14. Subordination Provisions Not Applicable to Money Held in Trust 
               for Holders; Payments May Be Paid Prior to Dissolution.........52
SECTION 8.15. Acceleration of Securities......................................52

                                  ARTICLE NINE

                             DISCHARGE OF INDENTURE

SECTION 9.01. Termination of Company's Obligations............................53
SECTION 9.02. Conditions to Legal Defeasance or Covenant Defeasance...........53
SECTION 9.03. Application of Trust Money; Trustee Acknowledgment and 
               Indemnity......................................................54
SECTION 9.04. Repayment to Company............................................55
SECTION 9.05. Reinstatement...................................................55

                                   ARTICLE TEN

                       AMENDMENTS, SUPPLEMENTS AND WAIVERS

SECTION 10.01. Without Consent of Holders.....................................55
SECTION 10.02. With Consent of Holders........................................56
SECTION 10.03. Compliance with Trust Indenture Act............................57
SECTION 10.04. Record Date for Consents and Effect of Consents................57


                                     -iii-
<PAGE>

SECTION 10.05. Notation on or Exchange of Securities..........................57
SECTION 10.06. Trustee To Sign Amendments, etc................................58
SECTION 10.07. Certain Amendments.............................................58

                                 ARTICLE ELEVEN

                                  MISCELLANEOUS

SECTION 11.01. Trust Indenture Act Controls...................................58
SECTION 11.02. Notices........................................................58
SECTION 11.03. Communications by Holders with Other Holders...................59
SECTION 11.04. Certificate and Opinion as to Conditions Precedent.............60
SECTION 11.05. Statements Required in Certificate.............................60
SECTION 11.06. Rules by Trustee, Paying Agent, Registrar......................60
SECTION 11.07. Governing Law..................................................60
SECTION 11.08. No Recourse Against Others.....................................60
SECTION 11.09. Successors.....................................................61
SECTION 11.10. Counterpart Originals..........................................61
SECTION 11.11. Severability...................................................61
SECTION 11.12. No Adverse Interpretation of Other Agreements..................61
SECTION 11.13. Legal Holidays.................................................61

SIGNATURES...................................................................S-1

EXHIBIT A  Form of Series A Security.........................................A-1
EXHIBIT B  Form of Series B Security.........................................B-1
EXHIBIT C  Form of Legend for Global Securities..............................C-1
EXHIBIT D  Form of Transfer Certificate......................................D-1
EXHIBIT E  Form of Transfer Certificate for Institutional Accredited 
            Investors........................................................E-1

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

NOTE: This Table of Contents shall not, for any purpose,  be deemed to be a part
of this Indenture.



                                      -iv-
<PAGE>


         INDENTURE dated as of September 23, 1997,  among NBTY, INC., a Delaware
corporation (the "COMPANY"),  and IBJ Schroder Bank & Trust Company,  as trustee
(the "TRUSTEE").

         Each party hereto agrees as follows for the benefit of each other party
and for the equal and ratable benefit of the Holders of the Securities:


                                   ARTICLE ONE

                   DEFINITIONS AND INCORPORATION BY REFERENCE


SECTION 1.01. DEFINITIONS.

         "ACQUIRED  INDEBTEDNESS"  means Indebtedness of a Person (a) assumed in
connection with an Acquisition from such Person or (b) existing at the time such
Person becomes a Subsidiary of the Company or is merged or consolidated  with or
into the Company or any Subsidiary of the Company.

         "ACQUIRED  PERSON"  means,  with respect to any specified  Person,  any
other Person which merges with or into or becomes a Subsidiary of such specified
Person.

         "ACQUISITION" means (i) any capital contribution (by means of transfers
of cash or other property to others or payments for property or services for the
account or use of others,  or otherwise) by the Company or any Subsidiary of the
Company to any other Person,  or any acquisition or purchase of Equity Interests
of any other Person by the Company or any  Subsidiary of the Company,  in either
case  pursuant to which such Person shall become a Subsidiary  of the Company or
shall be  consolidated  with or merged into the Company or any Subsidiary of the
Company or (ii) any  acquisition by the Company or any Subsidiary of the Company
of the assets of any Person which constitute  substantially  all of an operating
unit or line of  business of such  Person or which is  otherwise  outside of the
ordinary course of business.

         "AFFILIATE" of any specified  Person means any other Person directly or
indirectly  controlling  or  controlled  by or under  direct or indirect  common
control with such specified Person.  For purposes of this definition,  "CONTROL"
(including,  with correlative meanings, the terms "CONTROLLING," "CONTROLLED BY"
and "UNDER COMMON CONTROL WITH"), as used with respect to any Person, shall mean
the  possession,  directly  or  indirectly,  of the power to direct or cause the
direction  of the  management  or policies of such Person,  whether  through the
ownership of voting securities, by agreement or otherwise.

         "AFFILIATE TRANSACTION" has the meaning provided in Section 4.03.

         "AGENT" means any Registrar, Paying Agent or co-Registrar.

         "ASSET SALE" means any direct or indirect sale,  conveyance,  transfer,
lease (that has the effect of a disposition)  or other  disposition  (including,
without limitation, any merger,  consolidation or sale-leaseback transaction) to
any Person other than the  Company,  in one  transaction  or a series of related
transactions, of (i) any Equity Interest of any Subsidiary of the Company (other
than directors'  qualifying  shares,  to the extent mandated by applicable law);
(ii) any assets of the Company or any Subsidiary of the Company which constitute
substantially all of an operating unit or line of business of the Company or any


<PAGE>

Subsidiary of the Company;  or (iii) any other  property or asset of the Company
or any  Subsidiary  of the Company  outside of the  ordinary  course of business
(including  the receipt of proceeds  paid on account of the loss of or damage to
any  property  or asset  and  awards  of  compensation  for any  asset  taken by
condemnation,  eminent domain or similar proceedings).  For the purposes of this
definition  the  term  "Asset  Sale"  shall  not  include  (a)  any  transaction
consummated  in  compliance  with  Article  5 and the  creation  of any Lien not
prohibited by Section 4.10;  (b) sales of property or equipment  that has become
worn out, obsolete or damaged or otherwise unsuitable for use in connection with
the business of the Company or any  Subsidiary  of the Company,  as the case may
be; and (c) any  transaction  consummated  in  compliance  with Section 4.06. In
addition,  solely for purposes of Section 4.05, any sale, conveyance,  transfer,
lease or other disposition of (i) the Company's cosmetic pencil business or (ii)
any  property  or asset,  whether  in one  transaction  or a series  of  related
transactions,  involving  assets  with a Fair  Market  Value  not in  excess  of
$100,000 in any fiscal year shall be deemed not to be an Asset Sale.

         "ATTRIBUTABLE  INDEBTEDNESS"  in  respect  of  a  Sale  and  Lease-Back
Transaction  means,  as  at  the  time  of  determination,   the  present  value
(discounted  according to GAAP at the cost of indebtedness implied in the lease)
of the total  obligations of the lessee for rental payments during the remaining
term of the lease  included in such Sale and Lease-Back  Transaction  (including
any period for which such lease has been extended).

         "BANKRUPTCY LAW" has the meaning provided in Section 6.01.

         "BOARD OF DIRECTORS" means the Board of Directors of the Company or any
authorized committee of such Board of Directors.

         "BOARD  RESOLUTION"  means,  with respect to any Person, a duly adopted
resolution of the Board of Directors of such Person.

         "CAPITAL LEASE OBLIGATION" means, at the time any determination thereof
is to be made,  the amount of the  liability in respect of a capital  lease that
would at such time be so required  to be  capitalized  on the  balance  sheet in
accordance with GAAP.

         "CASH  EQUIVALENTS"  means: (a) U.S. dollars;  (b) securities issued or
directly and fully guaranteed or insured by the U.S. government or any agency or
instrumentality  thereof having  maturities of not more than six months from the
date of  acquisition;  (c)  certificates of deposit and eurodollar time deposits
with  maturities  of six months or less from the date of  acquisition,  bankers'
acceptances  with  maturities  not  exceeding  six  months  and  overnight  bank
deposits,  in each case with any  domestic  commercial  bank having  capital and
surplus in excess of $500 million; (d) repurchase obligations with a term of not
more than seven days for underlying securities of the types described in clauses
(b) and (c)  above  entered  into with any  financial  institution  meeting  the
qualifications  specified in clause (c) above;  (e) commercial  paper rated P-1,
A-1 or the equivalent thereof by Moody's Investors  Service,  Inc. or Standard &
Poor's  Corporation,  respectively,  and in each case maturing within six months
after  the date of  acquisition;  and (f) in the case of any  Subsidiary  of the
Company  whose  jurisdiction  of  incorporation  is not the United States or any
state  thereof  or  the  District  of  Columbia,   Investments:  (i)  in  direct
obligations  of the  sovereign  nation  (or any  agency  thereof)  in which such
foreign  Subsidiary is organized and is  conducting  business or in  obligations
fully and  unconditionally  guaranteed by such  sovereign  nation (or any agency
thereof) or (ii) of the type and maturity described in clauses (a) and (b) above
of foreign  obligors,  which  Investment  or  obligors  (or the  parents of such
obligors)  have ratings  described in such  clauses or  equivalent  ratings from
comparable foreign rating agencies.

         "CHANGE OF CONTROL" means the occurrence of any of the following events
(whether or not  approved by the Board of  Directors  of the  Company):  (i) any
Person (as such term is used in Sections  13(d) and 14(d) of the  Exchange  Act,
including any group acting for the purpose of acquiring, holding or disposing of
securities within the meaning of Rule 13d-5(b)(1) under the Exchange Act), other
than one or more Permitted  Holders,  is or becomes the  "beneficial  owner" (as

                                       2
<PAGE>

defined in Rule 13d-3 and 13d-5  under the  Exchange  Act,  except that a Person
shall be deemed  to have  "beneficial  ownership"  of all  shares  that any such
Person has the right to acquire,  whether such right is exercisable  immediately
or only after the passage of time, upon the happening of an event or otherwise),
directly or  indirectly,  of more than 35% of the total voting power of the then
outstanding   Voting  Equity   Interests  of  the  Company;   (ii)  the  Company
consolidates  with, or merges with or into,  another Person (other than a Wholly
Owned  Subsidiary)  or the Company or any of its  Subsidiaries  sells,  assigns,
conveys,  transfers, leases or otherwise disposes of all or substantially all of
the assets of the Company and its  Subsidiaries  (determined  on a  consolidated
basis) to any Person  (other than the Company or any Wholly  Owned  Subsidiary),
other than any such  transaction  where  immediately  after such transaction the
Person or Persons that "beneficially owned" (as defined in Rules 13d-3 and 13d-5
under the Exchange Act, except that a Person shall be deemed to have "beneficial
ownership" of all securities that such Person has the right to acquire,  whether
such right is exercisable  immediately  or only after the passage of time,  upon
the happening of an event or otherwise),  immediately prior to such transaction,
directly  or  indirectly,  a  majority  of the  total  voting  power of the then
outstanding  Voting Equity  Interests of the Company  "beneficially  own" (as so
determined), directly or indirectly, a majority of the total voting power of the
then outstanding  Voting Equity Interests of the surviving or transferee Person;
(iii)  during  any  period  of two  consecutive  years,  individuals  who at the
beginning  of such  period  constituted  the Board of  Directors  of the Company
(together  with any new directors  whose  election by such Board of Directors or
whose nomination for election by the shareholders of the Company was approved by
a vote of a majority of the  directors  of the Company  then still in office who
were either  directors  at the  beginning  of such  period or whose  election or
nomination  for election  was  previously  so approved)  cease for any reason to
constitute  a majority of the Board of  Directors of the Company then in office;
or (iv) the Company is liquidated  or dissolved or adopts a plan of  liquidation
or  dissolution  other than in a transaction  which complies with the provisions
described in Article 5.

         "CHANGE OF CONTROL DATE" has the meaning provided in Section 4.14.

         "COMPANY"  means  the  Person  named  as the  "Company"  in  the  first
paragraph of this Indenture until a successor shall have become such pursuant to
the applicable provisions of this Indenture, and thereafter "Company" shall mean
such successor.

         "COMPANY  REQUEST" or "COMPANY  ORDER" means a written request or order
signed  in the  name of the  Company  by its  Chairman  of the  Board,  its Vice
Chairman of the Board, its President, a Vice President or its Treasurer,  and by
an Assistant Treasurer,  its Secretary or an Assistant Secretary,  and delivered
to the Trustee.

         "CONSOLIDATED COVERAGE RATIO" as of any date of determination means the
ratio of (i) the aggregate  amount of  Consolidated  EBITDA for the four quarter
period of the most recent four  consecutive  fiscal quarters ending prior to the
date of such  determination  (the "Four  Quarter  Period") to (ii)  Consolidated
Interest Expense for such Four Quarter Period;  PROVIDED,  HOWEVER,  that (1) if
the Company or any Subsidiary of the Company has incurred any Indebtedness since
the beginning of such Four Quarter Period that remains  outstanding on such date
of determination or if the transaction  giving rise to the need to calculate the
Consolidated  Coverage  Ratio is an  Incurrence  of  Indebtedness,  Consolidated
EBITDA and  Consolidated  Interest Expense for such Four Quarter Period shall be
calculated  after giving effect on a pro forma basis to such  Indebtedness as if
such Indebtedness had been Incurred on the first day of such Four Quarter Period
and the discharge of any other  Indebtedness  repaid,  repurchased  or otherwise
discharged  with the proceeds of such new  Indebtedness as if such discharge had
occurred  on the  first  day of such  Four  Quarter  Period,  (2) if  since  the
beginning  of such Four  Quarter  Period the  Company or any  Subsidiary  of the
Company shall have made any Asset Sale,  the  Consolidated  EBITDA for such Four
Quarter  Period shall be reduced by an amount equal to the  Consolidated  EBITDA
(if positive)  directly  attributable to the assets that are the subject of such
Asset Sale for such Four  Quarter  Period or increased by an amount equal to the
Consolidated  EBITDA (if negative) directly  attributable  thereto for such Four
Quarter Period and  Consolidated  Interest  Expense for such Four Quarter Period
shall be  reduced  by an  amount  equal  to the  Consolidated  Interest  Expense
directly  attributable  to any  Indebtedness of the Company or any Subsidiary of
the Company  repaid,  repurchased  or otherwise  discharged  with respect to the
Company and the continuing  Subsidiaries  in connection with such Asset Sale for


                                       3
<PAGE>

such Four Quarter  Period (or, if the Equity  Interests of any Subsidiary of the
Company are sold, the Consolidated Interest Expense for such Four Quarter Period
directly  attributable to the  Indebtedness of such Subsidiary to the extent the
Company  and  its  continuing   Subsidiaries  are  no  longer  liable  for  such
Indebtedness  after such sale),  (3) if since the beginning of such Four Quarter
Period the Company or any  Subsidiary  of the  Company (by merger or  otherwise)
shall have made an  Investment  in any  Subsidiary of the Company (or any Person
that becomes a Subsidiary of the Company) or an acquisition of assets, including
any acquisition of assets  occurring in connection with a transaction  causing a
calculation to be made hereunder,  which constitutes all or substantially all of
an operating unit of a business,  Consolidated EBITDA and Consolidated  Interest
Expense for such Four Quarter Period shall be calculated  after giving pro forma
effect  thereto  (including  the  Incurrence  of any  Indebtedness)  as if  such
Investment or acquisition  occurred on the first day of such Four Quarter Period
and (4) if since the  beginning  of such Four  Quarter  Period any Person  (that
subsequently  became a Subsidiary  or was merged with or into the Company or any
Subsidiary of the Company since the beginning of such Four Quarter Period) shall
have made any Asset Sale or any  Investment or  acquisition of assets that would
have required an  adjustment  pursuant to clause (2) or (3) above if made by the
Company  or a  Subsidiary  of the  Company  during  such  Four  Quarter  Period,
Consolidated  EBITDA and  Consolidated  Interest  Expense for such Four  Quarter
Period shall be  calculated  after  giving pro forma  effect  thereto as if such
Asset Sale, Investment or acquisition of assets occurred on, with respect to any
Investment or  acquisition,  the first day of such Four Quarter Period and, with
respect to any Asset Sale,  the day prior to the first day of such Four  Quarter
Period.  For  purposes of this  definition,  whenever  pro forma effect is to be
given to an  acquisition  of assets,  the amount of income or earnings  relating
thereto and the amount of  Consolidated  Interest  Expense  associated  with any
Indebtedness Incurred in connection therewith,  the pro forma calculations shall
be determined in accordance  with  Regulation S-X under the Securities Act as in
effect on the date of such  calculation.  If any  Indebtedness  bears a floating
rate of interest and is being given pro forma  effect,  the interest  expense on
such  Indebtedness  shall be  calculated as if the rate in effect on the date of
determination  had been the  applicable  rate for the entire period (taking into
account any agreement  under which  Interest  Rate  Protection  Obligations  are
outstanding  applicable to such  Indebtedness if such agreement under which such
Interest Rate Protection  Obligations are outstanding has a remaining term as at
the date of determination in excess of 12 months);  PROVIDED,  HOWEVER, that the
Consolidated  Interest  Expense of the Company  attributable  to interest on any
Indebtedness  Incurred under a revolving credit facility computed on a pro forma
basis  shall  be  computed   based  upon  the  average  daily  balance  of  such
Indebtedness during the Four Quarter Period.

         "CONSOLIDATED  EBITDA"  means,  for any period,  the  Consolidated  Net
Income for such period, plus the following to the extent deducted in calculating
such  Consolidated  Net  Income:  (i)  Consolidated  Income Tax Expense for such
period;   (ii)  Consolidated   Interest  Expense  for  such  period;  and  (iii)
Consolidated  Non-cash  Charges  for such  period  less (A) all  non-cash  items
increasing  Consolidated  Net Income for such  period and (B) all cash  payments
during  such  period  relating  to  non-cash  charges  that were  added  back in
determining Consolidated EBITDA in any prior period.

         "CONSOLIDATED  INCOME TAX EXPENSE"  means,  with respect to the Company
for any period, the provision for Federal, state, local and foreign income taxes
payable by the Company and its  Subsidiaries  for such period as determined on a
consolidated basis in accordance with GAAP.

         "CONSOLIDATED  INTEREST EXPENSE" means, with respect to the Company for
any period,  without  duplication,  the sum of (i) the  interest  expense of the
Company and its  Subsidiaries  for such period as determined  on a  consolidated
basis  in  accordance  with  GAAP,  including,   without  limitation,   (a)  any
amortization  of debt discount,  (b) the net cost under Interest Rate Protection
Obligations (including any amortization of discounts),  (c) the interest portion
of any deferred payment  obligation,  (d) all  commissions,  discounts and other
fees and charges owed with respect to letters of credit and bankers'  acceptance
financing,  (e) all capitalized interest and all accrued interest,  (f) non-cash
interest  expense and (g)  interest on  indebtedness  of another  Person that is
guaranteed by the Company or any Subsidiary of the Company  actually paid by the
Company or any  Subsidiary  of the Company and (ii) the  interest  component  of


                                       4
<PAGE>

Capitalized  Lease  Obligations  paid,  accrued  and/or  scheduled to be paid or
accrued by the Company and the Subsidiaries  during such period as determined on
a consolidated basis in accordance with GAAP.

         "CONSOLIDATED  NET INCOME" means, for any period,  the consolidated net
income (loss) of the Company and its Subsidiaries; PROVIDED, HOWEVER, that there
shall not be included in such Consolidated Net Income: (i) any net income (loss)
of any Person if such  person is not a  Subsidiary  of the  Company,  except the
Company's  equity  in a net loss of any such  Person  for such  period  shall be
included in determining such Consolidated Net Income; (ii) any net income (loss)
of any person  acquired  by the  Company  or a  Subsidiary  of the  Company in a
pooling  of  interests  transaction  for any  period  prior  to the date of such
acquisition;  (iii)  any net  income  (but not  loss) of any  Subsidiary  of the
Company if such Subsidiary is subject to  restrictions,  directly or indirectly,
on the payment of dividends or the making of  distributions  by such Subsidiary,
directly or indirectly, to the Company to the extent of such restrictions;  (iv)
any gain or loss realized upon the sale or other disposition of any asset of the
Company  or its  Subsidiaries  (including  pursuant  to any Sale and  Lease-Back
Transaction)  outside of the  ordinary  course of  business  including,  without
limitation,  on  or  with  respect  to  Investments  (and  excluding  dividends,
distributions or interest thereon); (v) any extraordinary gain or loss; (vi) the
cumulative effect of a change in accounting principles after the Issue Date; and
(vii) any restoration to income of any contingency  reserve of an extraordinary,
non-recurring  or unusual  nature,  except to the extent that provision for such
reserve was made out of  Consolidated  Net Income  accrued at any time following
the Issue Date.

         "CONSOLIDATED  NON-CASH CHARGES" means, with respect to any Person, for
any period the sum of (A) depreciation,  (B) amortization and (C) other non-cash
expenses of such Person and its Subsidiaries reducing Consolidated Net Income of
such Person and its Subsidiaries  for such period,  determined on a consolidated
basis in accordance with GAAP (excluding,  for purposes of clause (C) only, such
charges which require an accrual of or a reserve for cash charges for any future
period).

         "CORPORATE  TRUST OFFICE OF THE TRUSTEE" shall be at the address of the
Trustee specified in Section 11.02 or such other address as the Trustee may give
notice to the Company.

         "CURRENCY AGREEMENT" means any foreign exchange contract, currency swap
agreement  or other  similar  agreement or  arrangement  designed to protect the
Company or any  Subsidiary  of the  Company  against  fluctuations  in  currency
values.

         "CUSTODIAN" has the meaning provided in Section 6.01.

         "DEFAULT"  means any event  that is or with the  passage of time or the
giving of notice or both would be an Event of Default.

         "DEFEASANCE TRUST PAYMENT" has the meaning provided in Section 8.02.

         "DEPOSITORY"  means,  with respect to the Securities issued in the form
of one or more Global Securities, The Depository Trust Company or another Person
designated  as  Depository  by the  Company,  which  must be a  clearing  agency
registered under the Exchange Act.

         "DESIGNATED SENIOR INDEBTEDNESS" means (a) any Indebtedness outstanding
under the Revolving Credit Facility and (b) any other Senior Indebtedness which,
at the time of  determination,  has an aggregate  principal amount  outstanding,
together with any  commitments  to lend  additional  amounts,  of at least $25.0
million, if the instrument  governing such Senior Indebtedness  expressly states
that such Indebtedness is "Designated Senior  Indebtedness" for purposes of this
Indenture and a Board  Resolution  setting forth such designation by the Company
has been filed with the Trustee.

                                       5
<PAGE>

         "DISPOSITION"   means,   with  respect  to  any  Person,   any  merger,
consolidation  or other business  combination  involving such Person (whether or
not such  Person is the  Surviving  Person) or the sale,  assignment,  transfer,
lease,  conveyance  or other  disposition  of all or  substantially  all of such
Person's assets.

         "DISQUALIFIED  EQUITY INTEREST" means any Equity Interest which, by its
terms (or by the terms of any security into which it is convertible or for which
it is exchangeable at the option of the holder  thereof),  or upon the happening
of any event, matures or is mandatorily  redeemable,  pursuant to a sinking fund
obligation or otherwise, or redeemable,  at the option of the holder thereof, in
whole or in part, or exchangeable  into  Indebtedness on or prior to the earlier
of the maturity date of the Securities or the date on which no Securities remain
outstanding.

         "EQUITY  INTEREST" in any Person  means any and all shares,  interests,
rights to purchase, warrants, options, participations or other equivalents of or
interests   in   (however   designated)   corporate   stock  or   other   equity
participations,  including partnership interests, whether general or limited, in
such Person, including any Preferred Equity Interests.

         "EVENT OF DEFAULT" has the meaning provided in Section 6.01.

         "EXCHANGE ACT" means the  Securities  Exchange Act of 1934, as amended,
and the rules and regulations promulgated by the SEC thereunder.

         "EXCHANGE  SECURITIES" means the 8 5/8% Senior  Subordinated  Notes due
2007, Series B, to be issued in exchange for the Initial Securities  pursuant to
the Registration Rights Agreement.

         "EXPIRATION DATE" has the meaning set forth in the definition of "OFFER
TO PURCHASE" below.

         "FAIR MARKET VALUE" means,  with respect to any asset, the price (after
taking into  account  any  liabilities  relating  to such asset)  which could be
negotiated  in an  arm's-length  free market  transaction,  for cash,  between a
willing  seller  and a willing  and able  buyer,  neither  of which is under any
compulsion to complete the transaction;  PROVIDED, HOWEVER, that the Fair Market
Value of any  such  asset  shall  be  determined  conclusively  by the  Board of
Directors  of the Company  acting in good faith,  and shall be  evidenced by the
resolutions of the Board of Directors of the Company delivered to the Trustee.

         "FINAL MATURITY DATE" means September 15, 2007.

         "FOUR  QUARTER  PERIOD" has the meaning set forth in the  definition of
"CONSOLIDATED COVERAGE RATIO" above.

         "GAAP"  means,  at  any  date  of  determination,   generally  accepted
accounting principles in effect in the United States which are applicable at the
date of  determination  and which are  consistently  applied for all  applicable
periods.

         "GLOBAL  SECURITIES"  means one or more 144A Global  Securities  or IAI
Global Securities.

         "GUARANTEE" means, as applied to any obligation, (i) a guarantee (other
than by  endorsement  of negotiable  instruments  for collection in the ordinary
course of business),  direct or indirect,  in any manner,  of any part or all of
such  obligation  and (ii) an  agreement,  direct  or  indirect,  contingent  or
otherwise,  the practical effect of which is to assure in any way the payment or
performance  (or payment of damages in the event of  non-performance)  of all or
any part of such  obligation,  including,  without  limiting the foregoing,  the
payment of amounts drawn down by letters of credit.

                                       6
<PAGE>

         "HOLDERS" means the registered holders of the Securities.

         "IAI GLOBAL  SECURITY" means a permanent  global security in registered
form representing the aggregate principal amount of Securities transferred after
the Issue Date to Institutional Accredited Investors.

         "INCUR" means,  with respect to any Indebtedness or other obligation of
any Person,  to create,  issue,  incur  (including  by  conversion,  exchange or
otherwise),  assume,  guarantee  or otherwise  become  liable in respect of such
Indebtedness or other obligation or the recording,  as required pursuant to GAAP
or otherwise,  of any such Indebtedness or other obligation on the balance sheet
of such Person (and "INCURRENCE," "INCURRED" and "INCURRING" shall have meanings
correlative to the foregoing). Indebtedness of any Acquired Person or any of its
Subsidiaries  existing at the time such Acquired  Person becomes a Subsidiary of
the  Company  (or is  merged  into  or  consolidated  with  the  Company  or any
Subsidiary of the  Company),  whether or not such  Indebtedness  was Incurred in
connection  with, as a result of, or in  contemplation  of, such Acquired Person
becoming a Subsidiary of the Company (or being merged into or consolidated  with
the Company or any Subsidiary of the Company),  shall be deemed  Incurred at the
time any such Acquired Person becomes a Subsidiary of the Company or merges into
or consolidates with the Company or any Subsidiary of the Company.

         "INDEBTEDNESS" means (without duplication), with respect to any Person,
whether recourse is to all or a portion of the assets of such Person and whether
or not contingent,  (a) every obligation of such Person for money borrowed;  (b)
every obligation of such Person evidenced by bonds,  debentures,  notes or other
similar  instruments,  including  obligations  incurred in  connection  with the
acquisition  of  property,   assets  or  businesses;   (c)  every  reimbursement
obligation  of  such  Person  with  respect  to  letters  of  credit,   bankers'
acceptances  or similar  facilities  issued for the account of such Person;  (d)
every obligation of such Person issued or assumed as the deferred purchase price
of property or services (but excluding  trade accounts  payable  Incurred in the
ordinary course of business and payable in accordance  with industry  practices,
or other accrued  liabilities  arising in the ordinary course of business);  (e)
every Capital Lease  Obligation of such Person;  (f) every net obligation  under
Interest  Rate  Protection   Obligations  or  similar   agreements  or  Currency
Agreements of such Person; (g) Attributable  Indebtedness;  (h) every obligation
of the type  referred to in clauses  (a)  through (g) of another  Person and all
dividends of another  Person the payment of which,  in either case,  such Person
has  guaranteed or is  responsible  or liable for,  directly or  indirectly,  as
obligor,  guarantor  or  otherwise;  and (i) any  and all  deferrals,  renewals,
extensions and refundings of, or amendments,  modifications  or supplements  to,
any liability of the kind described in any of the preceding  clauses (a) through
(h) above. Indebtedness (i) shall not be calculated taking into account any cash
and cash equivalents held by such Person;  (ii) shall not include obligations of
any  Person  (x)  arising  from  the  honoring  by a  bank  or  other  financial
institution of a check, draft or similar instrument  inadvertently drawn against
insufficient  funds in the  ordinary  course  of  business,  provided  that such
obligations are extinguished  within two Business Days of their incurrence,  (y)
resulting from the  endorsement of negotiable  instruments for collection in the
ordinary course of business and consistent with past business  practices and (z)
under stand-by  letters of credit to the extent  collateralized  by cash or Cash
Equivalents;  (iii) which provides that an amount less than the principal amount
thereof  shall be due upon any  declaration  of  acceleration  thereof  shall be
deemed to be Incurred or  outstanding  in an amount equal to the accreted  value
thereof  at the  date of  determination;  (iv)  shall  include  the  liquidation
preference and any mandatory  redemption  payment  obligations in respect of any
Disqualified  Equity  Interests of the Company or any Subsidiary of the Company;
and (v) shall not  include  obligations  under  performance  bonds,  performance
guarantees,  surety  bonds and  appeal  bonds,  letters  of  credit  or  similar
obligations, incurred in the ordinary course of business.

         "INDENTURE" means this Indenture,  as amended or supplemented from time
to time.

         "INDEPENDENT   FINANCIAL   ADVISOR"   means  a  nationally   recognized
accounting, appraisal, investment banking firm or consultant (i) which does not,
and whose directors,  officers and employees or Affiliates do not, have a direct

                                       7
<PAGE>

or indirect financial interest in the Company and (ii) which, in the judgment of
the Board of Directors of the Company, is otherwise independent and qualified to
perform the task for which it is to be engaged.

         "INITIAL PURCHASER" means Chase Securities Inc.

         "INITIAL  SECURITIES"  means the 8 5/8% Senior  Subordinated  Notes due
2007, Series A, of the Company.

         "INSOLVENCY  OR  LIQUIDATION  PROCEEDING"  means,  with  respect to any
Person,  any  liquidation,  dissolution  or  winding up of such  Person,  or any
bankruptcy, reorganization,  insolvency, receivership or similar proceeding with
respect to such Person, whether voluntary or involuntary.

         "INSTITUTIONAL  ACCREDITED  INVESTOR"  means an institution  that is an
"accredited investor" as that term is defined in Rule 501(a)(1), (2), (3) or (7)
under the Securities Act.

         "INTEREST" means,  with respect to the Securities,  the sum of any cash
interest and any Liquidated Damages on the Securities.

         "INTEREST PAYMENT DATE" means each semiannual  interest payment date on
March 15 and September 15 of each year, commencing March 15, 1998.

         "INTEREST  RATE  PROTECTION  OBLIGATIONS"  means,  with  respect to any
Person,  the Obligations of such Person under (i) interest rate swap agreements,
interest rate cap agreements and interest rate collar agreements, and (ii) other
agreements or arrangements  designed to protect such Person against fluctuations
in interest rates.

         "INTEREST RECORD DATE" for the interest payable on any Interest Payment
Date  (except a date for  payment of  defaulted  interest)  means the March 1 or
September 1 (whether  or not a Business  Day),  as the case may be,  immediately
preceding such Interest Payment Date.

         "INVESTMENT"  means, with respect to any Person, any direct or indirect
loan, advance, guarantee or other extension of credit or capital contribution to
(by means of transfers of cash or other property or assets to others or payments
for property or services  for the account or use of others,  or  otherwise),  or
purchase or  acquisition  of capital stock,  bonds,  notes,  debentures or other
securities  or  evidences  of  Indebtedness  issued  by, any other  Person.  For
purposes of Section  4.06,  the amount of any  Investment  shall be the original
cost of such Investment, plus the cost of all additions thereto, but without any
other adjustments for increases or decreases in value, or write-ups, write-downs
or  write-offs  with  respect  to such  Investment;  reduced  by the  payment of
dividends or  distributions  in  connection  with such  Investment  or any other
amounts received in respect of such Investment;  PROVIDED, HOWEVER, that no such
payment of dividends or distributions or receipt of any such other amounts shall
reduce  the  amount  of  any   Investment   if  such  payment  of  dividends  or
distributions  or receipt of any such amounts would be included in  Consolidated
Net Income. In determining the amount of any Investment  involving a transfer of
any property or asset other than cash, such property shall be valued at its fair
market value at the time of such  transfer,  as  determined in good faith by the
Board of Directors (or comparable body) of the Person making such transfer.

         "ISSUE DATE" means the original issue date of the Securities, September
23, 1997.

         "LIEN"   means  any  lien,   mortgage,   charge,   security   interest,
hypothecation, assignment for security or encumbrance of any kind (including any
conditional sale or capital lease or other title retention agreement,  any lease
in the nature thereof and any agreement to give any security interest).

                                       8
<PAGE>

         "LIQUIDATED  DAMAGES"  has the meaning  provided in Section 3(a) of the
Registration Rights Agreement.

         "MATURITY  DATE" means the date,  which is set forth on the face of the
Securities, on which the Securities will mature.

         "NET CASH PROCEEDS" means the aggregate proceeds in the form of cash or
Cash  Equivalents  received by the Company or any  Subsidiary  of the Company in
respect of any Asset Sale,  including all cash or Cash Equivalents received upon
any sale, liquidation or other exchange of proceeds of Asset Sales received in a
form other than cash or Cash  Equivalents,  net of (a) the direct costs relating
to such  Asset  Sale  (including,  without  limitation,  legal,  accounting  and
investment  banking fees, and sales  commissions)  and any  relocation  expenses
incurred  as a result  thereof;  (b) taxes paid or  payable as a result  thereof
(after taking into account any  available tax credits or deductions  and any tax
sharing  arrangements);  (c) amounts  required to be applied to the repayment of
Indebtedness  secured by a Lien on the asset or assets  that were the subject of
such Asset Sale; (d) amounts deemed, in good faith,  appropriate by the Board of
Directors of the Company to be provided as a reserve,  in accordance  with GAAP,
against any  liabilities  associated  with such assets  which are the subject of
such   Asset   Sale;   including,   without   limitation,   pension   and  other
post-employment  benefit  liabilities,   liabilities  related  to  environmental
matters and liabilities under any  indemnification  obligations  associated with
such Asset Sale, all as reflected in an Officers'  Certificate  delivered to the
Trustee  (provided  that the  amount  of any such  reserves  shall be  deemed to
constitute  Net Cash Proceeds at the time such reserves shall have been reversed
or are not otherwise required to be retained as a reserve); and (e) with respect
to Asset Sales by Subsidiaries,  the portion of such cash payments  attributable
to Persons holding a minority interest in such Subsidiary.

         "OBLIGATIONS"  means  any  principal,   interest  (including,   without
limitation,   Post-Petition  Interest),   penalties,   fees,   indemnifications,
reimbursement  obligations,  damages  and other  liabilities  payable  under the
documentation governing any Indebtedness.

         "OFFER"  has the  meaning  set  forth in the  definition  of  "OFFER TO
PURCHASE" below.

         "OFFER TO PURCHASE"  means a written  offer (the "OFFER") sent by or on
behalf of the Company by first-class  mail,  postage prepaid,  to each Holder at
his address  appearing  in the register  for the  Securities  on the date of the
Offer offering to purchase up to the principal amount of Securities specified in
such Offer at the purchase price specified in such Offer (as determined pursuant
to this Indenture). Unless otherwise required by applicable law, the Offer shall
specify an  expiration  date (the  "EXPIRATION  Date") of the Offer to Purchase,
which  shall be not less than 20  Business  Days nor more than 60 days after the
date of such Offer,  and a settlement date (the "PURCHASE DATE") for purchase of
Securities to occur no later than five Business Days after the Expiration  Date.
The Company  shall notify the Trustee at least 15 Business Days (or such shorter
period as is acceptable to the Trustee) prior to the mailing of the Offer of the
Company's obligation to make an Offer to Purchase, and the Offer shall be mailed
by the Company or, at the Company's  request,  by the Trustee in the name and at
the expense of the Company. The Offer shall contain all the information required
by  applicable  law  to be  included  therein.  The  Offer  shall  also  contain
information  concerning the business of the Company and its  Subsidiaries  which
the Company in good faith  believes will enable such Holders to make an informed
decision with respect to the Offer to Purchase  (which at a minimum will include
(i) the most recent annual and quarterly financial  statements and "Management's
Discussion  and  Analysis of  Financial  Condition  and  Results of  Operations"
contained  in the  documents  required to be filed with the Trustee  pursuant to
this  Indenture  (which  requirements  may be  satisfied  by  delivery  of  such
documents together with the Offer), (ii) a description of material  developments
in the Company's business subsequent to the date of the latest of such financial
statements  referred to in clause (i)  (including  a  description  of the events
requiring  the  Company  to make the Offer to  Purchase),  (iii) if  applicable,
appropriate pro forma financial information concerning the Offer to Purchase and
the events  requiring  the  Company to make the Offer to  Purchase  and (iv) any
other information required by applicable law to be included therein).  The Offer


                                       9
<PAGE>

shall contain all instructions and materials necessary to enable such Holders to
tender Securities pursuant to the Offer to Purchase. The Offer shall also state:

         (1) the  Section  of this  Indenture  pursuant  to which  the  Offer to
     Purchase is being made;

         (2) the Expiration Date and the Purchase Date;

         (3)  the  aggregate  principal  amount  of the  outstanding  Securities
     offered to be  purchased  by the Company  pursuant to the Offer to Purchase
     (including,  if less than 100%,  the  manner by which such  amount has been
     determined pursuant to the Section of this Indenture requiring the Offer to
     Purchase) (the "PURCHASE AMOUNT");

         (4) the  purchase  price  to be paid by the  Company  for  each  $1,000
     aggregate principal amount of Securities accepted for payment (as specified
     pursuant to this Indenture) (the "PURCHASE PRICE");

         (5) that the Holder may  tender  all or any  portion of the  Securities
     registered  in the name of such  Holder and that any  portion of a Security
     tendered  must be  tendered in an  integral  multiple  of $1,000  principal
     amount;

         (6) the place or places  where  Securities  are to be  surrendered  for
     tender pursuant to the Offer to Purchase;

         (7) that  interest on any  Security  not  tendered or tendered  but not
     purchased by the Company pursuant to the Offer to Purchase will continue to
     accrue;

         (8) that on the Purchase  Date the  Purchase  Price will become due and
     payable upon each Security being accepted for payment pursuant to the Offer
     to Purchase and that  interest  thereon  shall cease to accrue on and after
     the Purchase Date;

         (9) that  each  Holder  electing  to  tender  all or any  portion  of a
     Security  pursuant to the Offer to Purchase  will be required to  surrender
     such  Security at the place or places  specified  in the Offer prior to the
     close of business  on the  Expiration  Date (such  Security  being,  if the
     Company or the Trustee so requires,  duly endorsed by, or  accompanied by a
     written  instrument of transfer in form satisfactory to the Company and the
     Trustee  duly  executed  by,  the  Holder  thereof  or  his  attorney  duly
     authorized in writing);

         (10) that  Holders  will be entitled to withdraw  all or any portion of
     Securities  tendered  if the Company (or its Paying  Agent)  receives,  not
     later than the close of business on the fifth  Business Day next  preceding
     the Expiration Date, a telegram,  telex,  facsimile  transmission or letter
     setting forth the name of the Holder,  the principal amount of the Security
     the Holder  tendered,  the  certificate  number of the  Security the Holder
     tendered and a statement that such Holder is  withdrawing  all or a portion
     of his tender;

         (11) that (a) if Securities in an aggregate  principal amount less than
     or  equal  to the  Purchase  Amount  are duly  tendered  and not  withdrawn
     pursuant to the Offer to  Purchase,  the Company  shall  purchase  all such
     Securities and (b) if Securities in an aggregate principal amount in excess
     of the Purchase Amount are tendered and not withdrawn pursuant to the Offer
     to Purchase,  the Company  shall  purchase  Securities  having an aggregate
     principal  amount  equal to the  Purchase  Amount on a PRO RATA basis (with
     such  adjustments as may be deemed  appropriate so that only  Securities in


                                       11
<PAGE>

     denominations  of $1,000  principal  amount or integral  multiples  thereof
     shall be purchased); and

         (12) that in the case of any Holder whose Security is purchased only in
     part,  the Company  shall execute and the Trustee  shall  authenticate  and
     deliver  to the  Holder of such  Security  without  service  charge,  a new
     Security or Securities, of any authorized denomination as requested by such
     Holder,  in an aggregate  principal amount equal to and in exchange for the
     unpurchased portion of the Security so tendered.

         An Offer to Purchase  shall be governed by and  effected in  accordance
with the provisions above pertaining to any Offer.

         "OFFICER"  means the Chairman,  any Vice Chairman,  the President,  any
Vice President,  the Chief Financial Officer, the Treasurer, or the Secretary of
the Company.

         "OFFICERS'  CERTIFICATE"  means a certificate signed by two Officers or
by an Officer and an Assistant  Treasurer or Assistant  Secretary of the Company
complying with Sections 11.04 and 11.05.

         "144A GLOBAL  SECURITY" means a permanent global security in registered
form representing the aggregate  principal amount of Securities sold in reliance
on Rule 144A.

         "OPINION OF COUNSEL" means a written  opinion from legal counsel who is
reasonably  acceptable  to the  Trustee.  The  counsel  may be an employee of or
counsel to the Company or the  Trustee.  Each such  opinion  shall  include,  if
applicable, the statements provided for in TIA Section 314(c).

         "PARTICIPANT" has the meaning provided in Section 2.15.

         "PAYING AGENT" has the meaning provided in Section 2.03.

         "PERMITTED  HOLDER" means Scott Rudolph and Arthur  Rudolph and members
of either of their  immediate  families and trusts of which such persons are the
beneficiaries.

         "PERMITTED INDEBTEDNESS" has the meaning set forth in Section 4.04.

         "PERMITTED INVESTMENTS" means (a) Cash Equivalents;  (b) Investments in
prepaid expenses,  negotiable instruments held for collection and lease, utility
and workers' compensation,  performance and other similar deposits; (c) Interest
Rate Protection Obligations and Currency Agreements; (d) Investments received in
connection with the bankruptcy or  reorganization of suppliers and customers and
in settlement of delinquent  obligations of, and other disputes with,  customers
and  suppliers,  in each case  arising in the ordinary  course of business;  (e)
Investments in the Company and direct or indirect loans, advances, guarantees or
other extensions of credit in the ordinary course of business to or on behalf of
a Subsidiary of the Company and cash  Investments  in a Person that, as a result
of or in connection with such Investment, is merged with or into or consolidated
with the  Company or a Wholly  Owned  Subsidiary;  (f)  Investments  paid for in
Common Stock of the Company;  and (g) loans or advances to officers or employees
of the Company and its  Subsidiaries in the ordinary course of business for bona
fide business purposes of the Company and its Subsidiaries (including travel and
moving  expenses)  not in excess of $1 million in the  aggregate at any one time
outstanding.

         "PERMITTED  JUNIOR  SECURITIES"  means any securities of the Company or
any other Person that are (i) equity  securities  without  special  covenants or
(ii) debt  securities  expressly  subordinated in right of payment to all Senior


                                       11
<PAGE>

Indebtedness  that may at the time be  outstanding,  to  substantially  the same
extent as, or to a greater  extent than,  the  Securities  are  subordinated  as
provided in this Indenture,  in any event pursuant to a court order so providing
and as to which (a) the rate of interest on such securities shall not exceed the
effective rate of interest on the Securities on the date of this Indenture,  (b)
such  securities  shall not be entitled to the benefits of covenants or defaults
materially  more  beneficial  to the  holders of such  securities  than those in
effect with respect to the Securities on the date of this Indenture and (c) such
securities  shall not  provide  for  amortization  (including  sinking  fund and
mandatory  prepayment  provisions)  commencing  prior  to the  date  six  months
following  the final  scheduled  maturity  date of the Senior  Indebtedness  (as
modified by the plan of  reorganization  or readjustment  pursuant to which such
securities are issued).

         "PERMITTED  LIENS" means (a) Liens on property of a Person  existing at
the time such  Person is merged  into or  consolidated  with the  Company or any
Subsidiary of the Company; PROVIDED,  HOWEVER, that such Liens were in existence
prior to the contemplation of such merger or consolidation and do not secure any
property or assets of the Company or any  Subsidiary  of the Company  other than
the  property  or  assets   subject  to  the  Liens  prior  to  such  merger  or
consolidation;  (b) Liens imposed by law such as carriers',  warehousemen's  and
mechanics'  Liens and other  similar  Liens  arising in the  ordinary  course of
business which secure  payment of obligations  not more than 30 days past due or
which are being  contested  in good faith and by  appropriate  proceedings;  (c)
Liens  existing  on the Issue Date and Liens in favor of the  lenders  under the
Revolving Credit Facility; (d) Liens securing only the Securities;  (e) Liens in
favor of the  Company or any  Subsidiary  of the  Company;  (f) Liens for taxes,
assessments  or  governmental  charges or claims that are not yet  delinquent or
that are being  contested  in good  faith by  appropriate  proceedings  promptly
instituted  and diligently  concluded;  PROVIDED,  HOWEVER,  that any reserve or
other  appropriate  provision as shall be required in conformity with GAAP shall
have  been  made  therefor;  (g)  easements,   reservation  of  rights  of  way,
restrictions and other similar easements,  licenses,  restrictions on the use of
properties,  or minor  imperfections  of  title  that in the  aggregate  are not
material in amount and do not in any case materially detract from the properties
subject  thereto or interfere  with the ordinary  conduct of the business of the
Company and its  Subsidiaries;  (h) Liens  resulting from the deposit of cash or
notes in connection with contracts,  tenders or expropriation proceedings, or to
secure workers'  compensation,  surety or appeal bonds, costs of litigation when
required  by law and public  and  statutory  obligations  or  obligations  under
franchise  arrangements  entered  into in the ordinary  course of business;  (i)
Liens  securing  Indebtedness   consisting  of  Capitalized  Lease  Obligations,
Purchase Money Indebtedness,  mortgage  financings,  industrial revenue bonds or
other  monetary  obligations,  in each case  incurred  solely for the purpose of
financing  all or any  part of the  purchase  price or cost of  construction  or
installation of assets used in the business of the Company or its  Subsidiaries,
or repairs,  additions or improvements to such assets;  PROVIDED,  HOWEVER, that
(I) such Liens  secure  Indebtedness  in an amount not in excess of the original
purchase  price or the original  cost of any such assets or repair,  addition or
improvement thereto (plus an amount equal to the reasonable fees and expenses in
connection  with the  incurrence of such  Indebtedness),  (II) such Liens do not
extend to any other assets of the Company or its Subsidiaries  (and, in the case
of repair,  addition or improvements to any such assets,  such Lien extends only
to the assets  (and  improvements  thereto  or  thereon)  repaired,  added to or
improved),  (III) the  Incurrence of such  Indebtedness  is permitted by Section
4.04 and (IV) such Liens attach within 90 days of such  purchase,  construction,
installation,  repair,  addition  or  improvement;  and (j) Liens to secure  any
refinancings, renewals, extensions, modifications or replacements (collectively,
"REFINANCINGS")  (or  successive  refinancings),  in whole  or in  part,  of any
Indebtedness  secured by Liens  referred to in the clauses above so long as such
Lien does not extend to any other property (other than improvements thereto).

         "PERSON" means any individual, corporation, partnership, joint venture,
association,  joint-stock company,  limited liability company, limited liability
limited  partnership,  trust,  unincorporated  organization or government or any
agency or political subdivision thereof.

         "PHYSICAL  SECURITIES"  means one or more  certificated  Securities  in
registered form.


                                       12
<PAGE>

         "POST-PETITION INTEREST" means, with respect to any Indebtedness of any
Person,  all  interest  accrued  or  accruing  on such  Indebtedness  after  the
commencement of any Insolvency or Liquidation  Proceeding against such Person in
accordance with and at the contract rate  (including,  without  limitation,  any
rate applicable upon default) specified in the agreement or instrument creating,
evidencing  or  governing  such  Indebtedness,   whether  or  not,  pursuant  to
applicable  law or otherwise,  the claim for such interest is allowed as a claim
in such Insolvency or Liquidation Proceeding.

         "PREFERRED EQUITY INTEREST," in any Person, means an Equity Interest of
any class or classes (however  designated)  which is preferred as to the payment
of  dividends or  distributions,  or as to the  distribution  of assets upon any
voluntary or involuntary  liquidation or dissolution of such Person, over Equity
Interests of any other class in such Person.

         "PRINCIPAL"  of a debt  security  means the  principal  of the security
plus, when appropriate, the premium, if any, on the security.

         "PRIVATE EXCHANGE  SECURITIES" has the meaning provided in Section 1 of
the Registration Rights Agreement.

         "PRIVATE  PLACEMENT LEGEND" means the legend initially set forth on the
Initial Securities in the form set forth on EXHIBIT A hereto.

         "PROMISSORY  NOTES"  means the two  promissory  notes in the  aggregate
amount of  approximately  $169 million issued by the Company to Lloyds  Chemists
plc or its affiliates as consideration for the purchase by the Company of all of
the outstanding capital stock of Holland & Barrett Holdings Ltd.

         "PUBLIC  EQUITY  OFFERING"  means,  with  respect  to the  Company,  an
underwritten  public  offering  of  Qualified  Equity  Interests  of the Company
pursuant to an effective  registration  statement filed under the Securities Act
(excluding registration statements filed on Form S-8).

         "PURCHASE AGREEMENT" means the Purchase Agreement dated as of September
17, 1997 by and between the Company and the Initial Purchaser.

         "PURCHASE AMOUNT" has the meaning set forth in the definition of "OFFER
TO PURCHASE" above.

         "PURCHASE  DATE" has the meaning set forth in the  definition of "OFFER
TO PURCHASE" above.

         "PURCHASE MONEY  INDEBTEDNESS" means Indebtedness of the Company or any
Subsidiary of the Company  Incurred for the purpose of financing in the ordinary
course  of  business  all or any  part  of the  purchase  price  or the  cost of
construction  or  improvement  of any  property;  PROVIDED,  HOWEVER,  that  the
aggregate  principal amount of such  Indebtedness  does not exceed the lesser of
the Fair Market Value of such property or such purchase price or cost, including
any  refinancing  of such  Indebtedness  that does not  increase  the  aggregate
principal  amount  (or  accreted  amount,  if  less)  thereof  as of the date of
refinancing.

         "PURCHASE  PRICE" has the meaning set forth in the definition of "OFFER
TO PURCHASE" above.

         "QUALIFIED  EQUITY INTEREST" in any Person means any Equity Interest in
such Person other than any Disqualified Equity Interest.

         "QUALIFIED   INSTITUTIONAL   BUYER"   or  "QIB"   means  a   "qualified
institutional  buyer" as that term is defined in Rule 144A under the  Securities
Act.


                                       13
<PAGE>

         "REDEMPTION  DATE,"  when  used  with  respect  to any  Security  to be
redeemed, means the date fixed for such redemption pursuant to this Indenture.

         "REDEMPTION  PRICE,"  when  used with  respect  to any  Security  to be
redeemed,  means the price fixed for such redemption  pursuant to this Indenture
as set forth in the form of Security annexed hereto as EXHIBIT A.

         "REGISTRAR" has the meaning provided in Section 2.03.

         "REGISTRATION"  means a registered exchange offer for the Securities by
the Company or other  registration  of the  Securities  under the Securities Act
pursuant  to and in  accordance  with  the  terms  of  the  Registration  Rights
Agreement.

         "REGISTRATION  RIGHTS  AGREEMENT"  means the Exchange and  Registration
Rights  Agreement  dated as of the Issue Date by and between the Company and the
Initial Purchaser.

         "REPLACEMENT ASSETS" has the meaning provided in Section 4.05.

         "REQUIRED FILING DATES" has the meaning provided in Section 4.12.

         "RESTRICTED  INVESTMENT"  means any  Investment  other than a Permitted
Investment.

         "RESTRICTED PAYMENTS" has the meaning provided in Section 4.06.

         "RESTRICTED SECURITY" has the meaning set forth in Rule 144(a)(3) under
the Securities  Act;  PROVIDED,  HOWEVER,  that the Trustee shall be entitled to
request and conclusively rely upon an Opinion of Counsel with respect to whether
any Security is a Restricted Security.

         "REVOLVING  CREDIT FACILITY" means the credit and guarantee  agreement,
dated as of the Issue Date, by and among the Company,  the  Subsidiaries  of the
Company  identified  on the signature  pages  thereof and any  Subsidiary of the
Company that is later added thereto,  the lenders named  therein,  and The Chase
Manhattan Bank, N.A. as Agent,  as amended,  including any deferrals,  renewals,
extensions,  replacements,  refinancings or refundings  thereof,  or amendments,
modifications  or  supplements  thereto and any  agreement  providing  therefor,
whether by or with the same or any other lender,  creditor,  group of lenders or
group of creditors,  and including related notes,  guarantee and note agreements
and other instruments and agreements executed in connection therewith.

         "RULE 144A" means Rule 144A under the Securities Act.

         "SALE AND LEASE-BACK TRANSACTION" means any arrangement with any Person
providing for the leasing by the Company or any Subsidiary of the Company of any
real or tangible personal property,  which property has been or is to be sold or
transferred by the Company or such Subsidiary to such Person in contemplation of
such leasing.

         "SEC" or "COMMISSION" means the Securities and Exchange Commission.

         "SECURITIES" means,  collectively,  the Initial Securities, the Private
Exchange Securities and the Unrestricted Securities treated as a single class of
securities,  as amended or supplemented from time to time in accordance with the
terms of this Indenture.


                                       14
<PAGE>

         "SECURITIES ACT" means the Securities Act of 1933, as amended,  and the
rules and regulations promulgated by the SEC thereunder.

         "SENIOR  INDEBTEDNESS"  means,  at any date, (a) all Obligations of the
Company under the Revolving  Credit  Facility;  (b) all Interest Rate Protection
Obligations  of the Company and all  Obligations  of the Company under  Currency
Agreements; (c) all Obligations of the Company under stand-by letters of credit;
and (d) all other Indebtedness of the Company, including principal,  premium, if
any,  and interest  (including  Post-Petition  Interest)  on such  Indebtedness,
unless the instrument  under which such  Indebtedness of the Company is Incurred
expressly  provides that such  Indebtedness  for money borrowed is not senior or
superior in right of payment to the  Securities,  and all renewals,  extensions,
modifications,   amendments  or  refinancings   thereof.   Notwithstanding   the
foregoing,  Senior  Indebtedness shall not include (a) to the extent that it may
constitute  Indebtedness,  any  Obligation  for Federal,  state,  local or other
taxes; (b) any  Indebtedness  among or between the Company and any Subsidiary of
the  Company  or any  Affiliate  of the  Company  or  any  of  such  Affiliate's
Subsidiaries;  (c) to  the  extent  that  it may  constitute  Indebtedness,  any
Obligation in respect of any trade payable Incurred for the purchase of goods or
materials,  or for services  obtained,  in the ordinary course of business;  (d)
that  portion  of any  Indebtedness  that  is  Incurred  in  violation  of  this
Indenture; (e) Indebtedness evidenced by the Securities; (f) Indebtedness of the
Company that is expressly subordinate or junior in right of payment to any other
Indebtedness  of  the  Company;  (g)  to  the  extent  that  it  may  constitute
Indebtedness,  any obligation owing under leases (other than  Capitalized  Lease
Obligations) or management agreements;  and (h) any obligation that by operation
of law is subordinate to any general  unsecured  obligations of the Company.  No
Indebtedness  shall be deemed to be  subordinated to other  Indebtedness  solely
because such other Indebtedness is secured.

         "SIGNIFICANT  SUBSIDIARY" means, at any date of determination,  (a) any
Subsidiary of the Company that,  together with its Subsidiaries (i) for the most
recent  fiscal  year  of the  Company  accounted  for  more  than  10.0%  of the
consolidated  revenues of the Company and its Subsidiaries or (ii) as of the end
of such fiscal  year,  owned more than 10.0% of the  consolidated  assets of the
Company and its  Subsidiaries,  all as set forth on the  consolidated  financial
statements  of the  Company  and its  Subsidiaries  for such  year  prepared  in
conformity  with  GAAP,  and (b)  any  Subsidiary  of the  Company  which,  when
aggregated  with all other  Subsidiaries  of the Company that are not  otherwise
Significant  Subsidiaries  and as to which any event  described in clause (h) or
clause  (i) of  Section  6.01  has  occurred,  would  constitute  a  Significant
Subsidiary under clause (a) of this definition.

         "STATED  MATURITY" means, when used with respect to any Security or any
installment  of interest  thereon,  the date  specified in such  Security as the
fixed  date on which the  principal  of such  Security  or such  installment  of
interest is due and payable.

         "SUBORDINATED  INDEBTEDNESS"  means,  with respect to the Company,  any
Indebtedness of the Company which is expressly  subordinated in right of payment
to the Securities.

         "SUBSIDIARY"  means, with respect to any Person, (a) any corporation of
which the outstanding  Voting Equity Interests having at least a majority of the
votes  entitled  to be cast in the  election of  directors  shall at the time be
owned, directly or indirectly,  by such Person, or (b) any other Person of which
at least a majority  of Voting  Equity  Interests  are at the time,  directly or
indirectly, owned by such first named Person.

         "SURVIVING  PERSON"  means,  with respect to any Person  involved in or
that makes any  Disposition,  the Person formed by or surviving such Disposition
or the Person to which such Disposition is made.

         "TIA"  means  the  Trust  Indenture  Act of 1939 (15 U.S. Code Sections
77aaa-77bbbb), as amended, as in effect on the date of this Indenture (except as


                                       15
<PAGE>

provided in Section 10.03) until such time as this Indenture is qualified  under
the TIA,  and  thereafter  as in effect on the date on which this  Indenture  is
qualified under the TIA.

         "TRUSTEE"  means the party named as such in the first paragraph of this
Indenture  until a successor  replaces it in accordance  with the  provisions of
this Indenture and thereafter means such successor,  including,  but not limited
to, any corporation  resulting from or surviving any  consolidation or merger to
which it or its successors may be a party as provided in Section 7.09.

         "TRUST OFFICER" means any officer within the corporate trust department
(or any successor group of the Trustee) including any vice president,  assistant
vice president, assistant secretary or any other officer or assistant officer of
the Trustee customarily  performing  functions similar to those performed by the
persons who at that time shall be such officers, and also means, with respect to
a particular corporate trust matter, any other officer to whom such trust matter
is referred  because of his  knowledge of and  familiarity  with the  particular
subject.

         "UNITED  STATES  GOVERNMENT   OBLIGATIONS"  means  direct  non-callable
obligations  of the United  States of America  for the payment of which the full
faith and credit of the United States is pledged.

         "UNRESTRICTED  SECURITIES" means one or more Securities that do not and
are not required to bear the Private  Placement  Legend in the form set forth in
EXHIBIT A hereto, including, without limitation, the Exchange Securities and any
Securities  registered  under the  Securities  Act pursuant to and in accordance
with the Registration Rights Agreement.

         "UNUTILIZED  NET CASH  PROCEEDS"  has the  meaning  provided in Section
4.05(a).

         "VOTING EQUITY  INTERESTS"  means Equity  Interests in a corporation or
other  Person  with voting  power under  ordinary  circumstances  entitling  the
holders  thereof to elect the Board of Directors or other governing body of such
corporation or Person.

         "WEIGHTED  AVERAGE  LIFE  TO  MATURITY"  means,  when  applied  to  any
Indebtedness  at any date,  the number of years obtained by dividing (a) the sum
of the products  obtained by  multiplying  (i) the amount of each then remaining
installment,  sinking fund, serial maturity or other required  scheduled payment
of principal,  including payment of final maturity,  in respect thereof, by (ii)
the number of years  (calculated  to the nearest  one-twelfth)  that will elapse
between such date and the making of such  payment,  by (b) the then  outstanding
aggregate principal amount of such Indebtedness.

         "WHOLLY OWNED  SUBSIDIARY"  means any  Subsidiary of the Company all of
the  outstanding  Voting  Equity  Interests  (other than  directors'  qualifying
shares) of which are owned, directly or indirectly, by the Company.

SECTION 1.02. INCORPORATION BY REFERENCE OF TRUST INDENTURE ACT.

         Whenever this Indenture refers to a provision of the TIA, the provision
is incorporated by reference in and made a part of this Indenture. The following
TIA terms used in this Indenture have the following meanings:

         "COMMISSION" means the SEC.

         "INDENTURE SECURITIES" means the Securities.

                                       16
<PAGE>

         "INDENTURE SECURITY HOLDER" means a Holder.

         "INDENTURE TO BE QUALIFIED" means this Indenture.

         "INDENTURE TRUSTEE" or "INSTITUTIONAL TRUSTEE" means the Trustee.

         "OBLIGOR" on this Indenture  securities  means the Company or any other
obligor on the Securities.

         All other TIA terms used in this Indenture that are defined by the TIA,
defined  by TIA  reference  to  another  statute  or defined by SEC rule and not
otherwise defined herein have the meanings assigned to them therein.

SECTION 1.03. RULES OF CONSTRUCTION.

         Unless the context otherwise requires:

         (1) a term has the meaning assigned to it;

         (2) an accounting term not otherwise  defined has the meaning  assigned
     to it in accordance with generally accepted accounting principles in effect
     from time to time, and any other  reference in this Indenture to "generally
     accepted accounting principles" refers to GAAP;

         (3) "or" is not exclusive;

         (4) words in the singular  include the plural,  and words in the plural
     include the singular;

         (5) provisions apply to successive events and transactions; and

         (6) "herein,"  "hereof" and other words of similar import refer to this
     Indenture as a whole and not to any  particular  Article,  Section or other
     subdivision.


                                   ARTICLE TWO

                                 THE SECURITIES


SECTION 2.01. FORM AND DATING.

         The Initial Securities and the Trustee's  certificate of authentication
thereof shall be substantially in the form of EXHIBIT A hereto,  which is hereby
incorporated  in and  expressly  made a part of  this  Indenture.  The  Exchange
Securities  and the Trustee's  certificate  of  authentication  thereof shall be
substantially in the form of EXHIBIT B hereto,  which is hereby  incorporated in
and expressly made a part of this Indenture.  The Securities may have notations,
legends or  endorsements  required by law,  stock  exchange  rule or usage.  The
Company  and the  Trustee  shall  approve  the  form of the  Securities  and any
notation,  legend or endorsement on them.  Each Security shall be dated the date
of its issuance and shall show the date of its authentication.

         Securities  offered  and sold in  reliance on Rule 144A shall be issued
initially  in the form of one or more Global  Securities,  substantially  in the


                                       17
<PAGE>

form set forth in EXHIBIT A hereto, deposited with the Trustee, as custodian for
the Depository, duly executed by the Company and authenticated by the Trustee as
hereinafter  provided  and shall  bear the legend set forth in EXHIBIT C hereto.
The aggregate principal amount of the Global Securities may from time to time be
increased  or decreased by  adjustments  made on the records of the Trustee,  as
custodian for the Depository, as hereinafter provided.

SECTION 2.02. EXECUTION AND AUTHENTICATION.

         Two Officers, or an Officer and an Assistant Secretary,  shall sign, or
one Officer shall sign and one Officer or an Assistant  Secretary  (each of whom
shall,  in each  case,  have been duly  authorized  by all  requisite  corporate
actions)  shall attest to, the Securities for the Company by manual or facsimile
signature.

         If an  Officer  or  an  Assistant  Secretary  whose  signature  is on a
Security  was an Officer or an Assistant  Secretary,  as the case may be, at the
time of such  execution  but no longer holds that office at the time the Trustee
authenticates the Security, the Security shall be valid nevertheless.

         A Security  shall not be valid  until an  authorized  signatory  of the
Trustee manually signs the certificate of  authentication  on the Security.  The
signature shall be conclusive  evidence that the Security has been authenticated
under this Indenture.

         The Trustee  shall  authenticate  (i) Initial  Securities  for original
issue in an aggregate principal amount not to exceed $150,000,000,  (ii) Private
Exchange  Securities  from time to time only in  exchange  for a like  principal
amount of Initial Securities and (iii) Unrestricted Securities from time to time
only in exchange for (A) a like principal amount of Initial  Securities or (B) a
like  principal  amount  of  Private  Exchange  Securities,  in each case upon a
written order of the Company in the form of an Officers' Certificate.  Each such
written order shall specify the amount of Securities to be authenticated and the
date on which the Securities are to be authenticated, whether the Securities are
to be Initial Securities, Private Exchange Securities or Unrestricted Securities
and whether the  Securities  are to be issued as Physical  Securities  or Global
Securities and such other information as the Trustee may reasonably request. The
aggregate principal amount of Securities  outstanding at any time may not exceed
$150,000,000, except as provided in Sections 2.07 and 2.08.

         Notwithstanding  the  foregoing,   all  Securities  issued  under  this
Indenture  shall vote and  consent  together  on all matters (as to which any of
such  Securities  may vote or consent) as one class and no series of  Securities
will have the right to vote or consent as a separate class on any matter.

         The Trustee may appoint an authenticating  agent reasonably  acceptable
to the Company to  authenticate  Securities.  Unless  otherwise  provided in the
appointment,  an authenticating  agent may authenticate  Securities whenever the
Trustee  may do so  upon a  written  order  of the  Company  in the  form  of an
Officers' Certificate. Each reference in this Indenture to authentication by the
Trustee includes  authentication  by such agent. An  authenticating  agent shall
have the same rights as an Agent to deal with the Company and  Affiliates of the
Company.

         The  Securities  shall be  issuable  only in  registered  form  without
coupons in denominations of $1,000 and any integral multiple thereof.

SECTION 2.03. REGISTRAR AND PAYING AGENT.

         The Company  shall  maintain  an office or agency,  which may be in the
Borough  of  Manhattan,  The  City of New  York,  where  (a)  Securities  may be
presented or  surrendered  for  registration  of transfer or for  exchange  (the
"REGISTRAR"),  (b) Securities  may be presented or surrendered  for payment (the
"PAYING  AGENT") and (c) notices  and demands in respect of the  Securities  and
this  Indenture  may be served.  The  Registrar  shall  keep a  register  of the


                                       18
<PAGE>

Securities and of their transfer and exchange.  The Company,  upon notice to the
Trustee, may appoint one or more co-Registrars and one or more additional Paying
Agents. The term "PAYING AGENT" includes any additional Paying Agent.  Except as
provided herein, the Company may act as Paying Agent, Registrar or co-Registrar.

         The Company shall enter into an appropriate  agency  agreement with any
Agent not a party to this Indenture,  which shall  incorporate the provisions of
the TIA. The agreement  shall  implement the  provisions of this  Indenture that
relate to such Agent.  The Company shall promptly notify the Trustee of the name
and address of any such Agent.  If the Company  fails to maintain a Registrar or
Paying Agent,  or fails to give the foregoing  notice,  the Trustee shall act as
such and shall be entitled to appropriate  compensation and  indemnification  in
accordance with Section 7.07.

         The Company  initially  appoints  the Trustee as  Registrar  and Paying
Agent  until such time as the  Trustee  has  resigned  or a  successor  has been
appointed pursuant to Section 7.08.

SECTION 2.04. PAYING AGENT TO HOLD ASSETS IN TRUST.

         The Company  shall  require each Paying Agent other than the Trustee to
agree in writing  that each Paying  Agent shall hold in trust for the benefit of
Holders or the Trustee  all assets  held by the Paying  Agent for the payment of
principal  of, or interest on, the  Securities,  and shall notify the Trustee of
any Default by the Company in making any such  payment.  The Company at any time
may require a Paying  Agent to  distribute  all assets held by it to the Trustee
and account for any assets  disbursed and the Trustee may at any time during the
continuance  of any payment  Default,  upon written  request to a Paying  Agent,
require such Paying Agent to distribute all assets held by it to the Trustee and
to account for any assets  distributed.  Upon distribution to the Trustee of all
assets that shall have been  delivered  by the  Company to the Paying  Agent (if
other than the  Company),  the Paying Agent shall have no further  liability for
such assets.  If the Company or any of its Affiliates  acts as Paying Agent,  it
shall,  on or  before  each  due date of the  principal  of or  interest  on the
Securities,  segregate and hold in trust for the benefit of the Persons entitled
thereto a sum  sufficient to pay the principal or interest so becoming due until
such sums  shall be paid to such  Persons  or  otherwise  disposed  of as herein
provided  and will  promptly  notify the  Trustee of its action or failure so to
act.

SECTION 2.05. HOLDER LISTS.

         The  Trustee  shall  preserve  in as  current  a form as is  reasonably
practicable  the most recent list  available to it of the names and addresses of
Holders.  If the Trustee is not the Registrar,  the Company shall furnish to the
Trustee before each Interest  Record Date and at such other times as the Trustee
may  request in writing  all  information  in the  possession  or control of the
Company as to the names and addresses of Holders, which list may be conclusively
relied upon by the Trustee.

SECTION 2.06. TRANSFER AND EXCHANGE.

         Subject to the  provisions of Sections 2.15 and 2.16,  when  Securities
are presented to the Registrar or a co-Registrar  with a request to register the
transfer  of  such  Securities  or to  exchange  such  Securities  for an  equal
principal  amount of Securities of other  authorized  denominations  of the same
series,  the Registrar or  co-Registrar  shall register the transfer or make the
exchange  as  requested  if its  requirements  for  such  transaction  are  met;
PROVIDED,  HOWEVER,  that the  Securities  surrendered  for transfer or exchange
shall be duly  endorsed or  accompanied  by a written  instrument of transfer in
form  satisfactory  to the  Company  and the  Registrar  or  co-Registrar,  duly
executed by the Holder  thereof or his attorney duly  authorized in writing.  To
permit  registrations of transfers and exchanges,  the Company shall execute and
the Trustee shall  authenticate  Securities at the Registrar's or co-Registrar's
written  request.  No  service  charge  shall  be made for any  registration  of
transfer or exchange, but the Company may require payment of a sum sufficient to

                                       19
<PAGE>

cover any  transfer tax or similar  governmental  charge  payable in  connection
therewith  (other  than any such  transfer  taxes or other  governmental  charge
payable upon exchanges or transfers  pursuant to Section 2.02, 2.10, 3.06, 4.05,
4.14, or 10.05). The Registrar or co-Registrar shall not be required to register
the transfer or exchange of any  Security  (i) during a period  beginning at the
opening of  business 15 days  before the  mailing of a notice of  redemption  of
Securities  and ending at the close of business  on the day of such  mailing and
(ii)  selected  for  redemption  in whole or in part  pursuant to Article  Three
hereof, except the unredeemed portion of any Security being redeemed in part.

         Prior to the  registration  of any  transfer  by a Holder  as  provided
herein,  the Company,  the Trustee and any Agent of the Company  shall treat the
person in whose name the  Security is  registered  as the owner  thereof for all
purposes whether or not the Security shall be overdue,  and neither the Company,
the Trustee nor any such Agent shall be affected by notice to the contrary.  Any
Holder of a beneficial  interest in a Global  Security  shall,  by acceptance of
such  beneficial  interest  in  a  Global  Security,  agree  that  transfers  of
beneficial  interests  in such Global  Security  may be effected  only through a
book-entry  system  maintained  by the  Depository  (or  its  agent),  and  that
ownership of a beneficial  interest in a Global Security shall be required to be
reflected in a book entry.

SECTION 2.07. REPLACEMENT SECURITIES.

         If a mutilated  Security is surrendered to the Trustee or if the Holder
of a Security  claims that the Security has been lost,  destroyed or  wrongfully
taken, the Company shall issue and the Trustee shall  authenticate a replacement
Security if the Trustee's requirements for replacement of Securities are met. If
required by the Company or the  Trustee,  such Holder must  provide an indemnity
bond or other indemnity,  sufficient in the judgment of both the Company and the
Trustee,  to  protect  the  Company,  the  Trustee  and any Agent from any loss,
liability,  cost or  expense  which  any of them may  suffer  if a  Security  is
replaced.  The Company may charge such Holder for its  reasonable  out-of-pocket
expenses in  replacing a Security,  including  reasonable  fees and  expenses of
counsel.

         Every replacement Security is an additional obligation of the Company.

SECTION 2.08. OUTSTANDING SECURITIES.

         Securities  outstanding  at any time are all the  Securities  that have
been  authenticated  by the Trustee except those canceled by it, those delivered
to it  for  cancellation  and  those  described  in  this  Section  2.08  as not
outstanding.  Subject  to  Section  2.09,  a  Security  does  not  cease  to  be
outstanding because the Company or any of its Affiliates holds the Security.

         If a Security  is  replaced  pursuant  to Section  2.07  (other  than a
mutilated  Security  surrendered for  replacement),  it ceases to be outstanding
unless the Trustee receives proof  satisfactory to it that the replaced Security
is held by a BONA FIDE purchaser.  A mutilated Security ceases to be outstanding
upon  surrender of such  Security and  replacement  thereof  pursuant to Section
2.07.

         If on a Redemption  Date,  Purchase Date or the Final Maturity Date the
Paying Agent holds money sufficient to pay all of the principal and interest due
on the Securities  payable on that date, and is not prohibited  from paying such
money to the Holders pursuant to the terms of this Indenture,  then on and after
that date such Securities cease to be outstanding and interest on them ceases to
accrue.

                                       20
<PAGE>

SECTION 2.09. TREASURY SECURITIES.

         In determining  whether the Holders of the required principal amount of
Securities have concurred in any direction,  waiver or consent, Securities owned
by the Company or any of its Affiliates  shall be disregarded,  except that, for
the purposes of determining whether the Trustee shall be protected in relying on
any such direction,  waiver or consent,  only Securities that a Trust Officer of
the Trustee  actually knows are so owned by the Company or any of its Affiliates
shall be disregarded.

         The Company shall promptly notify the Trustee,  in writing,  when it or
any of its Affiliates  repurchases or otherwise acquires Securities,  and of the
aggregate  principal  amount of such  Securities  so  repurchased  or  otherwise
acquired.

SECTION 2.10. TEMPORARY SECURITIES.

         Until  definitive  Securities  are ready for delivery,  the Company may
prepare and the Trustee shall authenticate  temporary  (printed,  typewritten or
lithographed)  Securities  upon receipt of a written order of the Company in the
form of an Officers'  Certificate.  The Officers'  Certificate shall specify the
amount of temporary  Securities  to be  authenticated  and the date on which the
temporary Securities are to be authenticated.

         Temporary  Securities  shall be substantially in the form of definitive
Securities but may have  variations that the Company  considers  appropriate for
temporary Securities.  Without unreasonable delay, the Company shall prepare and
the Trustee  shall  authenticate  upon receipt of a written order of the Company
pursuant  to Section  2.02  definitive  Securities  in  exchange  for  temporary
Securities.

SECTION 2.11. CANCELLATION.

         The  Company at any time may  deliver  Securities  to the  Trustee  for
cancellation.  The  Registrar  and the Paying Agent shall forward to the Trustee
any  Securities  surrendered  to them for  transfer,  exchange or  payment.  The
Trustee, or at the direction of the Trustee,  the Registrar or the Paying Agent,
and no one else, shall cancel, and only at the written direction of the Company,
destroy and deliver evidence of such  destruction of all Securities  surrendered
for transfer,  exchange,  payment or cancellation.  Subject to Section 2.07, the
Company may not issue new Securities to replace  Securities  that it has paid or
delivered to the Trustee for  cancellation.  If the Company shall acquire any of
the  Securities,   such  acquisition  shall  not  operate  as  a  redemption  or
satisfaction of the Indebtedness represented by such Securities unless and until
the same are  surrendered  to the  Trustee  for  cancellation  pursuant  to this
Section 2.11.

SECTION 2.12. DEFAULTED INTEREST.

         The Company shall pay interest on overdue  principal  from time to time
on demand at the rate of  interest  then borne by the  Securities.  The  Company
shall,  to the extent lawful,  pay interest on overdue  installments of interest
(without regard to any applicable  grace periods) from time to time on demand at
the rate of interest then borne by the Securities.

         If the Company defaults in a payment of interest on the Securities,  it
shall pay the  defaulted  interest,  plus (to the extent  lawful)  any  interest
payable on the defaulted interest to the Persons who are Holders on a subsequent
special  record date,  which date shall be the  fifteenth day preceding the date
fixed  by the  Company  for  the  payment  of  defaulted  interest  or the  next
succeeding  Business  Day if such date is not a Business  Day.  At least 15 days
before the  subsequent  special  record  date,  the  Company  shall mail to each
Holder,  with a copy to the Trustee, a notice that states the subsequent special
record date, the payment date and the amount of defaulted interest, and interest
payable on such defaulted interest, if any, to be paid.

                  Notwithstanding  the  foregoing,  any  interest  which is paid
prior to the expiration of the 30-day period set forth in Section  6.01(b) shall
be paid to Holders as of the Interest Record Date for the Interest  Payment Date
for which interest has not been paid.


                                       21
<PAGE>

SECTION 2.13. CUSIP NUMBER.

         The Company in issuing the Securities will use a "CUSIP" number and the
Trustee shall use the CUSIP number in notices of  redemption or exchange  solely
as a convenience to Holders;  PROVIDED,  HOWEVER,  that the Trustee may state in
such notice that no  representation is made as to the correctness or accuracy of
the CUSIP number printed in the notice or on the  Securities,  and that reliance
may  be  placed  only  on  the  other  identification  numbers  printed  on  the
Securities.  The  Company  shall  promptly  notify the Trustee of any changes in
CUSIP numbers.

SECTION 2.14. DEPOSIT OF MONEYS.

         Prior to 12:00 noon New York City time on each  Interest  Payment Date,
Redemption  Date,  Purchase Date and the Final  Maturity Date, the Company shall
deposit with the Paying Agent in immediately available funds money in U.S. legal
tender  sufficient to make cash payments,  if any, due on such Interest  Payment
Date, Redemption Date, Purchase Date or Final Maturity Date, as the case may be,
in a timely  manner  which  permits  the  Paying  Agent to remit  payment to the
Holders on such Interest Payment Date,  Redemption Date,  Purchase Date or Final
Maturity Date, as the case may be.

SECTION 2.15. BOOK-ENTRY PROVISIONS FOR GLOBAL SECURITIES.

         (a) The Global Securities initially shall (i) be registered in the name
of the  Depository or the nominee of such  Depository,  (ii) be delivered to the
Trustee as custodian for such  Depository and (iii) bear legends as set forth in
EXHIBIT C.

         Members of, or participants in, the Depository  ("PARTICIPANTS")  shall
have no rights under this Indenture with respect to any Global  Security held on
their behalf by the  Depository,  or the Trustee as its custodian,  or under the
Global Security,  and the Depository may be treated by the Company,  the Trustee
and any agent of the Company or the Trustee as the absolute  owner of the Global
Security for all purposes  whatsoever.  Notwithstanding  the foregoing,  nothing
herein shall prevent the Company, the Trustee or any agent of the Company or the
Trustee  from  giving  effect  to any  written  certification,  proxy  or  other
authorization  furnished by the Depository or impair,  as between the Depository
and Participants, the operation of customary practices governing the exercise of
the rights of a Holder of any Security.

         (b)  Transfers  of Global  Securities  shall be limited to transfers in
whole,  but not in part, to the Depository,  its successors or their  respective
nominees.  Interests  of  beneficial  owners  in the  Global  Securities  may be
transferred  or exchanged for Physical  Securities in accordance  with the rules
and procedures of the  Depository and the provisions of Section 2.16;  PROVIDED,
HOWEVER,  that Physical Securities shall be transferred to all beneficial owners
in exchange  for their  beneficial  interests  in Global  Securities  if (i) the
Depository  notifies  the Company  that it is unwilling or unable to continue as
Depository for any Global  Security and a successor  Depository is not appointed
by the  Company  within 90 days of such  notice or (ii) an Event of Default  has
occurred and is  continuing  and the  Registrar  has received a request from the
Depository to issue Physical Securities.

         (c) In connection with the transfer of Global Securities as an entirety
to beneficial  owners pursuant to paragraph (b) of this Section 2.15, the Global
Securities  shall be deemed to be surrendered  to the Trustee for  cancellation,
and the Company shall execute,  and the Trustee shall upon written  instructions

                                       22
<PAGE>

from the Company  authenticate and deliver,  to each beneficial owner identified
by the  Depository  in  exchange  for  its  beneficial  interest  in the  Global
Securities,  an equal  aggregate  principal  amount of  Physical  Securities  of
authorized denominations.

         (d) Any Physical Security  constituting a Restricted Security delivered
in exchange for an interest in a Global  Security  pursuant to paragraph  (c) of
this Section 2.15 shall,  except as otherwise provided by Section 2.16, bear the
Private Placement Legend.

         (e) The Holder of any Global  Security may grant  proxies and otherwise
authorize any Person, including Participants and Persons that may hold interests
through  Participants,  to take any action  which a Holder is  entitled  to take
under  this  Indenture  or  the  Securities  and  the  Trustee  is  entitled  to
conclusively rely upon any electronic instructions from beneficial owners to the
Holder of any Global Security.

SECTION 2.16. REGISTRATION OF TRANSFERS AND EXCHANGES.

         (a)  TRANSFER  AND  EXCHANGE  OF  PHYSICAL  SECURITIES.  When  Physical
Securities are presented to the Registrar or co-Registrar with a request:

         (i) to register the transfer of the Physical Securities; or

         (ii) to exchange such Physical Securities for an equal principal amount
     of Physical Securities of other authorized denominations,

the Registrar or  co-Registrar  shall register the transfer or make the exchange
as  requested  if the  requirements  under this  Indenture  as set forth in this
Section 2.16 for such transactions are met; PROVIDED, HOWEVER, that the Physical
Securities presented or surrendered for Registration of transfer or exchange:

         (I) shall be duly endorsed or  accompanied  by a written  instrument of
     transfer  in form  satisfactory  to the  Registrar  or  co-Registrar,  duly
     executed by the Holder thereof or his attorney duly  authorized in writing;
     and

         (II) in the case of  Physical  Securities  the  offer and sale of which
     have not been registered under the Securities Act, such Physical Securities
     shall  be  accompanied,  in the  sole  discretion  of the  Company,  by the
     following additional information and documents, as applicable:

         (A) if such  Physical  Security is being  delivered to the Registrar or
             co-Registrar  by a  Holder  for  Registration  in the  name of such
             Holder,  without transfer, a certification from such Holder to that
             effect (substantially in the form of EXHIBIT D hereto); or

         (B) if  such  Physical  Security  is  being  transferred  to a  QIB  in
             accordance  with  Rule  144A,  a   certification   to  that  effect
             (substantially in the form of EXHIBIT D hereto); or

         (C) if such Physical  Security is being transferred to an Institutional
             Accredited  Investor,  delivery of a  certification  to that effect
             (substantially  in the form of EXHIBIT D hereto)  and a  transferee
             letter of  representation  (substantially  in the form of EXHIBIT E
             hereto)  and, at the option of the  Company,  an Opinion of Counsel
             reasonably  satisfactory  to the  Company to the  effect  that such
             transfer is in compliance with the Securities Act; or

         (D) if such Physical  Security is being transferred in reliance on Rule
             144 under the Securities Act,  delivery of a certification  to that
             effect  (substantially in the form of EXHIBIT D hereto) and, at the
             option  of  the   Company,   an  Opinion   of  Counsel   reasonably


                                       23
<PAGE>

             satisfactory  to the Company to the effect that such transfer is in
             compliance with the Securities Act; or

         (E) if such  Physical  Security  is being  transferred  in  reliance on
             another  exemption  from  the  registration   requirements  of  the
             Securities Act, a certification  to that effect  (substantially  in
             the form of EXHIBIT D hereto) and, at the option of the Company, an
             Opinion  of Counsel  reasonably  acceptable  to the  Company to the
             effect that such transfer is in compliance with the Securities Act.
  
         (b)  RESTRICTIONS  ON TRANSFER OF A PHYSICAL  SECURITY FOR A BENEFICIAL
INTEREST IN A GLOBAL SECURITY.  A Physical  Security the offer and sale of which
has not been  registered  under the  Securities  Act may not be exchanged  for a
beneficial  interest  in a  Global  Security  except  upon  satisfaction  of the
requirements set forth below. Upon receipt by the Registrar or co-Registrar of a
Physical  Security,  duly endorsed or accompanied by appropriate  instruments of
transfer, in form satisfactory to the Registrar or co-Registrar, together with:

         (A) certification,  substantially in the form of EXHIBIT D hereto, that
             such Physical Security is being transferred (I) to a QIB or (II) to
             an Accredited  Investor and, with respect to (II), at the option of
             the Company,  an Opinion of Counsel  reasonably  acceptable  to the
             Company to the effect that such transfer is in compliance  with the
             Securities Act; and

         (B) written  instructions  directing the Registrar or  co-Registrar  to
             make, or to direct the  Depository to make, an  endorsement  on the
             applicable  Global Security to reflect an increase in the aggregate
             amount of the Securities represented by the Global Security,

then the  Registrar  or  co-Registrar  shall cancel such  Physical  Security and
cause,  or direct the  Depository  to cause,  in  accordance  with the  standing
instructions and procedures existing between the Depository and the Registrar or
co-Registrar,  the principal amount of Securities  represented by the applicable
Global Security to be increased  accordingly.  If no 144A Global Security or IAI
Global  Security,  as the case may be, is then  outstanding,  the Company shall,
unless either of the events in the proviso to Section  2.15(b) have occurred and
are continuing,  issue and the Trustee shall, upon written instructions from the
Company in accordance with Section 2.02,  authenticate such a Global Security in
the appropriate principal amount.

         (c)  TRANSFER  AND  EXCHANGE OF GLOBAL  SECURITIES.  The  transfer  and
exchange of Global Securities or beneficial  interests therein shall be effected
through  the  Depository  in  accordance  with  this  Indenture  (including  the
restrictions  on transfer set forth herein) and the procedures of the Depository
therefor. Upon receipt by the Registrar or Co-Registrar of written instructions,
or  such  other  instruction  as is  customary  for  the  Depository,  from  the
Depository  or its  nominee,  requesting  the  Registration  of  transfer  of an
interest in a 144A Global  Security or an IAI Global  Security,  as the case may
be, to another type of Global  Security,  together  with the  applicable  Global
Securities (or, if the applicable type of Global Security  required to represent
the  interest as  requested  to be obtained  is not then  outstanding,  only the
Global Security  representing the interest being transferred),  the Registrar or
Co-Registrar  shall reflect on its books and records (and the applicable  Global
Security)  the  applicable  increase  and  decrease of the  principal  amount of
Securities represented by such types of Global Securities, giving effect to such
transfer.  If the applicable type of Global  Security  required to represent the
interest as  requested  to be obtained  is not  outstanding  at the time of such
request,   the  Company  shall  issue  and  the  Trustee  shall,   upon  written
instructions  from the Company in accordance  with Section 2.02,  authenticate a
new Global  Security of such type in  principal  amount  equal to the  principal
amount of the interest requested to be transferred.

         (d)  TRANSFER  OF A  BENEFICIAL  INTEREST  IN A GLOBAL  SECURITY  FOR A
PHYSICAL SECURITY.

                                       24
<PAGE>

         (i) If the Depository is at any time unwilling or unable to continue as
     a depositary for the Global  Securities  and a successor  depositary is not
     appointed by the Company within 90 days, Physical Securities will be issued
     in exchange for the Global  Securities.  Upon  receipt by the  Registrar or
     co-Registrar of written instructions, or such other form of instructions as
     is customary  for the  Depository,  from the  Depository  or its nominee on
     behalf of any Person (subject to the previous sentence) having a beneficial
     interest in a Global  Security and upon receipt by the Trustee of a written
     order or such other form of instructions as is customary for the Depository
     or the Person  designated  by the  Depository  as having such a  beneficial
     interest containing registration  instructions and, in the case of any such
     transfer or exchange of a beneficial  interest in Securities  the offer and
     sale of which  have not been  registered  under  the  Securities  Act,  the
     following additional information and documents:

         (A) if such  beneficial  interest is being  transferred  in reliance on
             Rule 144 under the Securities Act,  delivery of a certification  to
             that effect (substantially in the form of EXHIBIT D hereto) and, at
             the  option  of the  Company,  an  Opinion  of  Counsel  reasonably
             satisfactory  to the Company to the effect that such transfer is in
             compliance with the Securities Act; or

         (B) if such  beneficial  interest is being  transferred  in reliance on
             another  exemption  from  the  registration   requirements  of  the
             Securities Act, a certification  to that effect  (substantially  in
             the form of EXHIBIT D hereto) and, at the option of the Company, an
             Opinion of Counsel  reasonably  satisfactory  to the Company to the
             effect that such transfer is in compliance with the Securities Act,

         then the Registrar or  co-Registrar  will cause, in accordance with the
         standing  instructions  and procedures  existing between the Depository
         and the Registrar or  co-Registrar,  the aggregate  principal amount of
         the  applicable  Global  Security  to be reduced  and,  following  such
         reduction,   the  Company  will   execute  and,   upon  receipt  of  an
         authentication  order  in  the  form  of an  Officers'  Certificate  in
         accordance with Section 2.02, the Trustee will authenticate and deliver
         to the  transferee  a Physical  Security in the  appropriate  principal
         amount.

                  (ii) Securities  issued in exchange for a beneficial  interest
         in a  Global  Security  pursuant  to  this  Section  2.16(d)  shall  be
         registered in such names and in such  authorized  denominations  as the
         Depository,  pursuant  to  instructions  from its  direct  or  indirect
         participants or otherwise, shall instruct the Registrar or co-Registrar
         in writing.  The Registrar or co-Registrar  shall deliver such Physical
         Securities to the Persons in whose names such Physical  Securities  are
         so registered.

         (e)  RESTRICTIONS  ON  TRANSFER  AND  EXCHANGE  OF  GLOBAL  SECURITIES.
Notwithstanding  any other  provisions of this Indenture,  a Global Security may
not be  transferred  as a whole  except by the  Depository  to a nominee  of the
Depository  or by a nominee  of the  Depository  to the  Depository  or  another
nominee  of  the  Depository  or by the  Depository  or any  such  nominee  to a
successor Depository or a nominee of such successor Depository.

         (f)  PRIVATE   PLACEMENT  LEGEND.   Upon  the  transfer,   exchange  or
replacement  of  Securities  not  bearing  the  Private  Placement  Legend,  the
Registrar or co-Registrar  shall deliver Securities that do not bear the Private
Placement  Legend.  Upon the  transfer,  exchange or  replacement  of Securities
bearing the Private  Placement  Legend,  the  Registrar  or  co-Registrar  shall
deliver only Securities that bear the Private  Placement Legend unless,  and the
Trustee is hereby authorized to deliver Securities without the Private Placement
Legend  if,  (i)  there is  delivered  to the  Trustee  an  Opinion  of  Counsel
reasonably  satisfactory  to the  Company  and the  Trustee to the  effect  that
neither  such legend nor the related  restrictions  on transfer  are required in
order to maintain  compliance  with the provisions of the  Securities  Act; (ii)
such  Security  has been sold  pursuant to an effective  registration  statement
under the Securities Act (including  pursuant to a  Registration);  or (iii) the
date of such  transfer,  exchange or replacement is two years after the later of


                                       25
<PAGE>

(x) the Issue Date and (y) the last date that the Company or any  affiliate  (as
defined in Rule 144 under the  Securities  Act) of the  Company was the owner of
such Securities (or any predecessor thereto).

         (g) GENERAL.  By its  acceptance  of any  Security  bearing the Private
Placement Legend,  each Holder of such a Security  acknowledges the restrictions
on  transfer of such  Security  set forth in this  Indenture  and in the Private
Placement Legend and agrees that it will transfer such Security only as provided
in this Indenture.

         The Trustee shall have no  obligation or duty to monitor,  determine or
inquire as to compliance with any  restrictions  on transfer  imposed under this
Indenture or under  applicable  law with respect to any transfer of any interest
in any  Security  (including  any  transfers  between or among  Participants  or
beneficial  owners of  interests in any Global  Security)  other than to require
delivery  of such  certificates  and  other  documentation  or  evidence  as are
expressly  required by, and to do so if and when expressly required by the terms
of, this Indenture,  and to examine the same to determine substantial compliance
as to form with the express requirements hereof.

         The  Registrar  shall retain  copies of all letters,  notices and other
written  communications  received pursuant to Section 2.15 or this Section 2.16.
The Company shall have the right to inspect and make copies of all such letters,
notices or other written  communications  at any reasonable time upon the giving
of reasonable written notice to the Registrar.


                                  ARTICLE THREE

                                   REDEMPTION


SECTION 3.01. NOTICES TO TRUSTEE.

         If the Company wants to redeem Securities  pursuant to paragraph 5 or 6
of the Securities at the applicable redemption price set forth thereon, it shall
notify the Trustee in writing of the Redemption Date and the principal amount of
Securities to be redeemed.  The Company shall give such notice to the Trustee at
least 30 days  before the  Redemption  Date  (unless a shorter  notice  shall be
agreed to by the Trustee in writing),  together  with an  Officers'  Certificate
stating that such redemption will comply with the conditions contained herein.

SECTION 3.02. SELECTION OF SECURITIES TO BE REDEEMED.

         If less  than all of the  Securities  are to be  redeemed  pursuant  to
paragraph 5 of the  Securities,  the Trustee  shall select the  Securities to be
redeemed  in  compliance  with  the  requirements  of  the  national  securities
exchange,  if any, on which the  Securities are listed or, if the Securities are
not then listed on a national securities  exchange,  on a PRO RATA basis, by lot
or in such other  manner as the Trustee in its sole  discretion  shall deem fair
and  appropriate.  Selection  of  the  Securities  to be  redeemed  pursuant  to
paragraph 6 of the  Securities  shall be made by the Trustee  only on a PRO RATA
basis or on as  nearly  a PRO  RATA  basis  as is  practicable  (subject  to the
procedures  of the  Depository)  based  on the  aggregate  principal  amount  of
Securities  held by each Holder.  The Trustee shall make the selection  from the
Securities then outstanding, subject to redemption and not previously called for
redemption.

         The Trustee may select for  redemption  pursuant to paragraph 5 or 6 of
the  Securities  portions  of the  principal  amount  of  Securities  that  have


                                       26
<PAGE>

denominations  equal to or larger than $1,000 principal  amount.  Securities and
portions  of them that the  Trustee  so  selects  shall be in  amounts of $1,000
principal  amount or integral  multiples  thereof.  Provisions of this Indenture
that  apply to  Securities  called for  redemption  also  apply to  portions  of
Securities called for redemption.

SECTION 3.03. NOTICE OF REDEMPTION.

         At least 30 days but not more than 60 days  before a  Redemption  Date,
the Company shall mail a notice of redemption by first-class mail to each Holder
whose  Securities  are to be  redeemed  at  such  Holder's  registered  address;
PROVIDED,  HOWEVER,  that notice of a redemption  pursuant to paragraph 6 of the
Securities shall be mailed to each Holder whose Securities are to be redeemed no
later than 60 days after the date of the Closing of the relevant  Public  Equity
Offering of the Company.

         Each notice of redemption  shall identify the Securities to be redeemed
(including the CUSIP number thereon) and shall state:

         (1) the Redemption Date;

         (2) the redemption price;

         (3) the name and  address of the Paying  Agent to which the  Securities
     are to be surrendered for redemption;

         (4) that  Securities  called for redemption  must be surrendered to the
     Paying Agent to collect the redemption price;

         (5) that, unless the Company defaults in making the redemption payment,
     interest on Securities  called for redemption ceases to accrue on and after
     the  Redemption  Date and the only  remaining  right of the  Holders  is to
     receive payment of the redemption price upon surrender to the Paying Agent;

         (6) in the case of any  redemption  pursuant to paragraph 5 or 6 of the
     Securities,  if any Security is being  redeemed in part, the portion of the
     principal  amount of such  Security  to be  redeemed  and  that,  after the
     Redemption  Date,  upon  surrender  of such  Security,  a new  Security  or
     Securities in principal amount equal to the unredeemed portion thereof will
     be issued;

         (7) the section of the  Indenture or the  Securities  pursuant to which
     they are being redeemed; and

         (8) that on the Redemption  Date the  Redemption  Price will become due
     and payable upon each  security,  and that interest  thereon shall cease to
     accrue from and after said date.

         At the Company's written request,  the Trustee shall give the notice of
redemption on behalf of the Company,  in the Company's name and at the Company's
expense; PROVIDED that such request by the Company to the Trustee is received by
the  Trustee at least ten (10)  business  days prior to the date the  Trustee is
requested to give notice to the Holders whose Securities are to be redeemed.

SECTION 3.04. EFFECT OF NOTICE OF REDEMPTION.

         Once a notice of redemption is mailed, Securities called for redemption
become due and payable on the Redemption Date and at the redemption  price. Upon


                                       27
<PAGE>

surrender to the Paying Agent,  such Securities  shall be paid at the redemption
price,  plus accrued  interest  thereon,  if any, to the  Redemption  Date,  but
interest  installments  whose  maturity is on or prior to such  Redemption  Date
shall be  payable  to the  Holders  of record at the  close of  business  on the
relevant Interest Record Date.

SECTION 3.05. DEPOSIT OF REDEMPTION PRICE.

         At least one Business Day before the Redemption Date, the Company shall
deposit with the Paying Agent (or if the Company is its own Paying Agent, shall,
on or before the  Redemption  Date,  segregate  and hold in trust) money in U.S.
legal tender sufficient to pay the redemption price of and accrued interest,  if
any, on all  Securities  to be redeemed  on that date other than  Securities  or
portions thereof called for redemption on that date which have been delivered by
the Company to the Trustee for cancellation.

         If any Security  surrendered  for redemption in the manner  provided in
the Securities shall not be so paid on the Redemption Date due to the failure of
the  Company  to deposit  with the  Paying  Agent  money  sufficient  to pay the
redemption price thereof, the principal and accrued and unpaid interest, if any,
thereon  shall,  until paid or duly  provided  for, bear interest as provided in
Sections 2.12 and 4.01 with respect to any payment default.

SECTION 3.06. SECURITIES REDEEMED IN PART.

         Upon  surrender  of a Security  that is redeemed  in part,  the Trustee
shall  authenticate  for the Holder a new Security equal in principal  amount to
the unredeemed portion of the Security surrendered.


                                  ARTICLE FOUR

                                    COVENANTS


SECTION 4.01. PAYMENT OF SECURITIES.

