LAKELAND INDUSTRIES INC
10-K, 1998-04-30
ORTHOPEDIC, PROSTHETIC & SURGICAL APPLIANCES & SUPPLIES
Previous: STRATEGIA CORP, 8-K, 1998-04-30
Next: PIONEER INTERMEDIATE TAX FREE FUND, 485BPOS, 1998-04-30



                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   FORM 10 - K

(Mark one)

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

        For the fiscal year ended, January 31, 1998

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

        For the transition period from  _____________ to ______________

                        Commission File Number: 0 - 15535

                            LAKELAND INDUSTRIES, INC.
- --------------------------------------------------------------------------------
             (Exact Name of Registrant as Specified in its Charter)

           Delaware                                     13-3115216
- --------------------------------------------------------------------------------
    (State of Incorporation)             (I.R.S. Employer Identification Number)

                    711-2 Koehler Ave., Ronkonkoma, NY 11779
- --------------------------------------------------------------------------------
          (Address of Principal Executive Offices, Including Zip Code)

                                 (516) 981-9700
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

Securities  registered  pursuant to Section 12 (b) of the Act:  None  Securities
registered pursuant to Section 12 (g) of the Act:

                          Common Stock, $.01 Par Value
- --------------------------------------------------------------------------------
                                (Title of class)

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

      Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S - K is not contained herein,  and will not be contained,  to
the best of the  registrant's  knowledge,  in  definitive  proxy or  information
statements  incorporated  by  reference  in Part III of this  Form 10 - K or any
amendment to this Form 10 - K ____.
<PAGE>
      The  aggregate  market value of the Common Stock  outstanding  and held by
nonaffiliates (as defined in Rule 405 under the Securities Exchange Act of 1934)
of the  Registrant,  based upon the average high and low bid price of the Common
Stock on  NASDAQ  on April  17,  1998 was  approximately  $14,163,091  (based on
1,531,145 shares held by nonaffiliates).

      The number of shares  outstanding of the Registrant's  common stock,  $.01
par value, on April 29, 1998 was 2,610,472.

                       DOCUMENTS INCORPORATED BY REFERENCE
      Portions of the Annual Report to  Shareholders  for the year ended January
31, 1998 are  incorporated  by  reference  in Items 5 - 7 of Part II and certain
portions of the Registrant's Definitive Proxy Statement,  for the Annual Meeting
of Stockholders to be held June 17, 1998, are incorporated by reference in Items
10 - 13 of Part III of this Annual Report on Form 10-K.
<PAGE>
                              CAUTIONARY STATEMENTS

      This report includes  "forward-looking  statements"  within the meaning of
Section 27A of the  Securities  Act of 1933 and  Section  21E of the  Securities
Exchange Act of 1934.  Forward-looking  statements are all statements other than
statements  of  historical  fact  included in this  report,  including,  without
limitation,  the statements  under the headings  "Business,"  and  "Properties,"
"Market for  Registrant's  Common Stock and Related  Stockholder  Matters,"  and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  regarding  the  Company's  financial  position and  liquidity,  the
Company's strategic alternatives,  future capital needs, development and capital
expenditures  (including  the amount and nature  thereof),  future net revenues,
business strategies, and other plans and objectives of management of the Company
for future operations and activities.

      Forward-looking  statements are based on certain  assumptions and analyses
made by the Company in light of its  experience and its perception of historical
trends,  current  conditions,  expected future developments and other factors it
believes are appropriate under the  circumstances.  These statements are subject
to a  number  of  assumptions,  risks  and  uncertainties,  and  factors  in the
Company's  other  filings  with the  Securities  and  Exchange  Commission  (the
"Commission"),   general   economic  and  business   conditions,   the  business
opportunities  that may be presented  to and pursued by the Company,  changes in
law or regulations  and other  factors,  many of which are beyond the control of
the Company.  Readers are cautioned that these  statements are not guarantees of
future performance, and the actual results or developments may differ materially
from those projected in the forward-looking  statements.  All subsequent written
and oral  forward-looking  statements  attributable  to the  Company  or persons
acting  on its  behalf  are  expressly  qualified  in  their  entirety  by these
cautionary statements.

                                     PART I


ITEM 1.  BUSINESS

      Lakeland Industries,  Inc.  (the"Company")  believes that it is one of the
leading manufacturers of a comprehensive line of safety garments and accessories
for the  industrial  safety and  protective  clothing  industries  in the United
States.  The Company's  major  product  areas  include  disposable / limited use
protective  industrial  garments,  specialty  safety and industrial work gloves,
reusable woven industrial and medical apparel, fire and heat protective clothing
along with  protective  systems for personnel,  and suits for use by toxic waste
clean up teams.  Products are manufactured both domestically and internationally
by the  Company  and by  contract  manufacturers.  Products  are sold by Company
personnel and 42 independent  sales  representatives,  primarily to a network of
500 safety and mill supply distributors.

      The Company's  protective  garments are used primarily for: (i) safety and
hazard  protection,  to protect the wearer from contaminants or irritants,  such
as, chemicals, pesticides, fertilizers, paint, grease, and dust and from limited
exposure to hazardous waste and toxic chemicals including acids, asbestos, lead,
and hydro-carbon's  (PCB's) (ii) clean room environments,  for the prevention of
human contamination of manufacturing processes in clean room environments, (iii)
hand and arm protection, to protect the wearer's hand and arms from lacerations,
heat and chemical  irritants  without  sacrificing  manual dexterity or comfort,
(iv) heat and fire  protection,  to protect  municipal fire fighters,  military,
<PAGE>
airport  and  industrial  fire  fighting  teams  and for  maintenance  of  "hot"
equipment,  such as, coke ovens, kilns, glass furnaces,  refinery installations,
and smelting plants,  (v) protection from viral and bacterial  microbiologicals,
to protect the wearer from contagious diseases,  such as AIDS and hepatitis,  at
hospitals,  clinics and emergency  rescue sites, and (vi) protection from highly
concentrated and powerful chemical and biological  toxins, to protect the wearer
from toxic  wastes at Super Fund  sites,  accidental  toxic  chemical  spills or
biological  discharges,  the handling of chemical or biological  warfare weapons
and the  cleaning  and  maintenance  of  chemical,  petro-chemical  and  nuclear
facilities.

      These  products  are  manufactured,   distributed  and  sold  through  six
divisions and three wholly owned subsidiaries.

      The Company was incorporated in New York in 1982 and later  reincorporated
in Delaware in 1986.  A new  subsidiary,  Fireland  Industries,  Inc. was formed
during  fiscal 1994 to hold the land and building  then owned in Ohio and to act
as Trustee and Sponsor of the Fireland  Industries,  Inc.  Pension Plan.  During
fiscal 1998, the name of this  subsidiary was changed to Laidlaw,  Adams & Peck,
Inc.

      In December 1997, the Company  replaced its $8 million dollar bank line of
credit with a two year $10 million credit facility.

Background and Market

      The market for disposable industrial garments has increased  substantially
in the past 20 years.  In 1970,  Congress  enacted the  Occupational  Safety and
Health Act ("OSHA"),  which requires employers to supply protective  clothing in
certain work  environments.  At about the same time,  DuPont  developed Tyvek TM
which, for the first time, allowed for the economical production of lightweight,
disposable  protective  clothing.  The attraction of disposable garments grew in
the late 1970's with the increases in both labor and material costs of producing
cloth  garments and the  promulgation  of federal,  state and local  regulations
requiring that employees wear protective clothing to protect against exposure to
certain contaminants, such as asbestos and P.C.B.s.

      The use of disposable  garments avoids the continuing  costs of laundering
and  decontaminating  woven cloth work  garments and reduces the overhead  costs
associated  with  handling,   transporting  and  replacing  such  garments.   As
manufacturers  have become aware of the advantages of disposable  clothing,  the
demand for such garments has increased.  This has allowed for greater production
volume and, in turn, has reduced the cost of manufacturing disposable industrial
garments.

      With the  acquisition  of the assets and  certain  liabilities  of Fyrepel
Products,   Inc.,  the  Company  entered,  via  Fireland,   into  the  field  of
manufacturing and selling fire and heat protective  garments.  Fyrepel Products,
Inc. conducted business in this field for 40 years, and the Company acquired its
assets as well as the right to use its  trade  name.  During  fiscal  1992,  the
Company re-evaluated the product lines manufactured at this facility in order to
reduce the operating  losses that  occurred in prior fiscal  years.  Orders that
would not assure an  acceptable  return were not  booked,  causing a decrease in
overall  sales,  but an improved  bottom line.  The Company  continued to market
Fyrepel's  product line and furnishes  these  products but utilized  domestic or
international independent manufacturing contractors while internal manufacturing
was phased out.
<PAGE>
      Chemland  was formed in December  1986 to purchase  the assets and certain
liabilities of Siena Industries,  Inc. Chemland manufactures protective garments
for use in hazardous chemical environments. All of its products are sold through
the Company's  distributor  network.  The Company believes that this market will
grow due to the extensive government  legislation which mandates the clean up of
toxic  waste  sites  and  the  elimination  of  hazardous   materials  from  the
environment as  promulgated  under prior  Congressional  Super Fund Acts and the
Super Fund Reform Act of 1998  presently  awaiting  passage.  The  Environmental
Protection  Agency ("EPA")  designated OSHA to be responsible for the health and
safety of workers in and around areas of hazardous  materials  and  contaminated
waste.  OSHA responded by formulating an all  encompassing  compendium of safety
regulations that prescribe operating standards for all aspects of OSHA projects.
Almost 2 million  people are affected by OSHA  Standards  today.  Various states
have also  enacted  worker  safety  laws  which  are equal to or go beyond  OSHA
standards and requirements, as it affects the Company's products.

      In 1990,  additional standards proposed and developed by the National Fire
Protection  Association  ("NFPA")  and the  American  Society  for  Testing  and
Materials  ("ASTM")  were accepted by OSHA.  NFPA Standard 1991 set  performance
requirements  for  total-encapsulating  vapor-proof  chemical suits and includes
rigid chemical and flame  resistance  tests and a  permeability  test against 17
challenge chemicals. The basic OSHA Standards call for 4 levels of protection, A
through  D, and  specify  in detail  the  equipment  and  clothing  required  to
adequately protect the wearer at corresponding danger levels. A summary of these
four levels follows:

      NFPA 1991/Level A calls for total encapsulation in a vapor-proof  chemical
      suit with  self-contained  breathing  apparatus  ("SCBA") and  appropriate
      accessories.

      Level B calls  for SCBA or  positive  pressure  supplied  respirator  with
      escape SCBA, plus hooded chemical resistant clothing  (overalls,  and long
      sleeved  jacket;  coveralls;  one or two piece  chemical-splash  suit;  or
      disposable chemical-resistant overalls).

      Level C requires hooded chemical-resistant  clothing (overalls;  two-piece
      chemical-splash suit; disposable chemical-resistant overalls).

      Level D is basically a work and/or training  situation  requiring  minimal
      coverall protection.

Products
  General

      Prior to acquiring  Fyrepel Products,  Inc. and Siena Industries,  Inc. in
December 1986, the Company's  product line consisted  principally of two product
groups:  disposable / limited use or woven  protective  industrial  garments and
specialty safety and industrial work gloves.  With the formation of Fireland and
Chemland,  the Company entered the field of fire,  heat and chemical  protective
garments.

      The Company  also  manufactures  and sells  gloves made from Kevlar TM and
Spectra TM, both  high-strength  fibers.  These gloves provide the wearer with a
high degree of protection  against cuts and  lacerations in a glove that is both
lightweight and flexible. The Company anticipates strong demand for these gloves
in the manufacturing and food service industries.
<PAGE>
Disposable / Limited Use Garments

      The  Company  manufactures  a  complete  line of  limited  use  protective
garments.  These garments are offered in coveralls,  lab-coats,  shirts,  pants,
hoods, aprons, sleeves and smocks. The Company offers these garments in a number
of sizes and styles to fit the end users' needs.  Limited-use  garments can also
be coated or  laminated to increase  splash  protection  against many  inorganic
acids,  bases,  and other liquid  chemicals.  Limited use garments are made from
several non-woven fabrics including Tyvek (TM), Tyvek(R)QC,  Tyvek/Saranex 23-P,
Barricade,  Tychem 9400, Tychem 10,000, Pyrolon FR, proprietary patented fabrics
and Polypropylene materials and derivatives.

      The Company incorporates many seaming techniques depending on the level of
hold-out needed in the end use application. Seam types utilized include standard
serge seam, bound seam, and heat sealed seam.

      During  fiscal  1995,  the  Company  continued  to market the  Pyrolon(TM)
disposable  flame  retardant  garments.  Pyrolon  garments  meet  the  stringent
requirements  of NFPA 701. This material  offers  multiple  benefits;  replacing
traditional bulky layers of clothing,  reducing overall weight and reducing both
inventory and storage and replacement costs.

      The  Company's  limited use garments  range in price from $.06 for limited
use shoe covers to approximately  $12.00 for  Tyvek/Saranex  23-P laminated hood
and booted  coverall.  The  Company's  largest  selling  item, a standard  white
limited-use Tyvek coverall,  costs the end user approximately $2.75 to $3.25 per
garment.  By comparison,  similar  re-usable cloth coveralls range in price from
$10.00 to $35.00, exclusive of significant laundering,  maintenance and slippage
expenses.

Industrial and Medical Cloth Garments

      The  Company  also  manufactures  and  markets  a  line  of  reusable  and
launderable  woven cloth  protective  apparel which  supplement the disposable /
limited use garments,  giving the Company  access to the broader  industrial and
health care related  markets.  Cloth re-usable  garments are more appropriate in
certain  situations because of their heavier weight and greater durability which
gives the Company the  flexibility to supply and satisfy a wider range of safety
and customer needs. The Company also designs and manufactures:

      o special apparel for the auto industry's paint systems,
      o hospital garments for protection against blood borne pathogens,
      o clean  room  apparel  as used in the  most  sophisticated  semiconductor
        manufacturing facilities, and
      o jackets and bib overalls for use by emergency  medical  teams around the
        country.

Safety and Industrial Gloves

      The Company  manufactures  and sells  specialty  safety gloves and sleeves
made from Kevlar TM. The Company is one of four companies  licensed to sell 100%
Kevlar  TM  gloves.  Kevlar  TM  is a cut  and  heat  resistant,  high-strength,
lightweight,  flexible and durable material produced by DuPont. Kevlar TM, on an
equivalent  weight basis, is five times stronger than steel and has increasingly
been used in manufacturing such diverse products as airplane fuselage components
and bullet-resistant vests.
<PAGE>
      Gloves made of Kevlar TM offer a better overall level of protection, lower
the injury  rate and are more cost  effective  than work  gloves  made from such
traditional material as leather,  canvas and coated gloves. Kevlar TM gloves can
withstand temperatures of up to 400 degrees F and are sufficiently cut-resistant
to allow workers to safely handle sharp or jagged unfinished sheet metal. Kevlar
TM gloves are used primarily in the automotive and metal fabrication industries.

      The Company also  markets  approximately  30 different  types of commodity
industrial  work gloves to a small  extent made from such  materials  as cotton,
polyester,  terry cloth and nylon.  Sales of these commodity  gloves are used to
augment the Company's product line.

      Kevlar TM gloves and sleeves  represent a large  portion of the  Company's
glove  production  and  therefore a majority of the  Company's  dollar volume of
glove and sleeve  sales.  The Company has been  manufacturing  and selling  knit
gloves and  sleeves  made of Spectra TM since  1989.  The  Company  expects  the
continued  demand for these enhanced gloves to increase as users become familiar
with the cut  resistance  and  versatility  of these  gloves.  New  markets  are
continuously  being  explored for these gloves whose sales account for less than
10% of the Company' dollar volume of glove and sleeve sales.

      The Company  phased out its  importation of gloves for  distribution  into
retail  sales  channels  during  1989  to  concentrate  on the  more  profitable
manufactured  gloves.  The  Company is  devoting  an  increasing  portion of its
manufacturing  capacity  to the  production  of Kevlar TM and Spectra TM gloves,
which carry a higher profit margin than commodity gloves. In order to maintain a
full line of  gloves,  however,  the  Company  intends  to  continue  to produce
commodity gloves and to import such additional commodity gloves as are necessary
to meet  demand for its glove  products.  The  Company  believes  that there are
adequate  and reliable  foreign  manufacturers  available to meet the  Company's
import requirements of commodity gloves, if needed.

Fire and Heat Protective Apparel and Protective Systems for Personnel

      The  Company's  products  protect  individuals  that must work in  hostile
environments  and the Company has been the  creator,  innovator  and inventor of
protective  systems for hazardous  occupations for the last 12 years.  The brand
name FYREPEL TM is recognized  nationally and  internationally.  The Company has
completed an intensive  redesign and engineering  study to address the ergonomic
needs of stressful occupations. The Company's products include:

      Fire  entry  suit - for total  flame  entry for  industries  dealing  with
      volatile and highly flammable products.

      Kiln Entry suit - to protect kiln maintenance workers from extreme heat.

      Proximity  suits -  designed  for  performance  in high heat areas to give
      protection where exposure to hot liquids, steam or hot vapors is possible.

      Approach  suits  -  for  personnel  engaged  in  maintenance,  repair  and
      operational  tasks where  temperatures do not exceed 200F degrees ambient,
      with a radiant heat exposure up to 2,000F degrees.

      The Company  also  manufactures  Fire  Fighters  Protective  Clothing  for
domestic and foreign fire departments and developed the popular Sterling Heights
style  (short coat and bib pants)  bunker  gear.  Crash  Rescue has been a major
market for the Company,  which was the first to produce and supply  military and
<PAGE>
civilian markets with protection worn at airports,  petrochemical  plants and in
the marine  industry.  Each of the fire suits range in cost to the end user from
$450 for a standard fire  department  turn-out gear to $2,000 for the fire entry
suit. The Company  anticipates  continuing growth and emphasis in the industrial
fire market and the international markets. With greater emphasis being placed on
the globalization of the industrial  manufacturing capacity, it is expected that
the Company's  products will receive more attention and will be in grater demand
worldwide.

Chemical Protective Garments

      The Company  manufactures  heavy duty fully  encapsulated  chemical  suits
which are made of Viton TM, butyl rubber,  polyvinylchloride  ("PVC")  TyChem TM
and  Teflon  TM.  These  suits are worn to  protect  the user from  exposure  to
hazardous chemicals.  Hazardous material teams or individuals use chemical suits
for toxic cleanups, chemical spills, or in industrial and electronic plants. The
Company also makes a line of lighter weight  chemical suits using such materials
as Saranex-coated Tyvek TM and Barricade TM, both DuPont products. The Company's
line of chemical suits range in cost from $12 for the Saranex-coated Tyvek suits
to $3,400 for the Teflon suits.  The chemical  suits can be used in  conjunction
with a fire protective shell  manufactured by the Company which will protect the
user from both chemical and fire hazards.  The Company has also  introduced  two
NFPA approved garments:

      Forcefield TM - A lightweight hazmat suit, totally encapsulized  providing
greater  mobility,  visibility,  dependability and versatility in dealing safely
and  effectively  with most types of chemical  hazards.  This product meets NFPA
1991 standards for a fully  certified  chemical  protective  suit. When combined
with an  Aluminized  PBI/Kevlar  over  cover,  it  provides  NFPA 1991 / Level A
protection;

      Interceptor  TM -  Model A  meets  all  OSHA  Level  A  requirements  as a
vapor-proof   suit.  Model  1  meets  and  exceeds  NFPA  1991  requirements  of
certification  for  vapor-proof  suit when used with an Aluminized  PBI / Kevlar
over cover.

      The  Company  also  manufactures  and  sells  a Level  B  worksuit  called
Checkmate  TM.  This suit is  lightweight,  tough,  versatile,  durable and cost
effective and can be used for:  splash  protection,  basic clean up, toxic waste
dumps and post fire monitoring of toxic residue.

Manufacturing  Disposable / Limited Use Garments

      The Company  manufactures its disposable / limited use garments  primarily
at its Decatur, Alabama facility. The fabric is first cut into required patterns
at the Company's own plant. The cut fabric and any necessary  accessories,  such
as  zippers  or  elastic,  are then  obtained  from the  Company's  plant by the
Company's  wholly owned  contract  assembly  facilities  or  independent  sewing
contractors. The assembly facilities and independent contractors sew and package
the finished  garments at their own  facilities and return them to the Company's
plant, normally within one to nine weeks for immediate shipment to the customer.

      The Company  presently  utilizes over 30  independent  sewing  contractors
under agreements that are terminable at will by either party.  These contractors
employ    approximately   500   people   full-time   (both    domestically   and
internationally)  and operate and maintain their own industrial sewing machines.
The  Company  believes  that it is the  only  customer  of the  majority  of its
<PAGE>
independent sewing contractors and considers its relations with such contractors
to be  excellent.  In the year ended  January 31, 1998,  no  independent  sewing
contractors  accounted  for  more  than  10%  of  the  Company's  production  of
disposable/limited  use  garments.  The  Company  believes  that  it can  obtain
adequate   alternative   production  capacity  should  any  of  its  independent
contractors become unavailable.

      The Company believes that its manufacturing system permits it considerable
flexibility.  Furthermore,  by  employing  additional  sewing  contractors,  the
Company  can  increase   production  without   substantial   additional  capital
expenditures.

      While the Company has not experienced  reduced demand for its disposable /
limited use garments,  management  believes that by its use of its Company owned
facilities  complemented  by the  use of  independent  sewing  contractors,  the
Company is capable of reducing or alternately increasing its production capacity
without incurring large on-going costs typical of many manufacturing operations.
This  allows  the  Company  to react  quickly to  changing  unit  demand for its
products.

Industrial and Medical Woven Garments

      The Company manufactures and sells woven cloth garments at its facility in
Missouri. After the Company receives fabrics from suppliers,  principally blends
of  polyester  and  cotton,  the  Company  cuts and sews the  fabrics at its own
facilities to meet customer purchase orders.  Some of the items  manufactured at
this facility are static-free clean room garments, coveralls, lab coats, shirts,
pants,  jackets,  protective  covers  for  industrial  robots and  garments  for
emergency response paramedic teams.

Fire and Heat Protective Apparel

      Prior to 1992, the Company solely  manufactured  fire and heat  protective
garments at its Newark,  Ohio facility,  which facility was  subsequently  sold.
Independent  manufacturing  contractors  have been  utilized  subsequently.  The
Company  receives  fabric from its suppliers and sends it to the  contractor who
cuts the fabric, assembles the suits, boxes the finished product and delivers it
pursuant to customer  purchase  orders or to a Company  warehouse.  The fire and
heat protective  suits are  manufactured to the purchaser's  specifications  and
delivered upon completion.

Chemical Protective Garments

      The Company  manufactures  chemical protective clothing at its facility in
Somerville,  Alabama. After the Company obtains such materials as Saranex-coated
Tyvek TM,  Barricade  TM, TyChem TM, Viton TM, butyl rubber and PVC, it designs,
cuts,  glues  and/or  sews  the  materials  to meet  customer  purchase  orders.
Forcefield  TM  suits  (a  Teflon  level  A  sophisticated  chemical  suit)  the
Interceptor TM line of suits, and Checkmate TM suits used by hazardous materials
response teams have been developed  internally to provide chemical protection at
the highest level of barrier available today and are patented products.

Safety and Industrial Work Gloves

      The Company also manufactures gloves at its Somerville,  Alabama facility.
Computerized  robotic  knitters  are used to weave  gloves from both natural and
synthetic materials,  including Kevlar TM and Spectra TM, on an automatic basis.
These robotic  knitters are generally in operation 20 hours a day,  5-1/2 days a
week.
<PAGE>
      The Company's robotic knitters allow flexibility in production as they can
be easily  reprogrammed  in minutes to produce  gloves and sleeves in  different
sizes, styles, weights, weaves or combinations of materials. Additionally, these
robotic  knitters can produce  gloves and sleeves  separately  or as a one-piece
garment.  Gloves  and  sleeves  can also be  knitted in  different  weights  and
combinations  of  yarns,  such as  Kevlar TM mixed  with  cotton  or  polyester.
Additional  processing is sometimes provided by independent sewing  contractors.
Glove dotting for grip enhancement is also done internally.

Quality Control

      To assure quality,  Company  employees  monitor the sewing of disposable /
limited use garments at the facilities of the independent sewing contractors and
also inspect the garments upon delivery to the  Company's  facilities.  Finished
product that is below standard is returned to the contractor for reworking.  The
Company has rarely been  required to return  product to its  independent  sewing
contractors.  The Company also actively  participates  in the Industrial  Safety
Equipment Association's (ISEA) frequent independent quality inspection programs.
The Company  conducts  quality  control  inspections of its  industrial  gloves,
cloth, fire and chemical  garments  throughout the  manufacturing  process.  The
Company's Decatur, Alabama plant was ISO 9002 certified during fiscal year 1998.

Marketing

      The  Company  markets  and sells  its  products  through  a minimum  of 42
independent  manufacturers'  representatives.  The Company  believes  that these
representatives constitute one of the largest and most sophisticated independent
sales force in its industry.

      These independent  representatives  call on over 500 safety and industrial
distributors  nationwide  and promote and sell the Company's  products to safety
and industrial  distributors and provide product  information.  The distributors
buy the Company's products and maintain inventory at the local level in order to
assure quick  response time and the ability to serve accounts  properly.  During
the year ended January 31, 1998, no one  distributor  accounted for more than 5%
of sales.

      Fire,  heat and chemical suits were sold through the sales force which was
previously used by Fyrepel Products, Inc. and Siena Industries, Inc. Starting in
fiscal 1989, the Company  increased  sales of these products by having them sold
through the Company's entire sales network. Due to increasingly technical nature
of the  sale,  in 1992 the  Fyrepel  division  ceased  using  independent  sales
representatives,  utilizing in house personnel  only.  Products are sold through
the Company's network of distributors to the steel, aluminum,  nuclear, chemical
and  petro  chemical,  fiberglass,  agricultural,   pharmaceutical,   aerospace,
electronics,  semi  conductor,  food  processing,  glass,  power  generation and
automotive industries, ammunition plants, and fire departments, the U.S. Defense
Department and numerous other governmental and quasi-governmental agencies.

      Highland,  the glove division,  uses  independent  sales  representatives,
exclusively.

      The  Company's  marketing  plan  is to  maximize  the  efficiency  of  its
established  distribution  network by direct  promotion at the  end-user  level.
Advertising  is primarily  through trade  publications.  Promotional  activities
include  sales  catalogs,  mailings  to end  users  and a  nationwide  publicity
program.  The Company exhibits at both regional and national trade shows and was
<PAGE>
represented at the National  Safety  Congress in Chicago,  IL (Fall of 1997) and
will be represented at the American Industrial  Hygienists Convention (Spring of
1998).  The Company  also  markets  its  products  through  its  web-site on the
Internet at /http://www.lakeland.com.

Suppliers and Materials

      The Company does not have long-term,  formal  agreements with unaffiliated
suppliers  of  non-woven  fabric  raw  materials  used  by  the  Company  in the
production  of its  disposable  garments.  Tyvek TM,  Tychem TM and  Kevlar  TM,
however, are purchased from DuPont under licensing agreements;  Polypropylene is
available  from thirty or more major  mills;  flame  retardant  fabrics are also
available from a number of both domestic and international mills.

      The  accessories  used  in  the  production  of the  Company's  disposable
garments  such as zippers,  snaps and elastics are  obtained  from  unaffiliated
suppliers.   The  Company  has  not  experienced  difficulty  in  obtaining  its
requirements   for  these  commodity   component  items.  The  Company  has  not
experienced difficulty in obtaining materials,  including cotton,  polyester and
nylon, used in Highland's production of commodity gloves. Kevlar TM, used in the
production  of  the  Company's   specialty  safety  gloves,   is  obtained  from
independent  mills that  purchase  the fiber from  DuPont.  The  Company has not
experienced  difficulty in obtaining  its  requirements  for its raw  materials,
fabrics  or  components  on any of the above  described  products.  The  Company
obtains  the  Spectra  yarn used in its  Dextra  Guard  gloves  from  mills that
purchase the fiber from Allied  Signal  Company,  Inc.  ("Allied").  The Company
believes that Allied will be able to meet the Company's needs for Spectra.

      In  manufacturing  its fire and heat  protective  suits,  the Company uses
glass  fabric,  aluminized  glass,  Nomex TM,  aluminized  Nomex TM,  Kevlar TM,
aluminized Kevlar TM,  polybenzimidazole (PBI) as well as combinations utilizing
neoprene  coatings.  The chemical  protective  suits are made of Viton TM, butyl
rubber, PVC (available from multiple sources),  proprietary and Company patented
laminates and Teflon TM, Saranex TM Tyvek QC TM, TyChem TM and Barricade TM from
DuPont.  The Company also has not  experienced  difficulty  obtaining any of the
aforementioned materials.

Competition

      Competition  in the market for all of the  Company's  products is intense.
The Company  competes  with a large  number of domestic  and foreign  companies,
public and  private,  some of which are larger  and have  substantially  greater
financial  resources.  Competition within the industry is on the basis of price,
quality,  timely  delivery,  consistency  of product,  and  support  services to
distributors and end users.

      Beginning in the third quarter of fiscal 1990, intense  competition in the
disposable  garment  business drove margins on non- Tyvek TM garments down. This
competition and the  concomitant  sales price erosion  continued  through fiscal
1993.  However,  small  price  increases  on the core Tyvek  disposable  line in
February  of 1993,  1994,  1996 and 1998 have and should  continue  to result in
gross  margin  increases.  Management  continued  to take  steps to  reduce  the
Company's manufacturing costs and overhead in order to improve operating results
in fiscal 1998.  The Company  continues to focus its efforts on  increasing  the
sales and  profitability  of all  products,  and to redeploy its capital  toward
higher margin proprietary products.
<PAGE>
Seasonality

      Historically,  more disposable  garments are sold in spring and summer due
to moderate weather and construction starts. The highest level of activity is in
the  spring  months.  This does not  materially  affect  the total  sales of the
Company.  The fourth  quarters of fiscal  years 1990 and 1991 yielded the lowest
sales volume of each fiscal year. However, during fiscal 1992 and 1993 the third
quarter and second quarter, respectively, yielded the lowest sales volume. Since
fiscal 1994, the third quarter has been the only seasonally weak quarter.

