E&B MARINE INC
10-K, 1996-04-01
AUTO DEALERS & GASOLINE STATIONS
Previous: CITADEL HOLDING CORP, NT 10-K, 1996-04-01
Next: REAL EQUITY PARTNERS, NT 10-K, 1996-04-01




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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K
(Mark One)
    [X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d)
           OF THE SECURITIES EXCHANGE ACT OF 1934
           For the Fiscal Year Ended December 30, 1995 [FEE REQUIRED]
                                                                 OR
    [ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d)
         OF THE SECURITIES EXCHANGE ACT OF 1934
         For the transition period from _________ to ________  [NO FEE REQUIRED]

                         Commission File number 0-24868

                                E & B MARINE INC.
================================================================================
             (Exact name of registrant as specified in its charter)

                    DELAWARE                              22-2430891
        -------------------------------                ----------------
        (State or other jurisdiction of                (I.R.S. Employer
         incorporation or organization)               Identification No.)

               201 Meadow Road                              08818
             EDISON, NEW JERSEY                          (Zip Code)
             ------------------                          ----------
 (Address of principal executive offices)                       

        Registrant's telephone number, including area code (908)-819-7400
                                                           --------------
           Securities registered pursuant to Section 12(b) of the Act:

                                                   NAME OF EACH EXCHANGE
          TITLE OF EACH CLASS                       ON WHICH REGISTERED
          -------------------                       -------------------
                  NONE                                      NONE

           Securities registered pursuant to Section 12(g) of the Act:

                               TITLE OF EACH CLASS
                               -------------------
                                  Common Stock,
                                 $.001 par value

     Indicate by a check mark whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12  months  (or for  such  shorter  period  as the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                              Yes  X            No
                                  ----            ----

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

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

<PAGE>

                                        2


     State the aggregate market value of the voting stock held by non-affiliates
of the registrant.  The aggregate market value shall be computed by reference to
the price at which the stock was sold,  or the average  bid and asked  prices of
such stock, as of a specified date within 60 days prior to the date of filing.



Aggregate market value as of March 15, 1996..........................$10,060,666

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

Common Stock, $.001 par value, as of March 15, 1996....................3,943,594



                       DOCUMENTS INCORPORATED BY REFERENCE

     List hereunder the documents,  all or portions of which are incorporated by
reference  herein  and the Part of the Form 10-K  into  which  the  document  is
incorporated:

     None.

<PAGE>
                                        3


                                     PART I



ITEM 1.  BUSINESS.

GENERAL
- -------

     E&B Marine Inc.  (the  "Company")  is engaged in the retail and  mail-order
merchandising  of  a  wide  variety  of  marine  supplies  and  apparel  to  the
recreational  boating  community.  The Company  currently  operates 62 specialty
stores in 17 states.  The Company  currently plans to open five specialty stores
by June 1996, depending on the Company's assessment of demand and other factors.
The Company is one of the leading specialty merchandisers of marine supplies and
apparel in the United States.

     The Company  markets its  products  primarily to the  recreational  boating
community through  specialty stores and catalogs,  which it distributes to known
and prospective  customers throughout the recreational boating community several
times each year. The Company's  mail-order  marketing program promotes its chain
of specialty  stores which sell  substantially  the same marine  products as are
offered through the Company's catalogs.

     The Company  offers  over 14,000  brand-name  and private  label  products.
Additionally,  the Company fills special  orders for  non-stock  merchandise  to
serve its  customers'  needs.  The Company  currently  operates under four store
names, E&B, E&B/Bliss ("Bliss"),  E&B/Goldbergs' ("Goldbergs'") and E&B/Boatgear
("Boatgear")  in  order  to  promote   regional   awareness  and  consumer  name
recognition.  See "Item 2 -  Properties"  for more  information  concerning  the
Company's retail locations. The "E&B" and "Bliss" symbols used by the Company in
its retail  business are registered  trademarks,  and "E&B",  "Bliss Marine" and
"Goldbergs' Marine" are registered trade names.


PRODUCTS
- --------

     The Company  markets and sells a broad range of marine supplies and apparel
primarily for the recreational boating community. The Company's specialty stores
and  catalogs  offer  national  brand-name  and private  label  products  with a
reputation for high quality and widespread consumer acceptance at low prices.

     Generally,  the products  distributed  by the Company are intended to serve
the  aftermarket  for boating  supplies.  The  Company's  product line  includes
ship-to-shore VHF radios,  depth-finders,  global positioning  systems and other
electronic  equipment,  life-saving  and  safety  equipment,  hardware,  a  wide
assortment  of  paints  and  varnishes,  rope and  chain,  anchors  and  mooring
equipment,  marine  flotation  products,  pumps,  sanitation  equipment,  galley
equipment, boating shoes, foul weather gear and other clothing, sailing supplies
and equipment, gift items, fishing accessories and related products. The Company
does not sell engines or boats,  other than small  outboard  motors,  inflatable
boats and dinghies.

<PAGE>
                                        4


     Some  of the  products  sold by the  Company  are  manufactured  to its own
specifications.  The Company's exclusive "SeaRanger",  "SeaFit", "Bow t' Stern",
"Blue Water" and "North Atlantic  Trading Co." product lines consist of products
manufactured  domestically and internationally to the Company's  specifications.
These  product  lines  include  private  label  electronics,  rope,  binoculars,
cleaners,  foul  weather  gear and other  accessories.  The products are of high
quality and are sold at low prices made possible by direct sourcing.

     The Company does not depend on any one supplier for any substantial part of
its product line,  and believes that  alternate  sources of supply are available
for its products.


RETAIL AND MAIL ORDER OPERATIONS
- --------------------------------

     The  Company's  marketing  strategy  emphasizes  its low  prices,  shopping
convenience  through accessible store locations and catalog mailings,  the broad
selection of marine supplies and apparel,  the general availability of products,
the high quality of the products,  knowledgeable  sales personnel and the prompt
shipment of orders.

     The Company currently  operates a chain of 62 specialty stores in 17 states
under the names E&B,  Bliss,  Goldbergs' and Boatgear (see "Item 2 - Properties"
below). The standard prototype, or "conventional", specialty stores total 51 out
of  the  62  specialty  stores.  The  total  square  footage  of  the  Company's
conventional  specialty  stores ranges from 5,000 to 14,000;  the average square
footage is approximately 9,000 per store. The Company's  conventional  specialty
stores carry over 7,000 brand-name and private label products which are tailored
to geographical and seasonal requirements.

     The  Company  also has  eleven  stores  with  enlarged  retail  areas.  The
Company's  strategy is to utilize the  increased  square  footage to enhance the
assortment  in its current  product  lines with emphasis on the expansion of the
product  offerings  in the  fishing  equipment  and  accessories,  and  clothing
categories.  These stores have approximately  9,000 products available for their
product mix with an average of 12,000 square feet of area.

     The Company  believes that the growth in its retail  operations has been in
part attributable to the Company's  mail-order  marketing program. The Company's
catalogs are mailed  throughout  the United States and abroad several times each
year. The Company  distributed over 2,500,000  mail-order  catalogs in 1995. The
1996  master  catalog  consists of over 388 pages  which  picture  and  describe
approximately 10,300 products and indicate the Company's low prices.

<PAGE>

                                        5


     Each of the  Company's E&B seasonal  catalogs are published  with a catalog
end date. However, the Company continues to receive orders for many months after
the catalog end date. These orders are processed, with price adjustments made to
reflect  prices  in  effect  in  subsequent  seasonal  catalogs.  The  Company's
mail-order  catalogs are printed and  distributed  by commercial  printers which
produce similar publications for other mail-order merchandisers.

     The Company's  retail  advertising  primarily  includes direct mail events,
circulars and catalogs. In addition to its mail-order and retail promotions, the
Company  advertises in boating  magazines and local media,  participates in boat
shows and supports boating organizations and boating events.

     It is the Company's policy to promote the prompt fulfillment of orders. The
Company  currently  provides seven days a week telephone service for mail order.
The Company  processes  all catalog  orders  received by mail or  telephone  and
replenishes  inventories  at the  specialty  stores from its Edison,  New Jersey
office and distribution facility.


MERCHANDISING STRATEGY
- ----------------------

     The Company's  merchandising  strategy  emphasizes  value for the consumer.
Value is delivered  to the  consumer by  providing  low prices with a guaranteed
competitor price matching policy,  and shopping  convenience  through accessible
store  locations and catalog  mailings.  Additionally,  the broad  selection and
general  availability  of high quality marine  supplies and apparel coupled with
knowledgeable  sales  personnel  and  the  prompt  shipment  of  orders  are all
important aspects of the Company's merchandising strategy.

     A customer service optimization program has been installed, after extensive
testing  and  training  of all  users.  This  computer  driven  program  reviews
historical sales data at each specialty store and, based on such data, forecasts
customer  traffic at specified time intervals.  This program  improves  customer
service  at the  specialty  stores by  allowing  the  Company  to  tailor  sales
personnel schedules to customer shopping patterns.

     A key  component in the  Company's  merchandising  strategy is its low-cost
operations.  The Company  believes  its low-cost  discipline  provides it with a
competitive  advantage which will continue to further its position as one of the
nation's leading specialty merchandisers of marine supplies and apparel.
<PAGE>

                                        6

INVENTORIES AND PURCHASING
- --------------------------

     It is the Company's goal to offer a broad  selection of marine supplies and
apparel  and  to  maintain  adequate  inventory  levels  of  merchandise  in its
specialty  stores to  support  anticipated  sales.  Additional  inventories  are
maintained at the Company's  distribution  center in Edison,  New Jersey to fill
mail and telephone orders generated by its catalogs and to replenish inventories
at the specialty retail stores.

     The Company enjoys substantial purchasing power due to its sales volume and
is therefore able to obtain volume discounts from manufacturers, which allows it
to market its products at a discount. Point-of-sale terminals are located in all
stores to assist in daily sales analysis and inventory control on a Company-wide
basis.

     Purchasing of the Company's  products is performed by a staff of buyers and
rebuyers at the Company's  administrative  offices in Edison,  New Jersey.  Each
buyer is  responsible  for  several of the  Company's  product  categories.  Two
software  systems  have been  developed  and  enhanced to assist in  maintaining
balanced   inventory  levels.  A  store   replenishment   system   automatically
distributes  inventory to the stores based upon current and historical trends. A
distribution  replenishment  system assists in reordering  goods from vendors to
maintain proper inventory levels. Most vendor shipments are made directly to the
Company's distribution center, unless it is advantageous to do otherwise.

     The Company  increases  inventories  prior to its Spring and Summer selling
seasons,  with the increase generally financed through short-term borrowings and
credit  advanced by suppliers on normal trade terms.  The Company  believes that
maintaining  adequate inventory levels is important to its continuing ability to
satisfy customer demands promptly.


CREDIT TERMS, RETURNS AND WARRANTIES
- ------------------------------------

     Substantially  all of the  Company's  sales are either for cash  (including
checks) or charged under American Express,  MasterCard, Visa and Discover credit
card plans.  The Company  introduced a private  label E&B credit card in 1995. A
third  party  operates  the card,  granting  credit to  customers,  and is fully
responsible for credit risk. The Company has a liberal return policy and assists
customers with warranty claims.

     The Company's  policy is to ship catalog  orders for credit card sales only
after receiving credit  authorization  from the issuing bank.  Customers are not
charged on their credit card until the  merchandise  is shipped.  The  Company's
exposure for non-payment of credit card bills is minimal since  authorization is
obtained from the bank prior to billing the customer.

<PAGE>

                                        7

EXPANSION, RELOCATION AND RENOVATION
- ------------------------------------

     The Company's  strategy is to open  specialty  stores when it believes that
demand in a particular  location will support its operation.  The Company opened
seven specialty  stores in 1995. In 1996, a specialty store was opened in Somers
Point,  New Jersey.  Currently,  the Company  anticipates that it will open four
additional stores by June 1996,  depending on the Company's assessment of demand
and other factors.

     The Company has an ongoing  program to remodel and relocate  its  specialty
stores.  The Company  believes  that the  updated  presentation  of  merchandise
enhances sales.  In the last five years,  over 80% of its stores are new or have
been  renovated or  relocated.  Three stores were  relocated to what the Company
believes  are  more  advantageous  locations  in 1995,  and  seven  stores  were
renovated to update their merchandise  presentation.  See "Item 7 - Management's
Discussion and Analysis of Financial Condition and Results of Operations" below.


RECENT EVENTS
- -------------

     Effective  December  22,  1995,  the Company  amended its  existing  Credit
Agreement to increase its bank facility to  $23,000,000  and extend its maturity
until May 31, 1998. The facility now consists of a $17,000,000 revolving line of
credit with the same terms and conditions as the prior  $15,000,000 line (except
for the  extension of the maturity)  and a $6,000,000  term loan which  replaced
existing term loans of $3,500,000  and  $2,500,000.  See "Item 7 -  Management's
Discussion  and  Analysis of  Financial  Conditions  and Results of  Operations"
below.


COMPETITION
- -----------

     The  Company  considers  the most  significant  competitive  factors in its
retail business to be low prices,  shopping convenience through accessible store
locations  and  catalog  mailings,  the variety and  availability  of  products,
knowledgeable  sales  personnel,  rapid and accurate  fulfillment  of orders and
prompt customer service. At present, the Company's principal competition is from
other marine retail store chains and mail-order merchandisers of marine products
and, to a lesser  extent,  from local and  regional  boat  dealers.  The Company
competes  in  certain  markets  with  specialty  stores  similar to those of the
Company as well as with local marinas.  In addition,  with respect to sales of a
limited group of its  products,  the Company  competes with large  retailers and
mail-order  vendors  of  general  merchandise.   Many  of  these  retailers  and
merchandisers generally have financial resources which are substantially greater
than those of the Company.

<PAGE>
                                        8


     The Company is currently operating in a highly competitive environment. The
Company believes that, in general, its price structure, including the guaranteed
competitor  price  matching  policy,  for the products it  distributes  compares
favorably with the majority of its  competitors.  While certain of the Company's
retail competitors  discount their prices on certain items more than the Company
does,  the Company  believes that few of its retail  competitors  offer customer
services  which  are  comparable  to those  of the  Company  in terms of  speed,
convenience, reliability, knowledge of products or professionalism.


PERSONNEL
- ---------

     As of March 16, 1996, the Company had approximately 885 employees,  of whom
approximately 666 were employed in retail operations.  On a full-time equivalent
basis, the Company employs  approximately 618 persons. The Company increases its
retail  personnel  during  the  second  and  third  quarters  of  each  year  to
accommodate  seasonal  fluctuations in customer demand. The Company's  employees
are not covered by a collective bargaining agreement.  The Company considers its
relationship with its employees to be good.


EXECUTIVE OFFICERS OF THE COMPANY
- ---------------------------------

     The following sets forth for each current  executive officer of the Company
(based upon information  supplied by each of them) his name, age, positions with
the Company,  principal  occupation  and business  experience  for the past five
years and prior service with the Company:


      NAME                   POSITION WITH THE COMPANY                   AGE
      ----                   -------------------------                   ---

Kenneth G. Peskin            Chairman of the Board and                    56
                             Chief Executive Officer


James D. Peters              President and
                             Chief Operating Officer                      47


Walfrido A. Martinez         Senior Vice President and                    56
                             Chief Financial Officer


Robert G. Defonte            Senior Vice President, Merchandising         45
                             and Secretary


Patrick J. Melli             Senior Vice President, Inventory             51
                             Management and Information Services


Officers serve at the discretion of the Board of Directors.

<PAGE>

                                        9


     Kenneth  G.  Peskin  has been  Chairman  of the Board  and Chief  Executive
Officer of the Company since  November 1990.  Prior to joining the Company,  Mr.
Peskin was  employed  by  Supermarkets  General  Corporation  from 1965  through
September  1989. He was Chairman and Chief  Executive  Officer from June 1987 to
September  1989 and  President  and  Chief  Executive  Officer  of the  Pathmark
Division from June 1986 to June 1987.


     James D.  Peters  has been  President  and Chief  Operating  Officer of the
Company  since  July  1995.  From  1990 to 1995,  Mr.  Peters  was  Senior  Vice
President, Merchandising at Sportmart Inc. Prior to that, he was Vice President,
Merchandising  at Things  Remembered,  a division of Cole  National from 1984 to
1990.

     Walfrido A.  Martinez has been Senior Vice  President of the Company  since
March 1993 and Chief  Financial  Officer of the Company  since  March 1992.  Mr.
Martinez  joined the  Company in April 1991 as Vice  President,  Controller  and
Assistant  Treasurer.  From 1989 to 1991, Mr.  Martinez served as Vice President
and  Controller  for Piser  Industries  Inc.  Mr.  Martinez  joined the  workout
management team of Crazy Eddie,  Inc. as controller from August 1988 through May
1989. Prior to Crazy Eddie,  Inc., Mr. Martinez served in a variety of positions
at B. Altman & Co. from 1962 through 1988, lastly as Vice President,  Controller
and Chief Financial Officer.

     Robert G.  Defonte  has been Senior Vice  President,  Merchandising  of the
Company since July 1984, Secretary of the Company since December 1982 and served
as a Director of the Company  from August 1983 until March 1989.  From  December
1982 to July 1984, he was a Vice President of the Company. He joined the Company
in 1974 and has served in various  managerial  capacities  until his election to
his present positions.

     Patrick J. Melli has been Senior Vice President,  Inventory  Management and
Information  Services of the Company  since March 1993.  Mr. Melli had been Vice
President - Management  Information Systems from February 1991 to March 1993 and
Director of Management  Information  Systems of the Company from October 1990 to
February  1991.  In 1990,  Mr.  Melli was the  Director of  Circulation  Systems
Development at the New York Daily News newspaper.  Prior to that he was Director
of Management  Information  Systems with Crazy Eddie, Inc. from February 1987 to
January 1990, and prior to that was the Manager of Information  Systems with the
Newark Star Ledger newspaper from March 1981 to November 1986.

<PAGE>


                                       10

ITEM 2.  PROPERTIES.

     The Company maintains its administrative offices and distribution center in
Edison,  New  Jersey.  The  facility,  which is leased,  contains  approximately
222,000 square feet of space of which approximately 33,000 square feet is office
space and the  remainder is warehouse  space.  The lease on the Edison  facility
expires on March 31, 1997 and the Company has two renewal options for periods of
two and three  years.  The Company  currently  subleases  10,000  square feet of
office space on a month to month basis.

     All of the Company's  specialty retail stores are in leased premises,  with
the  exception  of the Perth  Amboy,  New  Jersey  store,  which is owned by the
Company.  The leases (after giving effect to various renewal options exercisable
by the Company)  expire between 1996 and 2016. The Company expects to be able to
renegotiate the leases expiring in 1996 on commercially  reasonable  terms or to
relocate stores to new locations.

     For additional  information concerning the Company's leases at December 30,
1995,  see Note 4 to the Notes to  Consolidated  Financial  Statements  included
herein under "Item 8 - Financial Statements and Supplementary Data." The Company
considers its administrative  offices,  distribution center and retail stores to
be adequate for the Company's operations.

     The location of the Company's  specialty retail stores by state are (unless
otherwise noted the following retail stores operate under the E&B name):

ALABAMA              FLORIDA(con't)        MASSACHUSETTS        NEW YORK
- -------              --------------        -------------        --------
Mobile (3)           Pensacola (3)         Dedham (2)           Cheektowaga
                     Pompano Beach         Hyannis (2)          Garden City (2)
CONNECTICUT          Port Charlotte        Seekonk (2)          Huntington (2)
- -----------          Sarasota              Woburn (2)           New York (1) 
Branford             South Daytona                              Port Jefferson 
Darien (2)           St. Petersburg        MICHIGAN             West Islip (2)  
Fairfield            Tallahassee           --------            
                     Tampa                 Eastpointe           OHIO            
                                           Grand Rapids         ----
FLORIDA              GEORGIA               Taylor               Mentor         
- -------              -------                                    North Olmsted   
Clearwater           Doraville (3)         MISSISSIPPI                          
Crystal River        Savannah              -----------          PENNSYLVANIA    
Cutler Ridge                               Biloxi (3)           ------------ 
Fort Myers           ILLINOIS                                   Philadelphia (1)
Fort Walton (3)      --------              NEW HAMPSHIRE                       
Holiday              Highland Park         -------------        SOUTH CAROLINA 
Hollywood            Villa Park            Portsmouth           -------------- 
Jacksonville                                                    North Charleston
Jensen Beach         MARYLAND              NEW JERSEY    
Lake Park            --------              ----------           VIRGINIA        
Melbourne            Glen Burnie           Eatontown            ---------    
Miami (West)         Lanham                Lodi                 Glen Allen
Orange Park          Rosedale              Mount Laurel         Norfolk
Orlando                                    Perth Amboy      
Panama City (3)                            Somers Point         WISCONSIN
                                           Toms River           ---------  
                                                                Greenfield
 
(1) Operates under the E&B/Goldbergs' name.
(2) Operates under the E&B/Bliss name.
(3) Operates under the E&B/Boatgear name.

<PAGE>

                                       11


                                     PART II

ITEM 3.  LEGAL PROCEEDINGS.

          Not Applicable.

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

          Not Applicable.

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


     The  Company's  Common  Stock is  listed  on the  National  Association  of
Securities  Dealers  Automated  Quotation  System  ("NASDAQ") - National  Market
System under the symbol EBMA. The Company's  Common Stock  commenced  trading on
the NASDAQ - National  Market System on September  28, 1994.  Prior to September
28, 1994,  the Company's  Common Stock was listed on the Boston Stock  Exchange,
and for the period December 13, 1993 through  September 27, 1994,  traded on the
NASDAQ - Small-Cap  Market.  On March 15,  1996,  there were  approximately  630
stockholders  of record.  No dividends  have been paid or declared on the Common
Stock of the Company and the Company does not expect to pay any dividends on its
Common Stock in the foreseeable  future. See Note 3 to the Notes to Consolidated
Financial  Statements  included herein under "Item 8 - Financial  Statements and
Supplementary Data" regarding dividend restrictions.