         The Company shall pay the principal of,  premium,  if any, and interest
on the Securities in the manner provided in the Securities and the  Registration
Rights  Agreement.  An  installment of principal or interest shall be considered
paid on the date due if the Trustee or Paying  Agent  (other than the Company or
any of its Affiliates) holds on that date money designated for and sufficient to
pay the  installment in full and is not prohibited from paying such money to the
Holders of the Securities pursuant to the terms of this Indenture.

         The Company  shall pay cash  interest on overdue  principal at the same
rate per annum borne by the  Securities.  The Company shall pay cash interest on
overdue  installments  of  interest  at the  same  rate per  annum  borne by the
Securities, to the extent lawful, as provided in Section 2.12.

SECTION 4.02. MAINTENANCE OF OFFICE OR AGENCY.

         The  Company  shall give  prompt  written  notice to the Trustee of the
location,  and any change in the location,  of such office or agency.  If at any
time the Company  shall fail to maintain any such  required  office or agency or
shall fail to furnish the Trustee with the address thereof,  such presentations,
surrenders,  notices  and  demands  may be made or served at the  address of the
Trustee set forth in Section 11. The Company  hereby  initially  designates  the
Trustee at its address set forth in Section 11.02 as its office or agency in The
Borough of Manhattan, The City of New York, for such purposes.

                                       28
<PAGE>

SECTION 4.03. TRANSACTIONS WITH AFFILIATES.

         The Company shall not, and shall not cause or permit any  Subsidiary of
the Company to,  directly or indirectly,  conduct any business or enter into any
transaction (or series of related  transactions)  with or for the benefit of any
of their  respective  Affiliates  or any  officer,  director  or employee of the
Company or any  Subsidiary  of the Company  (each an  "AFFILIATE  TRANSACTION"),
unless (i) such Affiliate Transaction is on terms which are no less favorable to
the Company or such Subsidiary of the Company, as the case may be, than would be
available in a comparable  transaction with an unaffiliated third party and (ii)
if such  Affiliate  Transaction  (or series of related  Affiliate  Transactions)
involves aggregate payments or other consideration having a Fair Market Value in
excess of $500,000,  such Affiliate  Transaction is in writing and a majority of
the  disinterested  members of the Board of Directors of the Company  shall have
approved  such  Affiliate   Transaction   and  determined  that  such  Affiliate
Transaction complies with the foregoing provisions.  In addition,  any Affiliate
Transaction  involving aggregate payments or other  consideration  having a Fair
Market Value in excess of $2.5 million will also require a written  opinion from
an Independent Financial Advisor (filed with the Trustee) stating that the terms
of such Affiliate  Transaction  are fair, from a financial point of view, to the
Company or its Subsidiaries involved in such Affiliate Transaction,  as the case
may be.

         Notwithstanding  the  foregoing,  the  restrictions  set  forth in this
covenant shall not apply to (i)  transactions  with or among the Company and any
Wholly  Owned  Subsidiary  of the  Company  or  between  or among  Wholly  Owned
Subsidiaries;  (ii)  reasonable  fees  and  compensation  paid to and  indemnity
provided on behalf of, officers,  directors,  employees or agents of the Company
or any  Subsidiary  of the Company as  determined in good faith by the Company's
Board  of  Directors;   (iii)  any  transactions   undertaken  pursuant  to  any
contractual  obligations  or rights in existence on the Issue Date (as in effect
on the Issue Date) and (iv) any  Restricted  Payments  made in  compliance  with
Section 4.06.

SECTION 4.04. LIMITATION ON INDEBTEDNESS.

         The Company shall not, and shall not cause or permit any Subsidiary to,
directly   or   indirectly,   Incur   any   Indebtedness   (including   Acquired
Indebtedness),  except for Permitted Indebtedness;  PROVIDED,  HOWEVER, that the
Company may Incur  Indebtedness if, at the time of and immediately  after giving
pro forma effect to such Incurrence of  Indebtedness  and the application of the
proceeds  therefrom,  the Consolidated  Coverage Ratio would be greater than (x)
2.375 to 1.00 if such Indebtedness is Incurred prior to the first anniversary of
the Issue Date; (y) 2.5 to 1.00 if such Indebtedness is Incurred on or after the
first  anniversary of the Issue Date and prior to the second  anniversary of the
Issue Date; and (z) 2.625 to 1.00 if such  Indebtedness is Incurred  thereafter.
Notwithstanding  the  foregoing,  after October 17, 1997,  the Company shall not
permit to be outstanding the Promissory Notes or the letters of credit issued to
collateralize such Promissory Notes.

         The limitations  contained in the preceding paragraph will not apply to
the Incurrence of any of the following (collectively, "PERMITTED INDEBTEDNESS"),
each of which shall be given independent effect:

         (a) Indebtedness under the Securities;

         (b)  Indebtedness  of the Company  Incurred under the Revolving  Credit
     Facility in an aggregate  principal  amount at any one time outstanding not
     to exceed $60 million;

         (c)  Indebtedness  of any Subsidiary of the Company owed to and held by
     the Company or any Wholly Owned Subsidiary, and Indebtedness of the Company
     owed to and held by any  Wholly  Owned  Subsidiary  that is  unsecured  and
     subordinated  in right of payment to the  payment  and  performance  of the
     Company's obligations under any Senior Indebtedness, this Indenture and the


                                       29
<PAGE>

     Securities;  PROVIDED,  HOWEVER, that an Incurrence of Indebtedness that is
     not  permitted by this clause (c) shall be deemed to have occurred upon (i)
     any sale or other  disposition  of any  Indebtedness  of the Company or any
     Subsidiary of the Company referred to in this clause (c) to a Person (other
     than the Company or a Wholly  Owned  Subsidiary)  or (ii) any sale or other
     disposition of Equity Interests of any Subsidiary which holds  Indebtedness
     of the Company or another Subsidiary;

         (d) Interest Rate Protection Obligations;  PROVIDED, HOWEVER, that such
     Interest Rate Protection  Obligations  have been entered into for bona fide
     business purposes and not for speculation;

         (e) Purchase Money  Indebtedness and Capitalized  Lease  Obligations of
     the Company or any Subsidiary of the Company and other  Indebtedness of the
     Company,  in an aggregate  principal amount at any one time outstanding not
     to exceed $20 million;

         (f)  Indebtedness of the Company under Currency  Agreements;  PROVIDED,
     HOWEVER,  (i) that such Currency Agreements have been entered into for bona
     fide business purposes and not for speculation and (ii) that in the case of
     Currency Agreements which relate to Indebtedness,  such Currency Agreements
     do not  increase  the  Indebtedness  of the  Company  and its  Subsidiaries
     outstanding  other than as a result of  fluctuations  in  foreign  currency
     exchange rates or by reason of fees,  indemnities and compensation  payable
     thereunder;

         (g)  Indebtedness  to the extent  representing a replacement,  renewal,
     refinancing or extension  (collectively,  a  "refinancing")  of outstanding
     Indebtedness (other than Indebtedness Incurred under clauses (b), (c), (d),
     (e), (f) or (h) of this  covenant);  PROVIDED,  HOWEVER,  that (i) any such
     refinancing  shall not exceed the sum of the principal  amount (or accreted
     amount  (determined in accordance with GAAP), if less) of the  Indebtedness
     being  refinanced,  plus the amount of accrued interest  thereon,  plus the
     amount  of  any  reasonably  determined  prepayment  premium  necessary  to
     accomplish such refinancing and such reasonable fees and expenses  incurred
     in connection  therewith,  (ii) Indebtedness  representing a refinancing of
     Indebtedness  other than Senior  Indebtedness shall have a Weighted Average
     Life to Maturity  equal to or greater  than the  Weighted  Average  Life to
     Maturity of the Indebtedness  being refinanced;  (iii) Indebtedness that is
     PARI PASSU with the  Securities  may only be refinanced  with  Indebtedness
     that is made PARI  PASSU  with or  subordinate  in right of  payment to the
     Securities  and  Subordinated  Indebtedness  may  only be  refinanced  with
     Subordinated Indebtedness; and (iv) Indebtedness of the Company may only be
     refinanced by Indebtedness of the Company and  Indebtedness of a Subsidiary
     of the Company may only be refinanced by Indebtedness of Subsidiaries or by
     the Company; and

         (h)  guarantees by a Subsidiary  of the Company of Senior  Indebtedness
     Incurred by the Company so long as the Incurrence of such  Indebtedness  is
     otherwise permitted by the terms of this Indenture.

SECTION 4.05. DISPOSITION OF PROCEEDS OF ASSET SALES.

         (a) The Company shall not, and shall not cause or permit any Subsidiary
of the Company to, directly or indirectly,  make any Asset Sale,  unless (i) the
Company  or such  Subsidiary  of the  Company,  as the  case  may  be,  receives
consideration  at the time of such Asset Sale at least  equal to the Fair Market
Value of the assets sold or otherwise  disposed of and (ii) at least 85% of such
consideration  consists of (A) cash or Cash  Equivalents,  or (B) properties and
capital  assets that replace the  properties and assets that were the subject of
such Asset Sale or in  properties  and  capital  assets that will be used in the
business of the Company and its Subsidiaries as existing on the Issue Date or in
businesses  reasonably  related  thereto  (as  determined  in good  faith by the
Company's  Board of  Directors)  ("REPLACEMENT  ASSETS"),  provided  that if the
property or assets subject to such Asset Sale were directly owned by the Company
such  Replacement  Assets  also shall be so  directly  owned.  The amount of any
Indebtedness  (other than any  Subordinated  Indebtedness) of the Company or any
Subsidiary  of the Company that is actually  assumed by the  transferee  in such

                                       30
<PAGE>

Asset  Sale and from  which  the  Company  and its  Subsidiaries  are  fully and
unconditionally  released shall be deemed to be cash for purposes of determining
the   percentage  of  cash   consideration   received  by  the  Company  or  its
Subsidiaries.

         The Company or such Subsidiary of the Company,  as the case may be, may
(i) apply the Net Cash  Proceeds  of any Asset  Sale  within 180 days of receipt
thereof  to  repay  Senior  Indebtedness  and  permanently  reduce  any  related
commitment, or (ii) make an Investment in Replacement Assets; PROVIDED, HOWEVER,
that such Investment occurs or the Company or a Subsidiary of the Company enters
into contractual commitments to make such Investment,  subject only to customary
conditions (other than the obtaining of financing), on or prior to the 180th day
following  the  receipt  of  such  Net  Cash  Proceeds  and  Net  Cash  Proceeds
contractually  committed are so applied within 270 days following the receipt of
such Net Cash Proceeds.

         To the  extent all or part of the Net Cash  Proceeds  of any Asset Sale
are not applied as described in clause (i) or (ii) of the immediately  preceding
paragraph  within  the  time  periods  set  forth  therein  (the  "Net  Proceeds
Utilization Date") (such Net Cash Proceeds, the "UNUTILIZED NET CASH PROCEEDS"),
the Company shall, within 20 days after such Net Proceeds Utilization Date, make
an Offer to Purchase all outstanding Securities up to a maximum principal amount
(expressed as a multiple of $1,000) of Securities  equal to such  Unutilized Net
Cash Proceeds, at a purchase price in cash equal to 100% of the principal amount
thereof plus accrued and unpaid interest thereon,  if any, to the Purchase Date;
PROVIDED,  HOWEVER,  that the Offer to Purchase may be deferred  until there are
aggregate  Unutilized Net Cash Proceeds equal to or in excess of $5 million,  at
which time the entire amount of such Unutilized Net Cash Proceeds,  and not just
the amount in excess of $5  million,  shall be applied as  required  pursuant to
this paragraph.

         (b) With  respect to any Offer to  Purchase  effected  pursuant to this
covenant, among the Securities,  to the extent the aggregate principal amount of
Securities  tendered  pursuant to such Offer to Purchase  exceeds the Unutilized
Net Cash Proceeds to be applied to the repurchase thereof, such Securities shall
be purchased PRO RATA based on the aggregate principal amount of such Securities
tendered by the Holders of the Securities pursuant to such Offer to Purchase. To
the extent the  Unutilized  Net Cash  Proceeds  exceed the  aggregate  amount of
Securities  tendered by the Holders of the Securities  pursuant to such Offer to
Purchase,  the Company may retain and utilize any portion of the  Unutilized Net
Cash Proceeds not required to be applied to repurchase  the  Securities  for any
purpose consistent with the other terms of this Indenture.

         (c) On or  prior  to the  Purchase  Date  specified  in  the  Offer  to
Purchase,  the Company  shall (i) subject to paragraph (b) of this Section 4.05,
accept for payment all Securities  validly tendered  pursuant to the Offer, (ii)
deposit  with the  Paying  Agent or, if the  Company is acting as its own Paying
Agent, segregate and hold in trust as provided in Section 2.04, money sufficient
to pay the Purchase Price of all Securities or portions  thereof so accepted and
(iii)  deliver or cause to be  delivered  to the  Trustee for  cancellation  all
Securities  so  accepted  together  with an  Officers'  Certificate  stating the
Securities or portions thereof  accepted for payment by the Company.  The Paying
Agent (or the Company,  if so acting) shall  promptly mail or deliver to Holders
of Securities so accepted,  payment in an amount equal to the Purchase Price for
such Securities, and the Trustee shall promptly authenticate and mail or deliver
to each Holder of  Securities  a new Security or  Securities  equal in principal
amount to any  unpurchased  portion of the Security  surrendered as requested by
the Holder.  Any Security not accepted for payment  shall be promptly  mailed or
delivered  by the  Company to the Holder  thereof.  The Company  shall  publicly
announce  the  results  of the  Offer  on or as soon as  practicable  after  the
Purchase Date.

         (d) In the  event  that the  Company  makes an  Offer to  Purchase  the
Securities,  the Company shall comply with any  applicable  securities  laws and
regulations, including any applicable requirements of Section 14(e) of, and Rule


                                       31
<PAGE>

14e-1 under,  the  Exchange  Act, and any  violation of the  provisions  of this
Indenture  relating  to such  Offer to  Purchase  occurring  as a result of such
compliance shall not be deemed a Default or an Event of Default.

         (e) Each  Holder  shall be entitled to tender all or any portion of the
Securities  owned by such Holder  pursuant to the Offer to Purchase,  subject to
the  requirement  that any  portion of a Note  tendered  must be  tendered in an
integral  multiple of $1,000 principal amount and subject to any proration among
tendering Holders as described above.

SECTION 4.06. LIMITATION ON RESTRICTED PAYMENTS.

         The Company shall not, and shall not cause or permit any  Subsidiary of
the Company to, directly or indirectly,

         (i) declare or pay any dividend or any other distribution on any Equity
     Interests  of the  Company  or any  Subsidiary  of the  Company or make any
     payment  or  distribution  to the  direct  or  indirect  holders  (in their
     capacities as such) of Equity Interests of the Company or any Subsidiary of
     the Company (other than any dividends,  distributions  and payments made to
     the Company or any Wholly Owned  Subsidiary of the Company and dividends or
     distributions payable to any Person solely in Qualified Equity Interests of
     the Company or in options,  warrants or other rights to purchase  Qualified
     Equity Interests of the Company);

         (ii)  purchase,  redeem or  otherwise  acquire  or retire for value any
     Equity  Interests of the Company or any  Subsidiary  of the Company  (other
     than any such Equity  Interests  owned by the Company or any  Subsidiary of
     the Company); or

         (iii)  make  any   Investment  in  any  Person  (other  than  Permitted
     Investments)

(any such  payment  or any  other  action  (other  than any  exception  thereto)
described in (i), (ii) or (iii), a "RESTRICTED PAYMENT"), unless

         (a)  no  Default  or  Event  of  Default  shall  have  occurred  and be
     continuing  at  the  time  or  immediately  after  giving  effect  to  such
     Restricted Payment;

         (b)  immediately  after giving effect to such Restricted  Payment,  the
     Company would be able to Incur $1.00 of additional Indebtedness (other than
     Permitted  Indebtedness) under the Consolidated Coverage Ratio of the first
     paragraph of Section 4.04; and

         (c)  immediately  after giving effect to such Restricted  Payment,  the
     aggregate  amount of all Restricted  Payments  declared or made on or after
     the  Issue  Date does not  exceed an amount  equal to the sum of (1) 50% of
     cumulative  Consolidated Net Income determined for the period (taken as one
     period) from the beginning of the first fiscal quarter commencing after the
     Issue Date and  ending on the last day of the most  recent  fiscal  quarter
     immediately  preceding  the  date  of such  Restricted  Payment  for  which
     consolidated  financial information of the Company is available (or if such
     cumulative  Consolidated  Net  Income  shall be a loss,  minus 100% of such
     loss),  PLUS (2) the aggregate  net cash  proceeds  received by the Company
     either (x) as capital  contributions to the Company after the Issue Date or
     (y) from the issue and sale (other than to a Subsidiary  of the Company) of
     its Qualified  Equity  Interests  after the Issue Date  (excluding  the net
     proceeds from any issuance and sale of Qualified Equity Interests financed,
     directly  or  indirectly,  using  funds  borrowed  from the  Company or any
     Subsidiary  of the  Company  until  and to the  extent  such  borrowing  is
     repaid),  PLUS (3) the principal amount (or accreted amount  (determined in
     accordance with GAAP),  if less) of any  Indebtedness of the Company or any
     Subsidiary  of the  Company  Incurred  after the Issue  Date which has been
     converted into or exchanged for Qualified  Equity  Interests of the Company
     (minus the amount of any cash or property distributed by the Company or any


                                       32
<PAGE>

     Subsidiary of the Company upon such  conversion  or exchange),  PLUS (4) in
     the case of the  disposition or repayment of any Investment  constituting a
     Restricted  Payment  made after the Issue Date,  an amount equal to 100% of
     the net cash  proceeds  thereof (or  dividends,  distributions  or interest
     payments received in cash thereon).

         The  foregoing  provisions  will not  prevent  (i) the  payment  of any
dividend or distribution  on, or redemption of, Equity  Interests within 60 days
after the date of declaration of such dividend or  distribution or the giving of
formal notice of such  redemption,  if at the date of such declaration or giving
of such  formal  notice  such  payment  or  redemption  would  comply  with  the
provisions of this Indenture; (ii) the purchase, redemption, retirement or other
acquisition  of any Equity  Interests of the Company in exchange  for, or out of
the net cash proceeds of the substantially concurrent issue and sale (other than
to a Subsidiary of the Company) of,  Qualified  Equity Interests of the Company;
PROVIDED,  HOWEVER,  that  any  such  net  cash  proceeds  and the  value of any
Qualified  Equity Interests issued in exchange for such retired Equity Interests
are  excluded  from  clause  (c)(2)  of the  preceding  paragraph  (and were not
included therein at any time) and are not used to redeem the Securities pursuant
to paragraphs 5 or 6 of the Securities; (iii) the purchase,  redemption or other
acquisition  for value of shares of capital  stock of the  Company  (other  than
Disqualified  Capital  Stock) or  options on such  shares  held by  officers  or
employees or former  officers or employees  (or their  estates or  beneficiaries
under their  estates) upon the death,  disability,  retirement or termination of
employment of such current or former officers or employees pursuant to the terms
of an employee benefit plan or any other agreement pursuant to which such shares
of capital stock or options were issued or pursuant to a severance,  buy-sell or
right of first  refusal  agreement  with  such  current  or  former  officer  or
employee;  PROVIDED,  HOWEVER,  that the aggregate cash  consideration  paid, or
distributions  made, pursuant to this clause (iii) do not in any one fiscal year
exceed $1 million; and (iv) Investments constituting Restricted Payments made as
a result of the  receipt  of  non-cash  consideration  from any Asset  Sale made
pursuant to and in compliance with Section 4.05; PROVIDED,  HOWEVER, that in the
case of each of  clauses  (ii),  (iii) and (iv),  no Default or Event of Default
shall have occurred and be continuing or would arise therefrom.

         In determining the amount of Restricted Payments permissible under this
Section,  amounts  expended  pursuant to clauses (i) and (iv) of the immediately
preceding paragraph shall be included as Restricted Payments.  The amount of any
non-cash Restricted Payment shall be deemed to be equal to the Fair Market Value
thereof at the date of the making of such Restricted Payment.

SECTION 4.07. CORPORATE EXISTENCE.

         Subject to Article Five, the Company shall do or shall cause to be done
all things necessary to preserve and keep in full force and effect its corporate
existence and the corporate,  partnership or other  existence of each Subsidiary
of the Company in accordance  with the  respective  organizational  documents of
each such  Subsidiary of the Company and the rights  (charter and statutory) and
material franchises of the Company and its Subsidiaries; PROVIDED, HOWEVER, that
the Company  shall not be required to preserve any such right or  franchise,  or
the  corporate  existence  of any  Subsidiary  of the  Company,  if the Board of
Directors of the Company shall  determine  that the  preservation  thereof is no
longer  desirable  in  the  conduct  of the  business  of the  Company  and  its
Subsidiaries, taken as a whole; PROVIDED, FURTHER, HOWEVER, that a determination
of the Board of Directors of the Company shall not be required in the event of a
merger of one or more Wholly  Owned  Subsidiaries  of the  Company  with or into
another  Wholly  Owned  Subsidiary  of the  Company  or another  Person,  if the
surviving Person is a Wholly Owned Subsidiary of the Company organized under the
laws of the United  States or a State thereof or of the District of Columbia or,
in the  case  of a  Foreign  Subsidiary  of the  Company,  the  jurisdiction  of
incorporation  or organization of such Foreign  Subsidiary of the Company.  This
Section  4.07 shall not  prohibit  the  Company  from  taking  any other  action
otherwise  permitted by, and made in  accordance  with,  the  provisions of this
Indenture.

                                       33
<PAGE>

SECTION 4.08. LIMITATION ON THE SALE OR ISSUANCE
              OF EQUITY INTERESTS OF SUBSIDIARIES.

         The Company  shall not sell any Equity  Interest of a Subsidiary of the
Company,  and shall not cause or permit any Subsidiary of the Company,  directly
or indirectly, to issue or sell or have outstanding any Equity Interests, except
to the Company or a Wholly Owned Subsidiary.  Notwithstanding the foregoing, the
Company is  permitted to sell all the Equity  Interests  of a Subsidiary  of the
Company as long as the  Company  is in  compliance  with  Section  4.05 and,  if
applicable, Article Five.

SECTION 4.09. NOTICE OF DEFAULTS.

         (a) In the event  that any  Indebtedness  of the  Company or any of its
Subsidiaries  is declared  due and payable  before its  maturity  because of the
occurrence of any default (or any event which,  with notice or lapse of time, or
both,  would  constitute  such a default) under such  Indebtedness,  the Company
shall  promptly  give  written  notice to the Trustee of such  declaration,  the
status  of such  default  or event  and what  action  the  Company  is taking or
proposes to take with respect thereto.

         (b) Upon becoming aware of any Default or Event of Default, the Company
shall promptly  deliver an Officers'  Certificate to the Trustee  specifying the
Default or Event of Default.

SECTION 4.10. LIMITATION ON LIENS.

         The Company shall not, and shall not cause or permit any  Subsidiary of
the Company to,  directly or indirectly,  Incur any Liens of any kind against or
upon any of  their  respective  properties  or  assets  now  owned or  hereafter
acquired,  or any  proceeds  therefrom  or any income or profits  therefrom,  to
secure any Indebtedness unless  contemporaneously  therewith effective provision
is made to secure the  Securities and all other amounts due under this Indenture
equally  and  ratably  with  such  Indebtedness  (or,  in the  event  that  such
Indebtedness is  subordinated  in right of payment to the  Securities,  prior to
such  Indebtedness)  with a Lien on the same properties and assets securing such
Indebtedness  for so long as such  Indebtedness is secured by such Lien,  except
for (i) Liens securing Senior Indebtedness and (ii) Permitted Liens.

SECTION 4.11. COMPLIANCE CERTIFICATE.

         The  Company  shall  deliver to the  Trustee  within 120 days after the
close of each  fiscal  year a  certificate  signed  by the  principal  executive
officer,  principal  financial officer or principal  accounting  officer stating
that a  review  of the  activities  of the  Company  has  been  made  under  the
supervision  of the  signing  officers  with a view to  determining  whether the
Company is in compliance with each of its covenants and other  obligations under
the Indenture and the  Securities  and whether a Default or Event of Default has
occurred  and whether or not the signers know of any breach of covenant or other
obligation  or any  Default  or Event of Default by the  Company  that  occurred
during such fiscal  year.  If they do know of such a breach of covenant or other
obligation or any Default or Event of Default,  the  certificate  shall describe
all such  breaches  of  covenants,  other  obligations  or Defaults or Events of
Default,  their  status and the action the Company is taking or proposes to take
with  respect  thereto.  The first  certificate  to be  delivered by the Company
pursuant to this Section 4.11 shall be for the fiscal year ending  September 30,
1997.

SECTION 4.12. PROVISION OF FINANCIAL INFORMATION.

         Whether or not the Company is subject to Section  13(a) or 15(d) of the
Exchange Act, or any successor  provision  thereto,  the Company shall file with
the SEC (if permitted by SEC practice and  applicable law and  regulations)  the



                                       34
<PAGE>

annual  reports,  quarterly  reports and other documents which the Company would
have been  required to file with the SEC pursuant to such Section 13(a) or 15(d)
or any  successor  provision  thereto  if the  Company  were  so  subject,  such
documents  to be filed  with the SEC on or prior to the  respective  dates  (the
"REQUIRED  FILING  DATES") by which the Company  would have been  required so to
file such  documents if the Company were so subject.  The Company  shall also in
any event (a)  within  15 days of each  Required  Filing  Date  (whether  or not
permitted  or  required to be filed with the SEC) (i)  transmit  (or cause to be
transmitted) by mail to all Holders,  as their names and addresses appear in the
Security Register, without cost to such Holders, and (ii) file with the Trustee,
copies of the annual  reports,  quarterly  reports and other documents which the
Company is required to file with the SEC pursuant to the preceding sentence, or,
if such filing is not so permitted,  information  and data of a similar  nature,
and (b) if, notwithstanding the preceding sentence, filing such documents by the
Company  with the SEC is not  permitted  by SEC  practice or  applicable  law or
regulations,  promptly upon written  request  supply copies of such documents to
any Holder. In addition,  for so long as any Securities  remain  outstanding and
prior to the later of the  consummation  of the Exchange Offer and the filing of
the Initial Shelf Registration  Statement, if required, the Company will furnish
to the Holders and to securities analysts and prospective investors,  upon their
request,  the information  required to be delivered  pursuant to Rule 144A(d)(4)
under the Securities  Act, and, to any beneficial  holder of Securities,  if not
obtainable  from the SEC,  information  of the type that would be filed with the
SEC pursuant to the foregoing provisions, upon the request of any such Holder.

SECTION 4.13.  LIMITATIONS ON DIVIDEND AND OTHER PAYMENT RESTRICTIONS  AFFECTING
               SUBSIDIARIES.

         The Company shall not, and shall not cause or permit any  Subsidiary of
the Company to,  directly or indirectly,  create or otherwise cause or suffer to
exist or become  effective any  encumbrance or restriction on the ability of any
Subsidiary of the Company to (a) pay  dividends or make any other  distributions
to the Company or any other Subsidiary of the Company on its Equity Interests or
with  respect to any other  interest or  participation  in, or measured  by, its
profits,  or pay any Indebtedness owed to the Company or any other Subsidiary of
the Company,  (b) make loans or advances to, or guarantee  any  Indebtedness  or
other  obligations  of, or make any  Investment  in,  the  Company  or any other
Subsidiary  of the Company,  or (c) transfer any of its  properties or assets to
the Company or any other Subsidiary of the Company, EXCEPT for such encumbrances
or restrictions existing under or by reason of (i) the Revolving Credit Facility
as in effect on the  Issue  Date,  any other  agreement  of the  Company  or its
Subsidiaries  outstanding  on the Issue  Date as in effect on the Issue Date and
any other agreement of the Company or its Subsidiaries  outstanding from time to
time  governing  Senior   Indebtedness   provided  that  such   encumbrances  or
restrictions  are no more  adverse to the Company  than those  contained  in the
Revolving  Credit  Facility as in effect on the Issue Date, and any  amendments,
restatements, renewals, replacements or refinancings thereof; PROVIDED, HOWEVER,
that any such amendment,  restatement, renewal, replacement or refinancing is no
more  restrictive  in  the  aggregate  with  respect  to  such  encumbrances  or
restrictions  than those  contained in the agreement  being  amended,  restated,
reviewed,  replaced or  refinanced;  (ii)  applicable  law; (iii) any instrument
governing Indebtedness or Equity Interests of an Acquired Person acquired by the
Company  or any  Subsidiary  of the  Company  as in  effect  at the time of such
acquisition  (except  to the  extent  such  Indebtedness  was  Incurred  by such
Acquired Person in connection  with, as a result of or in  contemplation of such
acquisition); PROVIDED, HOWEVER, that such encumbrances and restrictions are not
applicable to the Company or any Subsidiary of the Company, or the properties or
assets of the Company or any Subsidiary of the Company,  other than the Acquired
Person; (iv) customary  non-assignment  provisions in leases entered into in the
ordinary  course of business and consistent  with past  practices;  (v) Purchase
Money Indebtedness for property acquired in the ordinary course of business that
only imposes encumbrances and restrictions on the property so acquired; (vi) any
agreement for the sale or disposition  of the Equity  Interests or assets of any
Subsidiary  of the  Company;  PROVIDED,  HOWEVER,  that  such  encumbrances  and
restrictions  described  in  this  clause  (vi)  are  only  applicable  to  such
Subsidiary or assets, as applicable, and any such sale or disposition is made in
compliance with Section 4.05 to the extent applicable thereto; (vii) refinancing
Indebtedness permitted under clause (g) of the second paragraph of Section 4.04;
PROVIDED,  HOWEVER,  that such  encumbrances and  restrictions  contained in the
agreements  governing such Indebtedness are no more restrictive in the aggregate


                                       35
<PAGE>

than  those  contained  in  the  agreements  governing  the  Indebtedness  being
refinanced immediately prior to such refinancing; or (viii) this Indenture.

SECTION 4.14. OFFER TO PURCHASE UPON CHANGE OF CONTROL.

         (a) Following  the  occurrence of a Change of Control (the date of such
occurrence  being the "CHANGE OF CONTROL  DATE"),  the Company  shall notify the
Holders of the  Securities of such  occurrence in the manner  prescribed by this
Indenture and shall,  within 20 days after the Change of Control  Date,  make an
Offer to Purchase all  Securities  then  outstanding at a purchase price in cash
equal to 101% of the aggregate principal amount thereof, plus accrued and unpaid
interest thereon,  if any, to the Purchase Date (subject to the right of Holders
of record on the relevant  Interest  Record Date to receive  interest due on the
relevant  Interest Payment Date). Each Holder shall be entitled to tender all or
any  portion of the  Securities  owned by such  Holder  pursuant to the Offer to
Purchase,  subject to the  requirement  that any portion of a Security  tendered
must be tendered in an integral multiple of $1,000 principal amount.

         (b) On or  prior  to the  Purchase  Date  specified  in  the  Offer  to
Purchase,  the Company  shall (i) accept for payment all  Securities or portions
thereof  validly  tendered  pursuant to the Offer,  (ii) deposit with the Paying
Agent or, if the Company is acting as its own Paying  Agent,  segregate and hold
in trust as provided in Section 2.04, money sufficient to pay the Purchase Price
of all Securities or portions  thereof so accepted and (iii) deliver or cause to
be delivered to the Trustee for cancellation all Securities so accepted together
with an  Officers'  Certificate  stating  the  Securities  or  portions  thereof
accepted  for payment by the Company.  The Paying  Agent (or the Company,  if so
acting)  shall  promptly  mail or deliver to Holders of  Securities so accepted,
payment in an amount equal to the Purchase  Price for such  Securities,  and the
Trustee  shall  promptly  authenticate  and mail or  deliver  to each  Holder of
Securities  a new  Security  or  Securities  equal in  principal  amount  to any
unpurchased portion of the Security  surrendered as requested by the Holder. Any
Security not accepted for payment  shall be promptly  mailed or delivered by the
Company to the Holder thereof.  The Company shall publicly  announce the results
of the Offer on or as soon as practicable after the Purchase Date.

         (c) If the Company makes an Offer to Purchase,  the Company will comply
with all applicable tender offer laws and regulations,  including, to the extent
applicable,  Section  14(e) and Rule 14e-1 under the Exchange Act, and any other
applicable  Federal or state  securities laws and regulations and any applicable
requirements of any securities  exchange on which the Securities are listed, and
any  violation of the  provisions  of this  Indenture  relating to such Offer to
Purchase  occurring as a result of such compliance shall not be deemed a Default
or an Event of Default.

SECTION 4.15. LIMITATION ON SENIOR SUBORDINATED INDEBTEDNESS.

         The Company shall not,  directly or indirectly,  Incur any Indebtedness
that by its  terms  would  expressly  rank  senior  in right of  payment  to the
Securities and subordinate in right of payment to any other  Indebtedness of the
Company.


                                       36
<PAGE>

                                  ARTICLE FIVE

                         MERGERS; SUCCESSOR CORPORATION


SECTION 5.01. MERGERS, SALE OF ASSETS, ETC.

         The Company shall not  consolidate  with or merge with or into (whether
or not the Company is the  Surviving  Person)  any other  entity and the Company
shall not and shall not cause or permit any  Subsidiary of the Company to, sell,
convey, assign, transfer, lease or otherwise dispose of all or substantially all
of the Company's and its  Subsidiaries'  properties and assets  (determined on a
consolidated  basis for the  Company  and its  Subsidiaries)  to any entity in a
single transaction or series of related transactions, unless: (i) either (x) the
Company shall be the Surviving Person or (y) the Surviving Person (if other than
the Company)  shall be a corporation  organized and validly  existing  under the
laws of the United  States of America or any State  thereof or the  District  of
Columbia  and  shall,  in any such  case,  expressly  assume  by a  supplemental
indenture,  the due and punctual  payment of the principal of, premium,  if any,
and interest on all the Securities and the  performance  and observance of every
covenant of this Indenture and the Registration Rights Agreement to be performed
or observed on the part of the  Company;  and (ii)  immediately  thereafter,  no
Default or Event of Default shall have occurred and be continuing.

         For purposes of the foregoing, the transfer (by lease, assignment, sale
or  otherwise,  in a single  transaction  or series of  transactions)  of all or
substantially  all the properties and assets of one or more  Subsidiaries of the
Company the Equity Interests of which  constitutes all or substantially  all the
properties  and assets of the Company  shall be deemed to be the transfer of all
or substantially all the properties and assets of the Company.

SECTION 5.02. SUCCESSOR CORPORATION SUBSTITUTED.

         In the event of any transaction  (other than a lease)  described in and
complying with the conditions listed in Section 5.01 in which the Company is not
the Surviving  Person and the Surviving  Person is to assume all the Obligations
of the Company under the Securities,  this Indenture and the Registration Rights
Agreement  pursuant to a supplemental  indenture,  such  Surviving  Person shall
succeed to, and be  substituted  for, and may exercise every right and power of,
the Company and the Company shall be discharged from its Obligations  under this
Indenture and the Securities.


                                   ARTICLE SIX

                              DEFAULT AND REMEDIES


SECTION 6.01. EVENTS OF DEFAULT.

         Each of the  following  shall be an "Event of Default"  for purposes of
this Indenture:

         (a) failure to pay  principal of (or premium,  if any, on) any Security
     when due (whether or not prohibited by the provisions of Article Eight);

         (b) failure to pay any interest on any Security when due, continued for
     30 days or more  (whether or not  prohibited  by the  provisions of Article
     Eight);

                                       37
<PAGE>

         (c) default in the payment of  principal of or interest on any Security
     required to be purchased pursuant to any Offer to Purchase required by this
     Indenture  when due and payable or failure to pay on the Purchase  Date the
     Purchase Price for any Security validly  tendered  pursuant to any Offer to
     Purchase (whether or not prohibited by the provisions of Article Eight);

         (d) failure to perform or comply with any of the  provisions of Section
     5.01;

         (e) failure to perform any other covenant, warranty or agreement of the
     Company under this Indenture or in the Securities  continued for 30 days or
     more after  written  notice to the Company by the Trustee or the Holders of
     at least 25% in aggregate principal amount of the outstanding Securities;

         (f)  default  or  defaults  under the terms of one or more  instruments
     evidencing  or  securing   Indebtedness  of  the  Company  or  any  of  its
     Subsidiaries having an outstanding principal amount of $5.0 million or more
     individually  or in the aggregate that has resulted in the  acceleration of
     the  payment of such  Indebtedness  or failure by the Company or any of its
     Subsidiaries  to pay principal when due at the stated  maturity of any such
     Indebtedness  and such default or defaults shall have  continued  after any
     applicable grace period and shall not have been cured or waived;

         (g) the  rendering  of a final  judgment or  judgments  (not subject to
     appeal) against the Company or any of its Subsidiaries in an amount of $5.0
     million or more (net of any amounts  covered by reputable and  creditworthy
     insurance companies) which remains undischarged or unstayed for a period of
     60 days after the date on which the right to appeal has expired;

         (h) the Company or any of its Significant  Subsidiaries  pursuant to or
     within  the  meaning of any  Bankruptcy  Law:  (i)  admits in  writing  its
     inability to pay its debts  generally as they become due; (ii)  commences a
     voluntary case or  proceeding;  (iii) consents to the entry of an order for
     relief  against it in an involuntary  case or proceeding;  (iv) consents or
     acquiesces in the  institution  of a bankruptcy  or  insolvency  proceeding
     against it; (v) consents to the appointment of a Custodian of it or for all
     or substantially  all of its property;  or (vi) makes a general  assignment
     for the  benefit  of its  creditors,  or any of them  takes  any  action to
     authorize or effect any of the foregoing;

         (i) a court of competent  jurisdiction  enters an order or decree under
     any  Bankruptcy  Law that:  (i) is for relief  against  the  Company or any
     Significant Subsidiary of the Company in an involuntary case or proceeding;
     (ii) appoints a Custodian of the Company or any  Significant  Subsidiary of
     the Company for all or substantially  all of its property;  or (iii) orders
     the  liquidation  of the  Company  or  any  Significant  Subsidiary  of the
     Company;  and in each  case the  order or decree  remains  unstayed  and in
     effect for 60 days; PROVIDED,  HOWEVER,  that if the entry of such order or
     decree is  appealed  and  dismissed  on  appeal,  then the Event of Default
     hereunder by reason of the entry of such order or decree shall be deemed to
     have been cured.

         The term  "BANKRUPTCY  LAW" means  Title 11,  U.S.  Code or any similar
Federal,  state or foreign law for the relief of debtors.  The term  "CUSTODIAN"
means any  receiver,  trustee,  assignee,  liquidator,  sequestrator  or similar
official under any Bankruptcy Law.

SECTION 6.02. ACCELERATION.

         If an Event of Default  with respect to the  Securities  (other than an
Event of Default  specified in clause (h) or (i) of Section 6.01 with respect to
the Company)  occurs and is  continuing,  the Trustee or the Holders of at least
25% in aggregate  principal  amount of the  outstanding  Securities by notice in
writing to the Company  (and to the Trustee if given by the Holders) may declare
the unpaid  principal of (and premium,  if any) and accrued interest to the date


                                       39
<PAGE>

of acceleration on all outstanding  Securities to be due and payable immediately
and, upon any such declaration,  such principal amount (and premium, if any) and
accrued interest,  notwithstanding  anything  contained in this Indenture or the
Securities to the contrary, shall become immediately due and payable.

         If an Event of Default  specified  in clause (h) or (i) of Section 6.01
with respect to the Company occurs, all unpaid principal of and accrued interest
on all  outstanding  Securities  shall IPSO  FACTO  become  immediately  due and
payable  without any  declaration or other act on the part of the Trustee or any
Holder.

         Any such  declaration  with respect to the  Securities may be rescinded
and annulled by the Holders of a majority in aggregate  principal  amount of the
Securities  then  outstanding  by written  notice to the Trustee if all existing
Events of Default (other than the nonpayment of principal of and interest on the
Securities which has become due solely by virtue of such acceleration) have been
cured or waived and if the  rescission  would not conflict  with any judgment or
decree.  No such  rescission  shall affect any subsequent  Default or impair any
right consequent thereto.

SECTION 6.03. OTHER REMEDIES.

         If an Event of Default occurs and is continuing, the Trustee may pursue
any available remedy by proceeding at law or in equity to collect the payment of
principal of or interest on the Securities or to enforce the  performance of any
provision of the Securities or this Indenture.

         The Trustee may maintain a  proceeding  even if it does not possess any
of the Securities or does not produce any of them in the proceeding.  A delay or
omission by the Trustee or any Holder in exercising any right or remedy maturing
upon an Event of Default  shall not impair the right or remedy or  constitute  a
waiver of or acquiescence in the Event of Default. No remedy is exclusive of any
other remedy.  All available  remedies are cumulative to the extent permitted by
law.

SECTION 6.04. WAIVER OF PAST DEFAULT.

         Subject to Sections 2.09,  6.07 and 10.02,  prior to the declaration of
acceleration  of the  Securities,  the  Holders of not less than a  majority  in
aggregate  principal  amount of the outstanding  Securities by written notice to
the  Trustee  may  waive  an  existing  Default  or  Event  of  Default  and its
consequences, except a Default in the payment of principal of or interest on any
Security as  specified  in clauses (a), (b) and (c) of Section 6.01 or a Default
in respect of any term or provision of this Indenture that may not be amended or
modified  without  the  consent of each  Holder  affected as provided in Section
10.02. The Company shall deliver to the Trustee an Officers' Certificate stating
that the  requisite  percentage  of Holders  have  consented  to such waiver and
attaching copies of such consents.  In case of any such waiver, the Company, the
Trustee and the Holders  shall be restored to their former  positions and rights
hereunder and under the Securities, respectively. This paragraph of this Section
6.04 shall be in lieu of Section 316(a)(1)(B) of the TIA and such Section 316(a)
(1)(B) of the  TIA is  hereby  expressly  excluded  from this  Indenture and the
Securities, as permitted by the TIA.

         Upon any such waiver,  such Default  shall cease to exist and be deemed
to have been cured and not to have  occurred,  and any Event of Default  arising
therefrom  shall be deemed to have been cured and not to have occurred for every
purpose of this Indenture and the Securities, but no such waiver shall extend to
any  subsequent  or other  Default  or Event of  Default  or  impair  any  right
consequent thereon.


                                       39
<PAGE>

SECTION 6.05. CONTROL BY MAJORITY.

         Subject to Section 2.09, the Holders of a majority in principal  amount
of the  outstanding  Securities  may  direct  the  time,  method  and  place  of
conducting any proceeding for any remedy  available to the Trustee or exercising
any trust or power  conferred on it.  However,  the Trustee may refuse to follow
any  direction  that  conflicts  with law or this  Indenture  that  the  Trustee
determines may be unduly  prejudicial to the rights of another Holder,  it being
understood  that the Trustee  shall have no duty  (subject  to Section  7.01) to
ascertain whether or not such actions or forebearances are unduly prejudicial to
such Holders, or that may involve the Trustee in personal  liability;  PROVIDED,
HOWEVER, that the Trustee may take any other action deemed proper by the Trustee
which is not  inconsistent  with such direction.  In the event the Trustee takes
any action or follows  any  direction  pursuant to this  Indenture,  the Trustee
shall be entitled to  indemnification  satisfactory to it in its sole discretion
against  any loss or expense  caused by taking  such  action or  following  such
direction. This  Section 6.05  shall be  in  lieu of Section 316(a)(1)(A) of the
TIA, and such ss.  316(a)(1)(A)  of the TIA is hereby  expressly  excluded  from
this Indenture and the Securities, as permitted by the TIA.

SECTION 6.06. LIMITATION ON SUITS.

         A Holder may not pursue any remedy with  respect to this  Indenture  or
the Securities unless:

         (i) the Holder  gives to the  Trustee  written  notice of a  continuing
     Event of Default;

         (ii) the Holders of at least 25% in aggregate  principal  amount of the
     outstanding  Securities  make a written  request to the Trustee to pursue a
     remedy;

         (iii) such Holder or Holders  offer and, if  requested,  provide to the
     Trustee indemnity  satisfactory to the Trustee against any loss,  liability
     or expense;

         (iv) the Trustee does not comply with the request  within 60 days after
     receipt of the request and the offer and, if  requested,  the  provision of
     indemnity; and

         (v) during  such 60-day  period the Holders of a majority in  principal
     amount of the  outstanding  Securities  do not give the Trustee a direction
     which, in the opinion of the Trustee, is inconsistent with the request.

         A Holder may not use this  Indenture to prejudice the rights of another
Holder or to obtain a preference or priority over such other Holder.

SECTION 6.07. RIGHTS OF HOLDERS TO RECEIVE PAYMENT.

         Notwithstanding  any other provision of this Indenture,  but subject in
any event to the provisions of Article Eight, the right of any Holder to receive
payment of  principal of or interest on a Security,  on or after the  respective
due dates expressed in the Security, or to bring suit for the enforcement of any
such  payment  on or after  such  respective  dates,  shall not be  impaired  or
affected without the consent of the Holder.

SECTION 6.08. COLLECTION SUIT BY TRUSTEE.

         If an Event of Default in payment of principal or interest specified in
Section  6.01(a),  (b) or (c) occurs and is continuing,  the Trustee may recover
judgment in its own name and as trustee of an express  trust against the Company
or any other  obligor on the  Securities  for the whole amount of principal  and
accrued interest  remaining unpaid,  together with interest overdue on principal


                                       40
<PAGE>

and to the extent that payment of such  interest is lawful,  interest on overdue
installments  of  interest,  in each  case at the  rate PER  ANNUM  borne by the
Securities and such further amount as shall be sufficient to cover the costs and
expenses  of  collection,  including  the  reasonable  compensation,   expenses,
disbursements and advances of the Trustee, its agents and counsel.

SECTION 6.09. TRUSTEE MAY FILE PROOFS OF CLAIM.

         The Trustee may file such proofs of claim and other papers or documents
as may be  necessary  or  advisable  in order to have the claims of the  Trustee
(including any claim for the reasonable  compensation,  expenses,  disbursements
and advances of the Trustee,  its agents and counsel) and the Holders allowed in
any judicial  proceedings relative to the Company (or any other obligor upon the
Securities),  its  creditors or its property and shall be entitled and empowered
to collect and receive any monies or other  property  payable or  deliverable on
any such  claims  and to  distribute  the same,  and any  Custodian  in any such
judicial  proceedings is hereby  authorized by each Holder to make such payments
to the Trustee and, in the event that the Trustee shall consent to the making of
such payments  directly to the Holders,  to pay to the Trustee any amount due to
it for the reasonable compensation,  expenses, disbursements and advances of the
Trustee,  its agent and  counsel,  and any other  amounts due the Trustee  under
Section 7.07.  Nothing herein contained shall be deemed to authorize the Trustee
to  authorize  or consent to or accept or adopt on behalf of any Holder any plan
of  reorganization,   arrangement,   adjustment  or  composition  affecting  the
Securities or the rights of any Holder  thereof,  or to authorize the Trustee to
vote in  respect of the claim of any  Holder in any such  proceeding;  PROVIDED,
HOWEVER,  that the Trustee may, on behalf of the Holders,  vote for the election
of a  trustee  in  bankruptcy  or  similar  official  and may be a member of the
creditors' committee.

SECTION 6.10. PRIORITIES.

         If the Trustee collects any money or property  pursuant to this Article
Six, it shall pay out the money or property in the following order:

         First: to the Trustee for amounts due under Section 7.07;

         Second: subject to Article Eight, to Holders for amounts due and unpaid
     on the Securities for principal and interest,  ratably,  without preference
     or  priority of any kind,  according  to the amounts due and payable on the
     Securities for principal and interest, respectively; and

         Third: to the Company.

         The Trustee, upon prior written notice to the Company, may fix a record
date and payment  date for any payment to the Holders  pursuant to this  Section
6.10.

SECTION 6.11. UNDERTAKING FOR COSTS.

         In any suit for the  enforcement  of any  right or  remedy  under  this
Indenture  or in any suit against the Trustee for any action taken or omitted by
it as  Trustee,  a court in its  discretion  may require the filing by any party
litigant  in the suit of an  undertaking  to pay the costs of the suit,  and the
court in its  discretion  may  assess  reasonable  costs,  including  reasonable
attorneys' fees and expenses, against any party litigant in the suit, having due
regard to the merits and good faith of the claims or defenses  made by the party
litigant.  This Section 6.11 shall not apply to a suit by the Trustee, a suit by
a Holder or group of Holders of more than 10% in aggregate  principal  amount of
the  outstanding  Securities,  or to any suit  instituted  by any Holder for the
enforcement  or the payment of the principal or interest on any Securities on or
after the respective due dates expressed in the Security.


                                       41
<PAGE>

                                  ARTICLE SEVEN

                                     TRUSTEE


SECTION 7.01. DUTIES OF TRUSTEE.

         (a) If a Default has  occurred  and is  continuing,  the Trustee  shall
exercise  such of the rights and powers  vested in it by this  Indenture and use
the same  degree of care and  skill in their  exercise  as a  prudent  man would
exercise or use under the circumstances in the conduct of his own affairs.

         (b) Except during the continuance of a Default:

             (1) The Trustee shall not be liable except for the  performance  of
     such duties as are specifically  set forth herein and no implied  covenants
     or  obligations  shall be read into this  Indenture  or the TIA against the
     Trustee; and

             (2) In the  absence  of bad  faith on its  part,  the  Trustee  may
     conclusively rely, as to the truth of the statements and the correctness of
     the opinions expressed therein, upon certificates or opinions conforming to
     the  requirements  of this  Indenture;  however,  in the  case of any  such
     certificates  or opinions  which by any provision  hereof are  specifically
     required to be  furnished to the Trustee,  the Trustee  shall  examine such
     certificates  and opinions to determine  whether or not they conform to the
     requirements of this Indenture.

         (c) The  Trustee  shall  not be  relieved  from  liability  for its own
negligent  action,  its  own  negligent  failure  to  act,  or its  own  willful
misconduct, except that:

             (1) This  paragraph  does not limit the effect of paragraph  (b) of
     this Section 7.01;

             (2) The Trustee  shall not be liable for any error of judgment made
     in good faith by a Trust Officer,  unless it is proved that the Trustee was
     negligent in ascertaining the pertinent facts; and

             (3) The Trustee  shall not be liable with  respect to any action it
     takes  or  omits  to take in good  faith  in  accordance  with a  direction
     received by it pursuant to Section 6.05.

         (d) No provision of this Indenture  shall require the Trustee to expend
or risk  its own  funds  or  otherwise  incur  any  financial  liability  in the
performance of any of its duties hereunder or to take or omit to take any action
under this  Indenture  or take any action at the request or direction of Holders
if it shall have  reasonable  grounds for believing that repayment of such funds
is not  assured to it or it does not  receive  from such  Holders  an  indemnity
satisfactory to it in its sole discretion  against such risk,  liability,  loss,
fee or expense which might be incurred by it in compliance  with such request or
direction.

         (e) Every  provision of this  Indenture  that in any way relates to the
Trustee is subject to paragraphs (a), (b), (c) and (d) of this Section 7.01.

         (f) The Trustee shall not be liable for interest on any money  received
by it except as the Trustee may agree in writing with the Company. Money held in
trust by the  Trustee  need not be  segregated  from other  funds  except to the
extent required by law.


                                       42
<PAGE>

SECTION 7.02. RIGHTS OF TRUSTEE.

         Subject to Section 7.01:

         (a) The Trustee may rely on any document including, without limitation,
any resolution,  certificate,  statement,  instrument,  opinion, report, notice,
request,  consent, order, bond, note or coupon, believed by it to be genuine and
to have been signed or  presented  by the proper  person.  The Trustee  need not
investigate any fact or matter stated in the document.

         (b) Before the Trustee acts or refrains from acting,  it may require an
Officers'  Certificate and/or an Opinion of Counsel,  which shall conform to the
provisions of Section  11.05.  The Trustee shall not be liable for any action it
takes or omits to take in good faith in reliance on such certificate or opinion.

         (c) The Trustee may  execute any of the trusts or powers  hereunder  or
perform any duties hereunder either directly or through  attorneys and agents of
its selection and shall not be  responsible  for the misconduct or negligence of
any agent or attorney  (other  than an agent who is an employee of the  Trustee)
appointed with due care.

         (d) The Trustee shall not be liable for any action it takes or omits to
take in good faith which it  reasonably  believes to be authorized or within its
rights or powers.

         (e) Before the Trustee  acts or refrains  from  acting,  it may consult
with  counsel  and the advice or  opinion  of such  counsel as to matters of law
shall be full and  complete  authorization  and  protection  from  liability  in
respect of any action  taken,  omitted or suffered by it hereunder in good faith
and in accordance with the advice or opinion of such counsel.

         (f) Any request or direction of the Company  mentioned  herein shall be
sufficiently  evidenced by a Company Request or Company Order and any resolution
of the Board of Directors may be sufficiently evidenced by a Board Resolution.

         (g) The Trustee  shall be under no  obligation  to exercise  any of the
rights or powers  vested in it by this  Indenture at the request or direction of
any of the Holders  pursuant to this  Indenture,  unless such Holders shall have
offered to the  Trustee  reasonable  security  or  indemnity  against the costs,
expenses and  liabilities  which might be incurred by it in compliance with such
request or direction.

         (h) The Trustee shall not be bound to make any  investigation  into the
facts or matters stated in any resolution,  certificate,  statement, instrument,
opinion,  report, notice, request,  direction,  consent, order, bond, debenture,
note,  other  evidence  of  indebtedness  or other  paper or  document,  but the
Trustee, in its discretion,  may make such further inquiry or investigation into
such facts or matters as it may see fit, and, if the Trustee shall  determine to
make such further inquiry or investigation,  it shall be entitled to examine the
books, records and premises of the Company,  personally or by agent or attorney;
PROVIDED,  HOWEVER,  that if the payment within a reasonable time to the Trustee
of the costs,  expenses or liabilities likely to be incurred by it in the making
of such investigation is, in the opinion of the Trustee,  not reasonably assured
to the Trustee by the  security  afforded to it by the terms of this  Indenture,
the Trustee may  require  reasonable  indemnity  from the Holders  against  such
expenses or liabilities as a condition to so proceeding. The reasonable expenses
of every  such  examination  shall be paid by the  Company,  or,  if paid by the
Trustee, shall be repaid by the Company on demand.

         (i) The  Trustee  shall not be  deemed  to have  notice of any Event of
Default  unless a Trust Officer of the Trustee has actual  knowledge  thereof or
unless the Trustee shall have received  written  notice thereof at the Corporate


                                       43
<PAGE>

Trust Office of the Trustee,  and such notice references the Securities and this
Indenture.  As used herein, the term "ACTUAL KNOWLEDGE" means the actual fact or
statement  of knowing,  without any duty to make any  investigation  with regard
thereto.

         (j) The  Trustee  shall not be  required  to give any bond or surety in
respect of the performance of its powers and duties hereunder.

         (k) The  permissive  rights of the Trustee to do things  enumerated  in
this  Indenture  shall not be construed  as a duty and the Trustee  shall not be
answerable for other than its negligence or willful misconduct.

         (l) The  Trustee  shall not be  liable  for any  consequential  loss or
damage of any kind whatsoever (including but not limited to lost profits),  even
if the Trustee  had been  advised of the  likelihood  of such loss or damage and
regardless of the form of action,  other than losses or damages  resulting  from
the Trustee's willful misconduct or gross negligence.

         (m) The Trustee  may rely on the list of Holders  provided to it by the
Company and shall not be responsible for any information contained in any notice
provision  provided  to the  Trustee  by the  Company  for  distribution  to the
Holders.

SECTION 7.03. INDIVIDUAL RIGHTS OF TRUSTEE.

         The  Trustee in its  individual  or any other  capacity  may become the
owner or pledgee of Securities  and may  otherwise  deal with the Company or its
Affiliates with the same rights it would have if it were not Trustee, subject to
Section 7.10 hereof.  Any Agent may do the same with like rights.  However,  the
Trustee is subject to Sections 7.10 and 7.11.

SECTION 7.04. TRUSTEE'S DISCLAIMER.

         The Trustee shall not be responsible for and makes no representation as
to the validity or adequacy of this Indenture or the Securities, it shall not be
accountable  for the Company's use of the proceeds from the  Securities,  and it
shall not be responsible for any statement of the Company in this Indenture, the
Securities  or any document  issued in  connection  with the sale of  Securities
other than the Trustee's certificate of authentication.

SECTION 7.05. NOTICE OF DEFAULTS.

         If a Default or an Event of Default  occurs and is  continuing  and the
Trustee has actual knowledge of such Defaults or Events of Default,  the Trustee
shall mail to each Holder  notice of the  Default or Event of Default  within 30
days after the occurrence  thereof.  Except in the case of a Default or an Event
of Default in payment of  principal  of or interest on any Security or a Default
or Event of Default in complying with Section 5.01, the Trustee may withhold the
notice if and so long as its board of directors,  executive committee or a trust
committee of directors and/or responsible  officers of the Trustee in good faith
determines  that  withholding  the notice is in the  interest of  Holders.  This
Section  7.05 shall be in lieu of the proviso to Section  315(b) of  the TIA and
such  proviso  to Section  315(b)  of  the  TIA  is  hereby  expressly  excluded
from  this Indenture and the Securities, as permitted by the TIA.

SECTION 7.06. REPORTS BY TRUSTEE TO HOLDERS.

         If  required by TIA  Section  313(a),  within 60 days after each May 15
beginning  with the May 15  following  the date of this  Indenture,  the Trustee
shall mail to each Holder a report  dated as of such May 15 that  complies  with
TIA Section 313(a).  The Trustee also shall comply with TIA Sections 313(b), (c)
and (d).

                                       44
<PAGE>

         A copy of each such report at the time of its mailing to Holders  shall
be filed with the SEC and each stock  exchange,  if any, on which the Securities
are listed.

         The  Company  shall  promptly  notify  the  Trustee  in  writing if the
Securities become listed on any stock exchange or of any delisting thereof.

SECTION 7.07. COMPENSATION AND INDEMNITY.

         The Company shall pay to the Trustee from time to time, and the Trustee
shall be entitled  to, such  compensation  as the Company and the Trustee  shall
from  time to time  agree in  writing  for all  services  rendered  by it in any
capacity.  The  Trustee's  compensation  shall  not be  limited  by  any  law on
compensation  of a trustee of an express trust.  The Company shall reimburse the
Trustee upon request for all  reasonable  disbursements,  expenses and advances,
including  all costs and  expenses of  collection  (including  reasonable  fees,
disbursements  and expenses of its agents and outside counsel)  incurred or made
by it in  addition  to  the  compensation  for  its  services  except  any  such
disbursements,  expenses and advances as may be  attributable  to the  Trustee's
negligence or willful  misconduct.  Such expenses  shall include the  reasonable
compensation,  disbursements and expenses of the Trustee's agents,  accountants,
experts and outside counsel and any taxes or other expenses  incurred by a trust
created pursuant to Section 9.01 hereof.

         The Company shall indemnify the Trustee (including, for the purposes of
the rest of this Section 7.07,  its agents and any  authenticating  agent in any
capacity  under this  Indenture)  for, and hold it harmless  against any and all
loss,  damage,  claims,  liability  or  expense,  including  taxes  (other  than
franchise  taxes  imposed on the Trustee  and taxes  based upon,  measured by or
determined by the income of the Trustee),  arising out of or in connection  with
the  acceptance  or  administration  of the trust or trusts  hereunder or in any
other capacity  hereunder,  including the costs and expenses of defending itself
against or investigating  any claim or liability in connection with the exercise
or  performance of any of its powers or duties  hereunder,  except to the extent
that such loss, damage, claim, liability or expense is due to its own negligence
or willful  misconduct.  The Trustee  shall  notify the Company  promptly of any
claim asserted against the Trustee for which it may seek indemnity. However, the
failure by the Trustee to so notify the Company shall not relieve the Company of
its  obligations  hereunder.  The Company shall defend the claim and the Trustee
shall cooperate in the defense (and may employ its own counsel) at the Company's
expense;  PROVIDED,  HOWEVER, that the Company's  reimbursement  obligation with
respect to counsel  employed  by the Trustee  will be limited to the  reasonable
fees and expenses of such counsel.

         The Company  need not pay for any  settlement  made without its written
consent,  which consent shall not be unreasonably withheld. The Company need not
reimburse any expense or indemnify against any loss or liability incurred by the
Trustee as a result of its own negligence or willful misconduct.

         To secure the Company's  payment  obligations in this Section 7.07, the
Trustee shall have a Lien prior to the Securities  against all money or property
held or collected by the  Trustee,  in its capacity as Trustee,  except money or
property held in trust to pay principal of or interest on particular  Securities
or the Purchase  Price or  redemption  price of any  Securities  to be purchased
pursuant to an Offer to Purchase or redeemed.

         When the Trustee incurs expenses or renders  services after an Event of
Default specified in Section 6.01(h) or (i) occurs, the expenses  (including the
reasonable fees and expenses of its agents and counsel) and the compensation for
the services  shall be preferred  over the status of the Holders in a proceeding
under  any   Bankruptcy   Law  and  are  intended  to  constitute   expenses  of
administration  under any Bankruptcy Law. The Company's  obligations  under this
Section 7.07 and any claim arising  hereunder  shall survive the  resignation or
removal of any Trustee,  the discharge of the Company's  obligations pursuant to
Article Nine and any rejection or termination under any Bankruptcy Law.


                                       45
<PAGE>

SECTION 7.08. REPLACEMENT OF TRUSTEE.

         The  Trustee  may  resign at any time by so  notifying  the  Company in
writing.  The  Holders  of a majority  in  principal  amount of the  outstanding
Securities may remove the Trustee by so notifying the Trustee and the Company in
writing and may appoint a successor  Trustee  with the  Company's  consent.  The
Company may remove the Trustee if:

         (a) the Trustee fails to comply with Section 7.10;

         (b) the  Trustee  is  adjudged  a bankrupt  or an  insolvent  under any
     Bankruptcy Law;

         (c) a custodian or other public  officer takes charge of the Trustee or
     its property; or

         (d) the Trustee becomes incapable of acting.

         If the  Trustee  resigns or is  removed  or if a vacancy  exists in the
office of Trustee  for any reason (the  Trustee in such event being  referred to
herein as the retiring Trustee),  the Company shall promptly appoint a successor
Trustee.  Within one year after the successor Trustee takes office,  the Holders
of a majority  in  principal  amount of the  Securities  may appoint a successor
Trustee to replace the successor Trustee appointed by the Company.

         A  successor  Trustee  shall  deliver  a  written   acceptance  of  its
appointment  to the  retiring  Trustee  and  to  the  Company.  As  promptly  as
practicable  after that, the retiring  Trustee shall transfer,  after payment of
all sums then owing to the Trustee  pursuant to Section 7.07,  all property held
by it as Trustee to the  successor  Trustee,  subject  to the Lien  provided  in
Section 7.07, the  resignation  or removal of the retiring  Trustee shall become
effective, and the successor Trustee shall have the rights, powers and duties of
the Trustee under this Indenture.  A successor  Trustee shall mail notice of its
succession to each Holder.

         If a successor  Trustee  does not take office  within 60 days after the
retiring Trustee resigns or is removed, the retiring Trustee, the Company or the
Holders of at least 10% in principal  amount of the  outstanding  Securities may
petition, at the expense of the Company, any court of competent jurisdiction for
the appointment of a successor Trustee.

         If the  Trustee  fails to comply  with  Section  7.10,  any  Holder may
petition any court of competent  jurisdiction for the removal of the Trustee and
the appointment of a successor Trustee.

         Notwithstanding  replacement  of the Trustee  pursuant to this  Section
7.08,  the  Company's  obligations  under  Section  7.07 shall  continue for the
benefit of the retiring Trustee.

SECTION 7.09. SUCCESSOR TRUSTEE BY MERGER, ETC.

         If the Trustee consolidates with, merges or converts into, or transfers
all or substantially all of its corporate trust business to, another corporation
or banking corporation,  the resulting,  surviving or transferee  corporation or
banking corporation without any further act shall be the successor Trustee.

SECTION 7.10. ELIGIBILITY; DISQUALIFICATION.

         This  Indenture  shall always have a Trustee which shall be eligible to
act as Trustee  under TIA  Sections  310(a)(1),  310(a)(2)  and  310(a)(5).  The
Trustee shall have a combined  capital and surplus of at least  $500,000,000  as
set forth


                                       46
<PAGE>

in its most recent published  annual report of condition.  If the Trustee has or
shall  acquire any  "conflicting  interest"  within the meaning of TIA  Sections
310(b),  the Trustee and the Company  shall  comply with the  provisions  of TIA
Section  310(b);  PROVIDED,  HOWEVER,  that  there  shall be  excluded  from the
operation of TIA Section 310(b)(1) any indenture or indentures under which other
securities or certificates of interest or  participation  in other securities of
the Company are outstanding if the  requirements for such exclusion set forth in
TIA Section  310(b)(1)  are met.  If at any time the  Trustee  shall cease to be
eligible in accordance  with the  provisions  of this Section 7.10,  the Trustee
shall  resign  immediately  in the  manner  and  with  the  effect  hereinbefore
specified in this Article Seven.

SECTION 7.11. PREFERENTIAL COLLECTION OF CLAIMS AGAINST COMPANY.

         The  Trustee  shall  comply  with TIA  Section  311(a),  excluding  any
creditor  relationship  listed in TIA Section 311(b). A Trustee who has resigned
or been removed shall be subject to TIA Section  311(a) to the extent  indicated
therein.


                                  ARTICLE EIGHT

                           SUBORDINATION OF SECURITIES


SECTION 8.01. SECURITIES SUBORDINATED TO SENIOR INDEBTEDNESS.

         The Company  covenants  and agrees,  and the Trustee and each Holder of
the Securities by his acceptance  thereof likewise  covenant and agree, that all
Securities  shall be issued subject to the provisions of this Article Eight; and
each person holding any Security,  whether upon original issue or upon transfer,
assignment  or exchange  thereof,  accepts  and agrees that all  payments of the
principal of and interest on the Securities by the Company shall,  to the extent
and in the manner set forth in this Article Eight, be subordinated and junior in
right of payment to the prior  payment  in full in cash of all  amounts  payable
under Senior Indebtedness.

SECTION 8.02. PAYMENT OVER OF PROCEEDS UPON DISSOLUTION, ETC.

         (a) Upon any payment or  distribution  of assets or  securities  of the
Company  of any kind or  character,  whether  in cash,  property  or  securities
(excluding  any payment or  distribution  of  Permitted  Junior  Securities  and
excluding any payment from funds deposited in accordance with, and held in trust
for the  benefit of Holders  pursuant  to,  Article  Nine (a  "DEFEASANCE  TRUST
PAYMENT")),  upon  any  dissolution  or  winding  up  or  total  liquidation  or
reorganization   of  the  Company,   whether  voluntary  or  involuntary  or  in
bankruptcy,   insolvency,   receivership  or  other   proceedings,   all  Senior
Indebtedness  then due shall first be paid in full in cash before the Holders of
the  Securities  or the Trustee on behalf of such  Holders  shall be entitled to
receive any  payment by the Company of the  principal  of,  premium,  if any, or
interest on the Securities,  or any payment by the Company to acquire any of the
Securities for cash, property or securities,  or any distribution by the Company
with respect to the  Securities of any cash,  property or securities  (excluding
any payment or  distribution  of Permitted  Junior  Securities and excluding any
Defeasance  Trust Payment).  Before any payment may be made by, or on behalf of,
the Company of the principal of, premium,  if any, or interest on the Securities
upon any such dissolution or winding up or total liquidation or  reorganization,
whether voluntary or involuntary or in bankruptcy,  insolvency,  receivership or
other  proceedings,  any payment or  distribution of assets or securities of the
Company  of any kind or  character,  whether  in cash,  property  or  securities
(excluding  any payment or  distribution  of  Permitted  Junior  Securities  and
excluding any Defeasance Trust Payment),  to which the Holders of the Securities
or the Trustee on their  behalf  would be  entitled,  but for the  subordination
provisions of this  Indenture,  shall be made by the Company or by any receiver,
trustee in bankruptcy,  liquidation  trustee,  agent or other Person making such
payment or distribution, directly to the holders of the Senior Indebtedness (PRO
RATA  to  such  holders  on  the  basis  of the  respective  amounts  of  Senior
Indebtedness held by such holders) or their representatives or to the trustee or
trustees or agent or agents under any  agreement or indenture  pursuant to which


                                       48
<PAGE>

any of such  Senior  Indebtedness  may have  been  issued,  as their  respective
interests  may  appear,   to  the  extent  necessary  to  pay  all  such  Senior
Indebtedness  in full in cash  after  giving  effect to any prior or  concurrent
payment, distribution or provision therefor to or for the holders of such Senior
Indebtedness.

         (b)  In  the  event  that,   notwithstanding  the  foregoing  provision
prohibiting such payment or distribution,  any payment or distribution of assets
or securities of the Company of any kind or character, whether in cash, property
or  securities  (excluding  any  payment or  distribution  of  Permitted  Junior
Securities and excluding any  Defeasance  Trust  Payment),  shall be paid by the
Company to the Trustee or any Holder of  Securities  at a time when such payment
or distribution is prohibited by Section 8.02(a) and before all obligations then
due in respect of Senior  Indebtedness are paid in full in cash, such payment or
distribution  shall be received  and held in trust for the benefit of, and shall
be paid over or delivered by the Trustee (if the Notice required by Section 8.06
has been  received  by the  Trustee)  or the Holder  to,  the  holders of Senior
Indebtedness (PRO RATA to such holders on the basis of the respective amounts of
Senior  Indebtedness held by such holders) or their respective  representatives,
or to the trustee or trustees or agent or agents under any indenture pursuant to
which any of such Senior  Indebtedness may have been issued, as their respective
interests  may appear,  for  application  to the payment of Senior  Indebtedness
remaining  unpaid  until all such Senior  Indebtedness  has been paid in full in
cash after giving effect to any prior or  concurrent  payment,  distribution  or
provision therefor to or for the holders of such Senior Indebtedness.

         The  consolidation  of the Company  with,  or the merger of the Company
with or into,  another  corporation  or the  liquidation  or  dissolution of the
Company following the conveyance or transfer of its property as an entirety,  or
substantially  as an  entirety,  to  another  corporation  upon  the  terms  and
conditions  provided in Article Five shall not be deemed a dissolution,  winding
up,  liquidation or reorganization for the purposes of this Section 8.02 if such
other corporation shall, as a part of such consolidation,  merger, conveyance or
transfer, comply with the conditions stated in Article Five.

SECTION 8.03. NO PAYMENT ON SECURITIES IN CERTAIN CIRCUMSTANCES.

         (a)  No  direct  or  indirect   payment   (excluding   any  payment  or
distribution of Permitted  Junior  Securities and excluding any Defeasance Trust
Payment) by or on behalf of the Company of  principal  of,  premium,  if any, or
interest on the  Securities,  whether  pursuant to the terms of the  Securities,
upon acceleration,  pursuant to an Offer to Purchase or otherwise, shall be made
if, at the time of such payment, there exists a default in the payment of all or
any portion of the obligations on any Senior Indebtedness,  whether at maturity,
on account of mandatory redemption or prepayment, acceleration or otherwise, and
such  default  shall not have  been  cured or  waived  or the  benefits  of this
sentence waived by or on behalf of the holders of such Senior  Indebtedness.  In
addition,  during the  continuance  of any  non-payment  event of  default  with
respect to any  Designated  Senior  Indebtedness  pursuant to which the maturity
thereof  may be  immediately  accelerated,  and upon  receipt by the  Trustee of
written notice (a "PAYMENT  BLOCKAGE NOTICE") from the holder or holders of such
Designated Senior  Indebtedness or the trustee or agent acting on behalf of such
Designated Senior Indebtedness, then, unless and until such non-payment event of
default  has been  cured or  waived or has  ceased  to exist or such  Designated
Senior  Indebtedness  has  been  discharged  or  repaid  in  full in cash or the
benefits of these  provisions have been waived by the holders of such Designated
Senior  Indebtedness,  no direct or indirect  payment  (excluding any payment or
distribution of Permitted  Junior  Securities and excluding any Defeasance Trust
Payment) shall be made by or on behalf of the Company of principal of,  premium,
if any,  or  interest on the  Securities,  whether  pursuant to the terms of the
Securities, upon acceleration, pursuant to an Offer to Purchase or otherwise, to
such Holders,  during a period (a "PAYMENT BLOCKAGE  PERIOD")  commencing on the
date of receipt of such notice by the Trustee and ending 179 days thereafter.


                                       48
<PAGE>

         Notwithstanding  anything in this Article Eight or in the Securities to
the contrary,  (x) in no event shall a Payment Blockage Period extend beyond 179
days from the date the Payment Blockage Notice in respect thereof was given, (y)
there shall be a period of at least 181 consecutive  days in each 360-day period
when no Payment  Blockage  Period is in effect and (z) not more than one Payment
Blockage  Period may be  commenced  with  respect to the  Securities  during any
period  of 360  consecutive  days.  No  event of  default  that  existed  or was
continuing  on the date of  commencement  of any  Payment  Blockage  Period with
respect to the Designated Senior  Indebtedness  initiating such Payment Blockage
Period (to the extent the holder of Designated Senior  Indebtedness,  or trustee
or agent, giving notice commencing such Payment Blockage Period had knowledge of
such existing or continuing  event of default) may be, or be made, the basis for
the  commencement of any other Payment  Blockage Period by the holder or holders
of such Designated Senior  Indebtedness or the trustee or agent acting on behalf
of such Designated  Senior  Indebtedness,  whether or not within a period of 360
consecutive  days,  unless  such event of default has been cured or waived for a
period of not less than 90 consecutive days.

         (b) In the event that, notwithstanding the foregoing, the Company shall
have made payment to the Trustee or any Holder when such  payment is  prohibited
by Section 8.03(a),  such payment shall be held in trust for the benefit of, and
shall be paid over or  delivered  by the  Trustee  (if the  Notice  required  by
Section 8.06 has been  received by the Trustee) or the Holder to, the holders of
Senior  Indebtedness or their respective  representatives,  or to the trustee or
trustees under any indenture  pursuant to which any of such Senior  Indebtedness
may have been issued, as their respective  interests may appear, but only to the
extent that, upon notice from the Trustee to the holders of Senior  Indebtedness
that  such  prohibited  payment  has  been  made,  the  holders  of  the  Senior
Indebtedness  (or  their  representative  or  representatives  or a  trustee  or
trustees) notify the Trustee in writing of the amounts then due and owing on the
Senior  Indebtedness,  if any, and only the amounts  specified in such notice to
the Trustee shall be paid to the holders of Senior Indebtedness.

SECTION 8.04. SUBROGATION.

         Upon  the  payment  in  full in cash  of all  Senior  Indebtedness,  or
provision for payment,  the Holders of the Securities shall be subrogated to the
rights  of  the  holders  of  Senior   Indebtedness   to  receive   payments  or
distributions of cash, property or securities of the Company made on such Senior
Indebtedness until the principal of and interest on the Securities shall be paid
in full in cash;  and,  for the  purposes  of such  subrogation,  no payments or
distributions to the holders of the Senior Indebtedness of any cash, property or
securities to which the Holders of the Securities or the Trustee on their behalf
would be  entitled  except for the  provisions  of this  Article  Eight,  and no
payment over pursuant to the  provisions of this Article Eight to the holders of
Senior  Indebtedness by Holders of the Securities or the Trustee on their behalf
shall,  as between  the  Company,  its  creditors  other than  holders of Senior
Indebtedness,  and the Holders of the  Securities,  be deemed to be a payment by
the Company to or on account of the Senior  Indebtedness.  It is understood that
the provisions of this Article Eight are and are intended solely for the purpose
of defining the  relative  rights of the Holders of the  Securities,  on the one
hand, and the holders of the Senior Indebtedness, on the other hand.

         If any payment or  distribution  to which the Holders of the Securities
would  otherwise have been entitled but for the provisions of this Article Eight
shall have been applied,  pursuant to the provisions of this Article  Eight,  to
the payment of all amounts payable under Senior  Indebtedness,  then and in such
case,  the  Holders of the  Securities  shall be  entitled  to receive  from the
holders of such Senior  Indebtedness any payments or  distributions  received by
such  holders of Senior  Indebtedness  in excess of the amount  required to make
payment in full in cash of such Senior Indebtedness.

                                       49
<PAGE>

SECTION 8.05. OBLIGATIONS OF COMPANY UNCONDITIONAL.

         Nothing  contained in this Article Eight or elsewhere in this Indenture
or in the  Securities is intended to or shall  impair,  as among the Company and
the Holders of the Securities,  the obligation of the Company, which is absolute
and unconditional,  to pay to the Holders of the Securities the principal of and
interest on the  Securities as and when the same shall become due and payable in
accordance  with their  terms,  or is intended to or shall  affect the  relative
rights of the Holders of the  Securities and creditors of the Company other than
the holders of the Senior  Indebtedness,  nor shall  anything  herein or therein
prevent  the  Holder  of any  Security  or the  Trustee  on  their  behalf  from
exercising all remedies otherwise permitted by applicable law upon default under
this Indenture,  subject to the rights,  if any, under this Article Eight of the
holders of the Senior Indebtedness in respect of cash, property or securities of
the Company received upon the exercise of any such remedy.

         Without limiting the generality of the foregoing,  nothing contained in
this  Article  Eight shall  restrict  the right of the Trustee or the Holders of
Securities  to take any action to declare the  Securities  to be due and payable
prior to their stated maturity  pursuant to Section 6.01 or to pursue any rights
or remedies hereunder;  PROVIDED, HOWEVER, that all Senior Indebtedness then due
and  payable  shall  first be paid in full in cash  before  the  Holders  of the
Securities or the Trustee are entitled to receive any direct or indirect payment
from the Company of principal of or interest on the Securities.

SECTION 8.06. NOTICE TO TRUSTEE.

         The  Company  shall  give  prompt  written  notice  in the  form  of an
Officers'  Certificate  to the  Trustee of any fact known to the  Company  which
would  prohibit the making of any payment to or by the Trustee in respect of the
Securities  pursuant to the provisions of this Article Eight.  The Trustee shall
not be charged  with  knowledge  of the  existence  of any event of default with
respect to any Senior  Indebtedness  or of any other facts which would  prohibit
the making of any  payment  to or by the  Trustee  unless and until the  Trustee
shall have  received  notice in writing at its  Corporate  Trust  Office to that
effect  signed  by  an  Officer  of  the  Company,  or  by a  holder  of  Senior
Indebtedness  or trustee or agent therefor (who shall have been certified by the
Company or otherwise  established to the reasonable  satisfaction of the Trustee
to be such  holder or  trustee);  and prior to the  receipt of any such  written
notice, the Trustee shall,  subject to Article Seven, be entitled to assume that
no such facts  exist;  PROVIDED,  HOWEVER,  that if the  Trustee  shall not have
received the notice provided for in this Section 8.06 at least one full Business
Day prior to the date upon which by the terms of this Indenture any moneys shall
become payable for any purpose (including,  without  limitation,  the payment of
the  principal of or interest on any  Security),  then,  regardless  of anything
herein to the  contrary,  the  Trustee  shall have full power and  authority  to
receive  any moneys  from the  Company  and to apply the same to the purpose for
which  they  were  received,  and  shall not be  affected  by any  notice to the
contrary  which may be  received  by it on or after  such  prior  date.  Nothing
contained  in this  Section  8.06 shall limit the right of the holders of Senior
Indebtedness  to recover  payments as  contemplated by Section 8.03. The Trustee
shall be entitled to rely on the delivery to it of a written  notice by a Person
representing  himself or itself to be a holder of any Senior  Indebtedness (or a
trustee on behalf of, or other representative of, such holder) to establish that
such notice has been given by a holder of such Senior  Indebtedness or a trustee
or representative on behalf of any such holder.

         In the  event  that  the  Trustee  determines  in good  faith  that any
evidence  is  required  with  respect  to the right of any Person as a holder of
Senior  Indebtedness to participate in any payment or  distribution  pursuant to
this Article Eight,  the Trustee may request such Person to furnish  evidence to
the  reasonable  satisfaction  of  the  Trustee  as  to  the  amount  of  Senior
Indebtedness held by such Person, the extent to which such Person is entitled to
participate in such payment or distribution and any other facts pertinent to the
rights of such Person  under this  Article  Eight,  and if such  evidence is not
furnished,  the Trustee may defer any  payment to such Person  pending  judicial
determination as to the right of such Person to receive such payment.


                                       50
<PAGE>

SECTION 8.07. RELIANCE ON JUDICIAL ORDER OR CERTIFICATE OF LIQUIDATING AGENT.

         Upon any payment or distribution of assets or securities referred to in
this  Article  Eight,  the Trustee and the  Holders of the  Securities  shall be
entitled  to rely  upon  any  order or  decree  made by any  court of  competent
jurisdiction  in  which  bankruptcy,  dissolution,  winding-up,  liquidation  or
reorganization  proceedings are pending,  or upon a certificate of the receiver,
trustee in bankruptcy,  liquidating  trustee,  agent or other person making such
payment or  distribution,  delivered  to the  Trustee  or to the  Holders of the
Securities for the purpose of ascertaining  the persons  entitled to participate
in  such  distribution,  the  holders  of  the  Senior  Indebtedness  and  other
indebtedness of the Company,  the amount thereof or payable thereon,  the amount
or amounts paid or distributed  thereon and all other facts pertinent thereto or
to this Article Eight.

SECTION 8.08. TRUSTEE'S RELATION TO SENIOR INDEBTEDNESS.

         The  Trustee  and any Paying  Agent shall be entitled to all the rights
set forth in this Article  Eight with respect to any Senior  Indebtedness  which
may at any time be held by it in its  individual  or any other  capacity  to the
same  extent as any other  holder of Senior  Indebtedness,  and  nothing in this
Indenture  shall deprive the Trustee or any Paying Agent of any of its rights as
such holder.

         With  respect  to the  holders  of  Senior  Indebtedness,  the  Trustee
undertakes to perform or to observe only such of its  covenants and  obligations
as are specifically set forth in this Article Eight, and no implied covenants or
obligations  with  respect to the holders of Senior  Indebtedness  shall be read
into this Indenture against the Trustee.  The Trustee shall not be deemed to owe
any fiduciary duty to the holders of Senior Indebtedness  (except as provided in
Section  8.03(b)).  The Trustee  shall not be liable to any such  holders if the
Trustee  shall in good faith  mistakenly  pay over or  distribute  to Holders of
Securities or to the Company or to any other person cash, property or securities
to which any holders of Senior  Indebtedness shall be entitled by virtue of this
Article Eight or otherwise.

SECTION  8.09.  SUBORDINATION  RIGHTS NOT  IMPAIRED BY ACTS OR  OMISSIONS OF THE
                COMPANY OR HOLDERS OF SENIOR INDEBTEDNESS.

         No right of any present or future holders of any Senior Indebtedness to
enforce  subordination  as  provided  herein  shall  at any  time  in any way be
prejudiced  or  impaired by any act or failure to act on the part of the Company
or by any act or failure to act, in good faith,  by any such  holder,  or by any
noncompliance by the Company with the terms of this Indenture, regardless of any
knowledge  thereof  which any such holder may have or otherwise be charged with.
The  provisions of this Article Eight are intended to be for the benefit of, and
shall be enforceable directly by, the holders of Senior Indebtedness.

SECTION  8.10.   HOLDERS  AUTHORIZE  TRUSTEE  TO  EFFECTUATE   SUBORDINATION  OF
                 SECURITIES.

         Each  Holder  of  Securities  by  his  acceptance  of  such  Securities
authorizes  and expressly  directs the Trustee on his behalf to take such action
as may be necessary or appropriate to effectuate the  subordination  provided in
this  Article  Eight,  and appoints  the Trustee his  attorney-in-fact  for such
purposes,  including,  in  the  event  of any  dissolution,  winding  up,  total
liquidation or reorganization of the Company (whether in bankruptcy, insolvency,
receivership,  reorganization  or similar  proceedings or upon an assignment for
the benefit of  creditors  or  otherwise)  tending  towards  liquidation  of the
business and assets of the Company, the filing of a claim for the unpaid balance
of its or his Securities in the form required in those proceedings.

                                       51
<PAGE>

SECTION 8.11.  THIS ARTICLE NOT TO PREVENT EVENTS OF DEFAULT.

         The failure to make a payment or distribution  for or on account of the
Securities  by  reason  of any  provision  of this  Article  Eight  shall not be
construed as preventing  the occurrence of an Event of Default in respect of the
Securities.

SECTION 8.12. TRUSTEE'S COMPENSATION NOT PREJUDICED.

         Nothing in this Article Eight shall apply to amounts due to the Trustee
pursuant to other sections in this Indenture.

SECTION 8.13. NO WAIVER OF SUBORDINATION PROVISIONS.

         Without in any way limiting the generality of Section 8.09, the holders
of  Senior  Indebtedness  may,  at any time and from time to time,  without  the
consent of or notice to the  Trustee or the Holders of the  Securities,  without
incurring  responsibility to the Holders of the Securities and without impairing
or releasing the subordination provided in this Article Eight or the obligations
hereunder  of  the  Holders  of  the   Securities   to  the  holders  of  Senior
Indebtedness,  do any one or more of the following: (a) change the manner, place
or terms of payment or extend the time of payment of, or renew or alter,  Senior
Indebtedness or any instrument  evidencing the same or any agreement under which
Senior Indebtedness is outstanding or secured;  (b) sell,  exchange,  release or
otherwise deal with any property pledged, mortgaged or otherwise securing Senior
Indebtedness;  (c) release any Person liable in any manner for the collection of
Senior  Indebtedness;  and (d)  exercise or refrain from  exercising  any rights
against the Company and any other Person.

SECTION 8.14. SUBORDINATION PROVISIONS NOT APPLICABLE TO MONEY HELD IN TRUST FOR
              HOLDERS; PAYMENTS MAY BE PAID PRIOR TO DISSOLUTION.

         All money and United States Government  Obligations  deposited in trust
with the Trustee  pursuant to and in  accordance  with Article Nine shall be for
the sole benefit of the Holders and shall not be subject to this Article Eight.

         Nothing  contained in this Article Eight or elsewhere in this Indenture
shall prevent (i) the Company, except under the conditions described in Sections
8.02 and  8.03,  from  making  payments  of  principal  of and  interest  on the
Securities or from  depositing  with the Trustee any moneys for such payments or
from effecting a termination of the Company's  obligations  under the Securities
and this  Indenture as provided in Article Nine, or (ii) the  application by the
Trustee of any moneys  deposited with it for the purpose of making such payments
of principal of and interest on the Securities,  to the Holders entitled thereto
unless at least one full  Business Day prior to the date upon which such payment
becomes due and payable,  the Trustee  shall have  received  the written  notice
provided  for in Section  8.02(b) or in Section  8.06.  The  Company  shall give
prompt written notice to the Trustee of any dissolution, winding up, liquidation
or reorganization of the Company.

SECTION 8.15. ACCELERATION OF SECURITIES.

         If  payment of the  Securities  is  accelerated  because of an Event of
Default, the Company shall promptly notify holders of the Senior Indebtedness of
the acceleration.


                                       52
<PAGE>

                                  ARTICLE NINE

                             DISCHARGE OF INDENTURE


SECTION 9.01. TERMINATION OF COMPANY'S OBLIGATIONS.

         (a)  Subject  to the  provisions  of Article  Eight,  the  Company  may
terminate  its  obligations  in  respect of the  Securities  by  delivering  all
outstanding  Securities  to the  Trustee  for  cancellation  and paying all sums
payable by it on account of  principal  of and  interest  on all  Securities  or
otherwise. In addition to the foregoing,  the Company may, at its option, at any
time  elect  to  have  either  paragraph  (b) or (c)  below  be  applied  to all
outstanding Securities, subject in either case to compliance with the conditions
set forth in Section 9.02.

         (b) Upon the  Company's  exercise  under  paragraph  (a)  hereof of the
option  applicable  to this  paragraph  (b), the Company  shall,  subject to the
satisfaction of conditions set forth in Section 9.02, be deemed to have paid and
discharged the entire  indebtedness  represented by the outstanding  Securities,
except  for (i) the rights of  Holders  to  receive  payments  in respect of the
principal of, premium, if any, and interest on the Securities when such payments
are due, (ii) the Company's  obligations  with respect to the  Securities  under
Sections 2.02 through 2.07,  inclusive,  2.10, 2.13 and 4.02,  (iii) the rights,
powers, trust, duties and immunities of the Trustee under this Indenture and the
Company's  obligations  in  connection  therewith  and (iv) Article Nine of this
Indenture  (hereinafter,  "LEGAL  DEFEASANCE").  Subject to compliance with this
Article  Nine,  the Company may  exercise its option  under this  paragraph  (b)
notwithstanding the prior exercise of its option under paragraph (c) hereof.

         (c) Upon the  Company's  exercise  under  paragraph  (a)  hereof of the
option  applicable  to this  paragraph  (c), the Company  shall,  subject to the
satisfaction  of the  conditions set forth in Section 9.02, be released from its
obligations  under the  covenants  contained  in  Sections  4.03  through  4.06,
inclusive,  4.08 through 4.15,  inclusive,  and Article Five with respect to the
outstanding Securities  (hereinafter,  "COVENANT DEFEASANCE") and thereafter any
omission to comply with such  obligations  shall not  constitute a Default or an
Event of Default with respect to the Securities. In addition, upon the Company's
exercise under  paragraph (a) hereof of the option  applicable to this paragraph
(c),  subject to the  satisfaction  of the conditions set forth in Section 9.02,
those  events  described  in Section  6.01  (except  those  events  described in
Sections  6.01(a),  (b), (f), (g), (h) and (i)) shall not  constitute  Events of
Default.

SECTION 9.02. CONDITIONS TO LEGAL DEFEASANCE OR COVENANT
              DEFEASANCE.

         In order to  exercise  either  Legal  Defeasance  pursuant  to  Section
9.01(b) or Covenant Defeasance pursuant to Section 9.01(c):

         (a) the Company must  irrevocably  deposit with the Trustee,  in trust,
     for the  benefit of the  Holders,  cash in U.S.  dollars  or United  States
     Government  Obligations,  or a combination thereof, in such amounts as will
     be  sufficient,   in  the  opinion  of  a  nationally  recognized  firm  of
     independent public  accountants,  to pay the principal of premium,  if any,
     and interest on the Securities on the stated date for payment thereof or on
     the applicable redemption date, as the case may be;

         (b) in the case of an election under Section 9.01(b), the Company shall
     have  delivered  to the Trustee an Opinion of Counsel in the United  States
     reasonably  acceptable to the Trustee  confirming  that (A) the Company has
     received from, or there has been published by, the Internal Revenue Service


                                       53
<PAGE>

     a ruling or (B) since the date of this  Indenture,  there has been a change
     in the  applicable  federal  income tax law,  in either  case to the effect
     that,  and based thereon such Opinion of Counsel  shall  confirm that,  the
     Holders  of the  Securities  will not  recognize  income,  gain or loss for
     federal  income tax purposes as a result of such Legal  Defeasance and will
     be subject to federal  income tax on the same  amounts,  in the same manner
     and at the same times as would have been the case if such Legal  Defeasance
     had not occurred;

         (c) in the case of an election under Section 9.01(c), the Company shall
     have  delivered  to the Trustee an Opinion of Counsel in the United  States
     reasonably  acceptable  to the Trustee  confirming  that the Holders of the
     Securities will not recognize  income,  gain or loss for federal income tax
     purposes  as a result of such  Covenant  Defeasance  and will be subject to
     federal income tax on the same amounts,  in the same manner and at the same
     times as would  have  been the  case if such  Covenant  Defeasance  had not
     occurred;

         (d)  no  Default  or  Event  of  Default  shall  have  occurred  and be
     continuing  on the date of such deposit or insofar as Sections  6.01(h) and
     6.01(i)  are  concerned,  at any time in the period  ending on the 91st day
     after the date of such deposit;

         (e) such Legal Defeasance or Covenant  Defeasance shall not result in a
     breach or violation of or constitute a Default under this  Indenture or any
     other  material  agreement or instrument to which the Company or any of its
     Subsidiaries is a party or by which the Company or any of its  Subsidiaries
     is bound;

         (f) the  Company  shall have  delivered  to the  Trustee  an  Officers'
     Certificate  stating  that the deposit was not made by the Company with the
     intent of preferring the Holders over any other creditors of the Company or
     with the intent of defeating,  hindering,  delaying or defrauding any other
     creditors of the Company or others;

         (g) the  Company  shall have  delivered  to the  Trustee  an  Officers'
     Certificate  and an Opinion of Counsel,  each stating  that all  conditions
     precedent  provided for or relating to the Legal Defeasance or the Covenant
     Defeasance have been complied with; and

         (h) the  Company  shall  have  delivered  to the  Trustee an Opinion of
     Counsel to the effect  that (i) the trust  funds will not be subject to any
     rights of holders of Senior  Indebtedness,  including,  without limitation,
     those  arising  under this  Indenture,  and (ii)  assuming  no  intervening
     bankruptcy or insolvency of the Company between the date of deposit and the
     91st day  following  the  deposit  and that no Holder is an  insider of the
     Company, after the 91st day following the deposit, the trust funds will not
     be subject to the effect of any applicable Bankruptcy Law.

         Notwithstanding  the  foregoing,  the  opinion of counsel  required  by
clause  (b)  above  need not be  delivered  if all  Securities  not  theretofore
delivered to the Trustee for cancellation  (x) have become due and payable,  (y)
will become due and payable on the  maturity  date within one year or (z) are to
be called for redemption within one year under arrangements  satisfactory to the
Trustee for the giving of notice of redemption  by the Trustee in the name,  and
at the expense, of the Company.

SECTION 9.03. APPLICATION OF TRUST MONEY; TRUSTEE ACKNOWLEDGMENT AND INDEMNITY.

         The  Trustee  shall  hold in trust  money or United  States  Government
Obligations  deposited  with it  pursuant to Section  9.02,  and shall apply the
deposited  money and the money from  United  States  Government  Obligations  in
accordance  with  this  Indenture  solely to the  payment  of  principal  of and
interest on the Securities.

                                       54
<PAGE>

         After such delivery or irrevocable deposit and delivery of an Officers'
Certificate and Opinion of Counsel,  the Trustee upon request shall  acknowledge
in writing the discharge of the Company's  obligations  under the Securities and
this Indenture except for those surviving obligations specified above.

         The Company shall pay and indemnify the Trustee against any tax, fee or
other  charge  imposed  on or  assessed  against  the United  States  Government
Obligations  deposited  pursuant to Section 9.02 or the  principal  and interest
received in respect  thereof  other than any such tax, fee or other charge which
by law is for the account of the Holders of outstanding Securities.

SECTION 9.04. REPAYMENT TO COMPANY.

         Subject to Sections 7.07 and 9.03,  the Trustee  shall  promptly pay to
the Company  upon written  request any excess money held by it at any time.  The
Trustee  shall pay to the Company upon written  request any money held by it for
the payment of  principal  or interest  that  remains  unclaimed  for two years;
PROVIDED,  HOWEVER,  that the Trustee  before being required to make any payment
may at the expense of the Company  cause to be published  once in a newspaper of
general  circulation in The City of New York or mail to each Holder  entitled to
such money  notice  that such money  remains  unclaimed  and that,  after a date
specified  therein  which  shall  be at  least  30 days  from  the  date of such
publication or mailing, any unclaimed balance of such money then remaining shall
be repaid to the Company.  After payment to the Company, (i) Holders entitled to
money must look solely to the Company for payment as general creditors unless an
applicable  abandoned  property  law  designates  another  person,  and (ii) all
liability  of the  Trustee  or Paying  Agent with  respect  to such money  shall
thereupon cease.

SECTION 9.05. REINSTATEMENT.

         If the Trustee is unable to apply any money or United States Government
Obligations in accordance with Section 9.01 by reason of any legal proceeding or
by reason  of any  order or  judgment  of any  court or  governmental  authority
enjoining,  restraining or otherwise prohibiting such application, the Company's
obligations  under  this  Indenture  and the  Securities  shall be  revived  and
reinstated as though no deposit had occurred pursuant to Section 9.01 until such
time as the  Trustee  is  permitted  to apply all such  money or  United  States
Government Obligations in accordance with Section 9.01; PROVIDED,  HOWEVER, that
if the  Company  has  made  any  payment  of  interest  on or  principal  of any
Securities because of the reinstatement of its obligations, the Company shall be
subrogated  to the rights of the  Holders  of such  Securities  to receive  such
payment  from the  money or United  States  Government  Obligations  held by the
Trustee.


                                   ARTICLE TEN

                       AMENDMENTS, SUPPLEMENTS AND WAIVERS


SECTION 10.01. WITHOUT CONSENT OF HOLDERS.

         The Company, when authorized by a resolution of the Board of Directors,
and the Trustee may amend or supplement this Indenture or the Securities without
notice to or consent of any Holder:

         (a) to cure any ambiguity, defect or inconsistency;  PROVIDED, HOWEVER,
     that such amendment or supplement  does not adversely  affect the rights of
     any Holder;


                                       55
<PAGE>

         (b) to effect the assumption by a successor  Person of all  obligations
     of the Company under the Securities  and this Indenture in connection  with
     any transaction complying with Article Five of this Indenture;

         (c) to provide for uncertificated Securities in addition to or in place
     of certificated Securities;

         (d) to comply  with any  requirements  of the SEC in order to effect or
     maintain the qualification of this Indenture under the TIA;

         (e) to make any change  that would  provide any  additional  benefit or
     rights to the Holders;

         (f) to make any other change that does not adversely  affect the rights
     of any Holder under this Indenture;

         (g) to add to the  covenants  of the  Company  for the  benefit  of the
     Holders,  or to  surrender  any right or power  herein  conferred  upon the
     Company; or

         (h) to secure the Securities  pursuant to the  requirements  of Section
     4.10 or otherwise;

PROVIDED,  HOWEVER,  that the Company has delivered to the Trustee an Opinion of
Counsel  stating that such amendment or supplement  complies with the provisions
of this Section 10.01.

SECTION 10.02. WITH CONSENT OF HOLDERS.