Patents and Trademarks

      At this time,  there are no patents or trademarks which are significant to
the  Company's  operations;  however,  the Company has one  exclusive  licensing
arrangement  covering seven patents in the Company's name, two Company developed
patents,  five additional  patents in the application and approval  process with
the U.S. Patent and Trademark office,  and has one non-exclusive  agreement with
DuPont regarding patented materials used in the manufacture of chemical suits.

Employees
      As of  April  15,  1998,  the  Company  had  approximately  766  full-time
employees  (both  domestically  and  internationally)  and  meets  its  manpower
requirements at one division through an employee leasing  agreement with Madison
Manpower and Mobile  Storage,  Inc., the president and principal  stockholder of
which is also an officer of the  Company.  The  Company  has  experienced  a low
turnover rate among its employees.  The Company believes its employee  relations
to be excellent.

ITEM 2. PROPERTIES

      The Company leases three domestic manufacturing facilities,  three foreign
manufacturing  facilities,  one foreign  sales  office,  one Canadian  warehouse
facility and a corporate office  headquarters.  The Company's 90,308 square foot
facility in Decatur,  Alabama, is used in the production of disposable / limited
use  garments.  The Alabama  facility is leased  entirely by the Company  from a
partnership  consisting  primarily  of  certain  stockholders  of  the  Company,
pursuant to two lease agreements expiring on August 31, 1999.

      Chemland and Highland lease 12,000 sq. ft. of manufacturing  space,  each,
on a month to month basis in Somerville,  Alabama.  This Somerville  facility is
owned by an officer of the Company.

      The  Company  leases  44,000  square  feet of  manufacturing  space in St.
Joseph,  Missouri used in the  manufacturing  of woven cloth  garments and other
cloth products. This lease expires on October 31, 1999.

      The  Company's  Mexican  subsidiary  leases two  manufacturing  facilities
totaling  33,816  square feet under one lease  expiring on December 31, 2000 and
the second  smaller  facility is leased on a month to month  basis.  The Company
also leases a 39,816  square foot  manufacturing  facility in China.  This lease
agreement  is with a  partnership  of American  and Chinese  individuals  (which
include  certain  officers,  employees and directors of the Company) who own the
buildings and leases the property for 50 years.  The  partnership in turn leases
the  buildings to the Chinese  division of the Company as a sales,  distribution
and manufacturing facility. Currently, the lease is on a month to month basis at
an annual rental of $36,288.  A formal lease is expected upon  completion of the
building. A small 2,000 sq. ft. sales office is also leased (from a third party)
at an annual rental of $8,000.
<PAGE>
      The Company  leases a 5,600 square foot  warehouse in Canada under a lease
expiring on November 30, 2001.

      The Company  leases 4,362 square feet of office space in  Ronkonkoma,  New
York, in which its  corporate,  executive  and sales  offices are located.  This
lease expires on June 30, 1999.

      For the year  ended  January  31,  1998,  the  Company  paid total rent on
property and all leased equipment of approximately  $669,514 on a net basis. The
Company believes that these facilities are adequate for its present operations.

ITEM 3. LEGAL PROCEEDINGS

      The Company and its  subsidiaries  are involved as  plaintiffs  in certain
receivable  collection  actions  and claims  arising in the  ordinary  course of
business, none of which are of a material nature.

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

      During the fourth  quarter of the fiscal year covered by this  report,  no
matter was submitted to a vote of security holders of the Company.

                                     PART II


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

      Reference is made to Page 4 ("Market for the Registrant's Common Stock and
Related  Stockholder  Matters")  of  the  Registrant's  1998  Annual  Report  to
Shareholders  filed as Exhibit 13 hereto and  incorporated  herein by reference.
(See Part IV, Item 14(c) Exhibits.)

ITEM 6. SELECTED FINANCIAL DATA

      Reference  is  made  to  Page  2  ("Selected   Financial   Data")  of  the
Registrant's 1998 Annual Report to Shareholders filed as an exhibit hereto filed
as an Exhibit 13 hereto and incorporated herein by reference. (See Part IV, Item
14(c) Exhibits.)

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

      Reference  is made to Page 3  ("Management's  Discussion  and  Analysis of
Financial  Condition and Results of Operations") of the Registrant's 1998 Annual
Report to  Shareholders  filed as Exhibit 13 hereto and  incorporated  herein by
reference. (See Part IV, Item 14(c) Exhibits.)
<PAGE>
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

      The following Consolidated Financial Statements are incorporated herein by
reference to Pages 5 to 23 of the Registrant's Annual Report to Shareholders for
the year ended January 31, 1998:

            Report of Independent Certified Public Accountants

            Consolidated Balance Sheets - January 31, 1998 and 1997

            Consolidated  Statements  of Income for the years ended  January 31,
            1998, 1997 and 1996

            Consolidated  Statements of Stockholders' Equity for the years ended
            January 31, 1998, 1997 and 1996

            Consolidated  Statements  of Cash Flows for the years ended  January
            31, 1998, 1997 and 1996

            Notes to consolidated financial statements

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

       See the  information  under the caption  "Election of  Directors"  in the
Company's  Proxy  Statement  relating to the 1998 Annual Meeting of Stockholders
("Proxy  Statement"),  which  information  is  included in Exhibit 20 hereto and
incorporated herein by reference. (See Part IV, Item 14(c) Exhibits.)

      The  following  table  sets  forth  the  names  and ages of all  executive
officers  of the  Company,  and all  positions  and  offices  within the Company
presently held by such  executive  officers.  None of the  directors,  executive
officers or nominees  for director  has any family  relationship  with any other
director, executive officer or nominee for director of the Company.
<TABLE>
<CAPTION>


      Name                              Age             Position Held
      ----                              ---             -------------
<S>                                     <C>             <C>
      Raymond J. Smith                  59              Chairman of the Board, President and Director
      Christopher J. Ryan               46              Executive Vice President - Finance & Secretary and Director
      Harvey Pride, Jr.                 51              Vice President - Manufacturing
      James M. McCormick                50              Vice President and Treasurer
</TABLE>

      Mr. Smith, a co-founder of the Company, has been Chairman of the Board and
President since its  incorporation.  Prior to 1982, he was employed for 16 years
by  Disposables,  Inc., a manufacturer  of disposable  garments,  first as sales
manager,  then as Executive  Vice  President and  subsequently  as President and
Director.
<PAGE>
      Mr.  Christopher J. Ryan has served as Executive Vice  President-  Finance
and director since May, 1986 and Secretary  since April 1991.  From October 1989
until  February  1991 Mr.  Ryan was  employed by Sands  Brothers & Co. Ltd.  and
Rodman & Renshaw,  Inc., both investment banking firms. Prior to that, he was an
independent  consultant  with Laidlaw  Holding Co., Inc., an investment  banking
firm, from January 1989 until  September  1989. From February,  1987 to January,
1989 he was  employed as the Managing  Director of  Corporate  Finance for Brean
Murray, Foster Securities, Inc.

      Mr. Pride has been Vice  President of the Company  since May 1986.  He was
Vice President of Ryland (the Company's former subsidiary) from May 1982 to June
1986,  and  President  of Ryland  until its merger into  Lakeland on January 31,
1990.

      Mr.  McCormick  has been  Vice  President  and  Treasurer  since May 1986.
Between January 1986 and May 1986 he was the Company's Controller.

ITEM 11.  EXECUTIVE COMPENSATION

      See information under the caption  "Compensation of Executive Officers" in
the  Company's  Proxy  Statement,  which  information  is included in Exhibit 20
hereto and incorporated herein by reference. (See Part IV, Item 14(c) Exhibits.)

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      See the  information  under  the  caption  "Voting  Securities  and  Stock
Ownership of Officers,  Directors and Principal  Stockholders"  in the Company's
Proxy  Statement,  which  information  is  included  in  Exhibit  20 hereto  and
incorporated herein by reference. (See Part IV, Item 14(c) Exhibits.)

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      See the information  under the caption "Certain  Relationships and Related
Transactions"   in  the  Company's  Proxy   Statement,   which   information  is
incorporated herein by reference. (See Part IV, Item 14(c) Exhibits.)

                                     PART IV


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

a)    Index to Consolidated Financial Statements and Schedules:

      1.    Financial Statements:

            The following  Consolidated  Financial  Statements of the Registrant
            are  incorporated  herein by  reference to the  Registrant's  Annual
            Report to Shareholders for the year ended January 31, 1998, as noted
            in Item 8 hereof:
<PAGE>
            Report of Independent Certified Public Accounts

            Consolidated Balance Sheets - January 31, 1998 and 1997

            Consolidated  Statements  of Income for the years ended  January 31,
            1998, 1997 and 1996
 
            Consolidated  Statements of Stockholders' Equity for the years ended
            January 31, 1998, 1997 and 1996

            Consolidated  Statements  of Cash Flows for the years ended  January
            31, 1998, 1997 and 1996

            Notes to consolidated financial statements

      2.    Financial Statement Schedules

            The following  consolidated financial statement schedule is included
            in Part IV of this report:  Schedule II - Valuation  and  qualifying
            accounts  All  other  schedules  are  omitted  because  they are not
            applicable,  or not required, or because the required information is
            included in the consolidated financial statements or notes thereto.

(b)         Reports on Form 8 - K.

      No report on Form 8 - K has been filed for the Quarter  ended  January 31,
1998.

(c)         Exhibits:

      3 (a)   Restated Certificate of Incorporation*

      3 (b)   By-Laws, as amended*

      10 (a) Lease  agreements  between  POMS  Holding  Co., as lessor,  and the
Company, as lessee, dated January 1, 1995

      10 (b) Lease agreement between Central Life Assurance Company,  as lessor,
and the Company, as lessee, dated September 10, 1987. (Incorporated by reference
to the Company's Form 10 - K for the year ended January 31, 1988).

      10 (c) The Company's Stock Option Plan*

      10 (d) Asset  Purchase  Agreement,  dated as of December 26, 1986,  by and
among the Company, Fireland, Fyrepel Products, Inc. and John H. Weaver, James R.
Gauerke and Vernon W. Lenz**

      10 (e) Asset  Purchase  Agreement,  dated as of December 26, 1986,  by and
among the Company, Chemland, Siena Industries, Inc. and John H. Weaver, James R.
Gauerke, Eugene R. Weir, John E. Oberfield and Frank Randles**

      10 (f) Asset Purchase Agreement, dated September 30, 1987 by and among the
Company and Walter H. Mayer & Co.  (Incorporated  by  reference to the report on
Form 8 - K filed by the Company on October 14, 1987.)

      10 (g)  Employment  agreement  between  the  Company and Raymond J. Smith,
dated January 23, 1998
<PAGE>
      10 (h)  Employment  agreement  between the Company and Harvey Pride,  Jr.,
dated January 31, 1998

      10 (i) Lease between Lakeland Industries, Inc. and JBJ Realty, dated April
11, 1994

      10 (j) Asset Purchase Agreement,  dated November 19, 1990 by and among the
Company,  Mayer and WHM  Acquisition  Corp.  (Incorporated  by  reference to the
report on Form 10 - Q for the  quarter  ended  October  31,  1990,  filed by the
Company on December 14, 1990).

      10 (k) Employment  agreement  between the Company and Christopher J. Ryan,
dated February 14, 1997.

      10 (l) Loan  agreement  dated  December  12, 1997  between the Company and
Merrill Lynch.

      10 (m) Consulting and License  Agreements between the Company and W. Novis
Smith dated December 10, 1991.

      10 (n)  Agreement  dated June 17,  1993  between  the  Company and Madison
Manpower and Mobile Storage, Inc.

      11 Consent of Grant Thornton LLP dated April 29, 1998***

      13 Annual Report to Shareholders for the year ended January 31, 1998

      20 Proxy  Statement of the Registrant for Annual Meeting of Stockholders -
June 17, 1998

      22 Subsidiaries of the Company (wholly-owned):

              Lakeland Protective Wear, Inc.
              Lakeland de Mexico S.A. de C.V.
              Laidlaw, Adams & Peck, Inc.

      27 Financial Data Schedules

              All other exhibits are omitted  because they are not applicable or
the required information is shown in the financial statements or notes thereto.
- ------------ 
*    Incorporated by reference to Registration  Statement on Form S - 18 on file
     with the Securities and Exchange Commission No.33-7512-NY.
**   Incorporated  by  reference to report on Form 8 - K filed by the Company on
     January 9, 1987.
***  Incorporated  by  reference to  Registration  Statement on Form S-8 on file
     with the Securities & Exchange Commission No. 33-92564 - NY.


The  Exhibits  listed  above  (with  the  exception  of  the  Annual  Report  to
Shareholders)  have been  filed  separately  with the  Securities  and  Exchange
Commission  in  conjunction  with this Annual  Report on Form 10-K.  On request,
Lakeland Industries, Inc. will furnish to each of its shareholders a copy of any
such Exhibit for a fee equal to  Lakeland's  cost in  furnishing  such  Exhibit.
Requests  should  be  addressed  to  the  Office  of  the  Secretary,   Lakeland
Industries, Inc., 711-2 Koehler Avenue, Ronkonkoma, New York 11779.
<PAGE>

                 _________________ 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:   April 30, 1998

                                             LAKELAND INDUSTRIES, INC.



                                        By:  /s/Raymond J. Smith
                                             -------------------
                                             Raymond J. Smith, 
                                             Chairman of the Board and President


      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:

Name                               Title                              Date
- ----                               -----                              ----

/s/Raymond J. Smith        Chairman of the Board,                 April 30, 1998
- -------------------        President and Director
Raymond J. Smith           (Principal Executive Officer)


/s/Christopher J. Ryan     Executive V. P.- Finance               April 30, 1998
- ----------------------     & Secretary and Director
Christopher J. Ryan


/s/James M. McCormick      Vice President and Treasurer           April 30, 1998
- ---------------------      (Principal Financial and
James M. McCormick         Accounting Officer)

                            
/s/Eric O. Hallman         Director                               April 30, 1998
- ------------------
Eric O. Hallman      

                                               
/s/John J. Collins, Jr.    Director                               April 30, 1998
- -----------------------
John J. Collins, Jr.  


/s/Walter J. Raleigh       Director                               April 30, 1998
- --------------------
Walter J. Raleigh
<PAGE>
<TABLE>
<CAPTION>

                                             Lakeland Industries, Inc.
                                                  and Subsidiaries

                                  SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS








     Column A                           Column B                Column C                 Column D        Column E
     --------                           --------                --------                 --------        --------

                                                                 Additions
                                                       ---------------------------
                                       Balance at      Charged to       Charged to                      Balance at
                                        beginning       costs and          other                          end of
                                        of period       expenses         accounts       Deductions        period
                                        ---------       --------         --------       ----------        ------

<S>                                      <C>              <C>            <C>           <C>                <C>     
Year ended January 31, 1998
Allowance for doubtful
accounts (a)                             $150,000         $69,421                      $  16,421 (b)      $203,000


Year ended January 31, 1997
Allowance for doubtful
accounts (a)                             $262,765         $ 7,439                       $120,204 (b)      $150,000


Year ended January 31, 1996
Allowance for doubtful
accounts (a)                             $375,597         $32,069                       $144,901 (b)      $262,765

</TABLE>

(a)  Deducted from accounts receivable.
(b)  Uncollectible accounts receivable charged against allowance.

                                                                   EXHIBIT 10(g)


January 23, 1998



Mr. Raymond J. Smith
34 Riverview Terrace
Smithtown, NY 11787

Dear Mr. Smith:

The  purpose  of this  letter is to  confirm  your  continuing  employment  with
Lakeland Industries Inc. on the following terms and conditions:

1.   THE PARTIES

      This is an agreement  between  Raymond J. Smith,  residing at 34 Riverview
Terrace,  Smithtown  11787  (hereinafter  referred  to as  "you")  and  Lakeland
Industries,  Inc.,  a Delaware  corporation,  with  principal  place of business
located at 711-2 Koehler Avenue,  Ronkonkoma,  NY 11779-7410  (hereinafter the "
"Company").

2.   TERM; RENEWAL

      The term of the  agreement  shall be for a three year period from February
1, 1998 through and including January 31, 2002 which term shall be automatically
renewed  for a maximum  of 2  successive  annual  periods  unless  either  party
notifies  the other 120 days prior to the  expiration  of the  original  term or
renewal thereof, that the agreement will not be renewed.

3.   CAPACITY

      You shall be employed in the capacity of President of Lakeland Industries,
Inc. and such other senior executive title or titles as may from time to time be
determined by the Board of Directors of the Company.  You shall be nominated for
election to serve as a member of the Board of Directors of the Company,  so long
as this agreement shall remain in effect.  You shall be directly  responsible to
the Board of Directors of the Company.

      You agree to devote your full time and  attention  and best efforts to the
faithful and diligent  performance of your duties to the Company and shall serve
and further the best  interests and enhance the reputation of the Company to the
best of your  ability.  You  shall be the  Chief  Operating  and  Administrative
Officer  of the  Company.  All  employees  of the  Company  shall  report  or be
ultimately responsible to you.

4.   COMPENSATION

      As full  compensation  for your services you shall receive  following from
the Company:

(a)      A base annual salary of $262,500 per year payable bi-weekly (the "Base
Salary"); and

(b)  Payments,   compensation,   and  reimbursements  equal  to  such  payments,
compensation  and  reimbursements  as are paid to the  members  of the  Board of
Directors from time to time; and
<PAGE>
(c) Participation when eligible in any of the Company's Pension,  Profit Sharing
Plans,  medical and disability plans,  stock  appreciation  rights plan or stock
option plans and ESOP. 401(K) plans when any such plans become effective; and

(d) A group term life policy  insuring your life, the  beneficiary of whom shall
be designated by you, with a face amount of no less than $1,000,000.00, provided
you meet the insurance company's reasonable medical qualifications; and

(e) Such other  benefits as are provided from time to time by the Company to its
officers and  employees;  provided,  however,  that your vacation shall be for a
period of no less than 5 weeks; and

(f) The use of an appropriate new luxury automobile  furnished by the Company on
a bi-annual  basis,  or an  automobile  allowance to be paid to you in an amount
sufficient to pay for the lease of such an automobile; and

(g)  Reimbursement  for the dues and expenses incurred by you that are necessary
and proper to conduct the Company's business; and

(h) An annual  bonus as set forth in Section 5 of this  Agreement  (the  "Annual
Bonus").

5.   ANNUAL BONUS

         In May of each year  commencing  in 1999 you shall be awarded an annual
bonus based on the  achievement of specific  goals in the previous  fiscal year.
The  annual  bonus  to be  awarded  in May  shall be  based  upon the  following
performance goals:

         If the Company  achieves .50 per share in the fiscal  years  covered by
this  contract  the bonus is  computed as  follows:  Base .50* bonus  amounts to
$25,000 and for each .01 earning  per share an  additional  $2500 to be added to
the base of the $25,000 mentioned above.

         * Subject to  recalculation  of earnings per share as the result of the
implementation of SFAS 128 (earning per share).

         The  earnings per share shall be the earnings per share of common stock
of the Company as determined by the Company's  independent auditors as set forth
in the  annual  audited  financial  statements  and  reported  to the  Company's
shareholders.  If during the fiscal year commencing February 1, 1998 the Company
acquires all of the stock and/or assets of a separate business entity or divests
itself of one or more subsidiaries or is involved in a recapitalization or other
public  offering of the Company's  securities,  then in that event the amount of
the annual  bonus will be  appropriately  adjusted  to  reflect  such  change or
changes.  The  adjustment to the annual bonus and any  additional  discretionary
bonus will be made by the  Compensation  Committee  of the Board of Directors of
the Company.

         The decision of the Compensation Committee of the Board of Directors as
to any  matter  relating  to the  annual  bonus  shall  be  final,  binding  and
conclusive and shall not be subject to any further review.

6.   NON-COMPETITION

       During the term of this Agreement and for one year thereafter,  you shall
not either directly or indirectly as an agent, employee,  partner,  stockholder,
director,  investor,  or otherwise  engage in any activities in competition with
the activities of the Company.
<PAGE>
7.   CONFIDENTIALITY

       Except as required in your  duties to the  Company,  you shall not at any
time  during  your  employment  and for a period  of twelve  months  thereafter,
directly or indirectly, use or disclose any confidential information relating to
the  Company  or its  business  which is  disclosed  to you or known by you as a
consequence  of or  through  your  employment  by the  Company.  As used in this
Agreement,  "confidential  information"  means any  information  relating to the
business of the Company which is not publicly known or readily  ascertainable by
proper means.

8.   CHANGE IN CONTROL

       Upon the occurrence of a change in control (as  hereinafter  defined) you
shall have the right to terminate at your option this  agreement  within 30 days
after the occurrence of such change in control  (provided such thirty day period
shall  not  begin to run  until  you have  actual  knowledge  of the  change  in
control). Upon the effective date of such termination,  you shall be entitled to
receive a lump sum  severance  payment in an amount  equal to the greater of the
present value  (determined by applying a discount factor of 6% effective  annual
interest  rate)  of (i) the  balance  of your  Base  Salary  of the  Term of the
Agreement,  plus your  estimated  Annual Bonus for the fiscal year in which such
termination  occurs,  or (ii) two times your Base  Salary,  plus your  estimated
Annual Bonus for the fiscal year in which such termination occurs. The estimated
amount of your Annual Bonus in this  Agreement  for the fiscal year during which
the  termination  occurs shall be determined  in good faith by the  Compensation
Committee  of the Board of  Directors  of the Company  based upon the  Company's
results of operations  for the partial fiscal year through the effective date of
the termination and the Company's historical results of operations.

       A "change of control"  shall have  occurred  (i) upon any person or group
becoming  directly or  indirectly,  the  beneficial  owner of 50% or more of the
Company's  then  outstanding  securities  or (ii)  upon the  disposition  by the
Company  (whether  direct  or  indirect  by sale of  assets  or  stock,  merger,
consolidation  or  otherwise)  of all  or  substantially  all  of the  Company's
business and/or assets.

       For  purposes  of this  paragraph,  "person"  means  such term as used in
Section  13(d) (1) of the  Securities  Exchange  Act of 1934 (the  "1934  Act");
"beneficial owner" means such term as defined in Rule 13d-3 of the SEC under the
1934 Act;  and  "group"  means such term as defined in Section  13(d) (3) of the
1934 Act.

       In the event of a disposition by the Company  (whether direct or indirect
by sale of  assets or  stock,  merger,  consolidation  or  otherwise)  of all or
substantially  all of its  business  and/or  assets the Company will require any
successor  to expressly  assume and agree to perform this  agreement in the same
manner and to the same extent that the Company would be required to perform,  if
no such disposition had taken place.

9.   TERMINATION

       You or the Company may terminate your employment  prior to the end of the
Term for any reason upon written  notice to the other party in  accordance  with
the following provisions;

       a) Termination of Employment for Cause or Without Good Reason. If, before
the end of the  Term,  the  Company  terminates  your  employment  for Cause (as
defined below) or you quit without Good Reason (as defined  below),  the Company
<PAGE>
shall pay you, within thirty days of such termination,  (i) that portion of your
Base Salary which is accrued but unpaid as of the date of such termination,  and
(ii) any other  benefits  accrued  prior to the date of  termination  under this
Agreement,  but you will not be  entitled  to receive any portion of your Annual
Bonus for the year in which said termination occurs or any other compensation or
benefits under this  Agreement.  If the Company  terminates  your employment for
Cause, the written notice of such termination shall set forth the effective date
of your  termination  (which  shall  not be  prior to the date  such  notice  is
delivered) and a reasonable detailed  description of the facts and circumstances
giving rise to the Cause for termination.'

       "Cause"  means a  written  finding  by the Board or the  Company,  acting
through an authorized officer,  that you were convicted of, or entered a plea of
nolo contendere to a charge of,  committing a felony  involving moral turpitude,
or you were grossly  negligent in  performing  your duties and  responsibilities
(other than on account of "total disability" as referred to in sub-Paragraph (c)
below), or that you committed an act of fraud, embezzlement, or gross neglect of
duty.  Cause  shall  not mean  (i) the  exercise  of bad  judgment  alone,  (ii)
negligence not amounting to gross negligence, (iii) any act or omission believed
by you in good  faith to have  been in or not  opposed  to the  interest  of the
Company  (without  intent of you to gain  therefrom,  directly or indirectly,  a
profit to which you were not legally entitled), or (iv) any act or omission with
respect to which notice of the  termination  of your  employment is given to you
more than 12 months after the earliest date on which any member of the Board who
is not a party to the act or omission, knew of such act or omission.

       "Good Reason" means any of the following  events:  (i) the  assignment to
you of any duties  materially  and adversely  inconsistent  with your  position,
responsibilities,  duties, or officerships,  as required under Section 3 hereof,
(ii) the liquidation or dissolution of the Company, (iii) any material breach by
the  Company  of the  provisions  of  this  Agreement,  or  (iv)  the  Company's
requiring,  without  your  written  consent,  that you be based in an  office or
location other than the Company's principal business location at Ronkonkoma, New
York.

       b) Death. Your employment shall terminate on the date of your death. Your
Base Salary (as in effect on the date of death) shall continue  through the last
day of the month in which your death  occurs.  Payment of your Base Salary shall
be made to your  estate or your  beneficiary  as  designated  in  writing to the
Company.  Your estate or designated  beneficiaries,  as  applicable,  shall also
receive a pro-rata  portion  of the Annual  Bonus,  if any,  determined  for the
fiscal year up to and  including  the date of death which shall be determined in
good  faith  by the  Compensation  Committee  of the  Board of  Directors.  Your
beneficiaries shall also be entitled to all other benefits generally paid by the
Company on an employee's death.

       c) Total  Disability.  Your  employment  shall  terminate  if you  become
totally disabled.  You shall be deemed to be totally disabled if you are unable,
for any reason, to substantially perform your duties to the Company for a period
of (ninety  consecutive days). In the event of your Total Disability,  you shall
receive  100% of your Base  Salary for the greater of (i) the  remainder  of the
Term of this  Agreement  or (ii) one year.  Such amount  shall be reduced by the
amount of any disability insurance payments received by you under any disability
insurance policy maintained by the Company.  For the six months thereafter,  you
shall  receive  50% of your  Base  Salary  reduced  by the  amount  of any  such
disability insurance payments.
<PAGE>
       d)  Termination  Without Cause or for Good Reason.  If, before the end of
the Term, the Company  terminates your employment without Cause or you quit with
Good Reason, the Company shall:

              (i) Pay you within 10 days of the termination of your  employment,
a lump sum amount  equal to the then  present  value of your Base  Salary (as in
effect  on the date of your  termination)  though  the  remainder  of the  Term,
determined by applying a discount factor of 6% effective annual interest rate.

              (ii) Pay you within 10 days of the termination of your employment,
a lump sum amount equal to a pro-rata  portion of the Annual Bonus, if any, that
you would have  received  for the fiscal year in which such  termination  occurs
determined  in  good  faith  by  the  Compensation  Committee  of the  Board  of
Directors.

              (iii)Pay you within 10 days of the termination of your employment,
a lump sum amount equal to the present  value of (three)  times your Base Salary
(as in  effect  of the  date of your  termination),  determined  by  applying  a
discount factor of 6% effective annual interest rate.

              (iv)  Continue to provide to you for a period equal to the greater
of (i) the  remainder of the Term of this  Agreement or (ii) one year,  benefits
under any of the following  welfare benefit programs of the Company as in effect
from  time to time  during  the Term of this  Agreement:  long  term  disability
insurance,  life insurance,  accidental death and dismemberment  insurance,  and
health and major medical benefits, pursuant to COBRA.

10.  TAX GROSS-UP

       If it is  determined  that as a result of any  payments  provided  to you
under this  Agreement,  you will incur an excise tax under  Section  4999 of the
Internal Revenue Code on "excess parachute  payments" or any similar tax payable
under any federal,  state,  local or other law, as a result of payments  made to
you under this Agreement,  then the Company shall pay to you an amount necessary
to  reimburse  you for such excise  taxes and the tax due on such  reimbursement
payments.  All  determinations  and payments hereunder shall be made in adequate
time to permit you to prepare and file your  individual  tax returns in a timely
fashion.

11.  MITIGATION

       In no event shall you,  subsequent to the termination of your employment,
be obligated to seek other  employment  arrangements or take any other action by
way of  mitigation  of the amounts  payable to you under and  provision  of this
Agreement,  nor shall the  amount of any  payment,  hereunder  be reduced by any
compensation  earned  by  you as a  result  of a  subsequent  contract  with  or
employment by another employer.

12.  ASSIGNMENT AND SUCCESSORS

       The rights and  obligations  of the Company  under this  Agreement  shall
inure to the benefit of and shall be binding upon the successors of the Company.
This  Agreement  may not be  assigned  by the  Company  unless the  assignee  or
successor  (as the case may be)  expressly  assumes  the  Company's  obligations
hereunder  in writing  or unless,  in the  opinion  of counsel  for the  Company
addressed to you, the obligations of the Company under this Agreement become the
obligations of the successor to the Company by operation of law. In the event of
a  successor  to the  Company  or the  assignment  of the  Agreement,  the  term
"Company" as used herein shall include any such successor or assignee.
<PAGE>
13.  CONSTRUCTION

       This Agreement  shall be interpreted and construed in accordance with the
laws of the State of New York without regard to its choice of law principles. In
case of any  dispute  or  disagreement  arising  out of or  connected  with this
Agreement,   the  parties  hereto  hereby  agree  to  resolve  such  dispute  or
disagreement in a court of competent  jurisdiction within the State of New York.
The Company  shall  reimburse  you for all  reasonable  legal fees and  expenses
incurred by you in an effort to establish entitlement to fees and benefits under
this  Agreement.  If you do  not  prevail  (after  exhaustion  of all  available
judicial remedies),  and a court of competent  jurisdiction decides that you had
no  reasonable  basis for  bringing  you  action or there was an absence of good
faith for bringing  your  action,  no further  reimbursement  for legal fees and
expenses  shall be due to you,  and you shall  repay the Company for any amounts
previously paid by the Company. It is understood that in all events, the Company
shall be responsible for its own legal fees and expenses incurred for any action
brought hereunder.