MARKET PRICE RANGE                    COMMON STOCK PRICES
- ------------------                    -------------------
                               1995                       1994
                         HIGH       LOW              HIGH       LOW
                         ----       ---              ----       ---
First Quarter            8 1/2     6 3/4            14 1/4     8 1/2
Second Quarter           7 3/4     5 1/4            11 1/2     9 1/4
Third Quarter            6 3/4     5                11 1/4     7 1/4
Fourth Quarter           6 1/4     3 1/4             8 3/4     5

     On March 15, 1996,  the closing sales price of the  Company's  Common Stock
was $7.00 per share as reported on the NASDAQ - National Market System.

<PAGE>


                                       12


ITEM 6.  SELECTED FINANCIAL DATA.

FIVE YEAR COMPARISON OF SELECTED FINANCIAL DATA
- -----------------------------------------------
(Dollars in thousands, except per share amounts)

<TABLE>
<CAPTION>
=================================================================================================================
FOR THE YEAR                          1995               1994             1993             1992             1991
=================================================================================================================

<S>                                 <C>               <C>               <C>               <C>             <C>    
Net sales                           $109,818          $101,752          $92,713           $87,647         $84,460
Gross profit                          29,339            27,849           26,400            25,158          23,129
Non-cash compensation expense            369
Income (Loss) from operations          3,161             4,409            3,878             2,387            (827)
Income (Loss) before income
  taxes and extraordinary
  items                                1,669             3,227           3,353              1,323          (2,328)
Income tax expense (benefit)             650            (2,500)         (2,000)               432               -
Income (Loss) before
  extraordinary items                  1,019             5,727           5,353                891          (2,328)
Extraordinary items                        -                 -                -               395              -
Net income (loss)                      1,019             5,727           5,353              1,286          (2,328)

Per Share Amounts (1):
  Income (Loss) before
    extraordinary items                 $.29             $1.38           $1.34              $.24            $(.64)
  Extraordinary items                      -                 -               -               .12                -
  Net income (loss)                      .29              1.38            1.34               .36             (.64)
  Dividends per share (2)                  -                 -               -                 -                -
  Weighted average number
    of shares outstanding              3,751             3,692           3,717             3,699            3,579

=================================================================================================================
AT THE END OF YEAR                    1995               1994            1993             1992              1991
=================================================================================================================

Total assets                        $ 37,791          $ 33,993         $27,805           $25,210          $25,639
Working capital                       18,327            13,047           4,814             4,587            5,987
Long-term obligations                 15,631            11,963           7,667            12,542           16,560
Shareholders' equity (deficit)        12,134            10,378           4,520              (654)          (2,040)

Cash flow from operations (3)         (2,179)            1,871           4,038             2,653             (512)

Number of retail stores                   61                55              49                46               46
=================================================================================================================
</TABLE>

(1)  The Company effected a one-for-four reverse stock split on December 9,
     1993. See Note 1 to the Notes to Consolidated Financial Statements included
     herein under "Item 8 - Financial Statements and Supplementary Data."

(2)  In accordance with the Company's credit agreement, the Company is
     restricted from declaring and paying cash dividends. See Note 3 to the
     Notes to Consolidated Financial Statements included herein under "Item 8 -
     Financial Statements and Supplementary Data."

(3)  See the Consolidated Statements of Cash Flows included herein under "Item 8
     - Financial Statements and Supplementary Data."


<PAGE>

                                       13


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


RESULTS OF OPERATIONS
- ----------------------

     Consolidated net sales in 1995 were  $109,818,000  compared to $101,752,000
in 1994,  an increase of 7.9 percent.  Sales in 1994  increased 9.7 percent from
1993 sales of $92,713,000.

     Retail store sales were  $94,351,000  in 1995,  an increase of 10.9 percent
from 1994  sales of  $85,110,000.  Retail  store  sales in 1994  increased  11.1
percent from 1993 retail store sales of $76,635,000.

     Same store sales were  $85,791,000 in 1995, an increase of 1.0 percent from
1994 same store sales of  $84,962,000.  Same store sales in 1994  increased  1.1
percent from 1993 same store sales. Same store sales represent stores which were
open during  twelve month  comparative  periods.  Fiscal year 1994  contained 53
weeks.

     Mail-order  sales were  $15,467,000 in 1995, a decrease of 7.1 percent from
1994 sales of $16,642,000.  Mail-order  sales in 1994 increased 3.5 percent from
1993 sales of $16,078,000.

     The 1995 sales growth from the prior year is  principally  attributable  to
the  Company's  continued  program of  opening  new  stores  and  renovating  or
relocating others. The Company opened seven new stores in 1995,  renovated seven
and relocated  three stores to what the Company  believes are more  advantageous
locations. The 1994 sales growth from the prior year is principally attributable
to new store openings and store relocations and renovations.  The Company opened
six stores in 1994.  Additionally,  five stores were  renovated  and four stores
were  relocated to what the Company  believes are more  advantageous  locations.
Same store sales were largely  affected by a large number of  competitor  retail
store openings in areas where the Company operates.

     The Company's  gross profit  margin was 26.7,  27.4 and 28.5 percent in the
fiscal years ended 1995, 1994 and 1993, respectively.  The decrease in margin in
1995 and 1994  from the  respective  prior  year  reflected  increased  sales of
merchandise  with lower margins.  Additionally,  in 1995,  the decreased  margin
reflects  the  increased  occupancy  costs,  which are included in cost of goods
sold,  attributable  to the opening of the new retail  stores and the  Company's
response to competitive pressures.

<PAGE>

                                       14


     Selling,  general and administrative expenses in 1995 were $24,675,000,  an
increase of  $2,494,000  from 1994.  1994  selling,  general and  administrative
expenses  increased  $1,248,000 from 1993.  Selling,  general and administrative
expenses as a percentage of net sales were 22.5 percent in 1995, 21.8 percent in
1994  and  22.6  percent  in  1993.   The  increase  in  selling,   general  and
administrative  expenses in 1995 and 1994 from the prior  years are  principally
due to  expenses  relating  to  store  relocations,  renovations  and new  store
openings.

     Interest expense was $1,492,000 in 1995, an increase of $310,000 from 1994.
Interest  increased  over the prior  year due to  increased  interest  rates and
increased debt.  Interest expense in 1994 increased $320,000 from 1993. Although
the Company had lower borrowings in 1994, interest increased  principally due to
amortization of premium relating to the Company's long-term debt in 1993.

     Effective  December 27, 1992,  the Company  adopted  Statement of Financial
Accounting  Standards No. 109,  "Accounting  for Income  Taxes" (SFAS 109).  The
effects of adopting  SFAS 109 were not  material to the  consolidated  financial
statements at December 27, 1992. During the third quarters of 1994 and 1993, the
Company reduced the valuation  allowance on the deferred tax asset by $2,500,000
and $2,000,000,  respectively,  attributable to the Company's  strong  operating
performance,  resulting  in an income tax benefit.  At December  30,  1995,  net
operating loss carryforwards  available in future years are $8,300,000.  Certain
net  operating  loss  carryforwards  of the  Company  will be limited for future
utilization as a result of a 1989  restructuring  of the Company.  See Note 6 to
the Notes to Consolidated Financial Statements.

FINANCIAL CONDITION
- -------------------

     The ratio of current assets to current  liabilities  was 2.8 to 1.0 in 1995
compared to 2.1 to 1.0 in 1994. The ratio of debt to equity, which includes both
short-term  and  long-term  debt,  increased  from 1994 due to lower income from
operations  and the increase in debt used to finance new and  renovated  stores.
The Company's  short-term and long-term debt totalled  $16,371,000 at the end of
1995 compared to $13,245,000 at the end of 1994. The Company's  credit  facility
was recently amended (see "Credit Agreement" below).

CREDIT AGREEMENT
- ----------------

     Effective  June 6, 1994, the Company  entered into a credit  agreement with
United  Jersey Bank ("UJB") for the purpose of  refinancing  all of its existing
bank and institutional debt and providing working capital.  The credit agreement
provided for, among other things,  a credit facility (the "New Facility")  which
consists of (I) a $15,000,000 revolving credit facility,  (ii) a $500,000 letter
of credit facility,  (iii) a $3,500,000 term loan and (iv) a $500,000  equipment
loan facility.

<PAGE>

                                       15


     In 1995,  the New Facility was amended to include an additional  $2,500,000
secured  loan  facility due on March 15,  1996.  On December  22, 1995,  the New
Facility was further amended to provide for: (I) a $17,000,000  revolving credit
facility;  (ii) a $6,000,000 term loan; both facilities  carry a due date of May
31, 1998. The Company's $23,000,000 credit facility will be employed for working
capital and to further new store  openings,  renovations  and  relocations  (see
"Retail Stores" below).  The New Facility is  collateralized on a first priority
basis by substantially all of the assets of the Company.

RETAIL STORES
- -------------

     The Company  operated 61 stores at December  30,  1995.  Seven  stores were
opened in 1995.  Additionally,  the Company  relocated  three stores,  renovated
seven stores and closed one store.  Currently,  the Company  anticipates that it
will open five new stores by June 1996 depending on the assessment of demand and
other factors.

     The total  square  footage  of the  Company's  stores  range  from 5,000 to
14,000; the average square footage is approximately 9,000 per store. 1996 stores
will be 8,000 to 9,000 square footage.

     The Company's  typical stores carry over 7,000 brand name and private label
products which are tailored to geographical  and seasonal  requirements.  Larger
stores carry over 9,000 products.  Additional products are available through the
mail-order catalog and special order  departments.  The Company's strategy is to
increase the assortment of marine products with special  emphasis on fishing and
clothing categories.

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

     The  Company's  working  capital at December 30, 1995 and December 31, 1994
was $18,327,000 and $13,047,000,  respectively.  The increase in working capital
was mainly  attributable  to the  refinancing of the Company's bank debt in June
1994 (see "Credit  Agreement"  above) and increased  inventory  levels.  The New
Facility  provides the Company with  increased  available  borrowing  levels and
extended  maturity  dates.  The Company  increased  its inventory as a result of
increases in its product assortment and to accommodate store openings. Inventory
levels will  continue to  increase  as the number of retail  stores  expand (see
discussion above).  Cash used in investing  activities is primarily used for the
Company's retail store expansion and renovation program.  Cash used in financing
activities  reflects  the  payments  on the  revolving  line of credit  and debt
agreements.

<PAGE>

                                       16


     The Company  believes that its working  capital and credit facility will be
adequate to meet its 1996 identifiable  working capital  requirements  including
principal payments on debt.

     In 1995,  total  outstanding  borrowings  peaked at  $18,508,000  and total
weighted  average  borrowings  were  $15,121,000  compared  to  $15,867,000  and
$12,140,000,  respectively, in the prior year. The Company's $17,000,000 line of
credit is  expected to be adequate  to meet the peak  seasonal  requirements  in
1996. See Note 3 to the Notes to Consolidated Financial Statements.

     Cash flow from  operations  combined with its  available  line of credit of
$17,000,000  is also  expected to provide the Company with  necessary  funds for
planned capital expenditures.  These expenditures are estimated to be $3,000,000
in fiscal 1996 and primarily  constitute  expenditures for store relocations and
remodelings and the currently planned opening of five new retail stores.

     At March 15,  1996,  the  Company  had  $14,041,000  outstanding  under its
revolving line of credit.  These  borrowings  occurred  during the Company's low
sales period and during the time when the Company  builds its  inventory  levels
for its peak selling seasons.

RECENTLY ISSUED ACCOUNTING STANDARDS
- ------------------------------------

     The Company has not adopted Statement of Financial Accounting Standards No.
121,  "Accounting  for the  Impairment of Long-lived  Assets and for  Long-lived
Assets to Be Disposed  Of" (SFAS 121).  SFAS 121 was issued in March 1995 and is
effective  for fiscal years  beginning  after  December  15,  1995.  The Company
believes that the adoption of this accounting  standard will not have a material
effect  on  the  Company's   consolidated   financial  position  or  results  of
operations.  The Company  has not  adopted  Statement  of  Financial  Accounting
Standards No. 123,  "Accounting for Stock-based  Compensation"  (SFAS 123). SFAS
123 was issued in October 1995 and is effective  for  financial  statements  for
fiscal  years  beginning   after  December  15,  1995.  When  adopted,   certain
disclosures  are required  for fiscal years that begin after  December 15, 1994.
SFAS  123  allows  for   alternative   methods  of  accounting  for  stock-based
compensation  arrangements with employees. The Company currently is undecided as
to what method of adoption it will utilize.



ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

<PAGE>

                                       17


                                 E&B MARINE INC.

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                   PAGE NUMBER
                                                                   -----------

Independent Auditors' Report                                           18

Consolidated Balance Sheets -- December 30, 1995
and December 31, 1994                                                  19
Consolidated Statements of Operations --
Years Ended December 30, 1995, December 31, 1994
and  December 25, 1993                                                 20

Consolidated Statements of Shareholders' Equity (Deficit) --
Years Ended December 30, 1995,
December 31, 1994 and December 25, 1993                                21

Consolidated Statements of Cash Flows --
Years Ended December 30, 1995, December 31, 1994
and December 25, 1993                                                  22

Notes to Consolidated Financial Statements                             23 - 35

SCHEDULES:
- ----------

All  financial   statement   schedules  have  been  omitted   because  they  are
inapplicable  or  the  information  is  provided  in the  financial  statements,
including the notes thereto.

<PAGE>

                                                        18


                          INDEPENDENT AUDITORS' REPORT



The Board of Directors and Shareholders
E&B Marine Inc.:

We have audited the  consolidated  financial  statements  of E&B Marine Inc. and
subsidiaries as listed in the accompanying  index. These consolidated  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of E&B Marine Inc. and
subsidiaries  at December 30, 1995 and  December  31,  1994,  and the results of
their  operations  and their cash flows for each of the years in the  three-year
period ended December 30, 1995 in conformity with generally accepted  accounting
principles.

As discussed in note 1 to the  consolidated  financial  statements,  in 1993 the
Company changed its method of accounting for income taxes.




                                                  KPMG Peat Marwick LLP


Short Hills, New Jersey
February 15, 1996

<PAGE>

                                       19

                        E&B MARINE INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                     DECEMBER 30, 1995 AND DECEMBER 31, 1994


Dollars in thousands, except per share amounts          1995             1994
================================================================================
    ASSETS
    Current assets:
         Cash and cash equivalents                    $   443          $   719
         Accounts receivable                              522              501
         Inventory                                     22,945           19,987
         Prepaid expenses                               1,650              802
         Other current assets                           2,793            2,690
- --------------------------------------------------------------------------------
             Total current assets                      28,353           24,699

    Property, plant and equipment, net                  5,549            4,569
    Excess of cost over fair value of
       assets acquired, net of accumulated
       amortization of $801 and $730 in
       1995 and 1994, respectively                      2,041            2,112
    Other assets                                        1,848            2,613
- --------------------------------------------------------------------------------
    TOTAL ASSETS                                      $37,791          $33,993
================================================================================

    LIABILITIES AND SHAREHOLDERS' EQUITY

    Current liabilities:
         Current maturities of long-term debt         $   740          $ 1,282
         Accounts payable                               5,766            6,370
         Accrued expenses                               3,520            4,000
- --------------------------------------------------------------------------------
             Total current liabilities                 10,026           11,652

    Revolving line of credit                           10,168            9,427
    Long-term debt, less current maturities             5,463            2,536

    Shareholders' equity:

         Common stock - par value $.001 per
           share, authorized 10,000,000 and
           30,000,000 shares in 1995 and
           1994, respectively, issued
           4,019,650 and 3,783,349 in 1995
           and 1994, respectively                           4                4
         Additional paid-in capital                    21,799           21,002
         Accumulated deficit                           (7,481)          (8,500)
         Minimum pension liability
           adjustment                                    (104)               -
         Treasury stock - at cost                      (2,084)          (2,084)
         Value assigned to unearned compensation            -              (44)
- --------------------------------------------------------------------------------
             Total shareholders' equity                12,134           10,378
- --------------------------------------------------------------------------------


    TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY        $37,791          $33,993
================================================================================


          See accompanying notes to consolidated financial statements.

<PAGE>

                                       20


                        E&B MARINE INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
     YEARS ENDED DECEMBER 30, 1995, DECEMBER 31, 1994 AND DECEMBER 25, 1993



DOLLARS IN THOUSANDS, 
EXCEPT PER SHARE AMOUNTS                     1995          1994           1993
================================================================================
    Net sales                              $109,818      $101,752       $92,713

    Cost of goods sold excluding
      amortization and depreciation          80,479        73,903        66,313

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


             Gross profit                    29,339        27,849        26,400

    Selling, general, and 
      administrative expenses                24,675        22,181        20,933

    Depreciation and amortization             1,134         1,259         1,589

    Non-cash compensation expense               369

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


    Income from operations                    3,161         4,409         3,878

    Other income                                                           (337)

    Interest expense                          1,492         1,182           862

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


    Income before income taxes                1,669         3,227         3,353

    Income tax expense (benefit)                650        (2,500)       (2,000)
- --------------------------------------------------------------------------------


    Net income                             $  1,019      $  5,727       $ 5,353

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


    Per share amounts:

    Net income                                 $.29         $1.38         $1.34

    Weighted average number of
      shares outstanding                  3,751,000     3,692,000     3,717,000
================================================================================

          See accompanying notes to consolidated financial statements.

<PAGE>

<TABLE>
<CAPTION>
                                       21

                                                  E&B MARINE INC. AND SUBSIDIARIES
                                     CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT)
                                        YEARS ENDED DECEMBER 30, 1995,  DECEMBER 31, 1994 AND DECEMBER 25, 1993
- -----------------------------------------------------------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS)

                                                                             MINIMUM                              VALUE
                                 COMMON STOCK         ADDITIONAL             PENSION TREASURY STOCK              ASSIGNED
                                     NUMBER            PAID-IN  ACCUMULATED LIABILITY    NUMBER               Mto UNEARNED
                                    OF SHARES   AMOUNT CAPITAL    DEFICIT  ADJUSTMENT  OF SHARES      AMOUNT  COMPENSATION    TOTAL
                                    ------------------------------------------------------------------------------------------------
<S>                                <C>           <C>   <C>      <C>            <C>     <C>           <C>          <C>        <C>   
Balance, December 26, 1992         14,978,37     $150  $20,745  ($19,580)              (168,351)     ($1,747)     ($222)     ($654)

Net income                                                          5,353                                                     5,353

Earned compensation
   related to ESOP                                                                                                    89         89

Issuance of common stock              83,800        1       66                                                                   67

Exercise of stock options              4,000                 2                                                                    2

One-for-four reverse
   stock split: Effective
   December 9, 1993              (11,300,041)    (147)     147                           126,264                                  0

Repurchase of treasury
   shares                                                                                (37,500)        (337)                 (337)

- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 25, 1993         3,766,133        4   20,960     (14,227)              (79,587)      (2,084)      (133)     4,520

Net income                                                           5,727                                                    5,727

Issuance of common stock               4,576                16                                                                   16

Earned compensation related
   to ESOP                                                                                                            89         89

Exercise of stock options             12,640                26                                                                   26
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1994         3,783,349        4   21,002      (8,500)              (79,587)      (2,084)       (44)    10,378

Net income                                                           1,019                                                    1,019

Minimum pension
   liability adjustment                                                        (104)                                          (104)

Issuance of common stock             196,516               679                                                                  679

Earned compensation related
   to ESOP                                                                                                            44         44

Exercise of stock options             39,785               118                                                                  118

- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 30, 1995         4,019,650       $4  $21,799     ($7,481)    ($104)    (79,587)     ($2,084)        $0    $12,134

See accompanying notes to consolidated financial statements.
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>
                                       22

                        E&B MARINE INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
      YEARS ENDED DECEMBER 30, 1995, DECEMBER 31, 1994 AND DECEMBER 25,1993

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

(Dollars in thousands)                             1995        1994       1993
- --------------------------------------------------------------------------------

Cash flows from operating activities:

   Net income                                     $1,019      $5,727     $5,353

   Adjustments to reconcile net income
   to net cash (used in)  provided by
   operating activities:

     Depreciation and amortization                1,134        1,259      1,589
     Amortization of premium on debt                                       (284)
     Loss on disposal of fixed assets                 9           29         42
     Earned compensation related to ESOP             44           89         89
     Decrease (increase)  in deferred tax asset     650       (2,500)    (2,000)

   Change in assets and liabilities net of
   non-cash transactions and acquisitions:

     (Increase) decrease in accounts receivable     (21)         31         351
     Increase in inventory                       (2,958)     (2,170)     (1,822)
     Increase in other current assets              (103)        (66)        (59)
     Increase in prepaid expenses                  (848)       (238)       (134)
     Decrease (increase) in other assets             83        (242)        266
     (Decrease) increase in accounts payable       (604)        789       1,467
     Decrease in accrued expenses                  (584)       (837)       (445)
     Decrease in other liabilities                                         (375)
- --------------------------------------------------------------------------------

Net cash (used in) provided by operating 
  activities                                     (2,179)      1,871       4,038
- --------------------------------------------------------------------------------

Cash flows from investing activities:

   Proceeds from sales of property, plant and
     equipment                                                                4
   Purchases of property, plant and equipment    (2,020)      1,967)       (973)
- --------------------------------------------------------------------------------

Net cash used in investing activities            (2,020)     (1,967)       (969)
Cash flows from financing activities :

  Borrowings under debt agreements               19,431       9,634      15,900
  Payments of debt                              (16,305)     (9,256)    (18,842)
  Stock, option and warrant transactions (net)      797          42        (268)
- --------------------------------------------------------------------------------


Net cash provided by (used in) financing 
  activities                                      3,923         420      (3,210)
- --------------------------------------------------------------------------------


Net (decrease) increase in cash and 
  cash equivalents                                 (276)        324        (141)

     Cash and cash equivalents at 
       beginning of year                            719         395         536
- --------------------------------------------------------------------------------


     Cash and cash equivalents at 
       end of year                                 $443        $719        $395
- --------------------------------------------------------------------------------

Interest Paid                                    $1,485      $1,117      $1,190
Income Taxes Paid                                   $87         $79         $94
- --------------------------------------------------------------------------------

See accompanying notes to consolidated financial statements.