         Subject to Section 6.07, the Company,  when  authorized by a resolution
of the Board of Directors,  and the Trustee may modify, amend or supplement,  or
waive  compliance by the Company with any  provision  of, this  Indenture or the
Securities  with the  written  consent of the  Holders of at least a majority in
principal amount of the outstanding Securities.  However, without the consent of
each Holder affected,  no such  modification,  amendment,  supplement or waiver,
including a waiver pursuant to Section 6.04, may:

         (a) change the Stated  Maturity of the principal of or any  installment
     of interest on such Security or alter the optional redemption or repurchase
     provisions  of any such Security or this  Indenture in a manner  adverse to
     the Holders of the Securities;

         (b)  reduce  the  principal  amount  of (or the  premium  of) any  such
     Security;

         (c) reduce the rate of or extend the time for  payment of  interest  on
     any such Security;

         (d)  change  the place or  currency  of  payment  of  principal  of (or
     premium) or interest on any such Security;

         (e) modify any  provisions  of Section 6.04 (other than to add sections
     of  this  Indenture  or the  Securities  subject  thereto)  or 6.07 or this
     Section  10.02  (other  than  to add  sections  of  this  Indenture  or the
     Securities  which  may not be  modified,  amended,  supplemented  or waived
     without the consent of each Holder affected);

         (f)  reduce  the  percentage  of the  principal  amount of  outstanding
     Securities  necessary  for  amendment to or waiver of  compliance  with any
     provision of this  Indenture or the Securities or for waiver of any Default
     in respect thereof;

                                       56
<PAGE>

         (g) waive a Default in the payment of  principal  of,  interest  on, or
     redemption  payment with respect to, the Securities (except a rescission of
     acceleration  of the  Securities  by the  Holders  thereof as  provided  in
     Section 6.02 and a waiver of the payment  default that  resulted  from such
     acceleration);

         (h)  modify the  ranking  or  priority  of any  Security  or modify the
     definition of Senior  Indebtedness or amend or modify any of the provisions
     of Article Eight in any manner adverse to the Holders of the Securities; or

         (i)  modify the  provisions  of  Section  4.05 or 4.14 (or the  related
     definitions)  in a manner  materially  adverse to the Holders of Securities
     affected thereby otherwise than in accordance with this Indenture.

         An  amendment  under this  Section  10.02 may not make any change under
Article Eight hereof that adversely  affects in any material  respect the rights
of any holder of Senior Indebtedness then outstanding unless the holders of such
Senior Indebtedness (or any representative thereof authorized to give a consent)
shall have consented to such change.

         It shall not be  necessary  for the consent of the  Holders  under this
Section  10.02  to  approve  the  particular  form  of any  proposed  amendment,
supplement or waiver,  but it shall be  sufficient if such consent  approves the
substance thereof.

         After an  amendment,  supplement  or waiver  under this  Section  10.02
becomes  effective,  the Company  shall mail to the Holders  affected  thereby a
notice briefly  describing the amendment,  supplement or waiver.  Any failure of
the Company to mail such notice, or any defect therein,  shall not, however,  in
any way impair or affect  the  validity  of any such  amendment,  supplement  or
waiver.

SECTION 10.03.  COMPLIANCE WITH TRUST INDENTURE ACT.

         Every  amendment to or supplement of this  Indenture or the  Securities
shall comply with the TIA as then in effect.

SECTION 10.04. RECORD DATE FOR CONSENTS AND EFFECT OF CONSENTS.

         The Company may,  but shall not be obligated  to, fix a record date for
the purpose of determining the Holders of Securities  entitled to consent to any
amendment,  supplement or waiver.  If a record date is fixed, then those persons
who were  Holders of  Securities  at such record date (or their duly  designated
proxies),  and  only  those  persons,  shall  be  entitled  to  consent  to such
amendment,  supplement  or waiver or to revoke  any  consent  previously  given,
whether or not such persons continue to be Holders of such Securities after such
record date.  No such consent  shall be valid or effective for more than 90 days
after such record  date.  The  Trustee is  entitled to rely upon any  electronic
instruction from beneficial owners to the Holders of any Global Security.

         After an amendment,  supplement or waiver becomes  effective,  it shall
bind every  Holder,  unless it makes a change  described  in any of clauses  (a)
through (i) of Section 10.02.  In that case the amendment,  supplement or waiver
shall  bind  each  Holder  of a  Security  who  has  consented  to it and  every
subsequent Holder of a Security or portion of a Security that evidences the same
debt as the consenting Holder's Security.

SECTION 10.05.  NOTATION ON OR EXCHANGE OF SECURITIES.

         If an amendment,  supplement or waiver changes the terms of a Security,
the Trustee may require the Holder of the Security to deliver it to the Trustee.

                                       57
<PAGE>

The Trustee may place an appropriate  notation on the Security about the changed
terms and return it to the Holder. Alternatively,  if the Company or the Trustee
so  determines,  the Company in exchange  for the  Security  shall issue and the
Trustee  shall  authenticate  a new Security  that  reflects the changed  terms.
Failure  to make the  appropriate  notation  or issue a new  Security  shall not
affect the validity and effect of such amendment, supplement or waiver.

SECTION 10.06. TRUSTEE TO SIGN AMENDMENTS, ETC.

         The Trustee shall be entitled to receive,  and shall be fully protected
in  relying  upon,  an  Opinion of Counsel  stating  that the  execution  of any
amendment,  supplement  or waiver  authorized  pursuant  to this  Article Ten is
authorized or permitted by this Indenture and that such amendment, supplement or
waiver  constitutes  the legal,  valid and binding  obligation  of the  Company,
enforceable in accordance with its terms (subject to customary exceptions).  The
Trustee  may,  but  shall  not be  obligated  to,  execute  any such  amendment,
supplement  or  waiver  which  affects  the  Trustee's  own  rights,  duties  or
immunities  under  this  Indenture  or  otherwise.  In  signing  any  amendment,
supplement  or waiver,  the Trustee  shall be  entitled to receive an  indemnity
reasonably satisfactory to it.

SECTION 10.07. CERTAIN AMENDMENTS.

         Without  the  consent  of each  holder  of Senior  Indebtedness  of the
Company affected,  no amendment,  modification,  supplement or waiver may change
the  provisions of Article Eight in any manner adverse to such holders of Senior
Indebtedness.


                                 ARTICLE ELEVEN

                                  MISCELLANEOUS


SECTION 11.01. TRUST INDENTURE ACT CONTROLS.

         This  Indenture  is  subject  to the  provisions  of the TIA  that  are
required to be a part of this Indenture, and shall, to the extent applicable, be
governed by such provisions. If any provision of this Indenture modifies any TIA
provision that may be so modified,  such TIA provision  shall be deemed to apply
to this Indenture as so modified.  If any provision of this  Indenture  excludes
any TIA provision that may be so excluded,  such TIA provision shall be excluded
from this Indenture.

         The  provisions  of TIA Sections 310 through 317 that impose  duties on
any Person  (including  the  provisions  automatically  deemed  included  unless
expressly  excluded by this  Indenture) are a part of and govern this Indenture,
whether or not physically contained herein.

SECTION 11.02. NOTICES.

         Any notice or communication  shall be sufficiently  given if in writing
and delivered in person,  by facsimile and  confirmed by overnight  courier,  or
mailed by first-class mail addressed as follows:

         if to the Company:

         NBTY, Inc.
         90 Orville Drive
         Bohemia, NY  11716

                                       58
<PAGE>

         Attention:  Chief Financial Officer

         Facsimile:  (516) 567-7148
         Telephone:  (516) 567-9500

         with a copy, which shall not constitute notice, to:

         Kirkpatrick & Lockhart LLP
         1800 Massachusetts Avenue, NW
         Washington, D.C.  20036

         Attention:  Thomas F. Cooney, Esq.

         Facsimile:   (202) 778-9100
         Telephone:  (202) 778-9076

         if to the Trustee:

         IBJ Schroder Bank & Trust Company
         One State Street
         New York, NY  10004

         Attention:  Corporate Trust Department

         Facsimile:   (212) 858-2952
         Telephone:  (212) 858-2000

         The  Company  or the  Trustee  by notice  to the  other  may  designate
additional or different addresses for subsequent notices or communications.

         Any notice or communication mailed, first-class,  postage prepaid, to a
Holder including any notice delivered in connection with TIA Section 310(b), TIA
Section 313(c),  TIA Section 314(a) and TIA Section  315(b),  shall be mailed to
him  at  his  address  as set  forth  on the  Security  Register  and  shall  be
sufficiently given to him if so mailed within the time prescribed. To the extent
required  by the TIA,  any notice or  communication  shall also be mailed to any
Person described in TIA Section 313(c).

         Failure to mail a notice or  communication to a Holder or any defect in
it shall not affect its sufficiency with respect to other Holders.  Except for a
notice to the Trustee,  which is deemed given only when received, if a notice or
communication is mailed in the manner provided above, it is duly given,  whether
or not the addressee receives it.

SECTION 11.03. COMMUNICATIONS BY HOLDERS WITH OTHER HOLDERS.

         Holders  may  communicate  pursuant  to TIA  Section  312(b) with other
Holders with respect to their rights under this Indenture or the Securities. The
Company,  the  Trustee,  the  Registrar  and any  other  person  shall  have the
protection  of  TIA  Section  312(c)  with  respect  to  the  disclosure  of any
information as to the names and addresses of the Holders.  The Trustee shall not
be held accountable by reason of mailing any material pursuant to a request made
under TIA Section 312(b).

                                       59
<PAGE>

SECTION 11.04. CERTIFICATE AND OPINION AS TO CONDITIONS PRECEDENT.

         Upon any request or  application  by the Company to the Trustee to take
or refrain  from  taking any action  under this  Indenture,  the  Company  shall
furnish to the Trustee at the request of the Trustee:

         (1)  an  Officers'   Certificate  or  opinion  in  form  and  substance
     satisfactory to the Trustee stating that all conditions precedent,  if any,
     provided for in this  Indenture  relating to the proposed  action have been
     complied with; and

         (2) an Opinion of Counsel  in form and  substance  satisfactory  to the
     Trustee  stating that, in the opinion of such counsel,  all such conditions
     precedent have been complied with; PROVIDED,  HOWEVER, that with respect to
     matters of fact an Opinion of Counsel may rely on an Officers'  Certificate
     or certificates of public officials.

SECTION 11.05. STATEMENTS REQUIRED IN CERTIFICATE.

         Each  certificate  with  respect  to  compliance  with a  condition  or
covenant provided for in this Indenture shall include:

         (1) a statement that the person making such  certificate  has read such
     covenant or condition;

         (2) a brief  statement as to the nature and scope of the examination or
     investigation  upon which the statements  contained in such certificate are
     based;

         (3) a statement  that, in the opinion of such person,  he has made such
     examination  or  investigation  as is necessary to enable him to express an
     informed  opinion as to whether or not such  covenant or condition has been
     complied with; and

         (4) a statement  as to whether or not,  in the opinion of such  person,
     such condition or covenant has been complied with.

SECTION 11.06. RULES BY TRUSTEE, PAYING AGENT, REGISTRAR.

         The Trustee may make reasonable  rules for action by or at a meeting of
Holders.  The  Paying  Agent or  Registrar  may make  reasonable  rules  for its
functions.

SECTION 11.07. GOVERNING LAW.

         The laws of the State of New York shall govern this  Indenture  and the
Securities without regard to principles of conflicts of law.

SECTION 11.08.  NO RECOURSE AGAINST OTHERS.

         A director,  officer, employee or stockholder,  as such, of the Company
or any of its Affiliates shall not have any liability for any obligations of the
Company or any of its  Affiliates  under the Securities or this Indenture or for
any claim based on, in respect of, or by reason of,  such  obligations  or their
creation.  Each Holder by  accepting  a Security  waives and  releases  all such
liability. The waiver and release are part of the consideration for the issuance
of the Securities.

                                       60
<PAGE>


SECTION 11.09. SUCCESSORS.

         All  agreements  of the Company in this  Indenture  and the  Securities
shall bind its successor.  All agreements of the Trustee in this Indenture shall
bind its successor.

SECTION 11.10. COUNTERPART ORIGINALS.

         The  parties  may sign any  number of copies  of this  Indenture.  Each
signed copy shall be an original,  but all of them  together  represent the same
agreement.

SECTION 11.11. SEVERABILITY.

         In case any provision in this Indenture or in the  Securities  shall be
invalid, illegal or unenforceable,  the validity, legality and enforceability of
the remaining  provisions shall not in any way be affected or impaired  thereby,
and a Holder shall have no claim therefor against any party hereto.

SECTION 11.12. NO ADVERSE INTERPRETATION OF OTHER AGREEMENTS.

         This Indenture may not be used to interpret another indenture,  loan or
debt  agreement  of the  Company  or a  Subsidiary  of  the  Company.  Any  such
indenture, loan or debt agreement may not be used to interpret this Indenture.

SECTION 11.13. LEGAL HOLIDAYS.

         If a  payment  date  is a not a  Business  Day at a place  of  payment,
payment may be made at that place on the next  succeeding  Business  Day, and no
interest shall accrue for the intervening period.


                            [Signature Pages Follow]

                                       61
<PAGE>

                                       S-1

                                   SIGNATURES


         IN WITNESS WHEREOF, the parties hereto have caused this Indenture to be
duly executed as of the date first written above.

                                   NBTY, INC.




                                   By:/s/    Harvey Kamil
                                      --------------------------------------
                                      Name:  Harvey Kamil
                                      Title: Executive Vice President,
                                             Chief Financial Officer
                                               and Secretary


                                   IBJ SCHRODER BANK & TRUST COMPANY,
                                    as Trustee




                                   By:/s/    Luis Perez
                                      --------------------------------------
                                      Name:  Luis Perez
                                      Title: Assistant Vice President


<PAGE>

                                                                     EXHIBIT A
                                                                     ---------


                          [FORM OF SERIES A SECURITY]

         THIS SECURITY HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
AS AMENDED (THE "SECURITIES  ACT"), OR ANY STATE  SECURITIES LAWS.  NEITHER THIS
SECURITY  NOR ANY  INTEREST  OR  PARTICIPATION  HEREIN MAY BE  REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION.

         THE HOLDER OF THIS SECURITY BY ITS  ACCEPTANCE  HEREOF AGREES TO OFFER,
SELL,  OR  OTHERWISE  TRANSFER  SUCH  SECURITY,  PRIOR TO THE DATE (THE  "RESALE
RESTRICTION  TERMINATION  DATE")  WHICH  IS TWO  YEARS  AFTER  THE  LATER OF THE
ORIGINAL  ISSUE  DATE  HEREOF  AND THE LAST  DATE ON  WHICH  THE  ISSUER  OR ANY
AFFILIATE OF THE ISSUER WAS THE OWNER OF THIS  SECURITY (OR ANY  PREDECESSOR  OF
SUCH  SECURITY),  ONLY  (A) TO  THE  COMPANY,  (B)  PURSUANT  TO A  REGISTRATION
STATEMENT THAT HAS BEEN DECLARED  EFFECTIVE UNDER THE SECURITIES ACT, (C) FOR SO
LONG AS THE  SECURITIES  ARE  ELIGIBLE  FOR RESALE  PURSUANT TO RULE 144A.  TO A
PERSON IT REASONABLY BELIEVES IS A "QUALIFIED INSTITUTIONAL BUYER" AS DEFINED IN
RULE 144A UNDER THE SECURITIES ACT THAT PURCHASES FOR ITS OWN ACCOUNT OR FOR THE
ACCOUNT  OF A  QUALIFIED  INSTITUTIONAL  BUYER TO WHOM  NOTICE IS GIVEN THAT THE
TRANSFER  IS  BEING  MADE IN  RELIANCE  ON RULE  144A,  (D) TO AN  INSTITUTIONAL
"ACCREDITED  INVESTOR" WITHIN THE MEANING OF RULE  501(a)(1),(2)(3) OR (7) UNDER
THE  SECURITIES  ACT THAT IS ACQUIRING THE SECURITY FOR ITS OWN ACCOUNT,  OR FOR
THE  ACCOUNT OF SUCH AN  INSTITUTIONAL  ACCREDITED  INVESTOR,  IN EACH CASE IN A
MINIMUM PRINCIPAL AMOUNT OF THE SECURITIES OF $250,000,  FOR INVESTMENT PURPOSES
AND NOT WITH A VIEW TO OR FOR OFFER OR SALE IN CONNECTION WITH ANY  DISTRIBUTION
IN  VIOLATION  OF THE  SECURITIES  ACT,  OR (E)  PURSUANT  TO ANOTHER  AVAILABLE
EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS OF THE SECURITIES ACT, SUBJECT TO
THE ISSUER'S AND THE TRUSTEE'S  RIGHT PRIOR TO ANY SUCH OFFER,  SALE OR TRANSFER
PURSUANT TO CLAUSE (D) OR (E) TO REQUIRE THE  DELIVERY OF AN OPINION OF COUNSEL,
CERTIFICATION AND/OR OTHER INFORMATION  SATISFACTORY TO EACH OF THEM AND, IN THE
CASE OF THE  FOREGOING  CLAUSE  (D),  A  CERTIFICATE  OF  TRANSFER  IN THE  FORM
APPEARING  ON THE OTHER SIDE OF THIS  SECURITY  COMPLETED  AND  DELIVERED BY THE
TRANSFEROR  TO THE ISSUER AND THE TRUSTEE.  THIS LEGEND WILL BE REMOVED UPON THE
REQUEST OF THE HOLDER AFTER THE RESALE RESTRICTION TERMINATION DATE.


                                      A-1
<PAGE>
                                   NBTY, INC.
                         8 5/8% Senior Subordinate Note
                        due September 15, 2007, Series A

                                                                 CUSIP No.:[   ]

No. [    ]                                                              $[     ]

         NBTY, INC., a Delaware corporation (the "COMPANY",  which term includes
any  successor  corporation),  for  value  received  promises  to  pay to [ ] or
registered assigns, the principal sum of [     ] Dollars, on September 15, 2007.

         Interest Payment Dates:  March 15 and September 15, commencing on March
15, 1998.

         Interest Record Dates: March 1 and September 1.

         Reference is made to the further  provisions of this security contained
herein, which will for all purposes have the same effect as if set forth at this
place.

IN WITNESS  WHEREOF,  the Company has caused this security to be signed manually
or by facsimile by its duly authorized officer.

                                   NBTY, INC.


                                   By:
                                      ----------------------------------
                                      Name:
                                      Title:


                                   By:
                                      ----------------------------------
                                      Name:
                                      Title:

Dated:  [        ]



                                      A-2
<PAGE>


                [FORM OF TRUSTEE'S CERTIFICATE OF AUTHENTICATION]

                  This  is  one  of the 8 5/8%  Senior  Subordinated  Notes  due
September 15, 2007, Series A, described in the within-mentioned Indenture.

Dated: [       ]
                                        IBJ SCHRODER BANK & TRUST COMPANY,
                                        as Trustee


                                        By:
                                           -------------------------------------
                                           Authorized Signatory






                                      A-3
<PAGE>


                              (REVERSE OF SECURITY)

                                   NBTY, INC.


                         8 5/8% Senior Subordinated Note
                        due September 15, 2007, Series A


1.       INTEREST.
         --------

                  NBTY, INC., a Delaware  corporation (the "COMPANY"),  promises
to pay interest on the  principal  amount of this Security at the rate per annum
shown above.  Cash interest on the Securities will accrue from and including the
most recent  date to which  interest  has been paid or, if no interest  has been
paid,  from the Issue  Date.  The Company  will pay  interest  semi-annually  in
arrears on each Interest  Payment Date,  commencing March 15, 1998 to the stated
payment date. Interest will be computed on the basis of a 360-day year of twelve
30-day months.

                  The Company shall pay interest on overdue  principal from time
to time on demand and on overdue installments of interest (without regard to any
applicable  grace periods) to the extent lawful from time to time on demand,  in
each case at the rate borne by the Securities

2.       METHOD OF PAYMENT.
         -----------------

                  The  Company  shall pay  interest  on the  Securities  (except
defaulted  interest) to the persons who are the registered  Holders at the close
of business on the  Interest  Record Date  immediately  preceding  the  Interest
Payment Date even if the Securities are canceled on  registration of transfer or
registration of exchange after such Interest Record Date. Holders must surrender
Securities to a Paying Agent to collect  principal  payments.  The Company shall
pay  principal  and  interest in money of the United  States that at the time of
payment is legal  tender for payment of public and private  debts  ("U.S.  LEGAL
TENDER").  However,  the Company may pay principal and interest by wire transfer
of Federal  funds  (provided  that the Paying  Agent  shall have  received  wire
instructions  on or prior to the relevant  Interest Record Date), or interest by
check  payable in such U.S.  Legal  Tender.  The  Company  may  deliver any such
interest  payment to the Paying Agent or to a Holder at the Holder's  registered
address.

3.       PAYING AGENT AND REGISTRAR.
         --------------------------

                  Initially,  IBJ Schroder Bank & Trust Company (the  "TRUSTEE")
will act as Paying Agent and Registrar.  The Company may change any Paying Agent
or  Registrar  without  notice  to  the  Holders.  The  Company  or  any  of its
Subsidiaries may, subject to certain exceptions, act as Registrar.

4.       INDENTURE.
         ---------

                  The Company issued the Securities under an Indenture, dated as
of  September  23,  1997 (the  "INDENTURE"),  by and between the Company and the
Trustee.  Capitalized  terms herein are used as defined in the Indenture  unless
otherwise  defined herein.  This Security is one of a duly  authorized  issue of
Securities of the Company designated as its 8 5/8% Senior Subordinated Notes due


                                      A-4
<PAGE>

2007, Series A (the "INITIAL SECURITIES"), limited (except as otherwise provided
in the Indenture) in aggregate  principal amount to  $150,000,000,  which may be
issued under the Indenture.  The Securities include the Initial Securities,  the
Private  Exchange  Securities (as defined in the Indenture) and the Unrestricted
Securities  (as defined  below)  issued in exchange  for the Initial  Securities
pursuant to the Registration  Rights Agreement.  The Initial  Securities and the
Unrestricted  Securities  are treated as a single class of securities  under the
Indenture. The terms of the Securities include those stated in the Indenture and
those made part of the Indenture by reference to the Trust Indenture Act of 1939
(15 U.S.C.  Sections  77aaa-77bbbb) (the "TIA"), as in effect on the date of the
Indenture  (except as otherwise  indicated in the Indenture)  until such time as
the  Indenture is qualified  under the TIA, and  thereafter  as in effect on the
date on which the Indenture is qualified under the TIA. Notwithstanding anything
to the  contrary  herein,  the  Securities  are subject to all such  terms,  and
holders of Securities  are referred to the Indenture and the TIA for a statement
of them. The Securities are general  unsecured  obligations of the Company.  The
Securities are  subordinated  in right of payment to all Senior  Indebtedness of
the  Company to the extent and in the manner  provided  in the  Indenture.  Each
Holder of a Security,  by  accepting a Security,  agrees to such  subordination,
authorizes  the Trustee to give effect to such  subordination  and  appoints the
Trustee as attorney-in-fact for such purpose.

5.       OPTIONAL REDEMPTION.
         -------------------

                  The  Securities  will  be  redeemable  at  the  option  of the
Company, in whole or in part, at any time on or after September 15, 2002, at the
redemption  prices  (expressed  as a percentage  of principal  amount) set forth
below, plus accrued and unpaid interest thereon,  if any, to the Redemption Date
(subject to the right of holders of record on the relevant  Interest Record Date
to receive  interest  due on the  relevant  Interest  Payment  Date) if redeemed
during the 12-month  period  commencing  on September 15 of the years  indicated
below:

          YEAR                                       PERCENTAGE
          ----                                       ----------

          2002                                       104.313%
          2003                                       102.875%
          2004                                       101.438%
          2005 and thereafter                        100.000%

6.       OPTIONAL REDEMPTION UPON PUBLIC EQUITY OFFERINGS.
         ------------------------------------------------

                  In addition,  at any time and from time to time on or prior to
September 15, 2000, the Company may redeem in the aggregate up to 33 1/3% of the
originally issued aggregate principal amount of the Securities with the net cash
proceeds of one or more Public  Equity  Offerings by the Company at a redemption
price in cash equal to 108.625% of the principal  amount  thereof,  plus accrued
and unpaid  interest  thereon,  if any, to the  Redemption  Date (subject to the
right of  Holders  of record on the  relevant  Interest  Record  Date to receive
interest due on the relevant Interest Payment Date); PROVIDED,  HOWEVER, that at
least  66  2/3% of the  originally  issued  aggregate  principal  amount  of the
Securities must remain outstanding  immediately after giving effect to each such
redemption  (excluding  any  Securities  held  by  the  Company  or  any  of its
Affiliates).  Notice of any such  redemption  must be given within 60 days after
the date of the closing of the relevant Public Equity Offering of the Company.

7.       NOTICE OF REDEMPTION.
         --------------------

                  Notice of  redemption  will be mailed by  first-class  mail at
least 30 days but not  more  than 60 days  before  the  Redemption  Date to each
Holder of Securities to be redeemed at its registered  address.  The Trustee may
select for redemption  portions of the principal  amount of Securities that have
denominations  equal to or larger than $1,000 principal  amount.  Securities and
portions of them the Trustee so selects shall be in amounts of $1,000  principal
amount or integral multiples thereof.


                                      A-5
<PAGE>

                  If any Security is to be redeemed in part only,  the notice of
redemption  that  relates  to such  Security  shall  state  the  portion  of the
principal  amount thereof to be redeemed.  A new Security in a principal  amount
equal to the unredeemed portion thereof will be issued in the name of the Holder
thereof upon cancellation of the original Security.  On and after the Redemption
Date, interest will cease to accrue on Securities or portions thereof called for
redemption  so long as the Company has  deposited  with the Paying Agent for the
Securities  funds  in  satisfaction  of the  redemption  price  pursuant  to the
Indenture and the Paying Agent is not  prohibited  from paying such funds to the
Holders pursuant to the terms of the Indenture.

8.       CHANGE OF CONTROL OFFER.
         -----------------------

                  Following  the  occurrence of a Change of Control (the date of
such occurrence being the "CHANGE OF CONTROL DATE"),  the Company shall,  within
20 days  after  the  Change  of  Control  Date,  make an Offer to  Purchase  all
Securities  then  outstanding  at a purchase  price in cash equal to 101% of the
aggregate principal amount thereof, plus accrued and unpaid interest thereon, if
any,  to the  Purchase  Date  (subject  to the right of Holders of record on the
relevant  Interest Record Date to receive interest due on the relevant  Interest
Payment Date).

9.       LIMITATION ON DISPOSITION OF ASSETS.
         -----------------------------------

                  The  Company  is,  subject to certain  conditions  and certain
exceptions,  obligated  to make an Offer to  Purchase  Securities  at a purchase
price equal to 100% of the  principal  amount  thereof,  plus accrued and unpaid
interest thereon,  if any, to the Purchase Date (subject to the right of Holders
of record on the Interest  Relevant  Record Date to receive  interest due on the
relevant Interest Payment Date) with the proceeds of certain asset dispositions.

10.      DENOMINATIONS; TRANSFER; EXCHANGE.
         ---------------------------------

                  The Securities are in registered  form,  without  coupons,  in
denominations  of $1,000  and  integral  multiples  of  $1,000.  A Holder  shall
register  the  transfer  of  or  exchange  Securities  in  accordance  with  the
Indenture.  The Registrar may require a Holder,  among other things,  to furnish
appropriate  endorsements  and transfer  documents  and to pay certain  transfer
taxes or  similar  governmental  charges  payable  in  connection  therewith  as
permitted by the  Indenture.  The Registrar need not register the transfer of or
exchange any Securities or portions thereof selected for redemption,  except the
unredeemed portion of any security being redeemed in part.

11.      PERSONS DEEMED OWNERS.
         ---------------------

                  The  registered  Holder of a Security  shall be treated as the
owner of it for all purposes.

12.      UNCLAIMED FUNDS.
         ---------------

                  If funds for the  payment  of  principal  or  interest  remain
unclaimed  for two years,  the Trustee and the Paying Agent will repay the funds
to the Company at its written request.  After that, all liability of the Trustee
and such Paying Agent with respect to such funds shall cease.

                                      A-6
<PAGE>

13.      LEGAL DEFEASANCE AND COVENANT DEFEASANCE.
         ----------------------------------------

                  The Company may be discharged from its  obligations  under the
Indenture and the Securities,  except for certain provisions thereof, and may be
discharged from  obligations to comply with certain  covenants  contained in the
Indenture  and the  Securities,  in  each  case  upon  satisfaction  of  certain
conditions specified in the Indenture.

14.      SUBORDINATION.
         -------------

                  All  obligations  of the  Company  under and in respect of the
Securities are  subordinated and junior in right of payment to the extent and in
the manner  provided in Article Eight of the Indenture,  to the prior payment in
full in cash of all amounts payable under Senior Indebtedness of the Company.

15.      AMENDMENT; SUPPLEMENT; WAIVER.
         -----------------------------

                  Subject  to  certain   exceptions,   the   Indenture  and  the
Securities  may be  amended  or  supplemented  with the  written  consent of the
Holders of at least a majority in aggregate  principal  amount of the Securities
then  outstanding,  and any existing  Default or Event of Default or  compliance
with any  provision  may be waived with the consent of the Holders of a majority
in aggregate principal amount of the Securities then outstanding. Without notice
to or consent of any Holder,  the parties  thereto may amend or  supplement  the
Indenture and the Securities to, among other things, cure any ambiguity,  defect
or  inconsistency,  provide for  uncertificated  Securities in addition to or in
place of certificated  Securities or comply with any  requirements of the SEC in
connection  with the  qualification  of the Indenture under the TIA, or make any
other change that does not materially  adversely affect the rights of any Holder
of a Security.

16.      RESTRICTIVE COVENANTS.
         ---------------------

                  The Indenture  contains  certain  covenants that,  among other
things, limit the ability of the Company and its Subsidiaries to make restricted
payments,  to incur  indebtedness,  to create liens,  to sell assets,  to permit
restrictions on dividends and other payments by Subsidiaries to the Company,  to
consolidate,  merge or sell all or substantially all of its assets and to engage
in  transactions  with  affiliates.  The  limitations are subject to a number of
important qualifications and exceptions. The Company must report annually to the
Trustee on compliance with such limitations.

17.      DEFAULTS AND REMEDIES.
         ---------------------

                  If an Event of Default occurs and is  continuing,  the Trustee
or the Holders of at least 25% in aggregate  principal amount of Securities then
outstanding may declare all the Securities to be due and payable  immediately in
the manner and with the effect provided in the Indenture.  Holders of Securities
may not  enforce  the  Indenture  or the  Securities  except as  provided in the
Indenture.  The  Trustee  is not  obligated  to  enforce  the  Indenture  or the
Securities  unless it has received  indemnity  satisfactory to it. The Indenture
permits, subject to certain limitations therein provided,  Holders of a majority
in aggregate  principal  amount of the Securities then outstanding to direct the
Trustee in its  exercise of any trust or power.  The Trustee may  withhold  from
Holders of Securities notice of certain continuing Defaults or Events of Default
if it determines that withholding notice is in their interest.


                                      A-7
<PAGE>

18.      TRUSTEE DEALINGS WITH COMPANY.
         -----------------------------

                  The Trustee  under the  Indenture,  in its  individual  or any
other capacity,  may become the owner or pledgee of Securities and may otherwise
deal with the Company, its Subsidiaries or their respective  Affiliates as if it
were not the Trustee.

19.      NO RECOURSE AGAINST OTHERS.
         --------------------------

                  No director, officer, employee or stockholder, as such, of the
Company or any of its Affiliates  shall have any liability for any obligation of
the Company or any of its  Affiliates  under the  Securities or the Indenture or
for any claim based on, in respect of or by reason of, such obligations or their
creation.  Each Holder by  accepting  a Security  waives and  releases  all such
liability. The waiver and release are part of the consideration for the issuance
of the Securities.

20.      AUTHENTICATION.
         --------------

                  This  Security  shall  not  be  valid  until  the  Trustee  or
authenticating agent signs the certificate of authentication on this Security.

21.      ABBREVIATIONS AND DEFINED TERMS.
         -------------------------------

                  Customary abbreviations may be used in the name of a Holder of
a Security or an  assignee,  such as: TEN COM (= tenants in common),  TEN ENT (=
tenants by the  entireties),  JT TEN (= joint tenants with right of survivorship
and not as tenants in common), CUST (= Custodian),  and U/G/M/A (= Uniform Gifts
to Minors Act).

22.      CUSIP NUMBERS.
         -------------

                  Pursuant to a  recommendation  promulgated by the Committee on
Uniform Security Identification Procedures, the Company has caused CUSIP numbers
to be  printed  on  the  Securities  as a  convenience  to  the  Holders  of the
Securities.  No  representation  is made as to the  accuracy of such  numbers as
printed  on  the  Securities  and  reliance  may be  placed  only  on the  other
identification numbers printed hereon.

23.      REGISTRATION RIGHTS.
         -------------------

                  Pursuant to the  Registration  Rights  Agreement,  the Company
will be  obligated  upon the  occurrence  of  certain  events to  consummate  an
exchange  offer  pursuant  to which the Holder of this  Security  shall have the
right to exchange this Security for an 8 5/8% Senior Subordinated Note due 2007,
Series B, of the Company (an "UNRESTRICTED  SECURITY") which has been registered
under the Securities Act, in like principal amount and having terms identical in
all material respects to the Initial  Securities.  The Holders shall be entitled
to receive certain  Liquidated Damages payments in the event such exchange offer
is not  consummated  and upon certain other  conditions,  all pursuant to and in
accordance with the terms of the Registration Rights Agreement.

24.      GOVERNING LAW.
         -------------

                  The laws of the State of New York shall  govern the  Indenture
and this Security without regard to principles of conflicts of laws.



                                      A-8
<PAGE>



                                 ASSIGNMENT FORM


I or we assign and transfer this Security to

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

- --------------------------------------------------------------------------------
(Print or type name, address and zip code of assignee or transferee)

- --------------------------------------------------------------------------------
(Insert Social Security or other identifying number of assignee or transferee)

and irrevocably appoint
                       ---------------------------------------------------------
agent  to  transfer  this  Security  on the books of the Company.  The agent may
substitute another to act for him.


Dated:                               Signed:
      -----------------                     ------------------------------------
                                            (Signed exactly as name appears
                                            on the other side of this Security)

Signature Guarantee:  ----------------------------------------------------------
                         Participant   in  a  recognized   Signature   Guarantee
                         Medallion Program (or other signature guarantor program
                         reasonably acceptable to the Trustee)




<PAGE>


                       OPTION OF HOLDER TO ELECT PURCHASE


                  If you want to elect to have this  Security  purchased  by the
Company  pursuant to Section  4.05 or Section 4.14 of the  Indenture,  check the
appropriate box:

Section 4.05 [      ]
Section 4.14 [      ]

                  If you  want to  elect  to  have  only  part of this  Security
purchased  by the  Company  pursuant  to  Section  4.05 or  Section  4.14 of the
Indenture, state the amount: $
                              ----------------


Dated:                               Signed:
      -----------------                     ------------------------------------
                                            (Signed exactly as name appears
                                            on the other side of this Security)

Signature Guarantee:  ----------------------------------------------------------
                         Participant   in  a  recognized   Signature   Guarantee
                         Medallion Program (or other signature guarantor program
                         reasonably acceptable to the Trustee)


<PAGE>

                                                                      EXHIBIT B
                                                                      ---------



                           [FORM OF SERIES B SECURITY]

                                   NBTY, INC.
                         8 5/8% Senior Subordinated Note
                        due September 15, 2007, Series B

                                                               CUSIP No.:[     ]

No. [    ]                                                             $[      ]

               NBTY,  INC., a Delaware  corporation  (the "COMPANY",  which term
includes any successor  corporation),  for value received promises to pay to [ ]
or registered assigns, the principal sum of [ ] Dollars, on September 15, 2007.

               Interest Payment Dates:  March 15 and September 15, commencing on
March 15, 1998.

               Interest Record Dates: March 1 and September 1.

               Reference  is made to the  further  provisions  of this  Security
contained  herein,  which will for all  purposes  have the same effect as if set
forth at this place.

               IN WITNESS  WHEREOF,  the Company has caused this  Security to be
signed manually or by facsimile by its duly authorized officer.

                                   NBTY, INC.


                                   By:
                                      --------------------------------
                                   Name:
                                   Title:


                                   By:
                                      --------------------------------
                                     Name:
                                     Title:

Dated:  [     ]



                                      B-1
<PAGE>


                [FORM OF TRUSTEE'S CERTIFICATE OF AUTHENTICATION]

                  This  is  one  of the 8 5/8%  Senior  Subordinated  Notes  due
September 15 , 2007, Series B, described in the within-mentioned Indenture.

Dated: [    ]
                                       IBJ SCHRODER BANK & TRUST COMPANY,
                                        as Trustee


                                       By:
                                          ----------------------------------
                                          Authorized Signatory





                                      B-2
<PAGE>


                              (REVERSE OF SECURITY)

                                   NBTY, INC.


                         8 5/8% Senior Subordinated Note
                        due September 15, 2007, Series B


1.       INTEREST.
         --------

                  NBTY, INC., a Delaware  corporation (the "COMPANY"),  promises
to pay interest on the  principal  amount of this Security at the rate per annum
shown above.  Cash interest on the Securities will accrue from and including the
most recent  date to which  interest  has been paid or, if no interest  has been
paid,  from the Issue Date to the stated  payment  date.  The  Company  will pay
interest  semi-annually  in arrears on each Interest  Payment  Date,  commencing
March 15,  1998.  Interest  will be computed  on the basis of a 360-day  year of
twelve 30-day months.

                  The Company shall pay interest on overdue  principal from time
to time on demand and on overdue installments of interest (without regard to any
applicable  grace periods) to the extent lawful from time to time on demand,  in
each case at the rate borne by the Securities

2.       METHOD OF PAYMENT.
         -----------------

                  The  Company  shall pay  interest  on the  Securities  (except
defaulted  interest) to the persons who are the registered  Holders at the close
of business on the  Interest  Record Date  immediately  preceding  the  Interest
Payment Date even if the Securities are canceled on  registration of transfer or
registration of exchange after such Interest Record Date. Holders must surrender
Securities to a Paying Agent to collect  principal  payments.  The Company shall
pay  principal  and  interest in money of the United  States that at the time of
payment is legal  tender for payment of public and private  debts  ("U.S.  LEGAL
TENDER").  However,  the Company may pay principal and interest by wire transfer
of Federal  funds  (provided  that the Paying  Agent  shall have  received  wire
instructions  on or prior to the relevant  Interest Record Date), or interest by
check  payable in such U.S.  Legal  Tender.  The  Company  may  deliver any such
interest  payment to the Paying Agent or to a Holder at the Holder's  registered
address.

3.       PAYING AGENT AND REGISTRAR.
         --------------------------

                  Initially,  IBJ Schroder Bank & Trust Company (the  "TRUSTEE")
will act as Paying Agent and Registrar.  The Company may change any Paying Agent
or  Registrar  without  notice  to  the  Holders.  The  Company  or  any  of its
Subsidiaries may, subject to certain exceptions, act as Registrar.

4.       INDENTURE.
         ---------

                  The Company issued the Securities under an Indenture, dated as
of  September  23,  1997 (the  "INDENTURE"),  by and between the Company and the
Trustee.  Capitalized  terms herein are used as defined in the Indenture  unless
otherwise  defined herein.  This Security is one of a duly  authorized  issue of
Securities of the Company designated as its 8 5/8% Senior Subordinated Notes due


                                      B-3
<PAGE>

2007,  Series B (the  "UNRESTRICTED  SECURITIES"),  limited (except as otherwise
provided in the Indenture) in aggregate principal amount to $150,000,000,  which
may be issued  under the  Indenture.  The  Securities  include the 8 5/8% Senior
Subordinated  Notes due 2007, Series A (the "INITIAL  SECURITIES"),  the Private
Exchange   Securities  (as  defined  in  the  Indenture)  and  the  Unrestricted
Securities.  The Initial Securities and the Unrestricted  Securities are treated
as a single class of securities under the Indenture. The terms of the Securities
include  those stated in the  Indenture  and those made part of the Indenture by
reference to the Trust Indenture Act of 1939 (15 U.S.C.  Sections  77aaa-77bbbb)
(the  "TIA"),  as in effect on the date of the  Indenture  (except as  otherwise
indicated in the Indenture)  until such time as the Indenture is qualified under
the TIA,  and  thereafter  as in effect on the date on which  the  Indenture  is
qualified under the TIA.  Notwithstanding  anything to the contrary herein,  the
Securities are subject to all such terms, and holders of Securities are referred
to the Indenture and the TIA for a statement of them. The Securities are general
unsecured  obligations of the Company.  The Securities are subordinated in right
of payment to all Senior  Indebtedness  of the  Company to the extent and in the
manner  provided in the  Indenture.  Each Holder of a Security,  by  accepting a
Security, agrees to such subordination, authorizes the Trustee to give effect to
such  subordination  and  appoints  the  Trustee  as  attorney-in-fact  for such
purpose.

5.       OPTIONAL REDEMPTION.
         -------------------

                  The  Securities  will  be  redeemable  at  the  option  of the
Company, in whole or in part, at any time on or after September 15, 2002, at the
redemption  prices  (expressed  as a percentage  of principal  amount) set forth
below, plus accrued and unpaid interest thereon,  if any, to the Redemption Date
(subject to the right of holders of record on the relevant  Interest Record Date
to receive  interest  due on the  relevant  Interest  Payment  Date) if redeemed
during the 12-month  period  commencing  on September 15 of the years  indicated
below:

          YEAR                                       PERCENTAGE
          ----                                       ----------

          2002                                       104.313%
          2003                                       102.875%
          2004                                       101.438%
          2005 and thereafter                        100.000%

6.       OPTIONAL REDEMPTION UPON PUBLIC EQUITY OFFERINGS.
         ------------------------------------------------

                  In addition,  at any time and from time to time on or prior to
September 15, 2000, the Company may redeem in the aggregate up to 33 1/3% of the
originally issued aggregate principal amount of the Securities with the net cash
proceeds of one or more Public  Equity  Offerings by the Company at a redemption
price in cash equal to 108.625% of the principal  amount  thereof,  plus accrued
and unpaid  interest  thereon,  if any, to the  Redemption  Date (subject to the
right of  Holders  of record on the  relevant  Interest  Record  Date to receive
interest due on the relevant Interest Payment Date); PROVIDED,  HOWEVER, that at
least  66  2/3% of the  originally  issued  aggregate  principal  amount  of the
Securities must remain outstanding  immediately after giving effect to each such
redemption  (excluding  any  Securities  held  by  the  Company  or  any  of its
Affiliates).  Notice of any such  redemption  must be given within 60 days after
the date of the closing of the relevant Public Equity Offering of the Company.

7.       NOTICE OF REDEMPTION.
         --------------------

                  Notice of  redemption  will be mailed by  first-class  mail at
least 30 days but not  more  than 60 days  before  the  Redemption  Date to each
Holder of Securities to be redeemed at its registered  address.  The Trustee may
select for redemption  portions of the principal  amount of Securities that have
denominations  equal to or larger than $1,000 principal  amount.  Securities and
portions of them the Trustee so selects shall be in amounts of $1,000  principal
amount or integral multiples thereof.


                                      B-4
<PAGE>

                  If any Security is to be redeemed in part only,  the notice of
redemption  that  relates  to such  Security  shall  state  the  portion  of the
principal  amount thereof to be redeemed.  A new Security in a principal  amount
equal to the unredeemed portion thereof will be issued in the name of the Holder
thereof upon cancellation of the original Security.  On and after the Redemption
Date, interest will cease to accrue on Securities or portions thereof called for
redemption  so long as the Company has  deposited  with the Paying Agent for the
Securities  funds  in  satisfaction  of the  redemption  price  pursuant  to the
Indenture and the Paying Agent is not  prohibited  from paying such funds to the
Holders pursuant to the terms of the Indenture.

8.       CHANGE OF CONTROL OFFER.
         -----------------------

                  Following  the  occurrence of a Change of Control (the date of
such occurrence being the "CHANGE OF CONTROL DATE"),  the Company shall,  within
20 days  after  the  Change  of  Control  Date,  make an Offer to  Purchase  all
Securities  then  outstanding  at a purchase  price in cash equal to 101% of the
aggregate principal amount thereof, plus accrued and unpaid interest thereon, if
any,  to the  Purchase  Date  (subject  to the right of Holders of record on the
relevant  Interest Record Date to receive interest due on the relevant  Interest
Payment Date).

9.       LIMITATION ON DISPOSITION OF ASSETS.
         -----------------------------------

                  The  Company  is,  subject to certain  conditions  and certain
exceptions,  obligated  to make an Offer to  Purchase  Securities  at a purchase
price equal to 100% of the  principal  amount  thereof,  plus accrued and unpaid
interest thereon,  if any, to the Purchase Date (subject to the right of Holders
of record on the Interest  Relevant  Record Date to receive  interest due on the
relevant Interest Payment Date) with the proceeds of certain asset dispositions.

10.      DENOMINATIONS; TRANSFER; EXCHANGE.
         ---------------------------------

                  The Securities are in registered  form,  without  coupons,  in
denominations  of $1,000  and  integral  multiples  of  $1,000.  A Holder  shall
register  the  transfer  of  or  exchange  Securities  in  accordance  with  the
Indenture.  The Registrar may require a Holder,  among other things,  to furnish
appropriate  endorsements  and transfer  documents  and to pay certain  transfer
taxes or  similar  governmental  charges  payable  in  connection  therewith  as
permitted by the  Indenture.  The Registrar need not register the transfer of or
exchange any Securities or portions thereof selected for redemption,  except the
unredeemed portion of any security being redeemed in part.

11.      PERSONS DEEMED OWNERS.
         ---------------------

                  The  registered  Holder of a Security  shall be treated as the
owner of it for all purposes.

12.      UNCLAIMED FUNDS.
         ---------------

                  If funds for the  payment  of  principal  or  interest  remain
unclaimed  for two years,  the Trustee and the Paying Agent will repay the funds
to the Company at its written request.  After that, all liability of the Trustee
and such Paying Agent with respect to such funds shall cease.


                                      B-5
<PAGE>

13.      LEGAL DEFEASANCE AND COVENANT DEFEASANCE.
         ----------------------------------------

                  The Company may be discharged from its  obligations  under the
Indenture and the Securities,  except for certain provisions thereof, and may be
discharged from  obligations to comply with certain  covenants  contained in the
Indenture  and the  Securities,  in  each  case  upon  satisfaction  of  certain
conditions specified in the Indenture.

14.      SUBORDINATION.
         -------------

                  All  obligations  of the  Company  under and in respect of the
Securities are  subordinated and junior in right of payment to the extent and in
the manner  provided in Article Eight of the Indenture,  to the prior payment in
full in cash of all amounts payable under Senior Indebtedness of the Company.

15.      AMENDMENT; SUPPLEMENT; WAIVER.
         -----------------------------

                  Subject  to  certain   exceptions,   the   Indenture  and  the
Securities  may be  amended  or  supplemented  with the  written  consent of the
Holders of at least a majority in aggregate  principal  amount of the Securities
then  outstanding,  and any existing  Default or Event of Default or  compliance
with any  provision  may be waived with the consent of the Holders of a majority
in aggregate principal amount of the Securities then outstanding. Without notice
to or consent of any Holder,  the parties  thereto may amend or  supplement  the
Indenture and the Securities to, among other things, cure any ambiguity,  defect
or  inconsistency,  provide for  uncertificated  Securities in addition to or in
place of certificated  Securities or comply with any  requirements of the SEC in
connection  with the  qualification  of the Indenture under the TIA, or make any
other change that does not materially  adversely affect the rights of any Holder
of a Security.

16.      RESTRICTIVE COVENANTS.
         ---------------------

                  The Indenture  contains  certain  covenants that,  among other
things, limit the ability of the Company and its Subsidiaries to make restricted
payments,  to incur  indebtedness,  to create liens,  to sell assets,  to permit
restrictions on dividends and other payments by Subsidiaries to the Company,  to
consolidate,  merge or sell all or substantially all of its assets and to engage
in  transactions  with  affiliates.  The  limitations are subject to a number of
important qualifications and exceptions. The Company must report annually to the
Trustee on compliance with such limitations.

17.      DEFAULTS AND REMEDIES.
         ---------------------

                  If an Event of Default occurs and is  continuing,  the Trustee
or the Holders of at least 25% in aggregate  principal amount of Securities then
outstanding may declare all the Securities to be due and payable  immediately in
the manner and with the effect provided in the Indenture.  Holders of Securities
may not  enforce  the  Indenture  or the  Securities  except as  provided in the
Indenture.  The  Trustee  is not  obligated  to  enforce  the  Indenture  or the
Securities  unless it has received  indemnity  satisfactory to it. The Indenture
permits, subject to certain limitations therein provided,  Holders of a majority
in aggregate  principal  amount of the Securities then outstanding to direct the
Trustee in its  exercise of any trust or power.  The Trustee may  withhold  from
Holders of Securities notice of certain continuing Defaults or Events of Default
if it determines that withholding notice is in their interest.


                                      B-6
<PAGE>

18.      TRUSTEE DEALINGS WITH COMPANY.
         -----------------------------

                  The Trustee  under the  Indenture,  in its  individual  or any
other capacity,  may become the owner or pledgee of Securities and may otherwise
deal with the Company, its Subsidiaries or their respective  Affiliates as if it
were not the Trustee.

19.      NO RECOURSE AGAINST OTHERS.
         --------------------------

                  No director, officer, employee or stockholder, as such, of the
Company or any of its Affiliates  shall have any liability for any obligation of
the Company or any of its  Affiliates  under the  Securities or the Indenture or
for any claim based on, in respect of or by reason of, such obligations or their
creation.  Each Holder by  accepting  a Security  waives and  releases  all such
liability. The waiver and release are part of the consideration for the issuance
of the Securities.

20.      AUTHENTICATION.
         --------------

                  This  Security  shall  not  be  valid  until  the  Trustee  or
authenticating agent signs the certificate of authentication on this Security.

21.      ABBREVIATIONS AND DEFINED TERMS.
         -------------------------------

                  Customary abbreviations may be used in the name of a Holder of
a Security or an  assignee,  such as: TEN COM (= tenants in common),  TEN ENT (=
tenants by the  entireties),  JT TEN (= joint tenants with right of survivorship
and not as tenants in common), CUST (= Custodian),  and U/G/M/A (= Uniform Gifts
to Minors Act).

22.      CUSIP NUMBERS.
         -------------

                  Pursuant to a  recommendation  promulgated by the Committee on
Uniform Security Identification Procedures, the Company has caused CUSIP numbers
to be  printed  on  the  Securities  as a  convenience  to  the  Holders  of the
Securities.  No  representation  is made as to the  accuracy of such  numbers as
printed  on  the  Securities  and  reliance  may be  placed  only  on the  other
identification numbers printed hereon.

23.      GOVERNING LAW.
         -------------

                  The laws of the State of New York shall  govern the  Indenture
and this Security without regard to principles of conflicts of laws.




                                      B-7
<PAGE>




                                 ASSIGNMENT FORM


I or we assign and transfer this Security to

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

- --------------------------------------------------------------------------------
(Print or type name, address and zip code of assignee or transferee)

- --------------------------------------------------------------------------------
(Insert Social Security or other identifying number of assignee or transferee)

and irrevocably appoint---------------------------------------------------------
agent  to  transfer  this  Security  on the books of the Company.  The agent may
substitute another to act for him.


Dated:                                Signed:
      -------------------                    ------------------------------
                                             (Signed exactly as name appears
                                             on the other side of this Security)

Signature Guarantee:
                    ------------------------------------------------------------
                    Participant   in  a  recognized   Signature   Guarantee
                    Medallion Program (or other signature guarantor program
                    reasonably acceptable to the Trustee)




<PAGE>


                       OPTION OF HOLDER TO ELECT PURCHASE


                  If you want to elect to have this  Security  purchased  by the
Company  pursuant to Section  4.05 or Section 4.14 of the  Indenture,  check the
appropriate box:

Section 4.05 [      ]
Section 4.14 [      ]

                  If you  want to  elect  to  have  only  part of this  Security
purchased  by the  Company  pursuant  to  Section  4.05 or  Section  4.14 of the
Indenture, state the amount: $
                              ---------------

Dated:                        Your Signature:
      ----------------                       -----------------------------------
                                             (Signed exactly as name appears
                                             on the other side of this Security)

Signature Guarantee:------------------------------------------------------------
         Participant in a recognized  Signature  Guarantee
         Medallion Program (or other signature guarantor
         program reasonably acceptable to the Trustee)



<PAGE>
                                                                       EXHIBIT C
                                                                       ---------


              FORM OF LEGEND FOR GLOBAL SECURITIES

                  Any Global  Security  authenticated  and  delivered  hereunder
shall bear a legend (which would be in addition to any other legends required in
the case of a Restricted Security) in substantially the following form:

                  THIS SECURITY IS A GLOBAL  SECURITY  WITHIN THE MEANING OF THE
INDENTURE  HEREINAFTER REFERRED TO AND IS REGISTERED IN THE NAME OF A DEPOSITORY
OR A NOMINEE OF A DEPOSITORY  OR A SUCCESSOR  DEPOSITORY.  THIS  SECURITY IS NOT
EXCHANGEABLE  FOR  SECURITIES  REGISTERED IN THE NAME OF A PERSON OTHER THAN THE
DEPOSITORY OR ITS NOMINEE EXCEPT IN THE LIMITED  CIRCUMSTANCES  DESCRIBED IN THE
INDENTURE,  AND NO  TRANSFER  OF THIS  SECURITY  (OTHER  THAN A TRANSFER OF THIS
SECURITY AS A WHOLE BY THE  DEPOSITORY  TO A NOMINEE OF THE  DEPOSITORY  OR BY A
NOMINEE  OF  THE  DEPOSITORY  TO  THE  DEPOSITORY  OR  ANOTHER  NOMINEE  OF  THE
DEPOSITORY) MAY BE REGISTERED EXCEPT IN THE LIMITED  CIRCUMSTANCES  DESCRIBED IN
THE INDENTURE.

                  UNLESS  THIS   CERTIFICATE   IS  PRESENTED  BY  AN  AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"),
TO THE ISSUER OR ITS AGENT FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT,
AND ANY  CERTIFICATE  ISSUED IS  REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH
OTHER  NAME AS IS  REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY
PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH  OTHER  ENTITY AS IS  REQUESTED  BY AN
AUTHORIZED  REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  INASMUCH AS THE  REGISTERED
OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

                  TRANSFERS  OF  THIS  GLOBAL   SECURITY  SHALL  BE  LIMITED  TO
TRANSFERS IN WHOLE, BUT NOT IN PART, TO NOMINEES OF CEDE & CO. OR TO A SUCCESSOR
THEREOF OR SUCH  SUCCESSOR'S  NOMINEE AND  TRANSFERS  OF PORTIONS OF THIS GLOBAL
SECURITY SHALL BE LIMITED TO TRANSFERS MADE IN ACCORDANCE WITH THE  RESTRICTIONS
SET FORTH IN SECTION 2.16 OF THE INDENTURE.




                                      C-1
<PAGE>
                                                                       EXHIBIT D
                                                                       ---------


                 CERTIFICATE TO BE DELIVERED UPON EXCHANGE
                    OR REGISTRATION OF TRANSFER OF SECURITIES

         Re:      8 5/8% Senior Subordinated Notes due 2007
                  (the "Securities") of NBTY, Inc.
                  -----------------------------------------

                  This  Certificate  relates  to  $_______  principal  amount of
Securities  held in the form of* ___ a beneficial  interest in a Global Security
or* _______ Physical Securities by ______ (the "TRANSFEROR").

The  Transferor:*

  |  |         has  requested  by written  order that the  Registrar  deliver in
exchange  for  its  beneficial  interest  in the  Global  Security  held  by the
Depositary a Physical Security or Physical Securities in definitive,  registered
form of authorized denominations and an aggregate number equal to its beneficial
interest in such Global Security (or the portion thereof indicated above); or

  |  |         has  requested  that  the Registrar  by written order exchange or
register the transfer of a Physical Security or Physical Securities.

  |  |         In  connection  with  such  request  and  in respect of each such
Security,  the  Transferor  does hereby  certify that the Transferor is familiar
with  the  Indenture  relating  to  the  above  captioned   Securities  and  the
restrictions on transfers thereof as provided in Section 2.16 of such Indenture,
and that the transfer of the Securities does not require  registration under the
Securities Act of 1933, as amended (the "ACT"), because*:

  |  |         Such Security is being acquired for the Transferor's own account,
without transfer (in satisfaction of Section 2.16 of the Indenture).

  |  |         Such   Security   is  being   transferred   to  a   "qualified
institutional  buyer" (as  defined in Rule 144A under the Act),  in  reliance on
Rule 144A.

  |  |         Such  Security  is  being   transferred  to  an  institutional
"accredited  investor" (within the meaning of subparagraph  (a)(1),  (2), (3) or
(7) of Rule 501 under the Act) which  delivers a  certificate  to the Trustee in
the form of EXHIBIT E to the Indenture.

  |  |         Such Security is being transferred in reliance on Rule 144  under
the Act.

  |  |         Such  Security  is being  transferred  in  reliance  on  and  in
compliance with an exemption from the registration requirements of the Act other
than Rule 144A or Rule 144 under the Act to a person other than an institutional
"accredited  investor."  [An Opinion of Counsel to the effect that such transfer
does  not  require  Registration  under  the  Securities  Act  accompanies  this
certification.]

                                                 -------------------------------
                                                 [INSERT NAME OF TRANSFEROR]
                                                  By:
                                                     ---------------------------
                                                     [Authorized Signatory]
Date:
     -----------------------
     *Check applicable box.


                                      D-1
<PAGE>
                                                                       EXHIBIT E
                                                                       ---------

                FORM OF TRANSFEREE LETTER OF REPRESENTATION


IBJ Schroder Bank & Trust Company
One State Street
New York, NY  10004


Dear Sirs:

                  This  certificate  is  delivered  to  request  a  transfer  of
$________ principal amount of the 8 5/8% Senior Subordinated Notes due 2007 (the
"SECURITIES") of NBTY, Inc. (the "COMPANY"). Upon transfer, the Securities would
be registered in the name of the new beneficial owner as follows:

                  Name:
                       ------------------------------
                  Address:
                          ------------------------------

                  Taxpayer ID Number:
                                     ------------------------------

                  The undersigned represents and warrants to you that:

                  1. We are an institutional  "accredited  investor" (as defined
in Rule  501(a)(1),  (2),  (3) or (7)  under  the  Securities  Act of 1933  (the
"SECURITIES  ACT")) purchasing for our own account or for the account of such an
institutional  "accredited  investor" at least $250,000  principal amount of the
Securities, and we are acquiring the Securities not with a view to, or for offer
or sale in connection with, any distribution in violation of the Securities Act.
We have such knowledge and experience in financial and business matters as to be
capable of evaluating  the merits and risk of our  investment in the  Securities
and we invest in or purchase  securities similar to the Securities in the normal
course of our  business.  We and any  accounts  for which we are acting are each
able to bear the economic risk of our or its investment.

                  2. We understand  that the Securities have not been registered
under the  Securities Act and,  unless so registered,  may not be sold except as
permitted in the following sentence. We agree on our own behalf and on behalf of
any investor  account for which we are purchasing  Securities to offer,  sell or
otherwise  transfer such  Securities  prior to the date which is two years after
the later of the date of  original  issue and the last date on which the Company
or any  affiliate  of the  Company  was the  owner  of such  Securities  (or any
predecessor thereto) (the "RESALE RESTRICTION TERMINATION DATE") only (a) to the
Company,  (b)  pursuant  to a  registration  statement  which has been  declared
effective  under the  Securities  Act, (c) in a transaction  complying  with the
requirements  of Rule 144A under the  Securities  Act, to a person we reasonably
believe  is a  qualified  institutional  buyer  under  Rule 144A (a "QIB")  that
purchases  for its own account or for the account of a QIB and to whom notice is
given that the  transfer  is being  made in  reliance  on Rule  144A,  (d) to an
institutional  "accredited investor" within the meaning of Rule 501(a)(1),  (2),
(3) or (7) under the  Securities  Act that is purchasing  for its own account or
for the account of such an institutional  "accredited investor," in each case in
a minimum  principal  amount of  Securities  of $250,000 or (e)  pursuant to any
other available  exemption from the registration  requirements of the Securities
Act,  subject in each of the foregoing  cases to any requirement of law that the
disposition of our property or the property of such investor account or accounts
be at all  times  within  our  or  their  control  and in  compliance  with  any
applicable state securities laws. The foregoing  restrictions on resale will not
apply subsequent to the Resale  Restriction  Termination  Date. If any resale or
other  transfer of the  Securities is proposed to be made pursuant to clause (d)
above prior to the Resale  Restriction  Termination  Date, the transferor  shall
deliver a letter from the transferee substantially in the form of this letter to

                                      E-1
<PAGE>

the Company and the Trustee,  which shall provide,  among other things, that the
transferee is an institutional  "accredited investor" within the meaning of Rule
501(a)(1),  (2),  (3) or (7) under the  Securities  Act and that it is acquiring
such Securities for investment purposes and not for distribution in violation of
the Securities Act. Each purchaser acknowledges that the Company and the Trustee
reserve the right prior to any offer, sale or other transfer prior to the Resale
Restriction  Termination  Date of the  Securities  pursuant to clause (d) or (e)
above to require  the  delivery of an opinion of  counsel,  certificates  and/or
other information satisfactory to the Company and the Trustee.

Dated:                                TRANSFEREE:
      -----------------------                     ------------------------------


                                       By:
                                          --------------------------------------





                                      E-2



                                                                      EX-4.4


                                   NBTY, INC.

                                  $150,000,000

                    8-5/8% Senior Subordinated Notes due 2007

                   EXCHANGE AND REGISTRATION RIGHTS AGREEMENT
                   ------------------------------------------

                                                              September 23, 1997

CHASE SECURITIES INC.
270 Park Avenue, 4th floor
New York, New York  10017


Ladies and Gentlemen:

         NBTY, Inc., a Delaware  corporation (the "COMPANY"),  proposes to issue
and sell to Chase Securities Inc. (the "Initial Purchaser"),  upon the terms and
subject to the conditions set forth in a purchase  agreement dated September 17,
1997 (the "PURCHASE  AGREEMENT")  between the Company and the Initial  Purchaser
$150,000,000  aggregate principal amount of its 8-5/8% Senior Subordinated Notes
due 2007 (the "SECURITIES"). Capitalized terms used but not defined herein shall
have the meanings given to such terms in the Purchase Agreement.

         As an  inducement  to the Initial  Purchaser to enter into the Purchase
Agreement and in  satisfaction  of a condition to the obligations of the Initial
Purchaser  thereunder,  the Company agrees with the Initial  Purchaser,  for the
benefit of the holders (including the Initial Purchaser) of the Securities,  the
Exchange  Securities (as defined herein) and the Private Exchange Securities (as
defined herein) (collectively, the "HOLDERS"), as follows:

         1. REGISTERED  EXCHANGE  OFFER.  The Company shall (i) prepare and, not
later than 60 days  following  the date of original  issuance of the  Securities
(the "ISSUE  DATE"),  file with the  Commission a  registration  statement  (the
"EXCHANGE  OFFER  REGISTRATION  STATEMENT")  on an  appropriate  form  under the
Securities Act with respect to a proposed offer to the Holders of the Securities
(the  "REGISTERED  EXCHANGE  OFFER") to issue and  deliver to such  Holders,  in
exchange  for  the  Securities,  a  like  aggregate  principal  amount  of  debt
securities  of the Company that are  identical  in all material  respects to the
Securities  (the "EXCHANGE  SECURITIES"),  except for the transfer  restrictions
relating to the  Securities,  (ii) use its reasonable  best efforts to cause the
Exchange Offer  Registration  Statement to become effective under the Securities
Act no later  than 150 days  after the Issue  Date and the  Registered  Exchange
Offer to be  consummated  no later  than 185 days after the Issue Date and (iii)
keep the Exchange Offer  Registration  Statement  effective for not less than 30
days (or longer,  if required by applicable  law) after the date on which notice
of the  Registered  Exchange  Offer is mailed to the Holders  (such period being
called the "EXCHANGE OFFER REGISTRATION  PERIOD").  The Exchange Securities will
be  issued  under  the  Indenture  or an  indenture  (the  "EXCHANGE  SECURITIES
INDENTURE")  between  the  Company  and the  Trustee or such other bank or trust
company that is reasonably  satisfactory  to the Initial  Purchaser,  as trustee

<PAGE>

(the  "EXCHANGE  SECURITIES  TRUSTEE"),  such  indenture  to be identical in all
material  respects  to the  Indenture,  except  for  the  transfer  restrictions
relating to the Securities (as described above).

         Upon the  effectiveness of the Exchange Offer  Registration  Statement,
the Company shall promptly commence the Registered  Exchange Offer, it being the
objective of such  Registered  Exchange Offer to enable each Holder  electing to
exchange  Securities for Exchange  Securities  (assuming that such Holder (a) is
not an affiliate of the Company, or an Exchanging Dealer (as defined herein) not
complying with the  requirements  of the next  sentence,  (b) is not the Initial
Purchaser  holding  Securities that have, or that are reasonably likely to have,
the status of an unsold allotment in an initial  distribution,  (c) acquires the
Exchange  Securities in the ordinary course of such Holder's  business,  and (d)
has no  arrangements  or  understandings  with any person to  participate in the
distribution of the Exchange  Securities) and to trade such Exchange  Securities
from and after their receipt without any  limitations or restrictions  under the
Securities Act and without  material  restrictions  under the securities laws of
the several states of the United States. The Company,  the Initial Purchaser and
each Exchanging Dealer acknowledge that, pursuant to current  interpretations by
the Commission's staff of Section 5 of the Securities Act, each Holder that is a
broker-dealer  electing to exchange Securities acquired for its own account as a
result of  market-making  activities  or other trading  activities  for Exchange
Securities  (an  "EXCHANGING  DEALER"),  is  required  to  deliver a  prospectus
containing  substantially  the  information  set  forth in ANNEX A hereto on the
cover of such prospectus,  in ANNEX B hereto in the "Exchange Offer  Procedures"
and "Purpose of the Exchange Offer" sections of such prospectus,  and in ANNEX C
hereto in the "Plan of  Distribution"  section of such  prospectus in connection
with a sale of any such Exchange  Securities  received by such Exchanging Dealer
pursuant to the Registered Exchange Offer.

         If, prior to the  consummation of the Registered  Exchange  Offer,  any
Holder holds any  Securities  acquired by it that have,  or that are  reasonably
likely to be determined to have, the status of an unsold allotment in an initial
distribution,  or any Holder is not entitled to  participate  in the  Registered
Exchange  Offer,  the  Company  shall,  upon the  request  of any  such  Holder,
simultaneously  with the delivery of the Exchange  Securities in the  Registered
Exchange  Offer,  issue and  deliver to any such  Holder,  in  exchange  for the
Securities  held by such  Holder  (the  "PRIVATE  EXCHANGE"),  a like  aggregate
principal  amount of debt  securities  of the Company that are  identical in all
material   respects  to  the  Exchange   Securities   (the   "PRIVATE   EXCHANGE
SECURITIES"),  except for the  transfer  restrictions  relating to such  Private
Exchange  Securities.  The Private Exchange  Securities will be issued under the
same  indenture  as the  Exchange  Securities,  and the  Company  shall  use its
reasonable  best efforts to cause the Private  Exchange  Securities  to bear the
same CUSIP number as the Exchange Securities.

         In connection with the Registered Exchange Offer, the Company shall:

                                       2
<PAGE>

         (a) mail to each Holder a copy of the  prospectus  forming  part of the
     Exchange Offer Registration Statement,  together with an appropriate letter
     of transmittal and related documents;

         (b) keep the  Registered  Exchange Offer open for not less than 30 days
     (or longer,  if required by applicable  law) after the date on which notice
     of the Registered Exchange Offer is mailed to the Holders;

         (c) utilize the services of a depositary  for the  Registered  Exchange
     Offer with an address in the Borough of Manhattan, The City of New York;

         (d) permit Holders to withdraw tendered Securities at any time prior to
     the close of  business,  New York City time,  on the last  business  day on
     which the Registered Exchange Offer shall remain open; and

         (e) otherwise  comply in all respects with all laws that are applicable
     to the Registered Exchange Offer.

         As soon as practicable after the close of the Registered Exchange Offer
and any Private Exchange, as the case may be, the Company shall:

         (a)  accept  for  exchange  all  Securities  tendered  and not  validly
     withdrawn  pursuant  to the  Registered  Exchange  Offer  and  the  Private
     Exchange;

         (b) deliver to the Trustee for  cancellation all Securities so accepted
     for exchange; and

         (c) cause the Trustee or the Exchange  Securities  Trustee, as the case
     may be,  promptly  to  authenticate  and deliver to each  Holder,  Exchange
     Securities  or Private  Exchange  Securities,  as the case may be, equal in
     principal amount to the Securities of such Holder so accepted for exchange.

         The Company shall use its reasonable  best efforts to keep the Exchange
Offer  Registration   Statement  effective  and  to  amend  and  supplement  the
prospectus  contained  therein in order to permit such  prospectus to be used by
all persons  subject to the prospectus  delivery  requirements of the Securities
Act for such period of time as such persons  must comply with such  requirements
in order to resell the Exchange Securities;  PROVIDED that (i) in the case where
such prospectus and any amendment or supplement  thereto must be delivered by an
Exchanging  Dealer,  such period shall be the lesser of 180 days and the date on
which all Exchanging Dealers have sold all Exchange  Securities held by them and
(ii) the Company  shall make such  prospectus  and any  amendment or  supplement
thereto  available to any broker-dealer for use in connection with any resale of
any  Exchange  Securities  for a period  of not less  than  180 days  after  the
consummation of the Registered Exchange Offer.


                                       3
<PAGE>

         The Indenture or the Exchange Securities Indenture, as the case may be,
shall  provide  that the  Securities,  the Exchange  Securities  and the Private
Exchange  Securities shall vote and consent together on all matters as one class
and that none of the Securities, the Exchange Securities or the Private Exchange
Securities  will have the right to vote or consent  as a  separate  class on any
matter.

         Interest on each Exchange Security and Private Exchange Security issued
pursuant  to the  Registered  Exchange  Offer and in the Private  Exchange  will
accrue from the last  interest  payment  date on which  interest was paid on the
Securities  surrendered in exchange therefor or, if no interest has been paid on
the Securities, from the Issue Date.

         Each Holder  participating  in the  Registered  Exchange Offer shall be
required to represent to the Company that at the time of the consummation of the
Registered  Exchange Offer (i) any Exchange  Securities  received by such Holder
will be acquired in the ordinary course of business,  (ii) such Holder will have
no  arrangements  or  understanding  with  any  person  to  participate  in  the
distribution of the Securities or the Exchange  Securities within the meaning of
the  Securities Act and (iii) such Holder is not an affiliate of the Company or,
if it is such an affiliate,  such Holder will comply with the  registration  and
prospectus delivery requirements of the Securities Act to the extent applicable.

         Notwithstanding  any other provisions  hereof,  the Company will ensure
that (i) any Exchange Offer Registration Statement and any amendment thereto and
any prospectus  forming part thereof and any supplement  thereto complies in all
material  respects with the Securities Act and the rules and  regulations of the
Commission  thereunder,  (ii) any Exchange Offer Registration  Statement and any
amendment  thereto  does  not,  when it  becomes  effective,  contain  an untrue
statement  of a material  fact or omit to state a material  fact  required to be
stated therein or necessary to make the statements  therein not misleading,  and
(iii) any prospectus forming part of any Exchange Offer Registration  Statement,
and any supplement to such  prospectus,  does not, as of the consummation of the
Registered  Exchange  Offer,  include an untrue  statement of a material fact or
omit to state a material fact necessary in order to make the statements therein,
in the light of the circumstances under which they were made, not misleading.

         2.  SHELF  REGISTRATION.  If  (i)  because  of  any  change  in  law or
applicable  interpretations thereof by the Commission's staff the Company is not
permitted to effect the Registered  Exchange Offer as  contemplated by Section 1
hereof,  or (ii) any  Securities  validly  tendered  pursuant to the  Registered
Exchange Offer are not exchanged for Exchange  Securities  within 300 days after
the Issue Date,  or (iii) the Initial  Purchaser  so  requests  with  respect to
Securities  or Private  Exchange  Securities  not eligible to be  exchanged  for
Exchange  Securities in the  Registered  Exchange Offer and held by it following
the  consummation of the Registered  Exchange Offer, or (iv) any applicable laws
or  interpretations  do not permit any Holder to  participate  in the Registered
Exchange Offer, or (v) any Holder that  participates in the Registered  Exchange
Offer does not receive freely  transferable  Exchange Securities in exchange for
tendered Securities (other than due solely to the status of a Holder (other than
the Initial  Purchaser) as an affiliate of the Company within the meaning of the


                                       4
<PAGE>

Securities  Act, and other than any state  securities  law  restrictions  which,
individually or in the aggregate, do not materially adversely affect the ability
of any such Holder to resell the  securities  held by such Holder),  or (vi) the
Company so elects, then the following provisions shall apply:

         (a) The  Company  shall  use its  reasonable  best  efforts  to file as
promptly as practicable  (but in no event more than 30 days after so required or
requested,  in each case  pursuant to this Section 2) with the  Commission,  and
thereafter  shall  use its  reasonable  best  efforts  to cause  to be  declared
effective,  a shelf  registration  statement  on an  appropriate  form under the
Securities  Act  relating  to the  offer  and  sale of the  Transfer  Restricted
Securities  (as  defined  below)  by the  Holders  thereof  from time to time in
accordance  with the  methods  of  distribution  set forth in such  registration
statement  (hereafter,  a "SHELF REGISTRATION  STATEMENT" and, together with any
Exchange Offer Registration Statement, a "REGISTRATION STATEMENT").

         (b) The Company shall use its reasonable best efforts to keep the Shelf
Registration  Statement continuously effective in order to permit the prospectus
forming part thereof to be used by Holders of Transfer Restricted Securities for
a period  ending on the  earlier  of (i) two years  from the Issue  Date or such
shorter period that will terminate when all the Transfer  Restricted  Securities
covered by the Shelf Registration  Statement have been sold pursuant thereto and
(ii) the date on which the Securities  become eligible for resale without volume
restrictions  pursuant to Rule 144 under the  Securities  Act (in any such case,
such period being called the "SHELF REGISTRATION  PERIOD"). The Company shall be
deemed  not to  have  used  its  reasonable  best  efforts  to  keep  the  Shelf
Registration  Statement  effective during the requisite period if it voluntarily
takes any action that would result in Holders of Transfer Restricted  Securities
covered  thereby  not  being  able to offer and sell  such  Transfer  Restricted
Securities during that period, unless such action is required by applicable law;
PROVIDED,  HOWEVER,  that the foregoing  shall not apply to actions taken by the
Company in good faith and for valid business reasons (not including avoidance of
their obligations hereunder),  including, without limitation, the acquisition or
divestiture of assets, so long as the Company within 60 days thereafter complies
with the  requirements of Section 4(j) hereof.  Any such period during which the
Company fails to keep the registration statement effective and usable for offers
and sales of Securities and Exchange  Securities is referred to as a "SUSPENSION
PERIOD." A  Suspension  Period  shall  commence on and include the date that the
Company  gives  notice to the  Holders to the  effect  that,  in the  reasonable
judgment  of the  Company,  the use of the Shelf  Registration  Statement  would
materially  interfere with a valid business  purpose of the Company and that the
Shelf Registration  Statement is no longer effective or the prospectus  included
therein is no longer  usable for offers  and sales of  Securities  and  Exchange
Securities and shall end on the date when each Holder of Securities and Exchange
Securities covered by such registration  statement either receives the copies of
the supplemented or amended prospectus contemplated by Section 4(j) hereof or is
advised in writing by the Company that use of the prospectus may be resumed.  If
one or more Suspension  Periods occur, the two year time period referenced above
shall be extended by the number of days included in each such Suspension Period;


                                       5
<PAGE>

PROVIDED that the aggregate  number of days of any Suspension  Periods shall not
exceed 60 days in any 12-month period.

         (c) The Company will ensure that (i) any Shelf  Registration  Statement
and any  amendment  thereto  and any  prospectus  forming  part  thereof and any
supplement thereto complies in all material respects with the Securities Act and
the  rules  and  regulations  of  the  Commission  thereunder,  (ii)  any  Shelf
Registration  Statement  and any amendment  thereto (in either case,  other than
with respect to information  included  therein in reliance upon or in conformity
with written information  furnished to the Company by or on behalf of any Holder
specifically for use therein (the "HOLDERS'  INFORMATION"))  does not contain an
untrue statement of a material fact or omit to state a material fact required to
be stated therein or necessary to make the statements therein not misleading and
(iii) any prospectus forming part of any Shelf Registration  Statement,  and any
supplement  to such  prospectus  (in either  case,  other  than with  respect to
Holders'  Information),  does not include an untrue statement of a material fact
or omit to state a  material  fact  necessary  in  order to make the  statements
therein,  in the light of the  circumstances  under  which they were  made,  not
misleading.

         3. LIQUIDATED DAMAGES. (a) The parties hereto agree that the Holders of
Transfer  Restricted  Securities  will suffer  damages if the  Company  fails to
fulfill its obligations under Section 1 or Section 2, as applicable, and that it
would not be feasible to ascertain the extent of such damages.  Accordingly,  if
(i)  the  Exchange  Offer  Registration  Statement  or  the  Shelf  Registration
Statement,  as the case may be, is not filed with the  Commission on or prior to
60 days after the Issue Date, (ii) the Exchange Offer Registration  Statement or
the Shelf Registration  Statement, as the case may be, is not declared effective
on or prior to 150 days  after the Issue  Date,  (iii) the  Registered  Exchange
Offer is not  consummated  on or prior to 185 days after the Issue Date, or (iv)
the Shelf Registration  Statement is filed and declared effective on or prior to
150 days after the Issue Date but shall thereafter cease to be effective (at any
time that the  Company is  obligated  to  maintain  the  effectiveness  thereof)
without being succeeded within 60 days by an additional  Registration  Statement
filed and declared effective (each such event referred to in clauses (i) through
(iv), a "REGISTRATION DEFAULT"), the Company will be obligated to pay liquidated
damages to each Holder of Transfer Restricted  Securities,  during the period of
one or more such Registration  Defaults,  in an amount equal to $ 0.192 per week
per $1,000  principal  amount of  Transfer  Restricted  Securities  held by such
Holder  until  (a) the  applicable  Registration  Statement  is  filed,  (b) the
Exchange Offer  Registration  Statement is declared effective and the Registered
Exchange Offer is consummated,  (c) the Shelf Registration Statement is declared
effective or (d) the Shelf Registration  Statement again becomes  effective,  as
the case may be. Following the cure of all Registration Defaults, the accrual of
liquidated  damages will cease.  As used herein,  the term "TRANSFER  RESTRICTED
SECURITIES"  means (i) each  Security  until the date on which such Security has
been  exchanged for a freely  transferable  Exchange  Security in the Registered
Exchange Offer,  (ii) each Security or Private Exchange  Security until the date
on  which  it has been  effectively  registered  under  the  Securities  Act and
disposed of in accordance  with the Shelf  Registration  Statement or (iii) each
Security or Private Exchange  Security until the date on which it is distributed
to the  public  pursuant  to Rule 144 under the  Securities  Act or is  saleable
pursuant to Rule 144(k) under the Securities  Act.  Notwithstanding  anything to
the  contrary in this  Section  3(a),  the Company  shall not be required to pay

                                       6
<PAGE>

liquidated damages to a Holder of Transfer Restricted  Securities if such Holder
failed to comply with its obligations to make the  representations  set forth in
the second to last  paragraph of Section 1 or failed to provide the  information
required  to be provided by it, if any,  pursuant  to Section  4(n).  Liquidated
damages  shall not accrue during any  Suspension  Period  permitted  pursuant to
Section 2(b).

         (b) The Company shall notify the Trustee and the Paying Agent under the
Indenture immediately upon the happening of each and every Registration Default.
The Company  shall pay the  liquidated  damages due on the  Transfer  Restricted
Securities by depositing with the Paying Agent (which may not be the Company for
these  purposes),  in trust,  for the benefit of the Holders  thereof,  prior to
10:00 a.m.,  New York City time, on the next interest  payment date specified by
the Indenture and the Securities,  sums sufficient to pay the liquidated damages
then due. The liquidated  damages due shall be payable on each interest  payment
date specified by the Indenture and the Securities to the record holder entitled
to receive the interest  payment to be made on such date. Each obligation to pay
liquidated  damages shall be deemed to accrue from and including the date of the
applicable Registration Default.

         (c) The parties hereto agree that the liquidated  damages  provided for
in this  Section 3  constitute  a  reasonable  estimate  of and are  intended to
constitute  the sole  damages  that will be  suffered  by  Holders  of  Transfer
Restricted  Securities  by reason of the  failure of (i) the Shelf  Registration
Statement or the Exchange  Offer  Registration  Statement to be filed,  (ii) the
Shelf  Registration  Statement to remain  effective or (iii) the Exchange  Offer
Registration  Statement to be declared  effective  and the  Registered  Exchange
Offer to be consummated, in each case to the extent required by this Agreement.

         4.  REGISTRATION  PROCEDURES.   In  connection  with  any  Registration
Statement, the following provisions shall apply:

         (a) The Company shall (i) furnish to each Initial  Purchaser,  prior to
the filing thereof with the Commission, a copy of the Registration Statement and
each amendment thereof and each supplement,  if any, to the prospectus  included
therein  and shall use its  reasonable  best  efforts  to  reflect  in each such
document,  when so filed  with the  Commission,  such  comments  as the  Initial
Purchaser may  reasonably  propose;  (ii) include the  information  set forth in
ANNEX  A  hereto  on the  cover,  in  ANNEX  B  hereto  in the  "Exchange  Offer
Procedures"  and "Purpose of the Exchange  Offer" sections and in ANNEX C hereto
in the "Plan of  Distribution"  section of the prospectus  forming a part of the
Exchange Offer Registration Statement,  and include the information set forth in
ANNEX D hereto in the Letter of Transmittal delivered pursuant to the Registered
Exchange  Offer;  and (iii) if requested by the Initial  Purchaser,  include the
information  required by Items 507 or 508 of Regulation  S-K, as applicable,  in
the prospectus forming a part of the Exchange Offer Registration Statement.


                                       7
<PAGE>

         (b) The Company  shall advise the Initial  Purchaser,  each  Exchanging
Dealer and the Holders (if  applicable)  and, if  requested  by any such person,
confirm such advice in writing (which advice pursuant to clauses (ii)-(v) hereof
shall be  accompanied  by an  instruction  to suspend the use of the  prospectus
until the requisite changes have been made):

               (i) when any Registration Statement and any amendment thereto has
         been filed with the Commission and when such Registration  Statement or
         any post-effective amendment thereto has become effective;

               (ii)  of  any  request  by  the   Commission  for  amendments  or
         supplements to any  Registration  Statement or the prospectus  included
         therein or for additional information;

               (iii)  of the  issuance  by the  Commission  of  any  stop  order
         suspending  the  effectiveness  of any  Registration  Statement  or the
         initiation of any proceedings for that purpose;

               (iv) of the  receipt  by the  Company  of any  notification  with
         respect to the suspension of the  qualification of the Securities,  the
         Exchange  Securities or the Private Exchange Securities for sale in any
         jurisdiction  or the  initiation or  threatening  of any proceeding for
         such purpose; and

               (v) of the happening of any event that requires the making of any
         changes  in  any  Registration  Statement  or the  prospectus  included
         therein in order that the statements  therein are not misleading and do
         not omit to state a  material  fact  required  to be stated  therein or
         necessary to make the statements therein not misleading.

         (c) The  Company  will make  every  reasonable  effort  to  obtain  the
withdrawal  at  the  earliest   possible  time  of  any  order   suspending  the
effectiveness of any Registration Statement.

         (d) The Company will, during the Shelf Registration Period,  furnish to
each Holder of Transfer  Restricted  Securities  included within the coverage of
any Shelf Registration Statement, without charge, at least one conformed copy of
such Shelf  Registration  Statement and any  post-effective  amendment  thereto,
including financial statements and schedules and, if any such Holder so requests
in writing,  all exhibits  thereto  (including  those,  if any,  incorporated by
reference).

         (e) The Company will, during the Shelf  Registration  Period,  promptly
deliver to each Holder of Transfer  Restricted  Securities  included  within the
coverage of any Shelf Registration Statement,  without charge, as many copies of
the prospectus  (including each preliminary  prospectus)  included in such Shelf
Registration  Statement and any  amendment or supplement  thereto as such Holder
may reasonably request;  and the Company consents (except during the continuance
of any event  described in Sections  4(b)(ii)  through and including (v)) to the
use of such  prospectus or any  amendment or  supplement  thereto by each of the


                                       8
<PAGE>

selling Holders of Transfer  Restricted  Securities in connection with the offer
and sale of the Transfer Restricted Securities covered by such prospectus or any
amendment or supplement thereto.

         (f)  The  Company  will  furnish  to the  Initial  Purchaser  and  each
Exchanging Dealer,  and to any other Holder who so requests,  without charge, at
least one conformed  copy of the Exchange Offer  Registration  Statement and any
post-effective  amendment thereto,  including financial statements and schedules
and,  if the  Initial  Purchaser  or  Exchanging  Dealer  or any such  Holder so
requests in writing, all exhibits thereto (including those, if any, incorporated
by reference).


         (g) The Company will, during the Exchange Offer Registration  Period or
the Shelf  Registration  Period, as applicable,  promptly deliver to the Initial
Purchaser,  each  Exchanging  Dealer and such other persons that are required to
deliver a prospectus following the Registered Exchange Offer, without charge, as
many copies of the final prospectus  included in the Exchange Offer Registration
Statement or the Shelf  Registration  Statement  and any amendment or supplement
thereto  as such  Initial  Purchaser,  Exchanging  Dealer or other  persons  may
reasonably  request;  and the Company consents (except during the continuance of
any event described in Sections 4(b)(ii) through and including (v))to the use of
such prospectus or any amendment or supplement  thereto by the Initial Purchaser
or such Exchanging Dealer or other persons, as applicable, as aforesaid.

         (h) Prior to the  effective  date of any  Registration  Statement,  the
Company  will use its  reasonable  best  efforts  to  register  or  qualify,  or
cooperate  with the  Holders  of  Securities,  Exchange  Securities  or  Private
Exchange  Securities included therein and their respective counsel in connection
with the registration or qualification of, such Securities,  Exchange Securities
or Private  Exchange  Securities for offer and sale under the securities or blue
sky laws of such jurisdictions as any such Holder reasonably requests in writing
and do any and all other acts or things  necessary  or  advisable  to enable the
offer and sale in such jurisdictions of the Securities,  Exchange  Securities or
Private Exchange  Securities  covered by such Registration  Statement;  PROVIDED
that the Company will not be required to qualify generally to do business in any
jurisdiction where it is not then so qualified or to take any action which would
subject it to general service of process or to taxation in any such jurisdiction
where it is not then so subject.

         (i) The Company will cooperate with the Holders of Securities, Exchange
Securities or Private Exchange  Securities to facilitate the timely  preparation
and delivery of certificates  representing  Securities,  Exchange  Securities or
Private Exchange  Securities to be sold pursuant to any  Registration  Statement
free of any restrictive legends and in such denominations and registered in such
names  as the  Holders  thereof  may  request  in  writing  prior  to  sales  of
Securities,  Exchange Securities or Private Exchange Securities pursuant to such
Registration Statement.


                                       9
<PAGE>

         (j) If any event  contemplated by Section  4(b)(ii)  through (v) occurs
during the period for which the Company is  required  to  maintain an  effective
Registration  Statement,  the Company  will  promptly  prepare and file with the
Commission  a  post-effective  amendment  to  the  Registration  Statement  or a
supplement  to the related  prospectus  or file any other  required  document so
that,  as  thereafter  delivered  to  purchasers  of  the  Securities,  Exchange
Securities or Private Exchange Securities from a Holder, the prospectus will not
include an untrue  statement of a material fact or omit to state a material fact
necessary  in  order  to  make  the  statements  therein,  in the  light  of the
circumstances under which they were made, not misleading.

         (k) Not later than the effective  date of the  applicable  Registration
Statement,  the Company  will  provide a CUSIP  number for the  Securities,  the
Exchange Securities and the Private Exchange Securities, as the case may be, and
provide the applicable trustee with printed certificates for the Securities, the
Exchange Securities or the Private Exchange Securities, as the case may be, in a
form eligible for deposit with The Depository Trust Company.

         (l) The Company will comply with all applicable  rules and  regulations
of the Commission and will make generally  available to its security  holders as
soon as  practicable  after the effective  date of the  applicable  Registration
Statement an earning statement satisfying the provisions of Section 11(a) of the
Securities  Act;  PROVIDED  that in no event  shall such  earning  statement  be
delivered  later than 45 days after the end of a 12-month period (or 90 days, if
such period is a fiscal year)  beginning  with the first month of the  Company's
first fiscal  quarter  commencing  after the  effective  date of the  applicable
Registration Statement, which statement shall cover such 12-month period.

         (m) The Company will cause the  Indenture  or the  Exchange  Securities
Indenture,  as the case may be, to be qualified under the Trust Indenture Act as
required by applicable law in a timely manner.

         (n)  The  Company  may  require  each  Holder  of  Transfer  Restricted
Securities  to be  registered  pursuant to any Shelf  Registration  Statement to
furnish  to  the  Company  such  information   concerning  the  Holder  and  the
distribution of such Transfer Restricted Securities as the Company may from time
to time reasonably require for inclusion in such Shelf  Registration  Statement,
and the Company may  exclude  from such  registration  the  Transfer  Restricted
Securities  of any  Holder  that  fails to  furnish  such  information  within a
reasonable time after receiving such request.

         (o) In the  case of a Shelf  Registration  Statement,  each  Holder  of
Transfer  Restricted  Securities to be  registered  pursuant  thereto  agrees by
acquisition of such Transfer  Restricted  Securities  that,  upon receipt of any
notice from the Company  pursuant to Section  4(b)(ii)  through (v), such Holder
will discontinue  disposition of such Transfer Restricted  Securities until such
Holder's   receipt  of  copies  of  the   supplemental  or  amended   prospectus


                                       10
<PAGE>

contemplated  by Section 4(j) or until advised in writing (the  "ADVICE") by the
Company that the use of the applicable prospectus may be resumed. If the Company
shall give any notice under Section  4(b)(ii) through (v) during the period that
the Company is required to maintain an  effective  Registration  Statement  (the
"EFFECTIVENESS  PERIOD"),  such  Effectiveness  Period  shall be extended by the
number of days during such period from and  including  the date of the giving of
such notice to and  including  the date when each seller of Transfer  Restricted
Securities  covered by such  Registration  Statement shall have received (x) the
copies of the  supplemental or amended  prospectus  contemplated by Section 4(j)
(if an amended or supplemental  prospectus is required) or (y) the Advice (if no
amended or supplemental prospectus is required).

         (p) In the case of a Shelf  Registration  Statement,  the Company shall
enter into such customary agreements (including,  if requested,  an underwriting
agreement in customary form) and take all such other action,  if any, as Holders
of a  majority  in  aggregate  principal  amount  of  the  Securities,  Exchange
Securities  and  Private   Exchange   Securities  being  sold  or  the  managing
underwriters  (if any)  shall  reasonably  request  in order to  facilitate  any
disposition of Securities,  Exchange  Securities or Private Exchange  Securities
pursuant to such Shelf Registration Statement.

         (q) In the case of a Shelf  Registration  Statement,  the Company shall
(i) make reasonably available for inspection by a representative of, and Special
Counsel  (as defined  below)  acting  for,  Holders of a majority  in  aggregate
principal  amount of the Securities,  Exchange  Securities and Private  Exchange
Securities  being sold and any underwriter  participating  in any disposition of
Securities,  Exchange Securities or Private Exchange Securities pursuant to such
Shelf  Registration  Statement,   all  relevant  financial  and  other  records,
pertinent corporate documents and properties of the Company and its subsidiaries
and (ii) use its  reasonable  best  efforts  to have  its  officers,  directors,
employees,  accountants and counsel supply all relevant  information  reasonably
requested by such  representative,  Special Counsel or any such  underwriter (an
"INSPECTOR") in connection  with such Shelf  Registration  Statement;  PROVIDED,
HOWEVER,  that any information that is designated in writing by the Company,  in
good faith, as confidential at the time of delivery of such information shall be
kept confidential by such Holders or any such underwriter,  attorney, accountant
or agent,  unless such disclosure is made in connection with a court  proceeding
or  required  by law,  or  such  information  becomes  available  to the  public
generally  or  through a third  party  without  an  accompanying  obligation  of
confidentiality  and the  Company  may  require  that such  Holders  or any such
underwriter,  attorney, accountant and agent execute a confidentiality agreement
with respect to such information.

         (r) In the case of a Shelf Registration  Statement,  the Company shall,
if  requested  by Holders of a majority  in  aggregate  principal  amount of the
Securities,  Exchange  Securities and Private  Exchange  Securities  being sold,
their Special Counsel or the managing  underwriters  (if any) in connection with
such Shelf Registration Statement,  use its reasonable best efforts to cause (i)
its counsel to deliver an opinion relating to the Shelf  Registration  Statement
and the  Securities,  Exchange  Securities or Private  Exchange  Securities,  as
applicable,  in  customary  form,  (ii) its  officers to execute and deliver all
customary  documents  and  certificates  requested  by Holders of a majority  in
aggregate  principal amount of the Securities,  Exchange  Securities and Private
Exchange   Securities   being  sold,  their  Special  Counsel  or  the  managing


                                       11
<PAGE>

underwriters (if any) and (iii) its independent  public accountants to provide a
comfort  letter or letters in customary  form, in form and substance  reasonably
satisfactory  to the  managing  underwriters  subject to receipt of  appropriate
documentation as contemplated,  and only if permitted,  by Statement of Auditing
Standards No. 72.

         5. REGISTRATION  EXPENSES.  The Company will bear all expenses incurred
in connection with the performance of its obligations under Sections 1, 2, 3 and
4 and the Company will  reimburse the Initial  Purchaser and the Holders for the
reasonable fees and  disbursements  of one firm of attorneys (in addition to any
local counsel) chosen by the Holders of a majority in aggregate principal amount
of the Securities,  the Exchange  Securities and the Private Exchange Securities
to be sold  pursuant to each  Registration  Statement  (the  "SPECIAL  COUNSEL")
acting for the Initial Purchaser or Holders in connection therewith.

         6. INDEMNIFICATION.  (a) In the event of a Shelf Registration Statement
or in connection  with any  prospectus  delivery  pursuant to an Exchange  Offer
Registration  Statement by the Initial  Purchaser or an  Exchanging  Dealer,  as
applicable,   the  Company  shall   indemnify  and  hold  harmless  each  Holder
(including,  without  limitation,  the Initial  Purchaser or any such Exchanging
Dealer),  its  affiliates,  their  respective  officers,  directors,  employees,
representatives  and agents,  and each person,  if any, who controls such Holder
within the  meaning of the  Securities  Act or the  Exchange  Act  (collectively
referred to for  purposes of this  Section 6 and Section 7 as a Holder) from and
against any loss, claim, damage or liability, joint or several, or any action in
respect  thereof  (including,  without  limitation,  any  loss,  claim,  damage,
liability or action  relating to  purchases  and sales of  Securities,  Exchange
Securities  or Private  Exchange  Securities),  to which that  Holder may become
subject, whether commenced or threatened, under the Securities Act, the Exchange
Act, any other federal or state  statutory law or  regulation,  at common law or
otherwise,  insofar as such loss, claim, damage,  liability or action arises out
of, or is based upon, (i) any untrue  statement or alleged untrue statement of a
material fact  contained in any such  Registration  Statement or any  prospectus
forming  part  thereof or in any  amendment  or  supplement  thereto or (ii) the
omission or alleged  omission to state  therein a material  fact  required to be
stated  therein or necessary  in order to make the  statements  therein,  in the
light of the circumstances under which they were made, not misleading, and shall
reimburse  each  Holder  promptly  upon  demand for any legal or other  expenses
reasonably incurred by that Holder in connection with investigating or defending
or  preparing  to defend  against  or  appearing  as a third  party  witness  in
connection  with any such  loss,  claim,  damage,  liability  or  action as such
expenses are incurred;  PROVIDED,  HOWEVER, that the Company shall not be liable
in any such case to the extent that any such loss, claim,  damage,  liability or
action  arises out of, or is based upon, an untrue  statement or alleged  untrue
statement  in or  omission or alleged  omission  from any of such  documents  in
reliance upon and in  conformity  with any Holders'  Information;  and PROVIDED,
FURTHER,  that with respect to any such untrue statement in or omission from any
related  preliminary  prospectus,  the  indemnity  agreement  contained  in this
Section  6(a) shall not inure to the  benefit of any Holder from whom the person
asserting any such loss, claim, damage, liability or action received Securities,
Exchange Securities or Private Exchange Securities to the extent that such loss,
claim,  damage,  liability or action of or with  respect to such Holder  results

                                       12
<PAGE>

from the fact that both (A) a copy of the final prospectus was not sent or given
to such  person  at or prior  to the  written  confirmation  of the sale of such
Securities,  Exchange  Securities or Private Exchange  Securities to such person
and (B) the  untrue  statement  in or  omission  from  the  related  preliminary
prospectus was corrected in the final  prospectus  unless,  in either case, such
failure to deliver the final  prospectus was a result of  non-compliance  by the
Company with Section 4(d), 4(e), 4(f) or 4(g).

         (b) In the  event  of a  Shelf  Registration  Statement,  each  Holder,
severally and not jointly,  shall  indemnify and hold harmless the Company,  its
affiliates, their respective officers, directors, employees, representatives and
agents,  and each person, if any, who controls the Company within the meaning of
the Securities Act or the Exchange Act (collectively referred to for purposes of
this  Section  6(b) and  Section 7 as the  Company),  from and against any loss,
claim, damage or liability,  joint or several, or any action in respect thereof,
to which the Company may become subject, whether commenced or threatened,  under
the Securities  Act, the Exchange Act, any other federal or state  statutory law
or regulation, at common law or otherwise,  insofar as such loss, claim, damage,
liability or action arises out of, or is based upon, (i) any untrue statement or
alleged untrue  statement of a material fact contained in any such  Registration
Statement  or  any  prospectus  forming  part  thereof  or in any  amendment  or
supplement  thereto or (ii) the omission or alleged  omission to state therein a
material  fact  required to be stated  therein or necessary in order to make the
statements  therein,  in the light of the  circumstances  under  which they were
made,  not  misleading,  but in each case  only to the  extent  that the  untrue
statement or alleged untrue  statement or omission or alleged  omission was made
in reliance upon and in conformity  with any Holders'  Information  furnished to
the Company by such Holder, and shall reimburse the Company promptly upon demand
for any legal or other expenses reasonably incurred by the Company in connection
with investigating or defending or preparing to defend against or appearing as a
third party witness in connection with any such loss, claim,  damage,  liability
or action as such expenses are incurred;  PROVIDED, HOWEVER, that no such Holder
shall be liable for any  indemnity  claims  hereunder in excess of the amount of
net  proceeds  received  by such Holder  from the sale of  Securities,  Exchange
Securities or Private Exchange  Securities  pursuant to such Shelf  Registration
Statement.