14.  NOTICES

       Any  notices  required  to be given  under this  Agreement  shall  unless
otherwise  agreed to by you and the Company be in writing and by certified mail,
return receipt  requested and mailed to the Company at its headquarters at 711-2
Koehler  Avenue  Ronkonkoma,  NY 11779-7410 or to you at your home address at 34
Riverview Terrace, Smithtown, NY 11787.

15.  WAIVER OR MODIFICATION

       No waiver or  modification  in whole or in part of this  agreement or any
term or condition hereof, shall be effective against any party unless in writing
and duly signed by the party sought to be bound. Any waiver of any breach of any
provision  hereof  or right or power by any party on one  occasion  shall not be
construed  as a waiver of or a bar to the exercise of such right or power on any
other occasion or as a waiver of any subsequent breach.

16.  SEPARABILITY

       Any provision of this agreement which is  unenforceable or invalid in any
respect in any  jurisdiction  shall be ineffective in such  jurisdiction  to the
extent that it is  unenforceable  or invalid  without  effecting  the  remaining
provisions  hereof,   which  shall  continue  in  full  force  and  effect.  The
unenforceability  or  invalidity  of  any  provision  of  the  agreement  in one
jurisdiction shall not invalidate or render  unenforceable such provision in any
other jurisdiction.
<PAGE>

17.  HEADINGS

       The headings  contained in this  agreement are for  convenience  only and
shall not effect, restrict, or modify the interpretation of this agreement.

                                                LAKELAND INDUSTRIES, INC.


/S/Raymond J. Smith
- -------------------                                  ---------------------------
Raymond J. Smith                                By:  John J. Collins
President

                                                     ---------------------------
                                                By:  Eric O. Hallman

                                                     /S/W. James Raleigh
                                                     ---------------------------
                                                By:  W. James Raleigh
                                                     Board of Directors
                                                     Compensation Committee
<PAGE>
                                                                   EXHIBIT 10(h)

[LAKELAND INDUSTRIES, INC LETTERHEAD]

January 31, 1998

Mr. Harvey Pride, Jr.
810-E Island Way NW
Decatur, AL  35602

Dear Mr. Pride:

The  purpose  of this  letter is to  confirm  your  continuing  employment  with
Lakeland Industries Inc. on the following terms and conditions:

1.   THE PARTIES

This is an agreement  between Harvey Pride, Jr. residing at 810-E Island Way NW,
Decatur,   Alabama  35602  (hereinafter  referred  to  as  "you")  and  Lakeland
Industries,  Inc.,  a Delaware  corporation,  with  principal  place of business
located at 711-2 Koehler  Avenue,  Ronkonkoma,  NY 11779-7410  (hereinafter  the
Company).

2.   TERM; RENEWAL

The term of the  agreement  shall be for a 2 year period  from  February 1, 1998
through and including January 31, 2000 which term shall be automatically renewed
for a maximum of 2 successive  annual  periods  unless either party notifies the
other 30 days prior to the  expiration of the original term or renewal  thereof,
that the agreement will not be renewed.

3.   CAPACITY

You shall be employed in the capacity of Vice President of Lakeland  Industries,
Inc. and such other senior executive title or titles as may from time to time be
determined  by the Board of  Directors  of the  Company.  You shall be  directly
responsible  to the Board of  Directors  of the Company and to the  President of
Lakeland.

4.   COMPENSATION

As full  compensation  for your  services you shall receive  following  from the
Company:

         (a) A base annual  salary of $135,000 per year payable  bi-weekly;  and
         (b) Participation when eligible in any of the Company's Pension, Profit
Sharing Plans and ESOP - 401(K) when any such plans become effective:
         (c) Such other benefits as are consistent  with the personnel  benefits
provided by the Company to its officers  and  employees;  provided  however that
your vacation shall be for a period of no less than 5 weeks; and
         (d) You shall be entitled to an automobile  allowance  consistent  with
the allowance you have been receiving; and
         (e)  Reimbursement  for any dues and expenses  incurred by you that are
necessary and proper in the conduct of the Company's business; and
         (f) An annual bonus as set forth in this agreement.
<PAGE>
5.   ANNUAL BONUS

In June of each year  commencing  in 1999 you shall be awarded  an annual  bonus
based on the  performance of the Company in the previous  fiscal year. The bonus
to be awarded in June of 1999 and 2000 shall be based upon the following formula
by pro rata increments for each cents per share earnings  measured upwardly from
fiscal 1998 earnings per share.  For each .01(cent)  earnings per share increase
over fiscal  year and 1998  earnings  per share,  you shall  receive  $800.00 in
bonus. Thus, if EPS 1998 are .50(cent) then if EPS for fiscal 1999 are .60(cent)
you shall receive a bonus of 10 x 800 or $8,000.00.  Further,  if EPS for fiscal
1999 are  .80(cent),  the fiscal 1999 bonus will be .80(cent) - .60(cent) = 20 x
$800 = $16,000 and so on.

The  earnings  per share shall be the  earnings per share of common stock of the
Company as determined by the Company's auditors in the preparation of the annual
audit and  reported  to the  Company's  shareholders.  If during the fiscal year
commencing  February 1, 1996 the Company acquires all of the stock and/or assets
of a separate  business entity or divests itself of one or more  subsidiaries or
is involved in a  recapitalization  or other  public  offering of the  Company's
securities,  then in that event the amount of the aforesaid annual bonus will be
adjusted to reflect such change or changes.  The  adjustment to the annual bonus
will be made by the  Compensation  Committee  of the Board of  Directors  of the
Company.

The decision of the  Compensation  Committee of the Board of Directors as to any
matter  relating  to the annual  bonus or  discretionary  bonus  shall be final,
binding and conclusive and shall not be subject to any further review.

6.   DISABILITY

In the event that you shall incur a total disability which renders you unable to
substantially  perform your duties to the Company as  determined by the Board of
Directors  you shall  receive 100% of your base annual salary for the first year
of such  total  disability  reduced by the  amount of any  disability  insurance
payments received under a disability  insurance policy maintained by the Company
or you (Disability Insurance).  Thereafter, and for the following six months you
shall  receive  50% of your base annual  salary  during the period of such total
disability  reduced  by the  amount of any such  Disability  Insurance.  If such
disability  continues after such 18 month period your employment hereunder shall
terminate.

7.   CONFIDENTIALITY AND NO-COMPETE

A.     Restrictive Covenants.

The Company and you  acknowledge  and agree that:  (i) the  business  contracts,
joint  ventures,  Asian  and all the  Company's  other  U.S.  and  international
suppliers,  independent,  contractors,  customers,  international  and  domestic
vendors, joint venture or non-joint venture contractors and customers, patterns,
know-how, trade secrets,  marketing techniques and other aspects of the business
of the Company are of value to the  Company  and will  provide the Company  with
substantial  competitive  advantage in the operation of its  business;  (ii) the
business of the Company is national and  international  in scope,  and (iii) the
Company is entitled to protect  its  goodwill  during and after the term of this
Agreement.
<PAGE>
(b) For good and valuable  consideration,  the receipt and  sufficiency of which
are  hereby  acknowledged  by you,  you  hereby  agree  that you nor any of your
companies, corporations or subsidiaries thereof joint ventures,  proprietorships
or affiliates of same hereinafter referred to as ("the affiliates") shall in any
manner, directly or indirectly:  (i) at any time, divulge, transmit or otherwise
disclose,  or cause to be divulged,  transmitted or otherwise disclosed,  to any
person or entity whatsoever,  any confidential or proprietary information of the
Company,  including business contacts,  customer lists, supplier lists, domestic
and international vendors,  suppliers,  joint ventures and assembly contractors,
technology know-how,  trade secrets,  marketing techniques,  marketing plans and
strategies,  manufacturing methods,  patterns, product development techniques or
plans,  patents,   laminates,   fabrics,  contracts  or  other  confidential  or
proprietary  information of the Company  (including  such matters related to the
business  heretofore  conducted  by the  Company);  (ii) at any time  during the
period from the date hereof  through and including the second (2nd)  anniversary
of any  termination  date this  Agreement  hereof  (the  "Restrictive  Period"),
anywhere in or out of the United  States of America,  render any  services to or
engage,  participate,  or have any  interest  or be  involved  in any  capacity,
whether as an owner, agent, stockholder (excluding ownership of not more than 5%
of the outstanding  shares of a publicly held corporation if such ownership does
not involve, and neither Employee nor any of his affiliates,  otherwise has, any
managerial or operational responsibility in respect thereof), officer, director,
manager,  partner,  joint venturer,  employee,  consultant or otherwise,  in any
business enterprise which is, or shall at any time during the Restrictive Period
be,   engaged  in  any  manner  in  the  business  of   designing,   developing,
manufacturing,  marketing,  selling and/or distributing any Products (as defined
below);  (iii)  directly or  indirectly  solicit,  request,  cause or induce any
person who is at the time or eighteen  months prior thereto had been an employee
of or  consultant  to the  Company,  to leave  the  employ of or  terminate  his
relationship with the Company, or to employ, hire, engage or be associated with,
or endeavor to entice away from the Company,  any such  person;  and (iv) induce
any  customers,  vendors,  joint  venturers  or  contract  manufacturers  of the
Company,  either  domestically or  internationally to discontinue doing business
with the Company.

(c) As used herein,  the term "Products" means any and all goods and/or products
of the type heretofore  sold by the Company or any of its affiliates,  including
but not limited to the "Products" as listed in the company's  product  catalogs,
pricing lists,  or other  literature and any  functionally  similar goods and/or
products,  already  developed by the Company and shown in its catalogs,  pricing
lists or other  literature or to be developed by the Company  during the term of
this Agreement.

(d) For  purposes  hereof,  information  shall not be deemed  "confidential"  or
"proprietary"  to the extent that it (i) is a matter of common  knowledge  or of
public record, or within the public domain (other than as a result of any breach
hereof by  Supplier);  (ii) is generally  known  throughout  the industry or was
otherwise  acquired from other  legitimate  sources;  or (iii) is required to be
disclosed by law or by order of any court or governmental authority.

B. Specific Performance

You  hereby  acknowledges  and  agrees  that any  default  by you or any of your
affiliates,  singly  or  collectively,  in  any  of  the  foregoing  restrictive
covenants  will  cause the  Company  irreparable  injury  for which  there is no
adequate remedy at law.  Accordingly,  you expressly agree that, in the event of
any breach or threatened  breach of any such covenant or agreement by you or any
<PAGE>
of your  affiliates  the Company  shall be entitled,  in addition to any and all
other remedies  available,  to seek and obtain injunctive and/or other equitable
relief to  require  specific  performance  of or  prevent  a  default  under the
provisions of this Agreement; and you hereby consent to each such application.

8.   CHANGE IN CONTROL

Upon the  occurrence of a change in control (as  hereinafter  defined) you shall
have the right to terminate at your option this  agreement  within 10 days after
the  occurrence  of such  change in  control.  Upon the  effective  date of such
termination  you shall be entitled to receive a lump sum severance  amount equal
to the sum of (i) the greater of the present value of your base salary in effect
at the time of the change of  control  for 1 year or the  present  value of your
base salary in effect at the time of the change of control for the  remainder of
the term and (ii) the  estimated  amount  which  would have been  payable to you
pursuant to the bonus as set forth in this  agreement for the fiscal year during
which  the  change  of  control  occurred  as  determined  in good  faith by the
Compensation  Committee of the Board of Directors of the Company  based upon the
Company's  results of operations  for the fiscal year through the effective date
of the termination and its historical results of operations and pro-rated to the
effective date of termination.  You shall not be required to mitigate the amount
of termination  payment provided  pursuant to this section nor will such payment
be reduced by reason of your securing other employment.

A change of control shall have occurred (i) upon the  acquisition  of any person
(as such term is  defined  in  sections  13(d) and  14(d)(2)  of the  Securities
Exchange Act of 1934 as amended),  directly or  indirectly  of securities of the
Company  representing  66  2/3%  or more of the  combined  voting  power  of the
Company's then outstanding securities or (ii) upon the future disposition by the
Company  (whether  direct  or  indirect  by  sale  of  assets  or  stock  merger
consolidation  or  otherwise)  of all  or  substantially  all  of the  Company's
business and/or assets in the transaction.

In the event of a future  disposition by the Company (whether direct or indirect
by sale of  assets or  stock,  merger,  consolidation  or  otherwise)  of all or
substantially  all of its  business  and/or  assets the Company will require any
successor  to expressly  assume and agree to perform this  agreement in the same
manner and to the same extent that the Company would be required to perform,  if
no such disposition had taken place.

9.   NOTICES

Any notices  required to be give Under this  Agreement  shall  unless  otherwise
agreed to by you and the  Company be in writing  and by  certified  mail  return
receipt requested and mailed to the Company at its headquarters at 711-2 Koehler
Avenue Ronkonkoma,  NY 11779-7410 or to you at your home address at 810-E Island
NW, Decatur, Alabama 35602.

10.  WAIVER OR MODIFICATION

No waiver or  modification  in whole or in part of this agreement or any term or
condition hereof shall be effective against any party unless in writing and duly
signed  by the  party  sought  to be  bound.  Any  waiver  of any  breach of any
provision  hereof  or right or power by any party on one  occasion  shall not be
construed  as a waiver of or a bar to the exercise of such right or power on any
other occasion or as a waiver of any subsequent breach.
<PAGE>
11.  SEPARABILITY

Any provision of this agreement which is unenforceable or invalid in any respect
in any jurisdiction shall be ineffective in such jurisdiction to the extent that
it is unenforceable or invalid without effecting the remaining provisions hereof
which  shall  continue  in  full  force  and  effect.  The  unenforceability  or
invalidity  of any  provision  of the  agreement in one  jurisdiction  shall not
invalidate or render unenforceable such provision in any other jurisdiction.

12.  HEADINGS

The headings  contained in this agreement are for convenience only and shall not
affect restrict or modify the interpretation this agreement.

13.  CONTROLLING LAW

This agreement shall be governed by and construed in accordance with the laws of
the State of New York applicable to contracts made and to be performed  therein,
and you agree to the exclusive  jurisdiction  and venue of all State and Federal
Courts sitting in the State of New York in connection  with any claim,  dispute,
or controversy arising under or in connection with this Agreement.

                                                     LAKELAND INDUSTRIES, INC.



/S/Harvey Pride, Jr.
- --------------------                                      ______________________
Harvey Pride, Jr.                                    By:  John J. Collins
Vice President Manufacturing

                                                          ______________________
                                                     By:  Eric O. Hallman


                                                          /S/W. James Raleigh
                                                          ----------------------
                                                     By:  W. James Raleigh
                                                          Board of Directors
                                                          Compensation Committee

<PAGE>
Exhibit 10 (l)

                             UNCONDITIONAL GUARANTY

FOR VALUE  RECEIVED,  and in order to induce  MERRILL LYNCH  BUSINESS  FINANCIAL
SERVICES INC. ("MLBFS") to advance moneys or extend or continue to extend credit
to or for the  benefit  of, or modify  its  credit  relationship  with  LAKELAND
INDUSTRIES,   INC.,  (with  any  successor-in   interest,   including,   without
limitation,  any successor by merger or by operation of law, herein collectively
referred to as "Customer"), under: (a) that certain WCMA NOTE, LOAN AND SECURITY
NO.  849-07230  between  MLBFS and  Customer  (the  "Loan  Agreement"),  (b) any
"Additional  Agreements",  as  that  term  is  defined  in  the  Loan  Agreement
(including, without limitation, the NOTE incorporated by reference into the Loan
Agreement), and (c) all present and future amendments and other evidences of any
extensions, increases, renewals and other changes of or to the Loan Agreement or
Additional Agreements (collectively,  the "Guaranteed Documents"), and for other
good and valuable consideration,  the receipt and sufficiency of which is hereby
acknowledged,  the  undersigned,   LAKELAND  PROTECTIVE  WEAR  INC.  (CANADA)  a
corporation  organized  and existing  under the laws of the Province of Ontario,
Canada ("Guarantor"),  hereby unconditionally guarantees to MLBFS (i) the prompt
and full payment when due, by acceleration or otherwise,  of all sums now or any
time hereafter due from Customer to MLBFS under the Guaranteed  Documents;  (ii)
the prompt, full and faithful  performance and discharge by Customer of each and
every  other  covenant  and  warranty of  Customer  set forth in the  Guaranteed
Documents,  and (iii) the prompt and full payment and  performance  of all other
indebtedness,  liabilities  and  obligations  of  Customer  to MLBFS,  howsoever
created  or   evidenced,   and  whether  now  existing  or   hereafter   arising
(collectively,   the  "Obligations").   Guarantor  further  agrees  to  pay  all
reasonable  costs and expenses  (including,  but not limited to, court costs and
reasonable  attorneys' fees) paid or incurred by MLBFS in endeavoring to collect
or enforce performance of any of the Obligations, or in enforcing this Guaranty.

This  Guaranty is absolute,  unconditional  and  continuing  and shall remain in
effect until all of the  Obligations  shall have been fully paid,  performed and
discharged.  Upon the  occurrence  and during the  continuance of any default or
Event of Default under the Guaranteed Documents,  any or all of the indebtedness
hereby  guaranteed  then  existing  shall,  at  the  option  of  MLBFS,   become
immediately  due and payable from Guarantor.  Notwithstanding  the occurrence of
any such  event,  this  Guaranty  shall  continue  and  remain in full force and
effect. Guarantor will pay the Obligations without regard to any equities or any
defense or right of set-off or counter-claim  between  Guarantor and Customer or
any defense or right of set-off or counter-claim which Customer or Guarantor may
have against MLBFS.

The liability of Guarantor  hereunder  shall in no event be affected or impaired
by any of the following,  any of which may be done or omitted by MLBFS from time
to time,  without  notice to or the  consent  of  Guarantor:  (a) any  renewals,
amendments,  modifications  or  supplements  of  or to  any  of  the  Guaranteed
Documents,  or any extensions,  forbearances,  compromises or releases of any of
the  Obligations or any of MLBFS' rights under any of the Guaranteed  Documents;
(b) any  acceptance  by  MLBFS  of any  collateral  or  security  for,  or other
guarantors of, any of the Obligations;  (c) any failure,  neglect or omission on
the part of MLBFS to realize  upon or  protect  any of the  Obligations,  or any
collateral  or  security  therefor,  or to  exercise  any lien  upon or right of
appropriation  of any  moneys,  credits or  property  of  Customer  or any other
guarantor,  possessed by or under the control of MLBFS or any of its affiliates,
toward the liquidation or reduction of the  Obligations;  (d) any application of
payments  or credits by MLBFS;  (e) the  granting of credit from time to time by
MLBFS to Customer in excess of the amount set forth in the Guaranteed Documents;
or (f) any other act of  commission  or omission of any kind or at any time upon
the part of MLBFS or any of its affiliates or any of their respective  employees
or agents with respect to any matter whatsoever.  MLBFS shall not be required at
any time,  as a condition of  Guarantor's  obligations  hereunder,  to resort to
payment from Customer or other persons or entities  whatsoever,  or any of their
properties  or  estates,  or resort to any  collateral  or pursue or exhaust any
other  rights or  remedies  whatsoever.  Guarantor  renounces  all  benefits  of
discussion and division.

No  release  or  discharge  in whole or in part of any  other  guarantor  of the
Obligations  shall  release or discharge  Guarantor  unless and until all of the
Obligations  shall  have been  fully paid and  discharged.  Guarantor  expressly
waives presentment,  protest,  demand, notice of dishonor or default,  notice of
acceptance of this Guaranty, notice of advancement of funds under the Guaranteed
Documents and all other notices and  formalities  to which Customer or Guarantor
might be  entitled,  by  statute  or  otherwise,  and,  so long as there are any
Obligations or MLBFS is committed to extend credit to Customer, waives any right
to revoke or terminate  this  Guaranty  without the express  written  consent of
MLBFS.

This Guaranty shall not be affected by any change in the name of Customer, or by
any change  whatsoever  in the objects,  capital  structure or  constitution  of
Customer,  or by Customer being amalgamated with one or more  corporations,  but
shall  notwithstanding  the happening of any such event continue to apply to all
the  Obligations  whether  theretofore or thereafter  incurred or arising and in
this  instrument  the  word  "Customer"   shall  include  every  such  firm  and
corporation. This Guaranty shall not be affected by the bankruptcy,  dissolution
or winding-up of Customer or by any reorganization, moratorium, arrangement with
creditors or other proceedings affecting Customer.

So long as there are any Obligations, Guarantor shall not have any claim, remedy
or   right   of   subrogation,    reimbursement,    exoneration,   contribution,
indemnification,  or  participation  in any  claim,  right,  or  remedy of MLBFS
against  Customer or any  security  which MLBFS now has or  hereafter  acquires,
whether or not such claim, right or remedy arises in equity, under contract,  by
statute, under common law, or otherwise.

This Guaranty  shall not be  considered as wholly or partially  satisfied by the
payment or  liquidation at any time or times of any sum or sums of money for the
time being due or remaining  unpaid to MLBFS,  and all dividends,  compositions,
proceeds of security valued and payments received by MLBFS from Customer or from
others or from  estates  shall be regarded for all purposes as payments in gross
without  any  right  on the part of  Guarantor  to  claim  in  reduction  of its
liability under this Guaranty the benefit of any such  dividends,  compositions,
proceeds  or  payments  or any  securities  held by  MLBFS or  proceeds  thereof
Guarantor until MLBFS shall have received payment in full of the Obligations.

Upon any  voluntary or  involuntary  liquidation,  dissolution  or winding-up of
Customer or any other surety or guarantor of the Obligations,  any sale or other
disposition  of all or  substantially  all of the  assets  of  Customer,  or any
insolvency bankruptcy,  reorganization,  moratorium, arrangement with creditors,
judicial or extra-judicial receivership,  or other similar proceedings affecting
Customer  or any surety for or  guarantor  of  Obligations,  the rights of MLBFS
shall not be limited, lessened or released by its omission to prove its claim or
to prove  its full  claim  and it may  prove  such  claim as it sees fit and may
refrain from proving any claim and in its discretion it may value as it sees fit
or refrain from valuing any security or  securities  held by it,  without in any
way lessening, limiting or releasing the liability to MLBFS of Guarantor.

All monies, advances,  renewals,  credits and credit facilities in fact borrowed
or  obtained  from  MLBFS  shall  be  deemed  to form  part of the  Obligations,
notwithstanding  any lack or  limitation  of status or of power,  incapacity  or
disability of Customer or of the directors,  partners or agents of Customer,  or
that Customer may not be a legal or suable entity, or any  irregularity,  defect
or informality in the borrowing or obtaining of such monies, advances, renewals,
credits or credit  facilities,  or any other  reason,  similar or not, the whole
whether  known to MLBFS or not.  Any sum of which  may not be  recoverable  from
Guarantor  on the footing of a Guaranty,  whether for the reasons set out in the
previous sentence or for any other reason,  similar or not, shall be recoverable
from Guarantor as sole or principal  debtor in respect of that sum, and shall be
paid to MLBFS on demand with interest.

This Guaranty is in addition to and not in substitution  for any other guaranty,
by  whomsoever  given,  at any time held by  MLBFS,  and any  present  or future
obligation  to MLBFS  incurred or arising  otherwise  than under a guaranty,  of
Guarantor or of any other obligant, whether bound with or apart from Customer.

Guarantor shall be bound by any account settled between MLBFS and Customer,  and
if no such  account has been so settled  immediately  before  demand for payment
under this  Guaranty any account  stated by MLBFS shall be accepted by Guarantor
as prima facie evidence of the amount which at the date of the account so stated
is due by Customer to MLBFS or remains unpaid by Customer to MLBFS.

This Guaranty was not  delivered in escrow or pursuant to any agreement  that it
should not be effective  until any  conditions  precedent or subsequent had been
complied with.

MLBFS is hereby  irrevocably  authorized  by  Guarantor  at any time  during the
continuance  of an Event of Default under the Loan Agreement or any other of the
Guaranteed  Documents  or in  respect  of any of the  Obligations,  in its  sole
discretion and without demand or notice of any kind, to  appropriate,  hold, set
off and apply toward the payment of any amount due  hereunder,  in such order of
application  as  MLBFS  may  elect,  all  cash,  credits,  deposits,   accounts,
securities and any other property of Guarantor  which is in transit to or in the
possession, custody or control of MLBFS or Merrill Lynch, Pierce, Fenner & Smith
Incorporated  ("MLPF&S"),   or  any  of  their  respective  agents,  bailees  or
affiliates,  including,  without limitation, all securities accounts with MLPF&S
and all cash and  securities  therein or  controlled  thereby,  and all proceeds
thereof.  Guarantor hereby collaterally  assigns,  charges and grants to MLBFS a
fixed and  floating  charge  and a security  interest  in all such  property  as
additional  security for the  Obligations.  Upon the  occurrence  and during the
continuance of an Event of Default, MLBFS shall have all rights in such property
available to collateral assignees and secured parties under all applicable laws,
including, without limitation, the Personal Property Security Act (Ontario).

Guarantor  agrees to  furnish  to MLBFS such  financial  information  concerning
Guarantor as may be required by any of the Guaranteed  Documents or as MLBFS may
otherwise  from  time to  time  reasonably  request.  Guarantor  further  hereby
irrevocably  authorizes  MLBFS  and each of its  affiliates,  including  without
limitation MLPF&S, to at any time (whether or not an Event of Default shall have
occurred) obtain from and disclose to each other any and all financial and other
information about Guarantor.

Each  payment to be made by Guarantor  under this  Guaranty in respect of any of
the   Obligations  are  denominated  in  United  States  currency  (the  "Agreed
Currency").  If MLBFS  receives any payment from or for the account of Guarantor
in any currency  other than the Agreed  Currency  (the "Other  Currency"),  that
payment shall constitute satisfaction of the obligations of Guarantor under this
Guaranty only to the extent of the amount of the Agreed  Currency that MLBFS, in
accordance  with its normal  procedures,  could  purchase with the amount of the
Other  Currency  received  by it on the  first  business  day  after  the day of
receipt.

If, to obtain judgment in any court, it is necessary to convert any amount owing
or payable under this Guaranty in the Agreed Currency into a particular currency
(the  "Judgment  Currency"),  the  rate  of  exchange  is to be  applied  in the
conversion  shall be the rate at which  MLBFS,  in  accordance  with its  normal
procedures, could purchase the Agreed Currency with the Judgment Currency on the
day that  judgment is given.  The  obligation of the Guarantor in respect of any
amount  owing or payable  under this  Guaranty  in the  Agreed  Currency  shall,
notwithstanding any judgment and payment in the Judgment Currency,  be satisfied
only to the extent that MLBFS, in accordance with its normal  procedures,  could
purchase the Agreed  Currency  with the amount of the Judgment  Currency paid on
the  first  business  day  after  the day of  payment.  If the  amount of Agreed
Currency that MLBFS could purchase is less that the amount originally due in the
Agreed Currency,  Guarantor shall, as a separate  obligation and notwithstanding
any judgment or payment, indemnify MLBFS against its loss.

No delay on the part of MLBFS in the  exercise of any right or remedy  under any
agreement  (including,  but not limited to, this  Guaranty)  shall  operate as a
waiver thereof, and, without limiting the foregoing, no delay in the enforcement
of any  security  interest,  and no single or partial  exercise  by MLBFS of any
right or remedy  shall  preclude  any other or further  exercise  thereof or the
exercise  of any other  right or remedy.  This  Guaranty  may be executed in any
number of counterparts,  each of which counterparts,  once they are executed and
delivered,  shall be deemed  to be an  original  and all of which  counterparts,
taken together,  shall  constitute but one and the same Guaranty.  This Guaranty
shall be binding upon Guarantor and its successors and assigns,  and shall inure
to the benefit of MLBFS and its successors  and assigns.  If there are more than
one  guarantor of the  Obligations,  all of the  obligations  and  agreements of
Guarantor are joint and several with such other guarantors.

This Guaranty shall be governed by and construed in accordance  with the laws of
the Province of Ontario and the laws of Canada applicable therein. Guarantor and
MLBFS irrevocably submit to the non-exclusive  jurisdiction of the courts of the
Province of Ontario and of Canada sitting in Ontario in any action or proceeding
arising out of or relating to this Guaranty, and irrevocably agree that all such
actions  and  proceeding  may be  heard  and  determined  in  such  courts,  and
irrevocably   waive,  to  the  fullest  extent  possible,   the  defense  of  an
inconvenient forum. Guarantor agrees that a judgment or order in any such action
or proceeding may be enforced in any jurisdiction in any manner provided by law.
For greater certainty,  MLBFS may serve legal process in any manner permitted by
law and may bring an action or proceeding  against  Guarantor or the property or
assets of Guarantor in the courts of any  jurisdiction.  Wherever  possible each
provision  of  this  Guaranty  shall  be  interpreted  in such  manner  as to be
effective and valid under  applicable law, but if any provision of this Guaranty
shall be  prohibited  by or invalid  under  such law,  such  provision  shall be
ineffective  only to the  extent  of such  prohibition  or  invalidity,  without
invalidating the remainder of such provision or the remaining provisions of this
Guaranty.  No  modification  or waiver of any of the provisions of this Guaranty
shall be effective unless in writing and signed by both Guarantor and an officer
of MLBFS.  Each  signatory  on behalf of Guarantor  warrants  that he or she has
authority to sign on behalf of Guarantor,  and by so signing,  to bind Guarantor
hereunder.

Guarantor hereby acknowledges receipt of a copy of this warranty.

Dated as of December 2, 1998.