<PAGE>

                                       23


                        E&B MARINE INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 30, 1995 AND DECEMBER 31, 1994
                  (Dollars in thousands, except per share data)


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     NATURE OF  OPERATIONS - E&B Marine Inc. and  subsidiaries  (the  "Company")
operate in one business  segment,  the retail and mail-order  merchandising of a
wide  variety  of  marine  supplies  and  apparel  to the  recreational  boating
community.  The  Company's  stores  are  primarily  located in the  eastern  and
southern  United  States  and in the  area of the  Great  Lakes.  The  Company's
business is highly seasonal and susceptible to weather  conditions and generates
a significant portion of its annual sales and net income in the second and third
quarters,  the primary boating season in the Company's markets. The Company does
not have any major  customers  and does not extend credit to its retail store or
mail-order  customers.  The Company  does not depend on any one  supplier  for a
substantial  part of its product line and believes that  alternative  sources of
supply are available for its products.

     PRINCIPLES OF CONSOLIDATION - The consolidated financial statements include
the ac counts of the Company and its  wholly-owned  subsidiaries.  All  material
intercompany balances and transactions have been eliminated in consolidation.

     CASH and CASH EQUIVALENTS - Cash equivalents are considered, in general, to
be those se curities with maturities of three months or less when purchased.

     INVENTORY  -  Inventory  is stated at the lower of cost or market.  Cost is
determined using the first-in, first-out method.

     PROPERTY, PLANT and EQUIPMENT - Property, plant and equipment and leasehold
improvements  are carried at cost.  Depreciation  and  amortization are computed
using the straight-line  method.  When assets are retired or otherwise  disposed
of, the cost and accumulated  depreciation are removed from the accounts and any
resulting gain or loss is recognized in operations  for the period.  The cost of
maintenance  and  repairs is  charged to  operations  as  incurred;  significant
renewals and betterments are capitalized.  Leasehold  improvements are amortized
over the life of the lease  including  renewal  options  which are  probable  of
exercise,  or the  estimated  useful lives of the related  assets,  whichever is
shorter.  Properties under capital leases are amortized on a straight-line basis
over the related  lease terms or the economic  lives of the related  assets,  as
appropriate.

     EXCESS OF COST OVER FAIR VALUE OF ASSETS ACQUIRED - The excess of cost over
fair value of assets acquired is being amortized over a 40-year period using the
straight-line  method.  The Company  regularly  assesses the  recoverability  of
unamortized  amounts of the  excess of cost over fair  value of assets  acquired
utilizing  relevant cash flow and profitability  information.  The assessment of
the  recoverability of unamortized  amounts will be impacted if estimated future
operating cash flows are not achieved.

<PAGE>
                                       24


                        E&B MARINE INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 30, 1995 AND DECEMBER 31, 1994
                  (Dollars in thousands, except per share data)
                                   (Continued)


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

     NET SALES - Net sales  include  all  merchandise  sold within the year less
sales returns.

     RETAIL  STORE  EXPENSES - All  pre-opening  store  expenses are expensed as
incurred and store closing  expenses are  recognized  when a decision is made to
close a store.

     INCOME TAXES - Effective December 27, 1992 the Company adopted Statement of
Financial  Accounting  Standards  No. 109,  "Accounting  for Income Taxes" (SFAS
109).  The effects of adopting  SFAS 109 were not  material to the  consolidated
financial  statements at December 27, 1992.  The Company  utilizes the asset and
liability method of accounting for income taxes. Under this method, deferred tax
assets  and  liabilities   are  recognized  for  the  future  tax   consequences
attributable to differences  between  financial  statement  carrying  amounts of
existing  assets and liabilities  and their  respective tax bases.  Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled.  The effect on deferred tax assets and liabilities of a
change in tax rates is  recognized  in  income in the  period of the event  that
included the enactment  date. A valuation  allowance is provided when it is more
likely than not that some  portion or all of the deferred tax assets will not be
realized.

     NET INCOME PER SHARE - Net  income per share in 1995 is  computed  based on
the  weighted  average  number of common  shares  and common  equivalent  shares
outstanding  during the period in accordance  with the modified  treasury  stock
method through the date the outstanding options and warrants exceeded 20 percent
of the Company's  outstanding  common stock, and in accordance with the treasury
stock method thereafter.  Under such approach  approximately 417,000 incremental
shares have been added to the weighted average number of shares outstanding, and
net interest has been reduced by an aggregate of approximately  $198. Net income
per share in 1994 and 1993 is computed  based on the weighted  average number of
common shares and common  equivalent  shares  outstanding  during the period, in
accordance with the modified treasury stock method. Under such approach, in 1994
and 1993,  respectively,  approximately  750,000 and 830,000  incremental shares
have been added to the weighted  average number of shares  outstanding,  and net
interest has been reduced by approximately $409 and $741.

     REVERSE  STOCK  SPLIT  - On  December  9,  1993,  the  Company  effected  a
one-for-four  reverse stock split. The par value of the Common Stock was reduced
from $0.01 to $0.001 per share. Accordingly, all per share and stock option data
have been restated to reflect the split.






<PAGE>




                                       25

                        E&B MARINE INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 30, 1995 AND DECEMBER 31, 1994
                  (Dollars in thousands, except per share data)
                                   (Continued)


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

     REPORTING  YEAR - The  Company  and its  subsidiaries  utilize a 52-53 week
fiscal year ending on the last  Saturday in the month of  December.  Fiscal year
1995 and 1993 contain 52 weeks; fiscal year 1994 contains 53 weeks.

     USE  OF  ESTIMATES  - In  conformity  with  generally  accepted  accounting
principles,  management  of the  Company  has made a  number  of  estimates  and
assumptions  relating  to the  reporting  of  assets  and  liabilities  and  the
disclosure of contingent  assets and  liabilities to prepare these  consolidated
financial statements. Actual results could differ from those estimates.

     FAIR VALUE OF FINANCIAL  INSTRUMENTS  - Statement  of Financial  Accounting
Standards  No. 107,  "Disclosures  About Fair Value Of  Financial  Instruments,"
requires disclosure of the fair value of certain financial instruments. Cash and
cash equivalents, accounts receivable, accounts payable and accrued expenses are
reflected  in the  consolidated  financial  statements  at carrying  value which
approximates fair value because of the short-term maturity of these instruments.
The  carrying  value of the  Company's  short-  and  long-term  bank  borrowings
approximates  the fair value based on the current rates available to the Company
for similar instruments.

2.   PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment consist of the following at:
                                                                     Estimated
                                    December 30,    December 31,    Useful Lives
                                       1995            1994            (Years)
- --------------------------------------------------------------------------------
Land                                $   100          $  100
Building and improvements               474             474            10 - 35
Leasehold improvements                4,503           3,540             5 - 15
Furniture and equipment               7,795           8,222             3 -  7
Properties under capital leases         407             407                  7
- --------------------------------------------------------------------------------

                                     13,279          12,743
Less accumulated
depreciation and amortization         7,730           8,174
- --------------------------------------------------------------------------------

                                    $ 5,549         $ 4,569
================================================================================

Accumulated amortization on properties under capital leases was $102 at December
30, 1995 and $44 at December 31, 1994.




<PAGE>




                                       26

                        E&B MARINE INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 30, 1995 AND DECEMBER 31, 1994
                  (Dollars in thousands, except per share data)
                                   (Continued)

3.   FINANCING OBLIGATIONS

     Effective  June 6, 1994,  the Company  refinanced  all of its then existing
bank and institutional debt. In connection therewith, the Company entered into a
credit agreement with United Jersey Bank ("UJB").  The credit agreement provided
for, among other things,  a credit facility (the "New Facility") which consisted
of (I) a  $15,000  revolving  credit  facility,  (ii) a $500  letter  of  credit
facility,  (iii) a $3,500 term loan and (iv) a $500 equipment loan facility.  In
1995,  the New  Facility was amended to include an  additional  $2,500 term loan
facility due March 15, 1996.

     The $15,000 revolving credit line facility provided for in the New Facility
bears  interest  at a rate of 0.75  percent  above the bank's  prime  rate.  The
$15,000  revolving  credit line facility  imposes  certain  restrictions  on the
borrowing base predicated on inventory levels,  and is collateralized on a first
priority basis by substantially all of the assets of the Company.  Prior to June
6, 1994, the effective date of the New Facility,  the Company's revolving credit
line  facility  bore  interest at a rate of one percent  above the bank's  prime
rate, matured on December 31, 1995 and required a 30-day clean-down period.

     On December 22, 1995, the New Facility was further amended to include:  (I)
a $17,000  revolving  line of credit with the same terms and  conditions  as the
prior  $15,000 line except for an extension of maturity;  and (ii) a $6,000 term
loan with an  interest  rate of 1.5 percent per annum above the prime rate which
was used in part to repay the aforementioned  $3,500 and $2,500 bank loans. Both
facilities have a due date of May 31, 1998.

     At December 30, 1995 and December 31, 1994, the  outstanding  borrowings on
the revolving line of credit were $10,168 and $9,427, respectively.  The rate of
interest at December 30, 1995 was 9.25 percent.

At December  30, 1995 and  December 31,  1994,  long-term  debt  consists of the
following:

                                                   December 30,    December 31,
                                                      1995            1994
- --------------------------------------------------------------------------------

$3,500 term loan due December 31, 1997.
Interest is payable at 1.5 percent over
the bank's prime rate.                              $    -         $3,500

Capital leases due on various maturity
dates.  Interest is payable at various fixed
rates.                                                 203            318

$6,000 term loan due May 31, 1998.
Interest is payable at 1.5 percent over
the bank's prime rate.  As of December
 30, 1995, the rate of interest was 10.0 percent.    6,000              -
- --------------------------------------------------------------------------------

                                                     6,203          3,818

Less current maturities                                740          1,282
- --------------------------------------------------------------------------------

                                                    $5,463         $2,536
================================================================================


<PAGE>




                                       27


                        E&B MARINE INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 30, 1995 AND DECEMBER 31, 1994
                  (Dollars in thousands, except per share data)
                                   (Continued)


3.   FINANCING OBLIGATIONS (continued)

     The New  Facility  is  collateralized  by  substantially  all assets of the
Company.  The terms of the New Facility (including the revolver) include certain
restrictive  covenants  which provide,  among other things,  restrictions on the
payment of dividends,  and require the Company to meet certain  financial ratios
and amounts related to tangible net worth,  debt and current ratio. In addition,
there  are  limitations  on  capital   expenditures  and  incurring   additional
indebtedness.

Minimum principal payments relating to the Company's  long-term debt at December
30, 1995 are as follows:

             FISCAL YEAR                             TOTAL
             ----------------------------------------------
             1996                                    $  740
             1997                                     1,663
             1998                                     3,800
             ----------------------------------------------

                                                     $6,203
             ==============================================


4.   COMMITMENTS AND CONTINGENCIES

     The Company leases stores and a warehouse  facility under  long-term  lease
agreements.  These  leases  are  classified  as  operating  leases and expire in
various years through 2005.  They generally  contain renewal options for periods
ranging  from two to ten years.  On June 16,  1986,  the Company  entered into a
five-year lease with four options totaling ten years for its Edison,  New Jersey
warehouse  and office  facilities.  The Company has  exercised  an option on the
Edison facility to extend the term of the lease to March 31, 1997.



<PAGE>




                                       28


                        E&B MARINE INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 30, 1995 AND DECEMBER 31, 1994
                  (Dollars in thousands, except per share data)
                                   (Continued)


4.   COMMITMENTS AND CONTINGENCIES (continued)

     Rental  expense for all operating  leases was $6,202,  $5,210 and $4,567 in
1995, 1994 and 1993, respectively. The following is a schedule of future minimum
lease  payments,  net of  sublease  income,  for each of the next five years for
operating leases (with initial or remaining terms in excess of one year):


                                                         Minimum
            Year                                      Lease Payments
            --------------------------------------------------------
            1996                                         $7,315
            1997                                          5,812
            1998                                          5,071
            1999                                          4,255
            2000                                          2,423


     The Company  entered into  employment  agreements  with its Chairman of the
Board and Chief Executive  Officer and its President and Chief Operating Officer
for four- and five-year periods initially ending in January 1995 and March 1997,
respectively.  Effective  January 28, 1995,  the  Company's  President and Chief
Operating  Officer resigned his positions.  In addition,  effective  January 28,
1995,  the  Chairman  of the Board  and  Chief  Executive  Officer  amended  his
employment agreement. The amended agreement provides for, among other things, an
extended  term  through  January  28,  1997 and the grant of options to purchase
75,000 shares of Common Stock at an exercise  price of $7.50.  In July 1995, the
Company  entered into a three-year  employment  agreement with its new President
providing for a grant of 100,500 options at an exercise price of $5.50.

     From time to time, the Company may be a party to various legal  proceedings
relating  to the  conduct  of  its  business.  In  management's  judgement,  the
consolidated  financial position of the Company will not be affected  materially
by the outcome of any current legal proceedings or other contingent  liabilities
and commitments.





<PAGE>




                                       29


                        E&B MARINE INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 30, 1995 AND DECEMBER 31, 1994
                  (Dollars in thousands, except per share data)
                                   (Continued)


5.   PROFIT-SHARING AND PENSION PLANS

     Effective  April 1, 1985 the Company  adopted the E&B Marine Inc.  Employee
Stock  Ownership  Plan  ("ESOP").  Under  the Plan,  the  Company  makes  annual
contributions  to  the  Trust  for  the  benefit  of  eligible  employees.   The
contributions  may be in the form of either cash or Common Stock of the Company.
The  amount of the  annual  contribution  is at the  discretion  of the Board of
Directors of the Company,  except that the minimum  amount must be sufficient to
enable  the  Trust to meet its  current  obligations  to the  Company.  Expenses
relating  to  this  plan  were  $44,  $96  and  $99  in  1995,  1994  and  1993,
respectively.  The  amount  due from the  ESOP,  which  is  considered  unearned
compensation, has been recorded as a separate reduction of shareholders' equity.
In  December  1995,  the Board of  Directors  of the  Company  amended the ESOP,
effective December 31, 1995. The amendment provided for no new entrants into the
ESOP after 1995,  full vesting of all  participants  as of December 31, 1995 and
simplified the definition of compensation used in the allocation.

     The  Company's  profit-sharing  plan and trust was amended and  restated in
1994.  The amended  plan  includes a provision  for a company  match of elective
contributions made by plan participants;  expenses totalled $164 and $78 in 1995
and 1994, respectively. The Company has not made any discretionary contributions
to the profit-sharing plan in the years 1995, 1994 and 1993.

     In addition to the  discretionary  profit-sharing  plan, a defined  benefit
plan was  adopted  and be came  effective  June 1,  1985.  The  minimum  benefit
contribution  is  calculated  by the plan  actuaries.  The defined  benefit plan
provides  a retiree  with the  excess,  if any,  of amounts  required  under the
Company's  pension  formula  over  the  value  of the  retiree's  ESOP  accounts
converted to an annual retirement annuity. In addition, the defined benefit plan
provides  amounts  necessary  to cover a  decrease,  if any, in the value of the
common stock  purchased under the special  arrangement.  The value of the common
stock is to be  determined  at the  retirement  date and  computed  to an annual
retirement annuity. The defined benefit plan was amended,  effective January 28,
1994,  so that no further  benefits  will accrue after that date. A  curtailment
expense of  approximately  $96 was  recorded  in 1993.  Statement  of  Financial
Accounting  Standards No. 87 requires recognition of a minimum pension liability
to reflect  the excess of  accumulated  benefits  over the fair value of pension
plan assets for defined benefit plans. As a result,  in fiscal 1995, the Company
recorded a minimum pension liability of $104.



<PAGE>




                                       30


                        E&B MARINE INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 30, 1995 AND DECEMBER 31, 1994
                  (Dollars in thousands, except per share data)
                                   (Continued)


5.   PROFIT-SHARING AND PENSION PLANS (continued)

The following  table sets forth the funded status and amounts  recognized by the
Company  relating to the defined benefit plan as of December 30, 1995,  December
31, 1994 and December 25, 1993:


                                                   1995        1994      1993
- --------------------------------------------------------------------------------
Actuarial present value of benefit obligations:
Accumulated benefit obligation including
vested benefits of $1,957, $1,544 and $1,721
in 1995, 1994 and 1993, respectively.             $2,110      $1,649    $1,823
- --------------------------------------------------------------------------------

Projected benefit obligation for services
rendered to date.                                  2,110       1,649     1,823
Less: Plan assets at fair value, primarily
common stocks and U.S. government bond
commingled funds with the custodian.               1,937       1,612     1,660
- --------------------------------------------------------------------------------

Projected benefit obligation in excess
of plan assets.                                      173          37       163
Deferred gain (loss)                                (104)         54         -
Additional minimum liability adjustment              104           -         -
- --------------------------------------------------------------------------------

Accrued Pension Cost                              $  173      $   91    $  163
- --------------------------------------------------------------------------------

Net pension cost for the fiscal years ended
1995, 1994 and 1993 include the following
components:
Future service cost                                    -      $   35    $  206
Interest cost on projected benefit obligation        134         131       139
Return on plan assets                               (355)         72      (116)
Net amortization and deferral                        227        (204)       29
Curtailment expense                                    -           -        96
- --------------------------------------------------------------------------------

Net Pension Cost                                   $   6      $   34    $  354
================================================================================
Weighted average discount rate                      7.25%        8.5%      7.5%
Rate of increase in future compensation levels        N/A         N/A       N/A
Long-term rate of return on assets                   8.0%        8.0%      7.5%





<PAGE>




                                       31


                        E&B MARINE INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 30, 1995 AND DECEMBER 31, 1994
                  (Dollars in thousands, except per share data)
                                   (Continued)

6.   INCOME TAXES

     The Company  had no current tax expense in 1995,  1994 and 1993 as a result
of the  utilization  of net operating loss  carryforwards.  In 1995, the Company
reduced its  deferred  tax asset and  recognized  $650 of  deferred  tax expense
primarily for  utilization of net operating loss  carryforwards  against current
taxable income.  During the third quarters of 1994 and 1993, the Company reduced
its  valuation  allowance  on the  deferred  tax  asset by  $2,500  and  $2,000,
respectively,  attributable  to  the  Company's  strong  operating  performance,
resulting in a credit to income tax expense.

The  components of deferred taxes at December 30, 1995 and December 31, 1994 are
as follows:

Deferred Tax Asset:
                                                         1995           1994
                                                         ----           ----

Inventory                                                $   742        $   732
Employee benefit accruals                                    261            339
Intangible asset, basis difference                            --            120
Restructuring reserves                                         8             67
Net operating loss carryforwards                           3,323          4,021
Other                                                         20             75

Valuation allowance                                         (504)          (564)
                                                         -------        -------

Deferred tax asset                                         3,850          4,790
                                                         -------        -------

Deferred Tax Liability - excess of tax
over financial statement depreciation                         --           (290)
                                                         -------        -------

Net Deferred Tax Asset                                   $ 3,850        $ 4,500
                                                         =======        =======

At December  30, 1995 and  December  31,  1994,  the net  deferred  tax asset is
classified as follows:

   Other current assets                                  $ 2,500        $ 2,500
   Other assets                                            1,350          2,000
                                                         -------        -------

                                                         $ 3,850        $ 4,500
                                                         =======        =======

     In order to fully realize the net deferred tax asset, the Company will need
to generate future taxable income of approximately  $9,555. A portion of the net
deferred tax asset is attributable to net operating loss carryforwards  ("NOLs")
which for federal income tax purposes expire during the years 2003 through 2006.
Although realization is not assured,  management believes it is more likely than
not that the Company  will  realize the benefit of the NOLs before they begin to
expire. The amount of the net deferred tax asset considered realizable, however,
could be reduced in the near term if estimates of future  taxable  income during
the carryforward period are reduced.



<PAGE>




                                       32


                        E&B MARINE INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 30, 1995 AND DECEMBER 31, 1994
                  (Dollars in thousands, except per share data)
                                   (Continued)


6.   INCOME TAXES (continued)

     As of  December  30,  1995,  the  Company  had  unused net  operating  loss
carryforwards  of  approximately   $8,300  for  tax  reporting   purposes.   The
utilization  of  $3,100  of the  tax  loss  carryforwards  will  be  limited  in
subsequent  years as a result of the 1989  restructuring  of the  Company  which
resulted  in a change of control of the Company of greater  than fifty  percent.
The total tax loss  carryforward  subject to  limitation  represents  annual tax
losses  incurred  prior  to the  beginning  of the  year  1989  and the tax loss
incurred for the period January 2, 1989 to March 3, 1989, the date of the change
in control.