         (c) Promptly after receipt by an indemnified party under this Section 6
of notice of any claim or the commencement of any action,  the indemnified party
shall,  if a claim in respect  thereof is to be made  against  the  indemnifying
party pursuant to Section 6(a) or 6(b), notify the indemnifying party in writing
of the claim or the  commencement of that action;  PROVIDED,  HOWEVER,  that the
failure to notify the indemnifying party shall not relieve it from any liability
which it may have  under this  Section 6 except to the  extent  that it has been
materially prejudiced (through the forfeiture of substantive rights or defenses)
by such  failure;  and  PROVIDED,  FURTHER,  that  the  failure  to  notify  the
indemnifying  party shall not relieve it from any liability which it may have to
an indemnified  party  otherwise than under this Section 6. If any such claim or
action shall be brought  against an indemnified  party,  and it shall notify the

                                       13
<PAGE>

indemnifying  party  thereof,  the  indemnifying  party  shall  be  entitled  to
participate  therein  and, to the extent that it wishes,  jointly with any other
similarly  notified  indemnifying  party,  to assume the  defense  thereof  with
counsel reasonably  satisfactory to the indemnified party. After notice from the
indemnifying  party to the  indemnified  party of its  election  to  assume  the
defense of such claim or action,  the indemnifying  party shall not be liable to
the  indemnified  party  under  this  Section 6 for any legal or other  expenses
subsequently  incurred by the  indemnified  party in connection with the defense
thereof other than the reasonable  costs of  investigation;  PROVIDED,  HOWEVER,
that an indemnified  party shall have the right to employ its own counsel in any
such action,  but the fees,  expenses and other  charges of such counsel for the
indemnified  party will be at the expense of such  indemnified  party unless (1)
the  employment  of  counsel by the  indemnified  party has been  authorized  in
writing by the  indemnifying  party,  (2) the  indemnified  party has reasonably
concluded (based upon advice of counsel to the indemnified party) that there may
be  legal  defenses  available  to it or  other  indemnified  parties  that  are
different from or in addition to those available to the indemnifying  party, (3)
a conflict or  potential  conflict  exists  (based upon advice of counsel to the
indemnified  party) between the indemnified party and the indemnifying party (in
which case the indemnifying  party will not have the right to direct the defense
of such action on behalf of the indemnified party) or (4) the indemnifying party
has not in fact employed  counsel  reasonably  satisfactory  to the  indemnified
party to assume  the  defense  of such  action  within a  reasonable  time after
receiving notice of the  commencement of the action,  in each of which cases the
reasonable  fees,  disbursements  and other  charges of  counsel  will be at the
expense  of the  indemnifying  party  or  parties.  It is  understood  that  the
indemnifying  party or parties shall not, in connection  with any  proceeding or
related proceedings in the same jurisdiction, be liable for the reasonable fees,
disbursements  and other charges of more than one separate firm of attorneys (in
addition to any local counsel) at any one time for all such indemnified party or
parties.  Each  indemnified  party,  as a condition of the indemnity  agreements
contained  in  Sections  6(a) and 6(b),  shall  use all  reasonable  efforts  to
cooperate  with the  indemnifying  party in the  defense  of any such  action or
claim.  No  indemnifying  party shall be liable for any  settlement  of any such
action  effected  without  its  written  consent  (which  consent  shall  not be
unreasonably withheld), but if settled with its written consent or if there be a
final  judgment for the  plaintiff in any such action,  the  indemnifying  party
agrees to indemnify and hold harmless any indemnified party from and against any
loss or liability by reason of such settlement or judgment.  Notwithstanding the
immediately  preceding sentence,  if at any time an indemnified party shall have
requested an indemnifying party to reimburse the indemnified party for the fees,
disbursements and other charges of counsel as contemplated by the third sentence
of this paragraph (c), the indemnifying party agrees that it shall be liable for
any settlement of any action without its written  consent if (i) such settlement
is entered into more than 30 days after  receipt of such  indemnifying  party of
the aforesaid request for  reimbursement and (ii) such indemnifying  party shall
not have reimbursed the indemnified  party in accordance with such request prior
to the date of such settlement;  PROVIDED, HOWEVER, that such indemnifying party
shall not be liable for any settlement  effected without its consent pursuant to
this  sentence if such  indemnifying  party is  contesting,  in good faith,  the
request  for  reimbursement.  No  indemnifying  party  shall,  without the prior
written  consent  of  the   indemnified   party  (which  consent  shall  not  be
unreasonably  withheld),  effect any  settlement  of any  pending or  threatened
proceeding  in  respect of which any  indemnified  party is or could have been a
party and indemnity could have been sought hereunder by such indemnified  party,
unless such settlement  includes an  unconditional  release of such  indemnified

                                       14
<PAGE>

party  from  all  liability  on  claims  that  are the  subject  matter  of such
proceeding.

         7. CONTRIBUTION.  If the  indemnification  provided for in Section 6 is
unavailable or insufficient to hold harmless an indemnified  party under Section
6(a) or 6(b), then each  indemnifying  party shall, in lieu of indemnifying such
indemnified party,  contribute to the amount paid or payable by such indemnified
party as a result of such loss, claim, damage or liability, or action in respect
thereof,  (i) in such proportion as shall be appropriate to reflect the relative
benefits  received by the Company from the offering and sale of the  Securities,
on the one  hand,  and a  Holder  with  respect  to the sale by such  Holder  of
Securities, Exchange Securities or Private Exchange Securities, on the other, or
(ii) if the  allocation  provided  by  clause  (i)  above  is not  permitted  by
applicable  law, in such  proportion as is  appropriate  to reflect not only the
relative benefits referred to in clause (i) above but also the relative fault of
the  Company on the one hand and such  Holder on the other  with  respect to the
statements or omissions that resulted in such loss, claim,  damage or liability,
or  action  in  respect  thereof,  as  well  as  any  other  relevant  equitable
considerations.  The relative  benefits  received by the Company on the one hand
and a Holder on the other with  respect to such  offering and such sale shall be
deemed to be in the same  proportion as the total net proceeds from the offering
of the Securities  (before deducting  expenses)  received by or on behalf of the
Company as set forth in the table on the cover of the  Offering  Memorandum,  on
the one hand, bear to the total proceeds received by such Holder with respect to
its sale of Securities,  Exchange Securities or Private Exchange Securities,  on
the other.  The relative  fault shall be determined by reference to, among other
things, whether the untrue or alleged untrue statement of a material fact or the
omission or alleged  omission to state a material fact relates to the Company or
information  supplied  by  the  Company  on the  one  hand  or to  any  Holders'
Information  supplied by such Holder on the other, the intent of the parties and
their relative  knowledge,  access to information  and opportunity to correct or
prevent  such untrue  statement or  omission.  The parties  hereto agree that it
would not be just and equitable if contributions pursuant to this Section 7 were
to be  determined  by pro rata  allocation  or by any other method of allocation
that does not take into account the equitable considerations referred to herein.
The  amount  paid or payable  by an  indemnified  party as a result of the loss,
claim, damage or liability,  or action in respect thereof,  referred to above in
this  Section 7 shall be deemed to include,  for purposes of this Section 7, any
legal  or  other  expenses  reasonably  incurred  by such  indemnified  party in
connection  with  investigating  or  defending  or  preparing to defend any such
action  or  claim.   Notwithstanding  the  provisions  of  this  Section  7,  an
indemnifying  party  that is a Holder  of  Securities,  Exchange  Securities  or
Private  Exchange  Securities  shall not be required to contribute any amount in
excess of the amount by which the total price at which the Securities,  Exchange
Securities or Private Exchange Securities sold by such indemnifying party to any
purchaser  exceeds the amount of any damages which such  indemnifying  party has
otherwise paid or become liable to pay by reason of any untrue or alleged untrue
statement  or  omission  or alleged  omission.  No person  guilty of  fraudulent
misrepresentation  (within the meaning of Section 11(f) of the  Securities  Act)
shall be  entitled  to  contribution  from any person who was not guilty of such
fraudulent misrepresentation.

                                       15
<PAGE>

         8.  RULES 144 AND 144A.  The  Company  shall  use its  reasonable  best
efforts to file the reports  required to be filed by it under the Securities Act
and the Exchange  Act in a timely  manner and, if at any time the Company is not
required to file such reports,  it shall, upon the written request of any Holder
of  Transfer  Restricted  Securities,  provide  other  information  so  long  as
necessary to permit sales of such Holder's  securities pursuant to Rules 144 and
144A. The Company covenants that it will take such further  reasonable action as
any Holder of Transfer Restricted  Securities may reasonably request, all to the
extent  required  from  time to time to  enable  such  Holder  to sell  Transfer
Restricted  Securities without  registration under the Securities Act within the
limitation of the exemptions provided by Rules 144 and 144A (including,  without
limitation, the requirements of Rule 144A(d)(4)). Notwithstanding the foregoing,
nothing in this Section 8 shall be deemed to require the Company to register any
of its securities pursuant to the Exchange Act.

         9.  UNDERWRITTEN  REGISTRATIONS.  If  any of  the  Transfer  Restricted
Securities  covered  by any Shelf  Registration  Statement  are to be sold in an
underwritten  offering,  the investment banker or investment bankers and manager
or managers that will administer the offering will be selected by the Holders of
a majority in aggregate principal amount of such Transfer Restricted  Securities
included in such  offering,  subject to the consent of the Company  (which shall
not be unreasonably withheld or delayed),  and such Holders shall be responsible
for all underwriting commissions and discounts in connection therewith.

         No person may participate in any  underwritten  registration  hereunder
unless  such  person  (i)  agrees  to sell  such  person's  Transfer  Restricted
Securities on the basis  reasonably  provided in any  underwriting  arrangements
approved by the persons entitled hereunder to approve such arrangements and (ii)
completes  and executes  all  questionnaires,  powers of attorney,  indemnities,
underwriting  agreements and other documents reasonably required under the terms
of such underwriting arrangements.

         10.  MISCELLANEOUS.  (a) AMENDMENTS AND WAIVERS. The provisions of this
Agreement may not be amended, modified or supplemented,  and waivers or consents
to departures  from the provisions  hereof may not be given,  unless the Company
has obtained the written consent of Holders of a majority in aggregate principal
amount of the  Securities,  the  Exchange  Securities  and the Private  Exchange
Securities,  taken as a single class. Notwithstanding the foregoing, a waiver or
consent to depart  from the  provisions  hereof  with  respect to a matter  that
relates  exclusively  to  the  rights  of  Holders  whose  Securities,  Exchange
Securities  or  Private  Exchange  Securities  are  being  sold  pursuant  to  a
Registration  Statement  and that does not  directly  or  indirectly  materially
affect the  rights of other  Holders  may be given by  Holders of a majority  in
aggregate  principal amount of the Securities,  the Exchange  Securities and the
Private  Exchange  Securities  being  sold  by  such  Holders  pursuant  to such
Registration Statement.


                                       16
<PAGE>

         (b)  NOTICES.  All notices  and other  communications  provided  for or
permitted hereunder shall be made in writing by hand-delivery, first-class mail,
telecopier or air courier guaranteeing next-day delivery:

         (1) if to a Holder, at the most current address given by such Holder to
     the Company in accordance with the provisions of this Section 10(b),  which
     address  initially  is, with  respect to each  Holder,  the address of such
     Holder maintained by the Registrar under the Indenture, with a copy in like
     manner to Chase Securities Inc.;

         (2) if to the Initial Purchaser,  initially at its address set forth in
     the Purchase Agreement; and

         (3) if to the  Company,  initially  at the  address of the  Company set
     forth in the Purchase Agreement.

         All such notices and  communications  shall be deemed to have been duly
given: when delivered by hand, if personally  delivered;  one business day after
being  delivered  to a next-day  air  courier;  five  business  days after being
deposited  in the mail;  and when  receipt is  acknowledged  by the  recipient's
telecopier machine, if sent by telecopier.

         (c)  SUCCESSORS AND ASSIGNS.  This Agreement  shall be binding upon the
Company,  the Initial Purchaser and the Holders and their respective  successors
and assigns.

         (d)  COUNTERPARTS.  This  Agreement  may be  executed  in any number of
counterparts  (which may be delivered in original form or by telecopier)  and by
the  parties  hereto in  separate  counterparts,  each of which when so executed
shall  be  deemed  to be an  original  and all of  which  taken  together  shall
constitute one and the same agreement.

         (e) DEFINITION OF TERMS.  For purposes of this Agreement,  (a) the term
"business day" means any day on which the New York Stock Exchange,  Inc. is open
for  trading,  (b) the term  "subsidiary"  has the meaning set forth in Rule 405
under the Securities Act and (c) except where otherwise expressly provided,  the
term "affiliate" has the meaning set forth in Rule 405 under the Securities Act.

         (f) HEADINGS.  The headings in this  Agreement are for  convenience  of
reference only and shall not limit or otherwise affect the meaning hereof.

         (g) GOVERNING LAW. This Agreement shall be governed by and construed in
accordance with the laws of the State of New York.

         (h) REMEDIES.  In the event of a breach by the Company or by any Holder
of any of their obligations under this Agreement, each Holder or the Company, as
the case may be, in addition to being entitled to exercise all rights granted by
law,  including  recovery of damages  (other than the  recovery of damages for a
breach by the Company of its obligations  under Sections 1 or 2 hereof for which


                                       17
<PAGE>

liquidated  damages  have been paid  pursuant  to  Section  3  hereof),  will be
entitled to specific performance of its rights under this Agreement. The Company
and each Holder agree that monetary  damages would not be adequate  compensation
for any loss  incurred by reason of a breach by it of any of the  provisions  of
this  Agreement  and hereby  further  agree that, in the event of any action for
specific  performance in respect of such breach, it shall waive the defense that
a remedy at law would be adequate.

         (i) NO INCONSISTENT  AGREEMENTS.  The Company represents,  warrants and
agrees that (i) it has not entered into,  and shall not, on or after the date of
this Agreement,  enter into any agreement that is  inconsistent  with the rights
granted  to the  Holders  in this  Agreement  or  otherwise  conflicts  with the
provisions  hereof,  (ii) it has not previously entered into any agreement which
remains in effect  granting any  registration  rights with respect to any of its
debt  securities to any person and (iii) without  limiting the generality of the
foregoing, without the written consent of the Holders of a majority in aggregate
principal  amount of the then outstanding  Transfer  Restricted  Securities,  it
shall not grant to any person the right to request the  Company to register  any
debt  securities  of the Company under the  Securities  Act unless the rights so
granted  are  not in  conflict  or  inconsistent  with  the  provisions  of this
Agreement.

         (j) NO PIGGYBACK ON  REGISTRATIONS.  Neither the Company nor any of its
security  holders (other than the Holders of Transfer  Restricted  Securities in
such capacity)  shall have the right to include any securities of the Company in
any  Shelf  Registration  or  Registered  Exchange  Offer  other  than  Transfer
Restricted Securities.

         (k)  SEVERABILITY.  The remedies provided herein are cumulative and not
exclusive of any remedies provided by law. If any term,  provision,  covenant or
restriction of this Agreement is held by a court of competent jurisdiction to be
invalid, illegal, void or unenforceable, the remainder of the terms, provisions,
covenants  and  restrictions  set forth  herein  shall  remain in full force and
effect and shall in no way be affected, impaired or invalidated, and the parties
hereto shall use their reasonable best efforts to find and employ an alternative
means to achieve the same or substantially  the same result as that contemplated
by such term,  provision,  covenant or restriction.  It is hereby stipulated and
declared to be the  intention of the parties  that they would have  executed the
remaining terms, provisions, covenants and restrictions without including any of
such that may be hereafter declared invalid, illegal, void or unenforceable.

                                       18
<PAGE>


                                       S-1


         Please  confirm that the foregoing  correctly  sets forth the agreement
between the Company and the Initial Purchaser.

                                   Very truly yours,

                                   NBTY, INC.



                                   By: /s/ Harvey Kamil
                                      -----------------------------
                                      Name: Harvey Kamil
                                      Title: Executive Vice President,
                                             Chief Financial Officer and
                                             Secretary

Accepted:

CHASE SECURITIES INC.


By: /s/ James P. Casey
   ------------------------------
   Name: James P. Casey
   Title: Managing Director



<PAGE>
                                                                         ANNEX A
                                                                         -------

         Each  broker-dealer  that  receives  Exchange  Securities  for  its own
account pursuant to the Registered  Exchange Offer must acknowledge that it will
deliver a prospectus in connection with any resale of such Exchange  Securities.
The Letter of Transmittal  states that by so  acknowledging  and by delivering a
prospectus,  a  broker-dealer  will  not  be  deemed  to  admit  that  it  is an
"underwriter"  within the meaning of the Securities Act. This Prospectus,  as it
may be amended or supplemented from time to time, may be used by a broker-dealer
in  connection  with  resales of Exchange  Securities  received in exchange  for
Securities where such Securities were acquired by such broker-dealer as a result
of market-making activities or other trading activities.  The Company has agreed
that, for a period of 180 days after the Expiration Date (as defined herein), it
will make this Prospectus  available to any  broker-dealer for use in connection
with any such resale. See "Plan of Distribution."


<PAGE>
                                                                        ANNEX B
                                                                        -------


         Each  broker-dealer  that  receives  Exchange  Securities  for  its own
account in exchange for Securities,  where such Securities were acquired by such
broker-dealer  as  a  result  of  market-making   activities  or  other  trading
activities,  must  acknowledge  that it will deliver a prospectus  in connection
with any resale of such Exchange Securities. See "Plan of Distribution."






 
<PAGE>
                                                                         ANNEX C
                                                                         -------


                              PLAN OF DISTRIBUTION


         Each  broker-dealer  that  receives  Exchange  Securities  for  its own
account pursuant to the Registered  Exchange Offer must acknowledge that it will
deliver a prospectus in connection with any resale of such Exchange  Securities.
This Prospectus,  as it may be amended or supplemented from time to time, may be
used by a  broker-dealer  in  connection  with  resales of  Exchange  Securities
received in exchange for  Securities  where such  Securities  were acquired as a
result of market-making activities or other trading activities.  The Company has
agreed that,  for a period of 180 days after the  Expiration  Date, it will make
this prospectus, as amended or supplemented,  available to any broker-dealer for
use in  connection  with any such resale.  In addition,  until  _______________,
199_,  all dealers  effecting  transactions  in the Exchange  Securities  may be
required to deliver a prospectus.

         The Company  will not receive  any  proceeds  from any sale of Exchange
Securities by broker-dealers. Exchange Securities received by broker-dealers for
their own account  pursuant to the  Registered  Exchange  Offer may be sold from
time to time in one or more  transactions  in the  over-the-counter  market,  in
negotiated  transactions,  through  the  writing  of  options  on  the  Exchange
Securities  or a  combination  of such  methods  of  resale,  at  market  prices
prevailing at the time of resale,  at prices related to such  prevailing  market
prices  or at  negotiated  prices.  Any  such  resale  may be made  directly  to
purchasers or to or through  brokers or dealers who may receive  compensation in
the form of  commissions  or  concessions  from any  such  broker-dealer  or the
purchasers  of any such  Exchange  Securities.  Any  broker-dealer  that resells
Exchange Securities that were received by it for its own account pursuant to the
Registered  Exchange  Offer  and any  broker or dealer  that  participates  in a
distribution  of such Exchange  Securities may be deemed to be an  "underwriter"
within the  meaning of the  Securities  Act and any profit on any such resale of
Exchange  Securities  and any  commission  or  concessions  received by any such
persons may be deemed to be underwriting  compensation under the Securities Act.
The Letter of Transmittal states that, by acknowledging that it will deliver and
by delivering a prospectus,  a broker-dealer will not be deemed to admit that it
is an "underwriter" within the meaning of the Securities Act.

         For a period of 180 days after the  Expiration  Date the  Company  will
promptly  send  additional  copies  of  this  Prospectus  and any  amendment  or
supplement to this Prospectus to any broker-dealer  that requests such documents
in the  Letter of  Transmittal.  The  Company  has  agreed  to pay all  expenses
incident to the Registered Exchange Offer (including the expenses of one counsel
for the Holders of the Securities)  other than commissions or concessions of any
broker-dealers  and will indemnify the Holders of the Securities  (including any
broker-dealers)  against certain  liabilities,  including  liabilities under the
Securities  Act. The Company  will be  indemnified  by the  Holders,  severally,
against certain liabilities, including liabilities under the Securities Act.


<PAGE>

                                                                        ANNEX D
                                                                        -------

      o  CHECK HERE IF YOU ARE A BROKER-DEALER AND WISH TO RECEIVE 10 ADDITIONAL
         ADDITIONAL  COPIES  OF  THE  PROSPECTUS AND 10 COPIES OF ANY AMENDMENTS
         OR SUPPLEMENTS THERETO.

         Name:
         Address:





If the undersigned is not a broker-dealer, the undersigned represents that it is
not  engaged  in, and does not intend to engage in, a  distribution  of Exchange
Securities.  If the  undersigned is a broker-dealer  that will receive  Exchange
Securities for its own account in exchange for Securities  that were acquired as
a  result  of  market-making   activities  or  other  trading   activities,   it
acknowledges  that it will deliver a prospectus in connection with any resale of
such  Exchange  Securities;  however,  by so  acknowledging  and by delivering a
prospectus,  the  undersigned  will  not  be  deemed  to  admit  that  it  is an
"underwriter" within the meaning of the Securities Act.




                                                                       EX-5.1

                           Kirkpatrick & Lockhart LLP
                         1800 Massachusetts Avenue, N.W.
                                  Second Floor
                           Washington, D.C. 20036-1800


                                November 5, 1997


NBTY, Inc.
90 Orville Drive
Bohemia, NY  11716

Ladies and Gentlemen:

     You have requested our opinion as special securities counsel to NBTY, Inc.,
a Delaware  corporation (the "Company"),  in connection with the preparation and
filing of the Company's  Registration  Statement on Form S-4 (the  "Registration
Statement")  relating to the proposed offer to exchange (the  "Exchange  Offer")
the Company's 8-5/8% Senior Subordinated Notes due 2007, Series B (the "Exchange
Notes"),  for all  outstanding  8-5/8% Senior  Subordinated  Notes due 2007 (the
"Original Notes") of the Company,  to be issued pursuant to an Indenture,  dated
as of  September  23, 1997,  by and between the Company and IBJ Schroder  Bank &
Trust Company (the "Trustee").

     We have participated in the preparation of the Registration  Statement and,
in connection  therewith,  have examined and relied upon the originals or copies
of such  records,  agreements,  documents and other  instruments,  including the
Restated Certificate of Incorporation, the Bylaws of the Company, the minutes of
the  meetings  of the  Company's  Board of  Directors  to date  relating  to the
authorization and issuance of the Exchange Notes and have made such inquiries of
such officers and  representatives  as we have deemed  relevant and necessary as
the basis for the opinion  hereinafter set forth. In such  examination,  we have
assumed,  without  independent  verification,  the genuineness of all signatures
(whether  original or photostatic),  the legal capacity of natural persons,  the
authenticity of all documents  submitted to us as originals,  and the conformity
to authentic original documents of all documents submitted to us as certified or
photostatic  copies.  We have assumed,  without  independent  verification,  the
accuracy of the relevant facts stated therein.

<PAGE>
NBTY, Inc.
November 5, 1997
Page 2


     As to any other facts  material to the opinion  expressed  herein that were
not  independently  established or verified,  we have relied upon statements and
representations of officers and employees of the Company.

     Based upon the foregoing and subject to the qualifications set forth below,
we are of the opinion that:

     The Exchange Notes have been duly authorized, executed and delivered by the
Company,  authenticated in accordance with the terms of the Indenture,  and when
issued in the manner  described in the  Registration  Statement  against payment
therefor,   the  Exchange  Notes  will  constitute  valid  and  legally  binding
obligations of the Company enforceable in accordance with their terms, except to
the extent that  enforcement  thereof may be limited by bankruptcy,  insolvency,
reorganization or other laws relating to or affecting  enforcement of creditors'
rights or by general equity principles.

     To the extent that the  obligations  of the Company under the Indenture may
be dependent upon such matters,  we assume for purposes of this opinion that the
Trustee is duly  organized,  validly  existing  and in good  standing  under the
applicable laws of the  jurisdiction  of  organization of the Trustee;  that the
Trustee is in compliance generally with respect to acting as a trustee under the
Indenture,  and with all applicable laws and  regulations;  and that the Trustee
has the  requisite  organizational  and legal power and authority to perform its
obligation under the Indenture.

     We hereby  consent  to the  filing of this  opinion  as an  exhibit  to the
Registration  Statement and to the reference to this firm and this opinion under
the  heading  "Legal  Matters"  in the  prospectus  comprising  a part  of  such
Registration  Statement and any amendment thereto. In giving such consent, we do
not hereby  admit that we come within the category of persons  whose  consent is
required under Section 7 of the Securities Act of 1933, as amended, or the rules
and regulations of the Securities and Exchange Commission thereunder.

                                                     Very truly yours,

                                                     KIRKPATRICK & LOCKHART LLP

                                                     By: /S/ SIMON M. NADLER
                                                        -----------------------
                                                             Simon M. Nadler



                                                                       EX-10.1
                                                                 Execution Copy


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



                         CREDIT AND GUARANTEE AGREEMENT

                         Dated as of September 23, 1997

                                      among

                                   NBTY, INC.,
                                   A BORROWER,

                       HOLLAND & BARRETT HOLDINGS LIMITED,
                         AS FOREIGN SUBSIDIARY BORROWER,


                          The Several Lenders from Time
                             to Time Parties Hereto,
                                       and

                            THE CHASE MANHATTAN BANK,
                             AS ADMINISTRATIVE AGENT


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


                             CHASE SECURITIES INC.,
                                   AS ARRANGER






================================================================================
[LOGO] CHASE




<PAGE>

                                TABLE OF CONTENTS


                                                                           Page

SECTION 1.  DEFINITIONS......................................................  1
         1.1  Defined Terms..................................................  1
         1.2  Other Definitional Provisions.................................. 18

SECTION 2.  AMOUNT AND TERMS OF REVOLVING CREDIT
                    COMMITMENTS.............................................. 19
         2.1  Revolving Credit Commitments................................... 19
         2.2  Procedure for Revolving Credit Borrowing....................... 19
         2.3  Repayment of Revolving Credit Loans;
                      Evidence of Debt....................................... 20
         2.4  Termination or Reduction of Revolving
                      Credit Commitments..................................... 21
         2.5  Swing Line Commitment.......................................... 21

SECTION 3.  AMOUNT AND TERMS OF POUNDS STERLING
                    COMMITMENT............................................... 23
         3.1  Pounds Sterling Commitments.................................... 23
         3.2  Making the Pounds Sterling Loans............................... 23
         3.3  Repayment of Pounds Sterling Loans;
                      Evidence of Debt....................................... 24

SECTION 4.  LETTERS OF CREDIT................................................ 25
         4.1  Letters of Credit.............................................. 25
         4.2  Procedure for Issuance of Letters of Credit.................... 26
         4.3  Participating Interests........................................ 26
         4.4  Payments....................................................... 26
         4.5  Further Assurances............................................. 27
         4.6  Obligations Absolute........................................... 27
         4.7  Letter of Credit Application................................... 28
         4.8  Purpose of Letters of Credit................................... 28

SECTION 5.  GENERAL PROVISIONS............................................... 28
         5.1  Interest Rates and Payment Dates............................... 28
         5.2  Conversion and Continuation Options............................ 29
         5.3  Minimum Amounts of Tranches.................................... 30
         5.4  Optional and Mandatory Prepayments............................. 30
         5.5  Commitment Fees; Other Fees.................................... 31
         5.6  Computation of Interest and Fees............................... 32
         5.7  Inability to Determine Interest Rate........................... 32
         5.8  Pro Rata Treatment and Payments................................ 33
         5.9  Illegality..................................................... 35
         5.10  Requirements of Law........................................... 35
         5.11  Indemnity..................................................... 36
         5.12  Taxes......................................................... 37


                                       -i-
<PAGE>

         5.13  Use of Proceeds............................................... 39
         5.14  Change in Lending Office; Replacement of
                      Lender................................................. 39

SECTION 6.  REPRESENTATIONS AND WARRANTIES................................... 39
         6.1  Financial Condition............................................ 39
         6.2  No Change...................................................... 40
         6.3  Corporate Existence; Compliance with Law....................... 40
         6.4  Corporate Power; Authorization;
                      Enforceable Obligations................................ 41
         6.5  No Legal Bar................................................... 41
         6.6  No Material Litigation......................................... 41
         6.7  No Default..................................................... 41
         6.8  Ownership of Property; Liens................................... 41
         6.9  Intellectual Property.......................................... 42
         6.10  No Burdensome Restrictions.................................... 42
         6.11  Taxes......................................................... 42
         6.12  Federal Regulations........................................... 42
         6.13  ERISA......................................................... 43
         6.14  Investment Company Act; Other Regulations..................... 43
         6.15  Subsidiaries.................................................. 43
         6.16  Environmental Matters......................................... 43
         6.17  Solvency...................................................... 44
         6.18  Security Documents............................................ 44
         6.19  Accuracy of Information....................................... 45

SECTION 7.  CONDITIONS PRECEDENT............................................. 45
         7.1  Conditions to Closing Date..................................... 45
         7.2  Conditions to Each Extension of Credit......................... 48
         7.3  Conditions to Initial Extension of Credit
                      to the Foreign Subsidiary Borrower..................... 49

SECTION 8.  AFFIRMATIVE COVENANTS............................................ 50
         8.1  Financial Statements........................................... 50
         8.2  Certificates; Other Information................................ 51
         8.3  Payment of Obligations......................................... 52
         8.4  Maintenance of Existence....................................... 52
         8.5  Maintenance of Property; Insurance............................. 52
         8.6  Inspection of Property; Books and Records;
                      Discussions............................................ 52
         8.7  Notices........................................................ 52
         8.8  Environmental Laws ............................................ 53
         8.9  Additional Subsidiaries........................................ 53

SECTION 9.  NEGATIVE COVENANTS............................................... 54
         9.1  Financial Condition Covenants.................................. 54
         9.2  Limitation on Indebtedness..................................... 56
         9.3  Limitation on Liens............................................ 57
         9.4  Limitation on Guarantee Obligations............................ 58


                                      -ii-
<PAGE>

         9.5  Limitation on Fundamental Changes.............................. 59
         9.6  Limitation on Sale of Assets................................... 59
         9.7  Limitation on Dividends and Other
                      Restricted Payments.................................... 59
         9.8  Limitation on Capital Expenditures............................. 60
         9.9  Limitation on Investments, Loans and
                      Advances............................................... 60
         9.10  Limitation on Optional Payments and
                      Modifications of Debt Instruments...................... 60
         9.11  Limitation on Transactions with Affiliates.................... 60
         9.12  Limitation on Sales and Leasebacks............................ 61
         9.13  Limitation on Changes in Fiscal Year.......................... 61
         9.14  Limitation on Negative Pledge Clauses......................... 61
         9.15  Limitation on Lines of Business............................... 61

SECTION 10.  GUARANTEE....................................................... 61
         10.1  Guarantee..................................................... 61
         10.2  No Subrogation................................................ 62
         10.3  Amendments, etc. with respect to the
                      Foreign Subsidiary Obligations;
                      Waiver of Rights....................................... 62
         10.4  Guarantee Absolute and Unconditional.......................... 63
         10.5  Reinstatement................................................. 64
         10.6  Payments...................................................... 64

SECTION 11.  EVENTS OF DEFAULT............................................... 64

SECTION 12.  THE ADMINISTRATIVE AGENT AND THE ARRANGER....................... 68
         12.1  Appointment................................................... 68
         12.2  Delegation of Duties.......................................... 68
         12.3  Exculpatory Provisions........................................ 68
         12.4  Reliance by Administrative Agent.............................. 68
         12.5  Notice of Default............................................. 69
         12.6  Non-Reliance on Administrative Agent and
                      Other Lenders.......................................... 69
         12.7  Indemnification............................................... 70
         12.8  Administrative Agent in Its Individual
                      Capacity............................................... 70
         12.9  Successor Administrative Agent................................ 70
         12.10  Issuing Lender and Collateral Agent.......................... 71

SECTION 13.  MISCELLANEOUS................................................... 71
         13.1  Amendments and Waivers........................................ 71
         13.2  Notices....................................................... 72
         13.3  No Waiver; Cumulative Remedies................................ 73
         13.4  Survival of Representations and Warranties.................... 73
         13.5  Payment of Expenses and Taxes................................. 73
         13.6  Successors and Assigns; Participation and
                      Assignments............................................ 74
         13.7  Adjustments; Set-off.......................................... 76
         13.8  Counterparts.................................................. 77
         13.9  Severability.................................................. 77

                                      -iii-
<PAGE>

         13.10  Integration.................................................. 77
         13.11  GOVERNING LAW................................................ 77
         13.12  Submission to Jurisdiction; Waivers.......................... 77
         13.13  Acknowledgements............................................. 78
         13.14  WAIVERS OF JURY TRIAL........................................ 78
         13.15  Power of Attorney............................................ 78
         13.16  Judgment..................................................... 79
         13.17  Confidentiality.............................................. 79



                                      -iv-
<PAGE>

SCHEDULES:

   I         Commitments; Addresses
   II        Domestic Subsidiaries; Foreign Subsidiaries

   6.1       Contingent Liabilities
   6.6       Litigation
   6.8       Real Property Owned and Leased
   9.2       Existing Indebtedness
   9.3       Existing Liens
   9.4       Existing Guarantee Obligations


EXHIBITS:

   A-1       Form of Revolving Credit Note
   A-2       Form of Swing Line Note
   B         Form of Guarantee and Collateral Agreement
   C         Form of Swing Line Loan Participation
                 Certificate
   E         Form of Assignment and Acceptance
   F-1       Form of Opinion of Michael C. Duban
   F-2       Form of Opinion of Allen and Overy
   G         Form of Closing Certificate
   H         Form of Tax Certificate
   I         Form of Solvency Certificate





                                       v


<PAGE>

         CREDIT AND GUARANTEE  AGREEMENT,  dated as of September 23, 1997, among
NBTY, INC., a Delaware  corporation (the "COMPANY"),  HOLLAND & BARRETT HOLDINGS
LIMITED (the "FOREIGN  SUBSIDIARY  BORROWER" and together with the Company,  the
"BORROWERS"),  the several banks and other financial  institutions  from time to
time parties  hereto (the  "LENDERS") and THE CHASE  MANHATTAN  BANK, a New York
banking  corporation,  as  administrative  agent for the Lenders  hereunder  (as
hereinafter defined, the "ADMINISTRATIVE AGENT").


                              W I T N E S S E T H :
                              - - - - - - - - - -

         WHEREAS,  on August 7,  1997,  the  Company  acquired  (the  "HOLLAND &
BARRETT  ACQUISITION") all of the outstanding capital stock of Holland & Barrett
Holdings Limited; and

         WHEREAS,  the  Borrowers  have  requested  the  Lenders to  establish a
$50,000,000 revolving credit facility (the "REVOLVING CREDIT FACILITY") pursuant
to which  revolving  credit  loans may be made,  subject to the limits set forth
herein, to the Borrowers and letters of credit may be issued under the Revolving
Credit Facility for the account of the Borrowers; and

         WHEREAS,  the proceeds of the Revolving Credit Facility will be used to
refinance a portion of the interim indebtedness  incurred in connection with the
Holland & Barrett  Acquisition  and to finance the continuing  operations of the
Borrowers; and

         WHEREAS,  the  Lenders  are willing to provide  such  Revolving  Credit
Facility but only on the terms and conditions hereof;

         NOW,  THEREFORE,  in  consideration  of the  premises  and  the  mutual
covenants herein set forth, the parties hereto agree as follows:


         SECTION 1. DEFINITIONS

         1.1 DEFINED TERMS. As used in this Agreement, the following terms shall
have the following meanings:

         "ABR LOANS":  Loans, the rate of interest  applicable to which is based
     upon the Alternate Base Rate.

         "ACQUISITION":  any  transaction or series of related  transactions  by
     which  the  Company  or any of its  Subsidiaries  (a)  acquires  any  going
     business or all or substantially  all of the assets of any Person,  whether
     through  purchase  of  assets,  merger  or  otherwise  or (b)  directly  or
     indirectly  acquires  (in  one  transaction  or  in  a  series  of  related
     transactions)  at least (i) a majority  (in number of votes) of the Capital
     Stock having  ordinary voting power for the election of directors (or other
     managers)  of any Person or (ii) a majority of the  ownership  interests in
     any Person.

         "ACQUISITION  DOCUMENTS":  all agreements,  instruments or certificates
     delivered in connection with the Holland & Barrett Acquisition.

         "AFFILIATE":  of any Person,  (a) any other Person (other than a wholly
     owned  Subsidiary  of such Person)  which,  directly or  indirectly,  is in
     control of, is controlled by, or is under common control with,  such Person
     or (b) any other  Person who is a director  or officer of (i) such  Person,
     (ii) any Subsidiary of such Person or (iii) any Person  described in clause

<PAGE>

     (a) above. For purposes of this definition,  a Person shall be deemed to be
     "controlled by" such other Person if such other Person possesses,  directly
     or  indirectly,  power  either  to (A) vote  10% or more of the  securities
     having  ordinary  voting  power for the election of directors of such first
     Person or (B) direct or cause the direction of the  management and policies
     of such first Person whether by contract or otherwise.

         "AGGREGATE AVAILABLE REVOLVING CREDIT  COMMITMENTS":  as at any date of
     determination with respect to all Lenders,  an amount in U.S. Dollars equal
     to the Available Revolving Credit Commitments of all Lenders on such date.

         "AGGREGATE   POUNDS   STERLING   OUTSTANDING":   as  at  any   date  of
     determination  with  respect to any  Lender,  an amount in Pounds  Sterling
     equal to the aggregate  unpaid  principal  amount of such  Lender's  Pounds
     Sterling Loans.

         "AGGREGATE REVOLVING CREDIT  COMMITMENTS":  the aggregate amount of the
     Revolving Credit Commitments of all the Lenders.

         "AGGREGATE   REVOLVING   CREDIT   OUTSTANDING":   as  at  any  date  of
     determination  with  respect to any  Lender,  the sum of (a) the  aggregate
     unpaid  principal  amount of such Lender's  Revolving  Credit Loans on such
     date and (b) such Lender's  Revolving Credit  Commitment  Percentage of the
     aggregate  Letter of Credit  Obligations  and Swing Line Loans on such date
     and (c)  the  U.S.  Dollar  Equivalent  of the  Aggregate  Pounds  Sterling
     Outstanding of such Lender.

         "AGREEMENT":  this Credit and Guarantee  Agreement,  as the same may be
     amended, supplemented or otherwise modified from time to time.

         "AGREEMENT CURRENCY": as defined in subsection 13.16(b).

         "ALTERNATE BASE RATE":  for any day, a rate of interest per annum equal
     to the  higher  of (i) the  Prime  Rate  for  such  day and (ii) the sum of
     Federal Funds Effective Rate for such day plus 1/2% per annum. For purposes
     hereof:  "PRIME  RATE"  means a rate per annum  equal to the prime  rate of
     interest  announced by Chase from time to time,  changing  when and as said
     prime rate changes;  and "FEDERAL FUNDS EFFECTIVE RATE" shall mean, for any
     day,  the  weighted  average  of  the  rates  on  overnight  federal  funds
     transactions with members of the Federal Reserve System arranged by federal
     funds  brokers,  as  published on the next  succeeding  Business Day by the
     Federal  Reserve Bank of New York, or, if such rate is not so published for
     any day which is a Business Day, the average of the  quotations for the day
     of such  transactions  received  by the  Administrative  Agent  from  three
     federal funds brokers of recognized  standing selected by it. Any change in
     the  Alternate  Base Rate due to a change in the Prime Rate or the  Federal
     Funds  Effective  Rate shall be  effective as of the opening of business on
     the  effective  day of such change in the Prime Rate or the  Federal  Funds
     Effective Rate, respectively.

         "ANNUALIZED":  with  respect  to the  determination  of  any  financial
     results for any period (a) if such period is the period ending on September
     30, 1997, the applicable  financial  result for the fiscal quarter ended on
     such date  multiplied  by four (4), (b) if such period is the period ending
     on December 31, 1997,  the applicable  financial  result for the two fiscal
     quarters  ended on such date  multiplied  by two (2), (c) if such period is
     the period ending on March 31, 1998,  the applicable  financial  result for
     the three fiscal  quarters  ended on such date  multiplied  by  four-thirds
     (4/3) and (d) for any period ending  thereafter,  the applicable  financial
     result for the four fiscal quarters ended on such date.

         "APPLICABLE  MARGIN": for each Type of Loan and for purposes of Section
     5.5, the rate per annum set forth under the relevant column heading below:

                                       2
<PAGE>

           Applicable Margin for         Applicable Margin
           Eurodollar Loans and          for Alternate Base       Applicable
           Pounds Sterling Loans            Rate Loans          Commitment Fee
           ---------------------         ------------------     --------------
                  1.50%                         .50%                  0.375%

     ; PROVIDED that in the event that the ratio of Consolidated Indebtedness of
     the Company and its Subsidiaries to Consolidated  EBITDA of the Company and
     its Subsidiaries, as most recently determined in accordance with subsection
     8.1(a) or (b), is as set forth in the relevant column heading below for any
     quarterly period,  any such Applicable Margin with respect to Loans and the
     commitment  fee shall be as provided in the relevant  column heading below,
     but in no event shall any such  reductions  be effective  prior to December
     31, 1997:

     Relevant Ratio        Applicable            Applicable       Applicable
     of Consolidated       Margin For            Margin for       Margin for
     Indebtedness to       Eurodollar Loans      Alternate Base   Commitment Fee
     Consolidated          and Pounds Sterling   Rate Loans
     EBITDA                Loans
     ----------------      -------------------   ---------------  --------------

     Greater than or equal        1.75%                0.75%           0.375%
     to 3.50x

     Less than 3.50x but greater  1.50%                0.50%           0.375%
     than or equal to 3.00x

     Less than 3.00x but greater  1.25%                0.25%           0.250%
     than or equal to 2.50x

     Less than 2.50x              1.00%                 -0-            0.250%

     if and in the event  the  financial  statements  required  to be  delivered
     pursuant to subsection  8.1(a) or 8.1(b),  as  applicable,  and the related
     compliance  certificate  required to be  delivered  pursuant to  subsection
     8.2(b),  are delivered on or prior to the date when due (or, in the case of
     the  fourth  quarterly  period  of  each  fiscal  year of the  Company,  if
     financial  statements  which satisfy the requirements of, and are delivered
     within  the time  period  specified  in,  subsection  8.1(b)  and a related
     compliance   certificate  which  satisfies  the  requirements  of,  and  is
     delivered  within the time period  specified in,  subsection  8.2(b),  with
     respect to any such  quarterly  period are so  delivered  within  such time
     periods),  then the Applicable  Margin during the period from the date that
     is five  Business  Days  later  than the date  upon  which  such  financial
     statements were due to be delivered  shall be the Applicable  Margin as set
     forth in the relevant column heading above; PROVIDED,  HOWEVER, that in the
     event that the financial statements delivered pursuant to subsection 8.1(a)
     or 8.1(b), as applicable,  and the related compliance  certificate required
     to be delivered  pursuant to subsection 8.2(b), are not delivered when due,
     then:

                 (a) if such financial  statements and certificate are delivered
            after  the date  such  financial  statements  and  certificate  were
            required to be delivered  (without  giving effect to any  applicable
            cure  period)  and  the  Applicable   Margin   increases  from  that
            previously  in effect as a result of the delivery of such  financial
            statements,  then the  Applicable  Margin during the period from the
            date upon  which  such  financial  statements  were  required  to be
            delivered  (without  giving  effect to any  applicable  cure period)
            until the date upon which they actually are delivered shall,  except

                                       3
<PAGE>

            as otherwise  provided in clause (c) below, be the Applicable Margin
            as so increased;

                 (b) if such financial  statements and certificate are delivered
            after  the date  such  financial  statements  and  certificate  were
            required to be delivered and the  Applicable  Margin  decreases from
            that  previously  in  effect  as a result  of the  delivery  of such
            financial  statements,  then such decrease in the Applicable  Margin
            shall not become  applicable until the date upon which the financial
            statements and certificate actually are delivered; and

                 (c) if  such  financial  statements  and  certificate  are  not
            delivered  prior to the  expiration of the  applicable  cure period,
            then,  effective upon such expiration,  for the period from the date
            upon which such financial  statements and certificate  were required
            to be delivered (after the expiration of the applicable cure period)
            until two Business Days  following the date upon which they actually
            are delivered,  the Applicable Margin in respect of Revolving Credit
            Loans shall be 2-1/2%,  in the case of Eurodollar Loans, and 1-1/2%,
            in the case of Alternate  Base Rate Loans,  and 1/2%, in the case of
            subsection  5.5 (it being  understood  that the foregoing  shall not
            limit the rights of the  Administrative  Agent and the  Lenders  set
            forth in Section 11).

         "ASSET SALE": any sale,  sale-leaseback,  or other  disposition  by the
     Company  or any  Subsidiary  thereof  of any of  its  property  or  assets,
     including the stock of any Subsidiary,  other than any sale, sale-leaseback
     or other  disposition  permitted  under  subsections  9.6(a) through (d) or
     subsection 9.12.

         "ASSIGNEE": as defined in subsection 13.6(c).

         "AVAILABLE   REVOLVING   CREDIT   COMMITMENT":   as  at  any   date  of
     determination  with respect to any Lender,  an amount in U.S. Dollars equal
     to the excess, if any, of (a) the amount of such Lender's  Revolving Credit
     Commitment in effect on such date OVER (b) the Aggregate  Revolving  Credit
     Outstanding of such Lender on such date.

         "BENEFITTED LENDER": as defined in subsection 13.7.

         "BOARD":  the Board of Governors of the Federal  Reserve System (or any
     successor thereto).

         "BORROWERS": as defined in the preamble hereto.

         "BORROWING  DATE":  any Business Day specified in a notice  pursuant to
     subsection  2.2,  2.5(a) 3.2 or 4.2 as a date on which a Borrower  requests
     the Lenders to make Loans hereunder or issue a Letter of Credit.

         "BUSINESS  DAY":  (a) for all purposes  other than as covered by clause
     (b)  below,  a day  other  than a  Saturday,  Sunday  or other day on which
     commercial  banks in New York City are  authorized  or  required  by law to
     close and (b) with respect to all notices and  determinations in connection
     with, and payments of principal and interest on, Eurodollar Loans and Loans
     in Pounds  Sterling,  any day which is a Business Day,  described in clause
     (a) and which is also a London Banking Day.

        "CAPITAL  EXPENDITURES":  direct or indirect (by way of the acquisition
     of securities of a Person or the  expenditure  of cash or the incurrence of

                                       4
<PAGE>

     Indebtedness)  expenditures  (other than  expenditures  in connection  with
     Acquisitions  permitted  hereunder)  in  respect of the  purchase  or other
     acquisition of fixed or capital assets.

         "CAPITAL STOCK": any and all shares, interests,  participation or other
     equivalents (however designated) of capital stock of a corporation, any and
     all equivalent  ownership  interests in a Person (other than a corporation)
     and any and all warrants or options to purchase any of the foregoing.

         "CASH EQUIVALENTS":  (a) securities with maturities of one year or less
     from the date of acquisition  issued or fully  guaranteed or insured by the
     United States Government or any agency thereof, (b) certificates of deposit
     and eurodollar  time deposits with  maturities of one year or less from the
     date of  acquisition  and  overnight  bank deposits of any Lender or of any
     commercial bank having capital and surplus in excess of  $500,000,000,  (c)
     repurchase  obligations of any Lender or of any commercial  bank satisfying
     the  requirements  of clause (b) of this  definition,  having a term of not
     more than 30 days with respect to securities  issued or fully guaranteed or
     insured by the United States Government, (d) commercial paper of a domestic
     issuer  rated at least A-2 by Standard and Poor's  Rating Group  ("S&P") or
     P-2 by Moody's Investors  Service,  Inc.  ("MOODY'S"),  (e) securities with
     maturities of one year or less from the date of acquisition issued or fully
     guaranteed by any state, commonwealth or territory of the United States, by
     any  political   subdivision  or  taxing   authority  of  any  such  state,
     commonwealth or territory or by any foreign  government,  the securities of
     which  state,  commonwealth,   territory,  political  subdivision,   taxing
     authority or foreign  government  (as the case may be) are rated at least A
     by S&P or A by Moody's  (or the  equivalent  rating by either  such  rating
     agency for such type of securities),  (f) securities with maturities of one
     year or less from the date of  acquisition  backed by  standby  letters  of
     credit issued by any commercial bank satisfying the  requirements of clause
     (b) of this  definition  or (g)  shares of money  market  mutual or similar
     funds which invest  exclusively in assets  satisfying the  requirements  of
     clauses (a) through (f) of this definition.

         "CHASE": The Chase Manhattan Bank.

         "CLASS":  the  classification of loans as Revolving Credit Loans, Swing
     Line Loans or Pounds  Sterling  Loans,  each of which  categories  shall be
     deemed to be a "Class" of Loans.

         "CLOSING DATE":  the date on or before October 31, 1997 on which all of
     the conditions precedent set forth in subsection 7.1 shall have been met or
     waived.

         "CODE":  the  Internal  Revenue  Code of 1986,  as amended from time to
     time.

         "COMMERCIAL LETTERS OF CREDIT": as defined in subsection 4.1(ii).

         "COMMITMENTS":   the  collective  reference  to  the  Revolving  Credit
     Commitments, Swing Line Commitment and the Pounds Sterling Commitments.

         "COMMONLY  CONTROLLED ENTITY": an entity,  whether or not incorporated,
     which is under  common  control  with the  Company  within  the  meaning of
     Section 4001 of ERISA or is part of a group which  includes the Company and
     which is treated as a single employer under Section 414 of the Code.

         "CONSOLIDATED  DEBT  SERVICE":  for  any  period,  the  sum of (a)  the
     Annualized  Consolidated  Interest  Expense of the Company for such period,
     PLUS (b) the principal amounts of all long-term indebtedness payable by the


                                       5
<PAGE>

     Company and its Subsidiaries during the next succeeding twelve-month period
     determined  in  accordance  with  GAAP,   excluding,   however,  from  such
     indebtedness  the Loans  during the final  twelve  months of the  Revolving
     Credit Commitment Period.

         "CONSOLIDATED  EBITDA":  for  any  period,  the  sum of (i)  Annualized
     Consolidated  Net  Income for such  period,  (ii)  Annualized  Consolidated
     Interest  Expense for such period,  (iii) the  Annualized  amount of taxes,
     depreciation  and  amortization  deducted from earnings in determining such
     Consolidated Net Income and (iv) to the extent deducted in determining such
     Consolidated Net Income,  Annualized  extraordinary  charges of the Company
     relating to the  Holland & Barrett  Acquisition  arising  during the fourth
     fiscal quarter of 1997, not to exceed $6,000,000.

         "CONSOLIDATED  FIXED CHARGE COVERAGE RATIO":  for any period, the ratio
     of (i) the result of (A) the  Consolidated  EBITDA of the  Company  and its
     Subsidiaries  minus (B) their Annualized  Capital  Expenditures to (ii) the
     Consolidated Debt Service of the Company and its Subsidiaries,  in the case
     of clause (i) and (ii), for such period.

         "CONSOLIDATED INDEBTEDNESS":  at a particular date, all Indebtedness of
     the Company and its Subsidiaries, determined on a consolidated basis.

         "CONSOLIDATED  INTEREST  EXPENSE":  for any fiscal  period,  the amount
     which would,  in conformity  with GAAP,  be set forth  opposite the caption
     "interest expense" (or any like caption) on a consolidated income statement
     of the Company and its Subsidiaries for such period.

         "CONSOLIDATED NET INCOME":  for any fiscal period, the consolidated net
     income (or  deficit) of the Company  and its  Subsidiaries  for such period
     (taken  as a  cumulative  whole),  determined  on a  consolidated  basis in
     accordance with GAAP; PROVIDED,  that any non-cash  extraordinary gains and
     losses shall be excluded in determining Consolidated Net Income.

         "CONSOLIDATED  NET WORTH":  at a  particular  date,  all amounts  which
     would, in conformity with GAAP, be included on a consolidated balance sheet
     of the Company and its Subsidiaries  under  "stockholders'  equity" (or any
     like caption) as of such date.

         "CONTINUING  DIRECTORS":  the  directors  of the Company on the Closing
     Date and each other  director,  if such  other  director's  nomination  for
     election  to the Board of  Directors  of the  Company is  recommended  by a
     majority of the then Continuing Directors.

         "CONTRACTUAL  OBLIGATION":  as to  any  Person,  any  provision  of any
     security  issued  by  such  Person  or  of  any  agreement,  instrument  or
     undertaking  to which  such  Person is a party or by which it or any of its
     property is bound.

         "DEFAULT":  any of the events  specified in Section 11,  whether or not
     any  requirement  for the giving of notice,  the lapse of time, or both, or
     any other condition, has been satisfied.

         "DOLLARS",  "U.S.  DOLLARS" and "$":  dollars in lawful currency of the
     United States of America.

         "DOMESTIC SUBSIDIARY": any Subsidiary other than a Foreign Subsidiary.

         "ENGLISH  SECURITY  DOCUMENTS":  the  collective  reference  to  (i)  a
     Debenture  by the  Company  in favor of the  Administrative  Agent  for the


                                       6
<PAGE>

     benefit of the Lenders of 65% of the Capital Stock of Holland & Barrett and
     65% of the Capital  Stock of Vitamin  World  Limited in form and  substance
     reasonably  satisfactory to the Administrative Agent and (ii) Agreements in
     form and substance satisfactory to the Administrative Agent providing for a
     lien on the material assets of the Foreign Subsidiary Borrower securing its
     Obligations.

         "ENVIRONMENTAL  COMPLAINT":  any complaint,  order, citation, notice or
     other written  communication  from any Person with respect to the existence
     or alleged  existence  of a violation  of any  Environmental  Laws or legal
     liability resulting from air emissions, water discharges,  noise emissions,
     Hazardous Material or any other environmental, health or safety matter.

         "ENVIRONMENTAL LAWS": any and all applicable Federal,  foreign,  state,
     local or municipal laws, rules, orders, regulations,  statutes, ordinances,
     codes, decrees,  requirements of any Governmental Authority and any and all
     common law requirements,  rules and bases of liability regulating, relating
     to or imposing  liability or standards of conduct  concerning  pollution or
     protection  of the  environment  or the  Release or  threatened  Release of
     Hazardous Materials, as now or hereafter in effect.

         "ERISA":  the  Employee  Retirement  Income  Security  Act of 1974,  as
     amended from time to time.

         "EUROCURRENCY  LIABILITIES":  at any time, all reserve  requirements in
     effect at such time (including,  without limitation,  basic,  supplemental,
     marginal and emergency reserves under any regulations of the Board or other
     Governmental  Authority having  jurisdiction  with respect thereto) dealing
     with reserve  requirements  prescribed for eurocurrency  funding (currently
     referred to as  "Eurocurrency  Liabilities"  in  Regulation D of the Board)
     maintained by a member bank of the Federal Reserve System.

         "EUROCURRENCY  RATE":  with respect to any Pounds Sterling Loan for the
     relevant Interest Period, the rate determined by the  Administrative  Agent
     to be the rate at which Chase offers to place  deposits in Pounds  Sterling
     with  first-class  banks in the London interbank market at approximately 11
     A.M.  (London  time)  two  Business  Days  prior to the  first  day of such
     Interest  Period,  in the  approximate  amount of Chase's  relevant  Pounds
     Sterling  Loan and having a maturity  approximately  equal to such Interest
     Period.  The Eurocurrency Rate shall be rounded to the next higher multiple
     of 1/16 of 1% if the rate is not such a multiple.

         "EURODOLLAR  BASE  RATE":  with  respect to a  Eurodollar  Loan for the
     relevant Interest Period,  the applicable London interbank offered rate for
     deposits in U.S.  Dollars  appearing on Telerate Page 3750 as of 11:00 A.M.
     (London  time) two  Business  Days prior to the first day of such  Interest
     Period, and having a maturity  approximately equal to such Interest Period.
     If no London  interbank  offered  rate of such  maturity  then  appears  on
     Telerate  Page 3750,  then the  Eurodollar  Base Rate shall be equal to the
     London  interbank  offered  rate  for  deposits  in U.S.  Dollars  maturing
     immediately before or immediately after such maturity, whichever is higher,
     as  determined  by the  Administrative  Agent from  Telerate  Page 3750. If
     Telerate Page 3750 is not available,  the applicable  Eurodollar  Base Rate
     for the  relevant  Interest  Period  shall  be the rate  determined  by the
     Administrative Agent to be the rate at which Chase offers to place deposits
     in U.S.  Dollars with  first-class  banks in the London interbank market at
     approximately 11:00 A.M. (London time) two Business Days prior to the first
     day of such Interest Period, in the approximate  amount of Chase's relevant
     portion of the Eurodollar Loan and having a maturity approximately equal to
     such Interest Period.

                                       7
<PAGE>

         "EURODOLLAR  LOANS":  Revolving  Credit  Loans  the  rate  of  interest
     applicable to which is based upon the Eurodollar Rate.

         "EURODOLLAR  RATE":  with respect to a Eurodollar Loan for the relevant
     Interest Period, the quotient of (a) the Eurodollar Base Rate applicable to
     such Interest Period, divided by (b) one minus the Eurocurrency Liabilities
     (expressed as a decimal) applicable to such Interest Period. The Eurodollar
     Rate shall be rounded to the next higher multiple of 1/16 of 1% if the rate
     is not such a multiple.

         "EVENT OF DEFAULT": any of the events specified in Section 11, PROVIDED
     that any requirement for the giving of notice,  the lapse of time, or both,
     or any other condition, has been satisfied.

         "EXCHANGE ACT": the Securities Exchange Act of 1934, as amended.

         "EXTENSION OF CREDIT":  as to any Lender,  the making of a Loan by such
     Lender  and,  with  respect to any  Lender,  the  issuance of any Letter of
     Credit.

         "FINANCING  LEASE":  (a) any lease of property,  real or personal,  the
     obligations under which are capitalized on a consolidated  balance sheet of
     the Company and its Subsidiaries and (b) any other such lease to the extent
     that the then present  value of the minimum  rental  commitment  thereunder
     should,  in accordance  with GAAP, be capitalized on a balance sheet of the
     lessee.

         "FOREIGN  SUBSIDIARY":  as to any Person, any Subsidiary of such Person
     which is  organized  under  the  laws of any  jurisdiction  outside  of the
     country of the jurisdiction of organization of such Person.

         "FOREIGN SUBSIDIARY BORROWER": as defined in the preamble hereto.

         "GAAP":  generally accepted accounting  principles in the United States
     of America in effect from time to time.

         "GEL CAP FACILITY":  the soft gelatin  capsule  manufacturing  facility
     located at Cartwright Loop Industrial  Park,  Church Street,  Bayport,  New
     York.

         "GOVERNMENTAL AUTHORITY": any nation or government, any state, province
     or other political subdivision thereof and any entity exercising executive,
     legislative,   judicial,  regulatory  or  administrative  functions  of  or
     pertaining to government.

         "GUARANTEE  AND  COLLATERAL  AGREEMENT":  the Guarantee and  Collateral
     Agreement,  substantially  in the form of  Exhibit  B, to be  executed  and
     delivered  on the  Closing  Date by the  Company  and each of its  Domestic
     Subsidiaries,  as  the  same  may be  amended,  supplemented  or  otherwise
     modified.

         "GUARANTEE OBLIGATION": as to any Person, any obligation of such Person
     guaranteeing or in effect guaranteeing any Indebtedness,  leases, dividends
     or other  obligations (the "PRIMARY  OBLIGATIONS") of any other Person (the
     "PRIMARY   OBLIGOR")  in  any  manner,   whether  directly  or  indirectly,
     including,  without limitation,  any obligation of such Person,  whether or
     not contingent (a) to purchase any such primary  obligation or any property
     constituting direct or indirect security therefor, (b) to advance or supply
     funds (i) for the  purchase or payment of any such  primary  obligation  or
     (ii) to maintain  working  capital or equity capital of the primary obligor

                                       8
<PAGE>

     or otherwise to maintain the net worth or solvency of the primary  obligor,
     (c) to purchase property,  securities or services primarily for the purpose
     of assuring the owner of any such primary  obligation of the ability of the
     primary obligor to make payment of such primary obligation or (d) otherwise
     to assure or hold harmless the owner of any such primary obligation against
     loss in  respect  thereof;  PROVIDED,  HOWEVER,  that  the  term  Guarantee
     Obligation  shall not include  endorsements  of instruments  for deposit or
     collection in the ordinary course of business.  The amount of any Guarantee
     Obligation  shall be deemed  to be an  amount  equal to the value as of any
     date of determination  of the stated or determinable  amount of the primary
     obligation  in respect of which such  Guarantee  Obligation is made (unless
     such Guarantee Obligation shall be expressly limited to a lesser amount, in
     which  case  such  lesser   amount  shall  apply)  or,  if  not  stated  or
     determinable,  the  value as of any date of  determination  of the  maximum
     reasonably  anticipated  liability in respect thereof as determined by such
     Person in good faith.

         "HAZARDOUS MATERIALS": any solid wastes, toxic or hazardous substances,
     materials or wastes, defined, listed, classified or regulated as such in or
     under any Environmental  Laws,  including,  without  limitation,  asbestos,
     petroleum  or  petroleum  products  (including  gasoline,  crude oil or any
     fraction  thereof),   polychlorinated   biphenyls,   and  urea-formaldehyde
     insulation,  and any other substance the presence of which may give rise to
     liability under any Environmental Law.

         "HEDGE  AGREEMENT":  any interest rate protection  agreement,  interest
     rate swap or other  interest  rate hedge  arrangement,  or currency swap or
     other currency hedge arrangement (other than any interest rate cap or other
     similar  agreement  or  arrangement  pursuant  to which the  Company has no
     credit exposure),  to or under which the Company or any of its Subsidiaries
     is a party or a beneficiary.

         "HEDGE AGREEMENT OBLIGATIONS": all obligations of the Company under any
     one or  more  Hedge  Agreements  to  make  payments  to the  counterparties
     thereunder  upon the  occurrence  of a  termination  event or similar event
     thereunder.

         "HOLLAND & BARRETT": Holland & Barrett Holdings Limited.

         "HOLLAND & BARRETT ACQUISITION": as defined in the recitals hereto.

         "INDEBTEDNESS":  of a Person,  at a particular  date,  the sum (without
     duplication) at such date of (a) indebtedness for borrowed money or for the
     deferred  purchase  price of  property or services in respect of which such
     Person is liable as obligor (other than current trade liabilities  incurred
     in the ordinary course of business and payable in accordance with customary
     practices),  (b) indebtedness  secured by any Lien on any property or asset
     owned or held by such Person regardless of whether the indebtedness secured
     thereby  shall  have  been  assumed  by or is a primary  liability  of such
     Person, (c) obligations of such Person under Financing Leases, (d) the face
     amount of all letters of credit  issued for the account of such person and,
     without duplication, the unreimbursed amount of all drafts drawn thereunder
     and (e) obligations (in the nature of principal or interest) of such Person
     in respect of acceptances or similar  obligations issued or created for the
     account of such Person.

         "INSOLVENCY":  with respect to any  Multiemployer  Plan,  the condition
     that such Plan is insolvent within the meaning of Section 4245 of ERISA.

         "INSOLVENT": pertaining to a condition of Insolvency.

         "INTEREST  PAYMENT DATE":  (a) as to any ABR Loan, the last day of each
     March,   June,   September  and  December  to  occur  while  such  Loan  is

                                       9
<PAGE>

     outstanding,  (b) as to any Eurodollar  Loan or Pounds Sterling Loan having
     an Interest  Period of three months or less,  the last day of such Interest
     Period and (c) as to any Eurodollar  Loan or Pounds Sterling Loan having an
     Interest  Period  longer  than  three  months,  (i) each day which is three
     months after the first day of such Interest Period and (ii) the last day of
     such Interest Period.

         "INTEREST  PERIOD":  with  respect  to any  Eurodollar  Loan or  Pounds
     Sterling Loan:

                 (a)  initially,  the  period  commencing  on the  borrowing  or
             conversion  date,  as  the  case  may  be,  with  respect  to  such
             Eurodollar  Loan or Pounds Sterling Loan and ending one, two, three
             or six months  thereafter,  as selected by the relevant Borrower in
             its notice of  borrowing or notice of  conversion,  as the case may
             be, given with respect thereto; and

                 (b) thereafter,  each period  commencing on the last day of the
             next preceding  Interest Period  applicable to such Eurodollar Loan
             or Pounds  Sterling Loan and ending one,  two,  three or six months
             thereafter,  as selected by the  relevant  Borrower by  irrevocable
             notice to the  Administrative  Agent not less than  three  Business
             Days prior to the last day of the then current Interest Period with
             respect thereto;

         PROVIDED  that,  all of the foregoing  provisions  relating to Interest
     Periods are subject to the following:

                    (i) if any Interest  Period  pertaining to a Eurodollar Loan
               or Pounds  Sterling Loan would otherwise end on a day that is not
               a Business  Day,  such  Interest  Period shall be extended to the
               next succeeding  Business Day unless the result of such extension
               would be to carry such  Interest  Period  into  another  calendar
               month  in which  event  such  Interest  Period  shall  end on the
               immediately preceding Business Day;

                    (ii) any Interest Period  applicable to a Eurodollar Loan or
               Pounds  Sterling  Loan that  would  otherwise  extend  beyond the
               Revolving  Credit  Termination  Date  shall end on the  Revolving
               Credit Termination Date; and

                    (iii) any Interest Period pertaining to a Eurodollar Loan or
               Pounds  Sterling  Loan that begins on the last  Business Day of a
               calendar  month  (or on a day for which  there is no  numerically
               corresponding  day in the  calendar  month  at  the  end of  such
               Interest Period) shall end on the last Business Day of a calendar
               month.

         "ISSUING  LENDER":  Chase or any of its Affiliates,  in its capacity as
     issuer of the Letters of Credit and any other Lender which the Company, the
     Administrative  Agent and the Majority Lenders shall have approved,  in its
     capacity as issuer of the Letters of Credit.

         "JUDGMENT CURRENCY": as defined in subsection 13.16(b).

         "LENDERS": as defined in the preamble hereto.

         "LETTER OF CREDIT APPLICATIONS":  (a) in the case of Standby Letters of
     Credit,  a letter of credit  application  for a Standby Letter of Credit on
     the standard form of the applicable  Issuing Lender for standby  letters of
     credit,  and (b) in the case of Commercial  Letters of Credit,  a letter of
     credit  application for a Commercial  Letter of Credit on the standard form
     of the applicable Issuing Lender for commercial letters of credit.


                                       10
<PAGE>

         "LETTER OF CREDIT OBLIGATIONS": at any particular time, all liabilities
     of the Company with  respect to Letters of Credit,  whether or not any such
     liability is contingent, including (without duplication) the sum of (a) the
     aggregate  undrawn  face amount of all  Letters of Credit then  outstanding
     plus (b) the aggregate amount of all unpaid Reimbursement Obligations.

         "LETTERS OF CREDIT": as defined in subsection 4.1(ii).

         "LIEN":  any  mortgage,  pledge,  hypothecation,   assignment,  deposit
     arrangement  (other than a bank or similar deposit  account),  encumbrance,
     lien  (statutory  or other),  or  preference,  priority  or other  security
     agreement  or  similar  preferential  arrangement  of any  kind  or  nature
     whatsoever  (including,  without limitation,  any conditional sale or other
     title retention  agreement,  any Financing Lease having  substantially  the
     same  economic  effect  as any of the  foregoing,  and  the  filing  of any
     financing  statement under the Uniform Commercial Code or comparable law of
     any jurisdiction in respect of any of the foregoing).

         "LOAN  DOCUMENTS":  the  collective  reference to this  Agreement,  any
     Notes,  any documents or  instruments  evidencing or governing the Security
     Documents.

         "LOAN PARTIES":  the collective  reference to the Company,  the Foreign
     Subsidiary  Borrower and each  guarantor  or grantor  party to any Security
     Document.

         "LOANS":  the collective  reference to the Revolving  Credit Loans, the
     Swing Line Loans and the Pounds Sterling Loans.

         "LONDON  BANKING  DAY":  any day on which  banks in London are open for
     general  banking  business,  including  dealings  in foreign  currency  and
     exchange.

         "MAJORITY   LENDERS":   at  any  time,  Lenders  the  Revolving  Credit
     Commitment Percentages of which aggregate more than 50%.

         "MATERIAL  ADVERSE  EFFECT":  a  material  adverse  effect  on (a)  the
     business, operations, property or condition (financial or otherwise) of the
     Company  and its  Subsidiaries  taken  as a whole  or (b) the  validity  or
     enforceability  of this Agreement or any of the other Loan Documents or the
     rights or remedies of the Administrative  Agent or the Lenders hereunder or
     thereunder.

         "MATERIAL ENVIRONMENTAL AMOUNT": $500,000.

         "MATERIAL FOREIGN SUBSIDIARY": any Foreign Subsidiary accounting for 5%
     or more of the  assets or  revenues  of the  Company  and its  consolidated
     Subsidiaries, taken as a whole.

         "MOODY'S": Moody's Investors Service, Inc. or any successor thereto.

         "MULTIEMPLOYER  PLAN": a Plan which is a multiemployer  plan as defined
     in Section 4001(a)(3) of ERISA.

         "NON-EXCLUDED TAXES": as defined in subsection 5.12(a).

         "NOTES":  the collective reference to the Revolving Credit Notes, Swing
     Line Notes and any note delivered pursuant to subsection 7.3(e).

                                       11
<PAGE>

         "OBLIGATIONS":  collectively,  the unpaid  principal of and interest on
     the Loans,  the  Reimbursement  Obligations  and all other  obligations and
     liabilities  of the  Company  and the  Foreign  Subsidiary  Borrower to the
     Administrative  Agent,  the  Issuing  Lender  and the  Lenders  under or in
     connection  with this  Agreement,  the other Loan  Documents  and any Hedge
     Agreement  with any Lender  (including  in each case,  without  limitation,
     interest accruing at the then applicable rate provided in this Agreement or
     any other applicable Loan Document or Hedge Agreement after the maturity of
     the Loans and interest  accruing at the then  applicable  rate  provided in
     this  Agreement or any other  applicable  Loan Document or Hedge  Agreement
     after the filing of any petition in bankruptcy,  or the commencement of any
     insolvency,  reorganization  or like  proceeding,  relating to the Company,
     whether or not a claim for post-filing or post-petition interest is allowed
     in such  proceeding),  whether direct or indirect,  absolute or contingent,
     due or to become due,  or now  existing or  hereafter  incurred,  which may
     arise under, out of, or in connection with, this Agreement,  the Notes, the
     Letters  of  Credit,  the  Letter of Credit  Applications,  the other  Loan
     Documents or any Hedge  Agreement with a Lender or any other document made,
     delivered or given in connection therewith, in each case whether on account
     of  principal,  interest,  reimbursement  obligations,  fees,  indemnities,
     costs, expenses or otherwise (including,  without limitation,  all fees and
     disbursements of counsel to the Administrative Agents or to the Lenders).

         "PARTICIPANTS": as defined in subsection 13.6(b).

         "PARTICIPATING  INTEREST":  with respect to any Letter of Credit (a) in
     the case of the Issuing  Lender,  its interest in such Letter of Credit and
     any Letter of Credit  Application  relating  thereto after giving effect to
     the granting of any participating interests therein pursuant hereto and (b)
     in the  case of each  Participating  Lender,  its  undivided  participating
     interest  in such  Letter of Credit  and any  Letter of Credit  Application
     relating thereto.

         "PARTICIPATING LENDER": any Lender (other than the Issuing Lender) with
     respect to its Participating Interest in a Letter of Credit.

         "PBGC": the Pension Benefit Guaranty  Corporation  established pursuant
     to Subtitle A of Title IV of ERISA.

         "PERSON":  an individual,  partnership,  corporation,  business  trust,
     joint stock  company,  trust,  unincorporated  association,  joint venture,
     Governmental Authority or other entity of whatever nature.

         "PLAN":  at a  particular  time,  any  employee  benefit  plan which is
     covered  by  ERISA  and in  respect  of which  the  Company  or a  Commonly
     Controlled  Entity is (or, if such plan were terminated at such time, would
     under  Section 4069 of ERISA be deemed to be) an  "employer"  as defined in
     Section 3(5) of ERISA.

         "PLEDGED STOCK":  as defined in the Guarantee and Collateral  Agreement
     or any other Security Document.

         "POUNDS  STERLING":  pounds  sterling in lawful  currency of the United
     Kingdom.

         "POUNDS STERLING  COMMITMENT":  any Lender's  obligation to make Pounds
     Sterling Loans pursuant to subsection 3.1.

         "POUNDS STERLING LOANS": as defined in subsection 3.1.

  
                                     12
<PAGE>

         "PROPERTY":  each  parcel of real  property  owned or  operated  by the
     Company and its Subsidiaries.

         "REGISTER": as defined in subsection 13.6(d).

         "REIMBURSEMENT OBLIGATION":  the obligation of the Company to reimburse
     the Issuing  Lender in accordance  with the terms of this Agreement and the
     related  Letter of Credit  Application  for any payment made by the Issuing
     Lender under any Letter of Credit.

         "RELEASE"  means any spilling,  leaking,  pumping,  pouring,  emitting,
     emptying,  discharging,  escaping, leaking, dumping, disposing,  spreading,
     depositing or  dispersing  of any Hazardous  Materials in, unto or onto the
     environment.

         "REORGANIZATION": with respect to any Multiemployer Plan, the condition
     that such plan is in  reorganization  within the meaning of Section 4241 of
     ERISA.

         "REPORTABLE  EVENT":  any of the events set forth in Section 4043(c) of
     ERISA,  other than those events as to which the thirty day notice period is
     waived under any of subsections .13, .14, .16, .18, .19 or .20 of PBGC Reg.
     ss. 4043 or any successor regulation thereto.

         "REQUIREMENT  OF  LAW":  as to  (a)  any  Person,  the  certificate  of
     incorporation  and  by-laws  or  the  partnership  or  limited  partnership
     agreement or other  organizational  or governing  documents of such Person,
     and any law,  treaty,  rule or regulation or determination of an arbitrator
     or a court or other Governmental  Authority,  in each case applicable to or
     binding  upon such Person or any of its property or to which such Person or
     any of its  property is subject,  and (b) any  property,  any law,  treaty,
     rule,  regulation,  requirement,  judgment,  decree or determination of any
     Governmental  Authority  applicable  to or binding upon such property or to
     which  such  property  is  subject,  including,   without  limitation,  any
     Environmental Laws.

         "RESPONSIBLE  OFFICER":  with  respect  to any Loan  Party,  the  chief
     executive officer,  the president,  the chief financial  officer,  any vice
     president, the treasurer or the assistant treasurer of such Loan Party.

         "RESTRICTED PAYMENTS": as defined in subsection 9.7.

         "REVOLVING  CREDIT  COMMITMENT":  as to any  Lender  at any  time,  its
     obligation to make Revolving Credit Loans to, and/or participate in Letters
     of Credit  issued for the account of or Swing Line Loans to, the Company in
     an aggregate  amount not to exceed at any time  outstanding the U.S. Dollar
     amount  set forth  opposite  such  Lender's  name in  Schedule  I under the
     heading "Revolving Credit  Commitment",  as such amount may be reduced from
     time to time pursuant to subsection 2.4 and the other applicable provisions
     hereof.

         "REVOLVING CREDIT COMMITMENT PERCENTAGE": as to any Lender at any time,
     the  percentage  which  such  Lender's  Revolving  Credit  Commitment  then
     constitutes  of the  Aggregate  Revolving  Credit  Commitments  (or, if the
     Revolving  Credit  Commitments  have terminated or expired,  the percentage
     which (a) the Aggregate Revolving Credit Outstanding of such Lender at such
     time then constitutes of (b) the Aggregate  Revolving Credit Outstanding of
     all Lenders at such time).

                                       13
<PAGE>

         "REVOLVING CREDIT COMMITMENT PERIOD": the period from and including the
     Closing Date to but not including the Revolving Credit Termination Date, or
     such earlier date on which the Revolving Credit Commitments shall terminate
     as provided herein.

         "REVOLVING CREDIT LOAN": as defined in subsection 2.1.

         "REVOLVING CREDIT NOTE": as defined in subsection 2.3(e).

         "REVOLVING CREDIT TERMINATION DATE": September 30, 2003.

         "SECURITIES ACT": the Securities Act of 1933, as amended.

         "SECURITY  DOCUMENTS":  the  collective  reference to the Guarantee and
     Collateral  Agreement  and the English  Security  Documents  and each other
     pledge  agreement,  security  document  or  similar  agreement  that may be
     delivered to the Administrative Agent as collateral security for any or all
     of the  Obligations,  in each case as amended,  supplemented  or  otherwise
     modified from time to time.

         "SINGLE EMPLOYER PLAN": any Plan which is covered by Title IV of ERISA,
     but which is not a Multiemployer Plan.

         "SOLVENT":  with  respect  to any  Person  on a  particular  date,  the
     condition  that on such date,  (a) the fair value of the  property  of such
     Person is greater than the total amount of liabilities,  including, without
     limitation,  contingent  liabilities,  of such Person, (b) the present fair
     salable value of the assets of such Person is not less than the amount that
     will be required to pay the probable  liability of such Person on its debts
     as they become absolute and mature, (c) such Person does not intend to, and
     does not  believe  that it will,  incur  debts or  liabilities  beyond such
     Person's ability to pay as such debts and liabilities  mature, and (d) such
     Person is not  engaged in business  or a  transaction,  and is not about to
     engage in business or a transaction, for which such Person's property would
     constitute an unreasonably small amount of capital.

         "STANDBY LETTERS OF CREDIT": as defined in subsection 4.1(i).

         "SUBORDINATED  DEBT": up to $150,000,000 in aggregate  principal amount
     of 8.625%  Senior  Subordinated  Notes of the Company due 2007 having terms
     and conditions satisfactory to the Lenders.

         "SUBSIDIARY":  as to any Person,  a  corporation,  partnership or other
     entity  of  which  shares  of stock or  other  ownership  interests  having
     ordinary voting power (other than stock or such other  ownership  interests
     having  such power only by reason of the  happening  of a  contingency)  to
     elect a  majority  of the  board of  directors  or other  managers  of such
     corporation,  partnership  or other  entity are at the time  owned,  or the
     management  of which  is  otherwise  controlled,  directly  or  indirectly,
     through one or more  intermediaries,  or both, by such Person (exclusive of
     any  Affiliate  in which such  Person has a minority  ownership  interest).
     Unless  otherwise  qualified,  all  references  to  a  "Subsidiary"  or  to
     "Subsidiaries"   in  this   Agreement   shall  refer  to  a  Subsidiary  or
     Subsidiaries of the Company.

         "SWING LINE  COMMITMENT":  the Swing Line  Lender's  obligation to make
     Swing Line Loans pursuant to subsection 2.5.

         "SWING LINE LENDER": Chase, in its capacity as lender of the Swing Line
     Loans.

                                       14
<PAGE>

         "SWING  LINE  LOAN   PARTICIPATION   CERTIFICATE":   a  certificate  in
     substantially  the  form  of  Exhibit  C,  as  the  same  may  be  amended,
     supplemented or otherwise modified from time to time.

         "SWING LINE LOANS": as defined in subsection 2.5(a).

         "SWING LINE NOTE": as defined in subsection 2.3(e).

         "TRANCHE":  the  collective  reference  to  Eurodollar  Loans or Pounds
     Sterling  Loans the then  current  Interest  Periods with respect to all of
     which begin on the same date and end on the same later date (whether or not
     such Loans shall originally have been made on the same day).

         "TRANSFEREE": as defined in subsection 13.6(f).

         "TYPE": as to any Loan, its nature as an ABR Loan, a Eurodollar Loan or
     a Pounds Sterling Loan.

         "UK  GAAP":  generally  accepted  accounting  principles  in the United
     Kingdom in effect from time to time.

         "U.S. DOLLAR EQUIVALENT":  with respect to an amount denominated in any
     currency other than U.S.  Dollars,  the equivalent in U.S.  Dollars of such
     amount,  calculated  on the basis of the  arithmetical  mean of the buy and
     sell spot rates of exchange of the  Administrative  Agent for such currency
     in the London market at 11:00 a.m.  London time, two Business Days prior to
     the date on which such amount is to be determined.

         1.2 OTHER  DEFINITIONAL  PROVISIONS.  (a)  Unless  otherwise  specified
therein,  all terms defined in this  Agreement  shall have the defined  meanings
when used in the Notes,  the other Loan  Documents or any  certificate  or other
document made or delivered pursuant hereto.

         (b) As used  herein and in the Notes and any other Loan  Document,  and
any certificate or other document made or delivered  pursuant hereto or thereto,
accounting  terms  relating to the Company and its  Subsidiaries  not defined in
subsection  1.1 and accounting  terms partly  defined in subsection  1.1, to the
extent not defined,  shall have the respective meanings given to them under GAAP
PROVIDED that, if the Company notifies the Administrative Agent that the Company
requests an amendment  to any  provision  hereof to eliminate  the effect of any
change occurring after the date hereof in GAAP or in the application  thereof on
the operation of such  provision (or if the  Administrative  Agent  notifies the
Company that the Majority  Lenders request an amendment to any provision  hereof
for such  purpose),  regardless  of whether any such  notice is given  before or
after such change in GAAP or in the  application  thereof,  then such  provision
shall be interpreted  on the basis of GAAP as in effect and applied  immediately
before such change shall have become effective until such notice shall have been
withdrawn or such provision amended in accordance herewith.

         (c) The words  "hereof",  "herein" and "hereunder" and words of similar
import when used in this Agreement  shall refer to this Agreement as a whole and
not to any  particular  provision of this  Agreement,  and Section,  subsection,
Schedule  and  Exhibit   references  are  to  this  Agreement  unless  otherwise
specified.

         (d) The  meanings  given  to terms  defined  herein  shall  be  equally
applicable to both the singular and plural forms of such terms.


                                       15
<PAGE>

         SECTION 2. AMOUNT AND TERMS OF REVOLVING CREDIT
                    COMMITMENTS

         2.1  REVOLING  CREDIT  COMMITMENTS.   (a)  Subject  to  the  terms  and
conditions  hereof,  each Lender severally agrees to make revolving credit loans
(each,  a "REVOLVING  CREDIT LOAN") in U.S.  Dollars to the Company from time to
time  during the  Revolving  Credit  Commitment  Period so long as after  giving
effect thereto (i) the Available  Revolving Credit  Commitment of each Lender is
greater  than  or  equal  to  zero  and  (ii)  the  Aggregate  Revolving  Credit
Outstanding  of all  Lenders  do  not  exceed  the  Aggregate  Revolving  Credit
Commitments.  During the Revolving Credit  Commitment Period the Company may use
the Revolving  Credit  Commitments by borrowing,  prepaying the Revolving Credit
Loans in whole or in part, and reborrowing, all in accordance with the terms and
conditions hereof.

         (b) The Revolving  Credit Loans may from time to time be (i) Eurodollar
Loans,  (ii) ABR Loans or (iii) a  combination  thereof,  as  determined  by the
Company and notified to the Administrative  Agent in accordance with subsections
2.2  and  5.2,  PROVIDED  that  no  Revolving  Credit  Loan  shall  be made as a
Eurodollar  Loan after the day that is one month prior to the  Revolving  Credit
Termination Date.

         2.2 PROCEDURE FOR REVOLVING  CREDIT  BORROWING.  The Company may borrow
under the Revolving Credit  Commitments  during the Revolving Credit  Commitment
Period  on  any  Business  Day,   PROVIDED  that  the  Company  shall  give  the
Administrative  Agent  irrevocable  notice (which notice must be received by the
Administrative  Agent  prior to 11:00  A.M.  (New York  time) at least (a) three
Business Days prior to the requested  Borrowing  Date, if all or any part of the
requested  Revolving Credit Loans are to be initially  Eurodollar  Loans, or (b)
one Business Day prior to the requested Borrowing Date,  otherwise),  specifying
in each case (i) the amount to be borrowed,  (ii) the requested  Borrowing Date,
(iii)  whether  the  borrowing  is to be of  Eurodollar  Loans,  ABR  Loans or a
combination  thereof  and (iv) if the  borrowing  is to be entirely or partly of
Eurodollar  Loans, the amount of such Type of Loan and the length of the initial
Interest Periods therefor. Each borrowing under the Revolving Credit Commitments
shall be in an amount  equal to (A) in the case of ABR  Loans,  $1,000,000  or a
whole  multiple of  $1,000,000  in excess  thereof  (or,  if the then  Aggregate
Available  Revolving Credit  Commitments are less than  $1,000,000,  such lesser
amount) and (B) in the case of Eurodollar Loans,  $5,000,000 or a whole multiple
of  $5,000,000  in excess  thereof.  Upon  receipt of any such  notice  from the
Company, the Administrative Agent shall promptly notify each Lender thereof. Not
later than 12:00 Noon, New York City time, on each requested Borrowing Date each
Lender shall make an amount equal to its Revolving Credit Commitment  Percentage
of the principal  amount of the Revolving  Credit Loans  requested to be made on
such  Borrowing  Date  available  to the  Administrative  Agent  at  its  office
specified in subsection 13.2 in U.S. Dollars and in immediately available funds.
The Administrative Agent shall on such date credit the account of the Company on
the books of such office with the aggregate of the amounts made available to the
Administrative  Agent  by the  Lenders  and in like  funds  as  received  by the
Administrative Agent.

         2.3  REPAYMENT OF REVOLVING  CREDIT  LOANS;  EVIDENCE OF DEBT.  (a) The
Company hereby  unconditionally  promises to pay to the Administrative Agent for
the account of each Lender the then unpaid  principal  amount of each  Revolving
Credit Loan of such Lender  (whether  made  before or after the  termination  or
expiration  of  the  Revolving  Credit  Commitments)  on  the  Revolving  Credit
Termination  Date and on such other  dates and in such  other  amounts as may be
required  from time to time  pursuant  to this  Agreement.  The  Company  hereby
further agrees to pay interest on the unpaid  principal  amount of the Revolving
Credit Loans from time to time outstanding  until payment thereof in full at the
rates per annum, and on the dates, set forth in subsection 5.1.

                                       16
<PAGE>

         (b) Each Lender shall maintain in accordance with its usual practice an
account or  accounts  evidencing  indebtedness  of the  Company  to such  Lender
resulting  from each  Revolving  Credit  Loan of such  Lender from time to time,
including the amounts of principal and interest payable thereon and paid to such
Lender from time to time under this Agreement.

         (c) The  Administrative  Agent shall maintain the Register  pursuant to
subsection 13.6(d),  and a subaccount therein for each Lender, in which shall be
recorded (i) the amount of each Revolving  Credit Loan made hereunder,  the Type
thereof and each  Interest  Period  applicable  thereto,  (ii) the amount of any
principal  or interest  due and  payable or to become due and  payable  from the
Company to each Lender  hereunder in respect of the  Revolving  Credit Loans and
(iii) both the amount of any sum received by the Administrative  Agent hereunder
from the  Company in respect of the  Revolving  Credit  Loans and each  Lender's
share thereof.

         (d) The entries  made in the  Register  and the accounts of each Lender
maintained  pursuant to  subsection  2.3(b)  shall,  to the extent  permitted by
applicable  law, be PRIMA FACIE  evidence  of the  existence  and amounts of the
obligations of the Company therein recorded; PROVIDED, HOWEVER, that the failure
of any Lender or the  Administrative  Agent to maintain the Register or any such
account, or any error therein,  shall not in any manner affect the obligation of
the Company to repay (with applicable  interest) the Revolving Credit Loans made
to the Company by such Lender in accordance with the terms of this Agreement.

         (e) The Company  agrees that it will execute and deliver to such Lender
(i) a promissory  note of the Company  evidencing the Revolving  Credit Loans of
such  Lender,  substantially  in  the  form  of  Exhibit  A-1  with  appropriate
insertions as to date and principal  amount  (each,  a "REVOLVING  CREDIT NOTE")
and/or (ii) a promissory note of the Company  evidencing the Swing Line Loans of
such  Lender,  substantially  in  the  form  of  Exhibit  A-2  with  appropriate
insertions as to date and principal amount;  PROVIDED, that the delivery of such
Revolving  Credit  Notes and such  Swing  Line  Notes  shall not be a  condition
precedent to the Closing Date.

         2.4  TERMINATION  OR  REDUCTION OF REVOLVING  CREDIT  COMMITMENTS.  The
Company shall have the right,  upon not less than five Business  Days' notice to
the Administrative Agent, to terminate the Revolving Credit Commitments or, from
time to time, to reduce the amount of the Revolving Credit Commitments; PROVIDED
that no such termination or reduction shall be permitted if, after giving effect
thereto and to any  prepayments of the Loans made on the effective date thereof,
the  Available  Revolving  Credit  Commitment of any Lender would not be greater
than or equal  to  zero.  Any such  reduction  shall  be in an  amount  equal to
$1,000,000 or a whole  multiple of $1,000,000 in excess thereof and shall reduce
permanently the Revolving Credit Commitments then in effect.

         2.5 SWING LINE  COMMITMENT.  (a)  Subject  to the terms and  conditions
hereof, the Swing Line Lender agrees to make swing line loans  (individually,  a
"SWING LINE LOAN";  collectively,  the "SWING LINE  LOANS") to the Company  from
time to time  during the  Revolving  Credit  Commitment  Period in an  aggregate
principal amount at any one time outstanding not to exceed $5,000,000;  PROVIDED
that the Swing Line Lender  shall not make any Swing Line Loan if,  after giving
effect thereto,  the sum of the Swing Line Loans, the Revolving Credit Loans and
Letter of Credit  Obligations  (in each case  after  giving  effect to the Loans
requested  to be made and the Letters of Credit  requested  to be issued on such
date) exceed the  Revolving  Credit  Commitments.  During the  Revolving  Credit
Commitment  Period,  the Company may use the Swing Line Commitment by borrowing,
prepaying  the Swing Line  loans in whole or in part,  and  reborrowing,  all in
accordance with the terms and conditions  hereof.  All Swing Line Loans shall be
made as ABR Loans and shall not be  entitled  to be  converted  into  Eurodollar
Loans.  The Company shall give the Swing Line Lender  irrevocable  notice (which
notice must be received by the Swing Line Lender  prior to 12:00 Noon,  New York
City  time)  on the  requested  Borrowing  Date  specifying  the  amount  of the
requested  Swing Line Loan which  shall be in a minimum  amount of $100,000 or a

                                       17
<PAGE>

whole  multiple of $100,000 in excess  thereof.  The  proceeds of the Swing Line
Loan will be made  available  by the Swing  Line  Lender to the  Company  at the
office of the Swing Line Lender by 3:00 p.m. on the Borrowing  Date by crediting
the account of the Company at such office with such proceeds. The Company may at
any time and from time to time prepay the Swing Line Loans, in whole or in part,
without  premium or penalty,  by notifying  the Swing Line Lender prior to 12:00
Noon on any  Business  Day of the date and  amount  of  prepayment.  If any such
notice is given, the amount specified in such notice shall be due and payable on
the  date  specified  therein.  Partial  prepayments  shall  be in an  aggregate
principal amount of $100,000 or a whole multiple of $100,000 in excess thereof.

         (b) The  Swing  Line  Lender,  at any  time in its  sole  and  absolute
discretion may, on behalf of the Company (which hereby  irrevocably  directs the
Swing Line Lender to act on its behalf) request each Lender, including the Swing
Line Lender, to make a Revolving Credit Loan in an amount equal to such Lender's
Commitment  Percentage of the amount of the Swing Line Loans  outstanding on the
date such notice is given (the "REFUNDED  SWING LINE LOANS").  Unless any of the
events described in paragraph (h) of Section 11 shall have occurred with respect
to the  Company  (in  which  event  the  procedures  of  paragraph  (d) of  this
subsection 2.5 shall apply) each Lender shall make the proceeds of its Revolving
Credit Loan available to the  Administrative  Agent for the account of the Swing
Line Lender at the office of the  Administrative  Agent  specified in subsection
13.2 prior to 12:00 Noon (New York City time) in funds immediately  available on
the Business Day next succeeding the date such notice is given.  The proceeds of
such Revolving  Credit Loans shall be immediately  applied to repay the Refunded
Swing Line Loans. Effective on the day such Revolving Credit Loans are made, the
portion of the Swing Line Loans so paid shall no longer be  outstanding as Swing
Line  Loans,  shall no longer be due under any Swing  Line Note and shall be due
under the  respective  Revolving  Credit Loans made by the Lenders in accordance
with their respective Revolving Credit Commitment Percentages.

         (c)  Notwithstanding  anything  herein to the contrary,  the Swing Line
Lender shall not be obligated to make any Swing Line Loans if the conditions set
forth in subsection 7.2 have not been satisfied.

         (d) If prior to the  making of a  Revolving  Credit  Loan  pursuant  to
paragraph (b) of this  subsection  2.5 one of the events  described in paragraph
(h) of Section 11 shall have  occurred  and be  continuing  with  respect to the
Company,  each Lender will, on the date such  Revolving  Credit Loan was to have
been made  pursuant  to the notice in  subsection  2.5,  purchase  an  undivided
participating  interest in the  Refunded  Swing Line Loans in an amount equal to
(i) its Revolving  Credit  Commitment  Percentage  TIMES (ii) the Refunded Swing
Line Loans.  Each Lender will immediately  transfer to the Swing Line Lender, in
immediately  available funds, the amount of its participation,  and upon receipt
thereof  the Swing Line  Lender  will  deliver to such  Lender a Swing Line Loan
Participation  Certificate  dated the date of  receipt of such funds and in such
amount.

         (e)   Whenever,   at  any  time  after  any  Lender  has   purchased  a
participating  interest in a Swing Line Loan, the Swing Line Lender receives any
payment on account thereof, the Swing Line Lender will distribute to such Lender
its participating  interest in such amount (appropriately  adjusted, in the case
of interest  payments,  to reflect the period of time during which such Lender's
participating interest was outstanding and funded);  PROVIDED,  HOWEVER, that in
the event that such payment  received by the Swing Line Lender is required to be
returned,  such Lender will return to the Swing Line Lender any portion  thereof
previously distributed by the Swing Line Lender to it.

         (f)  Each  Lender's  obligation  to  make  the  Loans  referred  to  in
subsection 2.5(b) and to purchase participating interests pursuant to subsection

                                       18
<PAGE>

2.5(d)  shall be  absolute,  irrevocable  and  unconditional  and  shall  not be
affected by any circumstance,  including,  without limitation,  (i) any set-off,
counterclaim,  recoupment,  defense  or other  right  which  such  Lender or the
Company may have against the Swing Line Lender,  the Company or any other Person
for any reason whatsoever, (ii) the occurrence or continuance of a Default or an
Event of  Default;  (iii) any  adverse  change in the  condition  (financial  or
otherwise)  of the  Company  or any other  Loan  Party;  (iv) any breach of this
Agreement or any other Loan  Document by the Company or any of its  Subsidiaries
or  any  other  Lender;  or (v)  any  other  circumstance,  happening  or  event
whatsoever, whether or not similar to any of the foregoing.


         SECTION 3. AMOUNT AND TERMS OF POUNDS STERLING
                    COMMITMENT

         3.1 POUNDS  STERLING  COMMITMENTS.  Subject to the terms and conditions
hereof,  each Lender  severally  agrees to make revolving  credit loans (each, a
"POUNDS  STERLING  LOAN") in  Pounds  Sterling  to the  Company  or the  Foreign
Subsidiary  Borrower  from time to time during the Revolving  Credit  Commitment
Period so long as after giving effect thereto (a) the Available Revolving Credit
Commitment  of each Lender is greater than or equal to zero,  (b) the  Aggregate
Revolving  Credit  Outstanding  of all  Lenders  do  not  exceed  the  Aggregate
Revolving  Credit  Commitments  and (c) the  aggregate  principal  amount of all
Pounds Sterling Loans shall not exceed Pound Sterling equivalent of $10,000,000.
During the  Revolving  Credit  Commitment  Period,  the  Company or the  Foreign
Subsidiary  Borrower may use the  Revolving  Credit  Commitments  by  borrowing,
repaying the Pounds Sterling Loans in whole or in part, and reborrowing,  all in
accordance with the terms and conditions  hereof. For the purpose of determining
the Aggregate  Revolving  Credit  Outstanding on the date of a requested  Pounds
Sterling Loan, the U.S. Dollar Equivalent of the Pounds Sterling Loan then being
requested  shall be aggregated  with the U.S.  Dollar  Equivalents of all Pounds
Sterling  Loans  then  outstanding  (the  U.S.  Dollar  Equivalent  of each such
outstanding  Pounds  Sterling  Loan to be  calculated as of the date of the most
recent  continuation of such Pounds Sterling Loan pursuant to subsection  3.2(d)
or, if not previously continued, the date of the initial Pounds Sterling Loan).

         3.2 MAKING THE POUNDS  STERLING  LOANS.  (a) Each Pounds  Sterling Loan
shall be made on notice,  given by the Company to the  Administrative  Agent not
later than 11:00 A.M.  (London time) on the third Business Day prior to the date
of the proposed Pounds Sterling Loan. Each such notice shall specify therein (i)
the name of the Borrower,  (ii) the date of such proposed  Pounds Sterling Loan,
(iii) the aggregate  amount of such proposed  Pounds  Sterling Loan and (iv) the
initial Interest Period for such Pounds Sterling Loan.

         (b) The Administrative Agent shall give to each Lender prompt notice of
the  Administrative  Agent's  receipt of the notice  referred  to in  subsection
3.2(a).  Each Lender shall,  before 11:00 A.M.  (London time) on the date of the
proposed   Pounds   Sterling  Loan,   make  available  to  the  account  of  the
Administrative  Agent's  office located at Trinity Tower, 9 Thomas Moore Street,
London,  England E1 9YT, in immediately available funds, such Lender's Revolving
Credit  Commitment  Percentage of such proposed  Pounds  Sterling Loan in Pounds
Sterling of such Pounds Sterling Loan. After the Administrative  Agent's receipt
of such funds and upon  fulfillment  of the  applicable  conditions set forth in
Section  7, the  Administrative  Agent  will make such  funds  available  to the
applicable Borrower at the Administrative Agent's aforesaid addresses.

         (c) Each Pounds  Sterling Loan shall be in an amount in Pounds Sterling
of which the U.S. Dollar  Equivalent is equal to at least $1,000,000 (or, if the
then Aggregate  Available Revolving Credit Commitments are less than $1,000,000,
such lesser amount).