LAKELAND PROTECTIVE WEAR INC. (CANADA)


By:       s/s Christopher Ryan               /s/
          --------------------               ------------------------
          Signature (1)                      Signature (2)

          Christopher Ryan  
          Printed Name                       Printed Name

Title:    Vice President              Title:
                   

Address of Guarantor:
<PAGE>
[GRAPHIC-LOGO Merrill Lynch]                                       No. 849-07230
                                                                 
                               SECURITY AGREEMENT

SECURITY AGREEMENT  ("Agreement")  dated as of December 2, 1997, between LAIDLAW
ADAMS & PECK INC. F/K/A FIRELAND INDUSTRIES,  INC., a corporation  organized and
existing under the laws of the State of Delaware having its principal  office at
815 Superior Avenue, Cleveland, OH 44114 ("Grantor"), and MERRILL LYNCH BUSINESS
FINANCIAL SERVICES INC., a corporation  organized and existing under the laws of
the State of Delaware  having its  principal  office at 33 West  Monroe  Street,
Chicago, IL 60603 ("MLBFS").

In order to induce  MLBFS to extend or  continue  to extend  credit to  LAKELAND
INDUSTRIES,  INC.  ("Customer"),  under the Loan Agreement (as defined below) or
otherwise,  and for other  good and  valuable  consideration,  the  receipt  and
sufficiency of which is hereby acknowledged, Grantor hereby agrees with MLBFS as
follows:

1. DEFINITIONS

(a) Specific  Terms.  In addition to terms defined  elsewhere in this Agreement,
when used herein the following terms shall have the following meanings:

(i)  "Account  Debtor" shall mean any party who is or may become  obligated with
respect to an Account or Chattel Paper.

(ii) "Bankruptcy Event" shall mean any of the following:  (A) a proceeding under
any bankruptcy, reorganization, arrangement, insolvency, readjustment of debt or
receivership  law or  statute  shall be  filed or  consented  to by  Grantor  or
Customer;  or (B) any such proceeding shall be filed against Grantor or Customer
and shall not be dismissed or withdrawn within sixty (60) days after filing;  or
(C)  Grantor or  Customer  shall make a general  assignment  for the  benefit of
creditors;  or (D) Grantor or Customer shall become  insolvent or generally fail
to pay or admit in writing its inability to pay its debts as they become due; or
(E) Grantor or Customer shall be adjudicated a bankrupt or insolvent.

(iii) "Business Day" shall mean any day other than a Saturday,  Sunday,  federal
holiday or other day on which the New York Stock Exchange is regularly closed.

(iv)  "Collateral"  shall mean all Accounts,  Chattel  Paper,  Contract  Rights,
Inventory, Equipment, Fixtures, General Intangibles, Deposit Accounts, Documents
and Instruments of Grantor,  howsoever arising, whether now owned or existing or
hereafter  acquired or arising,  and wherever  located;  together with all parts
thereof  (including spare parts),  all accessories and accessions  thereto,  all
books and records  (including  computer records)  directly related thereto,  all
proceeds  thereof  (including,  without  limitation,  proceeds  in the  form  of
Accounts and insurance  proceeds),  and the additional  collateral  described in
Section 7 (b) hereof.

(v) "Default" shall mean an "Event of Default",  as defined in Section 6 hereof,
or any event which with the giving of notice,  passage of time,  or both,  would
constitute such an Event of Default.

(vi) "Loan  Agreement"  shall mean that  certain  WCMA NOTE,  LOAN AND  SECURITY
AGREEMENT No. 849-07230 between Customer and MLBFS, as the same may from time to
time be or have been amended, restated, extended or supplemented.
<PAGE>
(vii)  "Location of Tangible  Collateral"  shall mean the address of Grantor set
forth at the  beginning of this  Agreement,  together  with any other address or
addresses  set forth on any  exhibit  hereto  as being a  Location  of  Tangible
Collateral.

(viii)  "Obligations"  shall  mean  all  liabilities,   indebtedness  and  other
obligations  of  Customer  or Grantor to MLBFS,  howsoever  created,  arising or
evidenced,  whether  now  existing  or  hereafter  arising,  whether  direct  or
indirect,  absolute or contingent, due or to become due, primary or secondary or
joint or several,  and, without  limiting the foregoing,  shall include interest
accruing  after the filing of any  petition in  bankruptcy,  and all present and
future  liabilities,  indebtedness  and  obligations  of Customer under the Loan
Agreement  and the  agreements,  instruments  and  documents  executed  pursuant
thereto, and of Grantor under this Agreement.

(ix) "Permitted Liens" shall mean with respect to the Collateral:  (A) liens for
current taxes not delinquent, other non-consensual liens arising in the ordinary
course of business  for sums not due,  and, if MLBFS'  rights to and interest in
the Collateral are not materially and adversely affected thereby, any such liens
for  taxes or other  non-consensual  liens  arising  in the  ordinary  course of
business being contested in good faith by appropriate proceedings;  (B) liens in
favor of MLBFS; and (C) any other liens expressly permitted in writing by MLBFS.

(b) Other Terms.  Except as  otherwise  defined  herein,  all terms used in this
Agreement which are defined in the Uniform  Commercial Code of Illinois  ("UCC")
shall have the meanings set forth in the UCC.

2. COLLATERAL

(a) Pledge of Collateral.  To secure payment and performance of the Obligations,
Grantor hereby pledges, assigns, transfers and sets over to MLBFS, and grants to
MLBFS a first  lien and  security  interest  in and upon all of the  Collateral,
subject only to Permitted Liens.

(b) Liens.  Except upon the prior  written  consent of MLBFS,  Grantor shall not
create or permit to exist any lien,  encumbrance  or security  interest  upon or
with  respect  to any  Collateral  now owned or  hereafter  acquired  other than
Permitted Liens.

(c)  Performance of  Obligations.  Grantor shall perform all of its  obligations
owing on account of or with respect to the Collateral;  it being understood that
nothing  herein,  and no action or inaction by MLBFS,  under this  Agreement  or
otherwise,  shall be  deemed an  assumption  by MLBFS of any of  Grantor's  said
obligations.

(d) Notice of Certain Events.  Grantor shall give MLBFS immediate  notice of any
attachment,  lien, judicial process, encumbrance or claim affecting or involving
$25,000.00 or more of the Collateral.

(e)  Indemnification.  Grantor shall  indemnify,  defend and save MLBFS harmless
from and against any and all claims, losses, costs, expenses (including, without
limitation,  reasonable  attorneys'  fees and expenses),  demands,  liabilities,
penalties,  fines and forfeitures of any nature whatsoever which may be asserted
against or incurred by MLBFS  arising out of or in any manner  occasioned by (i)
<PAGE>
the ownership,  use, operation,  condition or maintenance of any Collateral,  or
(ii) any  failure  by  Grantor  to  perform  any of its  obligations  hereunder;
excluding,  however,  from said indemnity any such claims,  losses, etc. arising
out of the  willful  wrongful  act or active  gross  negligence  of MLBFS.  This
indemnity  shall survive the  expiration or  termination of this Agreement as to
all matters arising or accruing prior to such expiration or termination.

(f)  Insurance.  Grantor  shall  insure all of the tangible  Collateral  with an
insurer or insurers  reasonably  acceptable to MLBFS, under a policy or policies
of physical damage insurance  reasonably  acceptable to MLBFS providing that (i)
losses  will be  payable to MLBFS as its  interests  may  appear  pursuant  to a
Lender's Loss Payable endorsement,  and (ii) MLBFS will receive not less than 10
days  prior  written  notice of any  cancellation;  and  containing  such  other
provisions as may be reasonably  required by MLBFS.  Grantor shall maintain such
other  insurance as may be required by law or otherwise  reasonably  required by
MLBFS.  Grantor  shall  furnish  MLBFS with a copy or  certificate  of each such
policy or policies and, prior to any expiration or cancellation, each renewal or
replacement thereof.

(g) Event of Loss.  Grantor shall at its expense  promptly repair all repairable
damage to any tangible Collateral.  In the event that any tangible Collateral is
damaged  beyond repair,  lost,  totally  destroyed or confiscated  (an "Event of
Loss") and such Collateral had a value prior to such Event of Loss of $25,000.00
or more,  then,  on or  before  the  first to  occur  of (i) 90 days  after  the
occurrence  of such Event of Loss,  or (ii) 10  Business  Days after the date on
which either Grantor or MLBFS shall receive any proceeds of insurance on account
of such  Event  of  Loss,  or any  underwriter  of  insurance  on such  tangible
Collateral  shall advise either Grantor or MLBFS that it disclaims  liability in
respect  of such Event of Loss,  Grantor  shall,  at  Grantor's  option,  either
replace the Collateral subject to such Event of Loss with comparable  Collateral
free of all liens other than  Permitted  Liens (in which event  Grantor shall be
entitled to utilize the  proceeds of  insurance on account of such Event of Loss
for such purpose, and may retain any excess proceeds of such insurance),  or pay
to MLBFS on account of the  Obligations an amount equal to the actual cash value
of such  Collateral as determined by either the applicable  insurance  company's
payment (plus any  applicable  deductible)  or, in absence of insurance  company
payment, as reasonably determined by MLBFS. Notwithstanding the foregoing, if at
the time of  occurrence  of such Event of Loss or any time  thereafter  prior to
replacement  or payment,  as aforesaid,  an Event of Default shall have occurred
and be continuing hereunder,  then MLBFS may at its sole option,  exercisable at
any time while such Event of Default  shall be  continuing,  require  Grantor to
either replace such Collateral or make a payment on account of the  Obligations,
as aforesaid.

(h) Sales and  Collections.  So long as no Event of Default  shall have occurred
and be continuing,  Grantor may in the ordinary course of its business: (i) sell
any  Inventory  normally  held by  Grantor  for sale,  (ii) use or  consume  any
materials  and supplies  normally  held by Grantor for use or  consumption,  and
(iii) collect all of its  Accounts.  Grantor shall take such action with respect
to protection of its Inventory and the other  Collateral  and the  collection of
its Accounts as MLBFS may from time to time reasonably request.

(i) Account  Schedules.  Upon the  request of MLBFS,  made now or at any time or
times  hereafter,  Grantor  shall  deliver to MLBFS,  in  addition  to the other
information required hereunder, a schedule identifying, for each Account and all
Chattel  Paper  subject to MLBFS'  security  interests  hereunder,  each Account
<PAGE>
Debtor by name and address and amount,  invoice number and date of each invoice.
Grantor shall furnish to MLBFS such additional  information  with respect to the
Collateral,  and  amounts  received  by  Grantor  as  proceeds  of  any  of  the
Collateral, as MLBFS may from time to time reasonably request.

(j)  Location.  Except for  movements  in the ordinary  course of its  business,
Grantor  shall give MLBFS 30 days'  prior  written  notice of the  placing at or
movement of any tangible  Collateral  to any  location  other than a Location of
Tangible  Collateral.  In no event shall  Grantor  cause or permit any  tangible
Collateral  to be removed  from the United  States  without  the  express  prior
written consent of MLBFS.

(k) Alterations and Maintenance. Except upon the prior written consent of MLBFS,
Grantor  shall not make or  permit  any  material  alterations  to any  tangible
Collateral which might materially  reduce or impair its market value or utility.
Grantor shall at all times keep the tangible  Collateral  in good  condition and
repair and shall pay or cause to be paid all obligations arising from the repair
and maintenance of such  Collateral,  as well as all obligations with respect to
each  Location of Tangible  Collateral,  except for any such  obligations  being
contested by Grantor in good faith by appropriate proceedings.

3. REPRESENTATIONS AND WARRANTIES

Grantor represents and warrants to MLBFS that:

(a) Grantor.  Grantor is a corporation,  duly organized and validly  existing in
good  standing  under the laws of the State of Delaware  and is  qualified to do
business  and in good  standing  in each  other  state  where the  nature of its
business or the property owned by it make such qualification necessary.

(b) Execution, Delivery and Performance. The execution, delivery and performance
by Grantor of this Agreement have been duly authorized by all requisite  action,
do not and will  not  violate  or  conflict  with any law or other  governmental
requirement, or any of the agreements,  instruments or documents which formed or
governed  Grantor,  and do  not  and  will  not  breach  or  violate  any of the
provisions  of, and will not result in a default  by  Grantor  under,  any other
agreement,  instrument  or document to which it is a party or by which it or its
properties are bound.

(c) Notice or Consent.  Except as may have been given or obtained,  no notice to
or consent or  approval of any  governmental  body or  authority  or other third
party whatsoever (including, without limitation, any other creditor) is required
in connection  with the  execution,  delivery or  performance by Grantor of this
Agreement.

(d) Valid and Binding. This Agreement is the legal, valid and binding obligation
of  Grantor,  enforceable  against it in  accordance  with its terms,  except as
enforceability may be limited by bankruptcy and other similar laws affecting the
rights of creditors generally or by general principles of equity.

(e) Financial  Statements.  Except as expressly set forth in Grantor's financial
statements,  all financial  statements  of Grantor  furnished to MLBFS have been
prepared  in  conformity   with  generally   accepted   accounting   principles,
consistently  applied,  are true and correct,  and fairly  present the financial
condition  of it as at such  dates and the  results  of its  operations  for the
periods  then ended;  and since the most recent date  covered by such  financial
statements,  there has been no  material  adverse  change in any such  financial
condition or operation.
<PAGE>
(f) Litigation, etc. No litigation, arbitration,  administrative or governmental
proceedings are pending or threatened against Grantor, which would, if adversely
determined, materially and adversely affect the financial condition or continued
operations of Grantor, or the liens and security interests of MLBFS hereunder.

(g) Taxes.  All  federal,  state and local tax returns,  reports and  statements
required  to  be  filed  by  Grantor  have  been  filed  with  the   appropriate
governmental  agencies and all taxes due and payable by Grantor have been timely
paid  (except  to the  extent  that  any  such  failure  to file or pay will not
materially and adversely affect either the liens and security interests of MLBFS
hereunder or the financial condition or continued operations of Grantor).

(h) Collateral.  Grantor has good and marketable  title to the Collateral,  and,
except for any  Permitted  Liens:  (i) none of the  Collateral is subject to any
lien,  encumbrance or security interest, and (ii) upon the filing of all Uniform
Commercial  Code  financing  statements  executed by Grantor with respect to the
Collateral or a copy of this Agreement in the appropriate jurisdiction(s) and/or
the completion of any other action required by applicable law to perfect is lien
and  security  interests,  MLBFS will have valid and  perfected  first liens and
security interests upon all of the Collateral.

Each of the foregoing representations and warranties has been and will be relied
upon as an  inducement to MLBFS to advance funds or extend or continue to extend
credit to  Customer,  and is  continuing  and shall be deemed  remade by Grantor
concurrently with each such advance or extension of credit by MLBFS to Customer.

4. FINANCIAL AND OTHER INFORMATION

Grantor  covenants and agrees that Grantor will furnish or cause to be furnished
to MLBFS during the term of this Agreement such financial and other  information
as may be required by the Loan  Agreement or any other  document  evidencing the
Obligations  or as MLBFS may from time to time  reasonably  request  relating to
Grantor or the Collateral.

5. OTHER COVENANTS

Grantor further agrees during the term of this Agreement that:

(a)  Financial  Records;  Inspection.  Grantor will:  (i) maintain  complete and
accurate books and records at its principal place of business,  and maintain all
of its financial  records in a manner  consistent with the financial  statements
heretofore  furnished  to  MLBFS,  or  prepared  on such  other  basis as may be
approved  in  writing by MLBFS;  and (ii)  permit  MLBFS or its duly  authorized
representatives,  upon reasonable notice and at reasonable times, to inspect its
properties (both real and personal), operations, books and records.

(b)  Taxes.  Grantor  will  pay  when  due  all  taxes,  assessments  and  other
governmental  charges,  howsoever  designated,  and all  other  liabilities  and
obligations,  except  to the  extent  that  any  such  failure  to pay  will not
materially and adversely affect either the liens and security interests of MLBFS
hereunder, or the financial condition or continued operations of Grantor.

(c)  Compliance  With Laws and  Agreements.  Grantor  will not  violate any law,
regulation or other governmental requirement, any judgment or order of any court
or governmental agency or authority, or any agreement, instrument or document to
which  it is a party  or by  which  it is  bound,  if any  such  violation  will
materially and adversely affect either the liens and security interests of MLBFS
hereunder, or the financial condition or continued operations of Grantor.
<PAGE>
(d)  Notification  By Grantor.  Grantor shall provide MLBFS with prompt  written
notification  of: (i) any Default;  (ii) any  materially  adverse  change in the
business,   financial  condition  or  operations  of  Grantor;   and  (iii)  any
information which indicates that any financial statements of Grantor fail in any
material  respect  to present  fairly the  financial  condition  and  results of
operations  purported to be presented in such statements.  Each  notification by
Grantor  pursuant  hereto shall  specify the event or  information  causing such
notification, and, to the extent applicable, shall specify the steps being taken
to rectify or remedy such event or information.

(e)  Notice of  Change.  Grantor  shall  give  MLBFS not less than 30 days prior
written  notice of any change in the name  (including  any  fictitious  name) or
principal place of business of Grantor.

(f) Continuity.  Except upon the prior written  consent of MLBFS,  which consent
will not be  unreasonably  withheld:  (i)  Grantor  shall  not be a party to any
merger  or  consolidation   with,  or  purchase  or  otherwise  acquire  all  or
substantially  all of the assets of, or any material stock,  partnership,  joint
venture or other equity interest in, any person or entity, or sell,  transfer or
lease all or any substantial part of its assets, if any such action would result
in either: (A) a material change in the principal business, ownership or control
of Grantor,  or (B) a material  adverse  change in the  financial  condition  or
operations  of Grantor;  (ii)  Grantor  shall  preserve its  existence  and good
standing in the  jurisdictions  of  establishment  and operation,  and shall not
operate in any material  business  substantially  different from its business in
effect as of the date of  application  by Customer  for credit  from MLBFS;  and
(iii) Grantor shall not cause or permit any material  change in its  controlling
ownership.

6. EVENTS OF DEFAULT

The  occurrence  of any of the  following  events shall  constitute an "Event of
Default" under this Agreement:

(a)  Default  Under Loan  Agreement.  An Event of Default  shall occur under the
terms of the Loan Agreement.

(b) Failure to Perform.  Grantor shall default in the  performance or observance
of any covenant or agreement on its part to be performed or observed  under this
Agreement (not  constituting  an Event of Default under any other clause of this
Section),  and such default shall continue unremedied for 10 Business Days after
written notice thereof shall have been given by MLBFS to Grantor.

(c) Breach of Warranty. Any representation or warranty made by Grantor contained
in this Agreement shall at any time prove to have been incorrect in any material
respect when made.

(d)  Default  Under  Other  Agreement.  A default or Event of Default by Grantor
shall occur under the terms of any other agreement,  instrument or document with
or intended  for the benefit of MLBFS,  Merrill  Lynch,  Pierce,  Fenner & Smith
Incorporated  ("MLPF&S")  or any of their  affiliates,  and any required  notice
shall have been given and required passage of time shall have elapsed.

(e)  Seizure  or Abuse of  Collateral.  The  Collateral,  or any  material  part
thereof,  shall  be or  become  subject  to any  levy,  attachment,  seizure  or
confiscation which is not released within 10 Business Days.

(f) Bankruptcy Event. Any Bankruptcy Event shall occur.
<PAGE>
(g)  Material  Impairment.  Any event shall occur which shall  reasonably  cause
MLBFS to in good faith  believe that the prospect of payment or  performance  by
Grantor has been materially impaired.

(h) Acceleration of Debt to Other Creditors. Any event shall occur which results
in the  acceleration of the maturity of any  indebtedness of $100,000.00 or more
of Grantor to another creditor under any indenture,  agreement,  undertaking, or
otherwise.

7. REMEDIES

(a) Remedies Upon Default Upon the occurrence and during the  continuance of any
Event of Default,  MLBFS may at its sole option do any one or more or all of the
following,  at such time and in such  order as MLBFS may in its sole  discretion
choose:

(i)  Acceleration.  MLBFS may declare all  Obligations  to be forthwith  due and
payable,  whereupon  all such  amounts  shall be  immediately  due and  payable,
without presentment,  demand for payment,  protest and notice of protest, notice
of dishonor,  notice of  acceleration,  notice of intent to  accelerate or other
notice or  formality  of any kind,  all of which are  hereby  expressly  waived;
provided,  however,  that  upon  the  occurrence  of any  Bankruptcy  Event  all
Obligations shall automatically become due and payable without any action on the
part of MLBFS.

(ii)  Exercise  Rights of Secured  Party.  MLBFS may  exercise any or all of the
remedies of a secured party under applicable law, including, but not limited to,
the UCC, and any or all of its other rights and remedies under this Agreement.

(iii)  Possession.  MLBFS may  require  Grantor to make the  Collateral  and the
records pertaining to the Collateral available to MLBFS at a place designated by
MLBFS which is reasonably  convenient to Grantor,  or may take possession of the
Collateral and the records  pertaining to the Collateral  without the use of any
judicial process and without any prior notice to Grantor.

(iv) Sale. MLBFS may sell any or all of the Collateral at public or private sale
upon such terms and  conditions as MLBFS may reasonably  deem proper,  and MLBFS
may purchase any Collateral at any such public sale; and the net proceeds of any
such public or private sale and all other amounts actually collected or received
by MLBFS pursuant hereto, after deducting all costs and expenses incurred at any
time in the collection of the Obligations and in the protection,  collection and
sale of the Collateral, will be applied to the payment of the Obligations,  with
any remaining  proceeds paid to Grantor or whoever else may be entitled thereto,
and with Customer and each guarantor of Customer's obligations remaining jointly
and severally liable for any amount remaining unpaid after such application.

(v) Delivery of Cash,  Checks,  Etc. MLBFS may require Grantor to forthwith upon
receipt,  transmit and deliver to MLBFS in the form received,  all cash, checks,
drafts and other instruments for the payment of money (properly endorsed,  where
required, so that such items may be collected by MLBFS) which may be received by
Grantor at any time in full or partial  payment of any  Collateral,  and require
that  Grantor not  commingle  any such items which may be so received by Grantor
with any other of its funds or property but instead hold them separate and apart
and in trust for MLBFS until delivery is made to MLBFS.
<PAGE>
(vi)  Notification of Account Debtors.  MLBFS may notify any Account Debtor that
its Account or Chattel  Paper has been assigned to MLBFS and direct such Account
Debtor to make payment directly to MLBFS of all amounts due or becoming due with
respect to such  Account or Chattel  Paper;  and MLBFS may  enforce  payment and
collect, by legal proceedings or otherwise, such Account or Chattel Paper.

(vii)  Control of  Collateral.  MLBFS may  otherwise  take control in any lawful
manner of any cash or non-cash items of payment or proceeds of Collateral and of
any rejected,  returned, stopped in transit or repossessed goods included in the
Collateral and endorse Grantor name on any item of payment on or proceeds of the
Collateral,   and,  in  connection  therewith,   MLBFS  may  notify  the  postal
authorities  to change the address for delivery of mail  addressed to Grantor to
such address as MLBFS may designate.

(b) Set-Off.  MLBFS shall have the further right upon the  occurrence and during
the continuance of an Event of Default to set-off,  appropriate and apply toward
payment of any of the  Obligations,  in such order of  application  as MLBFS may
from time to time and at any time elect, any cash, credits, deposits,  accounts,
securities  and any other  property of Grantor  which is in transit to or in the
possession,  custody  or  control  of MLBFS,  MLPF&S or any  agent,  bailee,  or
affiliate of MLBFS or MLPF&S,  including,  without  limitation,  all  securities
accounts  with MLPF&S and all cash and  securities  and other  financial  assets
therein  or  controlled  thereby,  and  all  proceeds  thereof.  Grantor  hereby
collaterally  assigns  and  grants  to  MLBFS a  security  interest  in all such
property as additional Collateral.

(c) Power of Attorney.  Effective upon the occurrence and during the continuance
of an  Event  of  Default,  Grantor  hereby  irrevocably  appoints  MLBFS as its
attorney-in-fact, with full power of substitution, in its place and stead and in
its name or in the name of MLBFS, to from time to time in MLBFS' sole discretion
take any action and to execute any instrument  which MLBFS may deem necessary or
advisable to  accomplish  the  purposes of this  Agreement,  including,  but not
limited  to, to  receive,  endorse  and  collect  all  checks,  drafts and other
instruments  for the  payment of money made  payable to Grantor  included in the
Collateral.

(d)  Remedies are  Severable  and  Cumulative.  All rights and remedies of MLBFS
herein are  severable  and  cumulative  and in addition to all other  rights and
remedies  available at law or in equity,  and any one or more of such rights and
remedies may be exercised  simultaneously  or successively.  Any notice required
under this  Agreement or under  applicable  law shall be deemed  reasonably  and
properly  given to Grantor if given at the  address and by any of the methods of
giving notice set forth in this Agreement at least 5 Business Days before taking
any action specified in such notice.

(e) Notices.  To the fullest extent  permitted by applicable law, Grantor hereby
irrevocably  waives and releases MLBFS of and from any and all  liabilities  and
penalties for failure of MLBFS to comply with any statutory or other requirement
imposed upon MLBFS relating to notices of sale,  holding of sale or reporting of
any sale, and Grantor waives all rights of redemption or reinstatement  from any
such sale.  MLBFS  shall have the right to postpone or adjourn any sale or other
disposition  of  Collateral  at any  time  without  giving  notice  of any  such
postponed or adjourned  date. In the event MLBFS seeks to take possession of any
or all of the Collateral by court process, Grantor further irrevocably waives to
the  fullest  extent  permitted  by law any  bonds and any  surety  or  security
relating thereto required by any statute, court rule or otherwise as an incident
to such  possession,  and any demand for possession prior to the commencement of
any suit or action.
<PAGE>
8. MISCELLANEOUS

(a)  Non-Waiver.  No  failure  or delay on the part of MLBFS in  exercising  any
right,  power or remedy  pursuant to this  Agreement  shall  operate as a waiver
thereof,  and no single or partial  exercise of any such right,  power or remedy
shall  preclude any other or further  exercise  thereof,  or the exercise of any
other  right,  power or  remedy.  Neither  any waiver of any  provision  of this
Agreement,  nor any  consent to any  departure  by Grantor  therefrom,  shall be
effective unless the same shall be in writing and signed by MLBFS. Any waiver of
any provision of this Agreement and any consent to any departure by Grantor from
the terms of this Agreement shall be effective only in the specific instance and
for the specific purpose for which given. Except as otherwise expressly provided
herein,  no notice to or demand on Grantor shall in any case entitle  Grantor to
any other or further notice or demand in similar or other circumstances.

(b) Communications.  All notices and other communications  required or permitted
hereunder shall be in writing, and shall be either delivered personally,  mailed
by postage  prepaid  certified mail or sent by express  overnight  courier or by
facsimile.  Such notices and  communications  shall be deemed to be given on the
date  of  personal  delivery,  facsimile  transmission  or  actual  delivery  of
certified  mail,  or one  Business  Day after  delivery to an express  overnight
courier.  Unless otherwise specified in a notice sent or delivered in accordance
with the terms  hereof,  notices and other  communications  in writing  shall be
given to the  parties  hereto  at their  respective  addresses  set forth at the
beginning of this Agreement, and, in the case of facsimile transmission,  to the
parties at their respective regular facsimile telephone number.

(c) Costs,  Expenses and Taxes. Grantor shall pay or reimburse MLBFS upon demand
for:  (i) all  Uniform  Commercial  Code  filing  and search  fees and  expenses
incurred  by  MLBFS  in  connection   with  the   verification,   perfection  or
preservation of MLBFS' rights  hereunder or in the Collateral;  (ii) any and all
stamp,  transfer and other taxes and fees payable or determined to be payable in
connection with the execution,  delivery and/or recording of this Agreement; and
(iii) all reasonable fees and out-of-pocket expenses (including, but not limited
to,  reasonable  fees and  expenses  of outside  counsel)  incurred  by MLBFS in
connection  with the  enforcement  of this Agreement or the protection of MLBFS'
rights hereunder, excluding, however, salaries and expenses of MLBFS' employees.
The  obligations of Grantor under this paragraph shall survive the expiration or
termination of this Agreement and the discharge of the other Obligations.

(d) Right to Perform  Obligations.  If Grantor shall fail to do any act or thing
which it has  covenanted  to do under this  Agreement or any  representation  or
warranty on the part of Grantor  contained in this Agreement  shall be breached,
MLBFS may, in its sole discretion,  after 5 Business Days written notice is sent
to Grantor (or such lesser notice,  including no notice,  as is reasonable under
the  circumstances),  do the  same or  cause  it to be done or  remedy  any such
breach,  and may  expend  its funds  for such  purpose.  Any and all  reasonable
amounts so expended by MLBFS shall be repayable to MLBFS by Grantor upon demand,
with  interest  at the  "Interest  Rate"  (as that term is  defined  in the Loan
Agreement  or any  document  incorporated  into the Loan  Agreement)  during the
period from and including the date funds are so expended by MLBFS to the date of
repayment,  and any  such  amounts  due and  owing  MLBFS  shall  be  additional
Obligations. The payment or performance by MLBFS of any of Grantor's obligations
hereunder shall not relieve Grantor of said  obligations or of the  consequences
of having failed to pay or perform the same,  and shall not waive or be deemed a
cure of any Default.
<PAGE>
(e) Further Assurances. Grantor agrees to do such further acts and things and to
execute  and  deliver  to MLBFS  such  additional  agreements,  instruments  and
documents as MLBFS may  reasonably  require or deem  advisable to effectuate the
purposes  of this  Agreement , or to  establish,  perfect  and  maintain  MLBFS'
security interests and liens upon the Collateral, including, but not limited to:
(i) executing financing  statements or amendments thereto when and as reasonably
requested  by  MLBFS;  and  (ii) if in the  reasonable  judgment  of MLBFS it is
required by local law, causing the owners and/or mortgagees of the real property
on which any  Collateral  may be located to execute and deliver to MLBFS waivers
or subordinations reasonably satisfactory to MLBFS with respect to any rights in
such Collateral.

(f)  Binding  Effect.  This  Agreement  shall be binding  upon  Grantor  and its
successors  and  assigns,  and  shall  inure to the  benefit  of  MLBFS  and its
successors and assigns.

(g) Headings.  Captions and section and paragraph headings in this Agreement are
inserted   only  as  a  matter  of   convenience,   and  shall  not  affect  the
interpretation hereof.

(h) Governing Law. This Agreement  shall be governed in all respects by the laws
of the State of Illinois.