The tax net operating loss carryforwards expire as follows:

           Year of                                Tax
           Expiration                          Reporting
           ---------------------------------------------
           2003                                   $2,160
           2004                                      600
           2005                                    2,740
           2006                                    2,800
           ---------------------------------------------

                                                  $8,300
           =============================================
The Company is subject to the  alternative  minimum tax, which is  approximately
$30 and $40 in 1995 and  1994,  respectively.  The  alternative  minimum  tax is
capitalized as part of the net deferred assets in 1995 and 1994.

The effective income tax rate is different from the U.S. Federal  Statutory rate
for the following reasons:

                                                  1995       1994       1993
- --------------------------------------------------------------------------------

Computed "expected" tax expense                   $ 568    $ 1,097    $ 1,140
Increase (reduction) in taxes resulting from:
State income taxes, net of federal
  income tax benefit                                100        193         96
Non-deductible amortization of goodwill              42         34         24
Debt premium amortization                            --         --        (96)
Change in valuation allowance                       (60)    (3,824)    (3,164)
- --------------------------------------------------------------------------------

                                                  $ 650    ($2,500)   ($2,000)
================================================================================


<PAGE>



                                       33


                        E&B MARINE INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 30, 1995 AND DECEMBER 31, 1994
                  (Dollars in thousands, except per share data)
                                   (Continued)


7.   EMPLOYEE STOCK OPTION AND PURCHASE PLAN, WARRANTS and RELATED
     MATTERS

     As of January 26, 1983,  the  shareholders  of the Company  adopted a stock
option  plan and a stock  purchase  plan.  The stock  option  plan,  as amended,
provides for 650,000 shares of common stock available for option thereunder. The
options are  exercisable  at varying  dates not to exceed ten years from date of
grant.  The stock  purchase  plan, as amended in 1991,  makes  available  50,000
shares of common  stock  which  have been  reserved  for  purchase  by  eligible
employees at 85 percent of fair market value. During 1995, 1994 and 1993, shares
issued under the stock purchase plan totalled 0, 4,576 and 12,200, respectively.
The stock purchase plan expired in 1994.


Transactions,  restated to reflect the reverse  stock  split,  relating to stock
options granted under the stock option plan are as follows:

                                                         Number of Shares
                                                           Under Option
- --------------------------------------------------------------------------------

Outstanding at December 26, 1992 ($2.00 - $15.00)            293,725
Granted   ($3.00 - $4.75)                                     55,250
Exercised ($2.50)                                             (1,000)
Cancelled ($2.375 - $15.00)                                   (6,175)
- --------------------------------------------------------------------------------

Outstanding at December 25, 1993 ($2.00 - $15.00)            341,800
Granted   ($9.50 - $10.00)                                    13,500
Exercised ($2.38 - $2.50)                                       (800)
Cancelled ($2.50 - $10.00)                                    (2,900)
- --------------------------------------------------------------------------------

Outstanding at December 31, 1994 ($2.00 - $15.00)            351,600
Granted   ($5.25 - $7.50)                                    225,375
Exercised ($2.38 - $2.63)                                    (26,785)
Cancelled ($2.38 - $9.50)                                    (32,567)
- --------------------------------------------------------------------------------


Outstanding at December 30, 1995 ($2.00 - $15.00)            517,623
Exercisable at December 30, 1995   ($2.00 - $15.00)          230,220
================================================================================




<PAGE>




                                       34


                        E&B MARINE INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 30, 1995 AND DECEMBER 31, 1994
                  (Dollars in thousands, except per share data)
                                   (Continued)


7.   EMPLOYEE STOCK OPTION AND PURCHASE PLAN, WARRANTS AND RELATED
     MATTERS (continued)

     The Company has granted  additional  stock options and warrants to purchase
common stock. These options and warrants were issued during the period from 1988
through 1991. In November  1995,  the Company  announced an offer (the "Exchange
Offer") to exchange up to 181,531 shares of the Company's common stock for up to
1,032,418  warrants  and  options  (other  than the  options  issued  under  the
Company's  1983 Stock Option Plan).  Pursuant to the Exchange Offer which closed
on December 1, 1995, the Company issued an aggregate of 176,575 shares of common
stock in  exchange  for  1,000,089  warrants  and  options.  As a result  of the
Exchange  Offer,  the Company  incurred $369 in non-cash  compensation  expense.
Additionally,  during 1995, the Company issued 19,941 shares of common stock for
proceeds of approximately $119.

     At December  30, 1995 and  December  31,  1994,  the number of shares under
option/warrant other than under the Company's 1983 Stock Option Plan were 32,329
and 1,141,631, respectively, at exercise prices ranging from $8.44 to $11.15 and
$1.00 to $14.00, respectively.

     In 1992, two former  officers of the Company were issued 11,986  three-year
options at an exercise price of $2.00 and in 1994 these options were  exercised.
In addition, warrants which were convertible into an aggregate of 141,086 shares
of common  stock at an exercise  price of $28.36 per share  expired  unexercised
effective  April 7, 1993.  During  1995,  options held by a director to purchase
13,000 shares of common stock were exercised at an exercise price of $3.72.

8.   OTHER INCOME

     In 1988, a loan to a former  officer,  collateralized  by 37,500  shares of
common  stock,  was  fully  reserved  against  due to  uncertainties  concerning
collectibility.  In 1993,  the  Company and the former  officer  agreed that the
Company will retain the common stock in full  satisfaction of the debt. The fair
market  value of the common  stock of $337 has been  recorded as other income in
1993.





<PAGE>




                                       35


                        E&B MARINE INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 30, 1995 AND DECEMBER 31, 1994
                  (Dollars in thousands, except per share data)
                                   (Continued)


9.   QUARTERLY FINANCIAL DATA.

The  following   table  sets  forth  certain   unaudited   quarterly   financial
information:


                                      FIRST      SECOND     THIRD       FOURTH
                                     QUARTER    QUARTER    QUARTER      QUARTER
                                     -------    -------    -------      -------

YEAR ENDED DECEMBER 30, 1995
- ----------------------------

Net sales                           $ 19,131    $ 42,780   $ 29,367    $ 18,540
Gross profit                           4,196      13,054      8,370       3,719
Income (loss) before income taxes     (1,879)      4,926      1,370      (2,748)
Income tax expense (benefit)            (751)      1,972        549      (1,120)
Net income (loss)                     (1,128)      2,954        821      (1,628)

Net income (loss) per share (1)        (0.30)       0.67       0.20       (0.43)

YEAR ENDED DECEMBER 31, 1994
- ----------------------------


Net sales                           $ 16,148    $ 39,845   $ 27,456    $ 18,303
Gross profit                           3,500      12,129      7,938       4,282
Income (loss) before income taxes     (1,790)      4,915      1,712      (1,610)
Income tax expense (benefit)              --          --     (2,500)         --
Net income (loss)                     (1,790)      4,915      4,212      (1,610)

Net income (loss) per share (1)        (0.49)       1.11       0.96       (0.45)


(1)  The sum of the  four  quarters'  per  share  amounts  do not  agree  to the
     reported  net  income  per  share  for the full  year due to  common  stock
     equivalents  being  included in the  calculation  in certain  quarters  and
     excluded in other quarters when the effect is antidilutive.






<PAGE>




                                       36



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

          None.

                                    PART III


ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

     For information concerning executive officers of the Company see "Executive
Officers of the Company" under Part I above.  Certain  biographical  information
concerning the Directors of the Company is set forth below. Such information was
furnished by them to the Company.


Name Of Director            Age            Certain Biographical Information
- ----------------            ---            --------------------------------

BRADFORD R. KLATT           41       President of Metropolis Equities,  Inc., an
(Class C Director)                   investment   firm,   since  June  1988  and
                                     Partner of Roseland  Property Company since
                                     1993.  Prior to that, Mr. Klatt served as a
                                     Vice  President of Goldman  Sachs & Co., an
                                     investment banking firm, from 1984 to 1988.
                                     Director of the Company since April 1989.

RICHARD E. KROON            53       Managing Partner of the  Sprout Group, a  
(Class C Director)                   private  equity  firm,  and  President  and
                                     Chief  Executive  Officer  of  DLJ  Capital
                                     Corporation, the management company for the
                                     Sprout  Group,  since 1981.  Mr. Kroon is a
                                     director  of  County  Seat  Holdings  Inc.,
                                     Loehmann's Holdings, Inc. and other private
                                     companies.  Director of the  Company  since
                                     March 1989.

THEODORE A. PAMPERIN        55       Consultant and Chairman of American Catalog
(Class B Director)                   Partnerships  since 1995. Mr.  Pamperin was
                                     Executive Vice President of Hanover Direct,
                                     Inc., a direct mail  company,  from 1993 to
                                     1995. Prior to that, Mr. Pamperin served as
                                     Chairman  of Tweeds,  Inc.,  a direct  mail
                                     apparel  catalog,  from 1986 to 1992 and as
                                     Executive   Vice   President   and  General
                                     Manager of J. Crew Outfitter, a direct mail
                                     apparel  catalog,  from 1981 through  1985.
                                     Director of the Company since April 1989.



<PAGE>




                                       37

Name Of Director            Age            Certain Biographical Information
- ----------------            ---            --------------------------------

KENNETH G. PESKIN           56       Chairman  of  the Board and Chief Executive
(Class B Director)                   Officer of the Company since November 1990.
                                     Prior to joining the  Company,  Mr.  Peskin
                                     was   employed  by   Supermarkets   General
                                     Corporation  from  1965  through  September
                                     1989.  He was Chairman and Chief  Executive
                                     Officer  from June 1987 to  September  1989
                                     and President and Chief  Executive  Officer
                                     of the Pathmark  Division from June 1986 to
                                     June 1987.

WILLIAM V. ROBERTI          49       President  and  Chief  Executive Officer of
(Class A Director)                   Plaid  Clothing  Group Inc. since May 1995.
                                     Plaid     Clothing    Group    filed    for
                                     reorganization  under  Chapter  11  of  the
                                     Federal  Bankruptcy Codes on July 12, 1995.
                                     Visiting    Professor   at   Sacred   Heart
                                     University in Fairfield,  Connecticut since
                                     January  1995.   Mr.   Roberti   served  as
                                     President  and Chief  Executive  Officer of
                                     Brooks   Brothers,   a  men's  and  women's
                                     specialty  retailer,  from  January 1990 to
                                     December   1994  and  President  and  Chief
                                     Operating  Officer from May 1987 to January
                                     1990.   Prior  to  that,  Mr.  Roberti  was
                                     employed  by Zale  Corporation,  a  jewelry
                                     specialty retailer,  from 1984 to 1987. Mr.
                                     Roberti is a  director  of Pivot  Rules,  a
                                     privately  held golf apparel  company,  and
                                     Plaid Clothing Group,  Inc. Director of the
                                     Company since May 1993.

JOHN H. WEILAND             40       Group Vice  President of  C.R.  Bard,  Inc.
(Class B Director)                   since  March  1996.   Prior  to  that,  Mr.
                                     Weiland  was Senior Vice  President  of The
                                     North America Group, Dentsply International
                                     Inc., a  manufacturer  of dental  supplies,
                                     from 1991 to March 1996. Prior to that, Mr.
                                     Weiland   served  as  President  and  Chief
                                     Executive Officer of Pharmacia  Diagnostics
                                     Inc.,   from  1989  to  1991  and  as  Vice
                                     President  -  General   Manager  of  Baxter
                                     International    -   Scientific    Products
                                     Division from 1988 to 1989. Mr. Weiland was
                                     a White House  Fellow from 1987 to 1988 and
                                     Vice  President  East  American  Scientific
                                     Products   Division  of  Baxter  Healthcare
                                     Corporation prior to 1987.  Director of the
                                     Company since October 1986.


<PAGE>

                                       38

Committees of the Board of Directors

     The Board of Directors has an Audit Committee,  whose members currently are
Bradford R. Klatt,  William V. Roberti and John H. Weiland,  and a  Compensation
and Stock  Option  Committee,  whose  members  currently  are  Richard E. Kroon,
Bradford R. Klatt and Theodore A. Pamperin. The Audit Committee is authorized to
review the  results of  auditors'  examinations  and make  recommendations  with
respect to  accounting  practices  and  procedures  and internal  controls.  The
Compensation and Stock Option Committee is authorized to make recommendations to
the Board of Directors regarding compensation to be paid to key employees of the
Company,  administers  the Company's  1983 Stock Option Plan and  determines the
persons who are eligible to receive options thereunder,  the number of shares to
be subject to each option and the other terms and conditions  upon which options
under such plan are granted and made exercisable.

Section 16(a) Reporting Requirements

     Section 16(a) of the Securities Exchange Act of 1934 requires the Company's
directors and executive  officers,  and persons who own more than ten percent of
the Company's  Common Stock,  to file with the SEC initial  reports of ownership
and reports of changes in ownership of Common  Stock.  Officers,  directors  and
greater than ten percent stockholders are required by SEC regulations to furnish
the Company with copies of all Section 16(a) reports they file.

     To the Company's knowledge,  based solely on a review of the copies of such
reports furnished to the Company and representations  that no other reports were
required,  during the fiscal year ended  December  30,  1995 all  Section  16(a)
filing requirements  applicable to its officers,  directors and greater than ten
percent  beneficial owners were met, except for the Trustees of General Electric
Pension Trust who reported a transaction one month late.



<PAGE>

                                       39




ITEM 11.  EXECUTIVE COMPENSATION.


     The following  table sets forth  information  concerning  the  compensation
during the fiscal years ended December 30, 1995, December 31, 1994, and December
25,  1993  to the  Chief  Executive  Officer  and the  four  other  most  highly
compensated  executive  officers of the Company  whose total  annual  salary and
bonus for the year ended December 30, 1995 exceeded $100,000.


                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                           ANNUAL          LONG TERM
                                        COMPENSATION      COMPENSATION
                                        ------------      ------------

                                                               Options    All Other
                              Fiscal                           Granted   Compensation
Name And Principal Position   Year (1)  Salary    Bonus          (#)         (2)
- -------------------------------------------------------------------------------------
<S>                           <C>       <C>        <C>          <C>        <C>     
Kenneth G. Peskin             1995      $257,716         --     75,000     $ 172
Chairman of the Board and     1994       238,846         --         --       398
Chief Executive Officer       1993       229,038   $115,000         --       996

James D. Peters               1995       129,181         --    100,500        --
President and                 1994 (3)        --         --         --        --
Chief Operating Officer       1993 (3)        --         --         --        --

Walfrido A. Martinez          1995       120,625         --     12,000       165
Senior Vice President and     1994       113,462         --         --       383
Chief Financial Officer       1993        98,750     33,000     18,750       516

Robert G. Defonte             1995       148,500         --     12,000       172
Senior Vice President,        1994       150,240         --         --       398
Merchandising and Secretary   1993       143,625     45,705     12,500       768

Patrick J. Melli              1995       115,625         --     12,000       161
Senior Vice President,        1994       109,615         --         --       373
Inventory Management and      1993        97,500     33,000     17,500       504
Information Services

</TABLE>


(1)  The 1994 fiscal year contains 53 weeks.

(2)  Consists of contributions  made by  the  Company on behalf of the executive
     officers to the Employee Stock Ownership Plan.

(3)  Mr. Peters was not an employee of the Company during this period.


<PAGE>




                                       40



     See "Employment  Agreements" below for information concerning the Company's
Employment Agreement with its Chairman of the Board and its President.

     The Company and its subsidiaries have a stock option plan, a profit sharing
plan, an employee stock ownership plan, a defined benefit plan, a bonus plan and
customary medical and group life insurance programs.


DIRECTOR COMPENSATION
- ---------------------

     The  Company  pays an  annual  fee of  $6,000  for  directors  (other  than
employees) and a fee of $1,000 for each meeting of the Board of Directors of the
Company attended, together with reasonable travel and other expenses incurred in
connection with such attendance.









































<PAGE>



                                       41


The following table sets forth information concerning options granted during the
fiscal year ended  December  30,  1995 to the  executive  officers  named in the
Summary Compensation Table:



              OPTION GRANTS IN FISCAL YEAR ENDED DECEMBER 30, 1995





                                INDIVIDUAL GRANTS

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


<TABLE>
<CAPTION>
                                                % of Total Options
                                   Options        Granted to the
                                   Granted         Employees In       Exercise          Expiration       Grant Date
Name And Principal Position          (#)            Fiscal Year        Price               Date           Value (1)
- ---------------------------          ---            -----------        -----               ----           ---------
<S>                                <C>               <C>               <C>              <C>               <C>
Kenneth G. Peskin
Chairman of the Board and
Chief Executive Officer             75,000 (2)       33.3%             $7.50            June 1, 2004      $125,250

James D. Peters
President and
Chief Operating Officer            100,500 (3)       44.6%             $5.50            July 24, 2005      151,755

Walfrido A. Martinez
Chief Financial Officer,
Senior Vice President and
Controller                          12,000 (4)        5.3%             $7.50            Feb. 15, 2000        4,800

Robert G. Defonte
Senior Vice President,
Merchandising and Secretary         12,000 (4)        5.3%             $7.50            Feb. 15, 2000        4,800

Patrick J. Melli
Senior Vice President, Inventory
Management and Information
Services                            12,000 (4)        5.3%             $7.50            Feb. 15, 2000        4,800

</TABLE>

(1)  Options are valued using a Black-Scholes-based  formula.  However,  options
     will have no realizable value unless, and then only to the extent that, the
     Common Stock price appreciates from the grant date to the exercise date.

(2)  Exercisable in full on June 1, 2004, and subject to  acceleration in 25,000
     share annual  installments  for 1995,  1996 and 1997,  contingent  upon the
     achievement of certain performance goals by the Company.

(3)  Exercisable in five annual  installments  of 15,000 shares each  commencing
     July  24,  1996  as  well  as  exercisable  in  three  8,500  share  annual
     installments  for 1996,  1997 and 1998,  contingent upon the achievement of
     certain performance goals by the Company.

(4)  Exercisable  in full on November  15,  1999,  and  subject to  acceleration
     contingent upon the achievement of certain performance goals by the Company
     for fiscal 1995.



<PAGE>




                                       42


     During the fiscal year ended December 30, 1995, Kenneth G. Peskin exchanged
25,000 options with an expiration date February 1, 2001 and an exercise price of
$14.00  for 3,264  shares  as part of the  "Exchange  Offer"  (see Note 7 to the
Consolidated Financial  Statements).  The following table sets forth information
concerning the number and value of options held by the executive  officers named
in the Summary Compensation Table at December 30, 1995.

                                        OPTION VALUES AT DECEMBER 30, 1995



<TABLE>
<CAPTION>
                                                                                   VALUE OF THE UNEXERCISED
                                 NUMBER OF UNEXERCISED OPTIONS (#)                  IN-THE-MONEY OPTIONS (1)
                                 ---------------------------------                 ------------------------

Name & Principal Position          Exercisable       Unexercisable              Exercisable       Unexercisable
- -------------------------          -----------       -------------              -----------       -------------
<S>                                  <C>              <C>                       <C>                    <C>    
Kenneth G. Peskin
Chairman of the Board and
Chief Executive Officer              168,750           93,750                   $253,125               $28,125

James D. Peters
President and
Chief Operating Officer                    0          100,500                          0                     0

Walfrido A. Martinez
Senior Vice President and
Chief Financial Officer               13,875           23,125                      4,688                 1,875

Robert G. Defonte
Senior Vice President,
Merchandising and Secretary           16,250           20,750                     10,000                 2,500

Patrick J. Melli
Senior Vice President, Inventory
Management and Information
Services                              14,500           22,500                      5,844                 1,813

</TABLE>


(1)  In-the-money  options  are  those  where  the  fair  market  value  of  the
     underlying Common Stock exceeds the exercise price of the option. The value
     of in-the-money options is determined in accordance with regulations of the
     Securities and Exchange  Commission by subtracting  the aggregate  exercise
     price of the option from the  aggregate  year-end  value of the  underlying
     Common Stock.


RETIREMENT PLANS
- ----------------

     The Company provides  retirement  benefits for employees of the Company and
its  subsidiaries,  including  officers and directors who are  employees,  under
three plans:  the Profit Sharing Plan (under  Section  401(k) of the Code),  the
Employee Stock Ownership Plan ("ESOP") and the Defined Benefit Plan.