         (d) At least three  Business  Days'  prior to the end of each  Interest
Period,  the Company  shall give the  Administrative  Agent notice (a "Notice of

                                       19
<PAGE>

Continuation"),  not later  than  11:00  A.M.  (New York  time)  specifying  the
duration of the next succeeding Interest Period. The Administrative  Agent shall
promptly notify each Lender of its receipt of a Notice of  Continuation  and the
contents  thereof.  If, within the time period  required under the terms of this
subsection  3.2(d),  the  Administrative  Agent  does not  receive  a Notice  of
Continuation from the Company,  then, upon the expiration of the Interest Period
therefor,  the  applicable  Interest  Period in respect of such Pounds  Sterling
Loans shall be  automatically  deemed to be a period of one month  commencing on
the last day of the immediately  preceding  Interest Period and ending one month
thereafter.  Notwithstanding  the first sentence of this subsection  3.2(d),  no
Pounds  Sterling  Loans  shall be  continued  in  accordance  with a  Notice  of
Continuation given if, on the date of the Notice of Continuation,  the Borrowers
are not in compliance with subsection 3.1, unless,  one or more of the Borrowers
shall repay the Pounds Sterling Loans, together with all accrued interest on the
amount  prepaid,  such that the Borrowers are in compliance with subsection 3.1.
Notwithstanding  the foregoing,  upon the expiration of any Interest Period with
respect to any Pounds  Sterling  Loan at any time at which a Default or Event of
Default shall have occurred and be continuing, the applicable Interest Period in
respect of such  Pounds  Sterling  Loans shall be  automatically  deemed to be a
period  of one month  commencing  on the last day of the  immediately  preceding
Interest  Period and ending one month  thereafter.  Each Notice of  Continuation
shall be irrevocable.

         3.3 REPAYMENT OF POUNDS  STERLINING  LOANS;  EVIDENCE OF DEBT.  (a) The
Company and the Foreign Subsidiary Borrower hereby  unconditionally  promises to
pay to the  Administrative  Agent for the account of each Lender the then unpaid
principal  amount of each Pounds  Sterling Loan of such Lender to the Company or
the Foreign Subsidiary  Borrower on the Revolving Credit Termination Date and on
such other  date(s) and in such other  amounts as may be  required  from time to
time pursuant to this Agreement.  Each of the Company and the Foreign Subsidiary
Borrower hereby further agrees to pay interest on the unpaid principal amount of
the Pounds Sterling Loans advanced to it and from time to time outstanding until
payment thereof in full at the rates per annum,  and on the dates,  set forth in
subsection 5.1.

         (b) Each Lender shall maintain in accordance with its usual practice an
account or  accounts  evidencing  indebtedness  of the  Company  and the Foreign
Subsidiary  Borrower to such Lender  resulting from each Pounds Sterling Loan of
such Lender from time to time,  including  the amounts of principal and interest
payable thereon and paid to such Lender from time to time under this Agreement.

         (c) The  Administrative  Agent shall maintain the Register  pursuant to
subsection 13.6(d),  and a subaccount therein for each Lender, in which shall be
recorded (i) the amount of each Pounds  Sterling Loan made  hereunder,  (ii) the
amount of any principal or interest due and payable or to become due and payable
from the Company and the Foreign Subsidiary Borrower to each Lender hereunder in
respect  of the  Pounds  Sterling  Loans  and (iii)  both the  amount of any sum
received by the Administrative  Agent hereunder from the Company and the Foreign
Subsidiary  Borrower in respect of the Pounds  Sterling  Loans and each Lender's
share thereof.

         (d) The entries  made in the  Register  and the accounts of each Lender
maintained  pursuant to  subsection  3.3(b)  shall,  to the extent  permitted by
applicable  law, be PRIMA FACIE  evidence  of the  existence  and amounts of the
obligations of the Company and the Foreign Subsidiary Borrower therein recorded;
PROVIDED, however, that the failure of any Lender or the Administrative Agent to
maintain the Register or any such account,  or any error  therein,  shall not in
any manner  affect the  obligation  of the  Company  or the  Foreign  Subsidiary
Borrower to repay (with  applicable  interest) the Pounds Sterling Loans made to
the Company or the Foreign Subsidiary Borrower by such Lender in accordance with
the terms of this Agreement.


                                       20
<PAGE>

         SECTION 4. LETTERS OF CREDIT

         4.1  LETTERS OF CREDIT.  Subject  to the terms and  conditions  of this
Agreement, the Issuing Lender, agrees, on behalf of the Lenders, and in reliance
on the  agreement of the Lenders set forth in  subsection  4.3, to issue for the
account of the Company  letters of credit in an aggregate face amount,  together
with any unpaid Reimbursement Obligations,  not to exceed $5,000,000 at any time
outstanding, as follows:

               (i) standby letters of credit (collectively, the "STANDBY LETTERS
         OF CREDIT") in a form reasonably satisfactory to the Issuing Lender and
         in favor of such  beneficiaries  as the Company shall specify from time
         to time (which shall be reasonably satisfactory to the Issuing Lender);
         and

               (ii)  commercial  letters  of credit  in the form of the  Issuing
         Lender's standard commercial letters of credit ("COMMERCIAL  LETTERS OF
         CREDIT") in favor of sellers of goods or services to the Company or its
         Subsidiaries  (the Standby Letters of Credit and Commercial  Letters of
         Credit being referred to collectively as the "LETTERS OF CREDIT");

PROVIDED  that on the date of the  issuance  of any Letter of Credit,  and after
giving effect to such issuance,  the Aggregate  Revolving Credit  Outstanding of
all Lenders do not exceed the Aggregate  Revolving  Credit  Commitments  at such
time.  Each Standby Letter of Credit shall (i) have an expiry date no later than
one year from the date of issuance  thereof or, if earlier,  five  Business Days
prior to the Revolving  Credit  Termination  Date,  (ii) be  denominated in U.S.
Dollars  and (iii) be in a minimum  face  amount of  $100,000.  Each  Commercial
Letter  of  Credit  shall (i)  provide  for the  payment  of sight  drafts  when
presented for honor  thereunder,  or of time drafts,  in each case in accordance
with the terms thereof and when  accompanied by the documents  described or when
such  documents are  presented,  as the case may be, (ii) be denominated in U.S.
Dollars  and (iii) have an expiry date no later than six months from the date of
issuance  thereof  or, if earlier,  five  Business  Days prior to the  Revolving
Credit Termination Date.

         4.2 PROCEDURE  FOR ISSUANCE OF LETTERS OF CREDIT.  The Company may from
time to time request,  upon at least three  Business  Days' notice,  the Issuing
Lender to issue a Letter of Credit by  delivering  to the Issuing  Lender at its
address specified in subsection 13.2 a Letter of Credit  Application,  completed
to  the   satisfaction  of  such  Issuing  Lender,   together  with  such  other
certificates,  documents and other papers and information as such Issuing Lender
may reasonably request.  Upon receipt of any Letter of Credit  Application,  the
Issuing  Lender will  process such Letter of Credit  Application,  and the other
certificates,  documents and other papers delivered in connection therewith,  in
accordance with its customary procedures and shall promptly issue such Letter of
Credit (but in no event  earlier than three  Business  Days after receipt by the
Issuing Lender of the Letter of Credit Application  relating thereto) by issuing
the  original  of such  Letter  of  Credit  to the  beneficiary  thereof  and by
furnishing a copy thereof to the Company. Prior to the issuance of any Letter of
Credit, the Issuing Lender will confirm with the  Administrative  Agent that the
issuance  of such  Letter of  Credit  is  permitted  pursuant  to  Section 4 and
subsection  7.2.  Additionally,  the Issuing Lender and the Company shall inform
the  Administrative  Agent of any modifications  made to outstanding  Letters of
Credit, of any payments made with respect to such Letters of Credit,  and of any
other  information  regarding  such  Letters  of  Credit  as may  be  reasonably
requested  by the  Administrative  Agent,  in each case  pursuant to  procedures
established by the Administrative Agent.

         4.3 PARTICIPATING  INTERESTS.  Effective as of the date of the issuance
of each Letter of Credit, the Issuing Lender agrees to allot, and does allot, to
each other Lender, and each such Lender severally and irrevocably agrees to take
and does take, a Participating Interest in such Letter of Credit and the related
Letter of Credit  Application in a percentage  equal to such Lender's  Revolving

                                       21
<PAGE>

Credit Commitment Percentage.  On the date that any Participating Lender becomes
a party to this  Agreement in accordance  with  subsection  13.6,  Participating
Interests in any outstanding Letter of Credit held by the Lender from which such
Participating  Lender acquired its interest  hereunder shall be  proportionately
reallotted  between such Participating  Lender and such transferor Lender.  Each
Participating  Lender hereby agrees that its  obligation to  participate in each
Letter of Credit  issued in  accordance  with the terms  hereof and to pay or to
reimburse  the  Issuing  Lender in  respect  of such  Letter  of Credit  for its
participating  share of the drafts drawn  thereunder  shall be  irrevocable  and
unconditional;  PROVIDED  that no  Participating  Lender shall be liable for the
payment of any amount under subsection  4.4(b) resulting solely from the Issuing
Lender's gross negligence or willful misconduct.

         4.4   PAYMENTS.   (a)  The  Company   agrees  (i)  to   reimburse   the
Administrative  Agent for the account of the Issuing Lender,  forthwith upon its
demand  and  otherwise  in  accordance  with the  terms of the  Letter of Credit
Application,  if any,  relating  thereto,  for any  payment  made by the Issuing
Lender  under any Letter of Credit and (ii) to pay to the  Administrative  Agent
for the account of such Issuing Lender,  interest on any unreimbursed portion of
any such  payment  from the date of such  payment  until  reimbursement  in full
thereof  at a  fluctuating  rate  per  annum  equal to the  rate  then  borne by
Revolving Credit Loans that are ABR Loans pursuant to subsection 5.1(b) plus 2%.

         (b) In the event  that the  Issuing  Lender  makes a payment  under any
Letter of Credit and is not reimbursed in full  therefor,  forthwith upon demand
of the Issuing  Lender,  and otherwise in accordance with the terms hereof or of
the Letter of Credit Application, if any, relating to such Letter of Credit, the
Issuing  Lender will  promptly  through  the  Administrative  Agent  notify each
Participating Lender that acquired its Participating  Interest in such Letter of
Credit from the Issuing Lender.  No later than the close of business on the date
such  notice is given,  each such  Participating  Lender  will  transfer  to the
Administrative  Agent,  for the account of the Issuing  Lender,  in  immediately
available funds, an amount equal to such  Participating  Lender's pro rata share
of the unreimbursed portion of such payment.

         (c) Whenever,  at any time,  after the Issuing  Lender has made payment
under a Letter of Credit  and has  received  from any  Participating  Lender the
Participating  Lender's  pro rata  share  of the  unreimbursed  portion  of such
payment,  the  Issuing  Lender  receives  any  reimbursement  on account of such
unreimbursed  portion or any payment of interest on account thereof, the Issuing
Lender will  distribute  to the  Administrative  Agent,  for the account of such
Participating Lender, its pro rata share thereof; PROVIDED, HOWEVER, that in the
event  that the  receipt by the  Issuing  Lender of such  reimbursement  or such
payment  of  interest  (as the case may be) is  required  to be  returned,  such
Participating  Lender will promptly return to the Administrative  Agent, for the
account of the Issuing Lender, any portion thereof previously distributed by the
Issuing Lender to it.

         4.5 FURTHER  ASSURANCES.  The Company hereby agrees, from time to time,
to do and  perform  any  and  all  acts  and to  execute  any  and  all  further
instruments  reasonably requested by the Issuing Lender more fully to effect the
purposes of this  Agreement  and the  issuance  of the Letters of Credit  issued
hereunder.

         4.6 OBLIGATIONS  ABSOLUTE.  The payment  obligations of the Company and
each  Participating  Lender  under  subsection  4.4 shall be  unconditional  and
irrevocable  and shall be paid  strictly  in  accordance  with the terms of this
Agreement under all circumstances,  including, without limitation, the following
circumstances:

             (a) the  existence  of any claim,  set-off,  defense or other right
       which the Company may have at any time  against any  beneficiary,  or any
       transferee,  of any  Letter of Credit (or any  Persons  for whom any such

                                       22
<PAGE>

       beneficiary or any such transferee may be acting),  the Issuing Lender or
       any Participating Lender, or any other Person, whether in connection with
       this Agreement,  the transactions  contemplated  herein, or any unrelated
       transaction;

             (b) any statement or any other document  presented under any Letter
       of Credit  opened  for its  account  proving  to be  forged,  fraudulent,
       invalid or  insufficient  in any respect or any  statement  therein being
       untrue or inaccurate in any respect;

             (c)  payment  by the  Issuing  Lender  under  any  Letter of Credit
       against presentation of a draft or certificate which does not comply with
       the terms of such Letter of Credit,  except payment resulting solely from
       the gross negligence or willful misconduct of the Issuing Lender; or

             (d) any other circumstances or happening whatsoever, whether or not
       similar  to any of the  foregoing,  except  circumstances  or  happenings
       resulting from the gross negligence or willful  misconduct of the Issuing
       Lender.

         4.7 LETTER OF CREDIT  APPLICATION.  To the extent not inconsistent with
the terms of this  Agreement  (in which case the  provisions  of this  Agreement
shall prevail),  provisions of any Letter of Credit  Application  related to any
Letter of Credit are  supplemental  to, and not in derogation of, any rights and
remedies of the Issuing Lender and the Participating  Lenders under this Section
4 and applicable law. The Company acknowledges and agrees that all rights of the
Issuing Lender under any Letter of Credit Application shall inure to the benefit
of each  Participating  Lender to the extent of its Revolving Credit  Commitment
Percentage as fully as if such  Participating  Lender was a party to such Letter
of Credit Application.

         4.8 PURPOSE OF LETTERS OF CREDIT.  Each Standby  Letter of Credit shall
be used by the Company  solely (a) to provide  credit  support for borrowings by
the Company or its  Subsidiaries,  or (b) for other working capital  purposes of
the Company and Subsidiaries in the ordinary course of business. Each Commercial
Letter of Credit will be used by the Company and Subsidiaries  solely to provide
the  primary  means of  payment  in  connection  with the  purchase  of goods or
services by the Company and Subsidiaries in the ordinary course of business.


         SECTION 5.  GENERAL PROVISIONS

         5.1 INTEREST RATES AND PAYMENT DATES.  (a) Each  Eurodollar  Loan shall
bear interest for each day during each Interest Period with respect thereto at a
rate per annum equal to the Eurodollar  Rate determined for such Interest Period
plus the Applicable Margin.

         (b) Each  ABR  Loan  shall  bear  interest  for each day on which it is
outstanding  at a rate per annum equal to the  Alternate  Base Rate for such day
plus the Applicable Margin.

         (c) Each Pounds  Sterling  Loan shall bear interest for each day during
each  Interest  Period  with  respect  thereto at a rate per annum  equal to the
Eurocurrency  Rate  determined  for such  Interest  Period  plus the  Applicable
Margin.

         (d) If all or a portion of (i) the principal  amount of any Loan,  (ii)
any interest payable thereon or (iii) any fee or other amount payable  hereunder
shall not be paid when due (whether at the stated  maturity,  by acceleration or
otherwise),  such  amount  shall bear  interest  for each day after the due date
until such  amount is paid in full at a rate per annum  equal to (x) in the case
of principal,  the rate that would otherwise be applicable  thereto  pursuant to
the foregoing  provisions of this  subsection  plus 2% or (y) in the case of any
such overdue interest,  fee or other amount, the rate described in paragraph (b)
of this  subsection  plus 2%. If any Event of Default other than as described in
the preceding  sentence shall occur and be continuing,  and the Majority Lenders
shall give notice to the Company that this  sentence  shall apply,  then,  until

                                       23
<PAGE>

such  Event  of  Default  shall  be  cured or  waived  or such  notice  shall be
withdrawn,  the outstanding principal amount of all Loans shall bear interest at
2% above the rate that would  otherwise be  applicable  thereto  pursuant to the
foregoing  provisions of this subsection  (other than the first sentence of this
paragraph (d)).

         (e) Interest shall be payable in arrears on each Interest Payment Date,
PROVIDED that  interest  accruing  pursuant to paragraph (d) of this  subsection
shall be payable from time to time on demand.

         5.2 CONVERSION AND CONTINUATION OPTIONS. (a) The Company may elect from
time to time to convert  outstanding  Eurodollar  Loans (in whole or in part) to
ABR Loans by giving the  Administrative  Agent at least two Business Days' prior
irrevocable  notice  of such  election,  PROVIDED  that any such  conversion  of
Eurodollar  Loans may only be made on the last day of an  Interest  Period  with
respect thereto.  The Company may elect from time to time to convert outstanding
ABR Loans (in whole or in part) to Eurodollar Loans by giving the Administrative
Agent at least three Business Days' prior  irrevocable  notice of such election.
Any such notice of conversion  to  Eurodollar  Loans shall specify the length of
the initial  Interest Period or Interest Periods  therefor.  Upon receipt of any
such notice the Administrative  Agent shall promptly notify each relevant Lender
thereof.  All or any part of outstanding  Eurodollar  Loans and ABR Loans may be
converted  as provided  herein,  PROVIDED  that (i) no ABR Loan may be converted
into a Eurodollar  Loan when any Default or Event of Default has occurred and is
continuing and the  Administrative  Agent or Lenders holding the majority of the
outstanding  principal  amount of Loans have  determined that such conversion is
not  appropriate,  (ii) any such  conversion  may only be made if,  after giving
effect thereto,  subsection 5.3 shall not have been violated,  (iii) no ABR Loan
may be converted  into a Eurodollar  Loan after the date that is one month prior
to the Revolving Credit Termination Date.

         (b) Any  Eurodollar  Loans may be continued as such upon the expiration
of the then current  Interest  Period with respect thereto by the Company giving
notice to the Administrative  Agent of the length of the next Interest Period to
be  applicable  to such  Loans  determined  in  accordance  with the  applicable
provisions of the term "Interest  Period" set forth in subsection 1.1,  PROVIDED
that no  Eurodollar  Loan may be continued as such (i) when any Default or Event
of Default  has  occurred  and is  continuing  and the  Administrative  Agent or
Lenders  holding the majority of the  outstanding  principal  amount of Loans of
such Class have determined that such  continuation is not appropriate,  (ii) if,
after giving effect thereto,  subsection 5.3 would be contravened or (iii) after
the date that is one month prior to the Revolving Credit  Termination  Date, and
PROVIDED, FURTHER, that if the Company shall fail to give such notice or if such
continuation is not permitted  pursuant to the preceding proviso such Eurodollar
Loans shall be automatically converted to ABR Loans on the last day of such then
expiring Interest Period.

         (c)  Any  Pounds  Sterling  Loans  may be  continued  as set  forth  in
subsection 3.2(d).

         5.3  MINIMUM  AMOUNTS OF  TRANCHES.  All  borrowings,  conversions  and
continuations  of  Loans  hereunder  and  all  selections  of  Interest  Periods
hereunder  shall be in such  amounts and be made  pursuant to such  elections so
that,  after giving effect thereto,  (i) the aggregate  principal  amount of the
Eurodollar Loans comprising each Tranche shall be equal to $1,000,000 or a whole
multiple of $1,000,000 in excess thereof, (ii) the aggregate principal amount of
the Pounds Sterling Loans comprising each Tranche shall be in an amount of which
the U.S. Dollar  Equivalent is at least  $1,000,000 and (iii) there shall not be
more than (ten) 10 Tranches at any one time outstanding.

         5.4 OPTIONAL AND MANDATORY PREPAYMENTS. (a) The Company may at any time
and from time to time prepay  Revolving  Credit Loans, in whole or in part, upon


                                       24
<PAGE>

at least three Business Days' irrevocable notice to the Administrative Agent (in
the case of Eurodollar Loans) and at least one Business Day's irrevocable notice
to the Administrative Agent (in the case of ABR Loans),  specifying the date and
amount of prepayment and whether the prepayment is (i) of Revolving Credit Loans
and (ii) of Eurodollar Loans, ABR Loans or a combination  thereof,  and, in each
case if a combination thereof, the amount allocable to each. Upon the receipt of
any such  notice the  Administrative  Agent  shall  promptly  notify each Lender
thereof.  If any such notice is given, the amount specified in such notice shall
be due and payable on the date  specified  therein.  Partial  prepayments of the
Loans  shall  be in an  aggregate  principal  amount  of  $1,000,000  or a whole
multiple of $1,000,000 in excess thereof.

         (b) The Company or the Foreign Subsidiary Borrower, as the case may be,
may at any time and from time to time prepay,  without  premium or penalty,  the
Pounds  Sterling  Loans, in whole or in part, upon at least three Business Days'
irrevocable notice to the Administrative Agent specifying the date and amount of
prepayment.  Upon the receipt of any such notice, the Administrative Agent shall
promptly  notify each Lender  thereof.  If any such notice is given,  the amount
specified in such notice shall be due and payable on the date specified therein.
Partial  prepayments of Pounds Sterling Loans shall be in an aggregate principal
amount of which the U.S. Dollar Equivalent is at least $1,000,000.

         (c) If, at any time during the Revolving Credit Commitment  Period, for
any reason the Aggregate  Revolving Credit Outstanding of all Lenders exceed the
Aggregate  Revolving  Credit  Commitments  then  in  effect,  or  the  Aggregate
Revolving  Credit  Outstanding  of  any  Lender  exceeds  the  Revolving  Credit
Commitment of such Lender then in effect, (i) the Company shall,  without notice
or demand, immediately prepay the Revolving Credit Loans and/or (ii) the Company
or the Foreign Subsidiary Borrower shall, without notice or demand,  immediately
prepay the Pounds  Sterling  Loans,  in an aggregate  principal  amount at least
sufficient  to  eliminate  any  such  excess.   Notwithstanding  the  foregoing,
mandatory  prepayments of Revolving  Credit Loans or Pounds  Sterling Loans that
would  otherwise  be required  pursuant to this  subsection  5.4(c)  solely as a
result of currency  fluctuations  from time to time shall only be required to be
made pursuant to this  subsection  5.4 on the last Business Day of each month on
the basis of the U.S. Dollar Equivalent in effect on such Business Day.

         (d) Each  prepayment of Loans pursuant to this  subsection 5.4 shall be
accompanied by accrued and unpaid  interest on the amount prepaid to the date of
prepayment and any amounts payable under subsection 5.11 in connection with such
prepayment.

         (e) The  Revolving  Credit  Loans  shall be prepaid  and the Letters of
Credit shall be cash collateralized or replaced to the extent such extensions of
credit exceed the amount of the Revolving Credit Facility.

         5.5 COMMITMENT  FEES;  OTHER FEES. (a) The Company agrees to pay to the
Administrative Agent for the account of each Lender (other than any Lender which
has  defaulted  in its  obligation  to  fund a Loan  under  this  Agreement),  a
commitment  fee for the  period  from  and  including  the  Closing  Date to but
excluding the Revolving  Credit  Termination Date (or such earlier date on which
the Revolving Credit Commitments shall terminate as provided herein) computed at
the rate per annum set forth in the  definition  of  "Applicable  Margin" on the
average daily Available  Revolving  Credit  Commitment of such Lender during the
period for which payment is made,  payable  quarterly in arrears on the last day
of  each  March,  June,  September  and  December  and on the  Revolving  Credit
Termination Date or such earlier date on which the Revolving Credit  Commitments
shall terminate as provided  herein,  commencing on the first such date to occur
after the date hereof.  For purposes of the  commitment fee  calculations  only,
Swing Line loans shall be deemed to be not outstanding.

                                       25
<PAGE>

         (b) The Company shall pay (without duplication of any other fee payable
under  this  subsection  5.5) to the  Administrative  Agent all fees  separately
agreed to by the Company and the Administrative Agent.

         (c) In lieu of any letter of credit  commissions  and fees provided for
in any  Letter  of Credit  Application  relating  to a Standby  Letter of Credit
(other than any standard issuance,  amendment and negotiation fees), the Company
will pay the Administrative  Agent, (i) for the account of the Issuing Lender, a
non-refundable  fronting fee equal to _ of 1% per annum and (ii) for the account
of the  Participating  Lenders,  a  non-refundable  Standby Letter of Credit fee
equal to the Applicable  Margin in respect of Eurodollar  Loans, in each case on
the amount  available to be drawn under such Standby Letter of Credit.  Such fee
shall be payable  quarterly in arrears on the last Business Day of each calendar
quarter,  and shall be calculated  on the average  daily amount  available to be
drawn under the Standby Letters of Credit.

         (d) In lieu of any letter of credit  commissions  and fees provided for
in any Letter of Credit  Application  relating to a Commercial  Letter of Credit
(other than any standard issuance,  amendment and negotiation fees), the Company
will pay the Administrative  Agent, (i) for the account of the Issuing Lender, a
non-refundable fronting fee equal to 1/16 of 1% of the amount of such Commercial
Letter  of  Credit,  (ii)  for  the  account  of the  Participating  Lenders,  a
non-refundable  Commercial Letter of Credit fee equal to 1/4 of 1% of the amount
of such Letter of Credit. Such fee shall be payable to the Administrative  Agent
on the date of issuance and shall be distributed by the Administrative  Agent to
the Participating  Lenders promptly  thereafter and (iii) for the account of the
Administrative  Agent, the normal and customary Letter of Credit application and
processing fees.

         (e) The Company  agrees to pay the  Issuing  Lender for its own account
its customary administration,  amendment,  transfer and negotiation fees charged
by the Issuing  Lender in  connection  with its issuance and  administration  of
Letters of Credit.

         5.6  COMPUTATION  OF INTEREST AND FEES.  (a) Interest and fees shall be
calculated on the basis of a 360-day year for the actual days elapsed;  provided
that  interest  calculated  at  Alternate  Base Rate  (based  on the Prime  Rate
included  therein)  shall be  calculated on the basis of a 365- (or 366-, as the
case may be) day year for the actual  days  elapsed.  The  Administrative  Agent
shall as soon as practicable notify the Company and the relevant Lenders of each
determination  of a Eurodollar  Rate or a  Eurocurrency  Rate. Any change in the
interest rate on a Loan resulting from a change in the Alternate Base Rate shall
become  effective  as of the opening of business on the day on which such change
becomes effective.  The Administrative Agent shall as soon as practicable notify
the Company and the  relevant  Lenders of the  effective  date and the amount of
each such change in the Alternate Base Rate.

         (b) Each determination of an interest rate by the Administrative  Agent
pursuant to any provision of this  Agreement  shall be conclusive and binding on
the  Borrowers  and  the  Lenders  in  the  absence  of  manifest   error.   The
Administrative  Agent  shall,  at the  request  of a  Borrower,  deliver to such
Borrower a statement  showing in reasonable detail the calculations used by such
Administrative  Agent in  determining  any interest  rate pursuant to subsection
5.1(a).

         5.7 INABILITY TO DETERMINE  INTEREST RATE. If prior to the first day of
any Interest Period:

         (a) the Administrative Agent shall have determined (which determination
     shall be  conclusive  and binding upon the  Borrowers)  that,  by reason of
     circumstances  affecting the relevant market, adequate and reasonable means
     do not exist for ascertaining the Eurodollar Rate or the Eurocurrency Rate,
     as the case may be, for such Interest Period, or

                                       26
<PAGE>

         (b) the  Administrative  Agent has  received  notice from the  Majority
     Lenders, as the case may be, that the Eurodollar Rate or Eurocurrency Rate,
     as the case may be, determined or to be determined for such Interest Period
     will not  adequately  and fairly reflect the cost to such Lenders of making
     or maintaining their Eurodollar Loans or Pounds Sterling Loans, as the case
     may be, during such Interest Period,

the Administrative Agent shall give telecopy or telephonic notice thereof to the
Company and the  Lenders as soon as  practicable  thereafter.  If such notice is
given (i) any Eurodollar  Loans or Pounds  Sterling  Loans,  as the case may be,
requested to be made on the first day of such  Interest  Period shall be made as
ABR Loans in U.S.  Dollars,  (ii) any  Revolving  Credit  that were to have been
converted on the first day of such Interest Period to or continued as Eurodollar
Loans shall be converted to or  continued  as ABR Loans,  (iii) any  outstanding
Eurodollar  Loans shall be converted on the last day of such Interest  Period to
ABR Loans and (iv) any  Pounds  Sterling  Loans to which  such  Interest  Period
relates  shall be repaid on the last day of such  Interest  Period.  Until  such
notice has been withdrawn by the  Administrative  Agent,  no further  Eurodollar
Loans or Pounds Sterling Loans shall be made or continued as such, nor shall the
Company have the right to convert ABR Loans to Eurodollar Loans.

         5.8 PRO  RATA  TREATMENT  AND  PAYMENTS.  (a)  (i)  Each  borrowing  of
Revolving  Credit Loans by the Company from the Lenders  hereunder shall be made
pro rata according to the Revolving Credit Commitment Percentages of the Lenders
in effect on the date of such borrowing.  Each payment by the Company on account
of any commitment fee hereunder shall be allocated by the  Administrative  Agent
among the Lenders in accordance  with the respective  amounts which such Lenders
are entitled to receive  pursuant to  subsection  5.5(a).  Any  reduction of the
Revolving  Credit  Commitments,  as the case  may be,  of the  Lenders  shall be
allocated by the  Administrative  Agent among the Lenders pro rata  according to
the Revolving Credit Commitment Percentages of such Lenders. Each payment by the
Company on account of principal  of or interest in respect of  Revolving  Credit
Loans shall be allocated by the  Administrative  Agent pro rata according to the
respective  principal  amounts  thereof then due and owing to each  Lender.  All
payments  (including  prepayments)  to be  made by the  Company  in  respect  of
Revolving  Credit Loans  hereunder,  whether on account of principal,  interest,
fees or otherwise,  shall be made without set-off or  counterclaim  and shall be
made prior to 12:00  Noon,  New York City time,  on the due date  thereof to the
Administrative  Agent, for the account of the Lenders entitled  thereto,  at the
Administrative  Agent's office specified in subsection 13.2, in U.S. Dollars and
in immediately  available funds. The Administrative  Agent shall distribute such
payments to the Lenders  entitled to receive the same  promptly  upon receipt in
like funds as received.

         (ii) Each  borrowing  of Pounds  Sterling  Loans by the  Company or the
Foreign  Subsidiary  Borrower  shall be made pro rata according to the Revolving
Credit  Commitment  Percentages  of the Lenders.  Each payment  (including  each
prepayment)  by the  Company or the  Foreign  Subsidiary  Borrower on account of
principal  of and  interest on Pounds  Sterling  Loans shall be allocated by the
Administrative  Agent pro rata according to the respective  principal amounts of
the  Pounds  Sterling  Loans then due and owing by the  Company  or the  Foreign
Subsidiary Borrower to each Lender. All payments  (including  prepayments) to be
made by the Company or the Foreign  Subsidiary  Borrower  hereunder,  whether on
account of principal, interest, fees or otherwise, shall be made without set-off
or  counterclaim  and shall be made at or before 11:00 A.M.  London Time, on the
due date thereof to the Administrative Agent, for the account of the Lenders, at
the  Administrative  Agent's  office  located at Trinity  Tower,  9 Thomas Moore
Street,  London,  England E1 9YT,  in Pounds  Sterling  Loan and in  immediately
available funds. The Administrative  Agent shall distribute such payments to the
Lenders  entitled to receive  the same  promptly  upon  receipt in like funds as
received.

         (iii) If any payment  hereunder  (other than payments on the Eurodollar
Loans and the Pounds Sterling Loans) becomes due and payable on a day other than


                                       27
<PAGE>

a Business  Day,  the  maturity  of such  payment  shall be extended to the next
succeeding  Business Day,  and, with respect to payments of principal,  interest
thereon shall be payable at the then applicable  rate during such extension.  If
any  payment on a  Eurodollar  Loan or a Pounds  Sterling  Loan  becomes due and
payable on a day other than a Business  Day, the maturity of such payment  shall
be extended to the next  succeeding  Business Day (and, with respect to payments
of  principal,  interest  thereon shall be payable at the then  applicable  rate
during such  extension)  unless the result of such extension  would be to extend
such payment into another  calendar  month, in which event such payment shall be
made on the immediately preceding Business Day.

         (b) Unless the Administrative Agent shall have been notified in writing
by any  Lender  prior to a  Borrowing  Date that such  Lender  will not make the
amount  that would  constitute  its share of such  borrowing  available  to such
Administrative  Agent, the  Administrative  Agent may assume that such Lender is
making such amount available to the Administrative Agent, and the Administrative
Agent may, in reliance upon such  assumption,  make  available to the applicable
Borrower a  corresponding  amount.  If such amount is not made  available to the
Administrative  Agent by the required time on the Borrowing Date therefor,  such
Lender  shall pay to the  Administrative  Agent,  on demand,  such  amount  with
interest  thereon  at a rate per annum  equal to (i) the daily  average  Federal
Funds Effective Rate (in the case of a borrowing of Revolving  Credit Loans) and
(ii) the Administrative Agent's reasonable estimate of its average daily cost of
funds (in the case of a borrowing of Pounds  Sterling  Loans),  in each case for
the period  until such Lender  makes such amount  immediately  available  to the
Administrative Agent. A certificate of the Administrative Agent submitted to any
Lender  with  respect  to any  amounts  owing  under  this  subsection  shall be
conclusive  in the absence of manifest  error.  If such  Lender's  share of such
borrowing  is not made  available  to the  Administrative  Agent by such  Lender
within three Business Days of such Borrowing Date, the applicable Borrower shall
repay such Lender's share of such borrowing (together with interest thereon from
the date such amount was made  available  to such  Borrower  (i) at the rate per
annum  applicable to ABR Loans  hereunder (in the case of amounts made available
in U.S. Dollars) and (ii) the Administrative  Agent's reasonable estimate of its
average  daily cost of funds PLUS the  Applicable  Margin  applicable  to Pounds
Sterling  Loans (in the case of a borrowing  of Pounds  Sterling  Loans)) to the
Administrative Agent not later than three Business Days after receipt of written
notice from the  Administrative  Agent  specifying  such Lender's  share of such
borrowing  that was not made  available to such  Administrative  Agent,  and the
Borrower shall have the right to pursue any remedies against such Lender for its
failure to make its portion of such borrowing available.

         (c) Unless the Administrative Agent shall have been notified in writing
by any  Borrower  prior to a date on which a payment  is due from such  Borrower
hereunder  that such  Borrower  will not make  such  payment  available  to such
Administrative  Agent, the Administrative Agent may assume that such Borrower is
making such amount available to the Administrative Agent, and the Administrative
Agent may, in reliance upon such  assumption,  make  available to the applicable
Lenders a  corresponding  amount.  If such amount is not made  available  to the
Administrative  Agent  by the  required  time  on the  due  date  therefor,  the
applicable Lender shall pay to the Administrative  Agent, on demand, such amount
with interest thereon at a rate per annum equal to (i) the daily average Federal
Funds Effective Rate (in the case of a borrowing of Revolving  Credit Loans) and
(ii) the Administrative Agent's reasonable estimate of its average daily cost of
funds (in the case of a borrowing of Pounds  Sterling  Loans),  in each case for
the period  until such Lender  makes such amount  immediately  available  to the
Administrative Agent. A certificate of the Administrative Agent submitted to any
Lender  with  respect  to any  amounts  owing  under  this  subsection  shall be
conclusive in the absence of manifest error.

         5.9  ILLEGALITY.  Notwithstanding  any other provision  herein,  if the
adoption of or any change in any Requirement of Law or in the  interpretation or
application  thereof  shall make it unlawful  for any Lender to make or maintain
Eurodollar Loans or Pounds Sterling Loans as contemplated by this Agreement, (a)


                                       28
<PAGE>

the  commitment  of such Lender  hereunder  to make  Eurodollar  Loans or Pounds
Sterling Loans,  continue  Eurodollar Loans or Pounds Sterling Loans as such and
convert ABR Loans to Eurodollar  Loans shall  forthwith be cancelled  until such
time as it shall no longer be unlawful  for such Lender to make or maintain  the
affected Loans, (b) such Lender's Loans then outstanding as Eurodollar Loans, if
any, shall be converted  automatically  to ABR Loans on the respective last days
of the then current  Interest  Periods with respect to such Eurodollar  Loans or
within  such  earlier  period as may be  required  by law and (c) such  Lender's
Pounds  Sterling  Loans  shall be  prepaid  on the last day of the then  current
Interest  Period with respect  thereto or within such  earlier  period or may be
required by law. If any such  conversion of a Eurodollar  Loan or repayment of a
Pounds  Sterling  Loan  occurs  on a day  which  is not the last day of the then
current Interest Period Interest Period with respect thereto,  the Company shall
pay to  such  Lender  such  amounts,  if any,  as may be  required  pursuant  to
subsection 5.11.

         5.10  REQUIREMENTS OF LAW. (a) In the event that the adoption of or any
change  in any  Requirement  of Law  (or in the  interpretation  or  application
thereof) or compliance  by any Lender with any request or directive  (whether or
not  having  the  force of law)  from  any  central  bank or other  Governmental
Authority:

             (i)  does or  shall  subject  any  Lender  to any  tax of any  kind
         whatsoever with respect to this Agreement,  any Note, any Loans made by
         it or any Letter of Credit, or change the basis of taxation of payments
         to such Lender of principal, fees, interest or any other amount payable
         hereunder  (except  for  changes in the rate of tax on the  overall net
         income of such Lender);

             (ii) does or shall impose,  modify or hold  applicable any reserve,
         special deposit,  compulsory loan or similar requirement against assets
         held by, or  deposits  or other  liabilities  in or for the account of,
         advances  or loans  by,  or other  credit  extended  by,  or any  other
         acquisition  of funds  by,  any  office  of such  Lender  which are not
         otherwise  included  in the  determination  of the  Eurodollar  Rate or
         Eurocurrency Rate; or

             (iii) does or shall impose on such Lender any other condition;  and
         the  result of any of the  foregoing  is to  increase  the cost to such
         Lender,  by any  amount  which such  Lender  deems to be  material,  of
         making,  renewing or maintaining advances or extensions of credit or to
         reduce any amount receivable hereunder,  in each case in respect of its
         Loans  or  Letters  of  Credit  which  it  issues  or in which it holds
         Participating  Interests,  then,  in  any  such  case,  the  applicable
         Borrower  shall  promptly pay such  Lender,  upon receipt of its demand
         setting forth in reasonable detail, any additional amounts necessary to
         compensate  such  Lender for such  additional  cost or  reduced  amount
         receivable, such additional amounts together with interest on each such
         amount from the date two Business  Days after the date  demanded  until
         payment in full thereof at the ABR. A certificate  as to any additional
         amounts payable  pursuant to the foregoing  sentence  submitted by such
         Lender,  through the Administrative  Agent, to the applicable  Borrower
         shall be  conclusive  in the absence of manifest  error.  This covenant
         shall  survive the  termination  of this  Agreement  and payment of all
         amounts outstanding hereunder for a period of one year.

         (b) In the  event  that  any  Lender  shall  have  determined  that the
adoption of any law, rule,  regulation or guideline  regarding  capital adequacy
(or any change  therein or in the  interpretation  or  application  thereof)  or
compliance  by any Lender or any  corporation  controlling  such Lender with any
request or directive regarding capital adequacy (whether or not having the force
of law) from any central  bank or  Governmental  Authority,  including,  without
limitation,  the issuance of any final rule,  regulation or  guideline,  does or
shall have the effect of  reducing  the rate of return on such  Lender's or such
corporation's  capital as a consequence of its obligations  hereunder to a level
below that which such Lender or such  corporation  could have  achieved  but for
such adoption,  change or compliance (taking into consideration such Lender's or


                                       29
<PAGE>

such  corporation's  policies  with  respect to capital  adequacy)  by an amount
deemed by such Lender to be material,  then from time to time,  after submission
by such Lender to the  Company  (with a copy to the  Administrative  Agent) of a
written  request  therefor,  the Company shall  promptly pay to such Lender such
additional amount or amounts as will compensate such Lender for such reduction.

         (c) Any request by any Lender for  compensation  under this  subsection
5.10 shall be accompanied by a certificate of a duly authorized  officer of such
Lender setting for such information and calculations  supporting such request as
such Lender shall customarily provide in similar situations.

         5.11  INDEMNITY.  Each Borrower  agrees to indemnify each Lender and to
hold each Lender harmless from any loss or expense which such Lender may sustain
or incur as a consequence of (a) default by such Borrower in payment when due of
the principal amount of or interest on any Loans of such Lender,  (b) default by
such Borrower in making a borrowing or conversion  after such Borrower has given
a notice  of  borrowing  or a notice  of  conversion  in  accordance  with  this
Agreement,  (c)  default by such  Borrower in making any  prepayment  after such
Borrower has given a notice in accordance  with this Agreement or (d) the making
of a prepayment of a Eurodollar  Loan or Pounds  Sterling Loan on a day which is
not the last day of an Interest Period with respect thereto, including,  without
limitation, in each case, any such loss or expense arising from the reemployment
of funds  obtained by it to maintain  its  Eurodollar  Loans or Pounds  Sterling
Loans  hereunder or from fees payable to terminate  the deposits from which such
funds were obtained,  but excluding,  in each case,  lost profit.  This covenant
shall  survive  termination  of  this  Agreement  and  payment  of  all  amounts
outstanding hereunder.

         5.12 TAXES.  (a) All payments made by any Borrower under this Agreement
shall be made free and clear of, and without  reduction or withholding for or on
account of, any present or future income, stamp or other taxes, levies, imposts,
duties,  charges,  fees,  deductions or withholdings,  now or hereafter imposed,
levied, collected, withheld or assessed by any Governmental Authority excluding,
in the case of the  Administrative  Agent and each  Lender,  income or franchise
taxes  imposed on the  Administrative  Agent or such Lender by the  jurisdiction
under the laws of which the Administrative  Agent or such Lender is organized or
any  political  subdivision  or taxing  authority  thereof  or therein or by any
jurisdiction  in which such Lender's  lending office is located or any political
subdivision  or  taxing  authority  thereof  or  therein  or  as a  result  of a
connection  between  such Lender and any  jurisdiction  other than a  connection
resulting solely from entering into this Agreement (all such non-excluded taxes,
levies, imposts,  deductions,  charges or withholdings being thereinafter called
"NON-EXCLUDED  TAXES").  Subject to the provisions of subsection 5.12(c), if any
Non-Excluded  Taxes are required to be withheld from any amounts payable by such
Borrower to the Administrative Agent or any Lender hereunder or under the Notes,
the  amounts so  payable to the  Administrative  Agent or such  Lender  shall be
increased to the extent necessary to yield to the  Administrative  Agent or such
Lender  (after  payment of all  Non-Excluded  Taxes)  interest or any such other
amounts  payable  hereunder  at the rates or in the  amounts  specified  in this
Agreement  and the  Notes.  Whenever  any  Non-Excluded  Taxes  are  paid by any
Borrower  with respect to payments made in connection  with this  Agreement,  as
promptly as possible thereafter,  such Borrower shall send to the Administrative
Agent for its own account or for the account of such Lender, as the case may be,
a  certified  copy of an original  official  receipt  received by such  Borrower
showing payment thereof. Subject to the provisions of subsection 5.12(c), if any
Borrower fails to pay any Non-Excluded  Taxes when due to the appropriate taxing
authority or fails to remit to the Administrative Agent the required receipts or
other  required  documentary   evidence,   such  Borrower  shall  indemnify  the
Administrative  Agent and the Lenders  for any  incremental  taxes,  interest or
penalties that may become payable by the Administrative  Agent or any Lenders as
a result of any such failure.

                                       30
<PAGE>

         (b) Each Lender that is not incorporated or organized under the laws of
the United States of America or a state thereof agrees that,  prior to the first
date any payment is due to be made to it  hereunder  or under any Note,  it will
deliver to the  Company  and the  Administrative  Agent (A) if such  Lender is a
"bank" within the meaning of Section  881(c)(3)(A)  of the Code,  (i) two valid,
duly completed  copies of United States  Internal  Revenue  Service Form 1001 or
4224 or successor  applicable form, as the case may be,  certifying in each case
that such  Lender is entitled to receive  payments  by the  Borrower  under this
Agreement and the Notes payable to it,  without  deduction or withholding of any
United States federal income taxes,  and (ii) a valid,  duly completed  Internal
Revenue  Service Form W-8 or W-9 or successor  applicable  form, as the case may
be, to establish an exemption from United States backup  withholding  tax or (B)
if such Lender is not a "bank" within the meaning of Section 881(c)(3)(A) of the
Code and cannot deliver either Internal Revenue Service Form 1001 or 4224, (i) a
certificate  substantially in the form of Exhibit H (a "TAX STATUS CERTIFICATE")
and (ii) two completed and signed copies of Internal Revenue Service Form W-8 or
successor  applicable  form,  to  establish  in each case  that  such  Lender is
entitled to receive payments by the Borrowers under this Agreement and the other
Loan  Documents  without  deduction or  withholding of any United States federal
income taxes.  Each Lender which delivers to the Company and the  Administrative
Agent a Form  1001 or 4224 and Form W-8 or W-9  pursuant  to the next  preceding
sentence  further  undertakes  to deliver to the Company and the  Administrative
Agent two  further  copies of the said Form 1001 or 4224 and Form W-8 or W-9, or
successor  applicable forms, or other manner or  certification,  as the case may
be, on or before  the date that any such form  expires or  becomes  obsolete  or
otherwise is required to be resubmitted as a condition to obtaining an exemption
from withholding tax, or after the occurrence of any event requiring a change in
the  most  recent  form  previously  delivered  by it to the  Company,  and such
extensions  or renewals  thereof as may  reasonably be requested by the Company,
certifying  in the case of a Form 1001 or 4224 that such  Lender is  entitled to
receive  payments by the  Company  under this  Agreement  without  deduction  or
withholding  of any United States  federal  income  taxes,  unless any change in
treaty, law or regulation or official  interpretation thereof has occurred prior
to the date on which any such delivery would otherwise be required which renders
all such  forms  inapplicable  or which  would  prevent  such  Lender  from duly
completing  and  delivering  any such letter or form with respect to it and such
Lender advises the Company that it is not capable of receiving  payments without
any deduction or  withholding  of United States  federal  income tax, and in the
case of a Form W-8 or W-9,  establishing  an exemption from United States backup
withholding tax.

         (c) The Company shall not be required to pay any additional  amounts to
the Administrative  Agent or any Lender (or Transferee except to the extent such
Transferee's  transferor  was  entitled,  at the time of  transfer,  to  receive
additional amounts from the Company) in respect of United States withholding tax
pursuant to subsection  5.12(a) if the obligation to pay such additional amounts
would not have  arisen  but for a failure  by the  Administrative  Agent or such
Lender (or Transferee) to comply with the requirements of subsection 5.12(b) (or
in the case of a Transferee, the requirements of subsection 13.6(h)).

         (d) Each Lender that is not incorporated or organized under the laws of
the jurisdiction under which the Foreign Subsidiary  Borrower is incorporated or
organized  shall,  upon  request by the Foreign  Subsidiary  Borrower,  within a
reasonable period of time after such request,  deliver to the Foreign Subsidiary
Borrower or the applicable governmental or taxing authority, as the case may be,
any form or  certificate  required  in order  that any  payment  by the  Foreign
Subsidiary  Borrower  under this  Agreement  to such Lender may be made free and
clear  of,  and  without  deduction  or  withholding  for or on  account  of any
Non-Excluded  Taxes (or to allow any such  deduction or  withholding  to be at a
reduced rate) imposed on such payment under the laws of the  jurisdiction  under
which the Foreign  Subsidiary  Borrower is incorporated  or organized,  PROVIDED
that such Lender is legally entitled to complete,  execute and deliver such form
or certificate and such completion, execution or submission would not materially
prejudice the legal position of such Lender.


                                       31
<PAGE>

         (e) Except as otherwise  provided in  subsection  5.14(a),  each Lender
agrees to use reasonable  efforts  (including  reasonable  efforts to change its
lending  office) to avoid or to minimize  any amounts  which might  otherwise be
payable pursuant to this subsection 5.12; PROVIDED,  HOWEVER,  that such efforts
shall not impose on such  Lender  any  additional  costs or legal or  regulatory
burdens deemed by such Lender in its sole judgment to be material.

         (f) The agreements in subsection  5.12(a) shall survive the termination
of this  Agreement  and the payment of the Notes and all other  amounts  payable
hereunder until the expiration of the applicable statute of limitations for such
taxes.

         5.13 USE OF PROCEEDS.  The proceeds of the  Revolving  Credit Loans and
the Pounds  Sterling  Loans  shall be used for the general  working  capital and
general corporate  purposes of the Company and its Subsidiaries.  The Letters of
Credit shall be used for the general working capital purposes of the Company and
its Subsidiaries.

         5.14 CHANGE IN LENDING OFFICE;  REPLACEMENT OF LENDER.  (a) Each Lender
agrees that if it makes any demand for payment under subsection 5.10 or 5.12(a),
or if any adoption or change of the type described in subsection 5.9 shall occur
with respect to it, it will use reasonable efforts (consistent with its internal
policy and legal and regulatory  restrictions  and so long as such efforts would
not be disadvantageous to it, as determined in its sole discretion) to designate
a different  lending office if the making of such a designation  would reduce or
obviate the need for any  Borrower to make  payments  under  subsection  5.10 or
5.12(a),  or would  eliminate  or reduce  the effect of any  adoption  or change
described in subsection 5.9.

         (b) If any  Lender  requests  any  payment  under  subsection  5.10  or
5.12(a),  the Borrower  shall have the right (i) to replace such Lender with one
or more replacement lenders, each of which shall be reasonably acceptable to the
Administrative  Agent, or (ii) to replace only the Revolving Credit  Commitments
(and outstanding  Extensions of Credit  thereunder)  with identical  Commitments
and/or  Loans  of one or more  replacement  lenders,  each  of  which  shall  be
reasonably acceptable to the Administrative Agent.


         SECTION 6.  REPRESENTATIONS AND WARRANTIES

         To induce  the  Lenders to enter  into this  Agreement  and to make the
Loans,  and to induce  the  Issuing  Lender to issue  Letters  of  Credit,  each
Borrower hereby represents and warrants to the Administrative  Agent and to each
Lender that:

         6.1  FINANCIAL  CONDITION.  (a) The  consolidated  balance sheet of the
Company  and its  consolidated  Subsidiaries  as at  September  30, 1996 and the
related consolidated  statements of income and of cash flows for the fiscal year
ended on such date,  reported  on by Coopers & Lybrand  L.L.P.,  copies of which
have heretofore  been furnished to each Lender,  are complete and correct in all
material respects and present fairly the consolidated financial condition of the
Company and its consolidated  Subsidiaries as at such date, and the consolidated
results of their  operations  and their  consolidated  cash flows for the fiscal
year then ended.  The unaudited  consolidated  balance sheets of the Company and
its  consolidated  Subsidiaries  as at June 30, 1997 and the  related  unaudited
consolidated  statements of income and of cash flows for the  nine-month  period
ended on such date,  certified  by the chief  financial  officer of the Company,
copies of which have heretofore been furnished to each Lender,  are complete and
correct in all material  respects and present fairly the consolidated  financial

                                       32
<PAGE>

condition of the Company and its consolidated  Subsidiaries as at such date, and
the consolidated  results of their operations and their  consolidated cash flows
for the  respective  nine-month  period then ended  (subject to normal  year-end
audit  adjustments).  All  such  financial  statements,  including  the  related
schedules and notes thereto,  have been prepared in accordance with GAAP applied
consistently  throughout  the  periods  involved  (except  as  approved  by such
accountants  or chief  financial  officer,  as the case may be, and as disclosed
therein).  Except as set forth on Schedule  6.1,  neither the Company nor any of
its consolidated  Subsidiaries had, at the date of the most recent balance sheet
referred to above, any material Guarantee  Obligation,  contingent  liability or
liability  for taxes,  or any  long-term  lease or unusual  forward or long-term
commitment, including, without limitation, any interest rate or foreign currency
swap or exchange transaction, which is not reflected in the foregoing statements
or in the notes thereto.  Except for the Holland & Barrett  Acquisition,  during
the period from  September  30, 1996 to and  including the date hereof there has
been no  sale,  transfer  or  other  disposition  by the  Company  or any of its
consolidated  Subsidiaries  of any material part of its business or property and
no purchase or other  acquisition  of any  business or property  (including  any
capital  stock of any other  Person)  material in  relation to the  consolidated
financial  condition  of  the  Company  and  its  consolidated  Subsidiaries  at
September 30, 1996,  other than the sale of inventory in the ordinary  course of
business.

         (b) The  unaudited  PRO FORMA  balance  sheets of the  Company  and its
consolidated  Subsidiaries  as at June  30,  1997,  certified  by a  Responsible
Officer of the Company (collectively,  the "PRO FORMA BALANCE Sheet"), copies of
which have been  furnished to each Lender,  are the unaudited  consolidated  and
consolidating  balance sheets of the Company and its consolidated  Subsidiaries,
adjusted  to give  effect (as if such  events had  occurred on such date) to the
Holland  and  Barrett   Acquisition,   the  incurrence  of  the  Loans  and  the
Subordinated  Debt and the use of the proceeds  thereof.  The Pro Forma  Balance
Sheet, together with the notes thereto, was prepared in accordance with GAAP and
reflects  on a pro forma  basis the  financial  position  of the Company and its
consolidated  Subsidiaries as of June 30, 1997, as adjusted as described  above,
assuming  that the events  specified  in the  preceding  sentence  had  actually
occurred at such date.

         6.2 NO CHANGE.  Since  September 30, 1996 there has been no development
or event  which  has had or could  reasonably  be  expected  to have a  Material
Adverse Effect.

         6.3 CORPORATE  EXISTENCE;  COMPLIANCE WITH LAW. Each Loan Party and its
Subsidiaries (a) is duly organized,  validly existing and in good standing under
the  laws  of the  jurisdiction  of its  organization,  (b) has  the  power  and
authority,  and the legal right,  to own and operate its property,  to lease the
property  it  operates  as lessee and to  conduct  the  business  in which it is
currently  engaged,  (c) is  duly  qualified  as a  foreign  entity  and in good
standing  under  the laws of each  jurisdiction  where its  ownership,  lease or
operation of property or the conduct of its business requires such qualification
except  to  the  extent  that  the  failure  to  be so  qualified  in  any  such
jurisdiction  could not,  in the  aggregate,  reasonably  be  expected to have a
Material  Adverse Effect,  and (d) is in compliance with all Requirements of Law
except to the extent  that the  failure to comply  therewith  could not,  in the
aggregate, reasonably be expected to have a Material Adverse Effect.

         6.4 CORPORATE POWER; AUTHORIZATION;  ENFORCEABLE OBLIGATIONS. Each Loan
Party has the power and  authority,  and the legal right,  to make,  deliver and
perform the Loan  Documents to which it is a party and to borrow  hereunder  and
has taken all  necessary  action to authorize  the  borrowings  on the terms and
conditions  of this  Agreement  and any Notes and to  authorize  the  execution,
delivery  and  performance  of the Loan  Documents  to  which it is a party.  No
consent  or  authorization  of,  filing  with,  notice  to or other act by or in
respect  of, any  Governmental  Authority  or any other  Person is  required  in
connection  with  the  borrowings  hereunder  or with the  execution,  delivery,
performance,  validity or enforceability  of the Loan Documents.  This Agreement
has been,  and each other  Loan  Document  to which it is a party will be,  duly
executed  and  delivered  on behalf of each Loan Party that is a party hereto or
thereto. This Agreement constitutes, and each other Loan Document to which it is
a party when executed and delivered will constitute,  a legal, valid and binding
obligation  of each Loan  Party that is a party  hereto or  thereto  enforceable
against such Loan Party in accordance with its terms,  subject to the effects of


                                       33
<PAGE>

bankruptcy,  insolvency, fraudulent conveyance,  reorganization,  moratorium and
other similar laws relating to or affecting creditors' rights generally, general
equitable  principles  (whether  considered in a proceeding in equity or at law)
and an implied covenant of good faith and fair dealing.

         6.5 NO LEGAL BAR. The execution,  delivery and  performance of the Loan
Documents, the borrowings hereunder and the use of the proceeds thereof will not
violate any Requirement of Law or Contractual Obligation of any Loan Party or of
any of its  Subsidiaries  and will not result in, or  require,  the  creation or
imposition of any Lien on any of its or their respective  properties or revenues
pursuant to any such Requirement of Law or Contractual Obligation.

         6.6 NO MATERIAL  LITIGATION.  Except as set forth on  Schedule  6.6, no
litigation,   investigation  or  proceeding  of  or  before  any  arbitrator  or
Governmental  Authority  is pending or, to the  knowledge  of the Loan  Parties,
threatened  by or against any Loan Party or any of its  Subsidiaries  or against
any of its or their respective properties or revenues (a) with respect to any of
the Loan Documents or any of the transactions contemplated hereby or thereby, or
(b) which could reasonably be expected to have a Material Adverse Effect.

         6.7 NO DEFAULT. No Loan Party nor any of its Subsidiaries is in default
under or with respect to any of its Contractual Obligations in any respect which
could  reasonably be expected to have a Material  Adverse Effect.  No Default or
Event of Default has occurred and is continuing.

         6.8  OWNERSHIP  OF  PROPERTY;  LIENS.  Each of the Loan Parties and its
Subsidiaries  has good record and marketable  title in fee simple to, or a valid
leasehold  interest  in,  all its real  property,  and good title to, or a valid
leasehold  interest  in, all its other  property,  except to the extent that the
failure to have such title would not have a Material Adverse Effect, and none of
such property is subject to any Lien except as permitted by subsection 9.3. With
respect to real property or interests in real property,  as of the Closing Date,
the Company has (i) fee title to all of the real property listed on Schedule 6.8
under the heading "Fee Properties"  (each, a "FEE PROPERTY"),  and (ii) good and
valid title to the leasehold  estates in all of the real  property  leased by it
and listed on  Schedule  6.8 under the  heading  "Leased  Properties"  (each,  a
"LEASED  PROPERTY"),  in each  case  free  and  clear of all  mortgages,  liens,
security  interests,  easements,  covenants,  rights-of-way  and  other  similar
restrictions of any nature  whatsoever,  except (A) Liens permitted  pursuant to
subsection  9.3,  (B) as to Leased  Property,  the terms and  provisions  of the
respective lease therefor and any matters affecting the fee title and any estate
superior to the leasehold  estate related  thereto,  and (C) title  defects,  or
leases  or  subleases  granted  to  others,  which are not  material  to the Fee
Properties or the Leased  Properties,  as the case may be, taken as a whole. The
Fee Properties and the Leased Properties constitute, as of the Closing Date, all
of the real property owned in fee or leased by the Company.

         6.9 INTELLECTUAL PROPERTY. Each Loan Party and each of its Subsidiaries
owns, or is licensed to use or otherwise  has the right to use, all  trademarks,
tradenames, copyrights, patents, trade secrets and other proprietary information
that it uses in the conduct of its  business as currently  conducted  except for
those the failure to own or license  which could not  reasonably  be expected to
have a Material Adverse Effect (the "INTELLECTUAL  PROPERTY").  To the knowledge
of each Loan  Party,  no claim has been  asserted  and is  pending by any Person
challenging  or  questioning  the use of any such  Intellectual  Property or the
validity or enforceability of any such Intellectual  Property, nor does any Loan
Party know of any valid basis for any such claim.  The use of such  Intellectual
Property by each Loan Party and its Subsidiaries does not infringe on the rights
of any Person,  except for such claims and infringements that, in the aggregate,
could not reasonably be expected to have a Material Adverse Effect.

                                       34
<PAGE>

         6.10 NO BURDENSOME RESTRICTIONS.  No Contractual Obligation of any Loan
Party or any of its Subsidiaries could reasonably be expected to have a Material
Adverse Effect.

         6.11 TAXES.  Each Loan Party and each of its  Subsidiaries has filed or
caused to be filed all material tax returns which,  to the knowledge of the Loan
Parties,  are  required  to be filed and has paid all taxes  shown to be due and
payable on said  returns  or on any  assessments  made  against it or any of its
property and all other taxes,  fees or other charges imposed on it or any of its
property by any Governmental Authority (other than any the amount or validity of
which are currently being contested in good faith by appropriate proceedings and
with respect to which reserves in conformity with GAAP have been provided on the
books of such Loan Party or its  Subsidiaries,  as the case may be); no tax Lien
has been filed,  and, to the  knowledge of the Loan  Parties,  no claim is being
asserted, with respect to any such tax, fee or other charge.

         6.12 FEDERAL REGULATIONS.  No part of the proceeds of any Loans will be
used for  "purchasing"  or "carrying"  any "margin  stock" within the respective
meanings of each of the quoted terms under  Regulation G or  Regulation U of the
Board of  Governors of the Federal  Reserve  System as now and from time to time
hereafter in effect. If requested by any Lender or the Administrative Agent, the
Borrower will furnish to the Administrative Agent and each Lender a statement to
the foregoing  effect in conformity  with the  requirements of FR Form G-1 or FR
Form U-1 referred to in said Regulation G or Regulation U, as the case may be.

         6.13 ERISA.  Neither a  Reportable  Event nor an  "accumulated  funding
deficiency"  (within  the  meaning of Section  412 of the Code or Section 302 of
ERISA) has occurred during the five-year  period prior to the date on which this
representation  is made or deemed made with respect to any Plan. No  termination
of a Single  Employer Plan has  occurred,  and no Lien in favor of the PBGC or a
Plan has arisen,  during such five-year period. The present value of all accrued
benefits  under each Single  Employer Plan (based on those  assumptions  used to
fund such Plan) did not, as of the last annual  valuation date prior to the date
on which this  representation  is made or deemed  made,  exceed the value of the
assets of such Plan  allocable to such  accrued  benefits by an amount which has
resulted or could result in any material liability to any Loan Party or Commonly
Controlled  Entity.  No Loan Party nor any Commonly  Controlled Entity has had a
complete or partial withdrawal from any Multiemployer Plan which has resulted or
which  could  result in any  material  liability  of any Loan Party or  Commonly
Controlled  Entity,  and no Loan Party nor any Commonly  Controlled Entity would
become subject to any material liability under ERISA if the Borrower or any such
Commonly  Controlled  Entity were to withdraw  completely from all Multiemployer
Plans as of the  valuation  date most closely  preceding  the date on which this
representation  is  made  or  deemed  made.  No  such  Multiemployer  Plan is in
Reorganization or Insolvent. The Company has adopted FASB 106.

         6.14 INVESTMENT COMPANY ACT; OTHER  REGULATIONS.  The Company is not an
"investment  company",  or a company  "controlled"  by an "investment  company",
within the  meaning of the  Investment  Company  Act of 1940,  as  amended.  The
Company  is not  subject to  regulation  under any  Federal or State  statute or
regulation  (other than  Regulation  X of the Board of  Governors of the Federal
Reserve System) which limits its ability to incur Indebtedness.

         6.15  SUBSIDIARIES.  Schedule  II sets  forth all  Subsidiaries  of the
Company as of the Closing Date.

         6.16  ENVIRONMENTAL  MATTERS.  Except  to the  extent  that  all of the
following,  taken  together,  could not  reasonably  be  expected to result in a
Material  Adverse  Effect or to result in the payment of Material  Environmental
Amount:

         (a) The  facilities and  properties  owned,  leased or operated by each
     Loan Party or any of its  Subsidiaries  (the  "PROPERTIES") do not contain,


                                       35
<PAGE>

     and have not previously  contained,  any Materials of Environmental Concern
     in  amounts  or  concentrations  which  (i)  constitute  or  constituted  a
     violation  of,  or (ii)  could  reasonably  be  expected  to  give  rise to
     liability under, any Environmental Law.

         (b)  The  Properties  and  all  operations  at  the  Properties  are in
     compliance,  and have in the last five  years  been in  compliance,  in all
     material respects with all applicable  Environmental  Laws, and there is no
     contamination  at,  under or  about  the  Properties  or  violation  of any
     Environmental  Law with respect to the Properties or the business  operated
     by any Loan Party or any of its Subsidiaries  (the "BUSINESS")  which could
     materially  interfere  with the  continued  operation of the  Properties or
     materially impair the fair saleable value thereof.

         (c) Neither any Loan Party nor any of its Subsidiaries has received any
     notice  of  violation,  alleged  violation,  non-compliance,  liability  or
     potential  liability  regarding  environmental  matters or compliance  with
     Environmental  Laws with regard to any of the  Properties  or the Business,
     nor does any Loan Party have  knowledge  or reason to believe that any such
     notice will be received or is being threatened.

         (d) Materials of  Environmental  Concern have not been  transported  or
     disposed of from the  Properties  in  violation  of, or in a manner or to a
     location  which could  reasonably  be  expected  to give rise to  liability
     under,  any  Environmental  Law, nor have any  Materials  of  Environmental
     Concern been generated,  treated, stored or disposed of at, on or under any
     of the  Properties  or elsewhere in violation of, or in a manner that could
     reasonably  be expected to give rise to  liability  under,  any  applicable
     Environmental Law.

         (e) No judicial proceeding or governmental or administrative  action is
     pending or, to the  knowledge of the Loan  Parties,  threatened,  under any
     Environmental  Law to which any Loan Party or any Subsidiary  thereof is or
     will be named as a party with respect to the  Properties  or the  Business,
     nor are  there  any  consent  decrees  or other  decrees,  consent  orders,
     administrative  orders or other orders, or other administrative or judicial
     requirements  outstanding  under any  Environmental Law with respect to the
     Properties or the Business.

         (f) There has been no  release or threat of  release  of  Materials  of
     Environmental Concern at or from the Properties, or arising from or related
     to the operations of any Loan Party or any Subsidiary thereof in connection
     with the  Properties  or  otherwise in  connection  with the  Business,  in
     violation of or in amounts or in a manner that could  reasonably  give rise
     to liability under Environmental Laws.

         6.17  SOLVENCY.  Each Loan  Party is,  and after  giving  effect to the
consummation of any Acquisition  and to the incurrence of all  Indebtedness  and
obligations being incurred in connection herewith and therewith will be and will
continue to be, Solvent.

         6.18 SECURITY DOCUMENTS.  (a) The Guarantee and Collateral Agreement is
effective to create in favor of the Administrative Agent, for the benefit of the
Lenders,  a legal,  valid and  enforceable  security  interest in the Collateral
described,  and as defined,  therein and proceeds thereof, and, after taking the
actions described in Schedule 3 thereto,  the Guarantee and Collateral  Document
shall at all times  constitute a fully perfected Lien on, and security  interest
in, all right, title and interest of the Loan Parties in such Collateral located
in the State of New York and the proceeds  thereof,  as security for the Secured
Obligations (as defined in the Guarantee and Collateral Document),  in each case
prior and  superior  in right to any other  Person,  other than with  respect to
Liens expressly permitted by subsection 9.3.

                                       36
<PAGE>

         (b) The English  Security  Documents are or will be effective to create
in favor of the  Administrative  Agent, for the benefit of the Lenders, a legal,
valid and  enforceable  security  interest in the Collateral  described,  and as
defined,  therein and proceeds thereof,  and, after taking the actions described
therein,  the English  Security  Documents shall at all times constitute a fully
perfected  Lien on, and security  interest in, all right,  title and interest of
the Loan Parties in such  Collateral and the proceeds  thereof,  as security for
the Secured Obligations (as defined in the English Security Documents),  in each
case prior and superior in right to any other Person, other than with respect to
Liens expressly permitted by subsection 9.3.

         6.19 ACCURACY OF INFORMATION . No statement or information contained in
this Agreement,  any other Loan Document or any other  document,  certificate or
statement furnished in writing to the Administrative Agent or the Lenders or any
of them,  by or on  behalf  of any Loan  Party  for use in  connection  with the
transactions  contemplated by this Agreement or the other Loan Documents,  taken
as a whole together with all other information  provided in this Agreement,  the
other Loan  Documents  or any other such  document,  certificate  or  statement,
contained as of the date such  statement,  information,  document or certificate
was so furnished  any untrue  statement of any fact material to the interests of
the Administrative  Agent or any Lender, or omitted to state a fact necessary in
order to make the statements  contained  herein or therein not misleading in any
respect  material to the  interests of the  Administrative  Agent or any Lender.
There is no fact known to any Loan Party that could  reasonably  be  expected to
have a Material Adverse Effect that has not been expressly  disclosed herein, in
the other Loan Documents or in such other documents, certificates and statements
furnished to the Administrative Agent and the Lenders for use in connection with
the transactions contemplated hereby and by the other Loan Documents.


         SECTION 7. CONDITIONS PRECEDENT

         7.1  CONDITIONS  TO CLOSING  DATE.  The Closing Date shall occur on the
date of satisfaction of the following conditions precedent:

         (a) LOAN DOCUMENTS.  The  Administrative  Agent shall have received (i)
     this Agreement,  executed and delivered by a duly authorized officer of the
     Borrowers,  with a  counterpart  for each Lender,  (ii) the  Guarantee  and
     Collateral  Agreement,  executed and delivered by a duly authorized officer
     of the parties  thereto,  with a counterpart  or a conformed  copy for each
     Lender and (iii) the English Security  Document  described in clause (i) of
     the definition thereof, executed and delivered by a duly authorized officer
     of the Loan Party party thereto, with a counterpart or a conformed copy for
     each Lender.

         (b) CLOSING CERTIFICATE.  The Administrative Agent shall have received,
     with a copy for each  Lender,  a  certificate  of the Company and the other
     domestic Loan Parties, dated the Closing Date, substantially in the form of
     Exhibit G with appropriate insertions and attachments, satisfactory in form
     and substance to the Administrative Agent, executed by the President or any
     Vice President and the Secretary or any Assistant  Secretary of the Company
     and the domestic Loan Parties.

         (c) CORPORATE  PROCEEDINGS  OF THE COMPANY.  The  Administrative  Agent
     shall have  received,  with a  counterpart  for each Lender,  a copy of the
     resolutions,  in form  and  substance  satisfactory  to the  Administrative
     Agent,  of the  Board  of  Directors  of the  Company  authorizing  (i) the
     execution,  delivery and  performance  of this Agreement and the other Loan
     Documents  to  which  it  is a  party,  (ii)  the  borrowings  contemplated
     hereunder and (iii) the granting by it of the Liens created pursuant to the
     Security  Documents  to which  the  Company  is a party,  certified  by the
     Secretary or an Assistant  Secretary of the Company as of the Closing Date,
     which  certificate  shall  be in form  and  substance  satisfactory  to the

                                       37
<PAGE>

     Administrative Agent and shall state that the resolutions thereby certified
     have not been amended, modified, revoked or rescinded.

         (d) COMPANY INCUMBENCY CERTIFICATE. The Administrative Agent shall have
     received, with a counterpart for each Lender, a Certificate of the Company,
     dated the Closing Date, as to the  incumbency and signature of the officers
     of the  Company  executing  any  Loan  Document  satisfactory  in form  and
     substance to the  Administrative  Agent,  executed by the  President or any
     Vice President and the Secretary or any Assistant Secretary of the Company.

         (e) CORPORATE  PROCEEDINGS OF SUBSIDIARIES.  The  Administrative  Agent
     shall have  received,  with a  counterpart  for each Lender,  a copy of the
     resolutions,  in form  and  substance  satisfactory  to the  Administrative
     Agent, of the Board of Directors of each Subsidiary of the Company which is
     a party to a Loan  Document  authorizing  (i) the  execution,  delivery and
     performance  of the Loan  Documents  to  which  it is a party  and (ii) the
     granting by it of the Liens created  pursuant to the Security  Documents to
     which it is a party,  certified by the Secretary or an Assistant  Secretary
     of each such Subsidiary as of the Closing Date, which  certificate shall be
     in form and substance  satisfactory to the  Administrative  Agent and shall
     state  that the  resolutions  thereby  certified  have  not  been  amended,
     modified, revoked or rescinded.

         (f) SUBSIDIARY INCUMBENCY CERTIFICATES.  The Administrative Agent shall
     have received,  with a counterpart  for each Lender,  a certificate of each
     Domestic  Subsidiary  of the  Borrower  which is a Loan  Party,  dated  the
     Closing  Date, as to the  incumbency  and signature of the officers of such
     Subsidiaries  executing  any  Loan  Document,   satisfactory  in  form  and
     substance to the  Administrative  Agent,  executed by the  President or any
     Vice  President and the  Secretary or any Assistant  Secretary of each such
     Subsidiary.

         (g) CORPORATE DOCUMENTS.  The Administrative Agent shall have received,
     with a  counterpart  for each  Lender,  true  and  complete  copies  of the
     certificate of incorporation  and by-laws of each Loan Party,  certified as
     of the Closing Date as complete and correct copies thereof by the Secretary
     or an Assistant Secretary of such Loan Party.

         (h) FEES. The Administrative  Agent and the Lenders shall have received
     all invoiced fees and expenses required to be paid on the Closing Date.

         (i) LEGAL OPINIONS. The Administrative Agent shall have received,  with
     a counterpart for each Lender, the following executed legal opinions:

               (i) the executed  legal  opinion of Michael C. Duban,  counsel to
         the Company and the other Loan  Parties,  substantially  in the form of
         Exhibit F-1;

               (ii) the executed legal opinion of Allen & Overy, special English
         counsel to the Company and the other Loan Parties, substantially in the
         form of Exhibit F-2; and

     each such  legal  opinion  to cover  such  other  matters  incident  to the
     transactions contemplated by this Agreement as the Administrative Agent may
     reasonably require.

         (j) FINANCIAL STATEMENTS. The Administrative Agent shall have received,
     with a copy for each Lender, (i) audited consolidated  financial statements
     of the Company and its  consolidated  Subsidiaries  for the two most recent
     fiscal  years ended prior to the Closing  Date and  unaudited  consolidated


                                       38
<PAGE>

     financial  statements  of the  Company and its  consolidated  Subsidiaries,
     reasonably satisfactory to the Lenders and certified by the chief financial
     officer of the  Company,  for the nine  months  ended June 30,  1997,  (ii)
     unaudited interim consolidated  financial statements of the Company and its
     consolidated Subsidiaries for each quarterly period ended subsequent to the
     date of the latest financial statements delivered pursuant to clause (i) of
     this  paragraph  as to  which  such  financial  statements  are  available,
     reasonably satisfactory to the Lenders and certified by the chief financial
     officer  of the  Company,  all such  financial  statements,  including  the
     related  schedules  and notes  thereto,  having been prepared in accordance
     with GAAP applied  consistently  throughout the periods involved (except as
     approved by such  accountants or chief financial  officer,  as the case may
     be,  and  as  disclosed  therein),  (iii)  audited  consolidated  financial
     statements  of Holland & Barrett for the two most recent fiscal years ended
     prior to the Closing Date, (iv) unaudited  interim  consolidated  financial
     statements of Holland & Barrett for each quarterly  period ended subsequent
     to the date of the latest financial statements delivered pursuant to clause
     (iii)  of  this  paragraph  as  to  which  such  financial  statements  are
     available,  reasonably  satisfactory  to the Lenders and  certified  by the
     chief  financial  officer of the Company,  all such  financial  statements,
     including the related schedules and notes thereto,  having been prepared in
     accordance  with  UK  GAAP  applied  consistently  throughout  the  periods
     involved  (except  as  approved  by such  accountants  or  chief  financial
     officer, as the case may be, and as disclosed therein).

         (k) PRO FORMA  BALANCE  SHEET.  The  Administrative  Agent  shall  have
     received,  with a copy  for  each  Lender,  the  Pro  Forma  Balance  Sheet
     described in subsection 6.1(b).

         (l) BUSINESS PLAN. The Administrative Agent shall have received, with a
     copy  for  each  Lender,  a  business  plan for  fiscal  years  1997 - 2003
     reasonably satisfactory to the Lenders.

         (m) PLEDGED STOCK; STOCK POWERS.  The  Administrative  Agent shall have
     received the  certificates  representing the shares pledged pursuant to the
     Guarantee  and  Collateral  Agreement and the English  Security  Documents,
     together with an undated stock power for each such certificate  executed in
     blank by a duly  authorized  officer of the  pledgor  thereof.  All actions
     required to perfect  the  security  interest  in the  pledged  stock of the
     Foreign  Subsidiary  Borrower  created  pursuant  to the  English  Security
     Documents shall have been taken.

         (n)  ACTIONS TO PERFECT  LIENS.  The  Administrative  Agent  shall have
     received  evidence  in form  and  substance  satisfactory  to it  that  all
     filings,  recordings,  registrations and other actions, including,  without
     limitation, the filing of duly executed financing statements on form UCC-1,
     necessary  or, in the opinion of the  Administrative  Agent,  desirable  to
     perfect  the  Liens  created  by the  Security  Documents  shall  have been
     completed.

         (o) LIEN  SEARCHES.  The  Administrative  Agent shall have received the
     results of a recent search by a Person  satisfactory to the  Administrative
     Agent, of the Uniform Commercial Code,  judgment and tax lien filings which
     may have been filed with  respect to  personal  property of the Company and
     its Subsidiaries in each of the  jurisdictions  and offices where assets of
     the Company and its Subsidiaries  are located or recorded,  and such search
     shall reveal no material  liens on any of the assets of the Borrower or its
     Subsidiaries except for liens permitted by the Loan Documents.

         (p) SOLVENCY. The Administrative Agent shall have received, with a copy
     for each Lender a certificate  substantially in the form of Exhibit I which
     shall  document the solvency of the Company on a  consolidated  basis after
     giving  effect  to  the  Holland  &  Barrett   Acquisition  and  the  other
     transactions contemplated hereby.

                                       39
<PAGE>

         (q) CONSENTS, LICENSES AND APPROVALS. (i) All governmental and material
     third party approvals  (including  material  landlords' and other consents)
     necessary or  advisable  in  connection  with the  execution,  delivery and
     performance  of the Loan  Documents and the  Acquisition  Documents and the
     continuing  operation of the  business of the Company and its  Subsidiaries
     shall  have been  obtained  and be in full force and  effect,  and (ii) all
     applicable  waiting  periods  shall have  expired  without any action being
     taken or  threatened by any competent  Governmental  Authority  which would
     restrain,  prevent or otherwise  impose adverse  conditions on the Company,
     any of its Subsidiaries or the Holland & Barrett Acquisition.

         (r)  SUBORDINATED  DEBT.  The  Company  shall  have  received  at least
     $148,750,000  gross proceeds from the issuance of the Subordinated Debt and
     deposited  such gross  proceeds in an escrow  account  maintained by Chase,
     such proceeds to be used to refinance short term  indebtedness  incurred to
     finance the Holland & Barrett Acquisition.

         7.2  CONDITIONS  TO EACH  EXTENSION  OF CREDIT.  The  agreement of each
Lender to make any  Extension  of Credit  requested to be made by it on any date
(including,   without   limitation,   the  Closing  Date),  is  subject  to  the
satisfaction of the following conditions precedent as of the date such Extension
of Credit is requested to be made:

         (a)  REPRESENTATIONS  AND WARRANTIES.  Each of the  representations and
     warranties  made by each of the Loan  Parties  in or  pursuant  to the Loan
     Documents  shall be true and correct in all material  respects on and as of
     such date as if made on and as of such date.

         (b) NO DEFAULT.  No Default or Event of Default shall have occurred and
     be  continuing  on such date or after  giving  effect to the  Extension  of
     Credit requested to be made on such date.

         (c) INTERIM  FINANCING.  Prior to the date upon which the Company shall
     have repaid (or arrangements  satisfactory to the Administrative Agent have
     been made to  repay)  all  obligations  owing and  outstanding  under,  and
     terminated (or arrangements  satisfactory to the Administrative  Agent have
     been made to terminate),  the Reimbursement and Guarantee Agreement,  dated
     as of August 7, 1997, between the Company and The Chase Manhattan Bank, the
     aggregate  outstanding  Loans and  Letter of Credit  Obligations  shall not
     exceed $20,000,000.

Each  Extension  of Credit  made to a  Borrower  hereunder  shall  constitute  a
representation and warranty by such Borrower as of the date of such Extension of
Credit that the conditions contained in this subsection 7.2 have been satisfied.

         7.3   CONDITIONS  TO  INITIAL   EXTENSION  OF  CREDIT  TO  THE  FOREIGN
SUBSIDIARY. The agreement of each Lender to make its initial Extension of Credit
requested to be made by it to the Foreign  Subsidiary  Borrower,  in addition to
the  satisfaction  with the  condition in Section 7.1 and 7.2, is subject to the
satisfaction of the following  conditions  precedent as of the date such initial
Extension of Credit is requested to be made:

         (a) ENGLISH SECURITY  DOCUMENTS.  The  Administrative  Agent shall have
     received each English Security  Document  referred to in clause (ii) of the
     definition thereof,  executed and delivered by a duly authorized officer of
     the Loan Party party  thereto,  with a counterpart  or a conformed copy for
     each Lender.

         (b)  CORPORATE  PROCEEDINGS  OF THE FOREIGN  SUBSIDIARY  BORROWER.  The
     Administrative  Agent  shall have  received,  with a  counterpart  for each


                                       40
<PAGE>

     Lender,  a copy of the resolutions,  in form and substance  satisfactory to
     the  Administrative  Agent,  of the  Board  of  Directors  of  the  Foreign
     Subsidiary Borrower authorizing (i) the execution, delivery and performance
     of this Agreement and the other Loan Documents to which it is a party, (ii)
     the borrowings  contemplated  hereunder and (iii) the granting by it of the
     Liens  created  pursuant  to the  Security  Documents  to which the Foreign
     Subsidiary Borrower is a party,  certified by the Secretary or an Assistant
     Secretary (or like official) of the Foreign Subsidiary  Borrower as of such
     initial date, which certificate shall be in form and substance satisfactory
     to the  Administrative  Agent and shall state that the resolutions  thereby
     certified have not been amended, modified, revoked or rescinded.

         (c) LEGAL OPINIONS. The Administrative Agent shall have received,  with
     a counterpart for each Lender, the executed legal opinion of Allen & Overy,
     special English counsel to the Company and the other Loan Parties  covering
     customary matters as the Administrative Agent may reasonably require.

         (d)  ACTIONS TO PERFECT  LIENS.  The  Administrative  Agent  shall have
     received  evidence  in form  and  substance  satisfactory  to it  that  all
     filings,  recordings,  registrations and other actions necessary or, in the
     opinion of the Administrative Agent, desirable to perfect the Liens created
     by the English Security Documents shall have been completed.

         (e)  HOLLAND & BARRETT  NOTES.  The  Administrative  Agent  shall  have
     received,  for  the  account  of each  Lender  that  shall  so  request,  a
     promissory note of the Foreign Subsidiary Borrower reasonably  satisfactory
     to the  Administrative  Agent  and  substantially  similar  to the  form of
     Revolving Credit Note in Exhibit A--1 with appropriate changes, executed by
     a duly authorized officer of the Foreign Subsidiary Borrower.


         SECTION 8. AFFIRMATIVE COVENANTS

         The Company hereby agrees that, so long as the  Commitments  (or any of
them) remain in effect, any Loan or Reimbursement Obligation remains outstanding
and unpaid or any other  amount is owing to any Lender or either  Administrative
Agent  hereunder or under any other Loan  Document,  the Company shall and shall
cause each of its Subsidiaries to:

         8.1 FINANCIAL STATEMENTS. Furnish to each Lender:

         (a) as soon as available, but in any event within 90 days after the end
     of  each  fiscal  year  of the  Company,  copies  of the  consolidated  and
     consolidating   balance   sheets  of  the  Company  and  its   consolidated
     Subsidiaries  as at the end of such year and the related  consolidated  and
     consolidating  statements of income and retained earnings and of cash flows
     for such year,  setting forth in each case in comparative  form the figures
     for the  previous  year,  reported  on  without a "going  concern"  or like
     qualification or exception,  or  qualification  arising out of the scope of
     the  audit,  by Coopers & Lybrand  L.L.P.  or other  independent  certified
     public accountants of nationally recognized standing; and

         (b) as soon as available, but in any event not later than 45 days after
     the end of each of the first three quarterly periods of each fiscal year of
     the Company, the unaudited consolidated and consolidating balance sheets of
     the Company and its consolidated Subsidiaries as at the end of such quarter
     and the related  unaudited  consolidated  and  consolidating  statements of
     income  and  retained  earnings  and of cash flows of the  Company  and its
     consolidated  Subsidiaries  for such  quarter and the portion of the fiscal
     year  through  the end of  such  quarter,  setting  forth  in each  case in
     comparative  form  the  figures  for  the  previous  year,  certified  by a


                                       41
<PAGE>

     Responsible  Officer  as  being  fairly  stated  in all  material  respects
     (subject to normal year-end audit adjustments);


all such  financial  statements  shall be complete  and correct in all  material
respects and shall be prepared in reasonable  detail and in accordance with GAAP
applied  consistently  throughout the periods  reflected  therein and with prior
periods (except as approved by such accountants or officer,  as the case may be,
and disclosed  therein and except that interim  statements may exclude  detailed
footnote disclosure in accordance with standard practice).

         8.2 CERTIFICATES;  OTHER INFORMATION. Furnish to each Lender:

                  (a) concurrently with the delivery of the financial statements
         referred to in  subsection  8.1(a),  a certificate  of the  independent
         certified  public  accountants  reporting on such financial  statements
         stating that in making the examination  necessary therefor no knowledge
         was obtained of any Default or Event of Default, except as specified in
         such certificate;

                  (b) concurrently with the delivery of the financial statements
         referred  to in  subsections  8.1(a) and  8.1(b),  a  certificate  of a
         Responsible  Officer (i) stating  that,  to the best of such  officer's
         knowledge, each Loan Party during such period has observed or performed
         all  of  its  covenants  and  other  agreements,  and  satisfied  every
         condition,  contained in this Agreement and the other Loan Documents to
         be  observed,  performed  or satisfied by it, and that such officer has
         obtained  no  knowledge  of any  Default or Event of Default  except as
         specified  in  such  certificate;  and  (ii) in the  case of  financial
         statements  referred to in  subsections  8.1(a) and  8.1(b),  including
         calculations  and  information   demonstrating  in  reasonable   detail
         compliance with the requirements of subsection 9.1;

                  (c) not later than 90 days  following  the end of each  fiscal
         year of the Company,  a copy of the  projections  by the Company of the
         operating budget of the Company and its Subsidiaries for the succeeding
         fiscal year,  such  projections to be accompanied by a certificate of a
         Responsible  Officer  to the  effect  that such  projections  have been
         prepared on the basis of sound  financial  planning  practice  and that
         such officer has no reason to believe they are  incorrect or misleading
         in any material respect;

                  (d) within five Business Days after the same are filed, copies
         of all financial  statements and reports which the Company may make to,
         or file with, the  Securities and Exchange  Commission or any successor
         or analogous Governmental Authority;

                  (e) concurrently with the delivery of the financial statements
         referred  to in  subsections  8.1(a)  and  8.1(b),  to the  extent  not
         included  in  the  financial  statements  and  reports  referred  to in
         subsection  8.2(d),  a  management   narrative  report  explaining  all
         significant variances from forecasts,  projections and previous results
         and all significant current developments in staffing,  marketing, sales
         and operations; and

                  (f) promptly,  such additional financial and other information
         as any Lender may from time to time reasonably request.

         8.3 PAYMENT OF OBLIGATIONS.  Pay,  discharge or otherwise satisfy at or
before  maturity or before they become  delinquent,  as the case may be, all its
obligations of whatever  nature,  except where the amount or validity thereof is
currently being contested in good faith by appropriate  proceedings and reserves
in conformity  with GAAP with respect thereto have been provided on the books of
the Company or its Subsidiaries, as the case may be.

                                       42
<PAGE>

         8.4  MAINTENANCE OF EXISTENCE.  Preserve,  renew and keep in full force
and effect its corporate  existence and take all  reasonable  action to maintain
all rights,  privileges  and  franchises  necessary  or  desirable in the normal
conduct of its business  except as otherwise  permitted  pursuant to  subsection
9.5; and comply with all Contractual  Obligations and Requirements of Law except
to the extent that failure to comply  therewith could not, in the aggregate,  be
reasonably expected to have a Material Adverse Effect.

         8.5  MAINTENANCE OF PROPERTY;  INSURANCE.  Keep all property useful and
necessary in its business in good working  order and  condition;  maintain  with
financially  sound  and  reputable  insurance  companies  insurance  on all  its
property in at least such amounts and against at least such risks (but including
in any event public liability,  product liability and business  interruption) as
are usually insured against in the same general area by companies engaged in the
same or a similar  business;  and furnish to each Lender,  upon written request,
full information as to the insurance carried.

         8.6 INSPECTION OF PROPERTY; BOOKS AND RECORDS; DISCUSSIONS. Keep proper
books of  records  and  account  in which  full,  true and  correct  entries  in
conformity  with GAAP and all  Requirements of Law shall be made of all dealings
and  transactions  in relation to its business and  activities;  and, upon prior
written notice, permit representatives of any Lender to visit and inspect any of
its  properties and examine and make abstracts from any of its books and records
at any reasonable  time and as often as may reasonably be desired and to discuss
the business,  operations,  properties and financial and other  condition of the
Company and its Subsidiaries  with officers and employees of the Company and its
Subsidiaries  and,  in the  presence  of an  officer  of the  Company,  with its
independent certified public accountants.

         8.7  NOTICES.  Promptly  give notice to the  Administrative  Agent (who
shall promptly notify each Lender) of:

         (a) the occurrence of any Default or Event of Default;

         (b)  any  (i)  default  or  event  of  default  under  any  Contractual
     Obligation of the Company or any of its  Subsidiaries  or (ii)  litigation,
     investigation or proceeding which may exist at any time between the Company
     or any of its Subsidiaries and any Governmental Authority,  which in either
     case,  if not cured or if adversely  determined,  as the case may be, could
     reasonably be expected to have a Material Adverse Effect;

         (c) any  litigation or proceeding  (including  without  limitation  any
     notice of violation,  alleged violation,  liability or potential  liability
     under  any  Environmental   Law)  affecting  the  Company  or  any  of  its
     Subsidiaries  in which the  amount  involved  is  $500,000  or more and not
     covered by insurance or in which injunctive or similar relief is sought;

         (d) the following  events,  as soon as possible and in any event within
     30 days after any Loan Party knows or has reason to know  thereof:  (i) the
     occurrence or expected  occurrence of any Reportable  Event with respect to
     any Plan,  a  failure  to make any  required  contribution  to a Plan,  the
     creation of any Lien in favor of the PBGC or a Plan or any withdrawal from,
     or the termination, Reorganization or Insolvency of, any Multiemployer Plan
     or (ii) the institution of proceedings or the taking of any other action by
     the  PBGC  or  the  Borrower  or  any  Commonly  Controlled  Entity  or any
     Multiemployer Plan with respect to the withdrawal from, or the terminating,
     Reorganization or Insolvency of, any Plan; and

         (e) any  development  or event  which  has had or could  reasonably  be
     expected to have a Material Adverse Effect.

                                       43
<PAGE>

Each notice pursuant to this subsection shall be accompanied by a statement of a
Responsible  Officer setting forth details of the occurrence referred to therein
and stating what action the Borrower proposes to take with respect thereto.

         8.8  ENVIRONMENTAL  LAWS. (a) Comply with, and ensure compliance by all
tenants and  subtenants,  if any, with, all  applicable  Environmental  Laws and
obtain and comply in all respects with and maintain, and ensure that all tenants
and subtenants obtain and comply in all respects with and maintain,  any and all
licenses,  approvals,  notifications,   registrations  or  permits  required  by
applicable Environmental Laws, except to the extent that any failures could not,
in the aggregate, reasonably be expected to have a Material Adverse Effect or to
result in the payment of Material Environmental Amount.

         (b) Conduct and  complete  all  investigations,  studies,  sampling and
testing,   and  all  remedial,   removal  and  other  actions   required   under
Environmental  Laws and promptly comply in all material respects with all lawful
orders and directives of all Governmental  Authorities  regarding  Environmental
Laws  except to the extent  that the same are being  contested  in good faith by
appropriate  proceedings  and the  pendency  of such  proceedings  could  not be
reasonably expected to have a Material Adverse Effect.

         8.9  ADDITIONAL   SUBSIDIARIES.   (a)  With  respect  to  any  Domestic
Subsidiary  of the  Company  created or acquired  after the Closing  Date by the
Company,  promptly (i) cause such  Subsidiary to become a party to the Guarantee
and  Collateral  Agreement,   (ii)  deliver  to  the  Administrative  Agent  the
certificates  representing  such Capital  Stock,  together  with  undated  stock
powers,  executed in blank,  securing such  Subsidiary's  obligations under such
guarantee  and  covering  the  types of  assets  covered  by the  Guarantee  and
Collateral  Agreement,  (iii) take all required  actions to perfect the security
interests  created by the  Guarantee and  Collateral  Agreement in the assets of
such Subsidiary and (iv) if requested by the  Administrative  Agent,  deliver to
the Administrative Agent legal opinions relating to the matters described in the
preceding  clauses  (i)  through  (iii)  which  opinions  shall  be in form  and
substance,  and from  counsel,  reasonably  satisfactory  to the  Administrative
Agent.

         (b) With  respect to each direct  Material  Foreign  Subsidiary  of the
Company or any Domestic  Subsidiary  acquired or formed after the Closing  Date,
promptly  after the  acquisition or formation  thereof,  execute and deliver and
cause each such Foreign  Subsidiary to execute and deliver to the Administrative
Agent,  in form and  substance  reasonably  satisfactory  to the  Administrative
Agent, such documents and instruments  (including,  without  limitation,  pledge
agreements) and take such action (including, without limitation, the delivery of
stock certificates and instruments) as the  Administrative  Agent may reasonably
request in order to grant to the  Administrative  Agent, for the ratable benefit
of the Lenders,  as collateral  security for the  Obligations,  a first priority
perfected  security  interest in 65% of the voting Capital Stock and 100% of the
non-voting Capital Stock of, or equivalent  ownership interests in, such Foreign
Subsidiary,  along with any  warrants,  options,  or other rights to acquire the
same, in all cases to the extent legally permissible and practicable and deliver
to the  Administrative  Agent such legal opinions as it shall reasonably request
with respect thereto.

         (c) If requested  by the  Administrative  Agent,  grant in favor of the
Administrative Agent, for the benefit of the Lenders,  Liens on any other assets
other than real  property  hereafter  acquired  by the  Company or any  Domestic
Subsidiary and on previously encumbered assets which become unencumbered, to the
extent such Liens are then permissible  under applicable law and pursuant to any
agreements  to which the Company or its  Subsidiaries  are a party,  pursuant to
documentation in form and substance satisfactory to the Administrative Agent.

                                       44
<PAGE>

         SECTION 9. NEGATIVE COVENANTS

         The Company hereby agrees that, so long as the  Commitments  (or any of
them) remain in effect, any Loan or Reimbursement Obligation remains outstanding
and unpaid or any other  amount is owing to any Lender or either  Administrative
Agent  hereunder or under any other Loan  Document,  the Company  shall not, and
shall not permit any of its Subsidiaries to, directly or indirectly:

         9.1 FINANCIAL CONDITION COVENANTS

         (a)  Maintain  at the end of  each  fiscal  quarter  of the  Company  a
     Consolidated  Fixed Charge  Coverage Ratio of less than the ratio set forth
     below opposite the period in which such date occurs:

        PERIOD                                                    RATIO
        ------                                                    -----

        Closing Date through September 29, 1998                   1.50

        September 30, 1998 through September 29, 1999             1.65

        September 30, 1999 through September 29, 2000             2.25

        September 30, 2000 - Thereafter                           3.00

         (b)  MAINTENANCE OF CONSOLIDATED  INDEBTEDNESS  TO CONSOLIDATED  EBITDA
     RATIO. Permit the ratio of (i) Consolidated Indebtedness on any date during
     any test  period set forth below to (ii)  Consolidated  EBITDA for the four
     fiscal  quarters most recently ended prior to such date, to be greater than
     the amount set forth opposite such test period below:

       TEST PERIOD                                                RATIO
       -----------                                                -----

       Closing Date through September 29, 1998                    3.75

       September 30, 1998 through September 29, 1999              3.50

       September 30, 1999 - Thereafter                            3.00

         (c) CONSOLIDATED NET WORTH.  Permit  Consolidated Net Worth on any date
during  any test  period  set forth  below to be less than the  amount set forth
opposite such test period below for such fiscal year:


                                       45
<PAGE>

TEST PERIOD                                                  AMOUNT
- -----------                                                  ------

      Closing Date through
       September 29, 1998                                   $110,000,000

      September 30, 1998 through
       September 29, 1999                                   $120,000,000

      September 30, 1999 through
       September 29, 2000                                   $135,000,000

      September 30, 2000 through
       September 29, 2001                                   $160,000,000

      September 30, 2001 through
       September 29, 2002                                   $190,000,000

      September 30, 2002 through
       September 29, 2003                                   $230,000,000

      September 30, 2003 -
       Thereafter                                           $275,000,000

         9.2  LIMITATION ON  INDEBTEDNESS.  Create,  incur,  assume or suffer to
     exist any Indebtedness, except:

         (a) Indebtedness of the Borrowers under this Agreement;

         (b)  Subordinated  Debt in an aggregate  principal amount not to exceed
     $150,000,000 less all repayments of principal thereof;

         (c) existing Indebtedness of the Company listed on Schedule 9.2;

         (d) Indebtedness of the Company to any Subsidiary of the Company and of
     any Domestic  Subsidiary  to the Company or to any other  Subsidiary of the
     Company;

         (e)  Indebtedness  under sale and leaseback  transactions  permitted by
     subsection 9.12;

         (f)  Indebtedness  of the Company under Hedge  Agreements  entered into
     solely to hedge interest rate exposure and not for speculative purposes;

         (g)  Indebtedness of the Company or any Subsidiary  incurred to finance
     the  acquisition,  construction  or  improvement  of any  fixed or  capital
     assets,  including  obligations under Financing Leases and any Indebtedness
     assumed in connection with the acquisition of any such assets or secured by
     a Lien on any  such  extensions,  renewals  and  replacements  of any  such
     Indebtedness that do not increase the outstanding principal amount thereof;
     PROVIDED that (A) such  Indebtedness is incurred prior to or within 90 days
     after  such   acquisition  or  the  completion  of  such   construction  or
     improvement  and  (B)  the  aggregate   principal  amount  of  Indebtedness
     permitted by this paragraph (g), and the aggregate amount of sale-leaseback
     transactions permitted under subsection 9.12 theretofore consummated, shall
     not exceed $10,000,000 at any time outstanding;

                                       46
<PAGE>

         (h) Indebtedness of any Person that becomes a Subsidiary after the date
     hereof;  PROVIDED that (A) such Indebtedness exists at the time such Person
     becomes  a  Subsidiary  and  is  not  created  in  contemplation  of  or in
     connection  with such Person  becoming a Subsidiary  and (B) the  aggregate
     principal amount of Indebtedness permitted by this paragraph (h) not exceed
     $1,000,000 at any time outstanding;

         (i)   Indebtedness  of  any  Foreign   Subsidiaries,   in  addition  to
     Indebtedness  permitted  by paragraph  (j), in an  aggregate  amount not in
     excess of $1,000,000 at any time outstanding; and

         (j)  Indebtedness  of  any  Foreign  Subsidiary  to any  other  Foreign
     Subsidiary.