(i)  Severability  of  Provisions.  Whenever  possible,  each  provision of this
Agreement shall be interpreted in such manner as to be effective and valid under
applicable  law.  Any  provision  of  this  Agreement  which  is  prohibited  or
unenforceable in any jurisdiction shall, as to such jurisdiction, be ineffective
only to the extent of such prohibition or unenforceability  without invalidating
the  remaining  provisions  of this  Agreement  or  affecting  the  validity  or
enforceability of such provision in any other jurisdiction.

(j) Term. This Agreement shall become  effective upon acceptance by MLBFS,  and,
subject to the terms  hereof,  shall  continue in effect so long  thereafter  as
either MLBFS shall be committed to advance funds or extend credit to Customer or
there shall be any Obligations outstanding.

(k)  Counterparts.  This  Agreement may be executed in one or more  counterparts
which, when taken together, constitute one and the same agreement.

(l)  Jurisdiction;  Waiver.  GRANTOR  ACKNOWLEDGES  THAT THIS AGREEMENT IS BEING
ACCEPTED BY MLBFS IN PARTIAL  CONSIDERATION  OF MLBFS' RIGHT AND OPTION,  IN ITS
SOLE DISCRETION, TO ENFORCE THIS AGREEMENT IN EITHER THE STATE OF ILLINOIS OR IN
ANY OTHER  JURISDICTION  WHERE GRANTOR OR ANY COLLATERAL FOR THE OBLIGATIONS MAY
BE LOCATED.  GRANTOR CONSENTS TO JURISDICTION IN THE STATE OF ILLINOIS AND VENUE
IN ANY  STATE OR  FEDERAL  COURT IN THE  COUNTY OF COOK FOR SUCH  PURPOSES,  AND
GRANTOR  WAIVES  ANY AND ALL  RIGHTS TO  CONTEST  SAID  JURISDICTION  AND VENUE.
GRANTOR  FURTHER  WAIVES ANY RIGHTS TO COMMENCE ANY ACTION  AGAINST MLBFS IN ANY
JURISDICTION  EXCEPT  IN THE  COUNTY OF COOK AND  STATE OF  ILLINOIS.  MLBFS AND
GRANTOR HEREBY EACH EXPRESSLY WAIVE ANY AND ALL RIGHTS TO A TRIAL BY JURY IN ANY
ACTION,  PROCEEDING OR COUNTERCLAIM BROUGHT BY EITHER OF THE PARTIES AGAINST THE
OTHER PARTY WITH RESPECT TO ANY MATTER RELATING TO, ARISING OUT OF OR IN ANY WAY
CONNECTED WITH THE LOAN AGREEMENT, THIS AGREEMENT AND/OR ANY OF THE TRANSACTIONS
WHICH ARE THE SUBJECT MATTER OF THE LOAN AGREEMENT OR THIS AGREEMENT.
<PAGE>
(m) Integration. THIS WRITTEN AGREEMENT CONSTITUTES THE ENTIRE UNDERSTANDING AND
REPRESENTS THE FULL AND FINAL AGREEMENT  BETWEEN THE PARTIES WITH RESPECT TO THE
SUBJECT MATTER HEREOF,  AND MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR WRITTEN
AGREEMENTS  OR PRIOR,  CONTEMPORANEOUS  OR  SUBSEQUENT  ORAL  AGREEMENTS  OF THE
PARTIES.  THERE ARE NO UNWRITTEN ORAL AGREEMENTS OF THE PARTIES. NO AMENDMENT OR
MODIFICATION OF THIS AGREEMENT SHALL BE EFFECTIVE  UNLESS IN A WRITING SIGNED BY
BOTH MLBFS AND GRANTOR.

IN WITNESS  WHEREOF,  this  Agreement  has been  executed as of the day and year
first above written.

LAIDLAW ADAMS & PECK INC. F/K/A FIRELAND INDUSTRIES, INC.


By: s/s Raymond J. Smith                     s/s  Christopher Ryan
        ----------------                          ----------------
        Signature (1)                             Signature (2)
        Raymond J. Smith                          Christopher Ryan 
        Printed Name                              Printed Name

Title:  President                         Title:  Executive V.P. Secretary 
                                   


Accepted at Chicago, Illinois:
MERRILL LYNCH BUSINESS FINANCIAL
SERVICES INC.


By: __________________________________________________________

<PAGE>

                                    EXHIBIT A



ATTACHED TO AND HEREBY MADE A PART OF SECURITY  AGREEMENT NO. 849-07230  BETWEEN
MERRILL  LYNCH  BUSINESS  FINANCIAL  SERVICES INC. AND LAIDLAW ADAMS & PECK INC.
F/K/A FIRELAND INDUSTRIES, INC.



Locations of Tangible Collateral:

<PAGE>
                    WCMA(R) NOTE, LOAN AND SECURITY AGREEMENT

WCMA NOTE, LOAN AND SECURITY AGREEMENT NO. 849-07230 ("Loan Agreement") dated as
of December 2, 1997, between LAKELAND INDUSTRIES,  INC., a corporation organized
and existing under the laws of the State of Delaware having its principal office
at 711-2 Koehler Avenue,  Ronkonkoma,  NY 11779-7410  ("Customer"),  and MERRILL
LYNCH BUSINESS  FINANCIAL  SERVICES  INC., a corporation  organized and existing
under the laws of the State of Delaware  having its principal  office at 33 West
Monroe Street, Chicago, IL 60603 ("MLBFS").

In accordance with that certain WORKING CAPITAL  MANAGEMENT(R) ACCOUNT AGREEMENT
NO. 849-07230 ("WCMA Agreement") between Customer and MLBFS' affiliate,  MERRILL
LYNCH, PIERCE, FENNER & SMITH INCORPORATED  ("MLPF&S"),  Customer has subscribed
to the WCMA Program  described in the WCMA  Agreement.  The WCMA Agreement is by
this reference  incorporated as a part hereof.  In conjunction  therewith and as
part of the WCMA Program, Customer has requested that MLBFS provide, and subject
to the terms and  conditions  herein set forth  MLBFS has agreed to  provide,  a
commercial line of credit for Customer (the "WCMA Line of Credit").

Accordingly, and in consideration of the premises and of the mutual covenants of
the parties hereto, Customer and MLBFS hereby agree as follows:

1. DEFINITIONS

(a)  Specific  Terms.  In  addition  to terms  defined  elsewhere  in this  Loan
Agreement,  when used  herein  the  following  terms  shall  have the  following
meanings:

(i)  "Account  Debtor" shall mean any party who is or may become  obligated with
respect to an Account or Chattel Paper.

(ii) "Activation Date" shall mean the date upon which MLBFS shall cause the WCMA
Line of Credit to be fully  activated  under MLPF&S'  computer system as part of
the WCMA Program.

(iii) "Additional Agreements" shall mean all agreements,  instruments, documents
and opinions  other than this Loan  Agreement,  whether with or from Customer or
any other party, which are contemplated hereby or otherwise  reasonably required
by MLBFS in connection  herewith,  or which  evidence the creation,  guaranty or
collateralization  of any of the  Obligations  or the granting or  perfection of
liens or security  interests upon the Collateral or any other collateral for the
Obligations.

(iv) "Bankruptcy Event" shall mean any of the following:  (A) a proceeding under
any bankruptcy, reorganization, arrangement, insolvency, readjustment of debt or
receivership  law or statute  shall be filed or  consented to by Customer or any
Guarantor;  or (B) any such  proceeding  shall be filed against  Customer or any
Guarantor  and shall not be dismissed or withdrawn  within sixty (60) days after
filing; or (C) Customer or any Guarantor shall make a general assignment for the
benefit of creditors; or (D) Customer or any Guarantor shall become insolvent or
generally fail to pay or admit in writing its inability to pay its debts as they
become due; or (E) Customer or any Guarantor  shall be adjudicated a bankrupt or
insolvent.

(v)  "Business  Day" shall mean any day other than a Saturday,  Sunday,  federal
holiday or other day on which the New York Stock Exchange is regularly closed.
<PAGE>
(vi)  "Collateral"  shall mean all Accounts,  Chattel  Paper,  Contract  Rights,
Inventory, Equipment, Fixtures, General Intangibles, Deposit Accounts, Documents
and Instruments of Customer, howsoever arising, whether now owned or existing or
hereafter  acquired or arising,  and wherever  located;  together with all parts
thereof  (including spare parts),  all accessories and accessions  thereto,  all
books and records  (including  computer records)  directly related thereto,  all
proceeds  thereof  (including,  without  limitation,  proceeds  in the  form  of
Accounts and insurance  proceeds),  and the additional  collateral  described in
Section 9 (b) hereof.

(vii) "Commitment Expiration Date" shall mean January 2, 1998.

(viii)  "Default"  shall  mean an "Event of  Default"  as  defined  in Section 8
hereof,  or an event which with the giving of notice,  passage of time, or both,
would constitute such an Event of Default.

(ix) "General Funding Conditions" shall mean each of the following conditions to
any WCMA Loan by MLBFS  hereunder:  (A) no Default  shall have  occurred  and be
continuing or would result from the making of any WCMA Loan  hereunder by MLBFS;
(B) there shall not have occurred and be continuing any material  adverse change
in the business or financial  condition  of Customer or any  Guarantor;  (C) all
representations  and  warranties of Customer or any  Guarantor  herein or in any
Additional  Agreements shall then be true and correct in all material  respects;
(D) MLBFS shall have  received  this Loan  Agreement  and all of the  Additional
Agreements,  duly executed and filed or recorded where applicable,  all of which
shall be in form and substance reasonably satisfactory to MLBFS; (E) MLBFS shall
have received evidence reasonably  satisfactory to it as to the ownership of the
Collateral  and the  perfection  and  priority  of  MLBFS'  liens  and  security
interests  thereon,  as well as the ownership of and the perfection and priority
of  MLBFS'  liens  and  security  interests  on any  other  collateral  for  the
Obligations  furnished pursuant to any of the Additional  Agreements;  (F) MLBFS
shall have  received  evidence  reasonably  satisfactory  to it of the insurance
required hereby or by any of the Additional  Agreements;  and (G) any additional
conditions  specified in the "WCMA Line of Credit  Approval"  letter executed by
MLBFS with respect to the transactions  contemplated  hereby shall have been met
to the reasonable satisfaction of MLBFS.

(x)  "Guarantor"  shall  mean a person or entity who has  either  guaranteed  or
provided collateral for any or all of the Obligations;  and "Business Guarantor"
shall   mean   any  such   Guarantor   that  is  a   corporation,   partnership,
proprietorship, limited liability company or other entity regularly engaged in a
business activity.

(xi) "Initial  Maturity Date" shall mean the first date upon which the WCMA Line
of Credit will expire  unless it has been renewed in  accordance  with the terms
hereof; to wit: November 30, 1999.

(xii)  "Interest Rate" shall mean a variable per annum rate of interest equal to
the sum of 1.75% and the 30-Day  Commercial  Paper Rate. The "30-Day  Commercial
Paper Rate" shall mean, as of the date of any  determination,  the interest rate
from time to time  published  in the "Money  Rates"  section of The Wall  Street
Journal for 30-day  high-grade  unsecured  notes sold  through  dealers by major
corporations. If no Default shall then have occurred and be continuing, Customer
shall have the option,  exercisable  not more than once in any calendar  quarter
upon not less than 15 days prior written notice to MLBFS, to: (a) substitute for
the 30-Day  Commercial  Paper Rate the  interest  rate  published  in the "Money
Rates"  section of The Wall Street  Journal as the  one-month  London  Interbank
Offered Rate (the "One-Month  LIBOR.),  or (b) substitute the 30-Day  Commercial
<PAGE>
Paper Rate for the One-Month Libor, as applicable. The Interest Rate will change
as of the date of publication in The Wall Street Journal of a 30-Day  Commercial
Paper Rate or  One-Month  Libor that is  different  from that  published  on the
preceding Business Day. In the event that The Wall Street Journal shall, for any
reason,  fail or cease to publish the 30-Day  Commercial Paper Rate or One-Month
Libor,  MLBFS will choose a reasonably  comparable index or source to use as the
basis for the Interest Rate.

(xiii)  "Line Fee"  shall mean the fee of  $37,500.00  payable  periodically  by
Customer  to MLBFS in  connection  with the WCMA  Line of  Credit,  as  provided
herein.

(xiv) "Location of Tangible  Collateral"  shall mean the address of Customer set
forth at the beginning of this Loan  Agreement,  together with any other address
or  addresses  set forth on an exhibit  hereto as being a Location  of  Tangible
Collateral.

(xv) "Maturity Date" shall mean the date of expiration or earlier termination of
the WCMA Line of Credit pursuant to the terms hereof.

(xvi) "Maximum WCMA Line of Credit" shall mean $10,000,000.00.

(xvii)  "Obligations"  shall  mean  all  liabilities,   indebtedness  and  other
obligations  of  Customer to MLBFS,  howsoever  created,  arising or  evidenced,
whether now existing or hereafter arising, whether direct or indirect,  absolute
or contingent,  due or to become due,  primary or secondary or joint or several,
and, without limiting the foregoing,  shall include interest  accruing after the
filing of any petition in  bankruptcy,  and all present and future  liabilities,
indebtedness and obligations of Customer under this Loan Agreement.

(xviii)  "Permitted Liens" shall mean shall mean with respect to the Collateral:
(A) liens for current taxes not delinquent,  other  non-consensual liens arising
in the ordinary  course of business for sums not due,  and, if MLBFS'  rights to
and  interest  in the  Collateral  are not  materially  and  adversely  affected
thereby,  any such liens for taxes or other  non-consensual liens arising in the
ordinary  course  of  business  being  contested  in good  faith by  appropriate
proceedings;  (B) liens in favor of MLBFS;  (C) liens  which will be  discharged
with the  proceeds of the initial WCMA Loan;  and (D) any other liens  expressly
permitted in writing by MLBFS.

(xix)  "Renewal  Year" shall mean and refer to the 12-month  period  immediately
following the Initial Maturity Date and each 12-month period thereafter.

(xx) "WCMA  Account"  shall  mean and refer to the  Working  Capital  Management
Account of Customer with MLPF&S identified as Account No. 849-07230.

(xxi) "WCMA Loan" shall mean each  advance  made by MLBFS  pursuant to this Loan
Agreement.

(b) Other Terms.  Except as otherwise defined herein: (i) all terms used in this
Loan  Agreement  which are  defined in the Uniform  Commercial  Code of Illinois
("UCC") shall have the meanings set forth in the UCC, and (ii) capitalized terms
used herein which are defined in the WCMA Agreement  shall have the meanings set
forth in the WCMA Agreement.
<PAGE>
2. WCMA PROMISSORY NOTE

FOR VALUE  RECEIVED,  Customer  hereby promises to pay to the order of MLBFS, at
the times and in the manner set forth in this Loan  Agreement,  or in such other
manner  and at such  place as MLBFS may  hereafter  designate  in  writing,  the
following:  (a) on the Maturity Date, the aggregate  unpaid  principal amount of
all WCMA Loans (the "WCMA Loan  Balance");  (b) interest at the Interest Rate on
the  outstanding  WCMA Loan  Balance,  from and  including the date on which the
initial  WCMA Loan is made  until the date of payment of all WCMA Loans in full;
and (c) on  demand,  all other sums  payable  pursuant  to this Loan  Agreement,
including,  but not  limited  to, the  periodic  Line Fee and any late  charges.
Except  as  otherwise  expressly  set  forth  herein,   Customer  hereby  waives
presentment,  demand  for  payment,  protest  and notice of  protest,  notice of
dishonor,  notice of acceleration,  notice of intent to accelerate and all other
notices and  formalities in connection  with this WCMA  Promissory Note and this
Loan Agreement.

3. WCMA LOANS

(a) Activation Date. Provided that: (i) the Commitment Expiration Date shall not
then have occurred,  and (ii) Customer shall have subscribed to the WCMA Program
and its subscription to the WCMA Program shall then be in effect, the Activation
Date shall occur on or promptly after the date, following the acceptance of this
Loan Agreement by MLBFS at its office in Chicago,  Illinois,  upon which each of
the  General  Funding  Conditions  shall  have  been  met  or  satisfied  to the
reasonable  satisfaction  of MLBFS.  No  activation by MLBFS of the WCMA Line of
Credit for a nominal amount shall be deemed evidence of the  satisfaction of any
of the  conditions  herein  set  forth,  or a  waiver  of any  of the  terms  or
conditions hereof.  Customer hereby authorizes MLBFS to pay out of and charge to
Customer's WCMA Account on the Activation Date any and all amounts  necessary to
fully pay off any bank or other financial  institution having a lien upon any of
the Collateral other than a Permitted Lien.

(b) WCMA Loans.  Subject to the terms and conditions  hereof,  during the period
from and after the  Activation  Date to the Maturity  Date:  (i) MLBFS will make
WCMA Loans to Customer in such amounts as Customer may from time to time request
in accordance with the terms hereof, up to an aggregate  outstanding  amount not
to exceed the Maximum WCMA Line of Credit,  and (ii) Customer may repay any WCMA
Loans in whole or in part at any time without premium or penalty,  and request a
re-borrowing of amounts repaid on a revolving  basis.  Customer may request WCMA
Loans by use of WCMA Checks, FTS, Visa(R) charges, wire transfers, or such other
means of access to the WCMA Line of  Credit as may be  permitted  by MLBFS  from
time to time; it being  understood that so long as the WCMA Line of Credit shall
be in  effect,  any charge or debit to the WCMA  Account  which but for the WCMA
Line of  Credit  would  under  the  terms of the  WCMA  Agreement  result  in an
overdraft, shall be deemed a request by Customer for a WCMA Loan.

(c) Conditions of WCMA Loans.  Notwithstanding the foregoing, MLBFS shall not be
obligated to make any WCMA Loan, and may without notice refuse to honor any such
request by Customer,  if at the time of receipt by MLBFS of Customer's  request:
(i) the making of such WCMA Loan would cause the Maximum  WCMA Line of Credit to
be exceeded;  or (ii) the Maturity Date shall have occurred, or the WCMA Line of
Credit shall have otherwise been terminated in accordance with the terms hereof;
or (iii) Customer's subscription to the WCMA Program shall have been terminated;
or (iv) an event shall have occurred and be  continuing  which shall have caused
<PAGE>
any of the General  Funding  Conditions  to not then be met or  satisfied to the
reasonable satisfaction of MLBFS. The making by MLBFS of any WCMA Loan at a time
when any one or more of said conditions shall not have been met shall not in any
event be  construed  as a  waiver  of said  condition  or  conditions  or of any
Default,  and shall not prevent MLBFS at any time thereafter while any condition
shall not have been met from  refusing to honor any  request by  Customer  for a
WCMA Loan.

(d) Force Majeure.  MLBFS shall not be responsible,  and shall have no liability
to Customer or any other  party,  for any delay or failure of MLBFS to honor any
request  of  Customer  for a WCMA Loan or any other  act or  omission  of MLBFS,
MLPF&S or any of their  affiliates due to or resulting from any system  failure,
error or delay in posting or other clerical error,  loss of power,  fire, Act of
God or other  cause  beyond the  reasonable  control of MLBFS,  MLPF&S or any of
their  affiliates  unless  directly  arising out of the willful  wrongful act or
active gross  negligence of MLBFS. In no event shall MLBFS be liable to Customer
or any other party for any incidental or consequential  damages arising from any
act or omission by MLBFS,  MLPF&S or any of their  affiliates in connection with
the WCMA Line of Credit or this Loan Agreement.

(e) Interest.  The WCMA Loan Balance  shall bear interest at the Interest  Rate.
Interest shall be computed for the actual number of days elapsed on the basis of
a year consisting of 360 days.  Notwithstanding any provision to the contrary in
this  Agreement  or any of the  Additional  Agreements,  no  provision  of  this
Agreement  or any of the  Additional  Agreements  shall  require  the payment or
permit the  collection of any amount in excess of the maximum amount of interest
permitted to be charged by law ("Excess  Interest").  If any Excess  Interest is
provided for, or is  adjudicated as being provided for, in this Agreement or any
of the Additional  Agreements,  then: (a) Customer shall not be obligated to pay
any Excess  Interest;  and (b) any Excess  Interest that MLBFS may have received
hereunder  or under any of the  Additional  Agreements  shall,  at the option of
MLBFS,  be: (i) applied as a credit  against the then unpaid balance of the WCMA
Line of Credit,  (ii) refunded to the payer thereof, or (iii) any combination of
the foregoing.  Except as otherwise provided herein, accrued and unpaid interest
on the WCMA Loan Balance  shall be payable  monthly on the last  Business Day of
each calendar month, commencing with the last Business Day of the calendar month
in which the Activation Date shall occur. Customer hereby irrevocably authorizes
and directs  MLPF&S to pay MLBFS such accrued  interest from any available  free
credit balances in the WCMA Account,  and if such available free credit balances
are  insufficient  to  satisfy  any  interest  payment  due,  to  liquidate  any
investments in the Money Accounts (other than any investments  constituting  any
Minimum Money Accounts  Balance under the WCMA Directed  Reserve  program) in an
amount  up to the  balance  of  such  accrued  interest,  and pay to  MLBFS  the
available proceeds on account thereof.  If available free credit balances in the
WCMA Account and available  proceeds of the Money Accounts are  insufficient  to
pay the entire balance of accrued interest, and Customer otherwise fails to make
such payment when due, MLBFS may, in its sole discretion, make a WCMA Loan in an
amount  equal to the balance of such  accrued  interest  and pay the proceeds of
such WCMA Loan to itself on  account  of such  interest.  The amount of any such
WCMA Loan will be added to the WCMA Loan Balance.  If MLBFS declines to extend a
WCMA Loan to Customer under these circumstances,  Customer hereby authorizes and
directs  MLPF&S to make all such  interest  payments  to MLBFS from any  Minimum
Money Accounts Balance.  If there is no Minimum Money Accounts Balance, or it is
insufficient to pay all such interest,  MLBFS will invoice  Customer for payment
of the balance of the accrued interest,  and Customer shall pay such interest as
directed by MLBFS within 5 Business Days of receipt of such invoice.
<PAGE>
(f)  Payments.  All payments  required or permitted to be made  pursuant to this
Loan  Agreement  shall be made in  lawful  money of the  United  States.  Unless
otherwise directed by MLBFS, payments on account of the WCMA Loan Balance may be
made by the delivery of checks (other than WCMA  Checks),  or by means of FTS or
wire transfer of funds (other than funds from the WCMA Line of Credit) to MLPF&S
for credit to  Customer's  WCMA  Account.  Notwithstanding  anything in the WCMA
Agreement to the contrary,  Customer hereby  irrevocably  authorizes and directs
MLPF&S to apply  available  free  credit  balances  in the WCMA  Account  to the
repayment of the WCMA Loan Balance prior to  application  for any other purpose.
Payments to MLBFS from funds in the WCMA  Account  shall be deemed to be made by
Customer  upon the same  basis  and  schedule  as funds are made  available  for
investment  in the  Money  Accounts  in  accordance  with the  terms of the WCMA
Agreement.  All funds  received by MLBFS from MLPF&S  pursuant to the  aforesaid
authorization  shall be applied by MLBFS to repayment of the WCMA Loan  Balance.
The acceptance by or on behalf of MLBFS of a check or other payment for a lesser
amount  than  shall be due  from  Customer,  regardless  of any  endorsement  or
statement  thereon or transmitted  therewith,  shall not be deemed an accord and
satisfaction  or anything  other than a payment on account,  and MLBFS or anyone
acting on  behalf  of MLBFS  may  accept  such  check or other  payment  without
prejudice  to the  rights of MLBFS to recover  the  balance  actually  due or to
pursue any other remedy under this Loan  Agreement  or  applicable  law for such
balance.  All checks  accepted by or on behalf of MLBFS in  connection  with the
WCMA Line of Credit are subject to final collection.

(g) Exceeding  the Maximum WCMA Line of Credit.  In the event that the WCMA Loan
Balance shall at any time exceed the Maximum WCMA Line of Credit, Customer shall
within 1  Business  Day of the  first to occur of (i) any  request  or demand of
MLBFS,  or (ii)  receipt by Customer of a statement  from MLPF&S  showing a WCMA
Loan  Balance in excess of the Maximum WCMA Line of Credit,  deposit  sufficient
funds into the WCMA  Account to reduce the WCMA Loan  Balance  below the Maximum
WCMA Line of Credit.

(h)  Statements.  MLPF&S will include in each monthly  statement it issues under
the WCMA  Program  information  with  respect  to WCMA  Loans  and the WCMA Loan
Balance.  Any questions that Customer may have with respect to such  information
should be directed to MLBFS;  and any questions with respect to any other matter
in such  statements or about or affecting the WCMA Program should be directed to
MLPF&S.

(i) Use of Loan Proceeds;  Securities  Transactions.  On the Activation  Date, a
WCMA Loan will be made to pay any  indebtedness  of  Customer  to a third  party
secured by all or any part of the  Collateral.  The proceeds of each  subsequent
WCMA Loan shall be used by Customer  solely for working  capital in the ordinary
course of its business,  or, with the prior written consent of MLBFS,  for other
lawful business purposes of Customer not prohibited hereby. Customer agrees that
under no  circumstances  will funds borrowed from MLBFS through the WCMA Line of
Credit be used:  (i) for  personal,  family or household  purposes of any person
whatsoever,  or (ii) to purchase,  carry or trade in  securities,  or repay debt
incurred to purchase, carry or trade in securities,  whether in or in connection
with the WCMA Account,  another account of Customer with MLPF&S or an account of
Customer at any other broker or dealer in securities.

(j) Renewal at Option of MLBFS; Right of Customer to Terminate. MLBFS may at any
time,  in its sole  discretion  and at its sole  option,  renew the WCMA Line of
Credit for one or more Renewal Years; it being understood, however, that no such
renewal  shall be  effective  unless set forth in a writing  executed  by a duly
authorized  representative  of MLBFS and delivered to Customer.  Unless any such
renewal is  accompanied  by a  proposed  change in the terms of the WCMA Line of
<PAGE>
Credit  (other than the extension of the Maturity  Date),  no such renewal shall
require  Customer's  approval.  Customer  shall,  however,  have  the  right  to
terminate the WCMA Line of Credit at any time upon written  notice to MLBFS.  If
the WCMA Line of Credit shall be  terminated  for any reason prior to payment by
Customer of the Line Fee of $37,500.00 due for the 12-month  period  immediately
following November 30, 1998, then said fee shall be deemed fully earned by MLBFS
and immediately payable by Customer on the date of such termination.

(k) Line Fees. (i) In  consideration of the extension of the WCMA Line of Credit
by MLBFS to Customer  during the period from the Activation Date to November 30,
1998 (the  "Initial  Line  Period"),  Customer has paid or shall pay the initial
Line Fee to  MLBFS.  If the  initial  Line Fee has not  heretofore  been paid by
Customer,  Customer hereby  authorizes MLBFS, at its option, to either cause the
Line Fee to be paid on the Activation Date with a WCMA Loan, or invoice Customer
for such initial Line Fee (in which event  Customer  shall pay said fee within 5
Business Days after receipt of such invoice).  No delay in the Activation  Date,
howsoever caused,  shall entitle Customer to any rebate or reduction in the Line
Fee or to any extension of the Initial Maturity Date.

(ii)  Customer  shall  pay an  additional  Line  Fee for  each  12-month  period
following  the Initial Line Period to the Initial  Maturity  Date,  and for each
Renewal Year. In connection therewith,  Customer hereby authorizes MLBFS, at its
option,  to either  cause each such  additional  Line Fee to be paid with a WCMA
Loan on or at any time after the first  Business Day of such 12-month  period or
Renewal  Year,  as  applicable,  or  invoiced to Customer at such time (in which
event  Customer  shall pay such Line Fee within 5 Business Days after receipt of
such  invoice).  Each Line Fee shall be deemed fully earned by MLBFS on the date
payable by Customer,  and no termination  of the WCMA Line of Credit,  howsoever
caused,  shall  entitle  Customer to any rebate or refund of any portion of such
Line Fee.

4. REPRESENTATIONS AND WARRANTIES

Customer represents and warrants to MLBFS that:

(a)  Organization and Existence.  Customer is a corporation,  duly organized and
validly existing in good standing under the laws of the State of Delaware and is
qualified  to do  business  and in good  standing  in each other state where the
nature of its  business  or the  property  owned by it make  such  qualification
necessary;  and, where  applicable,  each Business  Guarantor is duly organized,
validly  existing  and in good  standing  under  the  laws of the  state  of its
formation  and is qualified  to do business  and in good  standing in each other
state  where the nature of its  business or the  property  owned by it make such
qualification necessary.

(b) Execution, Delivery and Performance. The execution, delivery and performance
by Customer of this Loan Agreement and by Customer and each Guarantor of such of
the Additional  Agreements to which it is a party: (i) have been duly authorized
by all requisite  action,  (ii) do not and will not violate or conflict with any
law or other governmental requirement, or any of the agreements,  instruments or
documents which formed or govern  Customer or any such  Guarantor,  and (iii) do
not and will not breach or violate any of the provisions of, and will not result
in a default by  Customer  or any such  Guarantor  under,  any other  agreement,
instrument  or document to which it is a party or by which it or its  properties
are bound.
<PAGE>
(c) Notices and Approvals.  Except as may have been given or obtained, no notice
to or consent or approval of any  governmental  body or authority or other third
party whatsoever (including, without limitation, any other creditor) is required
in connection  with the  execution,  delivery or  performance by Customer or any
Guarantor of such of this Loan Agreement and the Additional  Agreements to which
it is a party.

(d) Enforceability. This Loan Agreement and such of the Additional Agreements to
which Customer or any Guarantor is a party are the respective  legal,  valid and
binding  obligations of Customer and such Guarantor,  enforceable  against it or
them, as the case may be, in accordance with their respective  terms,  except as
enforceability may be limited by bankruptcy and other similar laws affecting the
rights of creditors generally or by general principles of equity.