<PAGE>




                                       43



     The compensation of the executive  officers of the Company set forth in the
Summary  Compensation  Table above is the current  covered  compensation of such
executive  officers  under the Defined  Benefit Plan.  Messrs.  Peskin,  Peters,
Martinez,  Defonte and Melli have three,  none,  three,  ten and three  credited
years of service  under the Defined  Benefit Plan,  respectively.  The following
table  shows  the  estimated  annual  retirement  benefit  in the form of a life
annuity under the Defined  Benefit Plan for  employees  retiring at age 65 whose
average annual compensation and years of participation at retirement would be in
the  classifications  shown.  The  amounts  shown in the  table do not take into
account the additional benefit determined by reference to Common Stock purchased
under the Profit Sharing Plan or the offset for benefits payable under the ESOP:


                                  ESTIMATED ANNUAL RETIREMENT BENEFIT
                                  -----------------------------------

         Average Annual                        Years Of Service
                                               ----------------
          Compensation         10             15             20            25
          -------------        --             --             --            --

            $ 50,000        $ 7,500        $11,250        $15,000       $18,750
             100,000         15,000         22,500         30,000        37,500
             150,000         22,500         33,750         45,000        56,250
             200,000         22,500         33,750         45,000        56,250
             250,000         22,500         33,750         45,000        56,250
             300,000         22,500         33,750         45,000        56,250



EMPLOYMENT AGREEMENTS
- ---------------------

     By agreement dated as of January 28, 1995, the Company extended and amended
the employment  agreement  between the Company and Kenneth G. Peskin dated as of
February 26, 1991.  As extended and amended,  this  agreement  (the  "Employment
Agreement") provides for, among other items, (I) the employment of Mr. Peskin as
the Company's  Chairman and Chief Executive Officer until January 28, 1997 (with
automatic  one-year  extensions of the term effective as of each  anniversary of
the date of the agreement unless either the Company or Mr. Peskin gives a notice
of non-extension at least ninety days prior to such anniversary), (ii) an annual
base  salary for 1995 of  $240,000  and annual base  salaries  thereafter  to be
agreed upon by the Company and Mr.  Peskin,  (iii) the payment of an annual cash
bonus of 50% or more of base salary based upon the achievement by the Company of
certain  performance goals for the applicable fiscal year, (iv) the grant to Mr.
Peskin of  options  to  purchase  up to  187,500  shares of Common  Stock of the
Company at an exercise price of $2.00 per share,  of which 168,750 are currently
vested,  (v) the grant to Mr.  Peskin of options to purchase up to 75,000 shares
of Common Stock of the Company at an exercise price of $7.50, vesting on June 1,
2004 but  subject  to  accelerated  vesting  based upon the  achievement  by the
Company of certain performance goals during fiscal years 1995 through 1997, (vi)
the grant to Mr. Peskin of additional options to purchase shares of Common Stock
at an exercise  price of $14.00 per share,  with the number of shares subject to
these options to be determined






<PAGE>




                                       44



in  accordance  with a formula  set  forth in the  Employment  Agreement,  which
options  were  exchanged  as part of the  "Exchange  Offer"  (see  Note 7 to the
Consolidated Financial Statements), (vii) certain rights of co-sale with respect
to sales of Common Stock held by certain  stockholders  of the  Company,  (viii)
certain  severance  payments  to Mr.  Peskin of up to one year's base salary and
bonus  in  the  event  of his  death,  disability  or  upon  termination  of the
employment of Mr. Peskin under certain  circumstances,  (ix) an agreement by Mr.
Peskin not to compete with the Company for up to one year following termination,
and (x) certain benefits for Mr. Peskin reasonably consistent with those offered
to similar  executives by companies which are substantially of the same size and
economic condition as the Company.

     The Company has an employment agreement with James D. Peters which provides
for,  among other items (I) the  employment  of Mr.  Peters as the President and
Chief  Operating  Officer of the Company for a three year period  commencing  in
July 1995 at an annual  base  salary of  $230,000  and at annual  base  salaries
thereafter to be agreed upon by the Company and Mr. Peters,  (ii) the payment of
cash bonuses of up to a maximum of 40% of base salary based upon the achievement
by the Company of certain  performance  goals and, (iii) the grant of options as
of July 24, 1995 to purchase up to 75,000  shares of Common Stock of the Company
at an exercise price of $5.50,  with 15,000 of such options vesting annually for
five years  starting on July 24, 1996 and,  (iv) the grant of options as of July
24,  1995 to purchase up to 25,500  shares of common  stock of the Company  with
8,500 of such  options  vesting  annually  for three years  provided the Company
achieves  certain  performance  goals in each of the three years  starting  with
fiscal year 1996.


































<PAGE>



                                       45


ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT.

     The  stockholders  (including  any  "group" as that term is used in Section
13(d)(3) of the  Securities  Exchange Act of 1934) who, to the  knowledge of the
Board of Directors of the Company,  owned beneficially more than five percent of
any class of the outstanding  voting  securities of the Company as of January 1,
1996, each director and each executive officer named in the Summary Compensation
Table of the  Company  who  beneficially  owned  shares of Common  Stock and all
directors and executive officers of the Company as a group, and their respective
stockholdings as of such date (according to information furnished by them to the
Company),  are set forth in the  following  table.  Except as  indicated  in the
footnotes  to the  table,  all of such  shares  are owned  with sole  voting and
investment power.




                                        Shares of
                                      Common Stock
                                   Owned Beneficially
                                         as of                  Percent
Name And Address                     January 1, 1996            Of Class
- ----------------                     ---------------            --------


Sprout Growth L.P.                       760,854 (1)              19.3%
 c/o Sprout Group
 277 Park Avenue
 New York, NY 10172

Sprout Capital V                         628,753 (1)              16.0%
 c/o Sprout Group
 277 Park Avenue
 New York, NY 10172

Trustees of General Electric
 Pension Trust                           395,944                  10.0%
 3003 Summer Street
 P.O. Box 7900
 Stamford, CT 06905

Kenneth G. Peskin                        505,625 (2)(3)           12.3%
 201 Meadow Road
 Edison, NJ  08818

DLJ Capital Corporation                  217,441                   5.5%
 c/o Sprout Group
 277 Park Avenue
 New York, NY 10172




<PAGE>




                                       46



                                        Shares of
                                      Common Stock
                                   Owned Beneficially
                                         as of                  Percent
Name And Address                     January 1, 1996            Of Class
- ----------------                     ---------------            --------

Robert G. Defonte                         19,651 (4)              (5)
 201 Meadow Road
 Edison, NJ  08818

Bradford R. Klatt                         15,996 (6)              (5)
 201 Meadow Road
 Edison, NJ  08818

Richard E. Kroon                               0 (7)              (5)
 c/o Sprout Group
 277 Park Avenue
 New York, NY  10172

Walfrido A. Martinez                      14,047 (8)              (5)
 201 Meadow Road
 Edison, NJ  08818

Patrick J. Melli                          14,688 (9)              (5)
 201 Meadow Road
 Edison, NJ  08818

Theodore A. Pamperin                      18,626                  (5)
 201 Meadow Road
 Edison, NJ  08818

William V. Roberti                         2,500 (10)             (5)
 201 Meadow Road
 Edison, NJ  08818

John H. Weiland                            6,507                  (5)
 201 Meadow Road
 Edison, NJ  08818

All Directors and Executive
Officers as Group (11 persons)           597,449                  14.4%




<PAGE>




                                       47



(1)  Richard E. Kroon,  director  of the  Company,  is  managing  partner of the
     general partner of Sprout Growth,  L.P. and of Sprout Capital V. DLJ Growth
     Associates and DLJ Associates V is a general partner of Sprout Growth, L.P.
     and Sprout  Capital  V,  respectively,  and as such has  shared  voting and
     dispositive  power with respect to such shares.  Does not include:  108,071
     shares  beneficially  owned by Sprout  Growth,  Ltd., of which Mr. Kroon is
     managing  partner of the  investment  manager;  48,687 shares  beneficially
     owned by DLJ Venture  Capital Fund II, L.P., of which Mr. Kroon is managing
     partner  of  the  general   partner.   Does  not  include   289,083  shares
     beneficially  owned  by DLJ  Capital  Corporation,  of which  Mr.  Kroon is
     President and Chief Executive Officer (see footnote 13 below).

(2)  Includes 168,750 shares issuable upon the exercise of presently exercisable
     options.

(3)  Does not include 25,000 shares held by the ESOP,  with respect to which Mr.
     Peskin and Mr.  Martinez,  as trustees,  have shared voting and  investment
     power.

(4)  Includes 16,250 shares issuable upon the exercise of presently  exercisable
     options.

(5)  Less than one percent.

(6)  Does  not  include  19,151  shares  beneficially  owned by  Metropolis  Two
     Associates of which Mr. Klatt is a partner.

(7)  Mr.  Kroon  disclaims  beneficial  ownership  of the  shares  described  in
     Footnote 1 above, except for specific individual partnership interests.

(8)  Includes 13,875 shares issuable upon the exercise of presently  exercisable
     options.

(9)  Includes 14,500 shares issuable upon the exercise of presently  exercisable
     options.

(10) Consists  of  2,500  shares   issuable   upon  the  exercise  of  presently
     exercisable options.



ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.


         See "Item 11 - Executive Compensation - Employment Agreements."





<PAGE>




                                       48



                                     PART IV



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


          (a)  1.  Financial Statements:


     The consolidated  financial  statements of the Company and its subsidiaries
filed in this  Annual  Report on Form 10-K are listed in the  attached  Index to
Consolidated Financial Statements.


               2.  Financial Statement Schedules:


     There are no consolidated  financial statement schedules of the Company and
its subsidiaries required to be filed in this Annual Report on Form 10-K.


               3.  Exhibits:


     The  exhibits  required to be filed as part of this  Annual  Report on Form
10-K are listed in the attached Index to Exhibits.


          (b)  Current Reports on Form 8-K:


     No current reports on Form 8-K were filed by the Company during the quarter
ended December 30, 1995.


                                    *  *  *


     Copies of the  exhibits  filed with this Annual  Report on Form 10-K do not
accompany  copies hereof for  distribution to  stockholders of the Company.  The
Company  will  furnish  a copy  of  any  of  such  exhibits  to any  stockholder
requesting the same for a nominal charge to cover duplicating costs.







<PAGE>




                                       49



                                POWER OF ATTORNEY

     The registrant and each person whose signature appears below hereby appoint
Kenneth G. Peskin and Walfrido A. Martinez as attorneys-in-fact  with full power
of  substitution,  severally,  to  execute  in the  name  and on  behalf  of the
registrant and each such person, individually and in each capacity stated below,
one or more  amendments  to the annual  report  which  amendments  may make such
changes  in the  report as the  attorney-in-fact  acting in the  premises  deems
appropriate and to file any such amendment to the report with the Securities and
Exchange Commission.

                                   SIGNATURES

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



Dated: March 29, 1996                      E&B MARINE INC.


                                           By /s/KENNETH G. PESKIN
                                             ------------------------
                                             Kenneth G. Peskin
                                             Chairman of the Board,
                                             Director and
                                             Chief Executive Officer



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



Dated: March 29, 1996                      By /s/KENNETH G. PESKIN
                                             ------------------------
                                             Kenneth G. Peskin
                                             Chairman of the Board,
                                             Director and
                                             Chief Executive Officer




Dated: March 29, 1996                      By /s/WALFRIDO A. MARTINEZ
                                             ------------------------
                                             Walfrido A. Martinez
                                             Senior Vice President and
                                             Chief Financial Officer



<PAGE>




                                       50



Dated: March 29, 1996                      By /s/BRADFORD R. KLATT
                                             ------------------------
                                             Bradford R. Klatt
                                             Director



Dated: March 29, 1996                      By /s/RICHARD E. KROON
                                             ------------------------
                                             Richard E. Kroon
                                             Director



Dated: March 29, 1996                      By /s/THEODORE A. PAMPERIN
                                             ------------------------
                                             Theodore A. Pamperin
                                             Director



Dated: March 29, 1996                      By /s/WILLIAM V. ROBERTI
                                             ------------------------
                                             William V. Roberti
                                             Director



Dated: March 29, 1996                      By /s/JOHN H. WEILAND
                                             ------------------------
                                             John H. Weiland
                                             Director



<PAGE>


                                       51



                                    EXHIBITS

                                       TO

                                    FORM 10-K

                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934



              For the fiscal year ended           Commission file number
                   December 30, 1995                     0-24868
                   -----------------                     -------



                                 E&B MARINE INC.
                      ----------------------------------------------------------
             (Exact name of registrant as specified in its charter)


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


                                INDEX TO EXHIBITS
                                -----------------

Exhibit
  No.                  Name Of Exhibit                                   Page
  ---                  ---------------                                   ----

3(a)          Restated Certificate of Incorporation of the
              Company, (incorporated by reference to Exhibit
              3 to the Company's Quarterly Report on Form
              10-Q for the Quarter ended July 1, 1995).                  --

3(b)          Amendment and Restated By-Laws of the Company
              (incorporated by reference to Exhibit 3(b) to
              the Company's Annual Report on Form 10-K for
              the year ended December 25, 1993).                         --

10(a)*        1983 Stock Option Plan of the Company, as
              amended and restated as of June 20, 1995
              (incorporated by reference to Exhibit 4(i) to
              Registration Statement No. 33-61193).                      --

10(b)*        Amended and Restated Profit Sharing Plan and
              Trust, effective June 1, 1985, of the Company
              (incorporated by reference to Exhibit 4 to
              Registration Statement No. 2-99055).                       --



<PAGE>




                             52


Exhibit
  No.                  Name Of Exhibit                                   Page
  ---                  ---------------                                   ----

10(c)         Common Stock Purchase Agreement dated as of
              February 26, 1991 by and among the Company and
              each of the Purchasers named on the signature
              page thereto (incorporated by reference to
              Exhibit 4(a) to the Company's Current Report
              on Form 8-K dated February 26, 1991).                      --

10(d)         Credit Agreement dated as of June 6, 1994 by
              and among the Company, the subsidiaries of the
              Company party thereto and United Jersey
              Bank/Central, N.A. ("UJB") (incorporated by
              reference to Exhibit 10(a) to the Company's
              Quarterly Report on Form 10-Q for the quarter
              ended June 25, 1994).                                      --

10(e)         Security Agreement dated as of June 6, 1994
              made by the Company and the subsidiaries of
              the Company party thereto in favor of UJB and
              United Jersey Leasing Company (the "Leasing
              Company") (incorporated by reference to
              Exhibit 10(b) to the Company's Quarterly
              Report on Form 10-Q for the quarter ended June
              25, 1994).                                                 --

10(f)         Pledge Agreement dated as of June 6, 1994 made
              by the Company in favor of UJB and the Leasing
              Company (incorporated by reference to Exhibit
              10(c) to the Company's Quarterly Report on
              Form 10-Q for the quarter ended June 25,
              1994).                                                     --

10(g)         First Amendment dated as of September 12, 1994
              to the Credit Agreement, Security Agreement
              and Pledge Agreement by and among the Company,
              the subsidiaries of the Company party thereto
              and UJB (incorporated by reference to Exhibit
              10(a) to the Company's Quarterly Report on
              Form 10-Q for the quarter ended September 24,
              1994).                                                     --

10(h)         Second Amendment dated as of March 8, 1995 to
              the Credit Agreement by and among the Company,
              the subsidiaries of the Company party thereto
              and UJB (incorporated by reference to Exhibit
              10(j) to the Company's Annual Report on Form
              10-K for the year ended December 31, 1994).                --

10(i)         Second Amendment dated as of March 8, 1995 to
              the Mortgage and Security Agreement by and
              among the Company, UJB and UJB Leasing
              Corporation (incorporated by reference to
              Exhibit 10(l) to the Company's Annual Report
              on Form 10-K for the year ended December 31,
              1994).                                                     --






<PAGE>




                             53


Exhibit
  No.                  Name Of Exhibit                                   Page
  ---                  ---------------                                   ----

10(j)         Third Amendment dated as of October 27, 1995
              to the Credit Agreement by and among the
              Company, the subsidiaries of the Company party
              thereto and UJB (incorporated by reference to
              Exhibit 10.1 to the Company's Current Report
              on Form 8-K dated October 30, 1995).                       --

10(k)         Fourth Amendment dated November 13, 1995 to
              the Credit Agreement by and among the Company,
              the subsidiaries of the Company party thereto
              and UJB.                                                   --

10(l)         Fifth Amendment dated as of December 22, 1995
              to the Mortgage and Security Agreement by and
              among the Company, UJB and UJB Leasing
              corporation.                                               --

10(m)         Third Amendment dated as of December 22, 1995
              to the Mortgage and Security Agreement by and
              among the Company, UJB and UJB Leasing
              Corporation.                                               --

10(n)         Amended and Restated Term Note dated December
              22, 1995 as of June 6, 1994 made by the
              Company and certain subsidiaries of the
              Company party thereto to the order of UJB.                 --

10(o)*        Employment Agreement dated as of February 26,
              1991 between the Company and Kenneth G. Peskin
              (incorporated by reference to Exhibit 10(f) to
              the Company's Current Report on Form 8-K dated
              February 26, 1991).                                        --

10(p)*        Amendment No. 1 dated as of July 31, 1992 to
              the Employment Agreement dated as of February
              26, 1991 between the Company and Kenneth G.
              Peskin (incorporated by reference to Exhibit
              10(ii) to the Company's Annual Report on Form
              10-K for the year ended December 26, 1992).                --

10(q)*        Amendment No. 2 dated as of January 28, 1995
              to the Employment Agreement dated as of
              February 26, 1991 between the Company and
              Kenneth G. Peskin. (incorporated by reference
              to Exhibit 10(q) to the Company's Annual
              Report on Form 10-K for the year ended
              December 31, 1995).                                        --

10(r)*        Employment Agreement dated as of June 30, 1995
              between the the Company and James Peters.                  --




<PAGE>




                             54

 Exhibit
   No.                  Name Of Exhibit                                  Page
   ---                  ---------------                                  ----

   21         Subsidiaries of the Company.                               --

   23         Consent of KPMG Peat Marwick LLP.                          -- 

   24         Power of Attorney (see "Power of Attorney" in
              Form 10-K).                                                --




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


* - Management contracts or compensatory plans or arrangements.


<PAGE>



E&B(R)
Marine Inc.
================================================================================

                                       November 13, 1995

United Jersey Bank
335 Ridge Road
Dayton, New Jersey 08810

Attention:  Mr. Robert Williams
- ---------

          RE:  Credit Agreement dated as of June 6, 1994, as 
               amended (the "Credit Agreement"), among United
               Jersey Bank (the "Bank"), E&B Marine Inc.
               (the "Company") and the Company's subsidiaries
               ----------------------------------------------

Ladies and Gentlemen:

Reference is made to Section 9.1(c) of the Credit Agreement.  
Effective September 30, 1995, the minimum Debt Service Coverage
Ratio (as defined in the Credit Agreement) for the Third Quarter
1995 is hereby amended from 1.5:1.0 to 1.34:1.0.

Except as amended hereby, the Credit Agreement shall remain in full
force and effect in accordance with its terms.

                                       Very truly yours,

                                       E&B MARINE INC. (on behalf of
                                        itself and its subsidiaries)


                                       By: /s/ Walfrido A. Martines
                                          --------------------------
                                          Walfrido A. Martines
                                          Senior Vice President and
                                          Chief Financial Officer


Accepted and Agreed:

UNITED JERSEY BANK

By: /s/ Robert Williams
   ----------------------------
   Robert Williams
   Vice President                                   ROBERT J. WILLIAMS
                                                    Vice President

                                                    [LOGO]
                                                    UNITED JERSEY BANK
                                                    ASSET BASED LENDING
                                                    335 Ridge Road
                                                    P.O. Box 1008
                                                    Dayton, NJ 08810
                                                    908 438-7141
                                                    Fax 908 438-7142



                               FIFTH AMENDMENT OF
                                CREDIT AGREEMENT


         THIS FIFTH AMENDMENT OF CREDIT AGREEMENT (this "AMENDMENT"), dated as
of December 22, 1995, by and among E&B MARINE INC., a Delaware corporation,
CENTRAL MARINE SUPPLY INC., a New Jersey corporation, E & B MARINE SUPPLY, INC.,
a New Jersey corporation, E & B MARINE SUPPLY, INC., a Maryland corporation, E&B
MARINE SUPPLY (FLORIDA) INC., a Delaware corporation, JAMES BLISS & CO., INC., a
Massachusetts corporation, GOLDBERGS' MARINE DISTRIBUTORS, INC., a Delaware
corporation, SEA RANGER MARINE INC., a Delaware corporation and KRISTA
CORPORATION, a Delaware corporation (collectively, the "COMPANIES";
individually, a "COMPANY"), and UNITED JERSEY BANK (successor in interest to
United Jersey Bank/Central, N.A.) (the "BANK").

                              W I T N E S S E T H:
                              - - - - - - - - - - 

                  A. The Companies and the Bank entered into a Credit Agreement
dated as of June 6, 1994, as amended by the First Amendment of Credit Agreement,
Security Agreement and Pledge Agreement dated as of September 12, 1994, the
Second Amendment of Credit Agreement dated as of March 8, 1995 (the "SECOND
AMENDMENT"), the Third Amendment of Credit Agreement dated as of October 27,
1995 and a letter agreement dated November 13, 1995 (collectively, and as
further amended, supplemented or otherwise modified, the "CREDIT AGREEMENT");

                  B. Pursuant to the Credit Agreement, the Bank (i) made a term
loan to the Companies in the principal amount of $3,500,000, (ii) made an
additional term loan to the Companies in the aggregate principal amount of
$1,850,000 in accordance with a term loan commitment in the principal amount of
$2,500,000 made available to the Companies under the Second Amendment, (iii)
agreed to make revolving credit loans to the Companies from time to time in an
aggregate principal amount at any one time outstanding not to exceed
$15,000,000, and (iv) agreed to provide certain other financial accommodations
to the Companies, all upon the terms and subject to the conditions set forth in
the Credit Agreement;


<PAGE>

                  C. The Companies have requested the Bank to (i) make
an additional term loan to the Companies in the principal amount of
$2,089,444.53, (ii) consolidate such additional term loan and the term loans
previously made by the Bank to the Companies and, in connection therewith,
conform and modify the terms of each term loan, (iii) increase the aggregate
principal amount of the revolving credit loans at any one time outstanding from
$15,000,000 to $17,000,000 and extend the maturity date thereof, and (iv)
otherwise modify certain terms of the Credit Agreement, all as more specifically
provided below in this Amendment; and

                  D. The Bank is willing to make the additional term loan to the
Companies and to modify the loans previously made to the Companies and certain
other terms of the Credit Agreement as requested by the Companies, all upon the
terms and subject to the conditions set forth below.

         NOW, THEREFORE, in consideration of the premises and for other good and
valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties agree as follows:

         1.       Capitalized terms used in this Amendment shall have the same
meanings given them in the Credit Agreement, unless otherwise defined herein.