         9.3 LIMITATION ON LIENS.  Create,  incur, assume or suffer to exist any
Lien  upon  any of its  property,  assets  or  revenues,  whether  now  owned or
hereafter acquired, except for:

         (a) Liens for  taxes not yet due or which are being  contested  in good
     faith by  appropriate  proceedings,  PROVIDED that  adequate  reserves with
     respect  thereto are  maintained  on the books of such Person in conformity
     with GAAP (or,  in the case of  Foreign  Subsidiaries,  generally  accepted
     accounting  principles  in  effect  from  time to time in their  respective
     jurisdictions of incorporation);

         (b) carriers', warehousemen's,  mechanics', materialmen's,  repairmen's
     or other like Liens  arising in the ordinary  course of business  which are
     not overdue for a period of more than 60 days or which are being  contested
     in good faith by appropriate proceedings;

         (c) pledges or  deposits  in  connection  with  workers'  compensation,
     unemployment insurance and other social security legislation;

         (d) deposits to secure the performance of bids,  trade contracts (other
     than for borrowed money), leases, statutory obligations,  surety and appeal
     bonds, performance bonds and other obligations of a like nature incurred in
     the ordinary course of business;

         (e)   easements,   rights-of-way,   restrictions   and  other   similar
     encumbrances  incurred in the  ordinary  course of business  which,  in the
     aggregate,  are not  substantial  in  amount  and  which do not in any case
     materially  detract  from the  value of the  property  subject  thereto  or
     materially  interfere  with the  ordinary  conduct of the  business of such
     Person;

         (f) Existing Liens listed on Schedule 9.3;

         (g) Liens securing Indebtedness of the Borrower permitted by subsection
     9.2(g)  incurred  to finance  the  acquisition  of fixed or capital  assets
     (whether pursuant to a loan, a Financing Lease or otherwise), PROVIDED that
     (i) such  Liens  shall be  created  substantially  simultaneously  with the
     acquisition of such fixed or capital assets,  (ii) such Liens do not at any
     time  encumber  any  property  other  than the  property  financed  by such
     Indebtedness,  (iii) the  amount of  Indebtedness  secured  thereby  is not
     increased and (iv) the principal amount of Indebtedness secured by any such
     Lien shall at no time exceed the original  purchase  price of such property
     at the time it was acquired;

         (h)  Liens  on  current  assets  of  any  Foreign  Subsidiary  securing
     Indebtedness of such Foreign Subsidiary permitted under subsection 9.2(i);

         (i) Liens (not otherwise permitted  hereunder) which secure obligations
     in  aggregate  amount  at any time  outstanding  not  exceeding  (as to the
     Borrower and all Subsidiaries), and on property with an aggregate value not
     exceeding, $1,000,000; and

                                       47
<PAGE>

         (j) Liens created pursuant to the Security Documents.

         9.4  LIMITATION  ON GUARANTEE  OBLIGATIONS.  Create,  incur,  assume or
suffer to exist any Guarantee Obligation except:

         (a) Guarantee Obligations in existence on the date hereof and listed on
     Schedule 9.4;

         (b)  Guarantee  Obligations  incurred  after  the  date  hereof  in  an
     aggregate amount not to exceed $1,000,000 at any one time outstanding;

         (c)  guarantees  made in the  ordinary  course of its  business  by the
     Company of  obligations  (other than  Indebtedness)  of any of its Domestic
     Subsidiaries,   which  obligations  are  otherwise   permitted  under  this
     Agreement;

         (d) the guarantee by the Company under this  Agreement and guarantee by
     the Domestic Subsidiaries under the Guarantee and Collateral Agreement;

         (e)  guarantees  of any Foreign  Subsidiary of the  obligations  of any
     other Foreign Subsidiary; and

         (f) guarantees by the Company of obligations of Foreign Subsidiaries in
     an  aggregate   amount  not  in  excess  of  $1,000,000  at  any  one  time
     outstanding.

         9.5  LIMITATION  ON  FUNDAMENTAL   CHANGES.   Enter  into  any  merger,
consolidation  or  amalgamation,  or liquidate,  wind up or dissolve  itself (or
suffer any liquidation or dissolution), or convey, sell, lease, assign, transfer
or otherwise dispose of, all or substantially  all of its property,  business or
assets,  or make  any  material  change  in its  present  method  of  conducting
business, except:

         (a) any Subsidiary of the Company may be merged or consolidated with or
     into the Company  (PROVIDED  that the Company  shall be the  continuing  or
     surviving  corporation)  or  with or into  any  one or  more  wholly  owned
     Subsidiaries  of the Company  (PROVIDED that if a Domestic  Subsidiary is a
     party to such transaction, such Domestic Subsidiary shall be the continuing
     or surviving corporation); and

         (b) any wholly owned Subsidiary may sell, lease,  transfer or otherwise
     dispose  of  any  or  all of its  assets  (upon  voluntary  liquidation  or
     otherwise) to the Company or any other wholly owned Domestic  Subsidiary of
     the Company.

         9.6 LIMITATION ON SALE OF ASSETS. Convey, sell, lease, assign, transfer
or  otherwise  dispose of any of its  property,  business or assets  (including,
without limitation,  receivables and leasehold interests),  whether now owned or
hereafter acquired, or, in the case of any Subsidiary,  issue or sell any shares
of such  Subsidiary's  Capital Stock to any Person other than the Company or any
wholly owned Domestic Subsidiary, except:

         (a) the sale or other  disposition  of obsolete or worn out property in
     the ordinary course of business;

         (b) the sale of inventory in the ordinary course of business;

         (c) as permitted by subsection 9.5(b); and

                                       48
<PAGE>

         (d) the sale or other  disposition of any other property at fair market
     value for consideration not in excess of $1,000,000 in the aggregate in any
     fiscal year.

         9.7 LIMITATION ON DIVIDENDS AND OTHER RESTRICTED  PAYMENTS.  Declare or
pay any dividend  (other than  dividends  payable  solely in common stock of the
Company)  on, or make any  payment  on  account  of, or set apart  assets  for a
sinking or other  analogous  fund for,  the  purchase,  redemption,  defeasance,
retirement or other  acquisition of, any shares of any class of Capital Stock of
the Company or any  Subsidiary  or any  warrants or options to purchase any such
Capital  Stock,  whether  now  or  hereafter  outstanding,  or  make  any  other
distribution in respect thereof, either directly or indirectly,  whether in cash
or property or in  obligations  of the Company or any  Subsidiary  thereof (such
declarations,  payments,  setting apart,  purchases,  redemptions,  defeasances,
retirements,  acquisitions  and  distributions  being herein called  "RESTRICTED
PAYMENTS")  except (a) as  permitted  by  subsections  9.5 and 9.9,  and (b) any
Subsidiary may pay dividends to the Company or any other Subsidiary.

         9.8 LIMITATION ON CAPITAL  EXPENDITURES.  Make any Capital  Expenditure
except for  Capital  Expenditures  by the Company  and its  Subsidiaries  in the
ordinary  course of business not exceeding,  in the aggregate  during any fiscal
year of the Company $40,000,000.

         9.9 LIMITATION ON  INVESTMENTS,  LOANS AND ADVANCES.  Make any advance,
loan,  extension  of credit or capital  contribution  to, or purchase any stock,
bonds,  notes,  debentures or other  securities of or any assets  constituting a
business unit of, or make any other investment in, any Person, except:

         (a) extensions of trade credit in the ordinary course of business;

         (b) investments in Cash Equivalents;

         (c) loans and advances to employees of the Company or its  Subsidiaries
     for travel, entertainment and relocation expenses in the ordinary course of
     business in an aggregate amount for the Company and its Subsidiaries not to
     exceed $100,000 at any one time outstanding;

         (d) investments by the Company or its  Subsidiaries in any wholly-owned
     Subsidiary of the Company which has complied with the  conditions set forth
     in  subsection  8.9(a) or any  wholly-owned  Foreign  Subsidiary  which has
     complied with the conditions set forth in subsection 8.9(b);  PROVIDED that
     the aggregate amount of all such advances, loans, investments, transfers or
     guarantees  outstanding  at any time made to or on  behalf  of the  Foreign
     Subsidiaries shall not exceed $10,000,000;

         (e)  Acquisitions;   PROVIDED,  the  aggregate  amount  of  investments
     (whether  cash,  securities  or other  consideration)  permitted  each year
     pursuant to this  paragraph  (f) shall not exceed,  in the aggregate in any
     fiscal year, the sum of $3,000,000; and

         (f) additional  investments  not to exceed  $1,000,000 in the aggregate
     while this Agreement is outstanding.

         9.10  LIMITATION  ON  OPTIONAL   PAYMENTS  AND  MODIFICATIONS  OF  DEBT
INSTRUMENTS.  (a) Make any optional  payment or  prepayment  on or redemption or
purchase  of any  Indebtedness  (other  than the  Loans),  (b) amend,  modify or
change,  or consent or agree to any amendment,  modification or change to any of
the  terms  of any  Indebtedness  (excluding  the  Loans)  (other  than any such
amendment,  modification or change which would extend the maturity or reduce the
amount of any payment of  principal  thereof or which  would  reduce the rate or



                                       49
<PAGE>

extend the date for payment of interest thereon), or (c) amend, modify or change
the subordination provisions of any Subordinated Debt.

         9.11  LIMITATION  ON  TRANSACTIONS  WITH  AFFILIATES.  Enter  into  any
transaction,  including,  without  limitation,  any  purchase,  sale,  lease  or
exchange of property or the rendering of any service,  with any Affiliate unless
such  transaction is (a) otherwise  permitted  under this Agreement and (b) upon
fair and reasonable  terms no less favorable to the Company or such  Subsidiary,
as the  case  may  be,  than  it  would  obtain  in a  comparable  arm's  length
transaction with a Person which is not an Affiliate.

         9.12  LIMITATION ON SALES AND  LEASEBACKS.  Enter into any  arrangement
with any Person  providing  for the leasing by the Company or any  Subsidiary of
real or personal  property which has been or is to be sold or transferred by the
Company or such  Subsidiary  to such Person or to any other Person to whom funds
have been or are to be advanced by such Person on the security of such  property
or rental  obligations of the Company or such  Subsidiary;  provided,  that such
sale  leaseback  transactions  in an  amount  of,  together  with the  aggregate
principal amount of Indebtedness  permitted under subsection 9.2(g) and (h) then
outstanding,  up to  $10,000,000  in the  aggregate  while this  Agreement is in
effect may be  consummated  by the Company,  provided  that the Company will not
mortgage any existing Real Property (including the Gel-Cap Facility).

         9.13  LIMITATION  ON CHANGES IN FISCAL YEAR.  Permit the fiscal year of
the Company to end on a day other than September 30.

         9.14 LIMITATION ON NEGATIVE PLEDGE CLAUSES.  Enter into with any Person
any agreement,  other than (a) this Agreement, (b) the Subordinated Debt and (c)
any industrial  revenue  bonds,  purchase  money  mortgages or Financing  Leases
permitted by this Agreement (in which cases, any prohibition or limitation shall
only be  effective  against the assets  financed  thereby),  which  prohibits or
limits the ability of the Company or any of its  Subsidiaries to create,  incur,
assume or suffer to exist any Lien upon any of its property, assets or revenues,
whether now owned or hereafter acquired.

         9.15 LIMITATION ON LINES OF BUSINESS.  Enter into any business,  either
directly or through  any  Subsidiary,  except for the  vitamins  and  healthfood
businesses.


         SECTION 10. GUARANTEE

         10.1 GUARANTEE.  (a) The Company hereby unconditionally and irrevocably
guarantees to the  Administrative  Agent, for the ratable benefit of the Lenders
and their respective successors,  indorsees, transferees and assigns, the prompt
and complete payment and performance by the Foreign Subsidiary Borrower when due
(whether  at  the  stated  maturity,   by  acceleration  or  otherwise)  of  the
Obligations owed by it (the "FOREIGN SUBSIDIARY OBLIGATIONS").

         (b) The Company further agrees to pay any and all expenses  (including,
without limitation, all reasonable fees and disbursements of counsel), which may
be paid or incurred by the Administrative  Agent or any Lender in enforcing,  or
obtaining  advice of counsel in respect  of,  any  rights  with  respect  to, or
collecting,  any or all of the Foreign  Subsidiary  Obligations and/or enforcing
any rights  with  respect to, or  collecting  against,  the  Company  under this
Section.  This  Section  shall remain in full force and effect until the Foreign
Subsidiary  Obligations  are paid in full and the  Commitments  are  terminated,
notwithstanding  that from time to time prior  thereto the Borrowers may be free
from any Foreign Subsidiary Obligations.

         (c) No payment or payments  made by any Borrower or any other Person or
received  or  collected  by the  Administrative  Agent  or any  Lender  from any

                                       50
<PAGE>

Borrower  or any  other  Person by virtue  of any  action or  proceeding  or any
set-off or  appropriation  or application,  at any time or from time to time, in
reduction of or in payment of the Foreign Subsidiary Obligations shall be deemed
to modify,  reduce,  release or  otherwise  affect the  liability of the Company
hereunder  which shall,  notwithstanding  any such  payment or payments,  remain
liable  hereunder  for the  Foreign  Subsidiary  Obligations  until the  Foreign
Subsidiary Obligations are paid in full and the Commitments are terminated.

         (d) The Company  agrees  that  whenever,  at any time,  or from time to
time,  it shall make any  payment to the  Administrative  Agent or any Lender on
account of its liability hereunder,  it will notify the Administrative Agent and
such  Lender in writing  that such  payment is made under this  Section for such
purpose.

         10.2 NO  SUBROGATION.  Notwithstanding  any payment or payments made by
the Company hereunder,  or any set-off or application of funds of the Company by
the Administrative  Agent or any Lender, the Company shall not be entitled to be
subrogated  to any of the  rights  of the  Administrative  Agent  or any  Lender
against the Borrowers or against any  collateral  security or guarantee or right
of offset held by the Administrative  Agent or any Lender for the payment of the
Foreign  Subsidiary  Obligations,  nor shall the Company  seek or be entitled to
seek any contribution or reimbursement from the Borrowers in respect of payments
made by the Company  hereunder,  until all amounts  owing to the  Administrative
Agent and the  Lenders by the  Borrowers  on account of the  Foreign  Subsidiary
Obligations are paid in full and the  Commitments are terminated.  If any amount
shall be paid to the Company on account of such  subrogation  rights at any time
when all of the Foreign Subsidiary Obligations shall not have been paid in full,
such amount shall be held by the Company in trust for the  Administrative  Agent
and the  Lenders,  segregated  from  other  funds  of the  Company,  and  shall,
forthwith  upon  receipt by the  Company,  be turned over to the  Administrative
Agent in the exact form received by the Company (duly indorsed by the Company to
the  Administrative  Agent,  if  required),  to be applied  against  the Foreign
Subsidiary  Obligations,  whether  matured  or  unmatured,  in such order as the
Administrative  Agent may determine.  The provisions of this paragraph  shall be
effective  notwithstanding  the termination of this Agreement and the payment in
full  of  the  Foreign  Subsidiary   Obligations  and  the  termination  of  the
Commitments.

         10.3   AMENDMENTS,   ETC.  WITH  RESPECT  TO  THE  FOREIGN   SUBSIDIARY
OBLIGATIONS;  WAIVER OF RIGHTS.  The Company  shall remain  obligated  hereunder
notwithstanding that, without any reservation of rights against the Company, and
without  notice to or further  assent by the Company,  any demand for payment of
any of the Foreign Subsidiary  Obligations made by the  Administrative  Agent or
any Lender may be rescinded by the Administrative  Agent or such Lender, and any
of the Foreign Subsidiary  Obligations  continued,  and the Obligations,  or the
liability  of any other party upon or for any part  thereof,  or any  collateral
security or  guarantee  therefor or right of offset with respect  thereto,  may,
from time to time, in whole or in part, be renewed, extended, amended, modified,
accelerated,  compromised, waived, surrendered or released by the Administrative
Agent or any Lender, and any Loan Documents and any other documents executed and
delivered in connection  therewith  may be amended,  modified,  supplemented  or
terminated,  in whole or in part, in accordance  with the provisions  thereof as
the Administrative Agent (or the requisite Lenders, as the case may be) may deem
advisable from time to time, and any collateral security,  guarantee or right of
offset  at any  time  held by the  Administrative  Agent or any  Lender  for the
payment of the Foreign Subsidiary  Obligations may be sold,  exchanged,  waived,
surrendered or released.  None of the  Administrative  Agent or any Lender shall
have any obligation to protect,  secure,  perfect or insure any Lien at any time
held by it as  security  for the  Foreign  Subsidiary  Obligations  or for  this
Agreement  or any property  subject  thereto.  When making any demand  hereunder
against the Company,  the  Administrative  Agent or any Lender may, but shall be
under no  obligation  to, make a similar  demand on the  Borrowers  or any other
guarantor, and any failure by the Administrative Agent or any Lender to make any
such  demand or to collect  any  payments  from the  Borrower  or any such other
guarantor  or any release of the  Borrowers  or such other  guarantor  shall not

                                       51
<PAGE>

relieve the Company of its obligations or liabilities  hereunder,  and shall not
impair or affect the rights and remedies,  express or implied, or as a matter of
law, of the  Administrative  Agent or any Lender  against the  Company.  For the
purposes hereof "demand" shall include the  commencement  and continuance of any
legal proceedings.

         10.4 GUARANTEE ABSOLUTE AND  UNCONDITIONAL.  The Company waives any and
all notice of the creation,  renewal, extension or accrual of any of the Foreign
Subsidiary  Obligations and notice of or proof of reliance by the Administrative
Agent or any Lender upon this  Agreement or  acceptance of this  Agreement;  the
Foreign Subsidiary Obligations, and any of them, shall conclusively be deemed to
have been created,  contracted  or incurred,  or renewed,  extended,  amended or
waived, in reliance upon this Agreement;  and all dealings between the Borrowers
and the Company, on the one hand, and the Administrative  Agent and the Lenders,
on the  other,  shall  likewise  be  conclusively  presumed  to have been had or
consummated  in reliance  upon this  Agreement.  The Company  waives  diligence,
presentment,  protest, demand for payment and notice of default or nonpayment to
or upon the Foreign  Subsidiary  Borrower  and the Company  with  respect to the
Foreign  Subsidiary  Obligations.  This  Section  10  shall  be  construed  as a
continuing,  absolute and  unconditional  guarantee of payment without regard to
(a) the validity, regularity or enforceability of this Agreement, any other Loan
Document,  any of the Foreign  Subsidiary  Obligations  or any other  collateral
security  therefor or guarantee  or right of offset with respect  thereto at any
time or from time to time held by the  Administrative  Agent or any Lender,  (b)
any  defense,  set-off  or  counterclaim  (other  than a defense  of  payment or
performance) which may at any time be available to or be asserted by the Company
against the  Administrative  Agent or any Lender, or (c) any other  circumstance
whatsoever  (with or without  notice to or  knowledge  of the  Borrowers  or the
Company) which constitutes, or might be construed to constitute, an equitable or
legal discharge of the Foreign  Subsidiary  Borrower for the Foreign  Subsidiary
Obligations,  or of the Company  under this Section 10, in  bankruptcy or in any
other  instance.  When  pursuing its rights and remedies  hereunder  against the
Company,  the  Administrative  Agent and any Lender  may,  but shall be under no
obligation  to,  pursue  such  rights and  remedies  as it may have  against the
Borrowers  or any other Person or against any  collateral  security or guarantee
for the  Foreign  Subsidiary  Obligations  or any right of offset  with  respect
thereto,  and any  failure by the  Administrative  Agent or any Lender to pursue
such other rights or remedies or to collect any payments  from the  Borrowers or
any such  other  Person  or to  realize  upon any such  collateral  security  or
guarantee  or to  exercise  any such  right of  offset,  or any  release  of the
Borrowers or any such other Person or of any such collateral security, guarantee
or right of offset,  shall not relieve the Company of any  liability  hereunder,
and shall not impair or affect the rights and remedies, whether express, implied
or  available  as a matter of law,  of the  Administrative  Agent or any  Lender
against the  Company.  This Section 10 shall remain in full force and effect and
be binding in  accordance  with and to the extent of its terms upon the  Company
and  its  successors  and  assigns,  and  shall  inure  to  the  benefit  of the
Administrative  Agent  and  the  Lenders,   and  their  respective   successors,
indorsees, transferees and assigns, until all the Foreign Subsidiary Obligations
and the  obligations  of the  Company  under  this  Agreement  shall  have  been
satisfied  by  payment  in  full  and  the  Commitments   shall  be  terminated,
notwithstanding  that from time to time  during the term of this  Agreement  the
Borrowers may be free from any Foreign Subsidiary Obligations.

         10.5 REINSTATEMENT.  This Section 10 shall continue to be effective, or
be reinstated,  as the case may be, if at any time payment, or any part thereof,
of any of the Foreign  Subsidiary  Obligations is rescinded or must otherwise be
restored  or  returned  by the  Administrative  Agent  or any  Lender  upon  the
insolvency,  bankruptcy,  dissolution,  liquidation  or  reorganization  of  any
Borrower or upon or as a result of the appointment of a receiver,  intervenor or
conservator  of,  or  trustee  or  similar  officer  for,  any  Borrower  or any
substantial part of its property, or otherwise,  all as though such payments had
not been made.

                                       52
<PAGE>

         10.6 PAYMENTS.  The Company hereby agrees that all payments required to
be made by it hereunder will be made to the Administrative Agent without set-off
or  counterclaim  in  accordance  with  the  terms  of  the  Foreign  Subsidiary
Obligations,  including, without limitation, in the currency in which payment is
due.


         SECTION 11. EVENTS OF DEFAULT

         Upon the occurrence of any of the following events:

         (a) Any  Borrower  shall fail to pay (i) any  principal of any Loans or
     any Reimbursement  Obligations when due (whether at the stated maturity, by
     acceleration  or otherwise) in accordance  with the terms thereof or hereof
     or (ii) any  interest  on any  Loans,  or any fee or other  amount  payable
     hereunder,  within five days after any such  interest,  fee or other amount
     becomes due in accordance with the terms hereof; or

         (b) Any  representation  or warranty made or deemed made by the Company
     or any other Loan Party  herein or in any other Loan  Document  or which is
     contained in any  certificate,  document or  financial  or other  statement
     furnished  at any time under or in  connection  with this  Agreement or any
     other Loan  Document  shall prove to have been  incorrect  in any  material
     respect on or as of the date made or deemed made; or

         (c) The Company or any other Loan Party shall default in the observance
     or  performance of any negative  covenant  contained in Section 9 or in any
     Security Document to which it is a party; or

         (d) The Company or any other Loan Party shall default in the observance
     or  performance of any other  agreement  contained in this Agreement or any
     other Loan  Document  other than as provided in (a) through (c) above,  and
     such default shall continue unremedied for a period of 30 days; or

         (e) Any Loan Document shall cease, for any reason,  to be in full force
     and effect,  or the Company or any other Loan Party shall so assert; or any
     security  interest created by any of the Security  Documents shall cease to
     be enforceable and of the same effect and priority  purported to be created
     thereby; or

         (f) The subordination  provisions  contained in any instrument pursuant
     to which the Subordinated Debt was created or in any instrument  evidencing
     such Subordinated Debt shall cease, for any reason, to be in full force and
     effect or enforceable in accordance with their terms; or

         (g) The  Company or any of its  Subsidiaries  shall (i)  default in any
     payment  of  principal  of or  interest  on any  Indebtedness  (other  than
     Indebtedness  under  this  Agreement),  in the  payment  of  any  Guarantee
     Obligation or in the payment of any Hedge Agreement  Obligation,  where, in
     any case or in the aggregate, the principal amount thereof then outstanding
     exceeds $1,000,000,  beyond the period of grace (not to exceed 30 days), if
     any, provided in the instrument or agreement under which such Indebtedness,
     Guarantee  Obligation or Hedge  Agreement  Obligation was created;  or (ii)
     default  in the  observance  or  performance  of  any  other  agreement  or
     condition relating to any such Indebtedness,  Guarantee Obligation or Hedge
     Agreement   Obligation   or  contained  in  any   instrument  or  agreement
     evidencing, securing or relating thereto, or any other event shall occur or
     condition exist, the effect of which default or other event or condition is
     to cause, or to permit the holder or holders of such  Indebtedness or Hedge
     Agreement  Obligation or,  beneficiary or  beneficiaries  of such Guarantee
     Obligation  (or a trustee  or agent on behalf of such  holder or holders or


                                       53
<PAGE>

     beneficiary  or  beneficiaries)  to  cause,  with the  giving  of notice if
     required,  such  Indebtedness to become due prior to its stated maturity or
     such Guarantee Obligation to become payable; or

         (h) (i) The Company,  any Domestic  Subsidiary or any Material  Foreign
     Subsidiary  shall  commence any case,  proceeding or other action (A) under
     any  existing  or future  law of any  jurisdiction,  domestic  or  foreign,
     relating to bankruptcy,  insolvency,  reorganization  or relief of debtors,
     seeking to have an order for relief  entered with respect to it, or seeking
     to  adjudicate  it a bankrupt  or  insolvent,  or  seeking  reorganization,
     arrangement, adjustment, winding-up, liquidation,  dissolution, composition
     or other relief with respect to it or its debts, or (B) seeking appointment
     of a receiver,  trustee,  custodian or other similar official for it or for
     all or any  substantial  part of its assets,  or the Company,  any Domestic
     Subsidiary  or  any  Material  Foreign  Subsidiary  shall  make  a  general
     assignment  for the  benefit  of its  creditors;  or (ii)  there  shall  be
     commenced  against the  Company,  any Domestic  Subsidiary  or any Material
     Foreign  Subsidiary  any  case,  proceeding  or  other  action  of a nature
     referred  to in clause (i) above which (A) results in the entry of an order
     for  relief  or  any  such  adjudication  or  appointment  or  (B)  remains
     undismissed,  undischarged  or unbonded  for a period of 60 days;  or (iii)
     there shall be commenced  against the Company,  any Domestic  Subsidiary or
     any  Material  Foreign  Subsidiary  any case,  proceeding  or other  action
     seeking  issuance  of a warrant  of  attachment,  execution,  distraint  or
     similar  process  against all or any  substantial  part of its assets which
     results in the entry of an order for any such  relief  which shall not have
     been vacated, discharged, or stayed or bonded pending appeal within 60 days
     from the entry thereof; or (iv) the Company, any Domestic Subsidiary or any
     Material  Foreign  Subsidiary  shall take any action in furtherance  of, or
     indicating its consent to, approval of, or acquiescence in, any of the acts
     set forth in clause (i),  (ii),  or (iii) above;  or (v) the  Company,  any
     Domestic Subsidiary or any Material Foreign Subsidiary shall generally not,
     or shall be unable to, or shall admit in writing its  inability to, pay its
     debts as they become due; or

         (i) (i) Any Person shall  engage in any  "prohibited  transaction"  (as
     defined in Section 406 of ERISA or Section 4975 of the Code)  involving any
     Plan, (ii) any "accumulated  funding deficiency" (as defined in Section 302
     of ERISA),  whether or not waived,  shall exist with  respect to any Single
     Employer  Plan,  (iii) a  Reportable  Event shall occur with respect to, or
     proceedings shall commence to have a trustee appointed,  or a trustee shall
     be appointed,  to administer or to  terminate,  any Single  Employer  Plan,
     which  Reportable  Event or commencement of proceedings or appointment of a
     trustee is, in the reasonable  opinion of the Majority  Lenders,  likely to
     result in the  termination  of such Plan for purposes of Title IV of ERISA,
     (iv) any Single  Employer Plan shall  terminate for purposes of Title IV of
     ERISA, (v) the Company or any Commonly  Controlled  Entity shall, or in the
     reasonable  opinion  of the  Majority  Lenders  is  likely  to,  incur  any
     liability  in  connection  with a withdrawal  from,  or the  Insolvency  or
     Reorganization  of,  a  Multiemployer  Plan  or (vi)  any  other  event  or
     condition shall occur or exist, with respect to a Plan; and in each case in
     clauses (i) through (vi) above, such event or condition,  together with all
     other such events or  conditions,  if any, could subject the Company or any
     of its  Subsidiaries  to any  tax,  penalty  or  other  liabilities  in the
     aggregate  material in relation to the  business,  operations,  property or
     financial or other condition of the Company and its Subsidiaries taken as a
     whole; or

         (j) One or more  judgments  or  decrees  shall be entered  against  the
     Company or any of its  Subsidiaries  involving in the aggregate a liability
     (not paid or fully covered by insurance) of $1,000,000 or more and all such
     judgments or decrees  shall not have been  vacated,  discharged,  stayed or
     bonded pending appeal within 30 days from the entry thereof; or


                                       54
<PAGE>

         (k) (i) Any Person or "group"  (within the meaning of Section  13(d) or
     15(d) of the  Exchange  Act),  other than any Person or group owning 20% or
     more of the Capital  Stock of the Company on the date hereof (A) shall have
     acquired,  combined with previous holdings,  beneficial ownership of 25% or
     more of any  outstanding  class  of  capital  stock of the  Company  having
     ordinary  voting power in the election of directors or (B) shall obtain the
     power  (whether  or not  exercised)  to elect a majority  of the  Company's
     directors or (ii) the Board of  Directors of the Company  shall not consist
     of a majority of Continuing Directors;

then, and in any such event, (A) if such event is an Event of Default  specified
in clause (h) or (ii) of  paragraph  (i) above with respect to the Company or if
such event is an Event of Default  specified in clause (g) above  resulting from
the acceleration of the Subordinated  Debt  automatically  the Commitments shall
immediately  terminate and the Loans hereunder (with accrued  interest  thereon)
and all other amounts owing under this Agreement (including, without limitation,
all Reimbursement  Obligations,  regardless of whether or not such Reimbursement
Obligations are then due and payable) shall immediately  become due and payable,
and (B) if such  event is any  other  Event  of  Default,  any of the  following
actions  may be  taken:  (i) with  the  consent  of the  Majority  Lenders,  the
Administrative  Agent may,  or upon the  request of the  Majority  Lenders,  the
Administrative  Agent shall, by notice to the Company declare the Commitments to
be terminated forthwith,  whereupon the Commitments shall immediately terminate;
(ii) with the consent of the Majority Lenders,  the Administrative Agent may, or
upon the direction of the Majority Lenders,  the Administrative  Agent shall, by
notice of default to the  Company,  declare the Loans  hereunder  (with  accrued
interest  thereon) and all other amounts owing under this  Agreement  (including
all  amounts  payable  in  respect  of  Letters  of  Credit  whether  or not the
beneficiaries  thereof  shall have  presented  the  drafts  and other  documents
required  thereunder) and the Notes to be due and payable  forthwith,  whereupon
the same shall immediately  become due and payable and (iii) the  Administrative
Agent may, and upon the direction of the Majority  Lenders  shall,  exercise any
and all remedies and other rights provided pursuant to this Agreement and/or the
other Loan Documents.

         With respect to all Letters of Credit with respect to which presentment
for honor shall not have occurred at the time of an acceleration pursuant to the
preceding paragraph, the Company shall at such time deposit in a cash collateral
account opened by the Administrative Agent an amount equal to the aggregate then
undrawn and  unexpired  amount of such  Letters of Credit.  The  Company  hereby
grants to the  Administrative  Agent,  for the benefit of the Issuing Lender and
the Participating Lenders, a security interest in such cash collateral to secure
all  obligations  of the  Company  under  this  Agreement  and  the  other  Loan
Documents.  Amounts held in such cash collateral account shall be applied by the
Administrative  Agent to the  payment  of drafts  drawn  under  such  Letters of
Credit,  and the unused  portion  thereof after all such Letters of Credit shall
have expired or been fully drawn upon,  if any,  shall be applied to repay other
obligations of the Company hereunder and under the Notes. After all such Letters
of Credit  shall have  expired  or been  fully  drawn  upon,  all  Reimbursement
Obligations  shall have been satisfied and all other  obligations of the Company
hereunder and under the Notes shall have been paid in full, the balance, if any,
in such cash  collateral  account shall be returned to the Company.  The Company
shall execute and deliver to the  Administrative  Agent,  for the account of the
Issuing  Lender  and the  Participating  Lenders,  such  further  documents  and
instruments as the Administrative Agent may request to evidence the creation and
perfection of the within security interest in such cash collateral account.

         Except  as  expressly  provided  above  in this  Section,  presentment,
demand, protest and all other notices of any kind are hereby expressly waived.

                                       55
<PAGE>

         SECTION 12. THE ADMINISTRATIVE AGENT AND THE ARRANGER

         12.1  APPOINTMENT.   Each  Lender  hereby  irrevocably  designates  and
appoints Chase as the  Administrative  Agent of such Lender under this Agreement
and the other Loan Documents,  and each such Lender  irrevocably  authorizes the
Administrative  Agent, in such capacity, to take such action on its behalf under
the  provisions of this  Agreement and the other Loan  Documents and to exercise
such  powers  and  perform  such  duties  as  are  expressly  delegated  to  the
Administrative  Agent  by the  terms  of  this  Agreement  and  the  other  Loan
Documents, together with such other powers as are reasonably incidental thereto.
Notwithstanding  any provision to the contrary elsewhere in this Agreement,  the
Administrative Agent shall not have any duties or responsibilities, except those
expressly set forth herein, or any fiduciary  relationship with any Lender,  and
no  implied  covenants,  functions,  responsibilities,  duties,  obligations  or
liabilities  shall be read into this  Agreement  or any other Loan  Document  or
otherwise exist against the Administrative Agent.

         12.2 DELEGATION OF DUTIES. The Administrative  Agent may execute any of
its duties  under this  Agreement  and the other  Loan  Documents  by or through
agents  or  attorneys-in-fact  and  shall  be  entitled  to  advice  of  counsel
concerning all matters pertaining to such duties. The Administrative Agent shall
not be  responsible  for the negligence or misconduct of any agents or attorneys
in-fact selected by it with reasonable care.

         12.3 EXCULPATORY  PROVISIONS.  Neither the Administrative Agent nor any
of its officers, directors,  employees, agents,  attorneys-in-fact or Affiliates
shall be (i) liable for any action  lawfully  taken or omitted to be taken by it
or such Person  under or in  connection  with this  Agreement  or any other Loan
Document  (except  for its or such  Person's  own gross  negligence  or  willful
misconduct)  or (ii)  responsible  in any manner to any of the  Lenders  for any
recitals, statements,  representations or warranties made by the Borrower or any
officer thereof contained in this Agreement or any other Loan Document or in any
certificate, report, statement or other document referred to or provided for in,
or  received  by the  Administrative  Agent under or in  connection  with,  this
Agreement or any other Loan Document or for the value, validity,  effectiveness,
genuineness,  enforceability  or sufficiency of this Agreement or any other Loan
Document or for any failure of the Borrower to perform its obligations hereunder
or thereunder. The Administrative Agent shall not be under any obligation to any
Lender to ascertain or to inquire as to the  observance or performance of any of
the agreements  contained in, or conditions of, this Agreement or any other Loan
Document, or to inspect the properties, books or records of the Borrower.

         12.4 RELIANCE BY ADMINISTRATIVE  AGENT. The Administrative  Agent shall
be entitled to rely,  and shall be fully  protected  in relying,  upon any Note,
writing, resolution, notice, consent, certificate,  affidavit, letter, telecopy,
telex or teletype  message,  statement,  order or other document or conversation
believed by it to be genuine and correct and to have been  signed,  sent or made
by the proper Person or Persons and upon advice and  statements of legal counsel
(including, without limitation, counsel to the Company), independent accountants
and other experts selected by the Administrative Agent. The Administrative Agent
may deem and treat the payee of any Note as the owner  thereof for all  purposes
unless a written  notice of assignment,  negotiation  or transfer  thereof shall
have been filed with the Administrative Agent. The Administrative Agent shall be
fully  justified in failing or refusing to take any action under this  Agreement
or any  other  Loan  Document  unless  it shall  first  receive  such  advice or
concurrence of the Majority Lenders as it deems appropriate or it shall first be
indemnified to its satisfaction by the Lenders against any and all liability and
expense  which may be incurred by it by reason of taking or  continuing  to take
any such action. The Administrative  Agent shall in all cases be fully protected
in acting, or in refraining from acting, under this Agreement and the other Loan
Documents in accordance with a request of the Majority Lenders, and such request


                                       56
<PAGE>

and any action  taken or failure to act pursuant  thereto  shall be binding upon
all the Lenders and all future holders of the Loans.

         12.5 NOTICE OF DEFAULT. The Administrative Agent shall not be deemed to
have  knowledge or notice of the  occurrence  of any Default or Event of Default
hereunder unless the  Administrative  Agent has received notice from a Lender or
the Borrowers  referring to this Agreement,  describing such Default or Event of
Default and stating that such notice is a "notice of default". In the event that
the Administrative  Agent receives such a notice, the Administrative Agent shall
give notice  thereof to the Lenders.  The  Administrative  Agent shall take such
action with respect to such  Default or Event of Default as shall be  reasonably
directed  by  the  Majority   Lenders;   PROVIDED  that  unless  and  until  the
Administrative  Agent shall have received such  directions,  the  Administrative
Agent may (but shall not be  obligated  to) take such  action,  or refrain  from
taking such action, with respect to such Default or Event of Default as it shall
deem advisable in the best interests of the Lenders.

         12.6  NON-RELIANCE  ON  ADMINISTRATIVE  AGENT AND OTHER  LENDERS.  Each
Lender expressly  acknowledges that none of the  Administrative  Agent or any of
its respective  officers,  directors,  employees,  agents,  attorneys-in-fact or
Affiliates has made any  representations  or warranties to it and that no act by
the Administrative Agent hereinafter taken,  including any review of the affairs
of the Borrowers,  shall be deemed to constitute any  representation or warranty
by the  Administrative  Agent  to any  Lender.  Each  Lender  represents  to the
Administrative  Agent that it has,  independently  and without reliance upon the
Administrative  Agent or any  other  Lender,  and  based on such  documents  and
information  as it  has  deemed  appropriate,  made  its  own  appraisal  of and
investigation  into the  business,  operations,  property,  financial  and other
condition  and  creditworthiness  of the  Borrowers and made its own decision to
make its  Loans  hereunder  and enter  into this  Agreement.  Each  Lender  also
represents  that  it  will,   independently   and  without   reliance  upon  the
Administrative  Agent,  the  Arranger  or any  other  Lender,  and based on such
documents and information as it shall deem appropriate at the time,  continue to
make its own credit  analysis,  appraisals and decisions in taking or not taking
action  under  this  Agreement  and the other Loan  Documents,  and to make such
investigation  as it  deems  necessary  to  inform  itself  as to the  business,
operations,  property, financial and other condition and creditworthiness of the
Borrower.  Except for notices, reports and other documents expressly required to
be  furnished  to  the  Lenders  by  the  Administrative  Agent  hereunder,  the
Administrative  Agent shall not have any duty or  responsibility  to provide any
Lender with any credit or other information concerning the business, operations,
property,  condition (financial or otherwise),  prospects or creditworthiness of
the Borrowers which may come into the possession of the Administrative  Agent or
any  of  its  officers,  directors,  employees,  agents,   attorneys-in-fact  or
Affiliates.

         12.7 INDEMNIFICATION. The Lenders agree to indemnify the Administrative
Agent in its capacity as such (to the extent not reimbursed by the Borrowers and
without limiting the obligation of the Company to do so),  ratably  according to
their respective Aggregate Revolving Credit Outstanding in effect on the date on
which indemnification is sought (or, if indemnification is sought after the date
upon which the  Commitments  shall have terminated and the Loans shall have been
paid in full,  ratably in  accordance  with  their  Aggregate  Revolving  Credit
Outstanding  immediately  prior  to such  date),  from and  against  any and all
liabilities, obligations, losses, damages, penalties, actions, judgments, suits,
costs,  expenses or  disbursements  of any kind whatsoever which may at any time
(including,  without limitation, at any time following the payment of the Loans)
be imposed on, incurred by or asserted against the  Administrative  Agent in any
way relating to or arising out of, the Commitments,  this Agreement,  any of the
other Loan Documents or any documents  contemplated  by or referred to herein or
therein or the transactions  contemplated  hereby or thereby or any action taken
or omitted by the  Administrative  Agent under or in connection  with any of the
foregoing;  PROVIDED  that no Lender  shall be  liable  for the  payment  of any
portion of such liabilities,  obligations,  losses, damages, penalties, actions,
judgments,  suits,  costs,  expenses or disbursements  resulting solely from the

                                       57
<PAGE>

Administrative Agent's gross negligence or willful misconduct. The agreements in
this  subsection  shall  survive the payment of the Loans and all other  amounts
payable hereunder.

         12.8   ADMINISTRATIVE   AGENT   IN   ITS   INDIVIDUAL   CAPACITY.   The
Administrative  Agent and its Affiliates may make loans to, accept deposits from
and  generally  engage in any kind of business  with the Borrowers as though the
Administrative  Agent were not the Administrative  Agent hereunder and under the
other Loan Documents.  With respect to the Loans made by it, the  Administrative
Agent shall have the same rights and powers under this  Agreement  and the other
Loan Documents as any Lender and may exercise the same as though it were not the
Administrative  Agent,  and the terms  "Lender" and "Lenders"  shall include the
Administrative Agent in its individual capacity.

         12.9  SUCCESSOR  ADMINISTRATIVE  AGENT.  The  Administrative  Agent may
resign as  Administrative  Agent  upon 10 days'  notice to the  Lenders.  If the
Administrative  Agent shall resign as Administrative  Agent under this Agreement
and the other Loan Documents, then the Majority Lenders shall appoint from among
the Lenders a successor  agent for the Lenders,  which  successor agent shall be
approved by the Company, such approval not to be unreasonably withheld whereupon
such  successor  agent  shall  succeed to the  rights,  powers and duties of the
Administrative  Agent,  and the term  "Administrative  Agent"  shall  mean  such
successor  agent effective upon such  appointment  and approval,  and the former
Administrative  Agent's rights,  powers and duties as Administrative Agent shall
be  terminated,  without  any other or  further  act or deed on the part of such
former  Administrative  Agent or any of the  parties  to this  Agreement  or any
holders of the Loans. After any retiring  Administrative  Agent's resignation as
Administrative  Agent,  the  provisions  of this  Section 12 shall  inure to its
benefit  as to any  actions  taken  or  omitted  to be  taken by it while it was
Administrative Agent under this Agreement and the other Loan Documents.

         12.10  ISSUING  LENDER  AND  COLLATERAL   AGENT.   Each  Lender  hereby
acknowledges  that the  provisions of this Section 12 shall apply to the Issuing
Lender,  in its capacity as issuer of any Letter of Credit,  and the  Collateral
Agent,  in its capacity  under the other Loan  Documents,  in the same manner as
such provisions are expressly stated to apply to the Administrative Agent.

         SECTION 13. MISCELLANEOUS

         13.1  AMENDMENTS  AND WAIVERS.  (a) Neither this Agreement or any other
Loan  Document,  nor any terms  hereof or thereof may be amended,  supplemented,
waived or modified  except in accordance  with the provisions of this subsection
13.1.  The Majority  Lenders  may, or, with the written  consent of the Majority
Lenders,  the  Administrative  Agent may, from time to time, (i) enter into with
the Borrowers written amendments, supplements or modifications hereto and to the
other Loan  Documents for the purpose of adding any provisions to this Agreement
or the other Loan  Documents or changing in any manner the rights or obligations
of the Lenders or of the Borrowers  hereunder or thereunder or (ii) waive at the
Company's  request,  on such terms and conditions as the Majority Lenders or the
Administrative Agent, as the case may be, may specify in such instrument, any of
the requirements of this Agreement or the other Loan Documents or any Default or
Event of Default and its consequences;  PROVIDED,  HOWEVER,  that no such waiver
and no such amendment, supplement or modification shall:

         (A) reduce the amount or extend the  scheduled  date of maturity of any
     Loan, or reduce the stated rate of any interest or fee payable hereunder or
     extend the scheduled date of any payment  thereof or increase the amount or
     extend  the  expiration  date of any  Lender's  Commitments,  in each  case
     without the consent of each Lender affected thereby;


                                       58
<PAGE>

         (B) amend, supplement, modify or waive any provision of this subsection
     13.1 or reduce the  percentages  specified in the  definition  of "Majority
     Lenders" or consent to the  assignment or transfer by the Company of any of
     its  rights  and  obligations  under  this  Agreement  and the  other  Loan
     Documents, in each case without the consent of all the Lenders;

         (C) amend,  supplement,  modify or waive any provision of Section 12 or
     any other  provision of this Agreement  governing the rights or obligations
     of the Administrative  Agent without the consent of the then Administrative
     Agent;

         (D)  extend  the  expiring  date on any  Letter  of Credit  beyond  the
     Revolving Credit Termination Date without the consent of each Lender; or

         (E)  release  the  guarantee  contained  in  Section  10 or,  except as
     permitted under  subsection 9.6, the Guarantee and Collateral  Agreement or
     all or a substantial  portion of the Collateral  under,  and as defined in,
     the Security Documents without the consent of each Lender.

Any  waiver and any  amendment,  supplement  or  modification  pursuant  to this
subsection 13.1 shall apply to each of the Lenders and shall be binding upon the
Borrowers,  the Lenders,  the Administrative Agent and all future holders of the
Loans  and  the  Reimbursement  Obligations.  In the  case  of any  waiver,  the
Borrowers,  the Lenders and the Administrative  Agent shall be restored to their
former  positions and rights  hereunder and under the other Loan Documents,  and
any  Default  or Event of  Default  waived  shall be  deemed to be cured and not
continuing;  but no such waiver shall extend to any  subsequent or other Default
or Event of Default, or impair any right consequent thereon.

         13.2  NOTICES.  All  notices,  requests  and  demands  to or  upon  the
respective  parties  hereto to be effective  shall be in writing  (including  by
facsimile  transmission) and, unless otherwise expressly provided herein,  shall
be deemed to have been duly given or made (a) in the case of  delivery  by hand,
when  delivered,  (b) in the case of  delivery  by mail,  three days after being
deposited  in the mails,  postage  prepaid,  or (c) in the case of  delivery  by
facsimile transmission,  when sent and receipt has been confirmed,  addressed as
follows in the case of the Borrowers,  the Issuing Lender and the Administrative
Agent,  and as set forth in Schedule I in the case of the other parties  hereto,
or to such other address as may be hereafter  notified by the respective parties
hereto:

          The Borrowers:                   c/o NBTY, Inc.
                                           90 Orville Drive
                                           Bohemia, New York  11716-2510
                                           Attention: Harvey Kamil
                                           Fax:  (516) 567-7148

          The Administrative
           Agent, the Issuing
           Lender or SwingLine
           Lender:                         The Chase Manhattan Bank
                                           Loan & Agency Services Group
                                           One Chase Manhattan Plaza, 8th Floor
                                           New York, New York  10081
                                           Attention:  Janet Belden
                                           Fax:  (212) 552-5658



                                       59
<PAGE>

PROVIDED that any notice, request or demand to or upon the Administrative Agent,
the Issuing Lender or the Lenders pursuant to subsection 2.2, 2.4, 2.5, 3.2, 4.2
or 5.2 shall not be effective until received.

         13.3 NO WAIVER;  CUMULATIVE  REMEDIES.  No failure to  exercise  and no
delay in exercising,  on the part of the Administrative Agent or any Lender, any
right,  remedy,  power or privilege  hereunder or under the other Loan Documents
shall operate as a waiver thereof;  nor shall any single or partial  exercise of
any right,  remedy,  power or privilege  hereunder preclude any other or further
exercise thereof or the exercise of any other right, remedy, power or privilege.
The rights,  remedies,  powers and privileges herein provided are cumulative and
not exclusive of any rights, remedies, powers and privileges provided by law.

         13.4 SURVIVAL OF REPRESENTATIONS  AND WARRANTIES.  All  representations
and warranties made hereunder,  in the other Loan Documents and in any document,
certificate or statement  delivered  pursuant  hereto or in connection  herewith
shall survive the execution and delivery of this Agreement and the making of the
Loans  hereunder  until all  obligations  hereunder  and  under  the other  Loan
Documents  have  been  paid in full  and the  Commitments  hereunder  have  been
terminated.

         13.5 PAYMENT OF EXPENSES AND TAXES.  The Borrower  agrees (a) to pay or
reimburse the Administrative  Agent for all its reasonable  out-of-pocket  costs
and  expenses   incurred  in  connection  with  the  development,   preparation,
syndication and execution of, and any amendment,  supplement or modification to,
this Agreement and the other Loan Documents and any other documents  prepared in
connection herewith or therewith, and the consummation and administration of the
transactions contemplated hereby and thereby, including, without limitation, the
reasonable fees and disbursements of counsel to the Administrative Agent, (b) to
pay or reimburse each Lender and the Administrative  Agent for all its costs and
expenses  incurred  during the continuance of any Default or Event of Default in
connection  with the  enforcement  or  preservation  of any  rights  under  this
Agreement,  the other Loan  Documents and any such other  documents,  including,
without limitation,  the fees and disbursements of counsel to each Lender and of
counsel to the Administrative Agent, (c) to pay, indemnify, and hold each Lender
and the  Administrative  Agent  harmless  from, any and all recording and filing
fees and any and all liabilities with respect to, or resulting from any delay in
paying,  stamp,  excise  and  other  taxes,  if any,  which  may be  payable  or
determined  to be payable in  connection  with the execution and delivery of, or
consummation or  administration  of any of the transactions  contemplated by, or
any amendment,  supplement or modification of, or any waiver or consent under or
in respect  of,  this  Agreement,  the other Loan  Documents  and any such other
documents,   and  (d)  to  pay,   indemnify,   and  hold  each  Lender  and  the
Administrative  Agent  harmless from and against any and all other  liabilities,
obligations,  losses,  damages,  penalties,  actions,  judgments,  suits, costs,
expenses or disbursements  of any kind or nature  whatsoever with respect to the
execution,  delivery,  enforcement,   performance  and  administration  of  this
Agreement,  the other Loan  Documents  and related  documents  or the use of the
proceeds  of the Loans,  including,  without  limitation,  any of the  foregoing
relating  to the  violation  of,  noncompliance  with or  liability  under,  any
Environmental  Law  applicable  to the  operations  of the  Company,  any of its
Subsidiaries  or any of the  Properties  (all the  foregoing in this clause (d),
collectively,  the "indemnified liabilities"),  PROVIDED, that the Company shall
have no  obligation  hereunder  to the  Administrative  Agent or any Lender with
respect to indemnified  liabilities  solely arising from the gross negligence or
willful  misconduct  of  the  Administrative  Agent  or  any  such  Lender.  The
agreements in this subsection shall survive repayment of the Loans and all other
amounts payable hereunder for a period of one year.

         13.6 SUCCESSORS AND ASSIGNS;  PARTICIPATION  AND ASSIGNMENTS.  (a) This
Agreement  shall be binding upon and inure to the benefit of the Borrowers,  the
Lenders, the Administrative  Agent and their respective  successors and assigns,


                                       60
<PAGE>

except  that the  Borrowers  may not assign or transfer  any of their  rights or
obligations  under this  Agreement  without  the prior  written  consent of each
Lender.

         (b) Any Lender may, in the ordinary course of its commercial banking or
lending  business and in accordance with applicable law, at any time sell to one
or more banks or other entities ("PARTICIPANTS")  participating interests in any
Loan owing to such Lender,  any  Commitment of such Lender or any other interest
of such Lender hereunder and under the other Loan Documents. In the event of any
such  sale by a  Lender  of a  participating  interest  to a  Participant,  such
Lender's obligations under this Agreement to the other parties to this Agreement
shall remain  unchanged,  such Lender shall remain  solely  responsible  for the
performance  thereof,  such Lender  shall remain the holder of any such Loan for
all  purposes  under  this  Agreement  and the  other  Loan  Documents,  and the
Borrowers  and the  Administrative  Agent  shall  continue  to deal  solely  and
directly  with  such  Lender  in  connection   with  such  Lender's  rights  and
obligations  under this  Agreement  and the other Loan  Documents.  The  Company
agrees that if amounts  outstanding  under this Agreement are due or unpaid,  or
shall  have  been  declared  or  shall  have  become  due and  payable  upon the
occurrence of an Event of Default, each Participant shall, to the maximum extent
permitted by applicable law, be deemed to have the right of setoff in respect of
its  participating  interest in amounts  owing under this  Agreement to the same
extent as if the amount of its participating  interest were owing directly to it
as  a  Lender  under  this   Agreement,   PROVIDED  that,  in  purchasing   such
participating interest, such Participant shall be deemed to have agreed to share
with the Lenders the proceeds thereof as provided in subsection 13.7(a) as fully
as if it were a Lender hereunder.  The Company also agrees that each Participant
shall be entitled to the benefits of subsections  5.9, 5.10,  5.11 and 5.12 with
respect to its  participation in the Commitments and the Loans  outstanding from
time to time as if it was a Lender;  PROVIDED  that,  in the case of  subsection
5.12,  such  Participant  shall  have  complied  with the  requirements  of said
subsection  and  PROVIDED,  FURTHER,  that no  Participant  shall be entitled to
receive any greater amount  pursuant to any such  subsection than the transferor
Lender  would  have been  entitled  to  receive  in respect of the amount of the
participation  transferred by such transferor  Lender to such Participant had no
such transfer occurred.

         (c) Any Lender may, in the ordinary course of its commercial banking or
lending  business and in accordance  with  applicable  law, at any time and from
time to time assign to any Lender or any  affiliate  thereof or to an additional
bank or financial  institution  (an  "ASSIGNEE"),  in the case of any assignment
relating to Loans to such an additional bank or financial  institution  with the
consent of the Company and the Administrative Agent (which consents in each case
shall  not be  unreasonably  withheld),  all  or any  part  of  its  rights  and
obligations  under this  Agreement and the other Loan  Documents  pursuant to an
Assignment and Acceptance,  substantially  in the form of Exhibit E, executed by
such  Assignee,  such  assigning  Lender (and,  to the extent  required,  by the
Company and the Administrative  Agent) and delivered to the Administrative Agent
for its acceptance and recording in the Register,  PROVIDED that, in the case of
any such assignment to an additional bank or financial  institution,  the sum of
the  aggregate  principal  amount of the Loans and the  aggregate  amount of the
Available  Revolving Credit Commitment being assigned and, if such assignment is
of less than all of the rights and obligations of the assigning Lender,  the sum
of the aggregate  principal  amount of the Loans and the aggregate amount of the
Available  Revolving Credit  Commitment  remaining with the assigning Lender are
each not less than  $5,000,000.  Upon such execution,  delivery,  acceptance and
recording,  from and  after  the  effective  date  determined  pursuant  to such
Assignment and Acceptance,  (x) the Assignee  thereunder shall be a party hereto
and, to the extent provided in such  Assignment and Acceptance,  have the rights
and obligations of a Lender hereunder with Commitments as set forth therein, and
(y) the  assigning  Lender  thereunder  shall,  to the extent  provided  in such
Assignment and Acceptance, be released from its obligations under this Agreement
(and, in the case of an Assignment and Acceptance  covering all or the remaining
portion of an assigning  Lender's rights and  obligations  under this Agreement,
such  assigning  Lender shall cease to be a party hereto).  Notwithstanding  any
provision of this subsection and subsection 13.6(e),  the consent of the Company
shall  not be  required,  and,  unless  requested  by the  Assignee  and/or  the


                                       61
<PAGE>

assigning  Lender,  new Notes shall not be required to be executed and delivered
by the  Company,  for any  assignment  which  occurs at any time when any of the
events  described  in  clause  (h) of  Section  11 shall  have  occurred  and be
continuing.

         (d) The Administrative Agent shall, on behalf of the Company,  maintain
at the address of the Administrative Agent referred to in subsection 13.2 a copy
of  each  Assignment  and  Acceptance  delivered  to  it  and  a  register  (the
"REGISTER")  for the  recordation  of the names and addresses of the Lenders and
the  Commitments  of, and  principal  amounts of the Loans owing to, each Lender
from time to time.  The  entries in the  Register  shall be  conclusive,  in the
absence of manifest error, and the Borrower,  the  Administrative  Agent and the
Lenders  shall treat each Person  whose name is recorded in the  Register as the
owner of a Loan or other  obligation  hereunder  or under  any Note as the owner
thereof  for all  purposes  of this  Agreement  and the  other  Loan  Documents,
notwithstanding any notice to the contrary.  Any assignment of any Loan or other
obligation  hereunder or under any Note shall be effective only upon appropriate
entries with respect  thereto being made in the Register.  The Register shall be
available for inspection by the Company or any Lender at any reasonable time and
from time to time upon reasonable prior notice.

         (e) Upon its receipt of an  Assignment  and  Acceptance  executed by an
assigning Lender and an Assignee (and, in the case of any assignment relating to
Revolving  Credit Loans to an Assignee that is not then a Lender or an affiliate
thereof, by the Company and the Administrative  Agent, to the extent required by
subsection  13.6(c))  together with payment to the  Administrative  Agent by the
assigning  Lender or Assignee of a  registration  and  processing  fee of $3,500
(except that no such  registration  and  processing  fee shall be payable in the
case of an Assignee  which is already a Lender or is an  Affiliate of a Lender),
the  Administrative   Agent  shall  (i)  promptly  accept  such  Assignment  and
Acceptance and (ii) on the effective date determined pursuant thereto record the
information contained therein in the Register and give notice of such acceptance
and recordation to the Lenders and the Company.

         (f) The Company  authorizes  each Lender to disclose to any Participant
or Assignee (each, a "TRANSFEREE")  and any prospective  Transferee,  subject to
the provisions of subsection  13.18,  any and all financial  information in such
Lender's  possession  concerning the Company and its  Affiliates  which has been
delivered  to such  Lender  by or on  behalf  of the  Company  pursuant  to this
Agreement  or which  has been  delivered  to such  Lender by or on behalf of the
Company in connection  with such Lender's  credit  evaluation of the Company and
its Affiliates prior to becoming a party to this Agreement.

         (g) For avoidance of doubt,  the parties to this Agreement  acknowledge
that the provisions of this subsection concerning assignments of Loans and Notes
relate only to absolute  assignments  and that such  provisions  do not prohibit
assignments  creating security interests,  including,  without  limitation,  any
pledge or assignment by a Lender of any Loan or Note to any Federal Reserve Bank
in accordance with applicable law.

         (h)  If,  pursuant  to  this  subsection  13.6,  any  interest  in this
Agreement or any Note or Letter of Credit is transferred to any Transferee which
is not  incorporated or organized under the laws of the United States of America
or  a  state  thereof,   the  assigning  Lender  shall  cause  such  Transferee,
concurrently  with the  effectiveness of such transfer,  (i) to represent to the
assigning Lender (for the benefit of the assigning  Lender,  the  Administrative
Agent and the Borrowers) that under  applicable law and treaties no Non-Excluded
Taxes will be required to be withheld by the Administrative  Agent, any Borrower
or the  assigning  Lender  with  respect  to any  payments  to be  made  to such
Transferee in respect of the Loans or Participating  Interests,  (ii) to furnish
to the assigning Lender,  the Administrative  Agent and the Company,  such forms
and  certificates  required to be furnished  pursuant to subsection  5.12(b) and
(iii) to agree (for the  benefit of the  assigning  Lender,  the  Administrative
Agent and the Borrowers) to be bound by the  provisions of  subsections  5.12(b)
and (c).

                                       62
<PAGE>

         13.7 ADJUSTMENTS;  SET-OFF.  (a) If any Lender (a "BENEFITTED  LENDER")
shall at any time receive any payment of all or part of its Loans owing to it by
any Borrower,  or interest thereon, or receive any collateral in respect thereof
(whether  voluntarily  or  involuntarily,  by  set-off,  pursuant  to  events or
proceedings of the nature referred to in clause (h) of Section 11 or otherwise),
in a greater  proportion than any such payment to or collateral  received by any
other  Lender,  if any, in respect of such other  Lender's  Loans owing to it by
such Borrower,  or interest  thereon,  such Benefitted Lender shall purchase for
cash from the other  Lenders a  participating  interest in such  portion of each
such other  Lender's  Loan owing to it by such  Borrower,  or shall provide such
other Lenders with the benefits of any such collateral, or the proceeds thereof,
as shall be  necessary  to cause  such  Benefitted  Lender to share  the  excess
payment or benefits of such  collateral  or  proceeds  ratably  with each of the
Lenders; PROVIDED, HOWEVER, that if all or any portion of such excess payment or
benefits is thereafter  recovered  from such  Benefitted  Lender,  such purchase
shall be rescinded,  and the purchase price and benefits returned, to the extent
of such recovery, but without interest.

         (b) In addition to any rights and  remedies of the Lenders  provided by
law, each Lender shall have the right,  without prior notice to the Company, any
such notice  being  expressly  waived by the Company to the extent  permitted by
applicable  law,  upon  any  amount  becoming  due and  payable  by the  Company
hereunder  (whether at the stated  maturity,  by  acceleration  or otherwise) to
set-off and  appropriate  and apply  against  such  amount any and all  deposits
(general or special, time or demand, provisional or final), in any currency, and
any other credits, indebtedness or claims, in any currency, in each case whether
direct or indirect,  absolute or contingent,  matured or unmatured,  at any time
held or owing by such  Lender  or any  branch or  agency  thereof  to or for the
credit or the account of the Company.  Each Lender agrees promptly to notify the
Company and the Administrative Agent after any such set-off and application made
by such Lender,  PROVIDED  that the failure to give such notice shall not affect
the validity of such set-off and application.

         13.8 COUNTERPARTS. This Agreement may be executed by one or more of the
parties to this Agreement on any number of separate  counterparts  (including by
facsimile  transmission),  and all of said counterparts  taken together shall be
deemed to constitute  one and the same  instrument.  A set of the copies of this
Agreement  signed by all the parties  shall be  delivered to the Company and the
Administrative Agent.

         13.9 SEVERABILITY.  Any provision of this Agreement which is prohibited
or  unenforceable  in  any  jurisdiction  shall,  as to  such  jurisdiction,  be
ineffective  to the  extent  of such  prohibition  or  unenforceability  without
invalidating  the  remaining  provisions  hereof,  and any such  prohibition  or
unenforceability   in  any   jurisdiction   shall  not   invalidate   or  render
unenforceable such provision in any other jurisdiction.

         13.10  INTEGRATION.   This  Agreement  and  the  other  Loan  Documents
represent  the  agreement of the  Borrowers,  the  Administrative  Agent and the
Lenders with respect to the subject  matter  hereof,  and there are no promises,
undertakings, representations or warranties by the Borrowers, the Administrative
Agent or any Lender  relative to the subject  matter  hereof not  expressly  set
forth or referred to herein or in the other Loan Documents.

         13.11  GOVERNING LAW. THIS AGREEMENT AND THE RIGHTS AND  OBLIGATIONS OF
THE  PARTIES  UNDER THIS  AGREEMENT  SHALL BE  GOVERNED  BY, AND  CONSTRUED  AND
INTERPRETED IN ACCORDANCE WITH, THE LAW OF THE STATE OF NEW YORK.


                                       63
<PAGE>

         13.12  SUBMISSION TO  JURISDICTION;  WAIVERS.  (a) Each Borrower hereby
irrevocably and unconditionally:

         (i)  submits  for  itself  and its  property  in any  legal  action  or
     proceeding  relating to this  Agreement or any other Loan Document to which
     it is a party,  or for  recognition  and  enforcement  of any  judgment  in
     respect thereof, to the non-exclusive general jurisdiction of the courts of
     the State of New York,  the courts of the United  States of America for the
     Southern District of New York, and appellate courts from any thereof;

         (ii) consents that any such action or proceeding may be brought in such
     courts and waives any  objection  that it may now or hereafter  have to the
     venue of any such  action  or  proceeding  in any such  court or that  such
     action or proceeding was brought in an inconvenient court and agrees not to
     plead or claim the same;

         (iii) agrees that  service of process in any such action or  proceeding
     may be effected by mailing a copy thereof by registered  or certified  mail
     (or any  substantially  similar  form of mail),  postage  prepaid,  to such
     Borrower  at its  address  set forth in  subsection  13.2 or at such  other
     address of which the Administrative Agent shall have been notified pursuant
     thereto; and

         (iv)  agrees  that  nothing  herein  shall  affect  the right to effect
     service of process in any other manner  permitted by law or shall limit the
     right to sue in any other jurisdiction.

         (b) The Foreign  Subsidiary  Borrower hereby  irrevocably  appoints the
Company as its agent for  service of process in any  proceeding  referred  to in
subsection  13.12(a) and agrees that  service of process in any such  proceeding
may be made by mailing or delivering a copy thereof to it care of Company at its
address for notice set forth in subsection 13.2.

         13.13 ACKNOWLEDGEMENTS. Each Borrower hereby acknowledges that:

         (a) it has been advised by counsel in the  negotiation,  execution  and
     delivery of this Agreement and the other Loan Documents;

         (b) none of the  Administrative  Agent or any Lender has any  fiduciary
     relationship  with or duty to such Borrower arising out of or in connection
     with  this  Agreement  or  any  of  the  other  Loan  Documents,   and  the
     relationship between the Administrative  Agents and the Lenders, on the one
     hand,  and the  Company's,  on the other hand,  in  connection  herewith or
     therewith is solely that of debtor and creditor; and

         (c) no joint venture is created  hereby or by the other Loan  Documents
     or otherwise exists by virtue of the transactions contemplated hereby among
     the Lenders or among the Borrowers and the Lenders.

         13.14 WAIVERS OF JURY TRIAL. EACH OF THE BORROWERS,  THE ADMINISTRATIVE
AGENT AND THE LENDERS HEREBY  IRREVOCABLY  AND  UNCONDITIONALLY  WAIVES TRIAL BY
JURY IN ANY LEGAL ACTION OR PROCEEDING  RELATING TO THIS  AGREEMENT OR ANY OTHER
LOAN DOCUMENT AND FOR ANY COUNTERCLAIM THEREIN.

         13.15 POWER OF ATTORNEY.  The Foreign Subsidiary Borrower hereby grants
to Company an irrevocable power of attorney to act as its attorney-in-fact  with
regard to matters  relating  to this  Agreement  and each  other Loan  Document,
including,  without  limitation,  execution  and  delivery  of  any  amendments,
supplements,  waivers or other modifications  hereto or thereto,  receipt of any
notices  hereunder or thereunder and receipt of service of process in connection
herewith  or  therewith.  The  Foreign  Subsidiary  Borrower  hereby  explicitly
acknowledges  that the  Administrative  Agent and each Lender have  executed and
delivered  this  Agreement  and each other Loan Document to which it is a party,

                                       64
<PAGE>

and has  performed  its  obligations  under this  Agreement  and each other Loan
Document to which it is a party, in reliance upon the irrevocable  grant of such
power of attorney pursuant to this subsection.  The power of attorney granted by
the Foreign Subsidiary Borrower hereunder is coupled with an interest.

         13.16  JUDGMENT.  (a) If for the purpose of  obtaining  judgment in any
court it is  necessary  to  convert a sum due  hereunder  in one  currency  into
another currency,  the parties hereto agree, to the fullest extent that they may
effectively  do so,  that the rate of  exchange  used  shall be that at which in
accordance  with  normal  banking  procedures  the  Administrative  Agent  could
purchase  the first  currency  with such other  currency in the city in which it
normally  conducts its foreign exchange  operation for the first currency on the
Business Day preceding the day on which final judgment is given.

         (b) The  obligation  of each Borrower in respect of any sum due from it
to any Lender hereunder shall,  notwithstanding  any judgment in a currency (the
"JUDGMENT  CURRENCY")  other  than  that in  which  such sum is  denominated  in
accordance  with the applicable  provisions of this  Agreement  (the  "AGREEMENT
CURRENCY"),  be discharged only to the extent that on the Business Day following
receipt by such Lender of any sum adjudged to be so due in the Judgment Currency
such  Lender may in  accordance  with normal  banking  procedures  purchase  the
Agreement  Currency  with the  Judgment  Currency;  if the  amount of  Agreement
Currency so purchased is less than the sum  originally due to such Lender in the
Agreement  Currency,  such Borrower agrees  notwithstanding any such judgment to
indemnify  such Lender  against  such loss,  and if the amount of the  Agreement
Currency so purchased exceeds the sum originally due to any Lender,  such Lender
agrees to remit to such Borrower such excess.

         13.17 CONFIDENTIALITY. Each Lender agrees to take normal and reasonable
precautions to maintain the confidentiality of information designated in writing
as  confidential  and  provided  to it by  the  Company  or  any  Subsidiary  in
connection with this Agreement;  PROVIDED, HOWEVER, that any Lender may disclose
such  information  (a)  at  the  request  of  any  regulatory  authority  having
supervisory  jurisdiction  over it or in connection  with an examination of such
Lender by any such  authority,  (b) pursuant to subpoena or other court process,
(c) when required to do so in accordance  with the  provisions of any applicable
law,  (d) at the  direction  of any other  Governmental  Authority,  (e) to such
Lender's Affiliates, independent auditors and other professional advisors or (f)
to any Transferee or potential Transferee;  PROVIDED that such Transferee agrees
in writing to comply with the provisions of this subsection 13.17.



                                       65
<PAGE>


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

                            NBTY, INC.



                            By: /s/ Harvey Kamil
                               ------------------------------------------
                               Title: Executive Vice President


                            HOLLAND & BARRETT HOLDINGS LIMITED


     
                            By: /s/ Harvey Kamil
                               ------------------------------------------
                               Title: Director




                            THE CHASE  MANHATTAN  BANK,
                            as Administrative Agent and
                            as a  Lender,  and as Swing
                            Line  Lender and as Issuing
                            Lender



                            By: /s/ Barbara G. Bertschi
                               ------------------------------------------
                               Title: Vice President




                            KEYBANK NATIONAL ASSOCIATION



                            By: /s/ Joseph F. Burns
                               ------------------------------------------
                               Title: Vice President







<PAGE>


                            THE BANK OF NOVA SCOTIA



                            By: /s/ J. Alan Edwards
                               ------------------------------------------
                               Title: Authorized Signatory




                           EUROPEAN AMERICAN BANK



                           By: /s/ Stewart N. Berman
                              ------------------------------------------
                              Title: Vice President




                           IBJ SCHRODER BANK & TRUST COMPANY



                           By: /s/ Mary McLaughlin
                              ------------------------------------------
                              Title: Vice President



<PAGE>
                                                                      SCHEDULE I
                                                                      ----------



                             COMMITMENTS; ADDRESSES




================================================================================
              Lender                                        Revolving Credit
                                                               Commitment
- --------------------------------------------------------------------------------
The Chase Manhattan Bank                                            $13,000,000
760 Jericho Turnpike, Suite 306
Woodbury, New York  11797
Telecopy:  (516) 364-3307
Attention:  Barbara G. Bertschi
- --------------------------------------------------------------------------------

KeyBank National Association                                        $10,000,000
1377 Motor Parkway
Islandia, New York  11788
Telecopy:  (516) 233-4048
Attention:  Joseph F. Burns
- --------------------------------------------------------------------------------

Bank of Nova Scotia                                                  $9,000,000
One Liberty Plaza
New York, New York  10006
Telecopy:  (212) 225-5145
Attention:  Tilsa Cora
- --------------------------------------------------------------------------------

European American Bank                                               $9,000,000
730 Veterans Memorial Highway
Hauppauge, New York  11788-2780
Telecopy:  (516) 360-7112
Attention:  Stuart N. Berman
- --------------------------------------------------------------------------------

I.B.J. Schroder Bank & Trust Company                                 $9,000,000
1 State Street, 9th Floor
New York, New York  10004
Telecopy:  (212) 858-2768
Attention:  Mark Weitekamp

TOTAL                                                               $50,000,000
================================================================================


<PAGE>
                                                                    EXHIBIT A-1


                          FORM OF REVOLVING CREDIT NOTE



$                                                             New York, New York
 ---------                                                   September __ , 1997
                                                                      

         FOR VALUE RECEIVED, the undersigned, NBTY, INC., a Delaware corporation
(the "Company"), hereby unconditionally promises to pay to the order of ________
(the "LENDER") at the office of THE CHASE  MANHATTAN  BANK,  located at 270 Park
Avenue,  New York,  New York  10017,  in lawful  money of the  United  States of
America and in immediately  available funds, on the Revolving Credit Termination
Date the principal amount of (a) __________  DOLLARS ($__), or, if less, (b) the
aggregate  unpaid  principal  amount of all  Revolving  Credit Loans made by the
Lender to the Company  pursuant to subsection  2.1 of the Credit  Agreement,  as
hereinafter defined. The Company further agrees to pay interest in like money at
such office on the unpaid  principal amount hereof from time to time outstanding
at the  rates  and on the  dates  specified  in  subsection  6.1 of such  Credit
Agreement.

         The  holder of this Note is  authorized  to  endorse  on the  schedules
annexed hereto and made a part hereof or on a  continuation  thereof which shall
be  attached  hereto and made a part  hereof  the date,  Type and amount of each
Revolving  Credit Loan made  pursuant to the Credit  Agreement  and the date and
amount of each payment or prepayment  of principal  thereof,  each  continuation
thereof, each conversion of all or a portion thereof to another Type and, in the
case of  Eurodollar  Loans,  the length of each  Interest  Period  with  respect
thereto.  Each such  endorsement  shall  constitute  PRIMA FACIE evidence of the
accuracy of the information  endorsed.  The failure to make any such endorsement
shall not affect the  obligations  of the  Company in respect of such  Revolving
Credit Loan.

         This Note (a) is one of the Revolving  Credit Notes  referred to in the
Credit  and  Guarantee  Agreement  dated as of  September  , 1997  (as  amended,
supplemented or otherwise  modified from time to time, the "CREDIT  AGREEMENT"),
among the Company, the Foreign Subsidiary Borrower,  the Lender, the other banks
and  financial  institutions  from time to time  parties  thereto  and The Chase
Manhattan Bank, as Administrative Agent, (b) is subject to the provisions of the
Credit  Agreement  and (c) is subject to optional and  mandatory  prepayment  in
whole or in part as provided in the Credit  Agreement.  This Note is secured and
guaranteed  as provided in the Loan  Documents.  Reference is hereby made to the
Loan  Documents  for a  description  of the  properties  and  assets  in which a
security  interest has been  granted,  the nature and extent of the security and
the guarantees,  the terms and conditions upon which the security  interests and
each guarantee were granted and the rights of the holder of this Note in respect
thereof.

         Upon the  occurrence  of any one or more of the Events of Default,  all
amounts then remaining  unpaid on this Note shall become,  or may be declared to
be, immediately due and payable, all as provided in the Credit Agreement.

         All parties now and hereafter liable with respect to this Note, whether
maker,  principal,  surety,  guarantor,  endorser  or  otherwise,  hereby  waive
presentment, demand, protest and all other notices of any kind.

         Unless otherwise defined herein,  terms defined in the Credit Agreement
and used herein shall have the meanings given to them in the Credit Agreement.
<PAGE>

         THIS NOTE  SHALL BE  GOVERNED  BY, AND  CONSTRUED  AND  INTERPRETED  IN
ACCORDANCE WITH, THE LAW OF THE STATE OF NEW YORK.

                                             NBTY, INC.



                                         By:
                                            -----------------------------------

                                         Name:
                                              ---------------------------------

                                         Title:
                                               --------------------------------

<PAGE>
<TABLE>
<CAPTION>


                                                                                                                          Schedule A
                                                                                                            to Revolving Credit Note
                                                                                                            ------------------------


                 LOANS, CONVERSIONS AND REPAYMENTS OF ABR LOANS


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

                                   Amount                                Amount of ABR Loans
                                Converted to    Amount of Principal of      Converted to        Unpaid Principal
  Date   Amount of ABR Loans      ABR Loans        ABR Loans Repaid       Eurodollar Loans    Balance of ABR Loans  Notation Made By
<S>      <C>                   <C>             <C>                       <C>                  <C>                   <C>

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


</TABLE>

<PAGE>
<TABLE>
<CAPTION>


                                                                                                                          Schedule B
                                                                                                            to Revolving Credit Note
                                                                                                            ------------------------


       LOANS, CONTINUATIONS, CONVERSIONS AND REPAYMENTS OF EURODOLLAR LOANS


- ----- ---------------- ---------------- ---------------------- -------------------- --------------------- ----------------  --------
                             Amount       Interest Period and   Amount of Principal  Amount of Eurodollar Unpaid Principal  
         Amount of        Converted to   Eurodollar Rate with   of Eurodollar Loans   Loans Converted to     Balance of     Notation
Date  Eurodollar Loans  Eurodollar Loans     Respect Thereto         Repaid            ABR Loans          Eurodollar Loans   Made By
<S>   <C>               <C>             <C>                    <C>                  <C>                   <C>                <C>

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

</TABLE>

<PAGE>
                                                                     EXHIBIT A-2
                                                                     -----------




                             FORM OF SWING LINE NOTE



$
 --------                                                     New York, New York
                                                             September    , 1997
                                                                       ---

         FOR VALUE RECEIVED, the undersigned, NBTY, INC., a Delaware corporation
(the  "COMPANY"),  hereby  unconditionally  promises  to  pay to  the  order  of
_________ (the "LENDER") at the office of THE CHASE MANHATTAN  BANK,  located at
270 Park Avenue,  New York, New York 10017, in lawful money of the United States
of  America  and  in  immediately  available  funds,  on  the  Revolving  Credit
Termination Date the principal amount of (a) ___________ DOLLARS ($___ ), or, if
less, (b) the aggregate  unpaid principal amount of all Swing Line Loans made by
the Lender to the Company  pursuant to subsection ____ of the Credit  Agreement,
as hereinafter defined. The Company further agrees to pay interest in like money
at  such  office  on the  unpaid  principal  amount  hereof  from  time  to time
outstanding  at the rates and on the dates  specified in subsection  6.1 of such
Credit Agreement.

         The  holder of this Note is  authorized  to  endorse  on the  schedules
annexed hereto and made a part hereof or on a  continuation  thereof which shall
be attached hereto and made a part hereof the date and amount of each Swing Line
Loan made  pursuant  to the  Credit  Agreement  and the date and  amount of each
payment  or  prepayment  of  principal  thereof.  Each  such  endorsement  shall
constitute prima facie evidence of the accuracy of the information endorsed. The
failure to make any such  endorsement  shall not affect the  obligations  of the
Company in respect of such Swing Line Loan.

         This Note (a) is the Swing  Line  Notes  referred  to in the Credit and
Guarantee  Agreement  dated as of September , 1997 (as amended,  supplemented or
otherwise  modified  from  time to time,  the  "CREDIT  AGREEMENT"),  among  the
Company,  the  Foreign  Subsidiary  Borrower,  the  Lender,  the other banks and
financial institutions from time to time parties thereto and The Chase Manhattan
Bank, as  Administrative  Agent,  (b) is subject to the provisions of the Credit
Agreement and (c) is subject to optional and mandatory prepayment in whole or in
part as provided in the Credit Agreement. This Note is secured and guaranteed as
provided in the Loan  Documents.  Reference is hereby made to the Loan Documents
for a description of the properties and assets in which a security  interest has
been  granted,  the nature and extent of the  security and the  guarantees,  the
terms and conditions  upon which the security  interests and each guarantee were
granted and the rights of the holder of this Note in respect thereof.

         Upon the  occurrence  of any one or more of the Events of Default,  all
amounts then remaining  unpaid on this Note shall become,  or may be declared to
be, immediately due and payable, all as provided in the Credit Agreement.

         All parties now and hereafter liable with respect to this Note, whether
maker,  principal,  surety,  guarantor,  endorser  or  otherwise,  hereby  waive
presentment, demand, protest and all other notices of any kind.

         Unless otherwise defined herein,  terms defined in the Credit Agreement
and used herein shall have the meanings given to them in the Credit Agreement.
<PAGE>

         THIS NOTE  SHALL BE  GOVERNED  BY, AND  CONSTRUED  AND  INTERPRETED  IN
ACCORDANCE WITH, THE LAW OF THE STATE OF NEW YORK.

                                             NBTY, INC.



                                   By:
                                      ------------------------------------

                                   Name:
                                        ----------------------------------

                                   Title:
                                         ---------------------------------

<PAGE>

                                                            EXHIBIT B
                                                            TO CREDIT AND
                                                            GUARANTEE AGREEMENT
                                                            --------------------



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



                       GUARANTEE AND COLLATERAL AGREEMENT


                                     made by


                                   NBTY, INC.

                      and the other Grantors parties hereto

                                   in favor of


                            THE CHASE MANHATTAN BANK,
                             as Administrative Agent



                         Dated as of September [ ], 1997




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


<PAGE>

                                TABLE OF CONTENTS
                                                                            Page
                                                                            ----

SECTION 1.  DEFINED TERMS.................................................... 1

       1.1 Definitions....................................................... 1

       1.2 Other Definitional Provisions..................................... 5

SECTION 2.  GUARANTEE........................................................ 6

       2.1  Guarantee........................................................ 6
       2.2  Right of Contribution............................................ 6
       2.3  No Subrogation................................................... 7
       2.4  Amendments, etc. with respect to the Borrower Obligations........ 7
       2.5  Guarantee Absolute and Unconditional............................. 7
       2.6  Reinstatement.................................................... 8
       2.7  Payments......................................................... 8

SECTION 3.  GRANT OF SECURITY INTEREST....................................... 8

SECTION 4.  REPRESENTATIONS AND WARRANTIES................................... 9

       4.1  Representations in Credit Agreement.............................. 9
       4.2  Title; No Other Liens............................................ 9
       4.3  Perfected First Priority Liens................................... 10
       4.4  Chief Executive Office........................................... 10
       4.5  Inventory and Equipment.......................................... 10
       4.6  Farm Products.................................................... 10
       4.7  Pledged Securities............................................... 10
       4.8  Receivables...................................................... 11
       4.9  Intellectual Property............................................ 11

SECTION 5.  COVENANTS........................................................ 11

       5.1  Covenants in Credit Agreement.................................... 11
       5.2  Delivery of Instruments and Chattel Paper........................ 11
       5.3  Maintenance of Insurance......................................... 12
       5.4  Payment of Obligations........................................... 12
       5.5  Maintenance of Perfected Security Interest; Further Documentation.12
       5.6  Changes in Locations, Name, etc.................................. 13
       5.7  Notices.......................................................... 13
       5.8  Pledged Securities............................................... 13
       5.9  Receivables...................................................... 14
       5.10  Intellectual Property........................................... 14

SECTION 6.  REMEDIAL PROVISIONS.............................................. 16

       6.1  Certain Matters Relating to Receivables.......................... 16
       6.2  Communications with Obligors; Grantors Remain Liable............. 16
       6.3  Pledged Stock.................................................... 17

                                          i
<PAGE>

       6.4  Proceeds to be Turned Over To Administrative Agent............... 18
       6.5  Application of Proceeds.......................................... 18
       6.6  Code and Other Remedies.......................................... 18
       6.7  Private Sales.................................................... 19
       6.8  Waiver; Deficiency............................................... 19

SECTION 7.  THE ADMINISTRATIVE AGENT......................................... 20

       7.1  Administrative Agent's Appointment as Attorney-in-Fact, etc...... 20
       7.2  Duty of Administrative Agent..................................... 21
       7.3  Execution of Financing Statements................................ 22
       7.4  Authority of Administrative Agent................................ 22

SECTION 8.  MISCELLANEOUS.................................................... 22

       8.1  Amendments in Writing............................................ 22
       8.2  Notices.......................................................... 22
       8.3  No Waiver by Course of Conduct; Cumulative Remedies.............. 22
       8.4  Enforcement Expenses; Indemnification............................ 23
       8.5  Successors and Assigns........................................... 23
       8.6  Set-Off.......................................................... 23
       8.7  Counterparts..................................................... 24
       8.8  Severability..................................................... 24
       8.9  Section Headings................................................. 24
       8.10  Integration..................................................... 24
       8.11  GOVERNING LAW................................................... 24
       8.12  Submission To Jurisdiction; Waivers............................. 24
       8.13  Acknowledgements................................................ 25
       8.14  WAIVER OF JURY TRIAL............................................ 25
       8.15  Additional Grantors............................................. 25
       8.16  Judgment........................................................ 25
       8.17  Releases........................................................ 26


                                       ii
<PAGE>


SCHEDULES

Schedule 1   Notice Addresses of Guarantors
Schedule 2   Description of Pledged Securities
Schedule 3   Filings and Other Actions Required to Perfect Security Interests
Schedule 4   Location of Jurisdiction of Organization and Chief Executive Office
Schedule 5   Location of Inventory and Equipment
Schedule 6   Copyrights and Copyright Licenses; Patents and Patent Licenses; 
             Trademark and Trademark Licenses
Schedule 7   Existing Prior Liens




                                      iii
<PAGE>


         GUARANTEE  AND  COLLATERAL  AGREEMENT,  dated as of September __, 1997,
made by each of the signatories  hereto (together with any other entity that may
become a party hereto as provided herein, the "GRANTORS"), in favor of THE CHASE
MANHATTAN BANK, as Administrative  Agent (in such capacity,  the "ADMINISTRATIVE
AGENT") for the banks and other financial institutions (the "LENDERS") from time
to time parties to the Credit and Guarantee  Agreement,  dated as of September ,
1997 (as amended,  supplemented  or otherwise  modified  from time to time,  the
"CREDIT  AGREEMENT"),  among NBTY, INC., a Delaware corporation (the "COMPANY"),
the Foreign Subsidiary Borrower parties thereto (together with the Company,  the
"BORROWERS"), the Lenders and the Administrative Agent.


                              W I T N E S S E T H:
                              -------------------

         WHEREAS,  pursuant to the Credit Agreement,  the Lenders have severally
agreed to make  extensions of credit to the Borrowers upon the terms and subject
to the conditions set forth therein;

         WHEREAS,  each Borrower is a member of an affiliated group of companies
that includes each other Grantor;

         WHEREAS,  the  proceeds of the  extensions  of credit  under the Credit
Agreement  will  be  used  in part to  enable  the  Borrowers  to make  valuable
transfers to one or more of the other Grantors in connection  with the operation
of their respective businesses;

         WHEREAS,  the Borrowers  and the other  Grantors are engaged in related
businesses, and each Grantor will derive substantial direct and indirect benefit
from the making of the extensions of credit under the Credit Agreement; and

         WHEREAS,  it is a condition  precedent to the obligation of the Lenders
to make their respective  extensions of credit to the Borrowers under the Credit
Agreement  that the Grantors shall have executed and delivered this Agreement to
the Administrative Agent for the ratable benefit of the Lenders;

         NOW,  THEREFORE,  in  consideration  of the  premises and to induce the
Administrative  Agent and the Lenders to enter into the Credit  Agreement and to
induce the Lenders to make their respective extensions of credit to the Borrower
thereunder,  each Grantor hereby agrees with the  Administrative  Agent, for the
ratable benefit of the Lenders, as follows:

                            SECTION 1. DEFINED TERMS

         1.1 DEFINITIONS.  (a) Unless otherwise defined herein, terms defined in
the Credit  Agreement  and used herein shall have the meanings  given to them in
the Credit  Agreement,  and the following terms which are defined in the Uniform
Commercial  Code in effect in the State of New York on the date  hereof are used
herein as so  defined:  Accounts,  Chattel  Paper,  Documents,  Equipment,  Farm
Products, Instruments and Inventory.

         (b) The following terms shall have the following meanings:

         "AGREEMENT":  this Guarantee and Collateral Agreement,  as the same may
     be amended, supplemented or otherwise modified from time to time.

         "BORROWER  OBLIGATIONS":  in respect of any  Borrower,  the  collective
     reference to the unpaid principal of and interest on the Loans made to such

<PAGE>
                                                                             2

     Borrower,  the  Reimbursement  Obligations  of such  Borrower and all other
     obligations   and   liabilities  of  such  Borrower   (including,   without
     limitation,  interest  accruing at the then applicable rate provided in the
     Credit  Agreement  after  the  maturity  of such  Loans  and  Reimbursement
     Obligations  and interest  accruing at the then applicable rate provided in
     the Credit Agreement after the filing of any petition in bankruptcy, or the
     commencement of any insolvency, reorganization or like proceeding, relating
     to such Borrower,  whether or not a claim for post-filing or  post-petition
     interest is allowed in such proceeding,  and including, with respect to the
     Company,  its  guarantee  obligations  pursuant to Section 12 of the Credit
     Agreement)  to the  Administrative  Agent or any Lender (or, in the case of
     any Hedge  Agreement  referred  to below,  any  Affiliate  of any  Lender),
     whether direct or indirect,  absolute or contingent,  due or to become due,
     or now existing or hereafter incurred, which may arise under, out of, or in
     connection  with,  the Credit  Agreement,  this  Agreement,  the other Loan
     Documents, any Letter of Credit or any Hedge Agreement entered into by such
     Borrower  with any Lender  (or any  Affiliate  of any  Lender) or any other
     document  made,  delivered or given in connection  therewith,  in each case
     whether on account of principal, interest, reimbursement obligations, fees,
     indemnities,  costs, expenses or otherwise (including,  without limitation,
     all fees and disbursements of counsel to the Administrative Agent or to the
     Lenders that are required to be paid by such Borrower pursuant to the terms
     of any of the foregoing agreements).

         "COLLATERAL": as defined in Section 3.

         "COLLATERAL  ACCOUNT":   any  collateral  account  established  by  the
     Administrative Agent as provided in Section 6.1 or 6.4.

         "COPYRIGHTS":  (i) all copyrights  arising under the laws of the United
     States,  any other country or any political  subdivision  thereof,  whether
     registered or unregistered and whether published or unpublished (including,
     without  limitation,  those  listed in Schedule 6), all  registrations  and
     recordings   thereof,   and  all  applications  in  connection   therewith,
     including,   without   limitation,   all   registrations,   recordings  and
     applications in the United States Copyright  Office,  and (ii) the right to
     obtain all renewals thereof.

         "COPYRIGHT  LICENSES":  any  written  agreement  naming any  Grantor as
     licensor  or  licensee  (including,  without  limitation,  those  listed in
     Schedule 6),  granting any right under any  Copyright,  including,  without
     limitation,  the grant of rights to  manufacture,  distribute,  exploit and
     sell materials derived from any Copyright,  to the extent the grant by such
     Grantor of a security  interest  pursuant to this  Agreement  in its right,
     title and  interest in such  Copyright  License is not  prohibited  by such
     Copyright License without the consent of any other party thereto, would not
     give any other party to such  Copyright  License the right to terminate its
     obligations  thereunder,  or is  permitted  with  consent if all  necessary
     consents to such grant of a security  interest  have been obtained from the
     other parties thereto (it being  understood that the foregoing shall not be
     deemed to obligate such Grantor to obtain such  consents);  provided,  that
     the foregoing  limitation shall not affect,  limit,  restrict or impair the
     grant by such Grantor of a security  interest pursuant to this Agreement in
     any money or other  amounts  due or to become due under any such  Copyright
     License.

         "GENERAL  INTANGIBLES":  all  "general  intangibles"  as  such  term is
     defined in Section  9-106 of the Uniform  Commercial  Code in effect in the
     State of New York on the date hereof and, in any event, including,  without
     limitation,  with  respect  to  any  Grantor,  all  contracts,  agreements,
     instruments and indentures in any form, and portions thereof, to which such

<PAGE>
                                                                              3

     Grantor is a party or under  which  such  Grantor  has any right,  title or
     interest  or to which  such  Grantor  or any  property  of such  Grantor is
     subject,  as the same may from  time to time be  amended,  supplemented  or
     otherwise modified,  including,  without limitation, (i) all rights of such
     Grantor to receive  moneys  due and to become  due to it  thereunder  or in
     connection  therewith,  (ii) all rights of such Grantor to damages  arising
     thereunder  and (iii) all rights of such Grantor to perform and to exercise
     all  remedies  thereunder,  in each  case to the  extent  the grant by such
     Grantor of a security  interest  pursuant to this  Agreement  in its right,
     title and interest in such contract, agreement,  instrument or indenture is
     not prohibited by such contract, agreement, instrument or indenture without
     the consent of any other party  thereto,  would not give any other party to
     such  contract,  agreement,  instrument or indenture the right to terminate
     its obligations  thereunder,  or is permitted with consent if all necessary
     consents to such grant of a security  interest  have been obtained from the
     other parties thereto (it being  understood that the foregoing shall not be
     deemed to obligate such Grantor to obtain such  consents);  provided,  that
     the foregoing  limitation shall not affect,  limit,  restrict or impair the
     grant by such Grantor of a security  interest pursuant to this Agreement in
     any Receivable or any money or other amounts due or to become due under any
     such contract, agreement, instrument or indenture.

         "GUARANTOR OBLIGATIONS":  with respect to any Guarantor, the collective
     reference to (i) the Borrower  Obligations  of all  Borrowers  and (ii) all
     obligations  and  liabilities of such Guarantor which may arise under or in
     connection  with this  Agreement  or any other Loan  Document to which such
     Guarantor  is a  party,  in each  case  whether  on  account  of  guarantee
     obligations,  reimbursement obligations, fees, indemnities, costs, expenses
     or otherwise (including,  without limitation, all fees and disbursements of
     counsel to the Administrative  Agent or to the Lenders that are required to
     be paid by such  Guarantor  pursuant to the terms of this  Agreement or any
     other Loan Document).

         "GUARANTORS":  the collective  reference to each Grantor other than the
     Company.

         "HEDGE AGREEMENTS":  as to any Person, all interest rate swaps, caps or
     collar  agreements  or similar  arrangements  entered  into by such  Person
     providing for protection against fluctuations in interest rates or currency
     exchange  rates or the  exchange of nominal  interest  obligations,  either
     generally or under specific contingencies.

         "INTELLECTUAL  PROPERTY":  the  collective  reference  to  all  rights,
     priorities  and  privileges  relating  to  intellectual  property,  whether
     arising under United  States,  multinational  or foreign laws or otherwise,
     including,  without limitation, the Copyrights, the Copyright Licenses, the
     Patents,  the Patent Licenses,  the Trademarks and the Trademark  Licenses,
     and all  rights to sue at law or in equity  for any  infringement  or other
     impairment thereof, including the right to receive all proceeds and damages
     therefrom.

         "INTERCOMPANY  NOTE":  any promissory note evidencing loans made by any
     Grantor to the Company or any of its Subsidiaries.

         "ISSUERS":  the  collective  reference  to  each  issuer  of a  Pledged
     Security.

         "NEW YORK UCC":  the  Uniform  Commercial  Code as from time to time in
     effect in the State of New York.

         "OBLIGATIONS":   (i)  in  the  case  of  each  Borrower,  its  Borrower

<PAGE>
                                                                              4

     Obligations,  and  (ii)  in the  case  of  each  Guarantor,  its  Guarantor
     Obligations.

         "PATENTS":  (i) all  letters  patent of the  United  States,  any other
     country or any political  subdivision  thereof, all reissues and extensions
     thereof  and  all  goodwill  associated   therewith,   including,   without
     limitation,  any of the  foregoing  referred  to in  Schedule  6,  (ii) all
     applications  for letters  patent of the United States or any other country
     and  all  divisions,   continuations  and  continuations-in-part   thereof,
     including, without limitation, any of the foregoing referred to in Schedule
     6, and  (iii) all  rights  to obtain  any  reissues  or  extensions  of the
     foregoing.

         "PATENT LICENSE":  all agreements,  whether written or oral,  providing
     for the grant by or to any Grantor of any right to manufacture, use or sell
     any invention covered in whole or in part by a Patent,  including,  without
     limitation,  any of the foregoing  referred to in SCHEDULE 6, to the extent
     the grant by such Grantor of a security interest pursuant to this Agreement
     in its right,  title and interest in such Patent  License is not prohibited
     by such Patent  License  without  the  consent of any other party  thereto,
     would  not give  any  other  party  to such  Patent  License  the  right to
     terminate its obligations  thereunder,  or is permitted with consent if all
     necessary  consents to such grant of a security interest have been obtained
     from the other  parties  thereto (it being  understood  that the  foregoing
     shall not be deemed to  obligate  such  Grantor to obtain  such  consents);
     provided,  that the foregoing limitation shall not affect,  limit, restrict
     or impair the grant by such Grantor of a security interest pursuant to this
     Agreement in any money or other amounts due or to become due under any such
     Patent License.

         "PLEDGED  NOTES":  all  Intercompany  Notes at any time  issued  to any
     Grantor  and all other  promissory  notes  issued to or held by any Grantor
     (other than promissory  notes issued in connection with extensions of trade
     credit by any Grantor in the ordinary course of business).

         "PLEDGED SECURITIES": the collective reference to the Pledged Notes and
     the Pledged Stock.

         "PLEDGED  STOCK":  the shares of Capital  Stock  listed on  Schedule 2,
     together with any other shares,  stock  certificates,  options or rights of
     any nature  whatsoever  pledged  pursuant to  subsection  8.9 of the Credit
     Agreement.

         "PROCEEDS":  all "proceeds" as such term is defined in Section 9-306(1)
     of the  Uniform  Commercial  Code in effect in the State of New York on the
     date hereof and,  in any event,  shall  include,  without  limitation,  all
     dividends or other income from the Pledged Securities,  collections thereon
     or distributions or payments with respect thereto.

         "RECEIVABLE":  any right to  payment  for  goods  sold or leased or for
     services rendered,  whether or not such right is evidenced by an Instrument
     or  Chattel  Paper and  whether  or not it has been  earned by  performance
     (including, without limitation, any Account).

         "SECURITIES ACT": the Securities Act of 1933, as amended.

         "TRADEMARKS": (i) all trademarks, trade names, corporate names, company
     names,  business names,  fictitious  business names, trade styles,  service
     marks,  logos and other  source or business  identifiers,  and all goodwill
     associated  therewith,  now existing or hereafter adopted or acquired,  all
     registrations  and recordings  thereof,  and all applications in connection
     therewith,  whether in the United States Patent and Trademark  Office or in
     any similar office or agency of the United States, any State thereof or any
     other country or any political  subdivision thereof, or otherwise,  and all

<PAGE>
                                                                              5

     common-law rights related thereto,  including,  without limitation,  any of
     the  foregoing  referred to in Schedule 6, and (ii) the right to obtain all
     renewals thereof.

         "TRADEMARK LICENSE": any agreement,  whether written or oral, providing
     for the  grant by or to any  Grantor  of any  right  to use any  Trademark,
     including, without limitation, any of the foregoing referred to in Schedule
     6, to the extent the grant by such Grantor of a security  interest pursuant
     to this  Agreement  in its  right,  title and  interest  in such  Trademark
     License is not prohibited by such Trademark  License without the consent of
     any other party  thereto,  would not give any other party to such Trademark
     License the right to terminate its obligations thereunder,  or is permitted
     with consent if all necessary consents to such grant of a security interest
     have been obtained from the other parties thereto (it being understood that
     the  foregoing  shall not be deemed to obligate such Grantor to obtain such
     consents); provided, that the foregoing limitation shall not affect, limit,
     restrict  or  impair  the  grant by such  Grantor  of a  security  interest
     pursuant to this  Agreement in any money or other  amounts due or to become
     due under any such Trademark License.

         "VEHICLES":  all cars, trucks, trailers,  construction and earth moving
     equipment and other  vehicles  covered by a certificate of title law of any
     state.

         1.2 OTHER DEFINITIONAL  PROVISIONS.  (a) The words "hereof,"  "herein",
"hereto" and "hereunder" and words of similar import when used in this Agreement
shall refer to this Agreement as a whole and not to any particular  provision of
this Agreement, and Section and Schedule references are to this Agreement unless
otherwise specified.