(e)  Collateral.  Except for any  Permitted  Liens:  (i)  Customer  has good and
marketable  title to the  Collateral,  (ii) none of the Collateral is subject to
any lien,  encumbrance  or security  interest,  and (iii) upon the filing of all
Uniform Commercial Code financing  statements  executed by Customer with respect
to the Collateral in the  appropriate  jurisdiction(s)  and/or the completion of
any other action  required by  applicable  law to perfect its liens and security
interests,  MLBFS  will  have  valid and  perfected  first  liens  and  security
interests upon all of the Collateral.

(f)  Financial  Statements.  Except as expressly  set forth in Customer's or any
Business Guarantor's financial statements,  all financial statements of Customer
and each Business Guarantor  furnished to MLBFS have been prepared in conformity
with generally accepted accounting  principles,  consistently  applied, are true
and correct,  and fairly present the financial  condition of it as at such dates
and the results of its operations for the periods then ended; and since the most
recent date  covered by such  financial  statements,  there has been no material
adverse  change in any such  financial  condition or  operation.  All  financial
statements  furnished to MLBFS of any Guarantor other than a Business  Guarantor
are true and correct and fairly represent such Guarantor's  financial  condition
as of the date of such financial  statements,  and since the most recent date of
such  financial  statements,  there has been no material  adverse change in such
financial condition.

(g)  Litigation.  No litigation,  arbitration,  administrative  or  governmental
proceedings  are pending or, to the  knowledge of Customer,  threatened  against
Customer or any Guarantor, which would, if adversely determined,  materially and
adversely  affect the liens and security  interests of MLBFS  hereunder or under
any of the  Additional  Agreements,  the financial  condition of Customer or any
such  Guarantor  or  the  continued  operations  of  Customer  or  any  Business
Guarantor.

(h) Tax  Returns.  All  federal,  state  and  local  tax  returns,  reports  and
statements  required to be filed by Customer and each  Guarantor have been filed
with the  appropriate  governmental  agencies  and all taxes due and  payable by
Customer and each Guarantor have been timely paid (except to the extent that any
such failure to file or pay will not materially and adversely  affect either the
liens and security  interests of MLBFS  hereunder or under any of the Additional
Agreements,  the  financial  condition  of  Customer  or any  Guarantor,  or the
continued operations of Customer or any Business Guarantor).

(i) Collateral Location. All of the tangible Collateral is located at a Location
of Tangible Collateral.
<PAGE>
Each of the foregoing  representations and warranties:  (i) has been and will be
relied upon as an  inducement  to MLBFS to provide the WCMA Line of Credit,  and
(ii) is continuing and shall be deemed remade by Customer concurrently with each
request for a WCMA Loan.

5. FINANCIAL AND OTHER INFORMATION

Customer shall furnish or cause to be furnished to MLBFS during the term of this
Loan Agreement all of the following:

(a) Annual Financial Statements.  Within 120 days after the close of each fiscal
year of  Customer,  Customer  shall  furnish or cause to be furnished to MLBFS a
copy of the annual audited  financial  statements of Customer,  consisting of at
least a balance sheet as at the close of such fiscal year and related statements
of  income,   retained  earnings  and  cash  flows,  certified  by  its  current
independent  certified public accountants or other independent  certified public
accountants reasonably acceptable to MLBFS.

(b) Interim Financial Statements.  Within 45 days after the close of each fiscal
quarter of Customer,  Customer  shall furnish or cause to be furnished to MLBFS:
(i) its statement of profit and loss for the fiscal quarter then ended, and (ii)
a balance sheet as at the close of such fiscal quarter; all in reasonable detail
and certified by its chief financial officer.

(c)Agings  of  Accounts.  Within 15 days after the close of each fiscal month of
Customer,  Customer  shall furnish or cause to be furnished to MLBFS an aging of
Accounts and Chattel Paper for Customer as of the end of such fiscal  month,  in
reasonable detail and certified by its chief financial officer.

(d) Other Information.  Customer shall furnish or cause to be furnished to MLBFS
such  other  information  as MLBFS  may  from  time to time  reasonably  request
relating to Customer, any Guarantor or the Collateral.

6. OTHER COVENANTS

Customer  further  covenants and agrees  during the term of this Loan  Agreement
that:

(a) Financial  Records;  Inspection.  Customer and each Business Guarantor will:
(i) maintain at its principal place of business  complete and accurate books and
records,  and maintain all of its financial  records in a manner consistent with
the  financial  statements  heretofore  furnished to MLBFS,  or prepared on such
other basis as may be approved in writing by MLBFS; and (ii) permit MLBFS or its
duly authorized representatives, upon reasonable notice and at reasonable times,
to inspect  its  properties  (both  real and  personal),  operations,  books and
records.

(b) Taxes. Customer and each Guarantor will pay when due all taxes,  assessments
and other governmental charges,  howsoever designated, and all other liabilities
and  obligations,  except to the  extent  that any such  failure to pay will not
materially and adversely affect either the liens and security interests of MLBFS
hereunder or under any of the Additional Agreements,  the financial condition of
Customer  or any  Guarantor  or the  continued  operations  of  Customer  or any
Business Guarantor.
<PAGE>
(c) Compliance With Laws and Agreements. Neither Customer nor any Guarantor will
violate any law, regulation or other governmental  requirement,  any judgment or
order of any  court or  governmental  agency  or  authority,  or any  agreement,
instrument  or document  to which it is a party or by which it is bound,  if any
such  violation  will  materially  and  adversely  affect  either  the liens and
security interests of MLBFS hereunder or under any of the Additional Agreements,
the  financial  condition  of  Customer  or  any  Guarantor,  or  the  continued
operations of Customer or any Business Guarantor.

(d)  Notification By Customer.  Customer shall provide MLBFS with prompt written
notification  of: (i) any Default;  (ii) any  materially  adverse  change in the
business,  financial  condition  or  operations  of  Customer  or  any  Business
Guarantor;  and  (iii)  any  information  which  indicates  that  any  financial
statements of Customer or any Guarantor fail in any material  respect to present
fairly the  financial  condition  and  results  of  operations  purported  to be
presented in such  statements.  Each  notification  by Customer  pursuant hereto
shall specify the event or information  causing such  notification,  and, to the
extent applicable, shall specify the steps being taken to rectify or remedy such
event or information.

(e)  Notice of  Change.  Customer  shall  give MLBFS not less than 30 days prior
written  notice of any change in the name  (including  any  fictitious  name) or
principal place of business or residence of Customer or any Guarantor.

(f) Continuity.  Except upon the prior written  consent of MLBFS,  which consent
will  not be  unreasonably  withheld:  (i)  neither  Customer  nor any  Business
Guarantor shall be a party to any merger or  consolidation  with, or purchase or
otherwise  acquire all or  substantially  all of the assets of, or any  material
stock,  partnership,  joint  venture or other equity  interest in, any person or
entity, or sell, transfer or lease all or any substantial part of its assets, if
any such action would result in either:  (A) a material  change in the principal
business,  ownership or control of Customer or such Business Guarantor, or (B) a
material adverse change in the financial  condition or operations of Customer or
such  Business  Guarantor;  (ii)  Customer  and each  Business  Guarantor  shall
preserve their  respective  existence and good standing in the  jurisdictions of
establishment  and  operation,  and shall not operate in any  material  business
substantially  different from their respective business in effect as of the date
of application by Customer for credit from MLBFS; and (iii) neither Customer nor
any  Business  Guarantor  shall  cause or  permit  any  material  change  in its
controlling ownership.

(g) Minimum  Tangible Net Worth.  Customer's  "tangible  net worth" shall at all
times exceed  $9,000,000.00.  For the purposes  hereof,  the term  "tangible net
worth" shall mean Customer's net worth as shown on Customer's  regular financial
statements  prepared in a manner consistent with the terms hereof, but excluding
an  amount  equal  to:  (i)  any  assets  which  are  ordinarily  classified  as
\"intangible\" in accordance with generally accepted accounting principles,  and
(ii) any amounts now or hereafter  directly or  indirectly  owing to Customer by
officers, shareholders or affiliates of Customer.

7. COLLATERAL

(a) Pledge of Collateral.  To secure payment and performance of the Obligations,
Customer hereby pledges,  assigns,  transfers and sets over to MLBFS, and grants
to MLBFS first liens and security  interests in and upon all of the  Collateral,
subject only to Permitted Liens.
<PAGE>
(b) Liens.  Except upon the prior written  consent of MLBFS,  Customer shall not
create or permit to exist any lien,  encumbrance  or security  interest  upon or
with  respect  to any  Collateral  now owned or  hereafter  acquired  other than
Permitted Liens.

(c)  Performance of  Obligations.  Customer shall perform all of its obligations
owing on account of or with respect to the Collateral;  it being understood that
nothing herein, and no action or inaction by MLBFS, under this Loan Agreement or
otherwise,  shall be deemed an  assumption  by MLBFS of any of  Customer's  said
obligations.

(d) Sales and  Collections.  So long as no Event of Default  shall have occurred
and be continuing, Customer may in the ordinary course of its business: (i) sell
any  Inventory  normally  held by  Customer  for sale,  (ii) use or consume  any
materials  and supplies  normally held by Customer for use or  consumption,  and
(iii) collect all of its Accounts.  Customer shall take such action with respect
to protection of its Inventory and the other  Collateral  and the  collection of
its Accounts as MLBFS may from time to time reasonably request.

(e) Account Schedules.  Upon the request of MLBFS, made now or at any reasonable
time or times  hereafter,  Customer  shall deliver to MLBFS,  in addition to the
other information required hereunder,  a schedule identifying,  for each Account
and all Chattel  Paper  subject to MLBFS'  security  interests  hereunder,  each
Account  Debtor by name and address and amount,  invoice or contract  number and
date of  each  invoice  or  contract.  Customer  shall  furnish  to  MLBFS  such
additional  information with respect to the Collateral,  and amounts received by
Customer as proceeds  of any of the  Collateral,  as MLBFS may from time to time
reasonably request.

(f) Alterations and Maintenance. Except upon the prior written consent of MLBFS,
Customer  shall not make or permit  any  material  alterations  to any  tangible
Collateral which might materially  reduce or impair its market value or utility.
Customer  shall at all times keep the tangible  Collateral in good condition and
repair and shall pay or cause to be paid all obligations arising from the repair
and maintenance of such  Collateral,  as well as all obligations with respect to
each  Location of Tangible  Collateral,  except for any such  obligations  being
contested by Customer in good faith by appropriate proceedings.

(g) Location. Except for movements required in the ordinary course of Customer's
business, Customer shall give MLBFS 30 days' prior written notice of the placing
at or movement of any tangible  Collateral to any location other than a Location
of Tangible Collateral.  In no event shall Customer cause or permit any material
tangible  Collateral  to be removed from the United  States  without the express
prior written consent of MLBFS.

(h)  Insurance.  Customer  shall insure all of the tangible  Collateral  under a
policy or policies of physical  damage  insurance  providing that losses will be
payable to MLBFS as its interests may appear pursuant to a Lender's Loss Payable
Endorsement and containing such other  provisions as may be reasonably  required
by MLBFS.  Customer  shall further  provide and maintain a policy or policies of
comprehensive  public  liability  insurance  naming MLBFS as an additional party
insured.  Customer  and  each  Business  Guarantor  shall  maintain  such  other
insurance as may be required by law or is customarily maintained by companies in
a similar business or otherwise reasonably required by MLBFS. All such insurance
shall provide that MLBFS will receive not less than 10 days prior written notice
of any  cancellation,  and shall  otherwise  be in form and  amount  and with an
insurer or insurers reasonably acceptable to MLBFS. Customer shall furnish MLBFS
with a copy or  certificate  of each such policy or policies  and,  prior to any
expiration or cancellation, each renewal or replacement thereof.
<PAGE>
(i) Event of Loss.  Customer shall at its expense promptly repair all repairable
damage to any tangible Collateral.  In the event that any tangible Collateral is
damaged  beyond repair,  lost,  totally  destroyed or confiscated  (an "Event of
Loss") and such Collateral had a value prior to such Event of Loss of $25,000.00
or more,  then,  on or  before  the  first to  occur  of (i) 90 days  after  the
occurrence  of such Event of Loss,  or (ii) 10  Business  Days after the date on
which  either  Customer or MLBFS  shall  receive any  proceeds of  insurance  on
account  of  such  Event  of  Loss,  or any  underwriter  of  insurance  on such
Collateral shall advise either Customer or MLBFS that it disclaims  liability in
respect of such Event of Loss,  Customer  shall,  at Customer's  option,  either
replace the Collateral subject to such Event of Loss with comparable  Collateral
free of all liens other than  Permitted  Liens (in which event Customer shall be
entitled to utilize the  proceeds of  insurance on account of such Event of Loss
for such  purpose,  and may retain any excess  proceeds of such  insurance),  or
consent to a reduction  in the Maximum WCMA Line of Credit in an amount equal to
the actual cash value of such  Collateral as determined by either the applicable
insurance  company's payment (plus any applicable  deductible) or, in absence of
insurance company payment,  as reasonably  determined by MLBFS.  Notwithstanding
the  foregoing,  if at the time of  occurrence of such Event of Loss or any time
thereafter  prior to replacement or line  reduction,  as aforesaid,  an Event of
Default shall have occurred and be continuing  hereunder,  then MLBFS may at its
sole  option,  exercisable  at any time while  such  Event of  Default  shall be
continuing,  require  Customer to either replace such  Collateral or, on its own
volition  and without the consent of  Customer,  reduce the Maximum WCMA Line of
Credit, as aforesaid.

(j) Notice of Certain Events.  Customer shall give MLBFS immediate notice of any
attachment,  lien, judicial process, encumbrance or claim affecting or involving
$25,000.00 or more of the Collateral.

(k)  Indemnification.  Customer shall indemnify,  defend and save MLBFS harmless
from and against any and all claims,  liabilities,  losses,  costs and  expenses
(including, without limitation,  reasonable attorneys' fees and expenses) of any
nature whatsoever which may be asserted against or incurred by MLBFS arising out
of or in any manner occasioned by (i) the ownership, collection, possession, use
or operation of any  Collateral,  or (ii) any failure by Customer to perform any
of its obligations hereunder;  excluding,  however, from said indemnity any such
claims,  liabilities,  etc.  arising directly out of the willful wrongful act or
active gross negligence of MLBFS. This indemnity shall survive the expiration or
termination of this Loan  Agreement as to all matters  arising or accruing prior
to such expiration or termination.

8. EVENTS OF DEFAULT

The  occurrence  of any of the  following  events shall  constitute an "Event of
Default" under this Loan Agreement:

(a) Failure to Pay. Customer shall fail to pay to MLBFS or deposit into the WCMA
Account  when  due any  amount  owing or  required  to be paid or  deposited  by
Customer  under  this Loan  Agreement,  or shall  fail to pay when due any other
Obligations, and any such failure shall continue for more than five (5) Business
Days after written notice thereof shall have been given by MLBFS to Customer.
<PAGE>
(b)  Failure  to  Perform.  Customer  or  any  Guarantor  shall  default  in the
performance  or  observance  of any  covenant  or  agreement  on its  part to be
performed  or  observed  under  this  Loan  Agreement  or any of the  Additional
Agreements (not  constituting an Event of Default under any other clause of this
Section),  and such default shall continue unremedied for ten (10) Business Days
after written notice thereof shall have been given by MLBFS to Customer.

(c) Breach of Warranty.  Any  representation or warranty made by Customer or any
Guarantor  contained in this Loan Agreement or any of the Additional  Agreements
shall at any time prove to have been  incorrect  in any  material  respect  when
made.

(d) Default Under Other Agreement.  A default or Event of Default by Customer or
any Guarantor shall occur under the terms of any other agreement,  instrument or
document  with or  intended  for the  benefit  of MLBFS,  MLPF&S or any of their
affiliates,  and any required notice shall have been given and required  passage
of time shall have elapsed.

(e) Bankruptcy Event. Any Bankruptcy Event shall occur.

(f)  Material  Impairment.  Any event shall occur which shall  reasonably  cause
MLBFS to in good faith believe that the prospect of full payment or  performance
by  Customer  or any  Guarantor  of  any  of  their  respective  liabilities  or
obligations  under this Loan  Agreement or any of the  Additional  Agreements to
which Customer or such Guarantor is a party has been materially impaired.

(g) Acceleration of Debt to Other Creditors. Any event shall occur which results
in the  acceleration of the maturity of any  indebtedness of $100,000.00 or more
of Customer or any Guarantor to another creditor under any indenture, agreement,
undertaking, or otherwise.

(h)  Seizure  or Abuse of  Collateral.  The  Collateral,  or any  material  part
thereof,  shall be or become  subject to any  material  abuse or misuse,  or any
levy, attachment,  seizure or confiscation which is not released within ten (10)
Business Days.

9. REMEDIES

(a) Remedies Upon Default. Upon the occurrence and during the continuance of any
Event of Default,  MLBFS may at its sole option do any one or more or all of the
following,  at such time and in such  order as MLBFS may in its sole  discretion
choose:

(i) Termination.  MLBFS may without notice terminate the WCMA Line of Credit and
all  obligations  to  provide  the WCMA Line of Credit or  otherwise  extend any
credit to or for the benefit of Customer  (it being  understood,  however,  that
upon the occurrence of any Bankruptcy Event the WCMA Line of Credit and all such
obligations  shall  automatically  terminate  without  any action on the part of
MLBFS);  and upon any  such  termination  MLBFS  shall be  relieved  of all such
obligations.
<PAGE>
(ii)  Acceleration.  MLBFS may declare the principal of and interest on the WCMA
Loan  Balance,  and all  other  Obligations  to be  forthwith  due and  payable,
whereupon  all  such  amounts  shall be  immediately  due and  payable,  without
presentment,  demand  for  payment,  protest  and notice of  protest,  notice of
dishonor, notice of acceleration, notice of intent to accelerate or other notice
or formality of any kind, all of which are hereby  expressly  waived;  provided,
however,  that upon the occurrence of any Bankruptcy  Event all such  principal,
interest  and other  Obligations  shall  automatically  become  due and  payable
without any action on the part of MLBFS.

(iii)  Exercise  Rights of Secured  Party.  MLBFS may exercise any or all of the
remedies of a secured party under applicable law, including, but not limited to,
the UCC,  and any or all of its  other  rights  and  remedies  under  this  Loan
Agreement and the Additional Agreements.

(iv)  Possession.  MLBFS may  require  Customer to make the  Collateral  and the
records pertaining to the Collateral available to MLBFS at a place designated by
MLBFS which is reasonably  convenient to Customer, or may take possession of the
Collateral and the records  pertaining to the Collateral  without the use of any
judicial process and without any prior notice to Customer.

(v) Sale.  MLBFS may sell any or all of the Collateral at public or private sale
upon such terms and  conditions as MLBFS may reasonably  deem proper.  MLBFS may
purchase any  Collateral  at any such public sale.  The net proceeds of any such
public or private sale and all other amounts  actually  collected or received by
MLBFS pursuant  hereto,  after deducting all costs and expenses  incurred at any
time in the collection of the Obligations and in the protection,  collection and
sale of the Collateral, will be applied to the payment of the Obligations,  with
any remaining proceeds paid to Customer or whoever else may be entitled thereto,
and with Customer and each Guarantor  remaining jointly and severally liable for
any amount remaining unpaid after such application.

(vi) Delivery of Cash, Checks, Etc. MLBFS may require Customer to forthwith upon
receipt,  transmit and deliver to MLBFS in the form received,  all cash, checks,
drafts and other instruments for the payment of money (properly endorsed,  where
required, so that such items may be collected by MLBFS) which may be received by
Customer at any time in full or partial payment of any  Collateral,  and require
that  Customer not commingle any such items which may be so received by Customer
with any other of its funds or property but instead hold them separate and apart
and in trust for MLBFS until delivery is made to MLBFS.

(vii) Notification of Account Debtors.  MLBFS may notify any Account Debtor that
its Account or Chattel  Paper has been assigned to MLBFS and direct such Account
Debtor to make payment directly to MLBFS of all amounts due or becoming due with
respect to such  Account or Chattel  Paper;  and MLBFS may  enforce  payment and
collect, by legal proceedings or otherwise, such Account or Chattel Paper.

(viii)  Control of  Collateral.  MLBFS may otherwise  take control in any lawful
manner of any cash or non-cash items of payment or proceeds of Collateral and of
any rejected,  returned, stopped in transit or repossessed goods included in the
Collateral and endorse  Customer's name on any item of payment on or proceeds of
the Collateral.

(b) Set-Off.  MLBFS shall have the further right upon the  occurrence and during
the continuance of an Event of Default to set-off,  appropriate and apply toward
payment of any of the  Obligations,  in such order of  application  as MLBFS may
from time to time and at any time elect, any cash, credit,  deposits,  accounts,
securities  and any other  property of Customer which is in transit to or in the
<PAGE>
possession,  custody  or  control  of MLBFS,  MLPF&S or any  agent,  bailee,  or
affiliate of MLBFS or MLPF&S,  including,  without limitation,  the WCMA Account
and any Money  Accounts,  and all cash,  securities and other  financial  assets
therein  or  controlled  thereby,  and all  proceeds  thereof.  Customer  hereby
collaterally  assigns and grants to MLBFS a continuing  security interest in all
such property as additional Collateral.

(c) Power of Attorney.  Effective upon the occurrence and during the continuance
of an  Event of  Default,  Customer  hereby  irrevocably  appoints  MLBFS as its
attorney-in-fact, with full power of substitution, in its place and stead and in
its name or in the name of MLBFS, to from time to time in MLBFS' sole discretion
take any action and to execute any instrument  which MLBFS may deem necessary or
advisable to accomplish the purposes of this Loan Agreement,  including, but not
limited  to, to  receive,  endorse  and  collect  all  checks,  drafts and other
instruments  for the payment of money made  payable to Customer  included in the
Collateral.

(d)  Remedies are  Severable  and  Cumulative.  All rights and remedies of MLBFS
herein are  severable  and  cumulative  and in addition to all other  rights and
remedies  available in the Additional  Agreements,  at law or in equity, and any
one or more of such  rights and  remedies  may be  exercised  simultaneously  or
successively.

(e) Notices.  To the fullest extent permitted by applicable law, Customer hereby
irrevocably  waives and releases MLBFS of and from any and all  liabilities  and
penalties for failure of MLBFS to comply with any statutory or other requirement
imposed upon MLBFS relating to notices of sale,  holding of sale or reporting of
any sale, and Customer waives all rights of redemption or reinstatement from any
such sale.  Any notices  required  under  applicable law shall be reasonably and
properly  given to Customer if given by any of the  methods  provided  herein at
least 5 Business  Days  prior to taking  action.  MLBFS  shall have the right to
postpone  or adjourn any sale or other  disposition  of  Collateral  at any time
without  giving  notice of any such  postponed or adjourned  date.  In the event
MLBFS seeks to take possession of any or all of the Collateral by court process,
Customer further  irrevocably  waives to the fullest extent permitted by law any
bonds and any surety or security relating thereto required by any statute, court
rule or  otherwise  as an  incident  to such  possession,  and  any  demand  for
possession prior to the commencement of any suit or action.

10. MISCELLANEOUS

(a)  Non-Waiver.  No  failure  or delay on the part of MLBFS in  exercising  any
right,  power or remedy pursuant to this Loan Agreement or any of the Additional
Agreements shall operate as a waiver thereof,  and no single or partial exercise
of any such right,  power or remedy shall preclude any other or further exercise
thereof, or the exercise of any other right, power or remedy. Neither any waiver
of any provision of this Loan Agreement or any of the Additional Agreements, nor
any consent to any departure by Customer  therefrom,  shall be effective  unless
the same shall be in writing and signed by MLBFS. Any waiver of any provision of
this Loan Agreement or any of the  Additional  Agreements and any consent to any
departure  by  Customer  from the  terms of this  Loan  Agreement  or any of the
Additional  Agreements shall be effective only in the specific  instance and for
the specific  purpose for which given.  Except as otherwise  expressly  provided
herein, no notice to or demand on Customer shall in any case entitle Customer to
any other or further notice or demand in similar or other circumstances.
<PAGE>
(b) Disclosure.  Customer hereby  irrevocably  authorizes  MLBFS and each of its
affiliates,  including without limitation MLPF&S, to at any time (whether or not
an Event of Default shall have occurred)  obtain from and disclose to each other
any and all financial and other information  about Customer.  In connection with
said  authorization,  the parties recognize that in order to provide a WCMA Line
of Credit certain information about Customer is required to be made available on
a computer network accessible by certain affiliates of MLBFS, including MLPF&S.

(c) Communications.  All notices and other communications  required or permitted
hereunder shall be in writing, and shall be either delivered personally,  mailed
by postage  prepaid  certified mail or sent by express  overnight  courier or by
facsimile.  Such notices and  communications  shall be deemed to be given on the
date  of  personal  delivery,  facsimile  transmission  or  actual  delivery  of
certified  mail,  or one  Business  Day after  delivery to an express  overnight
courier.  Unless otherwise specified in a notice sent or delivered in accordance
with the terms  hereof,  notices and other  communications  in writing  shall be
given to the  parties  hereto  at their  respective  addresses  set forth at the
beginning of this Loan Agreement, or, in the case of facsimile transmission,  to
the parties at their respective regular facsimile telephone number.

(d) Costs, Expenses and Taxes. Customer shall upon demand pay or reimburse MLBFS
for:  (i) all  Uniform  Commercial  Code  filing  and search  fees and  expenses
incurred  by  MLBFS  in  connection   with  the   verification,   perfection  or
preservation  of  MLBFS'  rights  hereunder  or in the  Collateral  or any other
collateral for the Obligations; (ii) any and all stamp, transfer and other taxes
and fees payable or determined to be payable in connection  with the  execution,
delivery  and/or  recording  of this  Loan  Agreement  or any of the  Additional
Agreements;  (iii) all  reasonable  fees and  out-of-pocket  expenses of outside
counsel up to $5,000.00  incurred by MLBFS in connection with the preparation of
this Loan Agreement and the additional  agreements and (iv) all reasonable  fees
and out-of-pocket  expenses (including,  but not limited to, reasonable fees and
expenses of outside counsel) incurred by MLBFS in connection with the collection
of any sum payable hereunder or under any of the Additional  Agreements not paid
when due,  the  enforcement  of this  Loan  Agreement  or any of the  Additional
Agreements  and  the  protection  of  MLBFS'  rights  hereunder  or  thereunder,
excluding,   however,  salaries  and  normal  overhead  attributable  to  MLBFS'
employees.  The  obligations of Customer under this paragraph  shall survive the
expiration or  termination of this Loan Agreement and the discharge of the other
Obligations.

(e) Right to Perform Obligations.  If Customer shall fail to do any act or thing
which it has covenanted to do under this Loan Agreement or any representation or
warranty  on the part of  Customer  contained  in this Loan  Agreement  shall be
breached, MLBFS may, in its sole discretion, after 5 days written notice is sent
to Customer (or such lesser notice,  including no notice, as is reasonable under
the  circumstances),  do the  same or  cause  it to be done or  remedy  any such
breach,  and may  expend  its funds  for such  purpose.  Any and all  reasonable
amounts so  expended  by MLBFS  shall be  repayable  to MLBFS by  Customer  upon
demand,  with interest at the Interest Rate during the period from and including
the date funds are so expended by MLBFS to the date of  repayment,  and all such
amounts shall be additional Obligations.  The payment or performance by MLBFS of
any of  Customer's  obligations  hereunder  shall not  relieve  Customer of said
obligations or of the  consequences of having failed to pay or perform the same,
and shall not waive or be deemed a cure of any Default.

(f) Late Charge.  Any payment  required to be made by Customer  pursuant to this
Loan Agreement not paid within ten (10) days of the applicable due date shall be
subject  to a late  charge in an amount  equal to the  lesser  of: (i) 5% of the
<PAGE>
overdue  amount,  or (ii) the maximum amount  permitted by applicable  law. Such
late charge  shall be payable on demand,  or,  without  demand,  may in the sole
discretion of MLBFS be paid by a WCMA Loan and added to the WCMA Loan Balance in
the same manner as provided herein for accrued interest.

(g) Further  Assurances.  Customer agrees to do such further acts and things and
to execute  and deliver to MLBFS such  additional  agreements,  instruments  and
documents as MLBFS may  reasonably  require or deem  advisable to effectuate the
purposes  of this Loan  Agreement  or any of the  Additional  Agreements,  or to
establish,  perfect and maintain  MLBFS'  security  interests and liens upon the
Collateral, including, but not limited to: (i) executing financing statements or
amendments thereto when and as reasonably requested by MLBFS; and (ii) if in the
reasonable  judgment of MLBFS it is  required  by local law,  causing the owners
and/or mortgagees of the real property on which any Collateral may be located to
execute and deliver to MLBFS waivers or subordinations  reasonably  satisfactory
to MLBFS with respect to any rights in such Collateral.

(h) Binding Effect.  This Loan Agreement and the Additional  Agreements shall be
binding  upon,  and shall  inure to the  benefit  of MLBFS,  Customer  and their
respective  successors and assigns.  Customer shall not assign any of its rights
or  delegate  any of its  obligations  under this Loan  Agreement  or any of the
Additional  Agreements  without  the prior  written  consent  of  MLBFS.  Unless
otherwise  expressly  agreed to in a writing  signed by MLBFS,  no such  consent
shall in any event relieve  Customer of any of its  obligations  under this Loan
Agreement or the Additional Agreements.

(i) Headings. Captions and section and paragraph headings in this Loan Agreement
are  inserted  only as a  matter  of  convenience,  and  shall  not  affect  the
interpretation hereof.

(j) Governing Law. This Loan Agreement, and, unless otherwise expressly provided
therein, each of the Additional Agreements, shall be governed in all respects by
the laws of the State of Illinois.

(k) Severability of Provisions.  Whenever possible,  each provision of this Loan
Agreement and the Additional  Agreements  shall be interpreted in such manner as
to be  effective  and valid under  applicable  law.  Any  provision of this Loan
Agreement  or  any  of  the  Additional   Agreements   which  is  prohibited  or
unenforceable in any jurisdiction shall, as to such jurisdiction, be ineffective
only to the extent of such prohibition or unenforceability  without invalidating
the remaining provisions of this Loan Agreement and the Additional Agreements or
affecting  the  validity  or  enforceability  of  such  provision  in any  other
jurisdiction.