         2.       Section 1 of the Credit Agreement is hereby amended and
restated in its entirety as follows:

                  "SECTION 1.  AMOUNT AND TERMS OF TERM LOAN
                               -----------------------------

                  1.1 TERM LOAN. The Bank made a term loan to the Companies on
         the Initial Funding Date in the principal amount of $3,500,000.00 (the
         "FIRST TERM LOAN"). The outstanding principal balance of the First Term
         Loan as of the Fifth Amendment Closing Date is $2,430,555.47. Pursuant
         to a term loan commitment made available to the Companies on March 8,
         1995 in the principal amount of $2,500,000.00 (the "SECOND AMENDMENT
         COMMITMENT"), the Bank made a term loan to the Companies in the
         aggregate principal amount of $1,850,000.00 (the "SECOND TERM LOAN").
         The outstanding principal balance of the Second Term Loan as of the
         Fifth Amendment Closing Date is $1,480,000.00. Subject to the terms and
         conditions hereof, the Bank agrees to make an additional term loan to
         the Companies on the Fifth Amendment Closing Date in the principal
         amount of $2,089,444.53 (the "THIRD TERM LOAN"). Upon the disbursement

<PAGE>

         of the Third Term Loan to the Companies, the aggregate principal amount
         of the First Term Loan, the Second Term Loan and the Third Term Loan
         (collectively, the "TERM LOAN") shall be $6,000,000. The Second
         Amendment Commitment is hereby terminated.

                  1.2 AMENDED AND RESTATED TERM NOTE. The Term Loan made by the
         Bank to the Companies pursuant to this Agreement shall be evidenced by
         a promissory note of the Companies, substantially in the form of
         EXHIBIT A.2 hereto (the "AMENDED AND RESTATED TERM NOTE"), with
         appropriate insertions therein, payable to the order of the Bank and
         representing the joint and several obligation of each Company to pay
         the unpaid principal amount of the Term Loan, with interest thereon as
         prescribed in subsection 5.1. The Amended and Restated Term Note
         supersedes and replaces the Term Note dated June 6, 1994 in the
         original principal amount of $3,500,000, executed by the Companies in
         favor of the Bank, and the Second Term Note dated March 8, 1995, in the
         original principal amount of $2,500,000, executed by the Companies in
         favor of the Bank (collectively, the "EXISTING NOTES"). The Bank is
         hereby authorized to record the amount of the Term Loan and the date
         and amount of each payment or prepayment of principal thereof on the
         schedule annexed to and constituting a part of the Amended and Restated
         Term Note, and any such recordation shall constitute conclusive
         evidence of the accuracy of the information so recorded in the absence
         of manifest error, PROVIDED that failure by the Bank to make any such
         recordation on the Amended and Restated Term Note shall not affect any
         of the obligations of any Company under the Amended and Restated Term
         Note, this Agreement or any other Credit Document. The Amended and
         Restated Term Note shall (i) be dated the Fifth Amendment Closing Date
         and be effective as of the Closing Date, (ii) bear interest, payable as
         specified in subsection 5.1, for the period from the date thereof until
         paid in full on the unpaid principal amount thereof from time to time
         outstanding at the interest rate per annum specified in subsection 5.1,
         (iii) obligate each Company, jointly and severally, to make principal
         payments, payable in the amounts and on the dates specified in
         subsection 1.3 and (iv) be stated to mature on May 31, 1998. The
         original Existing Notes shall be returned to the Companies.



<PAGE>


                  1.3 PRINCIPAL PAYMENTS.  The Companies shall make
         installment payments to the Bank on account of the outstanding
         principal amount of the Term Loan on each of the dates set forth below
         in an amount set forth opposite the relevant date:

               PRINCIPAL PAYMENT DATE            AMOUNT
               ----------------------            ------
                                         
                  May 1, 1996                 $  150,000
                  June 1, 1996                   150,000
                  July 1, 1996                   150,000
                  August 1, 1996                 150,000
                  May 1, 1997                    400,000
                  June 1, 1997                   400,000
                  July 1, 1997                   400,000
                  August 1, 1997                 400,000
                  May 31, 1998                 3,800,000
                                         
Any portion of the principal amount of the Term Loan paid as required hereunder
may not be reborrowed.

                  1.4 THIRD TERM LOAN DISBURSEMENT. Not later than 2:00 p.m.
         (eastern standard time) on the Fifth Amendment Closing Date, the Bank
         shall make the amount of the Third Term Loan available to the Companies
         by depositing the proceeds thereof in immediately available funds in
         the account of the Companies with the Bank.

                  1.5 USE OF PROCEEDS. The proceeds of the First Term Loan have
         been used to refinance prior Indebtedness of one or more of the
         Companies and the proceeds of the Second Term Loan have been used to
         finance the purchase and installation of leasehold improvements and the
         purchase of Inventory in connection with the opening of, or conversion
         of existing retail stores to, retail "super stores." The proceeds of
         the Third Term Loan shall be used to finance the Companies' purchase of
         Inventory and equipment for four new retail stores and additional
         Inventory for existing retail stores, subject to the other terms and
         conditions contained in this Agreement (including, without limitation,
         Section 9 hereof)."

         3.       Subsection 2.1 of the Credit Agreement is hereby amended to
increase the maximum amount of the Revolving Loans Commitment from $15,000,000
to $17,000,000 (as such amount is reduced from time to time pursuant to
subsection 5.7 of the Credit Agreement).


<PAGE>


         4.       Clause (i) of paragraph 5.1(a) of the Credit Agreement
is hereby amended and restated in its entirety as follows:

                  "(i) the Term Loan shall bear interest as follows: (A) from
         and including the Fifth Amendment Closing Date until December 31, 1997
         at a variable rate per annum equal to 1 and 1/2% above the Floating
         Base Rate and (B) from and including January 1, 1998 until the Term
         Loan is paid in full at a variable rate per annum equal to 2% above the
         Floating Base Rate;"

         5.       Subsection 5.2 of the Credit Agreement is hereby
amended to add the following after paragraph 5.2(b) thereof:

                           "(c) The Companies shall pay to the Bank an annual
         facility fee in the amount of $5,000 until all of the Obligations are
         paid in full. The annual facility fee shall be paid on the last
         Business Day of the first month of each calendar year, commencing on
         January 31, 1996.

                           (d) If any Company receives any Net Proceeds from the
         sale or other disposition (whether by public offering or private
         placement) of any Capital Stock or debt securities of any Company in
         any transaction that occurs on or before December 31, 1997, then in
         addition to any obligations of the Companies under subsection 5.7, the
         Companies shall pay to the Bank a fee in an amount equal to 2% of the
         amount of any prepayment required to be made pursuant to subsection 5.7
         as a result of such transaction (or the amount required to be deposited
         in a cash collateral account pursuant to subsection 5.7 as a result of
         such transaction, plus the amount of any Working Capital Letter of
         Credit Obligations respecting any Working Capital Letter of Credit
         replaced pursuant to subsection 5.7 as a result of such transaction).
         Nothing contained in this paragraph 5.2(d) shall be construed to permit
         any such transactions which are otherwise prohibited under any
         provision of this Agreement."

         6.       Paragraph 5.6(a) of the Credit Agreement is hereby
amended and restated in its entirety as follows:

                           "(a)  The Companies may at any time and from time
         to time prepay the Term Loan, in whole or in part, upon at


<PAGE>



         least two Business Days' irrevocable notice to the Bank, which notice
         shall specify the date and amount of prepayment, PROVIDED that if any
         Company elects to prepay all or any part of the Term Loan on or before
         December 31, 1997, such prepayment shall be accompanied by a prepayment
         penalty in the amount of 1% of the principal amount prepaid.
         Notwithstanding the foregoing, if the Companies are obligated to pay a
         fee to the Bank in accordance with paragraph 5.2(d), then the Companies
         shall have no obligation to pay any prepayment penalty pursuant to this
         paragraph 5.6(a) as a result of a prepayment of the Term Loan with any
         Net Proceeds that are subject to the fee provided for under paragraph
         5.2(d). Following December 31, 1997, any prepayment of all or any part
         of the Term Loan may be made without premium or penalty."

         7.       Paragraph 5.6(c) of the Credit Agreement is hereby amended to
delete(i) "or the Second Term Loan" after "Term Loan" in the eleventh line
thereof and (ii) ", the Second Term Loan" after "Term Loan" in the fifteenth
line thereof.

         8.       The first sentence of paragraph 5.7(c) of the Credit Agreement
is hereby amended and restated in its entirety as follows: "All mandatory
prepayments pursuant to paragraphs 5.7(a) and (b) shall be applied FIRST to the
installments of the Term Loan in the inverse order of their maturity, SECOND to
the Revolving Loans, and THIRD to the installments of the Equipment Loans in the
inverse order of maturity."

         9.       The first sentence of paragraph 5.7(f) of the Credit Agreement
is hereby amended and restated in its entirety as follows: "Each prepayment of
the Loans pursuant to this subsection 5.7 shall be accompanied by payment in
full of all accrued interest thereon to and including the date of such
prepayment, together with any additional amounts owing pursuant to subsection
5.10 and, (1) in the case of the Term Loan, any fee relating to the Term Loan
pursuant to paragraph 5.2(d), and (2) in the case of any Equipment Loan, any
prepayment penalty relating to such Equipment Loan pursuant to paragraph
5.6(b)."

         10.      Subsection 9.1 of the Credit Agreement is hereby
amended and restated in its entirety as follows:



<PAGE>



                  "9.1     FINANCIAL CONDITION COVENANTS.

                           (a)  CURRENT RATIO.  Permit the Current Ratio on
         the last day of any fiscal quarter of the Companies to be
         less than 1.25 to 1.0.

                           (b)  CONSOLIDATED TANGIBLE NET WORTH.  Permit
         Consolidated Tangible Net Worth as of the last day of each
         of the Companies' fiscal quarters set forth below to be less
         than the following:

                    FISCAL QUARTER              AMOUNT
                    --------------              ------

                  Fourth Quarter 1995         $ 8,500,000
                  First Quarter 1996            7,500,000
                  Second Quarter 1996          11,000,000
                  Third Quarter 1996           12,000,000
                  Fourth Quarter 1996          10,500,000
                  First Quarter 1997            9,000,000
                  Second Quarter 1997          13,200,000
                  Third Quarter 1997           13,900,000
                  Fourth Quarter 1997          12,800,000
                  First Quarter 1998           11,300,000

                           (c) DEBT SERVICE COVERAGE RATIO. Permit the Debt
         Service Coverage Ratio as of the last day of each of the Companies'
         fiscal quarters set forth below, for the four fiscal quarters then
         ended, to be less than the following:

                    FISCAL QUARTER              RATIO
                    --------------              -----

                  Fourth Quarter 1995         1.5 to 1.0
                  First Quarter 1996          1.3 to 1.0
                  Second Quarter 1996         1.3 to 1.0
                  Third Quarter 1996          1.3 to 1.0
                  Fourth Quarter 1996         1.3 to 1.0
                  First Quarter 1997          1.3 to 1.0
                  Second Quarter 1997         1.3 to 1.0
                  Third Quarter 1997          1.5 to 1.0
                  Fourth Quarter 1997         1.5 to 1.0
                  First Quarter 1998          1.5 to 1.0

                           (d)  CONSOLIDATED TOTAL LIABILITIES TO
         CONSOLIDATED TANGIBLE NET WORTH.  Permit the ratio of (a)
         Consolidated Total Liabilities to (b) Consolidated Tangible
         Net Worth as of the last day of each of the Companies'


<PAGE>



         fiscal quarters set forth below to be less than the
         following:

                    FISCAL QUARTER              RATIO
                    --------------              -----

                  Fourth Quarter 1995         4.5 to 1.0
                  First Quarter 1996          5.2 to 1.0
                  Second Quarter 1996         3.2 to 1.0
                  Third Quarter 1996          2.7 to 1.0
                  Fourth Quarter 1996         2.8 to 1.0
                  First Quarter 1997          4.9 to 1.0
                  Second Quarter 1997         2.9 to 1.0
                  Third Quarter 1997          2.5 to 1.0
                  Fourth Quarter 1997         2.6 to 1.0
                  First Quarter 1998          4.3 to 1.0"

         11.      Subsection 9.8 of the Credit Agreement is hereby
amended and restated in its entirety as follows:

                  "9.8 CAPITAL EXPENDITURES. Directly or indirectly (by way of
         the acquisition of the securities of a Person or otherwise) make or
         commit to make any expenditures in respect of the purchase, Capital
         Lease or other acquisition of fixed or capital assets (exclusive of
         true operating leases respecting the premises leased by any Company),
         except for such expenditures which do not exceed, in the aggregate for
         all Companies at any time during each of the fiscal years of the
         Companies set forth below, the amount set forth opposite such fiscal
         year below:

                       FISCAL YEAR            AMOUNT
                       -----------            ------

                         1995               $3,000,000
                         1996                3,500,000
                         1997                4,500,000
                         1998                4,500,000

         PROVIDED that no Default or Event of Default shall have occurred and be
         continuing and no Default or Event of Default will occur after giving
         effect to any such transaction."

         12.      Subsection 9.19 of the Credit Agreement is hereby
amended and restated in its entirety as follows:



<PAGE>



                  "9.19 ADDITIONAL STORES. Acquire or open additional retail
         stores, except that the Companies may open (but not acquire) not more
         than 10 additional retail stores for all of the Companies in the
         aggregate during each fiscal year of the Companies, PROVIDED that no
         Default or Event of Default shall have occurred and be continuing and
         no Default or Event of Default will occur after giving effect to any
         such transaction."

         13.      The definitions set forth in subsection 11.1 of the
Credit Agreement are hereby amended as follows:

                  (a)      The following definition is hereby added to
         subsection 11.1:

                           "'AMENDED AND RESTATED TERM NOTE':  as defined in
                  subsection 1.2."

                  (b)      The definition of "BORROWING DATE" is hereby amended
         to delete "subsection 1.9," before "subsection 2.3" on the second line
         thereof.

                  (c)      The definition of "COMMITMENTS" is hereby amended to
         delete "the Term Loan Commitment, the Second Term Loan Commitment,"
         before "the Revolving Loans Commitment" on the second line thereof.

                  (d)      The definition of "CONSOLIDATED EBIDA" is hereby
         deleted.

                  (e)      The following definition is hereby added to
         subsection 11.1:

                           "'CONSOLIDATED EBITDA': for any fiscal period,
                  Consolidated Net Income for such period before deduction for
                  (i) Consolidated Interest Expense for such period and (ii) the
                  aggregate amount of income tax expense, depreciation expense
                  and amortization expense for each of the Companies for such
                  period, all determined in accordance with GAAP."

                  (f)      The definition of "DEBT SERVICE COVERAGE RATIO" is
         hereby amended and restated in its entirety as follows:

                           "'DEBT SERVICE COVERAGE RATIO':  at a particular


<PAGE>



                  date, the ratio of (a) Consolidated EBITDA to (b)
                  Consolidated Interest Expense PLUS Consolidated CMLTD."

                  (g)      The following definition is hereby added to
         subsection 11.1:

                           "'FIFTH AMENDMENT CLOSING DATE':  December 22,
                  1995."

                  (h)      The definition of "INSTALLMENT PAYMENT DATES" is
         hereby amended and restated in its entirety as follows:

                           "'INSTALLMENT PAYMENT DATES':  with respect to
                  each Equipment Loan, the last day of each calendar
                  month, commencing on the first such day to occur after
                  such Equipment Loan is made."

                  (i)      The definition of "INTEREST PAYMENT DATE" is hereby
         amended to delete ", the Second Term Loan" before "and the Revolving
         Loans" on the second line thereof.

                  (j)      The definition of "LOANS" is hereby amended to delete
         "the Second Term Loan," before "the Revolving Loans" on the second line
         thereof.

                  (k)      The definition of "NOTES" is hereby amended and
         restated in its entirety as follows:

                           "'NOTES':  the collective reference to the Amended
                  and Restated Term Note, the Revolving Note and the
                  Equipment Notes."

                  (l)      The definitions of "SECOND TERM LOAN", "SECOND
         TERM LOAN CLOSING DATE", "SECOND TERM LOAN COMMITMENT",
         "SECOND TERM LOAN MATURITY DATE", "SECOND TERM LOAN PERIOD"
         and "SECOND TERM NOTE" are hereby deleted.

                  (m)      The definition of "TERM NOTE" is hereby deleted.

                  (n)      The following definition is hereby added to
         subsection 11.1:

                           "'THIRD TERM LOAN':  as defined in subsection
                  1.1."



<PAGE>



                  (o) The definition of "WORKING CAPITAL TERMINATION DATE" is
         hereby amended to delete "April 30, 1997" and to add "May 31, 1998" in
         lieu thereof.

         14.      Schedule IX to the Credit Agreement shall be amended
and restated in its entirety in the form of SCHEDULE 1 hereto.

         15.      Schedule I to the Credit Agreement and Schedules I and
II to the Security Agreement shall be amended and restated in
their entirety in the form of SCHEDULE 2 hereto.

         16.      In order to induce the Bank to enter into this
Amendment, each Company hereby represents and warrants to the
Bank that:

                  (a)      no Default or Event of Default has occurred and is
continuing on and as of the date hereof;

                  (b)      each of the Credit Documents, after giving effect to
this Amendment and the transactions contemplated hereby, continues to be in full
force and effect and to constitute the legal, valid and binding obligation of
each Company that is a party thereto, enforceable against each Company in
accordance with its terms;

                  (c)      the representations and warranties made by each
Company in or pursuant to the Credit Documents, or which are contained in any
certificate, document or financial or other written statement furnished at any
time under or in connection herewith or therewith, are each true and correct in
all material respects on and as of the date hereof as though made as of such
date (unless any such representation or warranty speaks as of a particular date,
in which case it shall be deemed repeated as of such date);

                  (d)      when the Credit Agreement dated as of June 6, 1994
was executed, the Companies each contemplated that the amount of the Loans could
be increased and that loans such as the Third Term Loan could be made, and that
any such increase or additional loan, if made, would be secured by the
Collateral;

                  (e)      no Company has amended any of its Governing
Documents subsequent to the Closing Date, except as set forth on
SCHEDULE 3 hereto; and



<PAGE>



                  (f)      the Inventory and Equipment (as defined in the
Security Agreement) of each Company is kept at the locations for such Company
set forth on SCHEDULE 2 hereto; when financing statements have been filed in the
offices in the jurisdictions listed on SCHEDULE 2 hereto, the Security Agreement
shall constitute a fully perfected first priority Lien on, and security interest
in, all right, title and interest of each Company in the Collateral described
therein, subject only to Permitted Liens.

         17.      This Amendment shall become effective upon the
satisfaction of the following conditions:

                  (a)      the Bank shall have received a copy hereof, duly
executed and delivered on behalf of each Company;

                  (b)      the Bank shall have received the Amended and Restated
Term Note, substantially in the form of EXHIBIT A.2 hereto, duly executed and
delivered on behalf of each Company;

                  (c)      the Bank shall have received the Third Amendment of
Mortgage and Security Agreement, substantially in the form of EXHIBIT B hereto,
duly executed and delivered by E & B Marine Supply, Inc., a New Jersey
corporation (the "THIRD MORTGAGE AMENDMENT", and together with this Amendment
and the Amended and Restated Term Note, the "AMENDMENT DOCUMENTS");

                  (d)      the Bank shall have received favorable opinions,
dated the Fifth Amendment Closing Date, of Haythe & Curley and Jamieson Moore
Peskin & Spicer, counsel to the Companies, in form and content reasonably
satisfactory to the Bank;

                  (e)      the Bank shall have received an amendment fee in
the amount of $60,000;

                  (f)      the Bank shall have received a copy of the
resolutions of the Board of Directors of each Company authorizing the execution,
delivery and performance of each Amendment Document to which it is a party and
the borrowings provided for herein certified by the Secretary or an Assistant
Secretary of such Company, as of the Fifth Amendment Closing Date, which
certificate shall state that the resolutions thereby certified have not been
amended, modified, revoked or rescinded as of the Fifth Amendment Closing Date;

                  (g)      the Bank shall have received a certificate of the


<PAGE>



Secretary or an Assistant Secretary of each Company, dated the Fifth Amendment
Closing Date, as to the incumbency and signature of each officer signing each of
the Amendment Documents to which such Company is a party and any other
certificate or other document to be delivered pursuant thereto, together with
evidence of the incumbency of such Secretary or Assistant Secretary;

                  (h)      the Bank shall have received a certificate of the
Secretary or an Assistant Secretary of each Company, dated the Fifth Amendment
Closing Date, certifying the Governing Documents of each Company;

                  (i)      the Bank shall have received certificates attesting
to the good standing of each Company certified as of a recent date by the
Secretary of State of the State of incorporation of such Company and each State
where such Company is qualified to do business as a foreign corporation;

                  (j)      (1) financing statements required to be filed under
any of the Security Documents in order to create, in favor of the Bank, a
perfected Lien against the Collateral thereunder with respect to which a Lien
may be perfected by a filing under the Uniform Commercial Code and not
previously delivered to the Bank shall have been delivered to the Bank duly
executed by each applicable Company and in proper form to be filed in each
office in each jurisdiction required in order to create in favor of the Bank a
perfected Lien on the respective Collateral described therein in the
jurisdictions listed on SCHEDULE 2 hereto having the priority purported to be
granted thereby; and (2) the Bank shall have received all necessary filing fees
and all taxes or other expenses related to such filings;

                  (k)      the Bank shall have received the results of recent
searches, in form and substance reasonably satisfactory to the Bank and by a
Person reasonably satisfactory to the Bank, of (i) Uniform Commercial Code
filings which may have been filed with respect to personal property of each
Company (under the actual name of, and any tradenames used by, each Company) in
each jurisdiction in which each Company has personal property, (ii) upper and
lower court judgment filings which may have been filed against each Company in
each jurisdiction referred to in clause (i) above, and (iii) tax lien filings
which may have been filed against each Company in each jurisdiction referred to
in clause (i) above;



<PAGE>



                  (l)      the Borrower shall have paid all expenses of the
Bank, including, without limitation, reasonable counsel fees, in connection with
the preparation, execution and delivery of this Amendment and all other
documents and instruments to be executed and delivered pursuant hereto or in
connection herewith, and the transactions contemplated hereby; and

                  (m)      all legal and other matters in connection with this
Amendment and the transactions contemplated hereby shall be reasonably
satisfactory to the Bank and its counsel.