         (b) The  meanings  given  to terms  defined  herein  shall  be  equally
applicable to both the singular and plural forms of such terms.

         (c) Where the context requires, terms relating to the Collateral or any
part thereof, when used in relation to a Grantor,  shall refer to such Grantor's
Collateral or the relevant part thereof.




                              SECTION 2. GUARANTEE

         2.1  GUARANTEE.   (a)  Each  of  the  Guarantors  hereby,  jointly  and
severally,  unconditionally  and irrevocably,  guarantees to the  Administrative
Agent, for the ratable benefit of the Lenders and their  respective  successors,
indorsees,  transferees  and  assigns,  the  prompt  and  complete  payment  and
performance  when due  (whether  at the  stated  maturity,  by  acceleration  or
otherwise) of the Borrower Obligations of all Borrowers.

         (b)  Anything  herein or in any other  Loan  Document  to the  contrary
notwithstanding, the maximum liability of each Guarantor hereunder and under the
other Loan Documents shall in no event exceed the amount which can be guaranteed
by such  Guarantor  under  applicable  federal  and state laws  relating  to the
insolvency  of  debtors  (after  giving  effect  to the  right  of  contribution
established in Section 2.2).
<PAGE>
                                                                              6

         (c) Each Guarantor agrees that the Borrower  Obligations of one or more
Borrowers  may at any  time and  from  time to time  exceed  the  amount  of the
liability of such Guarantor  hereunder without impairing the guarantee contained
in this  Section 2 or affecting  the rights and  remedies of the  Administrative
Agent or any Lender hereunder.

         (d) The  guarantee  contained  in this  Section 2 shall  remain in full
force and effect until all the Borrower  Obligations and the obligations of each
Guarantor  under the  guarantee  contained  in this  Section  2 shall  have been
satisfied by payment in full, no Letter of Credit shall be  outstanding  and the
Commitments shall be terminated,  notwithstanding  that from time to time during
the term of the Credit  Agreement  the  Borrowers  may be free from any Borrower
Obligations.

         (e) No payment made by any Borrower,  any of the Guarantors,  any other
guarantor or any other  Person or received or  collected  by the  Administrative
Agent  or any  Lender  from  any  Borrower,  any of the  Guarantors,  any  other
guarantor  or any other  Person by virtue  of any  action or  proceeding  or any
set-off  or  appropriation  or  application  at any time or from time to time in
reduction of or in payment of any of the Borrower Obligations shall be deemed to
modify,  reduce,  release or otherwise  affect the  liability  of any  Guarantor
hereunder which shall,  notwithstanding any such payment (other than any payment
made by such  Guarantor in respect of such Borrower  Obligations  or any payment
received  or  collected   from  such  Guarantor  in  respect  of  such  Borrower
Obligations),  remain liable for the Borrower Obligations of all Borrowers up to
the maximum liability of such Guarantor hereunder until all Borrower Obligations
are paid in full, no Letter of Credit shall be outstanding  and the  Commitments
are terminated.

         2.2 RIGHT OF  CONTRIBUTION.  Each  Guarantor  hereby agrees that to the
extent that a Guarantor shall have paid more than its proportionate share of any
payment made  hereunder,  such  Guarantor  shall be entitled to seek and receive
contribution  from and against any other Guarantor  hereunder which has not paid
its proportionate share of such payment.  Each Guarantor's right of contribution
shall be subject to the terms and  conditions of Section 2.3. The  provisions of
this Section 2.2 shall in no respect limit the  obligations  and  liabilities of
any Guarantor to the  Administrative  Agent and the Lenders,  and each Guarantor
shall  remain  liable to the  Administrative  Agent and the Lenders for the full
amount guaranteed by such Guarantor hereunder.

         2.3 NO SUBROGATION.  Notwithstanding  any payment made by any Guarantor
hereunder  or any  set-off  or  application  of  funds of any  Guarantor  by the
Administrative  Agent  or any  Lender,  no  Guarantor  shall be  entitled  to be
subrogated  to any of the  rights  of the  Administrative  Agent  or any  Lender
against  any  Borrower  or any other  Guarantor  or any  collateral  security or
guarantee or right of offset held by the Administrative  Agent or any Lender for
the payment of the  Borrower  Obligations,  nor shall any  Guarantor  seek or be
entitled to seek any  contribution  or  reimbursement  from any  Borrower or any
other Guarantor in respect of payments made by such Guarantor  hereunder,  until
all amounts owing to the  Administrative  Agent and the Lenders by the Borrowers
on account of the  Borrower  Obligations  are paid in full,  no Letter of Credit
shall be outstanding and the Commitments are terminated.  If any amount shall be
paid to any Guarantor on account of such subrogation rights at any time when all
of the Borrower  Obligations shall not have been paid in full, such amount shall
be held by such Guarantor in trust for the Administrative Agent and the Lenders,
segregated from other funds of such Guarantor, and shall, forthwith upon receipt
by such Guarantor,  be turned over to the Administrative Agent in the exact form
received  by  such   Guarantor   (duly   indorsed  by  such   Guarantor  to  the
Administrative  Agent,  if  required),   to  be  applied  against  the  Borrower
Obligations,  whether matured or unmatured,  in such order as the Administrative
Agent may determine.
<PAGE>
                                                                              7

         2.4  AMENDMENTS,  ETC. WITH RESPECT TO THE BORROWER  OBLIGATIONS.  Each
Guarantor shall remain obligated  hereunder  notwithstanding  that,  without any
reservation  of rights  against any Guarantor  and without  notice to or further
assent  by any  Guarantor,  any  demand  for  payment  of  any  of the  Borrower
Obligations made by the  Administrative  Agent or any Lender may be rescinded by
the  Administrative  Agent or such  Lender and any of the  Borrower  Obligations
continued,  and the Borrower  Obligations,  or the liability of any other Person
upon or for any part thereof,  or any collateral  security or guarantee therefor
or right of offset with respect thereto,  may, from time to time, in whole or in
part, be renewed, extended, amended, modified, accelerated, compromised, waived,
surrendered  or released  by the  Administrative  Agent or any  Lender,  and the
Credit  Agreement and the other Loan Documents and any other documents  executed
and delivered in connection therewith may be amended, modified,  supplemented or
terminated,  in whole or in part, as the  Administrative  Agent (or the Required
Lenders  or all  Lenders,  as the case may be) may deem  advisable  from time to
time, and any collateral security, guarantee or right of offset at any time held
by the  Administrative  Agent or any  Lender  for the  payment  of the  Borrower
Obligations may be sold, exchanged, waived, surrendered or released. Neither the
Administrative  Agent nor any  Lender  shall  have any  obligation  to  protect,
secure,  perfect or insure any Lien at any time held by it as  security  for the
Borrower  Obligations  or for the  guarantee  contained in this Section 2 or any
property subject thereto.

         2.5 GUARANTEE ABSOLUTE AND UNCONDITIONAL. Each Guarantor waives any and
all notice of the creation, renewal, extension or accrual of any of the Borrower
Obligations  and notice of or proof of reliance by the  Administrative  Agent or
any Lender upon the  guarantee  contained in this Section 2 or acceptance of the
guarantee  contained  in this Section 2; the  Borrower  Obligations,  and any of
them, shall conclusively be deemed to have been created, contracted or incurred,
or  renewed,  extended,  amended  or  waived,  in  reliance  upon the  guarantee
contained in this Section 2; and all dealings  between the  Borrowers and any of
the Guarantors,  on the one hand, and the Administrative  Agent and the Lenders,
on the other hand,  likewise shall be conclusively  presumed to have been had or
consummated  in reliance  upon the  guarantee  contained in this Section 2. Each
Guarantor waives diligence,  presentment, protest, demand for payment and notice
of default or nonpayment to or upon any Borrower or any of the  Guarantors  with
respect to the Borrower Obligations.  Each Guarantor understands and agrees that
the  guarantee  contained in this Section 2 shall be construed as a  continuing,
absolute  and  unconditional  guarantee  of  payment  without  regard to (a) the
validity or  enforceability  of the Credit Agreement or any other Loan Document,
any of the Borrower  Obligations or any other  collateral  security  therefor or
guarantee  or right of offset with  respect  thereto at any time or from time to
time held by the Administrative Agent or any Lender, (b) any defense, set-off or
counterclaim  (other than a defense of payment or performance)  which may at any
time be available to or be asserted by any Borrower or any other Person  against
the Administrative Agent or any Lender, or (c) any other circumstance whatsoever
(with or without notice to or knowledge of any Borrower or such Guarantor) which
constitutes,  or  might  be  construed  to  constitute,  an  equitable  or legal
discharge of any Borrower for the  Borrower  Obligations,  or of such  Guarantor
under the  guarantee  contained in this Section 2, in bankruptcy or in any other
instance.  When making any demand hereunder or otherwise pursuing its rights and
remedies hereunder against any Guarantor, the Administrative Agent or any Lender
may, but shall be under no obligation  to, make a similar demand on or otherwise
pursue such rights and remedies as it may have against any  Borrower,  any other
Guarantor  or any other Person or against any  collateral  security or guarantee
for the Borrower  Obligations or any right of offset with respect  thereto,  and
any failure by the  Administrative  Agent or any Lender to make any such demand,
to pursue such other  rights or remedies  or to collect  any  payments  from any
Borrower,  any other  Guarantor  or any other Person or to realize upon any such
collateral security or guarantee or to exercise any such right of offset, or any
release of any  Borrower,  any other  Guarantor  or any other Person or any such
collateral  security,  guarantee  or right of  offset,  shall  not  relieve  any
Guarantor  of any  obligation  or liability  hereunder,  and shall not impair or
affect the rights and  remedies,  whether  express,  implied or  available  as a
matter of law, of the Administrative  Agent or any Lender against any Guarantor.

<PAGE>
                                                                              8

For the purposes hereof "demand" shall include the  commencement and continuance
of any legal proceedings.

         2.6  REINSTATEMENT.  The  guarantee  contained  in this Section 2 shall
continue to be effective,  or be reinstated,  as the case may be, if at any time
payment, or any part thereof, of any of the Borrower Obligations is rescinded or
must otherwise be restored or returned by the Administrative Agent or any Lender
upon the insolvency, bankruptcy,  dissolution,  liquidation or reorganization of
any Borrower or any  Guarantor,  or upon or as a result of the  appointment of a
receiver,  intervenor or conservator  of, or trustee or similar officer for, any
Borrower or any Guarantor or any substantial part of its property, or otherwise,
all as though such payments had not been made.

         2.7 PAYMENTS.  Each Guarantor hereby guarantees that payments hereunder
will be paid to the Administrative  Agent without set-off or counterclaim in the
currency in which such  payment is due  pursuant to the Credit  Agreement at the
relevant payment office specified in the Credit Agreement.


                      SECTION 3. GRANT OF SECURITY INTEREST

         Each Grantor hereby assigns and transfers to the Administrative  Agent,
and hereby grants to the  Administrative  Agent,  for the ratable benefit of the
Lenders,  a security interest in, all of the following  property now owned or at
any time hereafter  acquired by such Grantor or in which such Grantor now has or
at  any  time  in  the  future  may  acquire   any  right,   title  or  interest
(collectively,  the  "COLLATERAL"),  as  collateral  security for the prompt and
complete payment and performance  when due (whether at the stated  maturity,  by
acceleration or otherwise) of such Grantor's Obligations,:

         (a) all Accounts;

         (b) all Chattel Paper;

         (c) all Documents;

         (d) all Equipment;

         (e) all General Intangibles;

         (f) all Instruments;

         (g) all Intellectual Property;

         (h) all Inventory;

         (i) all Pledged Securities;

         (j) all books and records pertaining to the Collateral; and

         (k) to the extent not otherwise included,  all Proceeds and products of
any and all of the foregoing and all collateral security and guarantees given by
any Person with respect to any of the foregoing.

<PAGE>

                    SECTION 4. REPRESENTATIONS AND WARRANTIES

         To induce the  Administrative  Agent and the  Lenders to enter into the
Credit Agreement and to induce the Lenders to make their  respective  extensions
of credit  to the  Borrower  thereunder,  each  Grantor  hereby  represents  and
warrants to the Administrative Agent and each Lender that:

         4.1 REPRESENTATIONS IN CREDIT AGREEMENT. In the case of each Guarantor,
the  representations  and  warranties  set  forth  in  Section  8 of the  Credit
Agreement  as they relate to such  Guarantor  or to the Loan  Documents to which
such  Guarantor  is a party,  each of which is  hereby  incorporated  herein  by
reference,  are true and correct,  and the Administrative  Agent and each Lender
shall  be  entitled  to rely on each of them as if they  were  fully  set  forth
herein, provided that each reference in each such representation and warranty to
the Company  knowledge shall, for the purposes of this Section 4.1, be deemed to
be a reference to such Guarantor's knowledge.

         4.2 TITLE; NO OTHER LIENS.  Except for the security interest granted to
the Administrative Agent for the ratable benefit of the Lenders pursuant to this
Agreement and the other Liens permitted to exist on the Collateral by the Credit
Agreement,  such Grantor owns each item of the Collateral  free and clear of any
and all Liens or claims of others  except Liens  permitted to exist  pursuant to
the Credit Agreement. No financing statement or other public notice with respect
to all or any  part of the  Collateral  is on file or of  record  in any  public
office, except such as have been filed in favor of the Administrative Agent, for
the  ratable  benefit  of the  Lenders,  pursuant  to this  Agreement  or as are
permitted by the Credit Agreement.

         4.3 PERFECTED  FIRST PRIORITY  LIENS.  The security  interests  granted
pursuant to this Agreement (a) upon  completion of the filings and other actions
specified on Schedule 3 (which,  in the case of all filings and other  documents
referred to on said Schedule, have been delivered to the Administrative Agent in
completed and duly  executed  form) will  constitute  valid  perfected  security
interests  in all of the  Collateral  located  in New York State in favor of the
Administrative  Agent,  for the ratable  benefit of the Lenders,  as  collateral
security for such  Grantor's  Obligations,  enforceable  in accordance  with the
terms hereof against all creditors of such Grantor and any Persons purporting to
purchase any  Collateral  from such Grantor and (b) are prior to all other Liens
on the  Collateral  in  existence on the date hereof  except for (i)  unrecorded
Liens  permitted by the Credit  Agreement  which have priority over the Liens on
the  Collateral  by operation of law and (ii) Liens  described on Schedule 7 and
except to the extent that filings outside the United States might be required to
perfect such security interest in non-U.S. intellectual property.

         4.4  CHIEF  EXECUTIVE  OFFICE.  On  the  date  hereof,  such  Grantor's
jurisdiction of organization  and the location of such Grantor's chief executive
office or sole place of business are specified on Schedule 4.

         4.5 INVENTORY AND EQUIPMENT.  On the date hereof, the Inventory and the
Equipment  (other  than  mobile  goods)  are  kept at the  locations  listed  on
SCHEDULE 5.

         4.6  FARM  PRODUCTS.  None  of the  Collateral  constitutes,  or is the
Proceeds of, Farm Products.

         4.7 PLEDGED SECURITIES. (a) The shares of Pledged Stock pledged by such

<PAGE>
                                                                              10

Grantor  hereunder  constitute  all the  issued  and  outstanding  shares of all
classes of the Capital Stock of each Issuer owned by such  Grantor,  except that
the  shares  of  Pledged  Stock  of any  Issuer  which is a  Foreign  Subsidiary
constitute no more than 65% of all the issued and  outstanding  Capital Stock of
such Issuer.

         (b) All the  shares of the  Pledged  Stock  have been duly and  validly
issued and, to the extent the same are shares of Capital Stock of a corporation,
are fully paid and nonassessable.

         (c) Each of the Pledged Notes constitutes the legal,  valid and binding
obligation of the obligor with respect  thereto,  enforceable in accordance with
its  terms,  subject  to  the  effects  of  bankruptcy,  insolvency,  fraudulent
conveyance,  reorganization,  moratorium  and other  similar laws relating to or
affecting  creditors' rights generally,  general equitable  principles  (whether
considered in a proceeding in equity or at law) and an implied  covenant of good
faith and fair dealing.

         (d) Such  Grantor is the record and  beneficial  owner of, and has good
and marketable title to, the Pledged Securities pledged by it hereunder, free of
any and all Liens or options in favor of, or claims of, any other Person, except
the security interest created by this Agreement.

         4.8  RECEIVABLES.  (a) No amount  payable to such  Grantor  under or in
connection  with any  Receivable is evidenced by any Instrument or Chattel Paper
which has not been delivered to the Administrative Agent.

         (b)  Receivables  in respect of which a  Governmental  Authority is the
obligor do not constitute more than 5%, in face amount, of all Receivables.

         (c) The amounts represented by such Grantor to the Lenders from time to
time as owing to such Grantor in respect of the  Receivables  will at such times
be accurate.

         4.9  INTELLECTUAL  PROPERTY.  (a)  Schedule  6 lists  all  Intellectual
Property   owned  by  such   Grantor  in  its  own  name  on  the  date  hereof.

         (b) On the date hereof,  to the best of such Grantor's  knowledge,  all
material Intellectual Property is valid, subsisting,  unexpired and enforceable,
has not been abandoned and does not infringe the intellectual property rights of
any other Person.

         (c) Except as set forth in SCHEDULE 6, on the date hereof,  none of the
Intellectual  Property is the subject of any  licensing or  franchise  agreement
pursuant to which such Grantor is the licensor or franchisor.

         (d)  No  holding,  decision  or  judgment  has  been  rendered  by  any
Governmental Authority which would limit, cancel or question the validity of, or
such Grantor's  rights in, any  Intellectual  Property in any respect that could
reasonably be expected to have a Material Adverse Effect.

         (e) No action or  proceeding  is pending,  or, to the knowledge of such
Grantor, threatened, on the date hereof (i) seeking to limit, cancel or question
the validity of any Intellectual  Property or such Grantor's  ownership interest
therein, or (ii) which, if adversely determined, could reasonably be expected to
have a Material Adverse Effect.

<PAGE>
                                                                              11

                              SECTION 5. COVENANTS

         Each Grantor covenants and agrees with the Administrative Agent and the
Lenders that,  from and after the date of this Agreement  until the  Obligations
shall have been paid in full, no Letter of Credit shall be  outstanding  and the
Commitments shall have terminated:

         5.1 COVENANTS IN CREDIT AGREEMENT. In the case of each Guarantor,  such
Guarantor  shall comply with and perform  each  covenant set forth in the Credit
Agreement  applicable  thereto as if such  Guarantor  were a party to the Credit
Agreement.

         5.2 DELIVERY OF INSTRUMENTS  AND CHATTEL  PAPER.  If any amount payable
under or in connection with any of the Collateral in excess of $1,000,000  shall
be or become  evidenced by any Instrument or Chattel Paper,  such  Instrument or
Chattel Paper shall be immediately  delivered to the Administrative  Agent, duly
indorsed in a manner  satisfactory  to the  Administrative  Agent, to be held as
Collateral pursuant to this Agreement.

         5.3  MAINTENANCE  OF INSURANCE.  (a) Such Grantor will  maintain,  with
financially sound and reputable  companies,  insurance policies (i) insuring the
Inventory,  Equipment and Vehicles  against loss by fire,  explosion,  theft and
such other  casualties as may be reasonably  satisfactory to the  Administrative
Agent and (ii) insuring such Grantor,  the Administrative  Agent and the Lenders
against  liability  for  personal  injury and property  damage  relating to such
Inventory,  Equipment and Vehicles, such policies to be in such form and amounts
and having such coverage as may be reasonably satisfactory to the Administrative
Agent and the Lenders.

         (b) All such insurance shall (i) provide that no cancellation, material
reduction in amount or material  change in coverage  thereof  shall be effective
until at least 30 days  after  receipt  by the  Administrative  Agent of written
notice  thereof,  (ii) name the  Administrative  Agent as insured  party or loss
payee,  (iii) if reasonably  requested by the  Administrative  Agent,  include a
breach of  warranty  clause  and (iv) be  reasonably  satisfactory  in all other
respects to the Administrative Agent.

         (c) The  Borrower  shall  deliver to the  Administrative  Agent and the
Lenders a report of a reputable  insurance broker with respect to such insurance
during the month of February in each calendar year and such supplemental reports
with  respect  thereto  as the  Administrative  Agent  may  from  time  to  time
reasonably request.

         5.4 PAYMENT OF  OBLIGATIONS.  Such  Grantor  will pay and  discharge or
otherwise satisfy at or before maturity or before they become delinquent, as the
case may be, all taxes,  assessments and governmental  charges or levies imposed
upon the Collateral or in respect of income or profits therefrom, as well as all
claims of any kind (including,  without limitation,  claims for labor, materials
and  supplies)  against or with respect to the  Collateral,  except that no such
charge  need be paid if the  amount  or  validity  thereof  is  currently  being
contested in good faith by appropriate proceedings,  reserves in conformity with
GAAP with respect  thereto  have been  provided on the books of such Grantor and
such  proceedings  could  not  reasonably  be  expected  to  result in the sale,
forfeiture  or loss of any material  portion of the  Collateral  or any interest
therein.

         5.5 MAINTENANCE OF PERFECTED SECURITY INTEREST;  FURTHER DOCUMENTATION.
(a) Such Grantor shall maintain the security  interest created by this Agreement
as a perfected  security  interest  having at least the  priority  described  in
Section  4.3 and shall  defend  such  security  interest  against the claims and

<PAGE>
                                                                              12

demands of all Persons whomsoever.

         (b) Such  Grantor  will  furnish  to the  Administrative  Agent and the
Lenders from time to time  statements  and  schedules  further  identifying  and
describing  the  Collateral  and  such  other  reports  in  connection  with the
Collateral as the Administrative Agent may reasonably request, all in reasonable
detail.

         (c) At any time and from time to time,  upon the written request of the
Administrative Agent, and at the sole expense of such Grantor, such Grantor will
promptly  and  duly  execute  and  deliver,  and  have  recorded,  such  further
instruments  and documents and take such further  actions as the  Administrative
Agent may reasonably request for the purpose of obtaining or preserving the full
benefits  of  this  Agreement  and of the  rights  and  powers  herein  granted,
including,  without  limitation,  the filing of any  financing  or  continuation
statements  under the Uniform  Commercial Code (or other similar laws) in effect
in any jurisdiction with respect to the security interests created hereby.

         5.6 CHANGES IN LOCATIONS, NAME, ETC. Such Grantor will not, except upon
15 days' prior written  notice to the  Administrative  Agent and delivery to the
Administrative  Agent of (a) all additional  executed  financing  statements and
other documents reasonably requested by the Administrative Agent to maintain the
validity,  perfection and priority of the security interests provided for herein
and (b) if applicable, a written supplement to Schedule 5 showing any additional
location at which Inventory or Equipment shall be kept:

         (i) permit any of the  Inventory  or Equipment to be kept at a location
     other than those listed on SCHEDULE 5;

         (ii) change the location of its chief executive office or sole place of
     business from that referred to in Section 4.4; or

         (iii)  change its name,  identity  or  corporate  structure  to such an
     extent that any financing  statement filed by the  Administrative  Agent in
     connection with this Agreement would become misleading.

         5.7 NOTICES.  Such Grantor will advise the Administrative Agent and the
Lenders promptly, in reasonable detail, of:

         (a) any Lien (other than  security  interests  created  hereby or Liens
permitted  under the Credit  Agreement)  on any of the  Collateral  which  would
adversely affect the ability of the Administrative  Agent to exercise any of its
remedies hereunder; and

         (b) of the  occurrence  of any other event which  could  reasonably  be
expected  to have a  material  adverse  effect  on the  aggregate  value  of the
Collateral or on the security interests created hereby.

         5.8 PLEDGED  SECURITIES.  (a) If such Grantor shall become  entitled to
receive or shall receive any stock certificate  (including,  without limitation,
any  certificate  representing a stock dividend or a distribution  in connection
with any  reclassification,  increase or reduction of capital or any certificate
issued in connection  with any  reorganization),  option or rights in respect of
the Capital Stock of any Issuer,  whether in addition to, in substitution of, as
a  conversion  of, or in  exchange  for,  any shares of the  Pledged  Stock,  or

<PAGE>
                                                                              13

otherwise in respect thereof, such Grantor shall accept the same as the agent of
the  Administrative  Agent  and the  Lenders,  hold the  same in  trust  for the
Administrative  Agent and the  Lenders and  deliver  the same  forthwith  to the
Administrative  Agent in the exact form received,  duly indorsed by such Grantor
to the Administrative  Agent, if required,  together with an undated stock power
covering  such  certificate  duly executed in blank by such Grantor and with, if
the Administrative Agent so requests,  signature  guaranteed,  to be held by the
Administrative  Agent,  subject to the terms hereof,  as  additional  collateral
security for the Obligations,  provided that the foregoing shall not require any
Grantor to so deliver any such  Capital  Stock of any Issuer  which is a Foreign
Subsidiary if, as a result thereof, the Capital Stock of such Foreign Subsidiary
pledged  hereunder  would  exceed  65% of all  Capital  Stock  of  such  Foreign
Subsidiary.  Any sums paid upon or in respect of the Pledged Securities upon the
liquidation   or   dissolution   of  any  Issuer  shall  be  paid  over  to  the
Administrative  Agent  to be  held  by it  hereunder  as  additional  collateral
security for the  Obligations,  and in case any distribution of capital shall be
made on or in  respect  of the  Pledged  Securities  or any  property  shall  be
distributed  upon or with  respect to the  Pledged  Securities  pursuant  to the
recapitalization or reclassification of the capital of any Issuer or pursuant to
the reorganization  thereof, the property so distributed shall, unless otherwise
subject to a perfected security interest in favor of the  Administrative  Agent,
be  delivered  to  the  Administrative  Agent  to be  held  by it  hereunder  as
additional  collateral  security  for the  Obligations.  If any sums of money or
property so paid or  distributed in respect of the Pledged  Securities  shall be
received by such Grantor,  such Grantor  shall,  until such money or property is
paid or delivered to the  Administrative  Agent,  hold such money or property in
trust  for  the  Lenders,  segregated  from  other  funds  of such  Grantor,  as
additional collateral security for the Obligations.

         (b) Without the prior written consent of the Administrative Agent, such
Grantor  will not (i) vote to enable,  or take any other  action to permit,  any
Issuer to issue any stock or other equity  securities  of any nature or to issue
any other  securities  convertible  into or  granting  the right to  purchase or
exchange for any stock or other equity  securities  of any nature of any Issuer,
(ii) sell,  assign,  transfer,  exchange,  or otherwise dispose of, or grant any
option with  respect  to, the Pledged  Securities  or Proceeds  thereof  (except
pursuant to a transaction  expressly  permitted by the Credit Agreement),  (iii)
create, incur or permit to exist any Lien or option in favor of, or any claim of
any Person with respect to, any of the Pledged  Securities or Proceeds  thereof,
or any  interest  therein,  except for the  security  interests  created by this
Agreement or (iv) enter into any agreement or undertaking  restricting the right
or  ability  of such  Grantor  or the  Administrative  Agent to sell,  assign or
transfer any of the Pledged Securities or Proceeds thereof.

         (c) In the case of each Grantor which is an Issuer,  such Issuer agrees
that (i) it will be bound by the terms of this Agreement relating to the Pledged
Securities  issued by it and will comply  with such terms  insofar as such terms
are applicable to it, (ii) it will notify the  Administrative  Agent promptly in
writing of the occurrence of any of the events  described in Section 5.8(a) with
respect to the  Pledged  Securities  issued by it and (iii) the terms of Section
6.3(c) shall apply to it, mutatis mutandis, with respect to all actions that may
be  required  of it  pursuant  to Section  6.3(c)  with  respect to the  Pledged
Securities issued by it.

         5.9  RECEIVABLES.  (a) Other than in the  ordinary  course of  business
consistent with its past practice, such Grantor will not (i) grant any extension
of the  time of  payment  of any  Receivable,  (ii)  compromise  or  settle  any
Receivable  for less than the full  amount  thereof,  (iii)  release,  wholly or
partially,  any Person liable for the payment of any Receivable,  (iv) allow any
credit or discount  whatsoever  on any  Receivable  or (v) amend,  supplement or
modify any  Receivable  in any  manner  that  could  adversely  affect the value
thereof.

         (b) Such  Grantor will  deliver to the  Administrative  Agent a copy of
each material demand,  notice or document received by it that questions or calls

<PAGE>
                                                                              14

into  doubt the  validity  or  enforceability  of more than 5% of the  aggregate
amount of the then outstanding Receivables.

         5.10 INTELLECTUAL  PROPERTY. (a) Such Grantor (either itself or through
licensees)  will (i) continue to use each  material  Trademark on each and every
trademark  class of goods  applicable  to its current  line as  reflected in its
current catalogs,  brochures and price lists in order to maintain such Trademark
in full force free from any claim of abandonment  for non-use,  (ii) maintain as
in the past the quality of products and services  offered under such  Trademark,
(iii) use such Trademark with any  appropriate  notice of  registration  and all
other notices and legends  required by applicable  Requirements of Law, (iv) not
adopt or use any mark which is confusingly  similar or a colorable  imitation of
such Trademark unless the  Administrative  Agent, for the ratable benefit of the
Lenders,  shall obtain a perfected  security  interest in such mark  pursuant to
this Agreement,  and (v) not (and not permit any licensee or sublicensee thereof
to) do any act or knowingly omit to do any act whereby such Trademark may become
invalidated or impaired in any way.

         (b) Such Grantor  (either itself or through  licensees) will not do any
act, or omit to do any act,  whereby any material  Patent may become  forfeited,
abandoned or dedicated to the public.

         (c) Such Grantor  (either itself or through  licensees) (i) will employ
each  material  Copyright and (ii) will not (and will not permit any licensee or
sublicensee  thereof to) do any act or knowingly  omit to do any act whereby any
material  portion  of  such  Copyrights  may  become  invalidated  or  otherwise
impaired.  Such Grantor will not (either itself or through licensees) do any act
whereby any material portion of such Copyrights may fall into the public domain.

         (d) Such Grantor  (either itself or through  licensees) will not do any
act that  knowingly  uses any  material  Intellectual  Property to infringe  the
intellectual property rights of any other Person.

         (e) Such Grantor will notify the  Administrative  Agent and the Lenders
immediately  if it  knows,  or has  reason  to  know,  that any  application  or
registration   relating  to  any  material   Intellectual  Property  may  become
forfeited, abandoned or dedicated to the public, or of any adverse determination
or development (including,  without limitation,  the institution of, or any such
determination  or development in, any proceeding in the United States Patent and
Trademark Office, the United States Copyright Office or any court or tribunal in
any country)  regarding  such  Grantor's  ownership  of, or the validity of, any
material  Intellectual  Property or such Grantor's right to register the same or
to own and maintain the same.

         (f)  Whenever  such  Grantor,  either by itself or  through  any agent,
employee,  licensee or designee,  shall file an application for the registration
of any Intellectual Property with the United States Patent and Trademark Office,
the United States  Copyright Office or any similar office or agency in any State
of  the  United   States,   such  Grantor   shall  report  such  filing  to  the
Administrative  Agent within five Business Days after the last day of the fiscal
quarter in which such filing occurs.  Upon request of the Administrative  Agent,
such  Grantor  shall  execute  and  deliver,  and  have  recorded,  any  and all
agreements,  instruments,  documents, and papers as the Administrative Agent may
reasonably  request to evidence  the  Administrative  Agent's  and the  Lenders'
security  interest in any  Copyright,  Patent or Trademark  and the goodwill and
general intangibles of such Grantor relating thereto or represented thereby.

         (g)  Such  Grantor  will  take  all  reasonable  and  necessary  steps,
including, without limitation, in any proceeding before the United States Patent
and Trademark  Office,  the United States Copyright Office or any similar office
or agency  in any State of the  United  States,  to  maintain  and  pursue  each

<PAGE>
                                                                             15

application  (and to obtain the  relevant  registration)  and to  maintain  each
registration  of  the  material  Intellectual   Property,   including,   without
limitation, filing of applications for renewal, affidavits of use and affidavits
of incontestability.

         (h) In the event that any material  Intellectual Property is infringed,
misappropriated  or diluted by a third party,  such Grantor  shall (i) take such
actions  as  such  Grantor  shall   reasonably   deem   appropriate   under  the
circumstances   to  protect  such   Intellectual   Property  and  (ii)  if  such
Intellectual  Property  is of  material  economic  value,  promptly  notify  the
Administrative   Agent  after  it  learns  thereof  and  sue  for  infringement,
misappropriation or dilution, to seek injunctive relief where appropriate and to
recover any and all damages for such infringement, misappropriation or dilution.


                         SECTION 6. REMEDIAL PROVISIONS

         6.1 CERTAIN  MATTERS  RELATING TO RECEIVABLES.  (a) The  Administrative
Agent shall have the right to make test  verifications of the Receivables in any
manner and through any medium that it reasonably considers  advisable,  and each
Grantor shall furnish all such assistance and information as the  Administrative
Agent may require in connection  with such test  verifications.  At any time and
from time to time (but not more frequently than once per fiscal  quarter),  upon
the  Administrative  Agent's request and at the expense of the relevant Grantor,
such Grantor shall cause independent public  accountants or others  satisfactory
to the  Administrative  Agent to furnish  to the  Administrative  Agent  reports
showing  reconciliations,  aging and test  verifications  of, and trial balances
for, the Receivables.

         (b) The Administrative  Agent hereby authorizes each Grantor to collect
such Grantor's Receivables,  subject to the Administrative Agent's direction and
control, and the Administrative Agent may curtail or terminate said authority at
any time and only at any time after the occurrence and during the continuance of
an Event of Default.  If required by the Administrative  Agent at any time after
the occurrence and during the  continuance of an Event of Default,  any payments
of Receivables,  when collected by any Grantor,  (i) shall be forthwith (and, in
any event, within two Business Days) deposited by such Grantor in the exact form
received, duly indorsed by such Grantor to the Administrative Agent if required,
in a Collateral  Account  maintained  under the sole dominion and control of the
Administrative  Agent, subject to withdrawal by the Administrative Agent for the
account of the  Lenders  only as provided in Section 0, and (ii) until so turned
over,  shall be held by such Grantor in trust for the  Administrative  Agent and
the Lenders,  segregated from other funds of such Grantor.  Each such deposit of
Proceeds  of  Receivables  shall  be  accompanied  by a  report  identifying  in
reasonable detail the nature and source of the payments included in the deposit.

         (c) At the  Administrative  Agent's  request,  at any  time  after  the
occurrence and during the continuance of an Event of Default, each Grantor shall
deliver to the Administrative Agent all original and other documents evidencing,
and  relating  to,  the  agreements  and  transactions  which  gave  rise to the
Receivables,  including,  without limitation,  all original orders, invoices and
shipping receipts.

         6.2  COMMUNICATIONS  WITH OBLIGORS;  GRANTORS  REMAIN  LIABLE.  (a) The
Administrative  Agent in its own name or in the name of  others  may at any time
after  the  occurrence  and  during  the  continuance  of an  Event  of  Default
communicate  with  obligors  under the  Receivables  to verify  with them to the
Administrative  Agent's  satisfaction  the  existence,  amount  and terms of any
Receivables.

         (b) Upon the request of the Administrative  Agent at any time after the
occurrence and during the continuance of an Event of Default, each Grantor shall

<PAGE>
                                                                              16

notify  obligors on the Receivables  that the Receivables  have been assigned to
the  Administrative  Agent  for the  ratable  benefit  of the  Lenders  and that
payments in respect thereof shall be made directly to the Administrative Agent.

         (c) Anything herein to the contrary notwithstanding, each Grantor shall
remain  liable  under each of the  Receivables  to observe  and  perform all the
conditions and obligations to be observed and performed by it thereunder, all in
accordance  with the terms of any  agreement  giving rise  thereto.  Neither the
Administrative Agent nor any Lender shall have any obligation or liability under
any  Receivable  (or any agreement  giving rise thereto) by reason of or arising
out of this Agreement or the receipt by the  Administrative  Agent or any Lender
of any  payment  relating  thereto,  nor shall the  Administrative  Agent or any
Lender be  obligated  in any manner to  perform  any of the  obligations  of any
Grantor  under or  pursuant  to any  Receivable  (or any  agreement  giving rise
thereto),  to make any  payment,  to make any  inquiry  as to the  nature or the
sufficiency  of  any  payment  received  by it or as to the  sufficiency  of any
performance by any party  thereunder,  to present or file any claim, to take any
action to enforce any performance or to collect the payment of any amounts which
may have  been  assigned  to it or to which  it may be  entitled  at any time or
times.

         6.3 PLEDGED  STOCK.  (a) Unless an Event of Default shall have occurred
and be continuing  and the  Administrative  Agent shall have given notice to the
relevant  Grantor  of  the   Administrative   Agent's  intent  to  exercise  its
corresponding rights pursuant to Section 6.3(b), each Grantor shall be permitted
to receive  all cash  dividends  paid in respect  of the  Pledged  Stock and all
payments made in respect of the Pledged  Notes,  in each case paid in the normal
course of business of the relevant Issuer and consistent with past practice,  to
the extent  permitted  in the Credit  Agreement,  and to exercise all voting and
corporate rights with respect to the Pledged Securities; provided, however, that
no vote shall be cast or corporate  right exercised or other action taken which,
in the Administrative  Agent's reasonable judgment,  would impair the Collateral
or which would be inconsistent  with or result in any violation of any provision
of the Credit Agreement, this Agreement or any other Loan Document.

         (b) If an  Event of  Default  shall  occur  and be  continuing  and the
Administrative  Agent shall give notice of its intent to exercise such rights to
the relevant Grantor or Grantors,  (i) the  Administrative  Agent shall have the
right to receive any and all cash dividends,  payments or other Proceeds paid in
respect  of  the  Pledged  Securities  and  make  application   thereof  to  the
Obligations in such order as the Credit Agreement shall prescribe,  and (ii) any
or all of  the  Pledged  Securities  shall  be  registered  in the  name  of the
Administrative Agent or its nominee, and the Administrative Agent or its nominee
may thereafter exercise (x) all voting, corporate and other rights pertaining to
such Pledged Securities at any meeting of shareholders of the relevant Issuer or
Issuers or  otherwise  and (y) any and all rights of  conversion,  exchange  and
subscription  and any other  rights,  privileges  or options  pertaining to such
Pledged Securities as if it were the absolute owner thereof (including,  without
limitation,  the right to exchange at its  discretion any and all of the Pledged
Securities upon the merger, consolidation,  reorganization,  recapitalization or
other fundamental  change in the corporate  structure of any Issuer, or upon the
exercise by any Grantor or the Administrative  Agent of any right,  privilege or
option pertaining to such Pledged Securities,  and in connection therewith,  the
right to deposit  and deliver  any and all of the  Pledged  Securities  with any
committee, depositary, transfer agent, registrar or other designated agency upon
such  terms and  conditions  as the  Administrative  Agent may  determine),  all
without  liability except to account for property  actually  received by it, but
the Administrative  Agent shall have no duty to any Grantor to exercise any such
right, privilege or option and shall not be responsible for any failure to do so
or delay in so doing.

         (c) Each Grantor  hereby  authorizes  and instructs  each Issuer of any

<PAGE>
                                                                              17

Pledged  Securities  pledged  by such  Grantor  hereunder  to  comply  with  any
instruction  received by it from the  Administrative  Agent in writing  that (i)
states  that an Event of Default  has  occurred  and is  continuing  and (ii) is
otherwise in accordance with the terms of this  Agreement,  without any other or
further instructions from such Grantor, and each Grantor agrees that each Issuer
shall be fully protected in so complying.

         6.4 PROCEEDS TO BE TURNED OVER TO ADMINISTRATIVE  AGENT. In addition to
the rights of the Administrative  Agent and the Lenders specified in Section 6.1
with respect to payments of Receivables,  if an Event of Default shall occur and
be continuing,  all Proceeds received by any Grantor  consisting of cash, checks
and  other  near-cash  items  shall be held by such  Grantor  in  trust  for the
Administrative  Agent  and the  Lenders,  segregated  from  other  funds of such
Grantor,  and shall,  forthwith upon receipt by such Grantor,  be turned over to
the  Administrative  Agent in the exact  form  received  by such  Grantor  (duly
indorsed by such Grantor to the Administrative Agent, if required). All Proceeds
received  by  the   Administrative   Agent   hereunder  shall  be  held  by  the
Administrative  Agent in a Collateral Account maintained under its sole dominion
and control. All Proceeds while held by the Administrative Agent in a Collateral
Account  (or by such  Grantor  in trust  for the  Administrative  Agent  and the
Lenders)  shall  continue  to  be  held  as  collateral  security  for  all  the
Obligations  and shall not constitute  payment thereof until applied as provided
in Section 0.

         6.5 APPLICATION OF PROCEEDS. At such intervals as may be agreed upon by
the Company and the Administrative  Agent, or, if an Event of Default shall have
occurred and be continuing,  at any time at the Administrative Agent's election,
the  Administrative  Agent  may apply  all or any part of  Proceeds  held in any
Collateral  Account in payment  of the  Obligations  in such order as the Credit
Agreement prescribes, and any part of such funds which the Credit Agreement does
not require to be applied in payment of the Obligations and which Administrative
Agent deems not required as  collateral  security for the  Obligations  shall be
paid over from time to time by the  Administrative  Agent to the  Company  or to
whomsoever  may be lawfully  entitled  to receive the same.  Any balance of such
Proceeds  remaining  after the  Obligations  shall  have  been paid in full,  no
Letters of Credit shall be outstanding and the Commitments shall have terminated
shall be paid over to the Company or to whomsoever  may be lawfully  entitled to
receive the same.

         6.6 CODE AND OTHER REMEDIES.  If an Event of Default shall occur and be
continuing, the Administrative Agent, on behalf of the Lenders, may exercise, in
addition to all other rights and remedies  granted to them in this Agreement and
in any other  instrument  or agreement  securing,  evidencing or relating to the
Obligations,  all rights and remedies of a secured  party under the New York UCC
or any other  applicable law.  Without limiting the generality of the foregoing,
the  Administrative  Agent,  without  demand  of  performance  or other  demand,
presentment,  protest,  advertisement  or notice of any kind  (except any notice
required by law  referred  to below) to or upon any Grantor or any other  Person
(all and each of which demands, defenses,  advertisements and notices are hereby
waived), may in such circumstances forthwith collect,  receive,  appropriate and
realize upon the  Collateral,  or any part thereof,  and/or may forthwith  sell,
lease,  assign, give option or options to purchase,  or otherwise dispose of and
deliver  the  Collateral  or any  part  thereof  (or  contract  to do any of the
foregoing),  in one or more parcels at public or private  sale or sales,  at any
exchange,  broker's board or office of the Administrative Agent or any Lender or
elsewhere  upon such terms and  conditions as it may deem  advisable and at such
prices as it may deem best, for cash or on credit or for future delivery without
assumption of any credit risk. The Administrative Agent or any Lender shall have
the right upon any such public sale or sales,  and, to the extent  permitted  by
law,  upon any such private sale or sales,  to purchase the whole or any part of
the  Collateral  so sold,  free of any  right or  equity  of  redemption  in any
Grantor,  which  right or equity is hereby  waived and  released.  Each  Grantor
further  agrees,  at  the  Administrative   Agent's  request,  to  assemble  the
Collateral and make it available to the Administrative Agent at places which the
Administrative Agent shall reasonably select, whether at such Grantor's premises

<PAGE>
                                                                             18

or  elsewhere.  The  Administrative  Agent shall  apply the net  proceeds of any
action taken by it pursuant to this Section 6.6, after  deducting all reasonable
costs and expenses of every kind incurred in connection  therewith or incidental
to the care or  safekeeping  of any of the  Collateral or in any way relating to
the  Collateral  or the  rights  of the  Administrative  Agent  and the  Lenders
hereunder,  including,  without  limitation,   reasonable  attorneys'  fees  and
disbursements,  to the payment in whole or in part of the  Obligations,  in such
order as the Credit Agreement shall  prescribe,  and only after such application
and after the payment by the  Administrative  Agent of any other amount required
by any provision of law, including,  without limitation,  Section 9-504(1)(c) of
the New York UCC, need the Administrative Agent account for the surplus, if any,
to any Grantor.  To the extent  permitted by applicable law, each Grantor waives
all claims,  damages and demands it may acquire against the Administrative Agent
or any Lender  arising out of the exercise by them of any rights  hereunder.  If
any  notice of a  proposed  sale or other  disposition  of  Collateral  shall be
required by law, such notice shall be deemed  reasonable  and proper if given at
least 10 Business Days before such sale or other disposition.

         6.7 PRIVATE SALES. (a) Each Grantor  recognizes that the Administrative
Agent may be unable to effect a public sale of any or all the Pledged Stock,  by
reason of certain  prohibitions  contained in the  Securities Act and applicable
state  securities  laws or  otherwise,  and may be compelled to resort to one or
more private  sales thereof to a restricted  group of  purchasers  which will be
obliged to agree,  among other things,  to acquire such securities for their own
account  for  investment  and not  with a view  to the  distribution  or  resale
thereof.  Each  Grantor  acknowledges  and agrees that any such private sale may
result in prices and other terms less  favorable than if such sale were a public
sale and, notwithstanding such circumstances,  agrees that any such private sale
shall be  deemed  to have been made in a  commercially  reasonable  manner.  The
Administrative  Agent shall be under no obligation to delay a sale of any of the
Pledged Stock for the period of time  necessary to permit the Issuer  thereof to
register  such  securities  for public sale under the  Securities  Act, or under
applicable state securities laws, even if such Issuer would agree to do so.

         (b) Each  Grantor  agrees to use its best  efforts to do or cause to be
done all such other acts as may be  necessary  to make such sale or sales of all
or any  portion of the  Pledged  Stock  pursuant  to this  Section 6.7 valid and
binding and in compliance with any and all other applicable Requirements of Law.
Each Grantor  further agrees that a breach of any of the covenants  contained in
this Section 6.7 will cause irreparable injury to the  Administrative  Agent and
the  Lenders,  that the  Administrative  Agent and the Lenders  have no adequate
remedy at law in respect of such  breach and,  as a  consequence,  that each and
every covenant  contained in this Section 6.7 shall be specifically  enforceable
against such  Grantor,  and such Grantor  hereby waives and agrees not to assert
any defenses against an action for specific performance of such covenants except
for a defense that no Event of Default has occurred under the Credit Agreement.

         6.8 WAIVER;  DEFICIENCY.  Each Grantor  waives and agrees not to assert
any rights or  privileges  which it may acquire  under  Section 9-112 of the New
York UCC. Each Grantor shall remain liable for any deficiency if the proceeds of
any sale or other  disposition  of the Collateral  are  insufficient  to pay its
Obligations  and the fees and  disbursements  of any  attorneys  employed by the
Administrative Agent or any Lender to collect such deficiency.


                       SECTION 7. THE ADMINISTRATIVE AGENT

         7.1 ADMINISTRATIVE  AGENT'S APPOINTMENT AS  ATTORNEY-IN-FACT,  ETC. (a)

<PAGE>
                                                                             19

Each Grantor  hereby  irrevocably  constitutes  and appoints the  Administrative
Agent and any officer or agent thereof, with full power of substitution,  as its
true and lawful  attorney-in-fact  with full irrevocable  power and authority in
the place and stead of such  Grantor  and in the name of such  Grantor or in its
own name, for the purpose of carrying out the terms of this  Agreement,  to take
any and all  appropriate  action  and to  execute  any  and  all  documents  and
instruments  which may be necessary or desirable to  accomplish  the purposes of
this  Agreement,  and,  without  limiting the generality of the foregoing,  each
Grantor hereby gives the Administrative  Agent the power and right, on behalf of
such Grantor,  without notice to or assent by such Grantor,  to do any or all of
the following:

         (i) in the name of such  Grantor or its own name,  or  otherwise,  take
     possession  of  and  indorse  and  collect  any  checks,   drafts,   notes,
     acceptances  or other  instruments  for the payment of moneys due under any
     Receivable  or with respect to any other  Collateral  and file any claim or
     take any  other  action  or  proceeding  in any  court of law or  equity or
     otherwise reasonably deemed appropriate by the Administrative Agent for the
     purpose of collecting  any and all such moneys due under any  Receivable or
     with respect to any other Collateral whenever payable;

         (ii) in the case of any Intellectual Property, execute and deliver, and
     have recorded, any and all agreements, instruments, documents and papers as
     the   Administrative   Agent  may   reasonably   request  to  evidence  the
     Administrative   Agent's  and  the  Lenders'   security  interest  in  such
     Intellectual  Property  and the goodwill  and general  intangibles  of such
     Grantor relating thereto or represented thereby;

         (iii)  pay  or  discharge  taxes  and  Liens  levied  or  placed  on or
     threatened  against the  Collateral,  effect any  repairs or any  insurance
     called  for by the terms of this  Agreement  and pay all or any part of the
     premiums therefor and the costs thereof;

         (iv) execute,  in connection  with any sale provided for in Section 6.6
     or 6.7, any indorsements, assignments or other instruments of conveyance or
     transfer with respect to the Collateral; and

         (v) (i)  direct  any  party  liable  for any  payment  under any of the
     Collateral  to make  payment  of any and all  moneys  due or to become  due
     thereunder  directly to the  Administrative  Agent or as the Administrative
     Agent shall direct; (ii) ask or demand for, collect, and receive payment of
     and receipt  for,  any and all moneys,  claims and other  amounts due or to
     become  due at any time in respect  of or  arising  out of any  Collateral;
     (iii) sign and indorse any  invoices,  freight or express  bills,  bills of
     lading, storage or warehouse receipts, drafts against debtors, assignments,
     verifications,  notices and other  documents in connection  with any of the
     Collateral;  (iv) commence and prosecute any suits,  actions or proceedings
     at law or in equity in any court of competent  jurisdiction  to collect the
     Collateral or any portion thereof and to enforce any other right in respect
     of any  Collateral;  (v)  defend  any suit,  action or  proceeding  brought
     against  such  Grantor  with  respect  to  any  Collateral;   (vi)  settle,
     compromise or adjust any such suit, action or proceeding and, in connection
     therewith, give such discharges or releases as the Administrative Agent may
     deem  appropriate;  (vii) assign any Copyright,  Patent or Trademark (along
     with the  goodwill of the business to which any such  Copyright,  Patent or
     Trademark  pertains),  throughout the world for such term or terms, on such
     conditions,  and in such manner, as the  Administrative  Agent shall in its
     sole discretion determine; and (viii) generally, sell, transfer, pledge and
     make any  agreement  with  respect  to or  otherwise  deal  with any of the
     Collateral as fully and completely as though the Administrative  Agent were
     the absolute owner thereof for all purposes,  and do, at the Administrative
     Agent's  option and such  Grantor's  expense,  at any time, or from time to

<PAGE>
                                                                              20

     time, all acts and things which the  Administrative  Agent reasonably deems
     necessary  to protect,  preserve  or realize  upon the  Collateral  and the
     Administrative  Agent's and the Lenders' security  interests therein and to
     effect the intent of this  Agreement,  all as fully and effectively as such
     Grantor might do.

         Anything in this Section  7.1(a) to the contrary  notwithstanding,  the
Administrative Agent agrees that it will not exercise any rights under the power
of attorney provided for in this Section 7.1(a) unless an Event of Default shall
have occurred and be continuing.

         (b)  If  any  Grantor  fails  to  perform  or  comply  with  any of its
agreements  contained  herein,  the  Administrative  Agent,  at its option,  but
without any  obligation  so to do, may  perform or comply,  or  otherwise  cause
performance or compliance, with such agreement.

         (c) The expenses of the  Administrative  Agent  incurred in  connection
with actions  undertaken as provided in this Section 7.1, together with interest
thereon at a rate per annum equal to the rate per annum at which  interest would
then be payable on past due Revolving  Credit Loans that are ABR Loans under the
Credit Agreement,  from the date of payment by the  Administrative  Agent to the
date reimbursed by the relevant Grantor, shall be payable by such Grantor to the
Administrative Agent on demand.

         (d) Each Grantor hereby ratifies all that said attorneys shall lawfully
do or cause to be done by virtue hereof. All powers, authorizations and agencies
contained in this  Agreement  are coupled  with an interest and are  irrevocable
until this Agreement is terminated and the security interests created hereby are
released.

         7.2 DUTY OF ADMINISTRATIVE AGENT. The Administrative  Agent's sole duty
with  respect to the  custody,  safekeeping  and  physical  preservation  of the
Collateral  in its  possession,  under  Section  9-207  of the New  York  UCC or
otherwise,  shall be to deal with it in the same  manner  as the  Administrative
Agent  deals  with  similar   property   for  its  own   account.   Neither  the
Administrative   Agent,  any  Lender  nor  any  of  their  respective  officers,
directors, employees or agents shall be liable for failure to demand, collect or
realize  upon  any of the  Collateral  or for any  delay in doing so or shall be
under any  obligation to sell or otherwise  dispose of any  Collateral  upon the
request  of any  Grantor  or any  other  Person  or to  take  any  other  action
whatsoever  with  regard  to the  Collateral  or any part  thereof.  The  powers
conferred on the  Administrative  Agent and the Lenders  hereunder are solely to
protect the Administrative  Agent's and the Lenders' interests in the Collateral
and shall not  impose  any duty upon the  Administrative  Agent or any Lender to
exercise  any such powers.  The  Administrative  Agent and the Lenders  shall be
accountable  only for  amounts  that they  actually  receive  as a result of the
exercise of such powers, and neither they nor any of their officers,  directors,
employees or agents shall be  responsible  to any Grantor for any act or failure
to act hereunder, except for their own gross negligence or willful misconduct.

         7.3 EXECUTION OF FINANCING STATEMENTS. Pursuant to Section 9-402 of the
New  York  UCC and  any  other  applicable  law,  each  Grantor  authorizes  the
Administrative  Agent to file or record financing statements and other filing or
recording  documents or instruments  with respect to the Collateral  without the
signature of such Grantor in such form and in such offices as the Administrative
Agent reasonably determines appropriate to perfect the security interests of the
Administrative Agent under this Agreement.  A photographic or other reproduction
of this Agreement  shall be sufficient as a financing  statement or other filing
or recording document or instrument for filing or recording in any jurisdiction.

<PAGE>
                                                                              21

         7.4 AUTHORITY OF ADMINISTRATIVE  AGENT. Each Grantor  acknowledges that
the rights and responsibilities of the Administrative Agent under this Agreement
with respect to any action taken by the Administrative  Agent or the exercise or
non-exercise by the Administrative Agent of any option,  voting right,  request,
judgment or other right or remedy  provided  for herein or  resulting or arising
out of this  Agreement  shall,  as  between  the  Administrative  Agent  and the
Lenders,  be governed by the Credit  Agreement and by such other agreements with
respect  thereto as may exist from time to time among them,  but, as between the
Administrative  Agent  and the  Grantors,  the  Administrative  Agent  shall  be
conclusively  presumed to be acting as agent for the Lenders with full and valid
authority so to act or refrain from  acting,  and no Grantor  shall be under any
obligation, or entitlement, to make any inquiry respecting such authority.


                            SECTION 8. MISCELLANEOUS

         8.1  AMENDMENTS  IN WRITING.  None of the terms or  provisions  of this
Agreement may be waived, amended, supplemented or otherwise modified except by a
written  instrument  executed by each  affected  Grantor and the  Administrative
Agent, provided that any provision of this Agreement imposing obligations on any
Grantor  may be  waived  by the  Administrative  Agent in a  written  instrument
executed by the  Administrative  Agent of the Credit  Agreement,  subject to the
terms of the Credit Agreement.

         8.2  NOTICES.  All  notices,  requests  and  demands  to  or  upon  the
Administrative  Agent or any Grantor  hereunder  shall be effected in the manner
provided for in subsection 13.2 of the Credit Agreement;  provided that any such
notice,  request or demand to or upon any  Guarantor  shall be addressed to such
Guarantor at its notice address set forth on Schedule 1.

         8.3 NO WAIVER BY COURSE OF CONDUCT;  CUMULATIVE  REMEDIES.  Neither the
Administrative  Agent  nor any  Lender  shall by any act  (except  by a  written
instrument pursuant to Section 8.1), delay, indulgence, omission or otherwise be
deemed to have waived any right or remedy hereunder or to have acquiesced in any
Default  or  Event  of  Default.  No  failure  to  exercise,  nor any  delay  in
exercising,  on the part of the  Administrative  Agent or any Lender, any right,
power or privilege  hereunder  shall operate as a waiver  thereof.  No single or
partial exercise of any right,  power or privilege  hereunder shall preclude any
other or further exercise  thereof or the exercise of any other right,  power or
privilege.  A waiver by the  Administrative  Agent or any Lender of any right or
remedy  hereunder  on any one  occasion  shall not be  construed as a bar to any
right or remedy which the  Administrative  Agent or such Lender would  otherwise
have on any future  occasion.  The  rights  and  remedies  herein  provided  are
cumulative, may be exercised singly or concurrently and are not exclusive of any
other rights or remedies provided by law.

         8.4 ENFORCEMENT EXPENSES; INDEMNIFICATION. (a) Each Guarantor agrees to
pay or reimburse each Lender and the Administrative  Agent for all its costs and
expenses  incurred in  collecting  against such  Guarantor  under the  guarantee
contained in Section 2 or otherwise  enforcing  or  preserving  any rights under
this  Agreement and the other Loan Documents to which such Guarantor is a party,
including,  without  limitation,  the fees and  disbursements of counsel to each
Lender and of counsel to the Administrative Agent.

         (b) Each Guarantor agrees to pay, and to save the Administrative  Agent
and the Lenders  harmless  from,  any and all  liabilities  with  respect to, or
resulting from any delay in paying,  any and all stamp,  excise,  sales or other
taxes which may be payable or  determined  to be payable  with respect to any of
the Collateral or in connection  with any of the  transactions  contemplated  by
this Agreement.
<PAGE>
                                                                              22

         (c) Each Guarantor agrees to pay, and to save the Administrative  Agent
and the Lenders  harmless from, any and all  liabilities,  obligations,  losses,
damages, penalties,  actions, judgments, suits, costs, expenses or disbursements
of any kind or  nature  whatsoever  with  respect  to the  execution,  delivery,
enforcement,  performance and administration of this Agreement to the extent the
Borrower  would be required to do so pursuant to  subsection  13.5 of the Credit
Agreement.

         (d) The  agreements in this Section 8.4 shall survive  repayment of the
Obligations  and all other amounts  payable  under the Credit  Agreement and the
other Loan Documents.

         8.5  SUCCESSORS AND ASSIGNS.  This Agreement  shall be binding upon the
successors  and  assigns of each  Grantor  and shall inure to the benefit of the
Administrative Agent and the Lenders and their successors and assigns;  provided
that  no  Grantor  may  assign,  transfer  or  delegate  any  of its  rights  or
obligations  under this  Agreement  without  the prior  written  consent of each
Lender.

         8.6  SET-OFF.   Each  Grantor   hereby   irrevocably   authorizes   the
Administrative  Agent and each Lender at any time and from time to time while an
Event of Default shall have occurred and be  continuing,  without notice to such
Grantor or any other  Grantor,  any such notice being  expressly  waived by each
Grantor,  to set-off and appropriate and apply any and all deposits  (general or
special, time or demand,  provisional or final), in any currency,  and any other
credits, indebtedness or claims, in any currency, in each case whether direct or
indirect,  absolute or  contingent,  matured or  unmatured,  at any time held or
owing by the  Administrative  Agent or such  Lender to or for the  credit or the
account  of  such  Grantor,   or  any  part  thereof  in  such  amounts  as  the
Administrative  Agent or such  Lender may elect,  against  and on account of the
obligations and liabilities of such Grantor to the Administrative  Agent or such
Lender   hereunder   and  claims  of  every  nature  and   description   of  the
Administrative  Agent or such Lender  against  such  Grantor,  in any  currency,
whether arising hereunder,  under the Credit Agreement,  any other Loan Document
or otherwise,  as the Administrative  Agent or such Lender may elect, whether or
not the  Administrative  Agent or any Lender has made any demand for payment and
although  such  obligations,   liabilities  and  claims  may  be  contingent  or
unmatured.  The  Administrative  Agent and each Lender shall notify such Grantor
promptly of any such  set-off  and the  application  made by the  Administrative
Agent or such Lender of the proceeds thereof,  provided that the failure to give
such notice shall not affect the validity of such set-off and  application.  The
rights of the Administrative Agent and each Lender under this Section 8.6 are in
addition to other  rights and remedies  (including,  without  limitation,  other
rights of set-off) which the Administrative Agent or such Lender may have.

         8.7 COUNTERPARTS.  This Agreement may be executed by one or more of the
parties to this Agreement on any number of separate  counterparts  (including by
telecopy),  and all of said  counterparts  taken  together  shall be  deemed  to
constitute one and the same instrument.

         8.8  SEVERABILITY.  Any provision of this Agreement which is prohibited
or  unenforceable  in  any  jurisdiction  shall,  as to  such  jurisdiction,  be
ineffective  to the  extent  of such  prohibition  or  unenforceability  without
invalidating  the  remaining  provisions  hereof,  and any such  prohibition  or
unenforceability   in  any   jurisdiction   shall  not   invalidate   or  render
unenforceable such provision in any other jurisdiction.

         8.9 SECTION  HEADINGS.  The Section headings used in this Agreement are
for convenience of reference only and are not to affect the construction  hereof
or be taken into consideration in the interpretation hereof.


<PAGE>
                                                                              23

         8.10 INTEGRATION. This Agreement and the other Loan Documents represent
the agreement of the  Grantors,  the  Administrative  Agent and the Lenders with
respect to the subject  matter  hereof and  thereof,  and there are no promises,
undertakings,  representations or warranties by the Administrative  Agent or any
Lender  relative to subject matter hereof and thereof not expressly set forth or
referred to herein or in the other Loan Documents.

         8.11 GOVERNING LAW. THIS AGREEMENT  SHALL BE GOVERNED BY, AND CONSTRUED
AND  INTERPRETED  IN  ACCORDANCE  WITH,  THE  LAW OF  THE  STATE  OF  NEW  YORK.

         8.12  SUBMISSION  TO   JURISDICTION;   WAIVERS.   Each  Grantor  hereby
irrevocably and unconditionally:

         (a)  submits  for  itself  and its  property  in any  legal  action  or
     proceeding relating to this Agreement and the other Loan Documents to which
     it is a party,  or for  recognition  and  enforcement  of any  judgment  in
     respect thereof, to the non-exclusive general jurisdiction of the Courts of
     the State of New York,  the courts of the United  States of America for the
     Southern District of New York, and appellate courts from any thereof;

         (b) consents that any such action or proceeding  may be brought in such
     courts and waives any  objection  that it may now or hereafter  have to the
     venue of any such  action  or  proceeding  in any such  court or that  such
     action or proceeding was brought in an inconvenient court and agrees not to
     plead or claim the same;

         (c) agrees that service of process in any such action or proceeding may
     be effected by mailing a copy thereof by registered  or certified  mail (or
     any substantially  similar form of mail),  postage prepaid, to such Grantor
     at its address referred to in Section 8.2 or at such other address of which
     the Administrative Agent shall have been notified pursuant thereto;

         (d) agrees that nothing herein shall affect the right to effect service
     of process in any other manner permitted by law or shall limit the right to
     sue in any other jurisdiction; and

         (e) waives,  to the maximum  extent not prohibited by law, any right it
     may have to claim or recover in any legal action or proceeding  referred to
     in this Section any consequential damages.

         8.13 ACKNOWLEDGEMENTS. Each Grantor hereby acknowledges that:

         (a) it has been advised by counsel in the  negotiation,  execution  and
     delivery of this  Agreement  and the other Loan  Documents to which it is a
     party;

         (b) neither the  Administrative  Agent nor any Lender has any fiduciary
     relationship  with or duty to any Grantor  arising out of or in  connection
     with  this  Agreement  or  any  of  the  other  Loan  Documents,   and  the
     relationship between the Grantors,  on the one hand, and the Administrative
     Agent and Lenders,  on the other hand, in connection  herewith or therewith
     is solely that of debtor and creditor; and

         (c) no joint venture is created  hereby or by the other Loan  Documents

<PAGE>
                                                                              24

     or otherwise exists by virtue of the transactions contemplated hereby among
     the Lenders or among the Grantors and the Lenders.

         8.14  WAIVER  OF  JURY  TRIAL.  EACH  GRANTOR  HEREBY  IRREVOCABLY  AND
UNCONDITIONALLY  WAIVES TRIAL BY JURY IN ANY LEGAL ACTION OR PROCEEDING RELATING
TO THIS AGREEMENT OR ANY OTHER LOAN DOCUMENT AND FOR ANY COUNTERCLAIM THEREIN.

         8.15  ADDITIONAL  GRANTORS.  Each  Subsidiary  of the Borrower  that is
required to become a party to this  Agreement  pursuant to subsection 8.9 of the
Credit  Agreement shall become a Grantor for all purposes of this Agreement upon
execution and delivery by such Subsidiary of an Assumption Agreement in the form
of Annex 1 hereto.

         8.16  JUDGMENT.  (a) If for the  purpose of  obtaining  judgment in any
court it is  necessary  to  convert a sum due  hereunder  in one  currency  into
another currency,  the parties hereto agree, to the fullest extent that they may
effectively  do so,  that the rate of  exchange  used  shall be that at which in
accordance  with  normal  banking  procedures  the  Administrative  Agent  could
purchase  the first  currency  with such other  currency in the city in which it
normally  conducts its foreign exchange  operation for the first currency on the
Business Day preceding the day on which final judgment is given.

         (b) The obligation of each Grantor in respect of any sum due from it to
the  Administrative  Agent or any Lender  hereunder shall,  notwithstanding  any
judgment in a currency (the "JUDGMENT  CURRENCY")  other than that in which such
sum is  denominated  in accordance  with the  applicable  provisions of the Loan
Documents (the "AGREEMENT  CURRENCY"),  be discharged only to the extent that on
the Business Day following receipt by the Administrative Agent or such Lender of
any sum adjudged to be so due in the Judgment Currency, the Administrative Agent
or such Lender may in accordance  with normal  banking  procedures  purchase the
Agreement  Currency  with the  Judgment  Currency;  if the  amount of  Agreement
Currency so purchased is less than the sum  originally due to such Lender in the
Agreement  Currency,  such Grantor agrees  notwithstanding  any such judgment to
indemnify  such Lender  against  such loss,  and if the amount of the  Agreement
Currency so purchased exceeds the sum originally due to the Administrative Agent
or any Lender the  Administrative  Agent or, such Lender agrees to remit to such
Borrower such excess.

         8.17  RELEASES.  (a) At  such  time  as the  Loans,  the  Reimbursement
Obligations  and the  other  Obligations  shall  have  been  paid in  full,  the
Commitments  have been terminated and no Letters of Credit shall be outstanding,
the  Collateral  shall be  released  from the  Liens  created  hereby,  and this
Agreement and all obligations (other than those expressly stated to survive such
termination)  of the  Administrative  Agent  and each  Grantor  hereunder  shall
terminate,  all without  delivery of any instrument or performance of any act by
any party, and all rights to the Collateral shall revert to the Grantors. At the
request and sole  expense of any Grantor  following  any such  termination,  the
Administrative  Agent shall deliver to such Grantor any  Collateral  held by the
Administrative  Agent  hereunder,  and execute and deliver to such  Grantor such
documents as such Grantor shall reasonably request to evidence such termination.

         (b) If any of the  Collateral  shall be sold,  transferred or otherwise
disposed of by any Grantor in a transaction  permitted by the Credit  Agreement,
then the Administrative  Agent, at the request and sole expense of such Grantor,
shall  execute and  deliver to such  Grantor  all  releases  or other  documents
reasonably necessary or desirable for the release of the Liens created hereby on

<PAGE>
                                                                             25

such  Collateral.  At the request and sole expense of the Company,  a Subsidiary
Guarantor shall be released from its obligations hereunder in the event that all
the Capital Stock of such  Subsidiary  Guarantor  shall be sold,  transferred or
otherwise  disposed  of in a  transaction  permitted  by the  Credit  Agreement;
provided that the Company shall have delivered to the  Administrative  Agent, at
least ten  Business  Days prior to the date of the proposed  release,  a written
request for release identifying the relevant Subsidiary  Guarantor and the terms
of the sale or other  disposition  in  reasonable  detail,  including  the price
thereof and any expenses in connection therewith,  together with a certification
by the Company  stating that such  transaction is in compliance  with the Credit
Agreement and the other Loan Documents.


<PAGE>
                                                                              26


         IN WITNESS  WHEREOF,  each of the undersigned has caused this Guarantee
and Collateral  Agreement to be duly executed and delivered as of the date first
above written.



                                           NBTY, INC.



                                           By:
                                              Title:
                                                    ---------------------------

                                           NATURE'S BOUNTY INC.,
                                           NATURE'S BOUNTY, INC.,
                                           VITAMIN WORLD, INC.,
                                           PURITAN'S PRIDE, INC.
                                           ARCO PHARMACEUTICALS, INC.
                                           NATURAL WEALTH NUTRITION CORPORATION,
                                           FOUNTAIN PUBLISHING, INC.
                                           OMNI VITAMIN AND NUTRITION CORP.,
                                           UNITED VITAMIN MANUFACTURING CORP.,
                                           THE HUDSON CORPORATION,
                                           GOOD'N NATURAL MANUFACTURING CORP.,
                                           BEAUTIFUL VISIONS, NEW YORK CORP.,
                                           PRIME NATURAL HEALTH LABORATORIES,
                                           INC.,
                                           AMERICAN HEALTH, INC.,
                                           NATURE'S BOUNTY MANUFACTURING CORP.,
                                           NABARCO ADVERTISING ASSOCIATES, INC.,
                                           HERBAL HARVEST, INC.


                                           By:
                                              Title:
                                                    ----------------------------

                                           THE CHASE MANHATTAN BANK, as
                                           Administrative Agent



                                           By:
                                              Title:
                                                    ----------------------------


<PAGE>



STATE OF NEW YORK        )
                  ss:
COUNTY OF                )



         On August __,  1997,  before me  personally  came  ____________,  to me
known,  who,  by me duly  sworn,  did  depose and say that  deponent  resides at
_____________________________,  deponent  is  ______________________  of each of
Nature's Bounty Inc.,  Nature's Bounty,  Inc.,  Vitamin World,  Inc.,  Puritan's
Pride, Inc., Arco Pharmaceuticals,  Inc., Natural Wealth Nutrition  Corporation,
Fountain  Publishing,  Inc.,  Omni Vitamin and Nutrition  Corp.,  United Vitamin
Manufacturing  Corp.,  The Hudson  Corporation,  Good 'N  Natural  Manufacturing
Corp.,  Beautiful Visions,  New York Corp.,  Prime Natural Health  Laboratories,
Inc.,  American  Health,  Inc.,  Nature's Bounty  Manufacturing  Corp.,  Nabarco
Advertising  Associates,  Inc., Herbal Harvest, Inc., the corporations described
in and which  executed the foregoing  instrument;  that the seal affixed to said
instrument is the corporate seal of such  corporation and that it was so affixed
by order to the Board of Directors of such corporation; and that deponent signed
deponent's name thereto by like order.




                                                        ---------------------
                                                        Notary Public


<PAGE>



                                                                     Schedule 1
                                                                     ----------


                         NOTICE ADDRESSES OF GUARANTORS


              c/o NBTY, Inc.
              90 Orville Drive
              Bohemia, NY  11716
              Telecopy:  516-567-7148
              Attn:  Harvey Kamil


<PAGE>



                                                                     Schedule 2
                                                                     ----------


                        DESCRIPTION OF PLEDGED SECURITIES

PLEDGED STOCK:

    Issuer                  Class of      Stock Certificate    No. of      % of
                             Stock*              No.           Shares    Pledged
- -------------------         --------      -----------------    ------    -------

Nature's Bounty Inc.                             1                1        100%
Nature's Bounty, Inc.                                                      100%
Vitamin World, Inc.                              1              1,000      100%
Puritan's Pride, Inc.                            1              1,000      100%
Arco Pharmaceuticals, Inc.                       1                1        100%
Nature Wealth Nutrition                          1                1        100%
  Corporation
Fountain Publishing, Inc.                        1                1        100%
Omni Vitamin and                                 1                1        100%
  Nutrition Corp.
United Vitamin                                   1                1        100%
  Manufacturing Corp.
The Hudson Corporation                           2                1        100%
Good `N Natural                                  3                1        100%
  Manufacturing Corp.
Beautiful Visions,                               1                1        100%
  New York Corp.
Prime Natural Health                             1                1        100%
  Laboratories, Inc.
American Health, Inc.                            01               1        100%
Nature's Bounty                                   1               1        100%
  Manufacturing Corp.
Nabarco Advertising                               3               1        100%
  Associates, Inc.
Herbal Harvest, Inc.                              1               1        100%
Vitamin World Limited                            [ ]             [ ]        65%
Holland & Barrett                                [ ]             [ ]        65%


*   Common, unless otherwise indicated.


<PAGE>



                                                                      Schedule 3
                                                                      ----------


                            FILINGS AND OTHER ACTIONS
                     REQUIRED TO PERFECT SECURITY INTERESTS


                         Uniform Commercial Code Filings
                         -------------------------------

                            Suffolk County, New York
                         Secretary of State of New York




                          Patent and Trademark Filings
                          ----------------------------

                    United States Patent and Trademark Office




                      Actions with respect to Pledged Stock
                      -------------------------------------

                                      None


                                  Other Actions
                                  -------------

                                      None


<PAGE>
                                                                      Schedule 4


       LOCATION OF JURISDICTION OF ORGANIZATION AND CHIEF EXECUTIVE OFFICE


      Grantor                        Jurisdiction             Location
      -------                        ------------             --------   

Nature's Bounty Inc.,
Nature's Bounty Inc.,                                       90 Orville Drive
Vitamin World, Inc.,                                        Bohemia, NY  11716
Puritan's Pride, Inc.
Arco Pharmaceuticals, Inc.
Natural Wealth Nutrition
 Corporation,
Fountain Publishing, Inc.,
Omni Vitamin and Nutrition Corp.,
United Vitamin Manufacturing Corp.,
The Hudson Corporation,
Good 'N Natural Manufacturing
 Corp.,
Beautiful Visions, New York Corp.,
Prime Natural Health Laboratories,
 Inc.,
American Health, Inc.,
Nature's Bounty Manufacturing
 Corp.,
Nabarco Advertising Associates,
 Inc.,
Herbal Harvest, Inc.


<PAGE>


                                                                      Schedule 5
                                                                      ----------


                       LOCATION OF INVENTORY AND EQUIPMENT


            Grantor                                           Locations
            -------                                           ---------


<PAGE>



                                                                      Schedule 6
                                                                      ----------



                        COPYRIGHTS AND COPYRIGHT LICENSES




                           PATENTS AND PATENT LICENSES




                        TRADEMARKS AND TRADEMARK LICENSES


<PAGE>



                                                                      Schedule 7
                                                                      ----------


                              EXISTING PRIOR LIENS


<PAGE>








                           ACKNOWLEDGEMENT AND CONSENT


         The undersigned hereby acknowledges  receipt of a copy of the Guarantee
and Collateral Agreement dated as of September [ ], 1997 (the "AGREEMENT"), made
by the Grantors  parties thereto for the benefit of The Chase Manhattan Bank, as
Administrative   Agent.   The   undersigned   agrees  for  the  benefit  of  the
Administrative Agent and the Lenders as follows:

         1. The undersigned will be bound by the terms of the Agreement and will
comply with such terms insofar as such terms are applicable to the undersigned.

         2. The  undersigned  will notify the  Administrative  Agent promptly in
writing of the  occurrence of any of the events  described in Section  5.8(a) of
the Agreement.

         3. The terms of Sections 6.3(a) and 6.7 of the Agreement shall apply to
it,  mutatis  mutandis,  with  respect to all actions that may be required of it
pursuant to Section 6.3(a) or 6.7 of the Agreement.

                                       [NAME OF ISSUER]



                                       By
                                         ---------------------------------------

                                       Title
                                             -----------------------------------

                                       Address for Notices:
                                                            --------------------

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

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

                                       Fax:
                                           -------------------------------------
<PAGE>



                                                                      Annex 1 to
                                              Guarantee and Collateral Agreement
                                              ----------------------------------


         ASSUMPTION   AGREEMENT,   dated   as   of   _____________,    made   by
______________________________,  a  ______________  corporation (the "Additional
Grantor"),  in favor of The Chase  Manhattan Bank, as  administrative  agent (in
such capacity,  the  "Administrative  Agent") for the banks and other  financial
institutions (the "Lenders")  parties to the Credit Agreement referred to below.
All capitalized terms not defined herein shall have the meaning ascribed to them
in such Credit Agreement.


                              W I T N E S S E T H:
                              - - - - - - - - - -

         WHEREAS,   NBTY,   Inc.  (the   "Company"),   certain  of  its  Foreign
Subsidiaries,  the  Lenders and the  Administrative  Agent have  entered  into a
Credit Agreement,  dated as of September [ ], 1997 (as amended,  supplemented or
otherwise modified from time to time, the "Credit Agreement");

         WHEREAS,  in  connection  with the Credit  Agreement,  the  Company and
certain of its  Subsidiaries  (other than the  Additional  Grantor) have entered
into the Guarantee and Collateral Agreement, dated as of September [ ], 1997 (as
amended,  supplemented  or otherwise  modified from time to time, the "Guarantee
and Collateral  Agreement") in favor of the Administrative Agent for the benefit
of the Lenders;

         WHEREAS, the Credit Agreement requires the Additional Grantor to become
a party to the Guarantee and Collateral Agreement; and

         WHEREAS,  the Additional Grantor has agreed to execute and deliver this
Assumption  Agreement in order to become a party to the Guarantee and Collateral
Agreement;

         NOW, THEREFORE, IT IS AGREED:

         1. Guarantee and Collateral Agreement. By executing and delivering this
Assumption Agreement, the Additional Grantor, as provided in Section 8.15 of the
Guarantee and Collateral Agreement,  hereby becomes a party to the Guarantee and
Collateral  Agreement as a Grantor  thereunder with the same force and effect as
if originally named therein as a Grantor and, without limiting the generality of
the foregoing,  hereby  expressly  assumes all  obligations and liabilities of a
Grantor  thereunder.  In furtherance of the  foregoing,  the Additional  Grantor
hereby assigns and transfers to the  Administrative  Agent, and hereby grants to
the  Administrative  Agent,  for the ratable benefit of the Lenders,  a security
interest in, all of the Collateral  now owned or at any time hereafter  acquired
by the Additional  Grantor or in which the Additional  Grantor now has or at any
time in the future may  acquire  any right,  title or  interest,  as  collateral
security for the prompt and complete  payment and performance  when due (whether
at the  stated  maturity,  by  acceleration  or  otherwise)  of  the  Additional
Grantor's  Obligations.  The information set forth in Annex 1-A hereto is hereby
added to the information set forth in Schedules  ____________*  to the Guarantee
and Collateral Agreement.  The Additional Grantor hereby represents and warrants
that each of the  representations  and warranties  contained in Section 3 of the


- ------------------------
* Refer to each Schedule which needs to be supplemented.
<PAGE>
                                                                              2


Guarantee and Collateral Agreement is true and correct on and as the date hereof
(after giving effect to this Assumption  Agreement) as if made on and as of such
date.

         2. GOVERNING LAW. THIS  ASSUMPTION  AGREEMENT SHALL BE GOVERNED BY, AND
CONSTRUED  AND  INTERPRETED  IN  ACCORDANCE  WITH,  THE LAW OF THE  STATE OF NEW
YORK.


         IN  WITNESS  WHEREOF,   the  undersigned  has  caused  this  Assumption
Agreement to be duly executed and delivered as of the date first above written.

                                      [ADDITIONAL GRANTOR]



                                      By:
                                         -----------------------------
                                         Name:
                                         Title:



<PAGE>

                                                                    EXHIBIT C TO
                                                  CREDIT AND GUARANTEE AGREEMENT


               [FORM OF SWING LINE LOAN PARTICIPATION CERTIFICATE]

                                                                          , 199
                                                                 ---------     -


[Name of Lender]
[Address of Lender]

Ladies and Gentlemen:

         Pursuant to subsection  2.5(d) of the Credit and  Guarantee  Agreement,
dated as of September , 1997 (as  amended,  supplemented  or otherwise  modified
from time to time,  the  "Credit  and  Guarantee  Agreement";  unless  otherwise
defined  herein,  terms defined in the Credit and  Guarantee  Agreement are used
herein as therein  defined),  among  NBTY,  Inc.  (the  "Company"),  the Foreign
Subsidiary  Borrower (together with the Company,  the "Borrowers"),  the Lenders
named  therein and The Chase  Manhattan  Bank, as  administrative  agent for the
Lenders (in such capacity,  the  "Administrative  Agent"),  the undersigned,  as
Swing Line Lender under the Credit and Guarantee  Agreement hereby  acknowledges
receipt  from you on the date  hereof of  ______________  DOLLARS  ($______)  as
payment for a participating interest in the following Swing Line Loan:

                  Date of Swing Line Loan:             
                                                          --------------

                  Principal Amount of Swing Line Loan
                  Participating Interest:
                                                          --------------



                                               Very truly yours,

                                               THE CHASE MANHATTAN BANK



                                                By:
                                                   ------------------
                                                   Title:



<PAGE>
                                                                              1
                                                                       EXHIBIT E
                                                                       ---------

                                     FORM OF
                            ASSIGNMENT AND ACCEPTANCE


         Reference is made to the Credit and  Guarantee  Agreement,  dated as of
September , 1997 (as amended,  supplemented  or otherwise  modified from time to
time, the "Credit and Guarantee  Agreement"),  among NBTY, Inc. (the "Company"),
the Foreign Subsidiary  Borrower  (together with the Company,  the "Borrowers"),
the Lenders named therein and The Chase Manhattan Bank, as administrative  agent
for the Lenders (in such capacity, the "Administrative Agent"). Unless otherwise
defined herein, terms defined in the Credit Agreement and used herein shall have
the meanings given to them in the Credit Agreement.

         The Assignor  identified on Schedule l hereto (the  "Assignor") and the
Assignee identified on Schedule l hereto (the "Assignee") agree as follows:

         (1) The Assignor hereby  irrevocably  sells and assigns to the Assignee
without recourse to the Assignor,  and the Assignee hereby irrevocably purchases
and  assumes  from the  Assignor  without  recourse to the  Assignor,  as of the
Effective Date (as defined below),  the interest  described in Schedule 1 hereto
(the "Assigned  Interest") in and to the Assignor's rights and obligations under
the Credit  Agreement with respect to those credit  facilities  contained in the
Credit  Agreement  as are set  forth  on  Schedule  1 hereto  (individually,  an
"Assigned Facility";  collectively,  the "Assigned Facilities"),  in a principal
amount for each Assigned Facility as set forth on Schedule 1 hereto.

         (2) The Assignor (a) makes no representation or warranty and assumes no
responsibility  with respect to any  statements,  warranties or  representations
made in or in  connection  with the  Credit  Agreement  or with  respect  to the
execution, legality, validity, enforceability, genuineness, sufficiency or value
of the Credit  Agreement,  any other Loan  Document or any other  instrument  or
document  furnished  pursuant  thereto,  other  than that the  Assignor  has not
created any adverse claim upon the interest  being  assigned by it hereunder and
that such  interest is free and clear of any such  adverse  claim;  (b) makes no
representation  or warranty  and assumes no  responsibility  with respect to the
financial  condition of the Borrowers,  any of their  Subsidiaries  or any other
obligor  or the  performance  or  observance  by  the  Borrowers,  any of  their
Subsidiaries or any other obligor of any of their respective  obligations  under
the Credit  Agreement  or any other Loan  Document  or any other  instrument  or
document furnished  pursuant hereto or thereto;  and (c) attaches any Notes held
by  it   evidencing   the  Assigned   Facilities   and  (i)  requests  that  the
Administrative Agent, upon request by the Assignee,  exchange the attached Notes
for a new Note or Notes  payable to the  Assignee  and (ii) if the  Assignor has
retained any interest in the Assigned Facility, requests that the Administrative
Agent  exchange  the  attached  Notes  for a new  Note or Notes  payable  to the
Assignor, in each case in amounts which reflect the assignment being made hereby
(and after giving effect to any other assignments which have become effective on
the Effective Date).
<PAGE>
                                                                               2


         (3) The  Assignee  (a)  represents  and  warrants  that  it is  legally
authorized to enter into this  Assignment and  Acceptance;  (b) confirms that it
has  received  a copy of the  Credit  Agreement,  together  with  copies  of the
financial statements delivered pursuant to subsection 7.1 thereof and such other
documents and  information  as it has deemed  appropriate to make its own credit
analysis and decision to enter into this Assignment and  Acceptance;  (c) agrees
that it  will,  independently  and  without  reliance  upon  the  Assignor,  the
Administrative  Agent  or any  other  Lender  and  based on such  documents  and
information as it shall deem  appropriate at the time,  continue to make its own
credit decisions in taking or not taking action under the Credit Agreement,  the
other Loan  Documents or any other  instrument  or document  furnished  pursuant
hereto or thereto;  (d) appoints and authorizes the Administrative Agent to take
such  action as agent on its behalf and to exercise  such powers and  discretion
under the Credit Agreement,  the other Loan Documents or any other instrument or
document   furnished  pursuant  hereto  or  thereto  as  are  delegated  to  the
Administrative  Agent by the terms  thereof,  together  with such  powers as are
incidental  thereto;  and (e) agrees that it will be bound by the  provisions of
the  Credit  Agreement  and will  perform in  accordance  with its terms all the
obligations  which by the  terms of the  Credit  Agreement  are  required  to be
performed by it as a Lender  including,  if it is organized  under the laws of a
jurisdiction  outside the United States,  its obligation  pursuant to subsection
6.12(b) of the Credit Agreement.

         (4) The effective date of this  Assignment and Acceptance  shall be the
Effective  Date of  Assignment  described  in Schedule 1 hereto (the  "Effective
Date").  Following the execution of this Assignment and  Acceptance,  it will be
delivered to the Administrative  Agent for acceptance by it and recording by the
Administrative  Agent  pursuant  to the Credit  Agreement,  effective  as of the
Effective   Date  (which  shall  not,   unless   otherwise   agreed  to  by  the
Administrative  Agent, be earlier than five Business Days after the date of such
acceptance and recording by the Administrative Agent).

         (5) Upon such  acceptance and  recording,  from and after the Effective
Date,  the  Administrative  Agent  shall  make all  payments  in  respect of the
Assigned Interest  (including  payments of principal,  interest,  fees and other
amounts) to the Assignor for amounts  which have accrued to the  Effective  Date
and to the Assignee for amounts  which have accrued  subsequent to the Effective
Date.  The Assignor and the Assignee shall make all  appropriate  adjustments in
payments by the Administrative  Agent for periods prior to the Effective Date or
with respect to the making of this assignment directly between themselves.

         (6) From and after the  Effective  Date,  (a) the  Assignee  shall be a
party to the Credit Agreement and, to the extent provided in this Assignment and
Acceptance, have the rights and obligations of a Lender thereunder and under the
other Loan  Documents and shall be bound by the  provisions  thereof and (b) the
Assignor  shall,  to the extent  provided  in this  Assignment  and  Acceptance,
relinquish  its rights and be  released  from its  obligations  under the Credit
Agreement.

         (7) This  Assignment and Acceptance  shall be governed by and construed
in accordance with the laws of the State of New York.

         IN WITNESS WHEREOF,  the parties hereto have caused this Assignment and
Acceptance to be executed as of the date first above written by their respective
duly authorized officers on Schedule 1 hereto.


<PAGE>

                                   Schedule 1
                          to Assignment and Acceptance


Name of Assignor:
                 --------------------------

Name of Assignee:
                 --------------------------

Effective Date of Assignment:
                              -------------

  Credit                     Principal          Commitment Percentage Assigned
  Facility Assigned          Amount Assigned
                                $__________                __.________%

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

[Name of Assignee]                            [Name of Assignor]



By:                                           By:
Title:                                        Title:

     ------------------------------                 ----------------------------
<PAGE>
                                                                              2



Consented to:                                     Consented To:

The Chase Manhattan Bank, as Administrative       NBTY, INC.
Agent


By:                                               By:
Title:                                            Title:

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

Accepted:

The Chase Manhattan Bank, as Administrative
Agent



By:
Title:


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

<PAGE>

                   
                                                                  EXHIBIT F-1 TO
                                                  CREDIT AND GUARANTEE AGREEMENT


                       FORM OF OPINION OF MICHAEL C. DUBAN


                                                             September ___, 1997




The Chase Manhattan Bank, as Issuer
270 Park Avenue
New York, New York  10017


         We have acted as counsel to NBTY,  Inc.,  a Delaware  corporation  (the
"Borrower")  and  its  Subsidiaries,  in  connection  with  (a) the  Credit  and
Guarantee  Agreement,  dated as of September __, 1997 (the "Credit  Agreement"),
among the Borrower,  Holland & Barrett Holdings Limited,  as Foreign  Subsidiary
Borrower,   the  lenders  named  therein  and  The  Chase   Manhattan  Bank,  as
Administrative  Agent and (b) the other Loan Documents referred to in the Credit
Agreement.

         The  opinions   expressed  below  are  furnished  to  you  pursuant  to
subsection  7.1(i)(i) of the Credit Agreement.  Unless otherwise defined herein,
terms  defined in the Credit  Agreement  and used herein shall have the meanings
given to them in the Credit Agreement.

         In arriving at the opinions expressed below,

         (a) we have examined and relied on the originals,  or copies  certified
or otherwise identified to our satisfaction, of each of (1) the Credit Agreement
and (2) the other Loan  Documents  listed on  Schedule 1  attached  hereto  (the
Credit  Agreement  and  such  other  documents  being  hereinafter  referred  to
collectively as the "Transaction Documents");

         (b) we have examined unfiled copies of the financing  statements listed
on Schedule 2 (collectively,  the "Financing Statements") naming the Borrower or
one of its  Subsidiaries  as  Debtor  and  the  The  Chase  Manhattan  Bank,  as
Administrative  Agent as Secured Party and describing the Collateral (as defined
in the Guarantee & Collateral  Agreement) as to which security  interests may be
perfected by filing under the Uniform  Commercial  Code of the State of New York
(the  "Filing  Collateral"),  which we  understand  will be filed in the  filing
offices listed on Schedule 2 (the "Filing Offices"); and

         (c) we have  examined  such  corporate  documents  and  records  of the
Borrower and its  Subsidiaries  and such other  instruments and  certificates of
public  officials,   officers  and  representatives  of  the  Borrower  and  its
Subsidiaries  and other Persons as we have deemed  necessary or appropriate  for
the purposes of this opinion.

         In  arriving  at the  opinions  expressed  below,  we  have  made  such
investigations of law, in each case as we have deemed appropriate as a basis for
such opinions.

         In rendering the opinions  expressed below, we have assumed,  with your
permission,  without independent  investigation or inquiry, (a) the authenticity
of all  documents  submitted  to us as  originals,  (b) the  genuineness  of all
signatures on all documents that we examined and (c) the conformity to authentic
originals of documents  submitted to us as certified,  conformed or  photostatic

<PAGE>
The Chase Manhattan Bank                 2                    September __, 1997


copies.

         When  our  opinions  expressed  below  are  stated  "to the best of our
knowledge," we have made  reasonable and diligent  investigation  of the subject
matters  of such  opinions  and have no reason to believe  that there  exist any
facts or other  information  that  would  render  such  opinions  incomplete  or
incorrect.

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

         1. Each of the Borrower  and its  Subsidiaries  (a) is duly  organized,
validly  existing and in good standing under the laws of the jurisdiction of its
organization,  (b) has the corporate  power and authority and the legal right to
own and operate its property, to lease the property it operates as lessee and to
conduct the business in which it is currently  engaged and (c) is duly qualified
as  a  foreign  corporation  and  in  good  standing  under  the  laws  of  each
jurisdiction where its ownership,  lease or operation of property or the conduct
of its  business  requires  such  qualification,  except to the extent  that the
failure to be so qualified could not, in the aggregate,  have a Material Adverse
Effect.

         2. The Borrower and each other Loan Party has the  corporate  power and
authority,  and the legal right,  to make,  deliver and perform its  obligations
under the Credit Agreement and each of the other Transaction  Documents to which
it is a party.  The Borrower  and each other Loan Party has taken all  necessary
corporate  action to authorize the borrowing  under the Credit  Agreement on the
terms  and  conditions  of  the  Credit  Agreement  and  the  other  Transaction
Documents,  to  grant  the  security  interests  contemplated  by  the  Security
Documents to which it is a party and to authorize  the  execution,  delivery and
performance of the Credit Agreement and the other Transaction Documents to which
it is a party. Except for (a) consents,  authorizations,  approvals, notices and
filings  described  on  Schedule  3  attached  hereto,  all of which  have  been
obtained,  made or waived and are in full force and effect,  and (b) the filings
and  recordings   described  on  Schedule  2  attached  hereto,  no  consent  or
authorization  of,  approval  by,  notice to,  filing with or other act by or in
respect  of, any  Governmental  Authority  or any other  Person is  required  in
connection with the borrowing under the Credit  Agreement or with the execution,
delivery,  performance,  validity or  enforceability of the Credit Agreement and
the other  Transaction  Documents or the  perfection  of the security  interests
created by the Security  Documents  (other than the  performance and validity of
the English Security Documents as to which we express no opinion).

         3. Each of the Credit  Agreement  and the other  Transaction  Documents
(other than the English  Security  Documents) to which any Loan Party is a party
has been duly  executed  and  delivered  on behalf of the Borrower and the other
Loan  Parties  and  constitutes  a legal,  valid and binding  obligation  of the
Borrower or such Loan Party, enforceable against the Borrower in accordance with
its terms.

         4. The  execution  and delivery of the Credit  Agreement  and the other
Transaction  Documents  to which the  Borrower  and the other Loan  Parties is a
party,  the  performance  by the  Borrower  and the other  Loan  Parties  of its
obligations  thereunder,  the  consummation  of  the  transactions  contemplated
thereby,  the  compliance by the Borrower and the other Loan Parties and each of
its Subsidiaries  with any of the provisions  thereof,  all as provided therein,
(a) will not violate,  or constitute a default under, any Requirement of Law or,
to the best of our knowledge,  any Contractual Obligations of the Borrower or of
any of its Subsidiaries and (b) will not result in, or require,  the creation or
imposition of any Lien on any of its or their respective properties or revenues,
except the security interests created pursuant to the Loan Documents.

         5. To the  best  of our  knowledge,  no  litigation,  investigation  or

<PAGE>
The Chase Manhattan Bank                 3                    September __, 1997


proceeding of or before any arbitrator or  Governmental  Authority is pending or
threatened by or against the Borrower or any of its  Subsidiaries or against any
of its or their respective properties or revenues (a) with respect to the Credit
Agreement  or  any of the  other  Transaction  Documents,  or  (b)  which  could
reasonably be expected to have adversely determined a Material Adverse Effect.

         6.  The  Borrower  is not (i) an  "investment  company,"  or a  company
"controlled"  by an "investment  company,"  within the meaning of the Investment
Company Act of 1940, as amended,  or (ii) a "holding  company" as defined in, or
otherwise subject to regulation under, the Public Utility Holding Company Act of
1935.  The  Borrower  is not  subject to  regulation  under any Federal or state
statute or regulation which limits its ability to incur Indebtedness.

         7.(a) The provisions of the Guarantee and Collateral  Agreement  create
in favor of the  Administrative  Agent for the  benefit of the  Lenders a legal,
valid and  enforceable  security  interest in the Pledged  Stock and the Pledged
Notes  and the  Proceeds  (as those  terms  are  defined  in the  Guarantee  and
Collateral Agreement).

         (b) The  actions  specified  in  subsections  7.1(m)  and 7.1(t) of the
Credit Agreement are all the actions  necessary to perfect the security interest
of the Administrative  Agent for the benefit of the Lenders on the Pledged Stock
and the Pledged Notes, and the security interest of the Administrative Agent for
the  benefit of the  Lenders on the  Pledged  Stock and the  Pledged  Notes is a
perfected  security  interest.  Assuming the  Administrative  Agent acquired its
interest  in the Pledged  Stock in good faith and without  notice of any adverse
claims and that each certificate evidencing shares of Pledged Stock is either in
bearer  form  or  registered  form,  issued  or  indorsed  in  the  name  of the
Administrative Agent or in blank, the Administrative Agent acquired its security
interest in the Pledged Stock free of adverse claims.

         (c) All of the shares of capital  stock  described on Schedule 2 to the
Guarantee and Collateral Agreement have been duly authorized and validly issued,
and are fully paid and nonassessable and represent the percentages of the issued
and outstanding  capital stock of the issuers thereof specified on Schedule 2 to
the Guarantee and Collateral Agreement.

         8.(a) The provisions of the Guarantee and Collateral  Agreement  create
in favor of the Issuer a legal,  valid and enforceable  security interest in the
Collateral (as defined in the Guarantee and Collateral Agreement).

         (b) The Administrative Agent upon filing of the Financing Statements in
the  Filing  Offices  will have a  perfected  security  interest  in the  Filing
Collateral for the benefit of the Lenders.

         Our opinions set forth in  paragraphs  3, 7, and 8 above are subject to
the effects of bankruptcy,  insolvency,  fraudulent conveyance,  reorganization,
moratorium  and other  similar laws relating to or affecting  creditors'  rights
generally,  general equitable  principles (whether considered in a proceeding in
equity or at law) and an implied covenant of good faith and fair dealing.

         We are  members  of the bar of the State of New York and we  express no
opinion  as to the laws of any  jurisdiction  other than the law of the State of
New York,  the General  Corporate  Law of the State of Delaware  and the Federal
laws of the United States of America.

         This  opinion  has been  rendered  solely for your  benefit and for the
benefit the Lenders  pursuant to Section  7.1(i)(i)  of the Credit  Agreement in
connection with the Credit Agreement and the transactions  contemplated  thereby
and may not be used,  circulated,  quoted,  relied upon or otherwise referred to
for any other purpose without our prior written consent; provided, however, that
this opinion may be delivered to your  regulators,  accountants,  attorneys  and
other  professional  advisers  and may be used in  connection  with any legal or

<PAGE>
The Chase Manhattan Bank                 4                    September __, 1997


regulatory proceeding relating to the subject matter of this opinion.