(l) Term.  This Loan  Agreement  shall become  effective on the date accepted by
MLBFS at its office in  Chicago,  Illinois,  and,  subject to the terms  hereof,
shall continue in effect so long  thereafter as the WCMA Line of Credit shall be
in effect or there shall be any Obligations outstanding.

(m)  Counterparts.   This  Loan  Agreement  may  be  executed  in  one  or  more
counterparts which, when taken together, constitute one and the same agreement.
<PAGE>
(n)  Jurisdiction;  Waiver.  CUSTOMER  ACKNOWLEDGES  THAT THIS LOAN AGREEMENT IS
BEING ACCEPTED BY MLBFS IN PARTIAL  CONSIDERATION OF MLBFS' RIGHT AND OPTION, IN
ITS  SOLE  DISCRETION,  TO  ENFORCE  THIS  LOAN  AGREEMENT  AND  THE  ADDITIONAL
AGREEMENTS  IN EITHER THE STATE OF ILLINOIS OR IN ANY OTHER  JURISDICTION  WHERE
CUSTOMER OR ANY COLLATERAL FOR THE OBLIGATIONS MAY BE LOCATED. CUSTOMER CONSENTS
TO JURISDICTION IN THE STATE OF ILLINOIS AND VENUE IN ANY STATE OR FEDERAL COURT
IN THE COUNTY OF COOK FOR SUCH PURPOSES,  AND CUSTOMER WAIVES ANY AND ALL RIGHTS
TO CONTEST SAID  JURISDICTION  AND VENUE.  CUSTOMER FURTHER WAIVES ANY RIGHTS TO
COMMENCE ANY ACTION  AGAINST MLBFS IN ANY  JURISDICTION  EXCEPT IN THE COUNTY OF
COOK AND STATE OF ILLINOIS.  MLBFS AND CUSTOMER  HEREBY EACH EXPRESSLY WAIVE ANY
AND ALL  RIGHTS TO A TRIAL BY JURY IN ANY  ACTION,  PROCEEDING  OR  COUNTERCLAIM
BROUGHT BY EITHER OF THE PARTIES  AGAINST  THE OTHER  PARTY WITH  RESPECT TO ANY
MATTER RELATING TO, ARISING OUT OF OR IN ANY WAY CONNECTED WITH THE WCMA LINE OF
CREDIT,  THIS  LOAN  AGREEMENT,  ANY  ADDITIONAL  AGREEMENTS  AND/OR  ANY OF THE
TRANSACTIONS WHICH ARE THE SUBJECT MATTER OF THIS LOAN AGREEMENT.

(o) Integration.  THIS LOAN AGREEMENT,  TOGETHER WITH THE ADDITIONAL AGREEMENTS,
CONSTITUTES THE ENTIRE UNDERSTANDING AND REPRESENTS THE FULL AND FINAL AGREEMENT
BETWEEN THE PARTIES WITH RESPECT TO THE SUBJECT  MATTER  HEREOF,  AND MAY NOT BE
CONTRADICTED BY EVIDENCE OF PRIOR WRITTEN  AGREEMENTS OR PRIOR,  CONTEMPORANEOUS
OR  SUBSEQUENT  ORAL  AGREEMENTS  OF THE PARTIES.  THERE ARE NO  UNWRITTEN  ORAL
AGREEMENTS OF THE PARTIES. WITHOUT LIMITING THE FOREGOING, CUSTOMER ACKNOWLEDGES
THAT EXCEPT AS OTHERWISE EXPRESSLY PROVIDED HEREIN: (I) NO PROMISE OR COMMITMENT
HAS BEEN  MADE TO IT BY  MLBFS,  MLPF&S  OR ANY OF THEIR  RESPECTIVE  EMPLOYEES,
AGENTS OR  REPRESENTATIVES TO EXTEND THE AVAILABILITY OF THE WCMA LINE OF CREDIT
OR THE  MATURITY  DATE,  OR TO  INCREASE  THE  MAXIMUM  WCMA LINE OF CREDIT,  OR
OTHERWISE  EXTEND  ANY OTHER  CREDIT TO  CUSTOMER  OR ANY OTHER  PARTY;  (II) NO
PURPORTED  EXTENSION OF THE MATURITY DATE,  INCREASE IN THE MAXIMUM WCMA LINE OF
CREDIT  OR OTHER  EXTENSION  OR  AGREEMENT  TO EXTEND  CREDIT  SHALL BE VALID OR
BINDING UNLESS EXPRESSLY SET FORTH IN A WRITTEN  INSTRUMENT SIGNED BY MLBFS; AND
(III) THIS LOAN AGREEMENT SUPERSEDES AND REPLACES ANY AND ALL PROPOSALS, LETTERS
OF INTENT AND APPROVAL AND  COMMITMENT  LETTERS FROM MLBFS TO CUSTOMER,  NONE OF
WHICH SHALL BE CONSIDERED AN ADDITIONAL AGREEMENT.  NO AMENDMENT OR MODIFICATION
OF THIS  AGREEMENT OR ANY OF THE  ADDITIONAL  AGREEMENTS TO WHICH  CUSTOMER IS A
PARTY SHALL BE EFFECTIVE UNLESS IN A WRITING SIGNED BY BOTH MLBFS AND CUSTOMER.

IN WITNESS WHEREOF, this Loan Agreement has been executed as of the day and year
first above written.

LAKELAND INDUSTRIES, INC.

By:     s/s Raymond J. Smith                           /s/Christopher Ryan
        --------------------                          ------------------- 
        Signature (1)                                 Signature (2)

        Raymond J. Smith                              Christopher Ryan 
        Printed Name                                  Printed Name

Title:  President                             Title:  Executive V.P. & Secretary
                   


Accepted at Chicago, Illinois:
MERRILL LYNCH BUSINESS FINANCIAL
SERVICES INC.


By: _________________________________ 
<PAGE>
                            CERTIFICATE OF SECRETARY

The undersigned  hereby certifies to MERRILL LYNCH BUSINESS  FINANCIAL  SERVICES
INC.  that the  undersigned  is the duly  appointed  and  acting  Secretary  (or
Assistant Secretary) of LAKELAND INDUSTRIES, INC., a corporation duly organized,
validly  existing and in good standing  under the laws of the State of Delaware;
and  that  the  following  is  a  true,  accurate  and  compared  transcript  of
resolutions  duly,  validly and  lawfully  adopted on the 10th day of December ,
1997 by the Board of Directors of said Corporation acting in accordance with the
laws  of the  state  of  incorporation  and  the  charter  and  by-laws  of said
Corporation:

"RESOLVED,  that this Corporation is authorized and empowered, now and from time
to time hereafter,  to borrow and/or obtain credit from, and/or enter into other
financial  arrangements  with,  MERRILL LYNCH BUSINESS  FINANCIAL  SERVICES INC.
("MLBFS"),  and in  connection  therewith  to grant to MLBFS liens and  security
interests  on any or all  property  belonging  to  this  Corporation;  all  such
transactions  to be on such terms and conditions as may be mutually  agreed from
time to time between this Corporation and MLBFS; and

"FURTHER RESOLVED, that the President, any Vice President,  Treasurer, Secretary
or other officer of this Corporation, or any one or more of them, be and each of
them hereby is authorized  and empowered to: (a) execute and deliver to MLBFS on
behalf  of this  Corporation  any and all  loan  agreements,  promissory  notes,
security agreements, pledge agreements,  financing statements,  mortgages, deeds
of trust, leases and/or all other agreements, instruments and documents required
by  MLBFS  in  connection  therewith,  and any  present  or  future  extensions,
amendments,  supplements,  modifications and restatements  thereof;  all in such
form as any such officer shall approve, as conclusively  evidenced by his or her
signature thereon, and (b) do and perform all such acts and things deemed by any
such  officer  to be  necessary  or  advisable  to  carry  out and  perform  the
undertakings and agreements of this Corporation in connection therewith; and any
and all  prior  acts of each of said  officers  in  these  premises  are  hereby
ratified and confirmed in all respects; and

"FURTHER  RESOLVED,  that  MLBFS  is  authorized  to  rely  upon  the  foregoing
resolutions until it receives written notice of any change or revocation from an
authorized officer of this Corporation,  which change or revocation shall not in
any event  affect  the  obligations  of this  Corporation  with  respect  to any
transaction  conditionally  agreed  or  committed  to by  MLBFS  or  having  its
inception prior to the receipt of such notice by MLBFS."

The undersigned  further certifies that: (a) the foregoing  resolutions have not
been rescinded, modified or repealed in any manner, are not in conflict with any
agreement of said Corporation and are in full force and effect as of the date of
this Certificate, and (b) the following individuals are now the duly elected and
acting  officers of said  Corporation and the signatures set forth below are the
true signatures of said officers:

         President:                s/s
                                   ---------------------
         Vice President:           s/s 
                                   ---------------------
         Treasurer:                s/s 
                                   ---------------------
         Secretary:                s/s 
                                   ---------------------
         V.P. Manufacturing:       s/s                   
         Additional Title          ---------------------

IN WITNESS  WHEREOF,  the  undersigned  has executed  this  Certificate  and has
affixed the seal of said Corporation hereto, pursuant to due authorization,  all
as of this 10th day of December , 1997.


(Corporate Seal)                                        s/s Christopher Ryan
                                                            ----------------
                                                            Printed Name:
                                                            Christopher Ryan
                                                            Secretary

<PAGE>
                             UNCONDITIONAL GUARANTY

FOR VALUE  RECEIVED,  and in order to induce  MERRILL LYNCH  BUSINESS  FINANCIAL
SERVICES INC. ("MLBFS") to advance moneys or extend or continue to extend credit
or lease  property to or for the  benefit of, or modify its credit  relationship
with, or enter into any other financial accommodations with LAKELAND INDUSTRIES,
INC.  (with  any  successor-in  interest,  including,  without  limitation,  any
successor by merger or by operation of law, herein  collectively  referred to as
"Customer"),  under: (a) that certain WCMA NOTE, LOAN AND SECURITY AGREEMENT NO.
849-07230 between MLBFS and Customer (the "Loan Agreement"), (b) any "Additional
Agreements",  as that term is defined in the Loan Agreement, and (c) all present
and future  amendments,  restatements,  supplements  and other  evidences of any
extensions,  increases,  renewals,  modifications and other changes of or to the
Loan  Agreement or any  Additional  Agreements  (collectively,  the  "Guaranteed
Documents"),  and for other good and  valuable  consideration,  the  receipt and
sufficiency of which is hereby  acknowledged,  the undersigned,  LAIDLAW ADAMS &
PECK INC. F/K/A FIRELAND INDUSTRIES,  INC., a corporation organized and existing
under the laws of the State of Delaware  ("Guarantor"),  hereby  unconditionally
guarantees to MLBFS:  (i) the prompt and full payment when due, by  acceleration
or otherwise,  of all sums now or any time  hereafter due from Customer to MLBFS
under the Guaranteed  Documents,  (ii) the prompt, full and faithful performance
and  discharge  by  Customer of each and every other  covenant  and  warranty of
Customer set forth in the  Guaranteed  Documents,  and (iii) the prompt and full
payment and performance of all other  indebtedness,  liabilities and obligations
of Customer to MLBFS,  howsoever created or evidenced,  and whether now existing
or hereafter arising (collectively, the "Obligations"). Guarantor further agrees
to pay all reasonable costs and expenses  (including,  but not limited to, court
costs and reasonable  attorneys'  fees) paid or incurred by MLBFS in endeavoring
to collect or enforce  performance  of any of the  Obligations,  or in enforcing
this Guaranty. Guarantor acknowledges that MLBFS is relying on the execution and
delivery of this  Guaranty in advancing  moneys to or extending or continuing to
extend credit to or for the benefit of Customer.

This  Guaranty is absolute,  unconditional  and  continuing  and shall remain in
effect until all of the Obligations shall have been fully and indefeasibly paid,
performed and discharged.  Upon the occurrence and during the continuance of any
default or Event of Default under the  Guaranteed  Documents,  any or all of the
indebtedness  hereby  guaranteed  then existing  shall,  at the option of MLBFS,
become immediately due and payable from Guarantor (it being understood, however,
that upon the occurrence of any "Bankruptcy Event", as defined in the Guaranteed
Documents,  all such  indebtedness  shall  automatically  become due and payable
without action on the part of MLBFS). Notwithstanding the occurrence of any such
event,  this Guaranty shall continue and remain in full force and effect. To the
extent MLBFS receives  payment with respect to the  Obligations,  and all or any
part of such payment is subsequently  invalidated,  declared to be fraudulent or
preferential,  set aside,  required  to be repaid by MLBFS or is repaid by MLBFS
pursuant to a settlement agreement,  to a trustee,  receiver or any other person
or entity, whether under any Bankruptcy law or otherwise (a "Returned Payment"),
this Guaranty shall continue to be effective or shall be reinstated, as the case
may  be,  to the  extent  of  such  payment  or  repayment  by  MLBFS,  and  the
indebtedness or part thereof  intended to be satisfied by such Returned  Payment
shall be revived  and  continued  in full  force and effect as if said  Returned
Payment had not been made.
<PAGE>
The liability of Guarantor  hereunder  shall in no event be affected or impaired
by any of the following,  any of which may be done or omitted by MLBFS from time
to time,  without  notice to or the  consent  of  Guarantor:  (a) any  renewals,
amendments,  restatements,  modifications  or  supplements  of or to  any of the
Guaranteed Documents, or any extensions,  forbearances,  compromises or releases
of any of the  Obligations  or any of MLBFS' rights under any of the  Guaranteed
Documents;  (b) any  acceptance  by MLBFS of any  collateral or security for, or
other  guarantees  of,  any of the  Obligations;  (c) any  failure,  neglect  or
omission on the part of MLBFS to realize upon or protect any of the Obligations,
or any collateral or security therefor, or to exercise any lien upon or right of
appropriation  of any  moneys,  credits or  property  of  Customer  or any other
guarantor,  possessed by or under the control of MLBFS or any of its affiliates,
toward the  liquidation  or reduction of the  Obligations;  (d) any  invalidity,
irregularity or unenforceability  of all or any part of the Obligations,  of any
collateral security for the Obligations,  or the Guaranteed  Documents;  (e) any
application  of  payments or credits by MLBFS;  (f) the  granting of credit from
time to time by MLBFS to  Customer  in  excess  of the  amount  set forth in the
Guaranteed Documents; or (g) any other act of commission or omission of any kind
or at any time upon the part of MLBFS or any of its  affiliates  or any of their
respective  employees  or agents with  respect to any matter  whatsoever.  MLBFS
shall not be required at any time,  as a condition  of  Guarantor's  obligations
hereunder,  to resort to payment  from  Customer  or other  persons or  entities
whatsoever,  or any of their properties or estates,  or resort to any collateral
or pursue or exhaust any other rights or remedies whatsoever.

No  release  or  discharge  in whole or in part of any  other  guarantor  of the
Obligations  shall  release or discharge  Guarantor  unless and until all of the
Obligations  shall have been indefeasibly  fully paid and discharged.  Guarantor
expressly waives presentment,  protest,  demand,  notice of dishonor or default,
notice of acceptance of this Guaranty,  notice of advancement of funds under the
Guaranteed  Documents and all other notices and formalities to which Customer or
Guarantor might be entitled, by statute or otherwise,  and, so long as there are
any  Obligations or MLBFS is committed to extend credit to Customer,  waives any
right to revoke or terminate this Guaranty  without the express  written consent
of MLBFS.

So long as there are any Obligations, Guarantor shall not have any claim, remedy
or   right   of   subrogation,    reimbursement,    exoneration,   contribution,
indemnification,  or  participation  in any  claim,  right,  or  remedy of MLBFS
against  Customer or any  security  which MLBFS now has or  hereafter  acquires,
whether or not such claim, right or remedy arises in equity, under contract,  by
statute, under common law, or otherwise.

MLBFS is hereby  irrevocably  authorized  by  Guarantor  at any time  during the
continuance  of an Event of Default under the Loan Agreement or any other of the
Guaranteed  Documents  or in  respect  of any of the  Obligations,  in its  sole
discretion and without demand or notice of any kind, to  appropriate,  hold, set
off and apply toward the payment of any amount due  hereunder,  in such order of
application  as  MLBFS  may  elect,  all  cash,  credits,  deposits,   accounts,
securities and any other property of Guarantor  which is in transit to or in the
possession, custody or control of MLBFS or Merrill Lynch, Pierce, Fenner & Smith
Incorporated  ("MLPF&S"),   or  any  of  their  respective  agents,  bailees  or
affiliates,  including,  without limitation, all securities accounts with MLPF&S
<PAGE>
and all cash,  securities  and other  financial  assets  therein  or  controlled
thereby,  and all proceeds thereof.  Guarantor hereby  collaterally  assigns and
grants  to  MLBFS  a  continuing  security  interest  in all  such  property  as
additional  security for the  Obligations.  Upon the  occurrence  and during the
continuance of an Event of Default, MLBFS shall have all rights in such property
available to collateral assignees and secured parties under all applicable laws,
including, without limitation, the UCC.

Guarantor  agrees to  furnish  to MLBFS such  financial  information  concerning
Guarantor as may be required by any of the Guaranteed  Documents or as MLBFS may
otherwise  from  time to  time  reasonably  request.  Guarantor  further  hereby
irrevocably  authorizes  MLBFS  and each of its  affiliates,  including  without
limitation MLPF&S, to at any time (whether or not an Event of Default shall have
occurred) obtain from and disclose to each other any and all financial and other
information about Guarantor.

No delay on the part of MLBFS in the  exercise of any right or remedy  under the
Guaranteed  Documents,  this Guaranty or any other  agreement shall operate as a
waiver thereof, and, without limiting the foregoing, no delay in the enforcement
of any  security  interest,  and no single or partial  exercise  by MLBFS of any
right or remedy  shall  preclude  any other or further  exercise  thereof or the
exercise  of any other  right or remedy.  This  Guaranty  may be executed in any
number of counterparts,  each of which counterparts,  once they are executed and
delivered,  shall be deemed  to be an  original  and all of which  counterparts,
taken together,  shall  constitute but one and the same Guaranty.  This Guaranty
shall be binding upon Guarantor and its successors and assigns,  and shall inure
to the benefit of MLBFS and its successors  and assigns.  If there are more than
one  guarantor of the  Obligations,  all of the  obligations  and  agreements of
Guarantor are joint and several with such other guarantors.

This  Guaranty  shall be governed by the laws of the State of Illinois.  WITHOUT
LIMITING THE RIGHT OF MLBFS TO ENFORCE  THIS  GUARANTY IN ANY  JURISDICTION  AND
VENUE  PERMITTED BY APPLICABLE LAW,  GUARANTOR  AGREES THAT THIS GUARANTY MAY AT
THE OPTION OF MLBFS BE ENFORCED BY MLBFS IN ANY  JURISDICTION AND VENUE IN WHICH
ANY OF THE GUARANTEED DOCUMENTS MAY BE ENFORCED. GUARANTOR AND MLBFS HEREBY EACH
EXPRESSLY WAIVE ANY AND ALL RIGHTS TO A TRIAL BY JURY IN ANY ACTION,  PROCEEDING
OR COUNTERCLAIM  BROUGHT BY EITHER OF THE PARTIES AGAINST THE OTHER PARTY IN ANY
WAY RELATED TO OR ARISING  OUT OF THIS  GUARANTY  OR THE  OBLIGATIONS.  Wherever
possible each  provision of this Guaranty shall be interpreted in such manner as
to be effective  and valid under  applicable  law, but if any  provision of this
Guaranty shall be prohibited by or invalid under such law, such provision  shall
be ineffective  only to the extent of such  prohibition  or invalidity,  without
invalidating the remainder of such provision or the remaining provisions of this
Guaranty.  No  modification  or waiver of any of the provisions of this Guaranty
shall be effective unless in writing and signed by both Guarantor and an officer
of MLBFS.  Each  signatory  on behalf of Guarantor  warrants  that he or she has
authority to sign on behalf of Guarantor,  and by so signing,  to bind Guarantor
hereunder.
<PAGE>

Dated as of December 2, 1997.

LAIDLAW ADAMS & PECK INC. F/K/A FIRELAND INDUSTRIES, INC.


By:     s/s Raymond J. Smith                            s/s Christopher Ryan
        --------------------                            --------------------
        Signature (2)                                   Signature (2)
        Raymond J. Smith                                Christopher Ryan 
        Printed Name                                    Printed Name
Title:  President                                Title: Executive V.P. Secretary
                  

Address of Guarantor:

          815 SUPERIOR AVENUE
          CLEVELAND, OH 44114

<PAGE>
                            CERTIFICATE OF SECRETARY
                                   (Guaranty)

The undersigned  hereby certifies to MERRILL LYNCH BUSINESS  FINANCIAL  SERVICES
INC.  that the  undersigned  is the duly  appointed  and  acting  Secretary  (or
Assistant  Secretary) of LAIDLAW ADAMS & PECK INC.  F/K/A  FIRELAND  INDUSTRIES,
INC., a corporation duly organized,  validly existing and in good standing under
the laws of the State of Delaware;  and that the  following is a true,  accurate
and compared transcript of resolutions duly, validly and lawfully adopted on the
10th day of December , 1997 by the Board of Directors of said Corporation acting
in accordance  with the laws of the state of  incorporation  and the charter and
by-laws of said Corporation:

"RESOLVED,  that it is advisable and in the best interests and to the benefit of
this  Corporation  to guaranty  the  obligations  of LAKELAND  INDUSTRIES,  INC.
("Customer") to MERRILL LYNCH BUSINESS FINANCIAL SERVICES INC. ("MLBFS"); and

"FURTHER RESOLVED, that the President, any Vice President,  Treasurer, Secretary
or other officer of this Corporation, or any one or more of them, be and each of
them hereby is authorized  and  empowered for and on behalf of this  Corporation
to: (a)  execute  and  deliver to MLBFS:  (i) an  Unconditional  Guaranty of the
obligations of Customer,  (ii) any other  agreements,  instruments and documents
required by MLBFS in connection therewith,  including,  without limitation,  any
agreements,  instruments and documents evidencing liens or security interests on
any of the property of this  Corporation  as collateral  for said  Unconditional
Guaranty and/or the  obligations of Customer to MLBFS,  and (iii) any present or
future  amendments  to any of the  foregoing;  all in such form as such  officer
shall approve, as evidenced by his signature thereon;  and (b) to do and perform
all such acts and things deemed by any such officer to be necessary or advisable
to carry out and perform the undertakings and agreements of this Corporation set
forth therein; and all prior acts of each of said officers in these premises are
hereby ratified and confirmed; and

"FURTHER  RESOLVED,  that  MLBFS  is  authorized  to  rely  upon  the  foregoing
resolutions until it receives written notice of any change or revocation from an
authorized officer of this Corporation,  which change or revocation shall not in
any event  affect  the  obligations  of this  Corporation  with  respect  to any
transaction  conditionally  agreed  or  committed  to by  MLBFS  or  having  its
inception prior to the receipt of such notice by MLBFS."

The undersigned  further certifies that: (a) the foregoing  resolutions have not
been rescinded, modified or repealed in any manner, are not in conflict with any
agreement of said Corporation and are in full force and effect as of the date of
this Certificate, and (b) the following individuals are now the duly elected and
acting  officers of said  Corporation and the signatures set forth below are the
true signatures of said officers:


         President:               s/s 
                                  -------------------
         Vice President:          s/s 
                                  -------------------
         Treasurer:               s/s 
                                  -------------------
         Secretary:               s/s 
                                  -------------------
          
         Additional Title

IN WITNESS  WHEREOF,  the  undersigned  has executed  this  Certificate  and has
affixed the seal of said corporation hereto, pursuant to due authorization,  all
as of this 10th day of December, 1997.


(Corporate Seal)                                       s/s  Christopher Ryan
                                                       ----------------------
                                                       Printed Name: 
                                                       Christoper Ryan 
                                                       Secretary


 
                                                                      EXHIBIT 11



                        CONSENT OF INDEPENDENT CERTIFIED
                               PUBLIC ACCOUNTANTS




We have issued our report dated April 15, 1998,  accompanying  the  consolidated
financial  statements  and  schedule  included in the Annual  Report of Lakeland
Industries, Inc. and Subsidiaries on Form 10-K for the fiscal year ended January
31, 1998. We hereby consent to the  incorporation by reference of said report in
the Registration Statement of Lakeland Industries, Inc. and Subsidiaries on Form
S-8 (File No. 33-92564, effective May 15, 1995).



/s/GRANT THORNTON LLP
- ---------------------
GRANT THORNTON LLP

Melville, New York
April 29, 1998

Dear Fellow Shareholders:

      It is my pleasure to tell you that the fiscal year ended January 31, 1998,
set new records for your  company.  Sales  climbed to an all-time  high of $47.3
million  compared with $41.8 million in fiscal 1997.  Net income  increased to a
record  $1,600,000  from the prior year's net profit of $1,063,000.  Stated on a
diluted per share basis, earnings reached $0.61, which represented a gain of 49%
over the $0.41 per share profit in fiscal 1997.

      Fiscal  1998 saw major  progress  regarding  our  ongoing  plans to reduce
production costs while simultaneously improving the quality of our products. Our
new  factory in Mexico,  mentioned  in last  year's  letter,  is running at peak
efficiency. Augmenting the Mexican production is a new manufacturing facility in
China. The establishment of this factory further reduces the costs of several of
our major sales  items.  Also,  it enables us to compete more  efficiently  with
foreign manufacturers both in the United States and Pacific Rim markets.

      "Very  proud"  would be the phrase of choice to best  describe my feelings
regarding the ISO 9002  certification  of our Decatur,  Alabama  facility during
fiscal 1998. The entire staff worked  diligently as a team, and because of their
cooperation and resolve, came through the exacting  international  certification
process with flying colors.

      Another  of  this  past  year's   significant   accomplishments   was  the
installation and  implementation of a new computer software package to serve the
entire corporation.  It enables the company to maintain even better control over
its financial and inventory areas, and has already  confronted and complied with
- -- two  years  ahead  of time -- those  potential  computer  problems  generally
associated with the arrival of the year 2000.

      Lakeland's  relationships  with its prime vendors  continue to be firm and
cordial.  The licensing program with DuPont involving our most popular products,
Tyvek(R) and Tychem(R),  has proven to be very successful.  We have been advised
by DuPont and other  vendors that their  preparation  for the year 2000 is going
well. They do not expect major changes.

      On the financial  side, we concluded an agreement  with a major  financial
institution  allowing us to fund safely the growth we have enjoyed during fiscal
1998 and that which lies in your company's promising future.

      Importantly,  we have  enlarged  our  Internet  web site to  provide  both
potential  customers  and  shareholders  the ability to see what Lakeland has to
offer by way of a full product line.

      The  markets  we  are  selling  to   currently   are   expanding  as  more
manufacturers  become  aware  of the  savings  they  can  realize  by  providing
employees with appropriate safety clothing.  Additionally,  we are seeing a much
larger interest in chemical- and  biological-resistant  clothing. This is due to
the  unfortunate  threat of increased  terrorist  activities  using chemical and
biological agents throughout the world.
<PAGE>

      I would like to extend my personal  thanks to the Board of  Directors  for
their valued advice and support of our efforts to steer Lakeland on a successful
course.  I would like to thank as well the members of our management  staff, all
of  our  employees  worldwide,  our  vendors  and  our  shareholders  for  their
unflagging  support.  We expect next year to be another  record breaker for your
company. 

Respectfully submitted,


/s/Raymond J. Smith
- -------------------
Raymond J. Smith
President and Chief Executive Officer

                                      -1-
<PAGE>
<TABLE>
<CAPTION>
SELECTED FINANCIAL DATA

                                                               (In thousands, except per share amounts)
                                                                     For the Years Ended January 31,
                                                1998            1997            1996            1995            1994
                                            -----------     -----------     -----------     -----------     -----------
<S>                                         <C>             <C>             <C>             <C>             <C>   
INCOME STATEMENT DATA:
Net sales .............................     $    47,263     $    41,792     $    40,189     $    35,185     $    30,143
Gross profit ..........................           9,195           7,237           6,288           6,346           4,763
Operating expenses (1) ................           6,157           5,212           4,882           4,704           4,739
Operating profit ......................           3,038           2,024           1,406           1,642              24
Income (loss) before income
 taxes and cumulative effect of change
 in accounting principle (2) ..........           2,590           1,576             956           2,000            (137)
Income (loss)  before
 cumulative effect of change
 in accounting principle ..............           1,600           1,063             587           1,421            (278)
Cumulative effect of change in
 accounting principle (3) .............             241
Net income (loss) .....................           1,600           1,063             587           1,421             (37)
Earnings (loss) per share - Basic (4)
 Income (loss) before cumulative
 effect of change in accounting .......     $       .63     $       .42     $       .23     $       .56     $      (.11)
 Cumulative effect of change in
 accounting principle .................            --              --              --              --               .10
                                            -----------     -----------     -----------     -----------     -----------

Net income (loss) .....................     $       .63     $       .42     $       .23     $       .56     ($      .01)
Earnings (loss) per share - Diluted (4)
Income (loss) before cumulative
 effect of change in accounting .......             .61             .41             .22             .54           (0.11)
Cumulative effect of change in
 accounting principle .................            --              --              --              --              0.10
                                            -----------     -----------     -----------     -----------     -----------

Net Income (loss) .....................     $       .61     $       .41     $       .22     $       .54     ($      .01)
                                            ===========     ===========     ===========     ===========     =========== 
Weighted average common
shares outstanding:
        Basic .........................       2,558,541       2,550,000       2,550,000       2,550,000       2,550,000
        Diluted .......................       2,627,425       2,609,700       2,635,506       2,641,000       2,550,000

BALANCE SHEET DATA (at end of year):
Working capital .......................     $    18,903     $    14,018     $    13,618     $     7,190     $     8,871
Total assets ..........................          25,812          18,573          19,263          15,562          13,103
Current liabilities ...................           5,007           2,920           3,894           6,813           2,464
L/T liabilities .......................           9,217           5,746           6,492             441           3,680
Stockholders' equity ..................     $    11,518     $     9,825     $     8,762     $     8,175     $     6,754
</TABLE>
<PAGE>

(1)  Includes a write-off of $583,669 in Notes  receivable due from one customer
     in 1994.
(2)  Includes   $625,000  gain  recorded  in  1995  relating  to  the  favorable
     settlement of an outstanding litigation.
(3)  Effective  February 1, 1993,  the Company  adopted  Statement  of Financial
     Accounting  Standards  No. 109,  "Accounting  for Income  Taxes" ("SFAS No.
     109"),  which  requires an asset and liability  approach to accounting  for
     income taxes. The cumulative effect as of February 1, 1993, of the adoption
     of SFAS No. 109, resulted in a fiscal 1994 benefit of $241,000.
(4)  Earnings  per share has been  restated  in  accordance  with SFAS No.  128,
     "Earnings Per Share".