         18.      From and after the effectiveness hereof, and without limiting
the generality of the Credit Documents, the Obligations secured by the
Collateral pursuant to the Security Documents shall include, among other things,
the Obligations of the Companies in connection with the Term Loan, including,
without limitation, the Third Term Loan.

         19.     This Amendment may be executed in several counterparts, each of
which, when executed and delivered, shall be deemed an original, and all of
which together shall constitute one agreement.

         20.     This Amendment shall be governed by and construed and
interpreted in accordance with the laws of the State of New Jersey, without
giving effect to principles of conflicts law.


                             [continued on page 14]



<PAGE>




         21.     Except as amended and otherwise modified hereby and by the
other Amendment Documents, the Credit Agreement and the other Credit Documents
shall remain in full force and effect in accordance with their respective terms.

         IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be
duly executed and delivered by their proper and duly authorized officers as of
the day and year first above written.


                           E&B MARINE INC., a Delaware corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Senior Vice President and
                                      Chief Financial Officer


                           CENTRAL MARINE SUPPLY INC., a New Jersey
                           corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Vice President and Chief
                                      Financial Officer


                           E & B MARINE SUPPLY, INC., a New Jersey
                           corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Vice President and Chief
                                      Financial Officer


<PAGE>




                           E & B MARINE SUPPLY, INC., a Maryland
                           corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Vice President and Chief
                                      Financial Officer



                           E&B MARINE SUPPLY (FLORIDA) INC., a
                           Delaware corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Vice President and Chief
                                      Financial Officer



                           JAMES BLISS & CO., INC., a Massachusetts
                           corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Vice President and Chief
                                      Financial Officer


<PAGE>


                           GOLDBERGS' MARINE DISTRIBUTORS, INC., a
                           Delaware corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Vice President and Chief
                                      Financial Officer



                           SEA RANGER MARINE INC., a Delaware
                           corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Vice President and Chief
                                      Financial Officer



                           KRISTA CORPORATION, a Delaware
                           corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Vice President and Chief
                                      Financial Officer



                           UNITED JERSEY BANK



                           By:  /s/  BONNIE GERSHON
                              -----------------------------
                              Name:   Bonnie Gershon
                              Title:  Vice President



<PAGE>




                                 THIRD AMENDMENT
                                       OF
                         MORTGAGE AND SECURITY AGREEMENT

                  THIRD AMENDMENT OF MORTGAGE AND SECURITY AGREEMENT (this
"AMENDMENT"), dated as of December 22, 1995, by and among E & B MARINE SUPPLY,
INC., a New Jersey corporation ("MORTGAGOR"), and UNITED JERSEY BANK (successor
in interest to United Jersey Bank/Central, N.A.) (the "BANK") and UJB LEASING
CORPORATION (together with the Bank, "MORTGAGEE").

                              W I T N E S S E T H:
                              - - - - - - - - - - 

                  A.       Pursuant to the Mortgage and Security Agreement dated
as of June 6, 1994 executed by Mortgagor in favor of Mortgagee and recorded on
June 16, 1994 in the Middlesex County Clerk's Office in Book 4743, Page 107, as
amended by the First Amendment of Mortgage and Security Agreement dated as of
October 4, 1994 and the Second Amendment of Mortgage and Security Agreement
dated as of March 8, 1995 (as further amended, supplemented or otherwise
modified from time to time, the "MORTGAGE"), Mortgagor granted to Mortgagee a
lien on the Mortgaged Property (as defined in the Mortgage), all upon the terms
and conditions set forth therein;

                  B. Pursuant to the Fifth Amendment of Credit Agreement, dated
as of even date herewith, by and among Mortgagor, certain affiliates of
Mortgagor (together with Mortgagor, the "COMPANIES") and the Bank (the "LOAN
AMENDMENT"), the Bank has agreed to amend a certain Credit Agreement dated as of
June 6, 1994, as amended through the date hereof, by and among the Companies and
the Bank (together with the Fifth Amendment, and as further amended,
supplemented or otherwise modified from time to time, the "CREDIT AGREEMENT")
to, among other things, (i) make an additional term loan to the Companies in the
principal amount of $2,089,444.53 (the "FIFTH AMENDMENT TERM LOAN"), (ii)
increase the aggregate principal amount of the revolving credit loans at any one
time outstanding under the Credit Agreement from $15,000,000 to $17,000,000 (the
"REVOLVING LOAN INCREASE") and (iii) extend the maturity date of all of the
Loans and other financial accommodations made by the Bank prior to the date
hereof; and

                  C. It is a condition precedent to the obligation of the Bank
to enter into the Loan Amendment that Mortgagor shall have executed and
delivered to Mortgagee this Amendment.


<PAGE>

<PAGE>



                  NOW, THEREFORE, Mortgagor and Mortgagee agree as follows:

         1. Capitalized terms used in this Amendment shall have the same
meanings given them in the Mortgage, unless otherwise defined herein.

         2. Subsection 1(b) of the Mortgage is hereby amended to
delete "TWENTY-TWO MILLION and 00/100 DOLLARS ($22,000,000)" from
the seventh and eighth lines of such subsection and to insert in
lieu thereof the following:  "TWENTY-THREE MILLION FIVE HUNDRED
THOUSAND and 00/100 DOLLARS ($23,500,000)."

         3. The term "Obligations", as defined in subsection 1(b) of the
Mortgage, shall, without limiting the generality thereof, be deemed to include
all "Loans" (as defined in the Credit Agreement), including, without limitation,
the Fifth Amendment Term Loan and Revolving Loan Increase.

         4. Except as amended hereby, the Mortgage shall remain in full force
and effect without further amendment or waiver.

         5. This Amendment shall be governed by and construed in accordance with
the laws of the State of New Jersey, without giving effect to the principles of
conflicts of law. This Amendment may be executed in several counterparts, each
of which, when executed and delivered, shall be deemed an original, but all of
which together shall constitute one instrument.

         MORTGAGOR HEREBY DECLARES AND ACKNOWLEDGES THAT MORTGAGOR HAS RECEIVED,
WITHOUT CHARGE, A TRUE COPY OF THIS AMENDMENT.

         IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be
duly executed and delivered by their proper and duly authorized officers as of
the day and year first above written.


ATTEST:                            E & B MARINE SUPPLY, INC., a
                                   New Jersey corporation

/s/ ROBERT G. DEFONTE              By:  /s/  WALFRIDO A. MARTINEZ
- ---------------------                 -----------------------------
            Secretary                 Name:  Walfrido A. Martinez
                                      Title: Vice President and Chief
                                             Financial Officer

<PAGE>


ATTEST:                            UNITED JERSEY BANK


                                   By:  /s/  BONNIE GERSHON
- ---------------------                 -----------------------------
                                      Name:  Bonnie Gershon
                                      Title: Vice President


ATTEST:                            UJB LEASING CORPORATION


                                   By:  /s/  PETER C. PLATT
- ---------------------                 -----------------------------
                                      Name:  Peter C. Platt
                                      Title: President




<PAGE>



STATE OF            )
                    )      ss.
COUNTY OF           )


         I CERTIFY that on December 22 , 1995, ROBERT G. DEFONTE personally came
before me, and this person acknowledged under oath, to my satisfaction, that:

         (a)      this person is the Secretary of E & B MARINE SUPPLY,
                  INC., a New Jersey corporation, the corporation named
                  in this document;

         (b)      this person is the attesting witness to the signing of
                  this document by the proper corporate officer who is
                  Walfrido A. Martinez, the Vice President and Chief
                  Financial Officer of the corporation;

         (c)      the document was signed and delivered by the
                  corporation as its voluntary act, duly authorized by a
                  proper resolution of its Board of Directors;
                  and

         (d)      this person signed this proof to attest to the truth of
                  these facts.


                                                    /s/  ROBERT G. DEFONTE
                                                   -----------------------------
                                                   Robert G. Defonte , Secretary


Sworn and subscribed to
before me this 22 day of
December, 1995.

   /s/  JUDY RAPP
- -----------------------
          Notary Public


<PAGE>



STATE OF            )
                    )      ss.
COUNTY OF           )


         I CERTIFY that on December   , 1995,                                   
                                    --        ----------------------------------
personally came before me, and this person acknowledged under oath, to my
satisfaction, that:

         (a)      this person is the Assistant Cashier of UNITED JERSEY
                  BANK, the corporation named in this document;

         (b)      this person is the attesting witness to the signing of
                  this document by the proper corporate officer who is
                  Bonnie Gershon, the Vice President of the corporation;

         (c)      the document was signed and delivered by the
                  corporation as its voluntary act, duly authorized by a
                  proper resolution of its Board of Directors; and

         (d)      this person signed this proof to attest to the truth of
                  these facts.



                                                   -----------------------------
                                                                     , Secretary


Sworn and subscribed to
before me this      day of
December, 1995.



- -----------------------
          Notary Public


<PAGE>



STATE OF            )
                    )      ss.
COUNTY OF           )


         I CERTIFY that on December   , 1995,                                   
                                    --        ----------------------------------
personally came before me, and this person acknowledged under oath, to my
satisfaction, that:

         (a)      this person is the Secretary of UJB LEASING
                  CORPORATION, the corporation named in this document;

         (b)      this person is the attesting witness to the signing of
                  this document by the proper corporate officer who is
                  Peter C. Platt, the President of the corporation;

         (c)      the document was signed and delivered by the
                  corporation as its voluntary act, duly authorized by a
                  proper resolution of its Board of Directors; and

         (d)      this person signed this proof to attest to the truth of
                  these facts.



                                                   -----------------------------
                                                                     , Secretary


Sworn and subscribed to
before me this      day of
December, 1995.



- -----------------------
          Notary Public




<PAGE>



                                           Schedule 1

                                     CREDIT AGREEMENT
                                     SCHEDULE IX

                1995            1996            1997            1998
            -----------     -----------     -----------     -----------
MID JAN     01/14   60%     01/13   60%     01/11   60%     01/10   60%
JAN M/E     01/28   60%     01/27   60%     01/25   60%     01/24   60%
MID FEB     02/11   60%     02/10   60%     02/08   60%     02/07   60%
FEB M/E     02/25   60%     02/24   60%     02/22   60%     02/21   60%
MID MAR     03/11   60%     03/09   60%     03/08   60%     03/07   60%
MAR M/E     04/01   60%     03/30   60%     03/29   60%     03/28   60%
MID APR     04/15   60%     04/13   60%     04/12   60%     04/11   60%
APR M/E     04/29   60%     04/27   60%     04/26   60%     04/25   60%
MID MAY     05/13   55%     05/11   55%     05/10   55%     05/09   55%
MAY M/E     05/27   50%     05/25   50%     05/24   50%     05/23   50%
MID JUN     06/10   45%     06/08   45%     06/07   45%
JUN M/E     07/01   45%     06/29   45%     06/28   45%
MID JUL     07/15   45%     07/13   45%     07/12   45%
JUL M/E     07/29   45%     07/27   45%     07/26   45%
MID AUG     08/12   45%     08/10   45%     08/09   45%
AUG M/E     08/26   45%     08/24   45%     08/26   45%
MID SEP     09/09   50%     09/07   50%     09/06   50%
SEP M/E     09/30   50%     09/28   50%     09/27   50%
MID OCT     10/14   50%     10/12   50%     10/11   50%
OCT M/E     10/28   55%     10/26   55%     10/25   55%
MID NOV     11/11   60%     11/09   60%     11/08   60%
NOV M/E     11/25   60%     11/23   60%     11/22   60%
MID DEC     12/09   60%     12/07   60%     12/06   60%
DEC M/E     12/30   60%     12/28   60%     12/27   60%
                                                        


<PAGE>


                                                                      Schedule 2


                            UCC Filing Jurisdictions

                                                             Filing Offices
Address of Retail Stores              Name                  County and State*

- --------------------------------------------------------------------------------
1625 Walden Avenue                 James Bliss & Co.        County Clerk,
Cheektowaga, NY  14225             Inc.                     Erie Co., NY
- --------------------------------------------------------------------------------
623 Stewart Avenue                 James Bliss &            County Clerk,
Garden City, NY   11530            Co., Inc.                Nassau Co., NY
- --------------------------------------------------------------------------------
90 W. Jericho Turnpike             James Bliss &            County Clerk,
Huntington Station, NY 11746       Co., Inc.                Suffolk Co., NY
- --------------------------------------------------------------------------------
120 Allied Drive                   James Bliss &            Clerk of the Town,
Dedham, MA  020206                 Co., Inc.                Dedham, MA
- --------------------------------------------------------------------------------
12 West 37th Street                Goldberg's               City Register,
New York, NY  10018                Marine, Inc.             New York Co., NY
- --------------------------------------------------------------------------------
2404 Pass Road                     E&B Marine               Chancery Clerk,
Biloxi, MS  39531                  Supply, Inc. (a          Harrison Co., MS
                                   New Jersey Corp.)
- --------------------------------------------------------------------------------
33 Business Park Drive             E&B Marine               Clerk of the Town,
Branford, CT  06405                Supply, Inc. (a          Branford, CT
                                   New Jersey Corp.)
- --------------------------------------------------------------------------------
264 Heights Road                   James Bliss &            Clerk of the Town,
Darien, CT  06820                  Co., Inc.                Darien, CT
- --------------------------------------------------------------------------------
1201 Kings Highway East            E&B Marine               Clerk of the Town,
Fairfield, CT  06430               Supply, Inc. (a          Fairfield, CT
                                   New Jersey Corp.)
- --------------------------------------------------------------------------------
Gas Light Square Shop Ctr.         E&B Marine               Charleston Co., SC
5641 Rivers Avenue                 Supply, Inc. (a          Register of Mesne
No. Charleston, SC  29406          New Jersey Corp.)        Conveyances,
                                                            Berkley Co., SC
- --------------------------------------------------------------------------------
Bellaire Cove Shop. Ctr.           E&B Marine Supply        Clerk of the
18891 US 19 North                  (Florida), Inc.          Circuit Court,
Clearwater, FL  34624                                       Pinellas Co., FL
- --------------------------------------------------------------------------------

- ------------------
*        Secretary of State of applicable state (except Georgia).


<PAGE>



                                                             Filing Offices
Address of Retail Stores              Name                  County and State*

- --------------------------------------------------------------------------------
160 S.E. Highway 19                E&B Marine Supply        Clerk of the
Crystal River, FL  34429           (Florida), Inc.          Circuit Court,
                                                            Citrus Co., FL
- --------------------------------------------------------------------------------
2400 So. Ridgewood Ave.            E&B Marine Supply        Clerk of the
So. Daytona, FL  32119             (Florida), Inc.          Circuit Court,
                                                            Volusia Co., FL
- --------------------------------------------------------------------------------
4350 Fowler Street                 E&B Marine Supply        Clerk of the
Fort Myers, FL  33901              (Florida), Inc.          Circuit Court,
                                                            Lee Co., FL
- --------------------------------------------------------------------------------
Mariner's Plaza                    E&B Marine Supply        Clerk of the
220 Eglin Pkwy. N.E.               (Florida), Inc.          Circuit Court,
Ft. Walton Beach, FL  32548                                 Okaloosa Co., FL
- --------------------------------------------------------------------------------
Holiday Mall Shopping Ctr.         E&B Marine Supply        Clerk of the
3346 Highway 19 North              (Florida), Inc.          Circuit Court,
Holiday, FL  34691                                          Pasco Co., FL
- --------------------------------------------------------------------------------
3350 N. 28th Terrace               E&B Marine Supply        Clerk of the
Hollywood, FL  33020               (Florida), Inc.          Circuit Court,
                                                            Broward Co., FL
- --------------------------------------------------------------------------------
5951 University Blvd. W.           E&B Marine Supply        Clerk of the
Jacksonville, FL  32216            (Florida), Inc.          Circuit Court,
                                                            Duval Co., FL
- --------------------------------------------------------------------------------
Square One Shopping Ctr.           E&B Marine Supply        Clerk of the
3523 N.W. Federal Highway          (Florida), Inc.          Circuit Court,
Jensen Beach, FL  34957                                     Martin Co., FL
- --------------------------------------------------------------------------------
1401 Old Dixie Highway             E&B Marine Supply        Clerk of the
Lake Park, FL  33403               (Florida), Inc.          Circuit Court,
                                                            Palm Beach Co., FL
- --------------------------------------------------------------------------------
1024 S. Harbor City Blvd.          E&B Marine Supply        Clerk of the
Melbourne, FL  32901               (Florida), Inc.          Circuit Court,
                                                            Brevard Co., FL
- --------------------------------------------------------------------------------
Village Square South               E&B Marine Supply        Clerk of the
19407 South Dixie Highway          (Florida), Inc.          Circuit Court,
Miami, FL  33157                                            Dade Co., FL
- --------------------------------------------------------------------------------
8240 W. Flagler Street             E&B Marine Supply        Clerk of the
Miami, FL  33144                   (Florida), Inc.          Circuit Court,
                                                            Dade Co., FL
- --------------------------------------------------------------------------------

- ------------------
*        Secretary of State of applicable state (except Georgia).


<PAGE>



                                                             Filing Offices
Address of Retail Stores              Name                  County and State*

- --------------------------------------------------------------------------------
5135 Adanson Street                E&B Marine Supply        Clerk of the
Orlando, FL  32804                 (Florida), Inc.          Circuit Court,
                                                            Orange Co., FL
- --------------------------------------------------------------------------------
1388 W. 15th Street                E&B Marine Supply        Clerk of the
Panama City, FL  32401             (Florida), Inc.          Circuit Court,
                                                            Bay Co., FL
- --------------------------------------------------------------------------------
618 New Warrington Road            E&B Marine Supply        Comptroller of
Pensacola, FL  32506               (Florida), Inc.          Escambia,
                                                            Escambia Co., FL
- --------------------------------------------------------------------------------
Powerline Commerce Center          E&B Marine Supply        Clerk of the
1951 W. Copans Road                (Florida), Inc.          Circuit Court,
Pompano Beach, FL  33064                                    Broward Co., FL
- --------------------------------------------------------------------------------
3140 N. Tamiami Trail              E&B Marine Supply        Clerk of the
Sarasota, FL  34234                (Florida), Inc.          Circuit Court,
                                                            Sarasota Co., FL
- --------------------------------------------------------------------------------
2000 - 34th Street N.              E&B Marine Supply        Clerk of the
St. Petersburg, FL  33713          (Florida), Inc.          Circuit Court,
                                                            Pinellas Co., FL
- --------------------------------------------------------------------------------
1060 Fall River Avenue             James Bliss &            Clerk of the Town,
Seekonk, MA  02771                 Co., Inc.                Seekonk, MA
- --------------------------------------------------------------------------------
406 Washington Street              James Bliss &            Clerk of the City,
Woburn, MA  01801                  Co., Inc.                Woburn, MA
- --------------------------------------------------------------------------------
1166 Route 132                     James Bliss &            Clerk of the Town,
Hyannis, MA  02601                 Co., Inc.                Hyannis, MA
- --------------------------------------------------------------------------------
4305 N.E. Expressway               E&B Marine               Clerk of the
Doraville, GA  30340               Supply, Inc. (a          Superior Court,
                                   New Jersey Corp.)        Dekalb Co., GA
- --------------------------------------------------------------------------------
7700 Abercorn Street               E&B Marine               Clerk of the
Savannah, GA  31406                Supply, Inc. (a          Superior Court,
                                   New Jersey Corp.)        Chatham Co., GA
- --------------------------------------------------------------------------------
24931 Kelly Rd.                    E&B Marine               Register of Deeds,
Eastpointe, MI  48021              Supply, Inc. (a          Macomb Co., MI
                                   New Jersey Corp.)
- --------------------------------------------------------------------------------

- ------------------
*        Secretary of State of applicable state (except Georgia).