                                            Very truly yours,


<PAGE>


                                                                    Schedule 1
                                                                    ----------

                              TRANSACTION DOCUMENTS

                  1)       Guarantee and Collateral Agreement

                  2)       Notes

                  3)       English Security Documents



<PAGE>


                                                                     Schedule 2
                                                                     ----------

                              FINANCING STATEMENTS


       State                                             Filing Office
       -----                                             -------------

New York                                                 Suffolk County

                                                         Secretary of State




<PAGE>

                                                                      Schedule 3
                                                                      ----------



                      CONSENTS, AUTHORIZATIONS, APPROVALS,
                               NOTICES AND FILINGS




                                     [NONE]



<PAGE>
                                                                      EXHIBIT G
                                                                      ---------


                                     FORM OF
                               CLOSING CERTIFICATE

         Pursuant to subsection 7.1 of the Credit and Guarantee Agreement, dated
as of September __, 1997 (as the same may be amended,  supplemented or otherwise
modified  from time to time,  the  "Credit  Agreement"),  among  NBTY,  Inc.,  a
Delaware  corporation (the "Company"),  the Foreign Subsidiary  Borrower and the
Lenders named therein and The Chase Manhattan Bank as Administrative  Agent, the
undersigned,  Executive Vice President of each Loan Party,  hereby  certifies as
follows:

         1. The  representations  and warranties of each Loan Party set forth in
     the Credit  Agreement and each of the other Loan Documents to which it is a
     party or which are contained in any  certificate,  document or financial or
     other  statement  furnished  pursuant to or in  connection  with the Credit
     Agreement  or any  Loan  Document  are  true and  correct  in all  material
     respects  on and as of the date  hereof  with the same effect as if made on
     the date hereof, except for representations and warranties expressly stated
     to relate to a specific  earlier date,  in which case such  representations
     and  warranties  are true and correct in all  material  respects as of such
     earlier date;

         2. No Default or Event of Default has occurred and is  continuing as of
     the date  hereof or will occur after  giving  effect to the  extensions  of
     credit  requested to be made on the date hereof or the consummation of each
     of the transactions contemplated by the Loan Documents; and

         3. Harvey Kamil is and at all times since  _______________,  199_,  has
     been the duly elected and qualified  [Assistant] Secretary of the each Loan
     Party and the signature  set forth on the  signature  line for such officer
     below is such officer's true and genuine signature;

and  the  undersigned  Secretary of each Loan Party hereby certifies as follows:

         4. There are no liquidation or dissolution proceedings pending or to my
     knowledge  threatened  against the Company or any of its Subsidiaries,  nor
     has any  other  event  occurred  affecting  or  threatening  the  corporate
     existence of the Company or any of its Subsidiaries;

         5. Each Loan Party is a corporation duly incorporated, validly existing
     and  in  good  standing  under  the  laws  of  the   jurisdiction   of  its
     incorporation;

         6. (_)  Attached  hereto as  Exhibit A is a true and  complete  copy of
     resolutions  duly  adopted by the Board of  Directors of each Loan Party on
     September  __, 1997;  such  resolutions  have not in any way been  amended,
     modified, revoked or rescinded and have been in full force and effect since
     their  adoption to and  including the date hereof and are now in full force
     and effect; such resolutions are the only corporate proceedings of the Loan
     Parties now in force  relating  to or  affecting  the  matters  referred to
     therein;

            (_) attached hereto as Exhibit B is a true and complete  copy of the
     By-laws of the Company and the other Loan Parties as in effect at all times
     since April 3, 1996, to and including the date hereof; and

            (_) attached hereto as Exhibit C is a true and complete  copy of the
     Certificate of  Incorporation  of the Company and the other Loan Parties as
     in effect at all times  since  April 3,  1996,  to and  including  the date

<PAGE>
                                                                               2
     hereof; and

         7. The following persons are now duly elected and qualified officers of
     the Company and the other Loan Parties,  holding the offices indicated next
     to their  respective  names below, and such officers have held such offices
     with the Company and the other Loan  Parties at all times since  __________
     __, 199_, to and including the date hereof,  and the  signatures  appearing
     opposite their respective  names below are the true and genuine  signatures
     of such officers,  and each of such officers is duly  authorized to execute
     and deliver on behalf of the Company,  the Credit  Agreement  and the other
     Loan Documents to which it is a party and any certificate or other document
     to be delivered by the Company pursuant to the Credit Agreement or any such
     Loan Document:

             Name             Office                  Signature
             ----             ------                  ---------

         Harvey Kamil Executive Vice President      _______________

         Unless otherwise defined herein, capitalized terms which are defined in
the Credit Agreement and used herein are so used as so defined.


<PAGE>



         IN WITNESS  WHEREOF,  the  undersigned  have hereunto set our names and
affixed the corporate seal.



NBTY, INC.                                  NBTY, INC.
NATURE'S BOUNTY INC.                        NATURE'S BOUNTY INC.
NATURE'S BOUNTY, INC.                       NATURE'S BOUNTY, INC.
VITAMIN WORLD, INC.                         VITAMIN WORLD, INC.
PURITAN'S PRIDE, INC.                       PURITAN'S PRIDE, INC.
ARCO PHARMACEUTICALS, INC.                  ARCO PHARMACEUTICALS, INC.
NATURAL WEALTH NUTRITION                    NATURAL WEALTH NUTRITION
  CORPORATION                                 CORPORATION
FOUNTAIN PUBLISHING, INC.                   FOUNTAIN PUBLISHING, INC.
OMNI VITAMIN AND NUTRITION                  OMNI VITAMIN AND NUTRITION
  CORP.                                       CORP.
UNITED VITAMIN MANUFACTURING CORP.          UNITED VITAMIN MANUFACTURING CORP.
THE HUDSON CORPORATION                      THE HUDSON CORPORATION
GOOD'N NATURAL MANUFACTURING CORP.          GOOD'N NATURAL MANUFACTURING CORP.
BEAUTIFUL VISIONS, NEW YORK CORP.           BEAUTIFUL VISIONS, NEW YORK CORP.
PRIME NATURAL HEALTH LABORATORIES           PRIME NATURAL HEALTH LABORATORIES
AMERICAN HEALTH, INC.                       AMERICAN HEALTH, INC.
NATURE'S BOUNTY MANUFACTURING               NATURE'S BOUNTY MANUFACTURING 
  CORP.                                       CORP.
NABARCO ADVERTISING ASSOCIATES, INC.        NABARCO ADVERTISING ASSOCIATES,
                                              INC.
HERBAL HARVEST, INC.                        HERBAL HARVEST, INC.




By:                                         By:
   --------------------------------            ---------------------------------
   Name:                                       Name:
   Title:  Executive Vice President            Title: Secretary



Date:  September __, 1997

______________________,  The  undersigned  [President] of each Loan Party hereby
certifies the  signature set forth on the signature  line above for Harvey Kamil
is such officer's true and genuine signature.



By:
   -----------------------
   Name:
   Title:  President


<PAGE>
                                                                       EXHIBIT H
                                                                       ---------

                             FORM OF TAX CERTIFICATE


         Reference is hereby made to the Credit and Guarantee  Agreement,  dated
as of September __, 1997, among NBTY, INC, the Foreign  Subsidiary  Borrower (as
defined  therein),  the lenders parties thereto and The Chase Manhattan Bank, as
administrative agent (as amended,  restated,  supplemented or otherwise modified
from time to time,  the  "Credit  Agreement").  Pursuant  to the  provisions  of
Section 4.11(b)(i)(B) of the Credit Agreement,  the undersigned hereby certifies
that it is not a "bank" as such term is defined in Section  881(c)(3)(A)  of the
Internal Revenue Code of 1986, as amended.


                                              [NAME OF LENDER]



                                               By:
                                                  -------------------------
                                                Title:


Date: _________, 19___


<PAGE>
                                                                    EXHIBIT I TO
                                                                CREDIT AGREEMENT
                                                                ----------------

                          SOLVENCY CERTIFICATE OF NBTY


         Pursuant to subsection ____________ of the Credit Agreement dated as of
September __, 1997 among NBTY, Inc., a Delaware  corporation  (the  "Borrower"),
the Foreign  subsidiary  Borrower  and The Lenders  named  therein and The Chase
Manhattan Bank, as Administrative  Agent (the "Credit Agreement";  terms defined
therein  being used  herein as therein  defined),  the  undersigned  Responsible
Officer on behalf of the Borrower  hereby,  in his/her  capacity as such and not
individually, certifies as follows:

         I have  undertaken  certain  analyses  and  procedures  relating to the
preparation  of this  Certificate.  The procedures  undertaken  consisted of the
following  which,  in my view, are sufficient for the purposes of rendering this
Certificate.

         (i)   Read the Credit  Agreement  and the  accompanying  schedules  and
               annexes thereto.

         (ii)  Read the other Loan Documents and the Acquisition Documents.

         (iii) Read the  Indenture  for the  Subordinated  Debt and the  related
               Purchase   Agreement  with  Chase   Securities  Inc,  as  Initial
               Purchaser.

         (iv)  Read the  Confidential  Information  Memorandum dated August 1997
               relating  to the  $50,000,000  Senior  Secured  Revolving  Credit
               Facility.

         (v)   Read the Confidential Offering Memorandum dated September __ 1997
               relating to the Subordinated Debt.

         (vi)  Performed  a  valuation  using  current  standards  of  valuation
               including   discounted  free  cash  flow  and  comparable  market
               multiples  approaches,  as a going concern after giving effect to
               the  Holland &  Barrett  Acquisition  and the other  transactions
               contemplated   by  the  Credit   Agreement  and  the  other  Loan
               Documents, and the other Acquisition Documents.

         (vii) Read historical audited consolidated  financial statements of the
               Company,  for the fiscal  year ended  September  30,  1996 and of
               Holland & Barrett for the fiscal year ended June 30, 1997.

         (viii)Read unaudited  consolidated  interim  financial  results and the
               balance  sheet  and cash flow  statement  of each of NBTY for the
               fiscal periods ended March 31, 1997 and June 30, 1997.

         (ix)  Caused to be visited by representatives  of the Borrower,  all of
               the  facilities  of the  Borrower,  Holland &  Barrett  and their
               Subsidiaries  and  discussed the results of such visits with such
               representatives,   and  spoke  with   operating   and   technical
               management.

         Based upon the  foregoing,  on the Closing Date and after giving effect
to the Holland & Barrett  Acquisition and to all  indebtedness to be incurred or
refinanced in connection  therewith,  including  indebtedness incurred under the
Credit Agreement and the Subordinated Debt, I am of the opinion, with respect to
the Borrower, on a consolidated basis, that:


<PAGE>
                                                                              2

         (1)   the aggregate value of the Borrower's  assets,  at fair value and
               present fair  saleable  value  exceeds (i) its total  liabilities
               (including contingent,  subordinated,  unmatured and unliquidated
               liabilities) and (ii) the amount required to pay such liabilities
               as they become absolute and mature;

         (2)   the  Borrower  has the  ability to pay its debts and  liabilities
               (including contingent,  subordinated,  unmatured and unliquidated
               liabilities) as they become absolute and mature; and

         (3)   the  Borrower  does  not have an  unreasonably  small  amount  of
               capital with which to conduct its business.

         In evaluating the foregoing,  the subject  phrases and the  definitions
ascribed thereto are as follows:

         "AGGREGATE VALUE OF THE BORROWER'S ASSETS" - All assets of the Borrower
         recorded on a consolidated basis. Such assets shall include all current
         assets, all fixed assets such as property, plant, and equipment and all
         intangible assets including contracts, tradenames, trademarks, patents,
         non-compete  agreements and other intangible  assets including those in
         the nature of goodwill and going concern value.

         "FAIR  VALUE" - The total  amount at which the property of the Borrower
         recorded on a consolidated  basis, would likely sell as part of a going
         concern  and for  continued  use as part of a going  concern,  within a
         commercially  reasonable  period of time,  between one or more  willing
         buyers  and a  willing  seller  with  neither  party  being  under  any
         compulsion  to buy or sell  and  with  all  parties  having  reasonable
         knowledge of all facts.

         "PRESENT FAIR SALEABLE  VALUE" - The price that could be obtained by an
         independent  willing  seller  from an  independent  willing  buyer with
         reasonable  promptness  in an  arms-length  transaction  under  present
         conditions for the sale of comparable business enterprises.

         "DEBTS AND LIABILITIES (INCLUDING CONTINGENT,  SUBORDINATED,  UNMATURED
         AND UNLIQUIDATED LIABILITIES)" - The pro forma debts and liabilities of
         the Borrower,  as of June 30, 1997, including all fees and expenses and
         the principal amount of all  indebtedness  being incurred in connection
         with the Holland & Barrett Acquisition (including indebtedness incurred
         under  the  Credit  Agreement  and  the  Subordinated   Debt)  and  the
         Borrower's estimated amount of reasonably anticipated  liabilities that
         may result from  contingencies,  which  liabilities may or may not meet
         the criteria  for accrual  under FAS No. 5 and,  therefore,  may not be
         included in liabilities under GAAP,  including (i) pending  litigation,
         asserted  claims  and  assessments,  guarantees  and  other  contingent
         liabilities,  including  employee benefit plan liabilities  relating to
         retiree  benefits  identified  to us by  Responsible  Officers  of  the
         Borrower,   as  well  as  (ii)  contingent   liabilities   relating  to
         environmental  matters identified to us by Responsible  Officers of the
         Borrower.


<PAGE>
                                                                              3


         IN WITNESS WHEREOF, the undersigned has hereunto set his name on behalf
of the Borrower this ____ day of September, 1997.


                                             NBTY, INC.



                                             By:
                                                ----------------------------- 
                                                Name:
                                                Title:






                                                                   Exhibit 12.1


                                   NBTY, INC.
                Computation of Ratio of Earnings to Fixed Charges
                      (Dollars in Millions, Except Ratios)


<TABLE>
<CAPTION>

                                         Pro forma
                                        Nine Months   Pro forma Year
                                           Ended           Ended       Nine Months Ended                Year Ended
                                         June 30,      September 30,       June 30,                    September 30,
                                        -----------    ------------    ------------------   ----------------------------------------
                                           1997           1996           1997     1996      1996        1995     1994   1993    1992
                                         --------       ------          -----    -----      ----        ----     ----   ----    ----
<S>                                      <C>           <C>               <C>     <C>        <C>          <C>     <C>    <C>    <C>

EARNINGS:
   Income before income taxes              $21.6         $13.4          $26.8    $13.6       $22.4       $8.4    $12.6  $15.6  $ 5.8
   Add:
      Interest expense                      12.8          16.8            1.3      1.0         1.4        1.1      0.9    1.2    1.3
      Interest   component   of  rent        6.6           7.6            0.7      0.4         0.7        0.4      0.4    0.4    0.3
                                          ------        ------         ------   ------      ------     ------    -----  -----  -----
   Earnings                                $41.0         $37.8          $28.8    $15.0       $24.5       $9.9    $13.9  $17.2  $ 7.4
                                          ======        ======         ======   ======      ======     ======    =====  =====  =====
    
FIXED CHARGES:
   Interest expense                        $12.8         $16.8          $ 1.3    $ 1.0       $ 1.4       $1.1    $ 0.9   $1.2  $ 1.3
   Interest component of rent expense        6.6           7.6            0.7      0.4         0.7        0.4      0.4    0.4    0.3
                                          ------        ------         ------   ------      ------     -------   -----  -----  -----
   Fixed Charges                           $19.4         $24.4          $ 2.0    $ 1.4       $ 2.1       $1.5    $ 1.3   $1.6  $ 1.6
                                          ======        ======         ======   ======      ======     ======    =====  =====  =====
Ratio of earnings to fixed charges           2.1           1.5           14.4     10.7        11.7        6.6     10.7   10.8    4.6
                                          ======        ======         ======   ======      ======     ======    =====  =====  =====
</TABLE>








                       CONSENT OF INDEPENDENT ACCOUNTANTS


We consent to the  inclusion  in this  Registration  Statement on Form S-4 (File
No.____)  of  our  report,  dated  November  5,  1996,  on  our  audits  of  the
consolidated financial statements of NBTY, Inc. and Subsidiaries as of September
30, 1996 and 1995, and for each of the three years in the period ended September
30,  1996.  We also  consent  to the  reference  to our firm  under the  caption
"Experts."



                                        /s/ Coopers & Lybrand L.L.P.
                                        ------------------------------
                                        COOPERS & LYBRAND L.L.P.



Melville, New York
November 4, 1997.



KPMG

            2 Cornwall Street                  Tel +44(0) 121 232 3000
            Birmingham                         Fax + 44 (0) 121 232 3500
            B3 2DL                             DX 709850 Birmingham 26
            United Kingdom



The Directors
Holland & Barrett Holdings Limited
Dodwells Bridge Industrial Estate
Hinckley                                     Our ref  dm/1/bsm/sew.3
LEICESTERSHIRE
LE10 3BZ

5 November 1997




Dear Sirs

We consent to the inclusion of our report dated August 1997, with respect to the
consolidated  balance  sheets of Holland & Barrett  Holdings  Limited  (formerly
Holland & Barrett Retail  Limited),  as of 30 June 1996 and 1997 and the related
profit and loss accounts,  cash flow statements,  statements of recognised gains
and losses and reconciliation of movement in shareholders' funds for each of the
years in the three year period ended 30 June 1997,  which report  appears in the
Registration Statement on Form S-4 of NBTY Inc dated 5 November 1997.

We also  consent to the  reference  to our firm under the  heading  "Independent
Accountants" in the Prospectus.


Yours faithfully


/s/ KPMG
- ------------------
KPMG




                                                                         EX-25.1

                                ----------------
                       SECURITIES AND EXCHANGE COMMISSION
                                ----------------
                                    FORM T-1

                            STATEMENT OF ELIGIBILITY
             UNDER THE TRUST INDENTURE ACT OF 1939, AS AMENDED, OF A
                    CORPORATION DESIGNATED TO ACT AS TRUSTEE

                      CHECK IF AN APPLICATION TO DETERMINE
                      ELIGIBILITY OF A TRUSTEE PURSUANT TO
                               SECTION 305(B)(2)_

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

                        IBJ SCHRODER BANK & TRUST COMPANY
               (Exact name of trustee as specified in its charter)

             New York                                     13-5375195
(State of Incorporation if not a            (I.R.S. Employer Identification No.)
 U.S. national bank)

One State Street, New York, New York                          10004
(Address of principal executive offices)                    (Zip code)

                    Terence Rawlins, Assistant Vice President
                        IBJ Schroder Bank & Trust Company
                                One State Street
                            New York, New York 10004
                                 (212) 858-2000
            (Name, Address and Telephone Number of Agent for Service)

                                   NBTY, INC.

               (Exact name of obligor as specified in its charter)

            Delaware                                       11-2228617
(State of jurisdiction of incorporation     (I.R.S. Employer Identification No.)
 or organization)

90 Orville Drive                                             11716
Bohemia, NY                                                (Zip code)
(Address of principal executive office)

                                   ----------

                         (Title of Indenture Securities)
                                   NBTY, INC.
               8 5/8% SENIOR SUBORDINATED NOTES DUE 2007, SERIES B


<PAGE>


Item 1   General information

         Furnish the following information as to the trustee:

         (a)      Name and address of each examining or supervising authority to
                  which it is subject.

                  New York State Banking Department
                  Two Rector Street
                  New York, New York

                  Federal Deposit Insurance Corporation
                  Washington, D.C.

                  Federal Reserve Bank of New York Second District
                  33 Liberty Street
                  New York, New York

         (b)      Whether it is authorized to exercise corporate trust powers.

                           Yes

Item 2.  Affiliations with the Obligor.

         If the  obligor is an  affiliate  of the  trustee,  describe  each such
affiliation.

         The obligator is not an affiliate of the trustee.

Item 3.  Voting securities of the trustee.

         Furnish the following information as to each class of voting securities
of the trustee:

                             As of October 30, 1997
                 Col. A                                       Col. B
             Title of class                             Amount Outstanding

Not Applicable

Item 4.  Trusteeships under other indentures.

         If the trustee is a trustee  under  another  indenture  under which any
         other  securities,  or certificates of interest or participation in any
         other securities, of the obligor are outstanding, furnish the following
         information:

         (a)      Title of the  securities  outstanding  under  each such  other
                  indenture

                                    Not Applicable

         (b)      A brief  statement of the facts relied upon as a basis for the
                  claim  that no  conflicting  interest  within  the  meaning of
                  Section  310(b)(1)  of  the  Act  arises  as a  result  of the
                  trusteeship  under  any  such  other  indenture,  including  a
                  statement  as to how the  indenture  securities  will  rank as
                  compared   with  the   securities   issued  under  such  other
                  indenture.

                                     Not Applicable


                                       2
<PAGE>

Item 5. Interlocking  directorates and similar relationships with the obligor or
underwriters.

         If the trustee or any of the  directors  or  executive  officers of the
         trustee  is a  director,  officer,  partner,  employee,  appointee,  or
         representative  of  the  obligor  or any of  any  underwriter  for  the
         obligor, identify each such person having any such connection and state
         the nature of each such connection.

                                    Not Applicable

Item 6. Voting securities of the trustee owned by the obligor or its officials.

         Furnish the following  information  as to the voting  securities of the
         trustee owned  beneficially by the obligor and each director,  partner,
         and executive officer of the obligor:

                             As of October 30, 1997
<TABLE>
<CAPTION>

- ------------------------------ -------------------------- ----------------------------- -----------------------------
<S>                            <C>                        <C>                            <C>

            Col A                        Col B                       Col. C                        Col. D
        Name of Owner               Title of class               Amount owned           Percent of voting securities
                                                                 beneficially               represented by amount
                                                                                               given in Col. C
    --------------------         --------------------       --------------------         -------------------------
- ------------------------------ -------------------------- ----------------------------- -----------------------------
</TABLE>


                                 Not Applicable

Item 7.  Voting  securities  of the  trustee  owned  by  underwriters  or  their
officials.

         Furnish the following  information  as to the voting  securities of the
         trustee owned beneficially by each underwriter for the obligor and each
         director, partner and executive officer of each such underwriter:

                             As of October 30, 1997

<TABLE>
<CAPTION>

- ------------------------------ -------------------------- ----------------------------- -----------------------------
<S>                            <C>                        <C>                            <C>

            Col A                        Col B                       Col. C                        Col. D
        Name of Owner               Title of class               Amount owned           Percent of voting securities
                                                                 beneficially               represented by amount
                                                                                               given in Col. C
    --------------------         --------------------       --------------------         -------------------------
- ------------------------------ -------------------------- ----------------------------- -----------------------------
</TABLE>

                                 Not Applicable

Item 8.  Securities of the obligor owned or held by the trustee

         Furnish the following information as to securities of the obligor owned
         beneficially or held as collateral  security for obligations in default
         by the trustee:

                             As of October 30, 1997


                                       3
<PAGE>
<TABLE>
<CAPTION>

- ------------------------------ -------------------------- ----------------------------- -----------------------------
<S>                            <C>                        <C>                            <C>

            Col A                        Col B                       Col. C                        Col. D
        Name of Owner               Title of class               Amount owned           Percent of voting securities
                                                            beneficially or held as         represented by amount
                                                            collateral security for             given in Col. C
                                                             obligations in default      
    --------------------         --------------------       ------------------------     ---------------------------
- ------------------------------ -------------------------- ----------------------------- -----------------------------
</TABLE>

                                 Not Applicable

Item 9.  Securities of underwriters owned or held by the trustee.

         If the trustee owns  beneficially  or holds as collateral  security for
         obligations  in  default  any  securities  of an  underwriter  for  the
         obligor,  furnish  the  following  information  as  to  each  class  of
         securities of such underwriter any of which are so owned or held by the
         trustee:

                             As of October 30, 1997

<TABLE>
<CAPTION>

- ------------------------------ -------------------------- ----------------------------- -----------------------------
<S>                            <C>                        <C>                            <C>

            Col A                        Col B                       Col. C                        Col. D
        Name of Owner               Title of class               Amount owned           Percent of voting securities
                                                            beneficially or held as         represented by amount
                                                            collateral security for             given in Col. C
                                                             obligations in default      
    --------------------         --------------------       ------------------------     ---------------------------
- ------------------------------ -------------------------- ----------------------------- -----------------------------
</TABLE>

                                 Not Applicable

Item 10.  Ownership or holdings by the trustee of voting  securities  of certain
affiliates or securityholders of the obligor.

         If the trustee owns  beneficially  or holds as collateral  security for
         obligations  in  default  voting  securities  of a person  who,  to the
         knowledge  of the  trustee  (1) owns 10  percent  or more of the voting
         securities  of  the  obligor  or  (2)  is an  affiliate,  other  than a
         subsidiary, of the obligor, furnish the following information as to the
         voting securities of such person:

                             As of October 30, 1997
<TABLE>
<CAPTION>

- ------------------------------ -------------------------- ----------------------------- -----------------------------
<S>                            <C>                        <C>                            <C>

            Col A                        Col B                       Col. C                        Col. D
        Name of Owner               Title of class               Amount owned           Percent of voting securities
                                                            beneficially or held as         represented by amount
                                                            collateral security for             given in Col. C
                                                             obligations in default      
    --------------------         --------------------       ------------------------     ---------------------------
- ------------------------------ -------------------------- ----------------------------- -----------------------------
</TABLE>

                                 Not Applicable

Item     11.  Ownership or holdings by the trustee of any securities of a person
         owning 50 percent or more of the voting securities of the obligor.

         If the trustee owns  beneficially  or holds as collateral  security for
         obligations in default any securities of a person who, to the knowledge


                                       4
<PAGE>

         of the trustee, owns 50 percent or more of the voting securities of the
         obligor,  furnish  the  following  information  as  to  each  class  of
         securities of such any of which are so owned or held by the trustee:

                             As of October 30, 1997

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

         Col. A                           Col. B                 Col. C.
 Nature of Indebtedness            Amount Outstanding            Date Due
  --------------------            --------------------        ---------------
- ---------------------------- ---------------------------- ----------------------

                                 Not Applicable

Item 12. Indebtedness of the Obligor to the Trustee.

         Except as noted in the instructions,  if the obligor is indebted to the
         trustee, furnish the following information:

                             As of October 30, 1997
<TABLE>
<CAPTION>

- ------------------------------ -------------------------- ----------------------------- -----------------------------
<S>                            <C>                        <C>                            <C>

            Col A                        Col B                       Col. C                        Col. D
        Name of Owner               Title of class               Amount owned           Percent of voting securities
                                                            beneficially or held as         represented by amount
                                                            collateral security for             given in Col. C
                                                             obligations in default      
    --------------------         --------------------       ------------------------     ---------------------------
- ------------------------------ -------------------------- ----------------------------- -----------------------------
</TABLE>

                                 Not Applicable

Item 13. Defaults by the Obligor.

         (a)      State  whether  there is or has been a default with respect to
                  the securities under this indenture. Explain the nature of any
                  such default.

                                 Not Applicable

         (b)      If the  trustee is a trustee  under  another  indenture  under
                  which any other  securities,  or  certificates  of interest or
                  participation  in any other  securities,  of the  obligor  are
                  outstanding,  or is  trustee  for more  than  one  outstanding
                  series of securities under the indenture,  state whether there
                  has  been a  default  under  any  such  indenture  or  series,
                  identify  the  indenture or series  affected,  and explain the
                  nature of any such default.

                                 Not Applicable

Item 14. Affiliations with the Underwriters

         If any  underwriter is an affiliate of the trustee,  describe each such
affiliation.

                                 Not Applicable

Item 15. Foreign Trustees.

         Identify  the order or rule  pursuant to which the  foreign  trustee is
         authorized to act as sole trustee under  indentures  qualified or to be
         qualified under the Act.

                                       5
<PAGE>

                                 Not Applicable

Item 16. List of Exhibits.

         List below all exhibits filed as part of this statement of eligibility.

         *1.      A copy of the Charter of IBJ Schroder  Bank & Trust Company as
                  amended to date.  (See Exhibit 1A to Form T-1,  Securities and
                  Exchange Commission File No. 22-18460).

         *2.      A copy of the  Certificate  of  Authority  of the  Trustee  to
                  Commence Business. (Included in Exhibit I above).

         *3.      A copy of the  Authorization  of the  Trustee,  as  amended to
                  date.  (See  Exhibit 4 to Form T-1,  Securities  and  Exchange
                  Commission File No. 221 9146).

         *4.      A copy of the existing  By-Laws of the Trustee,  as amended to
                  date.  (See  Exhibit 4 to Form T-1,  Securities  and  Exchange
                  Commission File No. 22-19146).

         5.       A copy of each Indenture referred to in Item 4, if the Obligor
                  is in default. Not Applicable.

         6.       The  consent  of  the  United  States  institutional   trustee
                  required by Section 321 (b) of the Act.

         7.       A copy  of the  latest  report  of  condition  of the  trustee
                  published   pursuant  to  law  or  the   requirements  of  its
                  supervising or examining authority.

* The Exhibits thus designated are incorporated  herein by reference as exhibits
hereto. Following the description of such Exhibits is a reference to the copy of
the Exhibit  heretofore  filed with the Securities and Exchange  Commission,  to
which there have been no amendments or changes.

                                      NOTE
                                      ----

In answering any item in this Statement of Eligibility  which relates to matters
peculiarly  within the  knowledge of the obligor and its  directors or officers,
the trustee has relied upon information furnished to it by the obligor.

Inasmuch as this Form T-1 is filed prior to the  ascertainment by the trustee of
all facts on which to base responsive answers to Item 2, the answer to said Item
are based on incomplete information.

Item 2, may, however, be considered as correct unless amended by an amendment to
this Form T-1.

Pursuant to General  Instruction  B, the trustee has responded to Items 1, 2 and
16 of this form since to the best  knowledge of the trustee as indicated in Item
13, the obligor is not in default under any indenture  under which the applicant
is trustee.

<PAGE>



                                    SIGNATURE


Pursuant to the requirements of the Trust Indenture Act of 1939, as amended, the
trustee, IBJ Schroder Bank & Trust Company, a corporation organized and existing
under the laws of the State of New  York,  has duly  caused  this  statement  of
eligibility  &  qualification  to be  signed on its  behalf by the  undersigned,
thereunto duly  authorized,  all in the City of New York, and State of New York,
on the 30th day of October, 1997.

                                  IBJ SCHRODER BANK & TRUST COMPANY

 
                                  By:  /s/ Terence Rawlins
                                     -------------------------------
                                      Terence Rawlins
                                      Assistant Vice President



<PAGE>


                                    EXHIBIT 6

                               CONSENT OF TRUSTEE


Pursuant to the  requirements  of Section  321(b) of the Trust  Indenture Act of
1939,  as  amended,  in  connection  with the issue by NBTY,  INC. of its 8 5/8%
Senior  Subordinated Notes due 2007, Series B, we hereby consent that reports of
examinations  by Federal,  State,  Territorial,  or District  authorities may be
furnished by such  authorities to the Securities  and Exchange  Commission  upon
request therefor.

                                  IBJ SCHRODER BANK & TRUST COMPANY


                                  By:  /s/ Terence Rawlins
                                     -----------------------------
                                      Terence Rawlins
                                      Assistant Vice President



Dated: As of October 30, 1997




<PAGE>


                                    EXHIBIT 7

                       CONSOLIDATED REPORT OF CONDITION OF
                        IBJ SCHRODER BANK & TRUST COMPANY
                              of New York, New York
                      And Foreign and Domestic Subsidiaries

                           Report as of June 30, 1997


                                                                  Dollar Amounts
                                                                   in Thousands
                                                                   ------------
                              ASSETS
                              ------

Cash and balance due from depository institutions:
     Noninterest-bearing balances and currency and coin........     $   41,319
     Interest-bearing balances.................................     $  314,579

Securities:  Held-to-maturity securities.......................     $  180,111
             Available-for-sale securities.....................     $   47,600

Federal funds sold and securities  purchased under
agreements  to resell in  domestic  offices of the
bank and of its Edge  and  Agreement  subsidiaries
and in IBFs:
     Federal Funds sold and Securities purchased under 
     agreements to resell.....................................      $  694,850

Loans and lease financing receivables:
     Loans and leases, net of unearned income.................      $1,955,686
     LESS:  Allowance for loan and lease losses...............      $   62,876
     LESS:  Allocated transfer risk reserve...................      $      -0-
     Loans and leases, net of unearned income, 
     allowance and reserve....................................      $1,892,810

Trading assets held in trading accounts.......................      $      603

Premises and fixed amounts (including capitalized leases).....           3,709

Other real estate owned.......................................      $      202

Investments in unconsolidated subsidiaries and associated 
companies.....................................................      $      -0-

Customers' liability to this bank on acceptances outstanding..      $       81

Intangible assets.............................................      $      -0-

Other assets..................................................      $   67,902

TOTAL ASSETS..................................................      $3,242,965

                                      LIABILITIES
                                      -----------

Deposits:
     In domestic offices......................................      $1,694,675
        Noninterest-bearing...................................      $  263,641
        Interest-bearing......................................      $1,431,023

                        11
<PAGE>
                                                                  Dollar Amounts
                                                                   in Thousands
                                                                   ------------


     In foreign offices, Edge and Agreement subsidiaries,
      and IBFs................................................      $1,121,075
        Noninterest-bearing...................................      $   17,535
        Interest-bearing......................................      $1,103,540

Federal funds  purchased and securities sold under
agreements to  repurchase  in domestic  offices of
the   bank   and  of  its   Edge   and   Agreement
subsidiaries, and in IBFs:

     Federal Funds purchased and Securities sold under
     agreements to repurchase.................................      $   25,000

Demand notes issued to the U.S. Treasury......................      $   60,000

Trading Liabilities...........................................      $      140

Other borrowed money:
     a)  With a remaining maturity of one year or less........      $   38,369
     b)  With a remaining maturity of more than one year......      $    1,763
     c)  With a remaining maturity of more than three years...      $    2,242

Bank's liability on acceptances executed and outstanding......      $       81

Subordinated notes and debentures.............................      $      -0-

Other liabilities.............................................      $   69,908

TOTAL LIABILITIES.............................................      $3,013,253

Limited-life preferred stock and related surplus..............      $      -0-

                                    EQUITY CAPITAL

Perpetual preferred stock and related surplus..................     $      -0-

Common Stock...................................................     $   29,649

Surplus (exclude all surplus related to preferred stock).......     $  217,008

Undivided profits and capital reserves.........................     $  (17,000)

Net unrealized gains (losses) on available-for-sale securities.     $       55

Cumulative foreign currency translation adjustments............     $      -0-

TOTAL EQUITY CAPITAL...........................................     $  229,712

TOTAL LIABILLITIES AND EQUITY CAPITAL..........................     $3,242,965



                                       12


                                                                      EX-99.1


                              LETTER OF TRANSMITTAL

                                   NBTY, INC.

                    OFFER TO EXCHANGE ANY AND ALL OUTSTANDING

                    8-5/8% SENIOR SUBORDINATED NOTES DUE 2007

                                       FOR

               8-5/8% SENIOR SUBORDINATED NOTES DUE 2007, SERIES B

                        PURSUANT TO THE PROSPECTUS, DATED


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

              THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK
                CITY TIME, ON ____________, UNLESS EXTENDED (THE
               "EXPIRATION DATE"). TENDERS MAY BE WITHDRAWN PRIOR
            TO 5:00 P.M., NEW YORK CITY TIME, ON THE EXPIRATION DATE.

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                  THE EXCHANGE AGENT FOR THE EXCHANGE OFFER IS:
<S>                                         <C>                                     <C>

         BY OVERNIGHT DELIVERY:                          BY MAIL:                                BY HAND:
   IBJ Schroder Bank & Trust Company        IBJ Schroder Bank & Trust Company       IBJ Schroder Bank & Trust Company
            One State Street                           P.O. Box 84                           One State Street
           New York, NY 10004                     Bowling Green Station                     New York, NY 10004
   Attn: Securities Processing Window            New York, NY 10274-0084            Attn: Securities Processing Window
          Subcellar One (SC-1)               Attn: Reorganization Operations               Subcellar One (SC-1)
                                                         Department
</TABLE>

                         FACSIMILE TRANSMISSION NUMBER:
                                 (212) 858-2611

                              CONFIRM BY TELEPHONE:
                                 (212) 858-2103
                                  -------------

                              FOR INFORMATION CALL:
                                 (212) 858-2103
                                  -------------



         DELIVERY  OF THIS  INSTRUMENT  TO AN  ADDRESS  OTHER  THAN AS SET FORTH
ABOVE, OR  TRANSMISSION  OF  INSTRUCTIONS  VIA FACSIMILE OTHER THAN AS SET FORTH
ABOVE, WILL NOT CONSTITUTE A VALID DELIVERY.

<PAGE>

         The  undersigned  acknowledges  that it has  received  and reviewed the
Prospectus,  dated ______________ (the "Prospectus"),  of NBTY, Inc., a Delaware
corporation  (the  "Company"),  and this Letter of  Transmittal  (the "Letter of
Transmittal"), which together constitute the Company's offer to exchange any and
all  outstanding  8-5/8%  Senior  Subordinated  Notes  Due  2007,  Series A (the
"Original  Notes"),  of the Company  for a like  aggregate  principal  amount of
8-5/8% Senior  Subordinated Notes Due 2007, Series B (the "Exchange Notes," and,
together with the Original Notes, the "Notes"),  of the Company from the holders
("Holders")  thereof (the "Exchange  Offer").  The Original Notes were issued on
September 23, 1997 (the "Issue Date").

         For each  Original  Note  accepted  for  exchange,  the  Holder of such
Original Note will receive an Exchange  Note having a principal  amount equal to
that of the  surrendered  Original  Note.  The terms of the  Exchange  Notes are
identical in all material  respects to the Original  Notes,  except that (i) the
Exchange  Notes will bear a Series B  designation  and a different  CUSIP Number
from the Original Notes,  (ii) the issuance of the Exchange Notes will have been
registered under the Securities Act of 1933, as amended (the "Securities  Act"),
and,  therefore,  the  Exchange  Notes  will not bear  legends  restricting  the
transfer  thereof,  and (iii) holders of the Exchange Notes will not be entitled
to certain  registration  rights  relating to the Original  Notes.  The Exchange
Notes,  and the Original Notes remaining  outstanding  after the Exchange Offer,
mature on September 15, 2007.  Interest on the Exchange Notes issued pursuant to
the  Exchange  Offer will accrue from the last  interest  payment  date on which
interest was paid on the Original Notes  surrendered in exchange therefor or, if
no interest has been paid on the  Original  Notes,  from the Issue Date,  and is
payable  semi-annually  in  arrears on March 15 and  September  15 of each year,
commencing  March 15,  1998,  at the rate of 8-5/8%  per  annum.  Holders  whose
Original Notes are accepted for exchange will be deemed to have waived the right
to receive any interest  accrued on the Original Notes.  The Exchange Notes will
be  redeemable,  in whole or in part, at the option of the Company,  on or after
September 15, 2002 at the redemption  prices set forth in the  Prospectus,  plus
accrued  interest to the date of redemption.  See  "Description  of the Exchange
Notes" section of the Prospectus.

         The Company  reserves the right,  at any time or from time to time,  to
extend the Exchange Offer at its discretion, in which event the term "Expiration
Date"  shall  mean the  latest  time and date to  which  the  Exchange  Offer is
extended.  The  Company  will  notify the  Exchange  Agent (as  defined)  of any
extension by written notice and will mail to the registered  holders of Original
Notes an announcement  thereof,  each prior to 9:00 a.m., New York City time, on
the next business day after the previously scheduled Expiration Date.

         The  Exchange  Offer  is not  conditioned  upon any  minimum  aggregate
principal  amount of Original  Notes being  tendered or accepted  for  exchange.
However,  the Exchange  Offer is subject to certain  conditions.  Please see the
Prospectus under the section entitled "The Exchange Offer - Conditions."

         The  Exchange  Offer is not being made to, nor will tenders be accepted
from or on behalf of, Holders of Original Notes in any jurisdiction in which the
making or acceptance of the Exchange  Offer would not be in compliance  with the
laws of such jurisdiction.

                                       2
<PAGE>

         This Letter of  Transmittal  is to be completed by a Holder of Original
Notes  either if  certificates  are to be  forwarded  herewith or if a tender of
certificates  for Original  Notes,  if  available,  is to be made by  book-entry
transfer to the account  maintained  by IBJ Schroder  Bank & Trust  Company (the
"Exchange  Agent") at the  Depository  Trust Company (the  "Book-Entry  Transfer
Facility")  pursuant  to the  procedures  set  forth  in "The  Exchange  Offer -
Procedures for Tendering"  section of the Prospectus.  Holders of Original Notes
whose certificates are not immediately  available,  or who are unable to deliver
their  certificates or  confirmation of the book-entry  tender of their Original
Notes into the Exchange Agent's account at the Book-Entry  Transfer  Facility (a
"Book-Entry  Confirmation")  and all other documents  required by this Letter of
Transmittal  to the  Exchange  Agent on or prior to the  Expiration  Date,  must
tender their Original Notes according to the guaranteed  delivery procedures set
forth in "The Exchange Offer - Guaranteed  Delivery  Procedures"  section of the
Prospectus.  See Instruction 1. Delivery of documents to the Book-Entry Transfer
Facility does not constitute delivery to the Exchange Agent.

         The undersigned  has completed the  appropriate  boxes below and signed
this Letter of  Transmittal  to indicate the action the  undersigned  desires to
take with respect to the Exchange Offer.



                                       3
<PAGE>

         List  below the  Original  Notes to which  this  Letter of  Transmittal
relates. If the space provided below is inadequate,  the Certificate numbers and
principal  amount of  Original  Notes  should be  listed  on a  separate  signed
schedule affixed hereto.


- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
    DESCRIPTION OF ORIGINAL             1              2               3
            NOTES
- ------------------------------- ------------- -------------------- -------------
                                                 Aggregate          Principal
   Name(s) and Address(es)       Certificate   Principal Amount      Amount
   of Registered Holder(s)       Number(s)*   of Original Note(s)   Tendered**
- ------------------------------- ------------- -------------------- -------------
- ------------------------------- ------------- -------------------- -------------
- ------------------------------- ------------- -------------------- -------------
- ------------------------------- ------------- -------------------- -------------
- ------------------------------- Total-------- -------------------- -------------

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

*    Need not be completed if Original  Notes are being  tendered by  book-entry
     transfer.
**   Unless  otherwise  indicated  in  this  column, a  holder  will  be  deemed
     to   have   tendered   ALL  of  the  Original  Notes  represented   by  the
     Original  Notes indicated   in   column   2.   See      Instruction      2.
- --------------------------------------------------------------------------------

| |  CHECK  HERE IF TENDERED  ORIGINAL  NOTES ARE BEING  DELIVERED BY BOOK-ENTRY
     TRANSFER  MADE TO THE ACCOUNT  MAINTAINED  BY THE  EXCHANGE  AGENT WITH THE
     BOOK-ENTRY TRANSFER FACILITY AND COMPLETE THE FOLLOWING:

     Name of Tendering Institution:
                                   ---------------------------------------------

     DTC Participant Number:
                            ----------------------------------------------------

     Account Number:                     Transaction Code Number:
                    ----------------                             ---------------

| |  CHECK  HERE IF TENDERED  ORIGINAL NOTES ARE BEING  DELIVERED  PURSUANT TO A
     NOTICE OF GUARANTEED  DELIVERY  PREVIOUSLY  SENT TO THE EXCHANGE  AGENT AND
     COMPLETE THE FOLLOWING:

     Name(s) of Registered Holder(s):
                                     -------------------------------------------

     Window Ticket Number (if any):
                                   ---------------------------------------------

     Date of Execution of Notice of Guaranteed Delivery:
                                                        ------------------------

     Name of Institution that Guaranteed Delivery:
                                                  ------------------------------

     If Delivered by Book-Entry Transfer, Complete the Following:

     Account Number:                     Transaction Code Number:
                    ----------------                             ---------------


                                       4
<PAGE>

| |  CHECK HERE IF YOU ARE A  BROKER-DEALER  AND WISH TO RECEIVE 10  ADDITIONAL
     COPIES  OF  THE  PROSPECTUS  AND 10 COPIES OF ANY AMENDMENTS OR SUPPLEMENTS
     THERETO:


     Name:
          ----------------------------------------------------------------------

     Address:
             -------------------------------------------------------------------

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





                                       5
<PAGE>


               PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY


Ladies and Gentlemen:


Upon the  terms  and  subject  to the  conditions  of the  Exchange  Offer,  the
undersigned  hereby  tenders to the Company the  aggregate  principal  amount of
Original Notes indicated  above.  Subject to, and effective upon, the acceptance
for exchange of the Original  Notes  tendered  hereby,  the  undersigned  hereby
sells,  assigns and  transfers  to, or upon the order of, the Company all right,
title and interest in and to such Original Notes as are being tendered hereby.

The undersigned hereby  irrevocably  constitutes and appoints the Exchange Agent
its agent and attorney-in-fact (with full knowledge that the Exchange Agent also
acts as the agent of the Company)  with respect to the tendered  Original  Notes
with the  full  power  of  substitution  to (i)  deliver  certificates  for such
Original Notes to the Company and deliver all accompanying evidences of transfer
and  authenticity  to, or upon the order of,  the  Company,  (ii)  present  such
Original  Notes for transfer on the books of the Company,  and (iii) receive for
the account of the Company all  benefits  and  otherwise  exercise all rights of
beneficial ownership of such Original Notes, all in accordance with the terms of
the Exchange  Offer.  The power of attorney  granted in this paragraph  shall be
deemed to be irrevocable  from and after the Expiration Date and coupled with an
interest.

The  undersigned  hereby  represents and warrants that the  undersigned has full
power and  authority to tender,  sell,  assign and  transfer the Original  Notes
tendered  hereby and that the Company will acquire good and  unencumbered  title
thereto, free and clear of all liens, restrictions, charges and encumbrances and
not subject to any adverse claim when the same are accepted by the Company.  The
undersigned  hereby further represents that any Exchange Notes to be received by
the  undersigned  will be  acquired  in the  ordinary  course of business of the
undersigned,  that at the time of the  commencement of the Exchange  Offer,  the
undersigned has no arrangement or  understanding  with any person to participate
in the  distribution  (within the meaning of the Securities Act) of the Exchange
Notes in  violation of the  Securities  Act and that the  undersigned  is not an
"affiliate" (as defined in Rule 405 under the Securities Act) of the Company.

The  undersigned  agrees that  acceptance of any tendered  Original Notes by the
Company and the issuance of Exchange Notes in exchange  therefor will constitute
performance  in full by the Company of its  obligations  under the  Exchange and
Registration  Rights  Agreement  (as  defined  in the  Prospectus)  and that the
Company will have no further  obligations or liabilities  thereunder  (except in
limited circumstances).

The undersigned also acknowledges as follows:  This Exchange Offer is being made
in reliance  on  interpretations  by the staff of the  Securities  and  Exchange
Commission (the "Commission") set forth in certain "no-action" letters issued to
third parties and unrelated to the Company and the Exchange Offer,  and based on
such  interpretations,  the Company  believes  that the  Exchange  Notes  issued

<PAGE>

pursuant to the Exchange Offer in exchange for the Original Notes may be offered
for resale,  resold and otherwise transferred by holders thereof (other than any
such holder that is an "affiliate" of the Company within the meaning of Rule 405
under  the  Securities  Act)  without   compliance  with  the  registration  and
prospectus  delivery  provisions  of the  Securities  Act,  provided  that  such
Exchange Notes are acquired in the ordinary course of such holders' business and
such holders have no arrangement or understanding with any person to participate
in the distribution of such Exchange Notes in violation of the provisions of the
Securities  Act. Any Holder who tenders in the Exchange Offer with the intention
to participate,  or for the purpose of  participating,  in a distribution of the
Exchange  Notes could not rely on the  position  of the staff of the  Commission
enunciated  in such  "no-action"  letters  and, in the  absence of an  exemption
therefrom,   must  comply  with  the   registration   and  prospectus   delivery
requirements  of the Securities Act in connection  with any resale  transaction.
Failure to comply with such  requirements  in such  instance  may result in such
Holder incurring  liability under the Securities Act for which the Holder is not
indemnified by the Company.  The  undersigned  acknowledges,  however,  that the
Company has not sought its own  no-action  letter and there can be no  assurance
that the staff of the Commission would make a similar determination with respect
to the Exchange Offer as in such other circumstances.

If the undersigned is not a broker-dealer, the undersigned represents that it is
not  engaged  in, and does not intend to engage in, a  distribution  of Exchange
Notes. If the undersigned is a  broker-dealer  that will receive  Exchange Notes
for its own  account in  exchange  for  Original  Notes that were  acquired as a
result of market making or other trading activities,  the undersigned represents
that it will deliver a prospectus meeting the requirements of the Securities Act
in connection with any resale of such Exchange Notes. By  acknowledging  that it
will  deliver and by  delivering a prospectus  meeting the  requirements  of the
Securities  Act in  connection  with any  resale  of such  Exchange  Notes,  the
undersigned  is not  deemed  to admit  that it is an  "underwriter"  within  the
meaning  of the  Securities  Act.  The  above-referenced  prospectus  may be the
Prospectus  relating  to the  Exchange  Offer  only  if it  contains  a plan  of
distribution  with  respect to such resale  transactions  (but need not name the
undersigned or disclose the amount of Exchange Notes held by the undersigned).

The undersigned will, upon request, execute and deliver any additional documents
deemed by the Company or the  Exchange  Agent to be  necessary  or  desirable to
complete  the sale,  assignment  and  transfer of the  Original  Notes  tendered
hereby.  All  authority  conferred  or agreed to be  conferred in this Letter of
Transmittal and every  obligation of the undersigned  hereunder shall be binding
upon the successors,  assigns,  heirs,  executors,  administrators,  trustees in
bankruptcy  and  legal  representatives  of the  undersigned  and  shall  not be
affected by, and shall survive, the death or incapacity of the undersigned. This
tender may be withdrawn only in accordance with the procedures set forth in "The
Exchange Offer - Withdrawal of Tenders" section of the Prospectus.

For  purposes  of this  Exchange  Offer,  the  Company  shall be  deemed to have
accepted validly  tendered  Original Notes when, as and if the Company has given
oral and written notice thereof to the Exchange Agent.

The undersigned  understands  that tenders of the Original Notes pursuant to any
one of the  procedures  described  under "The  Exchange  Offer - Procedures  for

                                       7
<PAGE>

Tendering" in the Prospectus and in the  Instructions  hereto will  constitute a
binding agreement between the undersigned and the Company in accordance with the
terms and subject to the conditions set forth herein and in the Prospectus.

The  undersigned  recognizes that under certain  circumstances  set forth in the
Prospectus  under "The  Exchange  Offer -  Conditions"  the Company  will not be
required to accept for  exchange any of the Original  Notes  tendered.  Original
Notes not accepted for exchange or withdrawn  will be returned  (or, in the case
of  Original  Notes  tendered by  book-entry  transfer  through  the  Book-Entry
Transfer  Facility,  will  promptly be credited to an account  maintained at the
Book-Entry  Transfer  Facility),  without  expense,  to the  undersigned  at the
address set forth below  unless  otherwise  indicated  under  "Special  Delivery
Instructions" below as promptly as practicable after the Expiration Date.

Unless  otherwise  indicated  herein  in  the  box  entitled  "Special  Issuance
Instructions"  below,  please  deliver the Exchange  Notes (and, if  applicable,
substitute  certificates  representing Original Notes for any Original Notes not
exchanged)  in the  name of the  undersigned  or,  in the  case of a  book-entry
delivery of Original Notes, please credit the account indicated above maintained
at the Book-Entry Transfer Facility. Similarly, unless otherwise indicated under
the box entitled "Special Delivery Instructions" below, please send the Exchange
Notes (and, if applicable,  substitute certificates  representing Original Notes
for any Original  Notes not  exchanged) to the  undersigned at the address shown
above in the box entitled "Description of Original Notes."

THE UNDERSIGNED,  BY COMPLETING THE BOX ENTITLED "DESCRIPTION OF ORIGINAL NOTES"
ABOVE AND SIGNING THIS LETTER OF  TRANSMITTAL,  WILL BE DEEMED TO HAVE  TENDERED
THE ORIGINAL NOTES AS SET FORTH IN SUCH BOX ABOVE.






                                       8


<PAGE>
- --------------------------------------------------------------------------------
PLEASE SIGN HERE

                   (TO BE COMPLETED BY ALL TENDERING HOLDERS)
                   (Complete Accompanying Substitute Form W-9)


Dated:  .................................     ..................................

   ......................................     ..................................

   ......................................     ..................................
          Signature(s) by Owner                              Date


Area Code and Telephone Number: ................................................

         If a holder is tendering any Original Notes, this Letter of Transmittal
must be signed by the  registered  holder(s)  as the  name(s)  appear(s)  on the
certificate(s)  for the Original Notes or by any person(s)  authorized to become
registered  holder(s) by endorsements  and documents  transmitted  herewith.  If
signature is by a trustee, executor,  administrator,  guardian, officer or other
person acting in a fiduciary or representative  capacity,  please set forth full
title. See Instruction 3.

Name(s): .......................................................................

 ................................................................................
                             (Please Type or Print)

Capacity: ......................................................................

Address: .......................................................................

 ................................................................................
                              (Including Zip Code)

                               SIGNATURE GUARANTEE
                         (if required by Instruction 3)

Signature(s) Guaranteed by
an Eligible Institution:........................................................
                                     (Authorized Signature)

 ................................................................................
                                     (Title)

 ................................................................................
                                 (Name and Firm)

 ................................................................................
                                     (Date)







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


                                       9
<PAGE>

<TABLE>
<CAPTION>

- -----------------------------------------------------          ---------------------------------------------------
<S>                                                            <C>

           SPECIAL ISSUANCE INSTRUCTIONS                                   SPECIAL DELIVERY INSTRUCTIONS
             (See Instructions 3 and 4)                                      (See Instructions 3 and 4)

       To  be  completed  ONLY if certificates for                  To be  completed ONLY if  certificates for
Original Notes not exchanged and/or Exchange Notes             Original  Notes not exchanged  and/or  Exchange
are to be issued in the name of and sent to someone            Notes  are to be sent to someone other than the
other than the person or persons whose signature(s)            person or persons whose  signature(s) appear(s) 
appear(s) on this  Letter of  Transmittal above, or            on this Letter of Transmittal  above or to such
if Original Notes delivered  by book-entry transfer            person or persons at an address other than shown
that  are  not  accepted  for  exchange  are  to be            in the box entitled "Description of Original Notes"
returned by credit to an account maintained at  the            on this Letter of Transmittal above.
Book-Entry Transfer Facility other than the account
indicated above.

Issue:  Exchange Notes and/or Original Notes to:               Issue:  Exchange Notes and/or Original Notes to:


Name(s): .........................................             Name(s): .........................................
               (Please Type or Print)                                        (Please Type or Print)

 ..................................................             ..................................................
               (Please Type or Print)                                        (Please Type or Print)

Address:..........................................             Address:..........................................

 ..................................................             ..................................................
                     (Zip Code)                                                    (Zip Code)

           (Complete Substitute Form W-9)                      Taxpayer Identification Number:...................
                                                               
   Credit unexchanged Original Notes delivered by
      book-entry transfer to the Book-Entry
  Transfer Facility account set forth below at the
               Depository Trust Company.

- --------------------------------------------------
           (Book-Entry Transfer Facility
           Account Number, if applicable)

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


IMPORTANT:  THIS LETTER OF TRANSMITTAL OR A FACSIMILE  HEREOF (TOGETHER WITH THE
CERTIFICATES  FOR  ORIGINAL  NOTES OR A  BOOK-ENTRY  CONFIRMATION  AND ALL OTHER
REQUIRED DOCUMENTS OR THE NOTICE OF GUARANTEED DELIVERY) MUST BE RECEIVED BY THE
EXCHANGE AGENT PRIOR TO 5:00 P.M., NEW YORK CITY TIME, ON THE EXPIRATION DATE.

PLEASE READ THIS ENTIRE LETTER OF TRANSMITTAL  CAREFULLY  BEFORE  COMPLETING ANY
BOX ABOVE.



                                       10
<PAGE>


                                  INSTRUCTIONS

                 Forming Part of the Terms and Conditions of the
                   Exchange Offer for any and all outstanding
                    8-5/8% Senior Subordinated Notes Due 2007
                                 in Exchange for
               8-5/8% Senior Subordinated Notes Due 2007, Series B
                                  of NBTY, Inc.


1.   DELIVERY  OF THIS  LETTER OF  TRANSMITTAL  AND NOTES;  GUARANTEED  DELIVERY
     PROCEDURES.

         This Letter of  Transmittal  is to be  completed  by Holders  either if
certificates are to be forwarded  herewith or if tenders are to be made pursuant
to the procedures for delivery by book-entry transfer set forth in "The Exchange
Offer - Procedures for Tendering"  section of the Prospectus.  Certificates  for
all physically tendered Original Notes, or Book-Entry Confirmation,  as the case
may be, as well as a properly  completed and duly executed Letter of Transmittal
(or manually signed facsimile  hereof) and any other documents  required by this
Letter of Transmittal, must be received by the Exchange Agent at the address set
forth herein on or prior to the  Expiration  Date, or the tendering  holder must
comply with the guaranteed delivery procedures set forth below.

         Holders  whose  certificates  for  Original  Notes are not  immediately
available  or who  cannot  deliver  their  certificates  and all other  required
documents  to the  Exchange  Agent on or prior to the  Expiration  Date,  or who
cannot  complete the procedure for  book-entry  transfer on a timely basis,  may
tender their Original Notes pursuant to the guaranteed  delivery  procedures set
forth in "The Exchange Offer - Guaranteed  Delivery  Procedures"  section of the
Prospectus.  Pursuant to such  procedures (i) such entry must be made through an
Eligible Institution, (ii) prior to the Expiration Date, the Exchange Agent must
receive from such Eligible  Institution  a properly  completed and duly executed
Letter  of  Transmittal  (or a  facsimile  thereof)  and  Notice  of  Guaranteed
Delivery, substantially in the form provided by the Company (by telegram, telex,
facsimile  transmission,  mail or hand  delivery),  setting  forth  the name and
address  of the  holder of  Original  Notes and the  amount  of  Original  Notes
tendered,  setting forth the tender is being made thereby and guaranteeing  that
within three New York Stock Exchange  ("NYSE") trading days after the Expiration
Date,  the  certificates  for  all  physically  tendered  Original  Notes,  or a
Book-Entry  Confirmation,  and any other  documents  required  by the  Letter of
Transmittal  will be  deposited by the  Eligible  Institution  with the Exchange
Agent, and (iii) the certificates for all physically tendered Original Notes, in
proper form for transfer, or Book-Entry Confirmation as the case may be, and all
other  documents  required by this Letter of  Transmittal,  are  received by the
Exchange Agent within three NYSE trading days after the Expiration Date.

         The method of  delivery  of this Letter of  Transmittal,  the  Original
Notes  and all  other  required  documents  is at the  election  and risk of the
tendering  holders,  but the  delivery  will be deemed  made only when  actually


                                       11
<PAGE>

received or confirmed by the Exchange Agent. If Original Notes are sent by mail,
it is  suggested  that  the  mailing  be made  sufficiently  in  advance  of the
Expiration Date to permit delivery to the Exchange Agent prior to 5:00 p.m., New
York City time, on the Expiration Date.

         See "The Exchange Offer" section of the Prospectus.

2.       TENDER BY HOLDER; PARTIAL TENDERS.

         Only a Holder of Original  Notes may tender such Original  Notes in the
Exchange Offer.  Any beneficial owner whose Original Notes are registered in the
name of a broker,  dealer,  commercial  bank, trust company or other nominee and
who wishes to tender should contact the registered  Holder promptly and instruct
such  registered  Holder to tender on behalf of such  beneficial  owner. If such
beneficial  owner wishes to tender on such owner's own behalf,  such owner must,
prior to completing and executing this Letter of Transmittal and delivering such
owner's  Original  Notes,  either  make  appropriate  arrangements  to  register
ownership  of the  Original  Notes in such  owner's  name or  obtain a  properly
completed  bond power from the  registered  Holder.  The transfer of  registered
ownership may take considerable time.

         Tenders of Original  Notes will be accepted  only in  denominations  of
$1,000 or integral  multiples  thereof.  If less than all of the Original  Notes
evidenced by a submitted certificate are to be tendered, the tendering holder(s)
should fill in the aggregate  principal  amount of Original Notes to be tendered
in the box above  entitled  "Description  of Original  Notes - Principal  Amount
Tendered."  A reissued  certificate  representing  the  balance  of  nontendered
Original  Notes  will be sent to such  tendering  Holder  (except in the case of
book-entry  tenders),  unless otherwise  provided in the appropriate box on this
Letter of Transmittal  promptly  after the Expiration  Date. All of the Original
Notes  delivered  to the  Exchange  Agent  will be deemed to have been  tendered
unless otherwise indicated.

3.       SIGNATURES OF THIS LETTER OF TRANSMITTAL; BOND POWERS AND ENDORSEMENTS;
         GUARANTEE OF SIGNATURES.

         If this Letter of Transmittal is signed by the registered holder of the
Original Notes tendered hereby,  the signature must correspond  exactly with the
name as written on the face of the certificates without any change whatsoever.

         If any tendered Original Notes are owned of record by two or more joint
owners, all such owners must sign this Letter of Transmittal.

         If any tendered  Original  Notes are  registered in different  names on
several certificates,  it will be necessary to complete, sign and submit as many
separate   copies  of  this  Letter  of   Transmittal  as  there  are  different
registrations of certificates.

         When this Letter of Transmittal  is signed by the registered  holder or
holders  of  the  Original  Notes  specified  herein  and  tendered  hereby,  no


                                       12
<PAGE>

endorsements of certificates or separate bond powers are required.  If, however,
the Exchange Notes are to be issued, or any untendered  Original Notes are to be
reissued, to a person other than the registered holder, then endorsements of any
certificates transmitted hereby or separate bond powers are required. Signatures
on such certificate(s) must be guaranteed by an Eligible Institution.

         If this  Letter of  Transmittal  is signed by a person  other  than the
registered  holder or  holders  of any  certificate(s)  specified  herein,  such
certificate(s)  must be endorsed or accompanied by appropriate  bond powers,  in
either  case  signed  exactly as the name or names of the  registered  holder or
holders appear(s) on the  certificate(s)  and signatures on such  certificate(s)
must be guaranteed by an Eligible Institution.

         If this Letter of  Transmittal or any  certificates  or bond powers are
signed by trustees,  executors,  administrators,  guardians,  attorneys-in-fact,
officers  of  corporations  or others  acting in a fiduciary  or  representative
capacity,  such persons should so indicate when signing,  and,  unless waived by
the Company,  proper evidence  satisfactory to the Company of their authority to
so act must be submitted.

         ENDORSEMENTS ON  CERTIFICATES  FOR ORIGINAL NOTES OR SIGNATURES ON BOND
POWERS  REQUIRED BY THIS  INSTRUCTION  3 MUST BE  GUARANTEED BY A FIRM THAT IS A
MEMBER OF A REGISTERED  NATIONAL SECURITIES EXCHANGE OR A MEMBER OF THE NATIONAL
ASSOCIATION OF SECURITIES DEALERS, INC. OR BY A COMMERCIAL BANK OR TRUST COMPANY
HAVING  AN  OFFICE  OR   CORRESPONDENT   IN  THE  UNITED  STATES  (AN  "ELIGIBLE
INSTITUTION").

         SIGNATURES ON THIS LETTER OF  TRANSMITTAL  NEED NOT BE GUARANTEED BY AN
ELIGIBLE  INSTITUTION,  PROVIDED  THE  ORIGINAL  NOTES  ARE  TENDERED:  (i) BY A
REGISTERED  HOLDER OF ORIGINAL  NOTES (WHICH TERM,  FOR PURPOSES OF THE EXCHANGE
OFFER, INCLUDES ANY PARTICIPANT IN THE BOOK-ENTRY TRANSFER FACILITY SYSTEM WHOSE
NAME APPEARS ON A SECURITY POSITION LISTING AS THE HOLDER OF SUCH ORIGINAL NOTES
TENDERED) WHO HAS NOT COMPLETED THE BOX ENTITLED "SPECIAL ISSUANCE INSTRUCTIONS"
OR "SPECIAL  DELIVERY  INSTRUCTIONS" ON THIS LETTER OF TRANSMITTAL,  OR (ii) FOR
THE ACCOUNT OF AN ELIGIBLE INSTITUTION.

4.        SPECIAL ISSUANCE AND DELIVERY INSTRUCTIONS.

         Tendering  holders of Original Notes should  indicate in the applicable
box the name and address to which Exchange Notes issued pursuant to the Exchange
Offer and/or substitute certificates evidencing Original Notes not exchanged are
to be  issued or sent,  if  different  from the name or  address  of the  person
signing this Letter of Transmittal. In the case of issuance in a different name,
the employer  identification  or social security number of the person named must
also be indicated.  Holders tendering Original Notes by book-entry  transfer may
request that Original Notes not exchanged be credited to such account maintained
at the Book-Entry  Transfer  Facility as such holder may designate hereon. If no
such  instructions are given, such Original Notes not exchanged will be returned
to the name or address of the person signing this Letter of Transmittal.


                                       13
<PAGE>

5.        TAX IDENTIFICATION NUMBER

         Federal income tax law generally requires that a tendering holder whose
Original  Notes are accepted  for  exchange  must provide the Company (as payor)
with such holder's correct Taxpayer  Identification Number ("TIN") on Substitute
Form W-9 below,  which, in the case of a tendering  holder who is an individual,
is his or her social  security  number.  If the Company is not provided with the
current TIN or an adequate  basis for exemption,  such  tendering  holder may be
subject to a $50 penalty imposed by the Internal Revenue  Service.  In addition,
delivery to such  tendering  holder of  Exchange  Notes may be subject to backup
withholding in an amount equal to 31% of all reportable  payments made after the
exchange.  If  withholding  results in an  overpayment of taxes, a refund may be
obtained.

         Exempt  holders  of  Original  Notes  (including,   among  others,  all
corporations  and certain foreign  individuals)  are not subject to these backup
withholding  and  reporting   requirements.   See  the  enclosed  Guidelines  of
Certification of Taxpayer Identification Number on Substitute Form W-9 (the "W-9
Guidelines") for additional instructions.

         To prevent backup withholding,  each tendering holder of Original Notes
must provide its correct TIN by completing the  "Substitute  Form W-9" set forth
below,  certifying  that the TIN  provided  is correct  (or that such  holder is
awaiting a TIN) and that (i) the holder is exempt  from backup  withholding,  or
(ii) the holder has not been notified by the Internal  Revenue Service that such
holder is subject to backup  withholding  as a result of a failure to report all
interest or dividends,  or (iii) the Internal  Revenue  Service has notified the
holder  that such  holder is no longer  subject  to backup  withholding.  If the
tendering holder of Original Notes is a nonresident  alien or foreign entity not
subject to backup  withholding,  such  holder  must give the Company a completed
Form W-8,  Certificate of Foreign  Status.  These forms may be obtained from the
Exchange  Agent.  If the Original  Notes are in more than one name or are not in
the name of the actual owner,  such holder should consult the W-9 Guidelines for
information  on which TIN to report.  If such holder  does not have a TIN,  such
holder should consult the W-9 Guidelines for instructions on applying for a TIN,
check the box in Part 2 of the  Substitute  Form W-9 and write  "applied for" in
lieu of its TIN. Note:  Checking this box and writing  "applied for" on the form
means that such holder has already applied for a TIN or that such holder intends
to apply for one in the near future.  If such holder does not provide its TIN to
the Company  within 60 days,  backup  withholding  will begin and continue until
such holder furnishes its TIN to the Company.

6.        TRANSFER TAXES.

         The Company  will pay all transfer  taxes,  if any,  applicable  to the
transfer of Original  Notes to it or its order  pursuant to the Exchange  Offer.
If, however,  Exchange Notes and/or substitute  Original Notes not exchanged are
to be delivered to, or are to be registered or issued in the name of, any person
other than the registered  holder of the Original Notes tendered  hereby,  or if
tendered  Original Notes are registered in the name of any person other than the

                                       14
<PAGE>

person signing this Letter of  Transmittal,  or if a transfer tax is imposed for
any reason other than the transfer of Original Notes to the Company or its order
pursuant to the Exchange  Offer,  the amount of any such transfer taxes (whether
imposed on the  registered  holder or any other  persons) will be payable by the
tendering holder. If satisfactory evidence of payment of such taxes or exemption
therefrom is not submitted  herewith,  the amount of such transfer taxes will be
billed directly to such tendering holder.

         EXCEPT AS PROVIDED IN THIS  INSTRUCTION 6, IT WILL NOT BE NECESSARY FOR
TRANSFER TAX STAMPS TO BE AFFIXED TO THE ORIGINAL NOTES SPECIFIED IN THIS LETTER
OF TRANSMITTAL.

7.        WAIVER OF CONDITIONS.

         The Company reserves the absolute right to waive satisfaction of any or
all conditions enumerated in the Prospectus.

8.       NO CONDITIONAL TENDERS; WITHDRAWAL OF TENDERS.

         No alternative,  conditional,  irregular or contingent  tenders will be
accepted.  All tendering  holders of Original Notes, by execution of this Letter
of  Transmittal,  shall waive any right to receive  notice of the  acceptance of
their Original Notes for exchange.

         Neither  the  Company,  the  Exchange  Agent  nor any  other  person is
obligated  to give  notice of any  defect or  irregularity  with  respect to any
tender of Original Notes,  nor shall any of them incur any liability for failure
to give any such notice.

         Tenders of Original  Notes may be  withdrawn  at any time prior to 5:00
p.m.,  New York City time, on the  Expiration  Date.  See "The Exchange Offer --
Withdrawal of Tenders" in the  Prospectus for a description of the procedures to
be followed in such a situation.

9.       MUTILATED, LOST, STOLEN OR DESTROYED ORIGINAL NOTES.

         Any holder whose Original Notes have been mutilated,  lost,  stolen, or
destroyed  should contact the Exchange Agent at the address  indicated above for
further instructions.

10.      REQUESTS FOR ASSISTANCE OR ADDITIONAL COPIES.

         Questions relating to the procedure for tendering,  as well as requests
for additional  copies of the Prospectus and this Letter of Transmittal,  may be
directed to the Exchange  Agent, at the address and telephone  number  indicated
above.


                                       15

<PAGE>

<TABLE>
<CAPTION>


- --------------------------------------- ----------------------------------------- ------------------------------------
<S>                                     <C>                                         <C>

                                        Part 1-PLEASE PROVIDE YOUR TIN IN THE
SUBSTITUTE                              BOX AT RIGHT AND CERTIFY BY  SIGNING       ---------------------
                                        AND DATING BELOW                           Social Security Number
FORM W-9
Department of the Treasury                                                        or
                                                                                     -------------------
                                                                                     Employer Identification Number


                                                                                  or
                                                                                     --------------------
                                                                                     Individual Taxpayer Identification
                                                                                     Number
                                        ----------------------------------------- ----------------------------------------
Payer's  Request  for  Taxpayer         PART  2-Check the box if you are NOT subject to backup withholding under the
Identification  Number (TIN)            provisions of Section 3406(a)(1)(C) of the Internal Revenue Code because (1)
                                        you have not been  notified that you are subject to backup  withholding  as a
                                        result of failure to report all interest or dividends or (2) the IRS has notified
                                        you that you are no  longer  subject  to backup withholding.
                                        ----------------------------------------------------------------------------------

                                        CERTIFICATION-UNDER THE PENALTIES OF PERJURY,  I
                                        CERTIFY THAT THE INFORMATION PROVIDED ON THIS          Part 3 |  |
                                        FORM IS TRUE, CORRECT AND COMPLETE.

                                                                                               Awaiting TIN - |  |
                                        SIGNATURE                   DATE
                                                  ----------------       -------------

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

</TABLE>

NOTE:    FAILURE  TO  COMPLETE  AND  RETURN  THIS  FORM MAY  RESULT  IN  BACK-UP
         WITHHOLDING OF 31% OF ALL  REPORTABLE  PAYMENTS MADE TO YOU PURSUANT TO
         THE  EXCHANGE  OFFER.   PLEASE  REVIEW  THE  ENCLOSED   GUIDELINES  FOR
         CERTIFICATION OF TAXPAYER  IDENTIFICATION NUMBER ON SUBSTITUTE FORM W-9
         FOR ADDITIONAL DETAILS.

                   YOU MUST COMPLETE THE FOLLOWING CERTIFICATE
                       IF YOU CHECKED THE BOX IN PART 3 OF
                               SUBSTITUTE FORM W-9

- --------------------------------------------------------------------------------
             CERTIFICATE OF AWAITING TAXPAYER IDENTIFICATION NUMBER

         I certify  under  penalties of perjury  that a taxpayer  identification
number has not been issued to me, and either (a) I have mailed or  delivered  an
application  to  receive a  taxpayer  identification  number to the  appropriate
Internal Revenue Service Center or Social Security  Administration Office or (b)
I intend to mail or deliver an application in the near future. I understand that
if I do not provide a taxpayer  identification  number to the payor,  31% of all
payments  made to me pursuant to the  Exchange  Offer shall be retained  until I
provide a  taxpayer  identification  number  to the payor and that,  if I do not
provide my taxpayer  identification number within sixty (60) days, such retained
amounts  shall  be  remitted  to  the  Internal  Revenue  Service  as  a  backup
withholding  and 31% of all  reportable  payments made to me thereafter  will be
withheld and remitted to the Internal Revenue Service until I provide a number.

                                            DATE:
- --------------------------------------           -------------------------------
              Signature

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


                                       16
<PAGE>


                        OFFER FOR ANY AND ALL OUTSTANDING
                    8-5/8% SENIOR SUBORDINATED NOTES DUE 2007
                                 IN EXCHANGE FOR
               8-5/8% SENIOR SUBORDINATED NOTES DUE 2007, SERIES B
                                  OF NBTY, INC.
                           PURSUANT TO THE PROSPECTUS
                              DATED
                                   ------------------

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

              THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK
                      CITY TIME, ON , UNLESS EXTENDED (THE
               "EXPIRATION DATE"). TENDERS MAY BE WITHDRAWN PRIOR
            TO 5:00 P.M., NEW YORK CITY TIME, ON THE EXPIRATION DATE.
               WE URGE YOU TO CONTACT YOUR CLIENTS AS PROMPTLY AS
                                    POSSIBLE.

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


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

To Brokers, Dealers, Commercial Banks,
   Trust Companies and Other Nominees:


         We are enclosing  herewith the materials  listed below  relating to the
offer by NBTY, Inc. (the  "Company") to exchange,  upon the terms and subject to
the conditions set forth in the Prospectus dated ____________ (the "Prospectus),
and in the related Letter of Transmittal (the "Letter of Transmittal,"  together
with the  Prospectus,  the "Exchange  Offer"),  any and all  outstanding  8-5/8%
Senior  Subordinated Notes Due 2007 (the "Original Notes"), of the Company for a
like aggregate  principal amount of 8-5/8% Senior  Subordinated  Notes Due 2007,
Series B (the "Exchange Notes"), of the Company.  Capitalized terms used but not
defined herein have the meanings ascribed to them in the Prospectus.

         Enclosed herewith are copies of the following documents:

          1.   The Prospectus;

          2.  The Letter of Transmittal  for your use and for the information of
              your  clients,  together with  guidelines of the Internal  Revenue
              Service for  Certification  of Taxpayer  Identification  Number on
              Substitute  Form W-9  providing  information  relating  to  backup
              federal income tax withholding;

          3.  Notice of  Guaranteed  Delivery to be used to accept the  Exchange
              Offer if the  Original  Notes  and all  other  required  documents
              cannot be delivered on or prior to the Expiration Date;

<PAGE>

          4.  Instruction  to  Registered  Holder  and/or  Book-Entry   Transfer
              Participant from Beneficial Owner; and

          5.  A form of  letter  that  may be sent to  your  clients  for  whose
              account you hold the Original Notes in your name or in the name of
              a nominee,  accompanying  the instruction  form referred to above,
              for  obtaining  such  clients'  instructions  with  regard  to the
              Exchange Offer.

         The  Exchange  Offer is not  conditioned  upon any  minimum  number  of
Original Notes being tendered.

         Pursuant to the Letter of  Transmittal,  each holder of Original  Notes
will represent to the Company that (i) any Exchange Notes acquired by it will be
acquired  in the  ordinary  course  of its  business,  (ii)  at the  time of the
commencement of the Exchange Offer, it has no arrangement or understanding  with
any  person to  participate  in the  distribution  (within  the  meaning  of the
Securities  Act of 1933,  as amended (the  "Securities  Act")),  of the Exchange
Notes in violation of the Securities  Act,  (iii) it is not an  "affiliate"  (as
defined in Rule 405 promulgated  under the Securities Act) of the Company,  (iv)
if such holder is not a  broker-dealer,  that it is not engaged in, and does not
intend to engage in, the  distribution of Exchange Notes, and (v) if such holder
is a  broker-dealer  that will  receive  Exchange  Notes for its own  account in
exchange for Original  Notes that were  acquired as a result of market making or
other  trading  activities,  that it  will  deliver  a  prospectus  meeting  the
requirements  of the  Securities  Act in  connection  with  any  resale  of such
Exchange Notes.




                                            Very truly yours,





                                            -------------------------
                                            Harvey Kamil
                                            Secretary

<PAGE>
            GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION
                          NUMBER ON SUBSTITUTE FORM W-9


Guidelines for Determining the Proper  Identification Number to Give the Payor -
Social  Security  numbers  have nine  digits  separated  by two  hyphens:  i.e.,
000-00-0000.  Employer identification numbers have nine digits separated by only
one hyphen: i.e.,  00-0000000.  Individual Taxpayer  Identification numbers have
nine digits and are used solely for tax purposes by individuals who are required
to have a  taxpayer  identification  number  but who do not have one and are not
eligible to obtain a Social Security number. The table below will help determine
the number to give the Payor.

<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                      Give the
                                Give the IDENTIFICATION                                               IDENTIFICATION
For this type of account        number of                          For this type of account           number of
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                             <C>                                <C>                                <C>

1. An individual's account      The individual                     8.   Sole proprietorship account   The Owner (4)

2. Two or more individuals      The actual owner of the            9.   A valid trust, estate, or     Legal entity (Do not
   (joint account)              account or, if combined funds,          pension trust                 furnish the identifying
                                any one of the individuals (1)          funds, any one of the         number of the personal
                                                                                                      representative or
                                                                                                      trustee unless the legal
                                                                                                      entity itself is not
                                                                                                      designated in the
                                                                                                      account title.)(5)

3. Husband and wife (joint      The actual owner of the             10. Corporate account             The Corporation
   account)                     account or, if joint funds, either
                                person (1)

4. Custodian account of a       The minor (2)                       11. Religious,charitable, or      The organization
   a minor (Uniform Gift to                                             educational organization    
   Minors Act)                                                          account

5. Adult and minor (joint       The adult or, if the minor is the   12. Partnership account held in   The partnership
   account)                     only contributor, the minor (1)         the name of the business


6. Account in the name of       The ward, minor, or                 13. Association, club or other    The organization
   guardian or committee for    incompetent person (3)                  tax-exempt organization            
   a designated ward, minor,                                          
   or incompetent person   

7. a. The usual revocable       The grantor-trustee (1)             14. A broker or registered        The broker or nominee
      savings trust account                                             nominee
      (grantor is also trustee) 

   b. So-called trust account   The actual owner (1)                15. Account with the              The public entity
      that is not a legal or                                            Department of Agriculture
      valid trust under State                                           in the name of a public
      law                                                               entity (such as a State or
                                                                        local governmental school
                                                                        district or prison) that
                                                                        receives agricultural
                                                                        program payments
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1) List first and circle the name of the person whose number you furnish.

(2) Circle the minor's name and furnish the minor's social security number.

(3) Circle the ward's,  minor's or  incompetent  person's  name and furnish such
    person's social security number.

(4) Show the name of the owner.

(5) List first and circle the name of the legal trust, estate or pension trust.

Note:  If no  name  is circled when there is more than one name, the number will
       be considered to be that of the first name listed.

<PAGE>
            GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION
                         NUMBER ON SUBSTITUTE FORM W-9

<TABLE>
<CAPTION>

<S>                                                                     <C>
Obtaining a Number
If you don't have a taxpayer identification number or you    .          Payments of tax-exempt  interest  (including exempt interest
don't know your number, obtain Form SS-5, Application for               dividends under section 852).
Social Security Number Card, Form W-7, Application for
Individual Taxpayer Identification Number, or Form SS-4,     .          Payments  described  in section  6049(b)(5)  to  nonresident
Application for Employer Identification Number, at the                  aliens.
local office of the Social Security Administration or the
Internal Revenue Service and apply for a number.             .          Payments on tax-free covenant bonds under section 1451.

Payees Exempt from Backup Withholding                        .          Payments made to a nominee.
Payees specifically exempted from backup withholding on ALL
payments include the following:                              Exempt payees  described  above should file Form W-9 to avoid  possible
 .          A corporation.                                    erroneous backup  withholding.  FILE THIS FORM WITH THE PAYER,  FURNISH
 .          A financial institution.                          YOUR TAXPAYER  IDENTIFICATION NUMBER, WRITE "EXEMPT" ON THE FACE OF THE
 .          An organization exempt from tax under section     FORM,  AND  RETURN  IT TO THE  PAYER.  IF THE  PAYMENTS  ARE  INTEREST,
           501(a), or an individual retirement plan.         DIVIDENDS, OR PATRONAGE DIVIDENDS, ALSO SIGN AND DATE THE FORM.
 .          The United States or any agency or
           instrumentality thereof.                          Certain  payments  other  than  interest,   dividends,   and  patronage
                                                             dividends  that are not subject to  information  reporting are also not
                                                             subject to backup withholding.  For details,  see the regulations under
                                                             sections 6041, 6041A(a), 6045, and 6050A.

                                                             Privacy Act Notice. - Section 6109 requires most recipients of dividend
                                                             interest, or other payments to give taxpayer  identification numbers to
                                                             payers who must report the  payments  to IRS.  IRS uses the numbers for
                                                             identification  purposes.  Payers must be given the numbers  whether or
                                                             not recipients are required to file tax returns.  Beginning  January 1,
                                                             1993, payers must generally withhold 31% of taxable interest, dividend,
                                                             and certain  other  payments to a payee who does not furnish a taxpayer
                                                             identification number to a payer. Certain penalties may also apply.
<PAGE>

 .         A State, the District of Columbia, a possession     Penalties
          of the United States, or any subdivision or         (1)   Penalty for Failure to Furnish Taxpayer
          instrumentality thereof.                            Identification Number. - If you fail to furnish your
 .         A foreign government, a political subdivision of    taxpayer identification number to a payer, you are
          a foreign government, or any agency or              subject to a penalty of $50 for each such failure unless
          instrumentality Thereof.                            your failure is due to reasonable cause and not to
                                                              willful neglect.
                                                              (2)   Civil Penalty for False Information With Respect to
                                                              Withholding. - If you make a false statement with no
 .         An international organization or any agency, or     reasonable basis which results in no imposition of backup
          instrumentality thereof.                            withholding, you are subject to a penalty of $500.
                                                              (3)   Criminal Penalty for Falsifying Information. -
                                                              Falsifying certifications or affirmations may subject you
 .         A registered dealer in securities or commodities    to criminal penalties including fines and/or imprisonment.
          registered in the U.S. or a possession of the U.S.  FOR ADDITIONAL INFORMATION CONTACT YOUR TAX CONSULTANT OR
                                                              THE INTERNAL REVENUE SERVICE.
 .         A real estate investment trust.

 .         A common trust fund operated by a bank under
          section 584(a).
 .         An exempt charitable remainder trust, or a
          non-exempt trust described in section 4947(a)(1).
 .         An entity registered at all times under the
          Investment Company Act of 1940.
 .         A foreign central bank of issue.
Payments of dividends and patronage dividends not
generally subject to backup withholding include the
following:
 .         Payments to nonresident aliens subject to
          withholding under section 1441.
 .         Payments to Partnerships not engaged in a trade
          or business in the U.S. and which have at least one
          nonresident partner.
 .         Payments of patronage dividends where the account
          received is not paid in money.
 .         Payments made by certain foreign organizations.
 .         Payments made to a nominee.
Payments of interest not generally subject to
backup withholding include the following:
 .         Payments of interest on obligations issued by
          individuals.  Note: You may be subject to backup
          withholding if this interest is $600 or more and is paid in
          the course of the payer's trade or business and you have
          not provided your correct taxpayer identification number to
          the payer.

</TABLE>






<PAGE>

                          NOTICE OF GUARANTEED DELIVERY

                                   NBTY, INC.

                        OFFER FOR ANY AND ALL OUTSTANDING

                    8-5/8% SENIOR SUBORDINATED NOTES DUE 2007

                                 IN EXCHANGE FOR

               8-5/8% SENIOR SUBORDINATED NOTES DUE 2007, SERIES B

                        PURSUANT TO THE PROSPECTUS DATED
                                                        ---------


As set forth in the Prospectus  ______________ dated (as the same may be amended
from time to time, the  "Prospectus")  of NBTY, Inc. (the  "Company")  under the
caption  "The  Exchange  Offer -  Guaranteed  Delivery  Procedures,"  and in the
accompanying Letter of Transmittal (the "Letter of Transmittal") and Instruction
1 thereto,  this form or one  substantially  equivalent  hereto  must be used to
accept the  Company's  offer (the  "Exchange  Offer")  to  exchange  any and all
outstanding 8-5/8% Senior Subordinated Notes due 2007 (the "Original Notes"), of
the Company for a like aggregate  principal amount of 8-5/8% Senior Subordinated
Notes Due 2007, Series B (the "Exchange Notes"), of the Company from the holders
("Holders")  thereof if (i)  certificates  representing the Original Notes to be
exchanged are not  immediately  available or (ii) the  procedures for book-entry
transfer  cannot be completed  prior to the Expiration  Date (as defined below).
This form,  properly  completed and duly  executed,  may be delivered by mail or
hand  delivery or  transmitted,  via  facsimile,  to IBJ  Schroder  Bank & Trust
Company (the "Exchange  Agent") as set forth below.  All capitalized  terms used
herein but not defined  herein shall have the  meanings  ascribed to them in the
Prospectus.

 ------------------------------------------------------------------------------
|                                                                              |
|THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME, ON _________ |
|    UNLESS EXTENDED (THE "EXPIRATION DATE"). TENDERS MAY BE WITHDRAWN PRIOR   |
|           TO 5:00 P.M., NEW YORK CITY TIME, ON THE EXPIRATION DATE.          |
 ------------------------------------------------------------------------------

                  THE EXCHANGE AGENT FOR THE EXCHANGE OFFER IS:
<TABLE>
<CAPTION>
<S>                                           <C>                                        <C>

         BY OVERNIGHT DELIVERY:                            BY MAIL:                              BY HAND:
    IBJ Schroder Bank & Trust Company         IBJ Schroder Bank & Trust Company        IBJ Schroder & Trust Company
            One State Street                             P.O. Box 84                         One State Street
           New York, NY 10004                       Bowling Green Station                   New York, NY 10004
   Attn: Securities Processing Window              New York, NY 10274-0084              Attn: Securities Processing
          Subcellar One (SC-1)                 Attn: Reorganization Operations                    Window
                                                          Department                       Subcellar One (SC-1)
</TABLE>


                         FACSIMILE TRANSMISSION NUMBER:
                                 (212) 858-2611

                              CONFIRM BY TELEPHONE:
                                 (212) 858-2103

                              FOR INFORMATION CALL:
                                 (212) 858-2103

         Delivery  of this  instrument  to an  address  other  than as set forth
above, or  transmission  of  instructions  via facsimile other than as set forth
above, will not constitute a valid delivery.

         This form is not to be used to guarantee signatures.  If a signature on
the  Letter  of  Transmittal  is  required  to be  guaranteed  by  an  "Eligible
Institution"  under the  instructions  thereto,  such  signature  guarantee must
appear in the  applicable  space  provided in the signature box on the Letter of
Transmittal.


<PAGE>


Ladies and Gentlemen:

         The  undersigned  hereby  tender(s) to the Company,  upon the terms and
subject  to the  conditions  set  forth  in the  Prospectus  and the  Letter  of
Transmittal,  receipt of which is hereby  acknowledged,  the principal amount of
Original Notes set forth below pursuant to the  guaranteed  delivery  procedures
set forth in the  Prospectus  under the caption "The Exchange Offer - Guaranteed
Delivery Procedures."


         All authority herein conferred or agreed to be conferred by this Notice
of Guaranteed Delivery shall survive the death or incapacity of the undersigned,
and every obligation of the undersigned under this Notice of Guaranteed Delivery
shall  be  binding  upon  the  heirs,   personal   representatives,   executors,
administrators,  successors,  assigns,  trustees in  bankruptcy  and other legal
representatives of the undersigned.

                            PLEASE SIGN AND COMPLETE
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>

Signatures of Registered Holder(s) or Authorized            Date:.....................................
Signatory: ........................................



 ...................................................         Address: .................................


 ...................................................         ..........................................


Name(s) of Registered Holder(s):...................         Area Code and Telephone No.:..............


 ...................................................         If Notes will be delivered by book-entry transfer, check
                                                            trust company below:

 ...................................................


 ...................................................

                                                              _
Principal Amount of Original Notes Tendered:.......          | |   The Depository Trust Company
                                                              -
                                                                   Depository Account No.:...........................
- ---------------------------------------------------------------------------------------------------------------------

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


<PAGE>


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

The Notice of Guaranteed  Delivery  must be signed by the  Holder(s)  exactly as
their  name(s)  appear  on  certificates  for  Original  Notes or on a  security
position  listing as the owner of Original Notes, or by person(s)  authorized to
become Holder(s) by endorsements  and documents  transmitted with this Notice of
Guaranteed  Delivery.  If  signature is by a trustee,  executor,  administrator,
guardian,  attorney-in-fact,  officer or other  person  acting in a fiduciary or
representative capacity, such person must provide the following information:

                      PLEASE PRINT NAME(S) AND ADDRESS(ES)

Name(s):
        ------------------------------------------------------------------------

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

Capacity:
        ------------------------------------------------------------------------

Address(es):
            --------------------------------------------------------------------

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

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

Do not send Original Notes with this form.  Original Notes should be sent to the
Exchange  Agent together with a properly  completed and duly executed  Letter of
Transmittal.
- --------------------------------------------------------------------------------


- --------------------------------------------------------------------------------
                                    GUARANTEE
                    (Not to be used for signature guarantee)

The undersigned,  a member firm of a registered  national securities exchange or
of the National Association of Securities Dealers, Inc., or a commercial bank or
trust company having an office or a correspondent  in the United States,  hereby
guarantees that, within three New York Stock Exchange trading days from the date
of this Notice of Guaranteed  Delivery,  a properly  completed and duly executed
letter of  Transmittal  (or a facsimile  thereof),  together  with  certificates
representing  the Original Notes tendered hereby in proper form for transfer (or
confirmation of the book-entry transfer of such Original Notes into the Exchange
Agent's account at a Book-Entry Transfer Facility, pursuant to the procedure for
book-entry  transfer set forth in the Prospectus under the caption "The Exchange
Offer - Procedures for Tendering"),  and required documents will be deposited by
the undersigned with the Exchange Agent.

Name of Firm:
             --------------------------        --------------------------------
                                                      Authorized Signature

Address:                                       Name:
        -------------------------------             ----------------------------

                                               Title:
                                                     ---------------------------

Area Code and Telephone No.                    Date:
                           -----------               ---------------------------
- --------------------------------------------------------------------------------


           DO NOT SEND ORIGINAL NOTES WITH THIS FORM. ACTUAL SURRENDER
               OF ORIGINAL NOTES MUST BE MADE PURSUANT TO, AND BE
            ACCOMPANIED BY, A PROPERLY COMPLETED AND VALIDLY EXECUTED
             LETTER OF TRANSMITTAL AND ANY OTHER REQUIRED DOCUMENTS.




<PAGE>


                  INSTRUCTION TO REGISTERED HOLDER AND/OR BOOK-
                ENTRY TRANSFER PARTICIPANT FROM BENEFICIAL OWNER
                                       FOR
               TENDER OF 8-5/8% SENIOR SUBORDINATED NOTES DUE 2007
                                 IN EXCHANGE FOR
               8-5/8% SENIOR SUBORDINATED NOTES DUE 2007, SERIES B
                                  OF NBTY, INC.

- --------------------------------------------------------------------------------
         THE EXCHANGE OFFER WIL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME,
           ON ______________ UNLESS EXTENDED (THE "EXPIRATION DATE").
              ORIGINAL NOTES TENDERED IN THE EXCHANGE OFFER MAY BE
              WITHDRAWN AT ANY TIME PRIOR TO THE EXPIRATION DATE.

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

Registered Holder and/or Participant of the Book-Entry Transfer Facility:

         The undersigned  hereby  acknowledges  receipt of the Prospectus  dated
______________  (the  "Prospectus") of NBTY,  Inc., a Delaware  corporation (the
"Company"),   and  the  accompanying  Letter  of  Transmittal  (the  "Letter  of
Transmittal"),  that  together  constitute  the Company's  offer (the  "Exchange
Offer") to exchange any and all outstanding 8-5/8% Senior Subordinated Notes Due
2007 (the  "Original  Notes"),  of the  Company for a like  aggregate  principal
amount of 8-5/8% Senior  Subordinated  Notes Due 2007,  Series B (the  "Exchange
Notes"), of the Company.  Capitalized terms used but not defined herein have the
meanings ascribed to them in the Prospectus.

         This  will  instruct  you,  the  registered  holder  and/or  book-entry
transfer facility  participant,  as to the action to be taken by you relating to
the  Exchange  Offer  with  respect  to the  Original  Notes held by you for the
account of the undersigned.

         The  aggregate  face amount of the  Original  Notes held by you for the
account of the undersigned is (FILL IN AMOUNT):

         $________________  of the 8-5/8%  Senior  Subordinated  Notes Due 2007.

         With respect to the Exchange Offer,  the undersigned  hereby  instructs
you (CHECK THE APPROPRIATE BOX):

   |  |  To TENDER the following  Original  Notes held by you for the account of
the undersigned  (INSERT  PRINCIPAL  AMOUNT OF ORIGINAL NOTES TO BE TENDERED (IF
ANY): $______________________

   |  | NOT  TO  TENDER  any  Original  Notes held by you for the account of the
undersigned.


<PAGE>


         If the  undersigned  instructs you to tender the Original Notes held by
you for the account of the undersigned, it is understood that you are authorized
to make, on behalf of the  undersigned  (and the  undersigned,  by its signature
below, hereby makes to you), the representations and warranties contained in the
Letter of Transmittal  that are to be made with respect to the  undersigned as a
beneficial owner,  including,  but not limited to, the representations  that (i)
any  Exchange  Notes to be received by the  undersigned  will be acquired in the
ordinary course of business of the undersigned, (ii) at the time of commencement
of the Exchange Offer, the undersigned had no arrangement or understanding  with
any  person to  participate  in the  distribution  (within  the  meaning  of the
Securities Act of 1933, as amended (the "Securities Act")) of the Exchange Notes
in violation of the Securities  Act, (iii) the undersigned is not an "affiliate"
(as defined in Rule 405  promulgated  under the Securities  Act) of the Company,
(iv) if the undersigned is not a  broker-dealer,  the undersigned is not engaged
in, and does not intend to engage in, the  distribution of Exchange  Notes,  and
(v) if the undersigned is a broker-dealer  that will receive  Exchange Notes for
its own account in exchange for Original Notes that were acquired as a result of
market  making or other  trading  activities,  that it will deliver a prospectus
meeting the  requirements of the Securities Act in connection with any resale of
such Exchange Notes. By  acknowledging  that it will deliver and by delivering a
prospectus meeting the requirements of the Securities Act in connection with any
resale of such Exchange Notes, the undersigned is not deemed to admit that it is
an "underwriter" within the meaning of the Securities Act.


                                    SIGN HERE

Name of beneficial owner(s):
                            ----------------------------------------------------

Signature(s):
             -------------------------------------------------------------------

Name(s) (please print):
                       ---------------------------------------------------------

Address:
        ------------------------------------------------------------------------

Telephone Number:
                 ---------------------------------------------------------------

Taxpayer Identification or Social Security Number:
                                                  ------------------------------

Date:
      --------------------------------------------------------------------------

<PAGE>

                        OFFER FOR ANY AND ALL OUTSTANDING
                    8-5/8% SENIOR SUBORDINATED NOTES DUE 2007
                                 IN EXCHANGE FOR
               8-5/8% SENIOR SUBORDINATED NOTES DUE 2007, SERIES B
                                  OF NBTY, INC.


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

TO OUR CLIENTS:


         Enclosed for your  consideration is the Prospectus dated __________ (as
the same may be  amended  from  time to time,  the  "Prospectus")  and a related
Letter  of  Transmittal  (the  "Letter  of   Transmittal,"   together  with  the
Prospectus,  the  "Exchange  Offer")  relating to the offer by NBTY,  Inc.  (the
"Company") to exchange any and all outstanding 8-5/8% Senior  Subordinated Notes
Due 2007 (the "Original Notes"),  of the Company for a like aggregate  principal
amount of 8-5/8% Senior  Subordinated  Notes Due 2007,  Series B (the  "Exchange
Notes"), of the Company.

         Please Note that the Exchange  Offer will expire at 5:00 p.m., New York
City time, on ________________ unless extended.

         The  Exchange  Offer is not  conditioned  upon any  minimum  number  of
Original Notes being tendered.

         We are the registered  holder of the Original Notes held by us for your
account.  A tender  of any such  Original  Notes  can be made  only by us as the
registered holder and pursuant to your  instructions.  The Letter of Transmittal
is  furnished  to you for your  information  only and  cannot  be used by you to
tender Original Notes held by us for your account.

         Accordingly,  we  request  instructions  as to  whether  you wish us to
tender any or all of the Original Notes held by us for your account, pursuant to
the terms and conditions set forth in the Exchange  Offer.  We also request that
you confirm that we may on your behalf make the representations contained in the
Letter of  Transmittal  that are to be made with  respect  to you as  beneficial
owner.

         Pursuant to the Letter of  Transmittal,  each holder of Original  Notes
will  represent to the Company that (i) any Exchange  Notes to be received by it
will be acquired in the ordinary course of its business, (ii) at the time of the
commencement of the Exchange Offer, it has no arrangement or understanding  with
any  person to  participate  in the  distribution  (within  the  meaning  of the
Securities  Act of 1933,  as amended (the  "Securities  Act")),  of the Exchange
Notes in violation of the Securities  Act,  (iii) it is not an  "affiliate"  (as
defined in Rule 405 promulgated  under the Securities Act) of the Company,  (iv)
if such holder is not a  broker-dealer,  that it is not engaged in, and does not
intend to engage in, the  distribution of Exchange Notes, and (v) if such holder
is a  broker-dealer  that will  receive  Exchange  Notes for its own  account in
exchange for Original  Notes that were  acquired as a result of market making or
other  trading  activities,  that it  will  deliver  a  prospectus  meeting  the

<PAGE>

requirements  of the  Securities  Act in  connection  with  any  resale  of such
Exchange  Notes.  By  acknowledging  that it will  deliver and by  delivering  a
prospectus meeting the requirements of the Securities Act in connection with any
resale of such Exchange Notes,  such  broker-dealer  will not be deemed to admit
that it is an "underwriter" within the meaning of the Securities Act.



                                      Very truly yours,





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