<PAGE>


                                                             Filing Offices
Address of Retail Stores              Name                  County and State*

- --------------------------------------------------------------------------------
Burlington Sq. Shopping Ctr.       E&B Marine                Register of Deeds,
22311 Eureka Road                  Supply, Inc. (a           Wayne Co., MI
Taylor, MI  48180                  New Jersey Corp.)
- --------------------------------------------------------------------------------
Marty's Plaza                      E&B Marine                County Clerk,
100 Route 17                       Supply, Inc. (a           Bergen Co., NJ
Lodi, NJ  07644                    New Jersey Corp.)
- --------------------------------------------------------------------------------
1215 Route 73                      E&B Marine                County Clerk,
Mt. Laurel, NJ  08054              Supply, Inc. (a           Burlington Co., NJ
                                   New Jersey Corp.)
- --------------------------------------------------------------------------------
494 Market Street                  E&B Marine                County Clerk,
Perth Amboy, NJ  08861             Supply, Inc. (a           Middlesex Co., NJ
                                   New Jersey Corp.)
- --------------------------------------------------------------------------------
K-Mart Plaza 213 Rt. 37 East       E&B Marine                County Clerk,
Toms River, NJ  08753              Supply, Inc. (a           Ocean Co., NJ
                                   New Jersey Corp.)
- --------------------------------------------------------------------------------
Parkside Market Place              E&B Marine                Clerk of the
10819 W. Broad Street              Supply, Inc. (a           Circuit Court,
Glen Allen, VA  23060              Maryland Corp.)           Henrico Co., VA
- --------------------------------------------------------------------------------
5616 Virginia Beach Blvd.          E&B Marine                Clerk of the
Norfolk, VA  23502                 Supply, Inc. (a           Circuit Court,
                                   Maryland Corp.)           Independent City,
                                                             Norfolk Co., VA
- --------------------------------------------------------------------------------
7530 S. Ritchie Highway            E&B Marine                Clerk of the
Glen Burnie, MD  21061             Supply, Inc. (a           Circuit Court,
                                   Maryland Corp.)           Anne Arundel Co.,
                                                             MD
- --------------------------------------------------------------------------------
8807 Annapolis Road                E&B Marine                Clerk of the
Lanham, MD  20706                  Supply, Inc. (a           Circuit Court,
                                   Maryland Corp.)           Prince George's
                                                             Co., MD
- --------------------------------------------------------------------------------
8302 Pulaski Highway               E&B Marine                Clerk of the
Rosedale, MD  21237                Supply, Inc. (a           Circuit Court,
                                   Maryland Corp.)           Baltimore Co., MD
- --------------------------------------------------------------------------------
3747 Government Blvd. A-4          E&B Marine                Judge of Probate,
Mobile, AL  36693                  Supply, Inc. (a           Mobile Co., AL
                                   New Jersey Corp.)
- --------------------------------------------------------------------------------

- ------------------
*        Secretary of State of applicable state (except Georgia).


<PAGE>



                                                             Filing Offices
Address of Retail Stores              Name                  County and State*

- --------------------------------------------------------------------------------
1300 S. Columbus Boulevard         Goldbergs'               Prothonotary,
Philadelphia, PA  19147            Marine, Inc.             Philadelphia
                                                            County, PA
- --------------------------------------------------------------------------------
1092 Post Road                     James Bliss &            Clerk of the City,
Warwick, RI  02888                 Co., Inc.                Warwick, RI
- --------------------------------------------------------------------------------
311 Blanding Boulevard             E&B Marine Supply        Clerk of Circuit
Orange Park, FL  32073             (Florida), Inc.          Court
                                                            Clay Co., FL
- --------------------------------------------------------------------------------
4265 Tamiami Trail, Suite M        E&B Marine Supply        Clerk of Circuit
Port Charlotte, FL  33952          (Florida), Inc.          Court
                                                            Charlotte Co., FL
- --------------------------------------------------------------------------------
Capital West Shopping Center       E&B Marine Supply        Clerk of Circuit
42478 West Tennessee Street        (Florida), Inc.          Court
Tallahassee, FL  32304                                      Leon Co., Fl
- --------------------------------------------------------------------------------
3905 West Cypress Street           E&B Marine Supply        Clerk of Circuit
Tampa, FL  33607                   (Florida), Inc.          Court,
                                                            Hillsboro Co., FL
- --------------------------------------------------------------------------------
Crossroads Shopping Center         Goldbergs' Marine        Recorder Lake Co.,
229 Skokie Valley Road             Distributors,            IL
Highland Park, IL  60035           Inc.
- --------------------------------------------------------------------------------
Villa Oaks Shopping Center         Goldbergs' Marine        Recorder
300 West Roosevelt Road            Distributors,            DuPage Co., IL
Villa Park, IL  60181              Inc.
- --------------------------------------------------------------------------------
2454 - 28th Street, S.E.           E&B Marine               Register of Deeds
Grand Rapids, MI  49512            Supply, Inc. (a          Kent Co., MI
                                   New Jersey Corp.)
- --------------------------------------------------------------------------------
Lafayette Plaza Shopping Center    E&B Marine               Register of Deeds
775 Lafayette Road (U.S. Rte. 1)   Supply, Inc. (a          Rockingham Co., NH
Portsmouth, NH  03801              New Jersey Corp.)
- --------------------------------------------------------------------------------
Office Max Plaza                   Goldbergs' Marine        County Clerk
Routes 35 and 36                   Distributors,            Monmouth Co., NJ
Eatontown, NJ  07724               Inc.
- --------------------------------------------------------------------------------
Nesconset Shopping Center          Goldbergs' Marine        County Clerk
5000 Nesconset Highway             Distributors,            Suffolk Co., NY
Port Jefferson Station, NY         Inc.
11776
- --------------------------------------------------------------------------------

- ------------------
*        Secretary of State of applicable state (except Georgia).


<PAGE>


                                                             Filing Offices
Address of Retail Stores              Name                  County and State*

- --------------------------------------------------------------------------------
147 Sunrise Highway                James Bliss &            County Clerk
West Islip, NY  11795              Co., Inc.                Suffolk Co., NY
- --------------------------------------------------------------------------------
Mentor Towne Center                E&B Marine               Recorder
9680 Mentor Avenue                 Supply, Inc. (a          Lake Co., OH
Mentor, OH  44060                  New Jersey Corp.)
- --------------------------------------------------------------------------------
24781 Lorain Road                  E&B Marine               Recorder
North Olmsted, OH  44070           Supply, Inc. (a          Cuyahoga Co., OH
                                   New Jersey Corp.)
- --------------------------------------------------------------------------------
Greenfield Towne Center            E&B Marine               Register of Deeds
6102 West Layton Avenue            Supply, Inc. (a          Milwaukee Co., WI
Greenfield, WI  53220              New Jersey Corp.)
- --------------------------------------------------------------------------------


================================================================================
Address of Retail Warehouse                                  Filing Offices
and Corporate Headquarters            Name                  County and State*
================================================================================
201 Meadow Road                    E&B Marine Inc.          County Clerk,
Edison, New Jersey  08818                                   Middlesex Co., NJ
- --------------------------------------------------------------------------------

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




*        Secretary of State of applicable state (except Georgia).


<PAGE>


                                                                      Schedule 3


         1.       Amendments to By-Laws of all of the subsidiaries of E&B Marine
                  to provide for a Board of Directors of such subsidiaries to be
                  not less than one (1) nor more than eight (8) persons.

         2.       Certificate of Merger of E&B Marine Supply, Inc., a New Jersey
                  corporation, and E&B Marine Supply, Inc., a Connecticut
                  corporation, dated May 18, 1995.

         3.       Certificate of Amendment of Restated Certificate of
                  Incorporation of E&B Marine Inc. dated June 20, 1995
                  decreasing the number of authorized shares of common stock.



<PAGE>

                                                                     Exhibit A.2




                         AMENDED AND RESTATED TERM NOTE
                         ------------------------------


$6,000,000                                                    Edison, New Jersey
                                                               December 22, 1995
                                                              as of June 6, 1994


         FOR VALUE RECEIVED, the undersigned, E&B Marine Inc., a Delaware
corporation, Central Marine Supply Inc., a New Jersey corporation, E & B Marine
Supply, Inc., a New Jersey corporation, E & B Marine Supply, Inc., a Maryland
corporation, E&B Marine Supply (Florida) Inc., a Delaware corporation, James
Bliss & Co., Inc., a Massachusetts corporation, Goldbergs' Marine Distributors,
Inc., a Delaware corporation, Sea Ranger Marine Inc., a Delaware corporation,
and Krista Corporation, a Delaware corporation (collectively, the "COMPANIES"),
hereby jointly and severally and unconditionally promise to pay to the order of
United Jersey Bank (the "BANK"), at its office located at 210 Main Street,
Hackensack, New Jersey 07602, in lawful money of the United States of America
and in immediately available funds, the principal amount of SIX MILLION DOLLARS
($6,000,000) in nine (9) installments to be paid on each of the dates set forth
below, each such installment to be in the amount set forth opposite the relevant
date:

               PRINCIPAL PAYMENT DATE            AMOUNT
               ----------------------            ------

                  May 1, 1996                 $  150,000
                  June 1, 1996                   150,000
                  July 1, 1996                   150,000
                  August 1, 1996                 150,000
                  May 1, 1997                    400,000
                  June 1, 1997                   400,000
                  July 1, 1997                   400,000
                  August 1, 1997                 400,000
                  May 31, 1998                 3,800,000

         The undersigned further jointly and severally agree to pay interest in
like money at such office on the unpaid principal amount hereof from time to
time as follows: (i) from and including the date hereof until December 31, 1997
at a variable rate per annum equal to 1 1/2% above the Floating Base Rate (as
defined below) and (ii) from and including January 1, 1998 until the principal
amount hereof is paid in full at a variable rate per annum equal to 2% above the
Floating Base Rate, as such rates of interest may be increased as provided in
Section 10 of the Credit Agreement referred to below. Interest shall be payable
in arrears on each Interest Payment Date, commencing on the first such date to
occur after the date hereof and upon



<PAGE>



payment (including prepayment) in full of the unpaid principal amount hereof.
The holder of this Note is authorized to endorse the date and amount of the Term
Loan, the date and amount of each payment or prepayment of principal with
respect thereto on the schedule annexed hereto and made a part hereof, or on a
continuation thereof which shall be attached hereto and made a part hereof,
which endorsements shall constitute conclusive evidence of the accuracy of the
information endorsed in the absence of manifest error, PROVIDED that failure by
the Bank to make any such endorsement on this Note or any error with respect to
such endorsement shall not affect the obligations of any Company under this
Note, the Credit Agreement or any other Credit Document.

         For the purposes hereof, the "Floating Base Rate" shall mean the
floating rate of interest established from time to time by the Bank as its
"floating base rate". The Floating Base Rate is determined from time to time by
the Bank as a means of pricing some loans to its customers and is neither tied
to any external rate of interest or index, nor does it necessarily reflect the
lowest rate of interest actually charged by the Bank to any particular class or
category of customers of the Bank.

         This Note (i) is the Amended and Restated Term Note referred to in the
Credit Agreement dated as of June 6, 1994, as amended by the First Amendment of
Credit Agreement, Security Agreement and Pledge Agreement dated as of September
12, 1994, the Second Amendment of Credit Agreement dated as of March 8, 1995,
the Third Amendment of Credit Agreement dated as of October 27, 1995, a letter
agreement dated November 13, 1995 and the Fifth Amendment of Credit Agreement
dated as of the date hereof (collectively, and as further amended, supplemented
or otherwise modified from time to time, the "CREDIT AGREEMENT"), among the
Companies and the Bank, (ii) is entitled to the benefits of the Credit
Agreement, (iii) is secured as provided in the Credit Agreement, (iv) is subject
to optional and mandatory prepayment in whole or in part as provided in the
Credit Agreement, PROVIDED that any prepayment hereof shall be accompanied by a
fee or prepayment penalty to the extent required by paragraph 5.2(d) or
paragraph 5.6(a) of the Credit Agreement, and (v) is subject to late charges as
provided in the Credit Agreement. Capitalized terms used herein but not
otherwise defined shall have the meanings given them in the Credit Agreement.

         Upon the occurrence and during the continuance of any one or more of
the Events of Default specified in the Credit Agreement, all amounts then
remaining unpaid on this Note shall become, or may be declared to be,
immediately due and payable, all as provided therein.



<PAGE>



         This Note has been executed and delivered by the Companies and accepted
by the Bank in substitution and replacement for, but not in payment,
satisfaction or cancellation of the Indebtedness outstanding under, the
following: (i) the Term Note dated June 6, 1994, in the original principal
amount of $3,500,000, executed by the Companies in favor of the Bank, and (ii)
the Second Term Note dated March 8, 1995, in the original principal amount of
$2,500,000, executed by the Companies in favor of the Bank.

         THIS NOTE SHALL BE GOVERNED BY, AND CONSTRUED AND INTERPRETED IN
ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW JERSEY.


                           E&B MARINE INC., a Delaware corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Senior Vice President and
                                      Chief Financial Officer


                           CENTRAL MARINE SUPPLY INC., a New Jersey
                           corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Vice President and Chief
                                      Financial Officer


                           E & B MARINE SUPPLY, INC., a New Jersey
                           corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Vice President and Chief
                                      Financial Officer


<PAGE>




                           E & B MARINE SUPPLY, INC., a Maryland
                           corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Vice President and Chief
                                      Financial Officer



                           E&B MARINE SUPPLY (FLORIDA) INC., a
                           Delaware corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Vice President and Chief
                                      Financial Officer



                           JAMES BLISS & CO., INC., a Massachusetts
                           corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Vice President and Chief
                                      Financial Officer



                           GOLDBERGS' MARINE DISTRIBUTORS, INC., a
                           Delaware corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Vice President and Chief
                                      Financial Officer


<PAGE>


                           SEA RANGER MARINE INC., a Delaware
                           corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Vice President and Chief
                                      Financial Officer



                           KRISTA CORPORATION, a Delaware
                           corporation



                           By:  /s/  WALFRIDO A. MARTINEZ
                              -----------------------------
                              Name:   Walfrido A. Martinez
                              Title:  Vice President and Chief
                                      Financial Officer



<PAGE>


                                                                        SCHEDULE
                                                                         TO NOTE
                                                                         -------


                       PAYMENTS WITH RESPECT TO TERM LOAN
                       ----------------------------------


                                  Unpaid
                                  Principal
              Amount Of           Balance Of
              Term                Term           Notation
     Date     Loan Paid           Loan           Made By
- ---------     ----------------    -----------    -------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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



<PAGE>


                         OUTLINE OF EMPLOYMENT AGREEMENT
                                     BETWEEN
                                 E&B MARINE INC.
                                       AND
                                  JAMES PETERS



DUTIES:        President and Chief Operating Officer, with duties and  
               responsibilities as normally defined.                   
               
LOCATION:      Edison, New Jersey, or as mutually agreeable.                    
                                                                                
TERM:          3 years, starting on or about July 24, 1995.                     
                                                                                
BASE                                                                            
COMPENSATION:  $230,000 per year for first year, additional years as mutually   
               agreed in June of following year.                                
                                                                                
TRANSFER                                                                        
PAYMENT:       $25,000 upon starting employment. Additional $25,000 one year    
               later.                                                           

BONUS:         0-40% of base compensation and transfer payment based on targets 
               established by Board for E&B Executive team.                     

BENEFITS:      Normal E&B benefits.                                             

CAR:           $5,760 ($480 per month) allowance plus gas and routine           
               maintenance.

EXPENSES:      Based on E&B practice.

VACATION:      4 weeks per year.                                                
                                                                                
RELOCATION:    To cover up to 3 house hunting trips, moving expenses, temporary 
               living expenses and usual closing costs, per E&B policy.         
                                                                                
STOCK OPTIONS: Options for 100,500 shares granted at date of employment. 75,000 
               vest at a rate of 15,000 per year. 25,500 (8,500 per year) vest  
               based upon achieving performance targets for fiscal 1996, 1997   
               and 1998.                                                        
                                                                                
               A minimum of 50,000 shares will become vested in connection with 
               any merger or consolidation in which the Company is not the      
               surviving corporation and which results in the holders of the
               outstanding voting securities of the Company (determined         
               immediately prior to such merger or consolidation) owning less   
               than a majority of the outstanding voting                        



<PAGE>



               securities of the surviving corporation (determined immediately
               following such merger or consolidation), any sale or transfer by
               the Company of all or substantially all its assets or any tender
               offer or exchange offer for or the acquisition, directly or
               indirectly, by any person or group of all or a majority of the
               then outstanding voting securities of the Company.

TERMINATION:   Without Cause: one year's base compensation, subject to
               mitigation. For Cause: no compensation. "Cause" shall mean that
               the Executive has: willfully failed to perform his duties in any
               material respect, including but not limited to the willful
               failure to follow any instructions of the Board of Directors
               consistent with the Executive's title and responsibilities
               hereunder; acted fraudulently or dishonestly in some material
               respect in his relations with the Company or committed any act
               involving the misappropriation or conversion of Company funds; or
               committed any crime involving an act of moral turpitude
               including, but not limited to, fraud, larceny, embezzlement,
               conversion or misappropriation of funds. "Cause" does not include
               good faith efforts to perform duties or errors in judgment or
               failure to achieve performance goals. Prior to a termination for
               Cause the Board of Directors of the Company shall adopt a
               resolution setting forth the circumstances constituting Cause
               which have occurred and provide a copy of such resolution to the
               Executive ("Default Notice"); within 10 days after such Default
               Notice, the Executive shall have been afforded an opportunity to
               respond to such resolution and the Board of Directors shall not
               be reasonably satisfied with such response, or in the case of
               failure to perform duties or in the case of an innocent
               misappropriation or conversion of funds, the Executive, within 30
               days after such Default Notice, shall not have remedied such
               circumstances to the reasonable satisfaction of the Board of
               Directors; and the Board of Directors shall have notified the
               Executive in writing that the Executive's employment is
               terminated for Cause.

NON-
COMPETITION:   The Executive will not during the employment period and for one
               year from the date his employment is terminated, directly or
               indirectly engage in a Competitive Business (as hereinafter
               defined), whether such engagement shall be as an officer,
               director, owner, employee, partner or other participant in any
               Competitive Business; assist others in engaging in any
               Competitive Business; induce employees of the Company or its
               subsidiaries or its affiliates to terminate their employment with
               the Company or its subsidiaries or affiliates or engage in any
               Competitive Business; or induce any supplier or customer of the
               Company to terminate its relationship with the Company and the
               Executive will refrain from taking any action with respect to the
               customers and suppliers of the Company which would adversely
               affect the Company's relationship with such customers or
               suppliers. "Competitive Business" shall mean and


<PAGE>


               include any business directly competing with the business of the
               Company (or any subsidiary thereof) as the same as then being
               conducted within any state in which the Company transacts
               business; PROVIDED, FURTHER, HOWEVER, that nothing contained
               shall prohibit the Executive from owning less than 2% of a class
               of stock registered under the Securities Act of 1933, as amended.

Agreed:



 /s/ KENNETH PESKIN                                  6/28/95
- ------------------------                          ------------------------------
Kenneth Peskin                                        Date
Chairman and Chief Executive Officer
E&B Marine Inc.



 /s/ JAMES PETERS                                    6/30/95
- ------------------------                          ------------------------------
James Peters                                          Date


<PAGE>



                                Exhibit 21




                             E&B MARINE INC.

                          List of Subsidiaries



                                    State of
Name Of Subsidiary                Incorporation          Doing Business As
- ------------------                -------------          -----------------

Central Marine Supply, Inc.        New Jersey            Central Marine Supply

E&B Marine Supply, Inc.            New Jersey            E&B Marine Supply

E&B Marine Supply, Inc.            Maryland              E&B Marine Supply

E&B Marine Supply
  (Florida) Inc.                   Delaware              E&B Marine Supply

Goldbergs' Marine                  Delaware              Goldbergs' Marine
  Distributors, Inc.

James Bliss & Co., Inc.            Massachusetts         Bliss

Sea Ranger Marine Inc.             Delaware              Sea Ranger

Krista Corporation                 Delaware              E&B Marine
                                                         Accessory Centers





<PAGE>




                         Exhibit 23




                Independent Auditors' Consent





The Board of Directors
E&B Marine Inc.:


We consent to incorporation  by reference in the  Registration  Statements (Nos.
33-61193, 33- 42412, 33-42413,  2-91407, 2-91409 and 2-99055) on Form S-8 of E&B
Marine Inc. of our report dated February 15, 1996,  relating to the consolidated
balance sheets of E&B Marine Inc. and  subsidiaries  as of December 30, 1995 and
December  31,  1994,  and the related  consolidated  statements  of  operations,
shareholders'  equity  (deficit)  and cash  flows  for each of the  years in the
three-year  period ended December 30, 1995, which report appears in the December
30, 1995 annual report on Form 10-K of E&B Marine Inc.

Our report refers to a change in the method of accounting for income taxes.





                                                      KPMG Peat Marwick LLP


Short Hills, New Jersey
March 28, 1996

WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>
                                              
<ARTICLE>                                          5
<CIK>                                         0000716740
<MULTIPLIER>                                                  1000
                                                    
<S>                                                  <C>
<PERIOD-TYPE>                                      YEAR
<FISCAL-YEAR-END>                                  DEC-30-1995
<PERIOD-END>                                       DEC-30-1995
<CASH>                                                         443
<SECURITIES>                                                     0
<RECEIVABLES>                                                  552
<ALLOWANCES>                                                     0
<INVENTORY>                                                  22945
<CURRENT-ASSETS>                                             28353
<PP&E>                                                       13279
<DEPRECIATION>                                                7730
<TOTAL-ASSETS>                                               37791
<CURRENT-LIABILITIES>                                        10026
<BONDS>                                                          0
                                            0
                                                      0
<COMMON>                                                         4
<OTHER-SE>                                                   12130
<TOTAL-LIABILITY-AND-EQUITY>                                 37791
<SALES>                                                     109818
<TOTAL-REVENUES>                                            109818
<CGS>                                                        80479
<TOTAL-COSTS>                                                80479
<OTHER-EXPENSES>                                             26178
<LOSS-PROVISION>                                                 0
<INTEREST-EXPENSE>                                            1492
<INCOME-PRETAX>                                               1669
<INCOME-TAX>                                                   650
<INCOME-CONTINUING>                                           1019
<DISCONTINUED>                                                   0
<EXTRAORDINARY>                                                  0
<CHANGES>                                                        0
<NET-INCOME>                                                  1019
<EPS-PRIMARY>                                                    0.29
<EPS-DILUTED>                                                    0.29
        

</TABLE>


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