                                      -2-
<PAGE>
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

Fiscal Year Ended  January 31,  1998  Compared to Fiscal Year Ended  January 31,
1997

      Net sales for the year ended  January 31,  1998  increased  $5,471,000  or
13.1% to $47,263,000  from  $41,792,000  reported for the year ended January 31,
1997. Increased prices and unit shipments of various protective garment products
are the  principal  reason for this  upward  movement in sales.  This  industry,
however,  continues to be highly  competitive.  Net sales increased 10.2% during
the quarter  ended  January 31,  1998 as  compared  to the  immediate  preceding
quarter,  principally  as  the  result  of the  Company's  ability  to  maintain
inventory levels to meet sales demand.

      Gross profit as a percentage of net sales  increased to 19.5% for the year
ended January 31, 1998 from 17.3% reported for the prior year,  principally  due
to price  increases  instituted  at the  beginning of the fiscal year and market
price stabilization during the course of the year. The prior year was negatively
affected as a result of the competitive  and economic  climate of the protective
clothing  industry.  Margins decreased to 16.5% during the quarter ended January
31,  1998  as  compared  to the  immediate  preceding  quarter  due  to  meeting
competitive  pricing situations and additionally some products imported for sale
during the fourth quarter were sold at lower margins.

      Operating  expenses as a percentage of net sales increased to 13% for year
ended  January  31, 1998 from 12.5% for the prior year,  as sales  continued  to
increase  at a rate of 13%  without a  corresponding  increase  in  selling  and
general and administrative expenses.

      Interest   expense   decreased   slightly   consistent  with   outstanding
borrowings.

      As a result of the foregoing, operating results increased to net income of
$1,600,000  (up 50.5%) for the year ended  January  31,  1998 from net income of
$1,063,000 for the year ended January 31, 1997.

Fiscal Year Ended  January 31,  1997  Compared to Fiscal Year Ended  January 31,
1996

      Net sales for the year ended  January 31,  1997  increased  $1,603,000  or
3.99% to $41,792,000  from  $40,189,000  reported for the year ended January 31,
1996. Increased prices and unit shipments of various protective garment products
are the  principal  reason for this  upward  movement in sales.  This  industry,
however,  continues to be highly  competitive.  Net sales increased 13.7% during
the quarter  ended  January 31,  1997 as  compared  to the  immediate  preceding
quarter,  principally  as  the  result  of the  Company's  ability  to  maintain
inventory levels to meet sales demand.

      Gross profit as a percentage of net sales  increased to 17.3% for the year
ended January 31, 1997 from 15.6% reported for the prior year,  principally  due
to the price  increase  instituted at the beginning of the fiscal year and price
stabilization.  The  prior  year was  negatively  affected  as a  result  of the
competitive and economic climate of the protective  clothing  industry.  Margins
decreased to 14.8% during the quarter  ended January 31, 1997 as compared to the
immediate preceding quarter as some products imported for sale during the fourth
quarter were sold at lower margins.
<PAGE>
      Operating  expenses as a  percentage  of net sales  increased to 12.5% for
year ended January 31, 1997 from 12.1% for the prior year, as sales  continue to
increase   without  a   corresponding   increase  in  selling  and  general  and
administrative  expenses  as well as the  prior  year  having  benefited  from a
reduction in pension expense.

      Interest expense remained the same consistent with outstanding borrowings.

      As a result of the foregoing, operating results increased to net income of
$1,063,000  for the year ended  January 31, 1997 from net income of $587,000 for
the year ended January 31, 1996.

                                      -3-
<PAGE>
LIQUIDITY AND  CAPITAL RESOURCES

      Lakeland  has  historically  met  its  cash  requirements   through  funds
generated from operations and borrowings under a revolving  credit facility.  On
December 12, 1997,  the Company  entered into a new $10 million  facility with a
financial  institution.  This  facility  matures on November 30, 1999.  Interest
charges under this credit facility are calculated on various  optional  formulas
using LIBOR or the 30 day  commercial  paper rates,  as defined.  The  Company's
January 31, 1998 balance sheet shows a strong current ratio and working  capital
position and management believes that its positive financial position,  together
with its new 2 year credit  facility  and  proposed  amendment  to increase  the
facility by $3 million, will provide sufficient funds for operating purposes for
the next twelve months.

         The Company has substantially completed its program to prepare computer
systems  and  applications  for the Year  2000.  The  Company  expects  to incur
additional internal staff costs as well as consulting and other expenses related
to enhancements necessary to complete the systems for the Year 2000. The Company
is also  communicating  with  customers  and  suppliers  with  whom it  conducts
business to help identify and resolve any potential Year 2000 issues. Management
has not quantified the remaining Year 2000 compliance and related expenses to be
incurred,  however,  management  believes  the  remaining  costs will not have a
material affect on its financial position.

IMPACT OF INFLATION

      Management  believes  inflation  has  not  had a  material  effect  on the
Company's  operations  or its  financial  condition.  There can be no assurance,
however,  that the  Company's  business will not be affected by inflation in the
future.

MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS

      Prior to September 9, 1986,  there was no public  market for the Company's
Common Stock. On September 9, 1986, the effective date of the Company's  initial
public   offering,   the   Company's   Common   Stock   began   trading  in  the
over-the-counter  market.  On June 2, 1987,  the  Company's  Common  Stock began
trading in the over-the-counter market as a National Market Issue. The Company's
Common Stock trades on The Nasdaq  Stock Market under the symbol  "LAKE".  It is
listed in major publications under "Lakeland".
<PAGE>
      The following table sets forth the high and low trade prices,  as reported
by NASDAQ for the last two fiscal years:
<TABLE>
<CAPTION>


                                                     Fiscal 1998                           Fiscal 1997
                                             --------------------------             -------------------------
                                              High                Low                High                 Low
                                              ----                ---                ----                 ---
<S>                                          <C>                <C>                 <C>                  <C>   
      First Quarter                           3 7/8             2 13/16             4 1/4                3 1/8
      Second Quarter                          5 9/16            3 15/32             4 5/8                2 3/4
      Third Quarter                           9                 4 3/4               4 1/16               3
      Fourth Quarter                         10                 6 3/4               3 1/2                2 3/4
      First Quarter fiscal 1998              10 1/2             7 3/4               3 3/4                2 13/16
      (through April 17, 1998)
</TABLE>

      The  Company  has never  declared  or paid a cash  dividend  on its Common
Stock, and the Company has no present  intention of declaring or paying any cash
dividends on its Common Stock in the foreseeable future.

      As of April 10, 1998, there were 135 holders of record of the Common Stock
of  the  Company.  There  are  believed  to  be  in  excess  of  500  beneficial
shareholders  in  addition to those of record,  since over 1 million  shares are
held in street name by Cede & Co. a large financial clearing house.

                                      -4-
<PAGE>
                         REPORT OF INDEPENDENT CERTIFIED
                               PUBLIC ACCOUNTANTS



Board of Directors and Stockholders
      Lakeland Industries, Inc. and Subsidiaries


We have  audited  the  accompanying  consolidated  balance  sheets  of  Lakeland
Industries,  Inc. and  Subsidiaries  (the  "Company") as of January 31, 1998 and
1997, and the related  consolidated  statements of income,  stockholders' equity
and cash flows for each of the three years in the period ended January 31, 1998.
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the consolidated  financial  position of the
Company as of January 31, 1998 and 1997, and the  consolidated  results of their
operations and their  consolidated cash flows for each of the three years in the
period ended January 31, 1998, in conformity with generally accepted  accounting
principles.

We have also audited Schedule II - Valuation and Qualifying Accounts for each of
the three years in the period  ended  January 31,  1998.  In our  opinion,  this
schedule presents fairly, in all material respects,  the information required to
be set forth therein.




/s/GRANT THORNTON LLP
- ---------------------
GRANT THORNTON LLP


Melville, New York
April 15, 1998


                                      -5-
<PAGE>
<TABLE>
<CAPTION>
                                  Lakeland Industries, Inc.
                                      and Subsidiaries

                                 CONSOLIDATED BALANCE SHEETS

                                         January 31,



                              ASSETS                                1998           1997
                                                                -----------     -----------
<S>                                                             <C>             <C>
CURRENT ASSETS
    Cash and cash equivalents .............................     $   222,700     $   504,940
    Accounts receivable, net of allowance for doubtful
        accounts of $203,000 and $150,000 at January 31,
        1998 and 1997, respectively .......................       6,953,538       5,893,594
    Inventories ...........................................      15,858,052       9,894,156
    Deferred income taxes .................................         511,000         469,000
    Other current assets ..................................         364,697         176,901
                                                                -----------     -----------


        Total current assets ..............................      23,909,987      16,938,591


PROPERTY AND EQUIPMENT, net ...............................       1,392,346         989,667


EXCESS OF COST OVER FAIR VALUE OF NET ASSETS
    ACQUIRED, net of accumulated amortization of $218,000
    and $198,000 at January 31, 1998 and 1997, respectively         327,120         347,116


OTHER ASSETS ..............................................         182,412         297,742
                                                                -----------     -----------


                                                                $25,811,865     $18,573,116
                                                                ===========     ===========
</TABLE>

The accompanying notes are an integral part of these statements.


                                       -6-
<PAGE>
<TABLE>
<CAPTION>
                              Lakeland Industries, Inc.
                                   and Subsidiaries

                        CONSOLIDATED BALANCE SHEETS (continued)

                                      January 31,



         LIABILITIES AND STOCKHOLDERS' EQUITY                 1998            1997
                                                          -----------     -----------
<S>                                                       <C>             <C>
CURRENT LIABILITIES
    Accounts payable ................................     $ 4,294,241     $ 2,534,999
    Accrued compensation and benefits ...............         283,187         223,090
    Other accrued expenses ..........................         379,143         112,224
    Current portion of long-term liabilities ........          50,000          50,000
                                                          -----------     -----------

          Total current liabilities .................       5,006,571       2,920,313


LONG-TERM LIABILITIES ...............................       9,216,669       5,745,789


DEFERRED INCOME TAXES ...............................          71,000          82,000

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
    Preferred stock, $.01 par; 1,500,000 shares
        authorized;  none issued
    Common  stock, $.01 par;  10,000,000     shares
        authorized; 2,610,472 and 2,550,000 shares issued
        and outstanding at January 31, 1998 and 1997,
        respectively ................................          26,105          25,500
    Additional paid-in capital ......................       6,073,358       5,981,226
    Retained earnings ...............................       5,418,162       3,818,288
                                                          -----------     -----------

                                                           11,517,625       9,825,014
                                                          -----------     -----------

                                                          $25,811,865     $18,573,116
                                                          ===========     ===========

</TABLE>
The accompanying notes are an integral part of these statements.

                                         -7-
<PAGE>
<TABLE>
<CAPTION>
                                    Lakeland Industries, Inc.
                                        and Subsidiaries

                                CONSOLIDATED STATEMENTS OF INCOME

                                  Fiscal year ended January 31,

                                                    1998             1997              1996
                                               ------------      ------------      ------------
<S>                                            <C>               <C>               <C>    
Net sales ................................     $ 47,262,519      $ 41,792,469      $ 40,188,916
Cost of goods sold .......................       38,067,351        34,555,786        33,901,232
                                               ------------      ------------      ------------

          Gross profit ...................        9,195,168         7,236,683         6,287,684
                                               ------------      ------------      ------------
Operating expenses
    Selling and shipping .................        3,001,500         2,569,702         2,691,193
    General and administrative ...........        3,155,605         2,625,866         2,163,621
    Research and development .............             --              16,718            27,298
                                               ------------      ------------      ------------

          Total operating expenses .......        6,157,105         5,212,286         4,882,112
                                               ------------      ------------      ------------
          Operating profit ...............        3,038,063         2,024,397         1,405,572
                                               ------------      ------------      ------------
Other (expense) income
    Interest expense .....................         (497,739)         (510,757)         (511,180)
    Interest income ......................           35,371            27,293            19,938
    Other income .........................           14,179            35,363            41,292
                                               ------------      ------------      ------------

                                                   (448,189)         (448,101)         (449,950)
                                               ------------      ------------      ------------

          Income before income taxes .....        2,589,874         1,576,296           955,622

Income tax expense .......................         (990,000)         (513,000)         (369,000)
                                               ------------      ------------      ------------

          NET INCOME .....................        1,599,874         1,063,296           586,622

Net income per common share
    Basic ................................     $        .63      $        .42      $        .23
                                               ============      ============      ============
    Diluted ..............................     $        .61      $        .41      $        .22
                                               ============      ============      ============

Weighted average common shares outstanding
    Basic ................................        2,558,541         2,550,000         2,550,000
                                               ============      ============      ============
    Diluted ..............................        2,627,425         2,609,700         2,635,506
                                               ============      ============      ============
</TABLE>
The accompanying notes are an integral part of these statements.

                                      -8-
<PAGE>
<TABLE>
<CAPTION>
                                         Lakeland Industries, Inc.
                                             and Subsidiaries

                              CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                            Fiscal years ended January 31, 1998, 1997 and 1996


                                                              Additional
                                      Common stock              paid-in        Retained
                                 Shares         Amount         capital         earnings          Total
                                ---------     -----------     -----------     -----------     -----------
<S>                             <C>           <C>             <C>             <C>             <C>    
Balance, January 31, 1995       2,550,000     $    25,500     $ 5,981,226     $ 2,168,370     $ 8,175,096

Net income ..............                                                         586,622         586,622
                                ---------     -----------     -----------     -----------     -----------


Balance, January 31, 1996       2,550,000          25,500       5,981,226       2,754,992       8,761,718

Net income ..............                                                       1,063,296       1,063,296
                                ---------     -----------     -----------     -----------     -----------


Balance, January 31, 1997       2,550,000          25,500       5,981,226       3,818,288       9,825,014

Net income ..............                                                       1,599,874       1,599,874

Exercise of stock options          60,472             605          92,132                          92,737
                                ---------     -----------     -----------     -----------     -----------


Balance, January 31, 1998       2,610,472     $    26,105     $ 6,073,358     $ 5,418,162     $11,517,625
                                =========     ===========     ===========     ===========     ===========

</TABLE>

The accompanying notes are an integral part of this statement.

                                      -9-
<PAGE>
<TABLE>
<CAPTION>
                                          Lakeland Industries, Inc.
                                               and Subsidiaries
                                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                        Fiscal year ended January 31,

                                                                     1998             1997              1996
                                                                -----------      -----------      -----------
<S>                                                             <C>              <C>              <C>  
Cash flows from operating activities
Net income ................................................     $ 1,599,874      $ 1,063,296      $   586,622
Adjustments to reconcile net income to net cash
(used in) provided by operating activities
Deferred income taxes .....................................         (53,000)         (70,000)           5,000
Depreciation and amortization .............................         435,849          342,963          272,135
Gain on sale of property ..................................             --            (4,530)            --
(Increase) decrease in operating assets
Accounts receivable .......................................      (1,059,944)        (913,620)        (571,104)
Inventories ...............................................      (5,963,896)       1,350,085       (2,385,943)
Other current assets ......................................         (54,602)         314,415
Other assets ..............................................          23,688          (46,653)         130,550
Increase (decrease) in operating liabilities
Accounts payable ..........................................       1,759,242         (930,553)         641,004
Accrued expenses and other liabilities ....................         355,463              759            6,108
                                                                -----------      -----------      -----------

Net cash (used in) provided by operating activities .......      (2,957,326)       1,106,162       (1,645,353)
                                                                -----------      -----------      -----------

Cash flows from investing activities
Purchases of property and equipment - net .................        (803,487)        (283,358)        (577,756)
Principal payments on note receivable .....................           7,104            7,082            6,015
Proceeds from sale of property ............................            --             10,414             --
                                                                -----------      -----------      -----------

Net cash used in investing activities .....................        (796,383)        (265,862)        (571,741)
                                                                -----------      -----------      -----------
Cash flows from financing activities
Net borrowings (reductions) under line of credit agreements       3,416,232         (700,000)       2,485,150
Proceeds from exercise of stock options ...................          92,737             --               --
Deferred financing costs ..................................         (37,500)            --            (23,335)
                                                                -----------      -----------      -----------

Net cash provided by (used in) financing activities .......       3,471,469         (700,000)       2,461,815
                                                                -----------      -----------      -----------
NET (DECREASE) INCREASE IN CASH AND
CASH EQUIVALENTS ..........................................        (282,240)         140,300          244,721

Cash and cash equivalents at beginning of year ............         504,940          364,640          119,919
                                                                -----------      -----------      -----------

Cash and cash equivalents at end of year ..................     $   222,700      $   504,940      $   364,640
                                                                ===========      ===========      ===========

</TABLE>
The accompanying notes are an integral part of these statements.

                                      -10-
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                         January 31, 1998, 1997 and 1996

        NOTE A - NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

      1.   Business

           Lakeland  Industries,   Inc.  and  Subsidiaries  (the  "Company"),  a
           Delaware  corporation,  organized in April 1982, is engaged primarily
           in  the  manufacture  of  disposable  and  reusable  protective  work
           clothing.  The principal market for the Company's  products is in the
           United States.  No customer  accounted for more than 10% of net sales
           during the fiscal years ended January 31, 1998, 1997 and 1996.

      2.   Principles of Consolidation

           The  accompanying   consolidated  financial  statements  include  the
           accounts of the Company and its wholly-owned  subsidiaries,  Laidlaw,
           Adams & Peck, Inc.,  (formerly Fireland Industries,  Inc.),  Lakeland
           Protective Wear, Inc. (a Canadian corporation) and Lakeland de Mexico
           S.A. de C.V. (a Mexican  corporation).  All significant  intercompany
           accounts and transactions have been eliminated.

      3.   Inventories

           Inventories  are  stated  at the  lower  of cost or  market.  Cost is
           determined on the first-in, first-out method.

      4.   Property and Equipment

           Property  and  equipment  are  stated  at  cost.   Depreciation   and
           amortization  are  provided for in amounts  sufficient  to relate the
           cost of depreciable assets to operations over their estimated service
           lives, on a straight-line basis. Leasehold improvements and leasehold
           costs are  amortized  over the term of the lease or service  lives of
           the  improvements,  whichever is shorter.  The costs of additions and
           improvements  which  substantially   extend  the  useful  life  of  a
           particular  asset are capitalized.  Repair and maintenance  costs are
           charged to expense.

      5.   Excess of Cost Over the Fair Value of Net Assets Acquired

           The  excess  of cost  over the  fair  value  of net  assets  acquired
           (goodwill)  is  amortized  on a  straight-line  basis  over a 30-year
           period.  On an ongoing  basis,  management  reviews the valuation and
           amortization  of  goodwill  to  determine   possible   impairment  by
           considering  current  operating  results and  comparing  the carrying
           value  to the  anticipated  undiscounted  future  cash  flows  of the
           related assets.
<PAGE>

      6.   Income Taxes

           Deferred  income  taxes  are  recognized  for  temporary  differences
           between  financial  statement  and  income  tax bases of  assets  and
           liabilities and loss  carryforwards and tax credit  carryforwards for
           which  income tax  benefits  are  expected  to be  realized in future
           years. A valuation  allowance would be established to reduce deferred
           tax assets if it is more likely  than not that all,  or some  portion
           of,  such  deferred  tax assets will not be  realized.  The effect on
           deferred  taxes of a change in tax rates is  recognized  in income in
           the period that includes the enactment date.

                                      -11-
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996


NOTE A (continued)

      7.   Earnings Per Share

           In fiscal 1998, the Company adopted Statement of Financial Accounting
           Standards  ("SFAS") No. 128,  "Earnings  Per Share,"  which  requires
           public  companies  to  present  basic  earnings  per  share  and,  if
           applicable,  diluted  earnings per share. In accordance with SFAS No.
           128, all  comparative  periods  have been  restated as of January 31,
           1998.  Basic  earnings  per share are based on the  weighted  average
           number  of  common  shares  outstanding   without   consideration  of
           potential  common stock.  Diluted earnings per share are based on the
           weighted  average  number  of  common  and  potential  common  shares
           outstanding.  The calculation  takes into account the shares that may
           be issued upon exercise of stock options,  reduced by the shares that
           may be repurchased  with the funds received from the exercise,  based
           on the average price during the fiscal year.

      8.   Statement of Cash Flows

           The Company  considers  highly liquid temporary cash investments with
           an original  maturity of three months or less to be cash equivalents.
           Cash  equivalents  consist of money market funds. The market value of
           the cash equivalents approximates cost.

           Supplemental cash flow information for the fiscal years ended January
           31 is as follows:

                                        1998           1997              1996
                                        ----           ----              ----

           Interest paid              $446,550        $494,102        $431,555
 
           Income taxes paid           825,648         325,242         618,853


      9.   Concentration of Credit Risk

           Financial  instruments  which  potentially  subject  the  Company  to
           concentration   of  credit   risk   consist   principally   of  trade
           receivables.  Concentration  of  credit  risk with  respect  to these
           receivables  is  generally  diversified  due to the  large  number of
           entities  comprising the Company's customer base and their dispersion
           across  geographic  areas  within  the  United  States.  The  Company
           routinely addresses the financial strength of its customers and, as a
           consequence,  believes  that its  receivable  credit risk exposure is
           limited.
<PAGE>

      10.  Foreign Operations and Foreign Currency Translation

           The Company maintains  manufacturing  operations and uses independent
           contractors  in Mexico and the  People's  Republic of China.  It also
           maintains  a sales and  distribution  entity  located in Canada.  The
           Company is vulnerable to currency risks in these countries.

           The  monetary  assets  and  liabilities  of  the  Company's   foreign
           operations  are  translated  into U.S.  dollars at  current  exchange
           rates,  while  nonmonetary  items are translated at historical rates.
           Revenues and expenses are generally  translated  at average  exchange
           rates for the year.  Transaction  gains and  losses  that  arise from
           exchange rate fluctuations on transactions  denominated in a currency
           other than the  functional  currency  are  included in the results of
           operations as incurred.

                                      -12-
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996

NOTE A (continued)

      11.   Use of Estimates

           The preparation of financial  statements in conformity with generally
           accepted accounting  principles requires management to make estimates
           and  assumptions  that  affect  the  reported  amounts  of assets and
           liabilities and  disclosures of contingent  assets and liabilities at
           year-end and the reported amounts of revenues and expenses during the
           reporting  period.  Actual results could differ from those estimates.
           The significant estimates include the allowance for doubtful accounts
           and inventory  reserves.  It is reasonably possible that events could
           occur during the upcoming year that could change such estimates.

      12.   New Pronouncement Not Yet Adopted

           In  February  1998,  the  FASB  issued  SFAS  No.  132,   "Employers'
           Disclosures About Pensions and Other Postretirement  Benefits," which
           is effective for the Company's  fiscal year ending  January 31, 1999.
           This statement standardizes the disclosure  requirements for pensions
           and other postretirement benefits, requires additional information on
           changes in the benefit  obligation and fair values of plan assets and
           eliminates certain disclosures that are no longer useful. Adoption of
           SFAS  No.  132 is not  expected  to  have a  material  effect  on the
           Company's financial statements.

NOTE B - NOTE RECEIVABLE

           In October  1994,  the Company sold its Ohio facility to an unrelated
           third party for $187,500 ($25,000 cash and a $162,500 mortgage note).
           The selling price of the property  approximated the net book value at
           the time of sale.  The  mortgage  note is payable  in 47  consecutive
           monthly  payments of $1,523,  including  principal and interest at an
           annual rate of 8%, until October 1998 when the entire unpaid  balance
           of the indebtedness shall be due and payable. This note is secured by
           a mortgage  on real  estate  located  in the City of Newark,  Licking
           County, Ohio. The unpaid balance was $140,251 and $147,355 at January
           31, 1998 and 1997, respectively.

NOTE C - INVENTORIES

           Inventories consist of the following at January 31:

                                                  1998                   1997
                                              ------------           ----------
               Raw materials                  $  2,672,719           $2,669,254
               Work-in-process                   4,168,376            3,124,141
               Finished goods                    9,016,957            4,100,761
                                              ------------           ----------
                                              $ 15,858,052           $9,894,156
                                              ============           ==========

                                      -13-
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996

NOTE D - PROPERTY AND EQUIPMENT

           Property and equipment consist of the following at January 31:
<TABLE>
<CAPTION>
                                                   Useful life
                                                    in years                1998                 1997
                                                   -----------           ----------           ----------
<S>                                                <C>                   <C>                  <C>
  Machinery and equipment                            3 - 10              $3,076,002           $2,409,648
                                                                         ----------           ----------
  Furniture and fixtures                             3 - 10                 223,190              157,722
  Leasehold improvements                           Lease term               257,252              185,587
                                                                         ----------           ----------

                                                                          3,556,444            2,752,957
  Less accumulated depreciation and amortization                          2,164,098            1,763,290
                                                                         ----------           ----------

                                                                         $1,392,346           $  989,667
                                                                         ==========           ==========

</TABLE>
NOTE E - FAIR VALUE OF FINANCIAL INSTRUMENTS

           The  Company's  principal   financial   instrument  consists  of  its
           outstanding revolving credit facility.  The Company believes that the
           carrying  amount  of such  debt  approximates  the fair  value as the
           variable interest rate approximates the current  prevailing  interest
           rate.

NOTE F - LONG-TERM LIABILITIES

           Long-term liabilities consist of the following at January 31:
<TABLE>
<CAPTION>
                                                                1998                  1997
                                                             ----------           ----------
<S>                                                          <C>                  <C>
           Revolving credit facility                         $8,816,232           $5,400,000
           Pension liability (Note K)                           450,437              395,789
                                                             ----------           ----------
                                                              9,266,669            5,795,789
           Less current portion of pension liability             50,000               50,000
                                                             ----------           ----------

           Long-term liabilities                             $9,216,669           $5,745,789
                                                             ==========           ==========

</TABLE>
<PAGE>
           During  December  1997,  the Company  entered into a new  $10,000,000
           secured  revolving  credit facility (the "facility") with a financial
           institution  with an initial  expiration  date of November  30, 1999.
           Borrowings under the facility bear interest at a rate per annum equal
           to the  one-month  LIBOR or the  30-day  commercial  paper  rate,  as
           defined,  plus 1.75%,  with interest payable monthly.  At January 31,
           1998, interest on outstanding  borrowings was based on the commercial
           paper  rate  option  (7.2%).   The  facility  is   collateralized  by
           substantially all the assets of the Company and guaranteed by certain
           of the Company's  subsidiaries.  The facility requires the Company to
           maintain a minimum tangible net worth, at all times.


                                      -14-
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996

NOTE F (continued)

           During  August  1995,   the  Company   entered  into  an  $8,000,000,
           three-year  secured revolving credit facility with a bank. Under this
           secured  revolving credit  facility,  which was replaced with the new
           facility in December 1997, the Company's maximum available borrowings
           were based upon eligible  accounts  receivable  and  inventories,  as
           defined.  Borrowings  under the revolving  credit  facility  incurred
           interest  at a rate per annum equal to the prime  commercial  lending
           rate or LIBOR plus 200 points. A fee of 1/2% per annum was charged to
           the  Company on the unused  portion  of such  facility.  The loan was
           collateralized by substantially all the assets of the Company.

           The maximum  amounts  borrowed  under the  revolving  lines of credit
           during  the  fiscal  years  ended  January  31,  1998 and  1997  were
           $10,000,000 and $7,000,000,  respectively,  and the average  interest
           rate during each period was 7.5%.

NOTE G - COMMITMENTS AND CONTINGENCIES

      1.   Employment Contracts

           The Company has employment  contracts with three  principal  officers
           expiring  through  January 2001.  Such  contracts  are  automatically
           renewable for one- or two-year  terms,  unless 30 to 120 days' notice
           is given by either party. Pursuant to such contracts,  the Company is
           committed to aggregate base  remuneration  of $572,500,  $572,500 and
           $397,500 for the fiscal years ended January 31, 1999,  2000 and 2001,
           respectively.

      2.   Leases

           The  Company  leases  the  majority  of its  premises  under  various
           operating  leases  expiring  through  fiscal 2003.  The lease for the
           manufacturing  facility  (located  in  Decatur,  Alabama)  is  with a
           partnership whose partners are principal officers and stockholders of
           the  Company.  This lease  expires on August  31,  1999 and  requires
           annual  payments of  approximately  $365,000  plus certain  operating
           expenses.  The  Company  also  leases  two  manufacturing  facilities
           pursuant to  month-to-month  leases  from an officer of the  Company.
           Monthly  payments are $3,100.  In  addition,  the Company has several
           operating  leases for machinery and  equipment.  

           In January 1998, the Company entered into a month-to-month  lease for
           a  manufacturing  facility in the  People's  Republic  of China.  The
           lessor is a partnership of which the Company's directors, one officer
           and  four  employees  hold   partnership   interests.   This  leasing
           arrangement requires monthly payments of $3,024.
<PAGE>

           Total rental  expense  under all  operating  leases is  summarized as
           follows:
<TABLE>
<CAPTION>
                                                                       Total                 Rentals
                                                 Gross                sublease               paid to
                                                 rental                rental                related
                                                 expense               income                parties
                                                 -------               ------                -------
<S>                                             <C>                   <C>                  <C>
               Year ended January 31,
                   1998                         $621,162              $  9,704             $405,120
                   1997                          581,161                 3,024              392,160
                   1996                          483,690                20,011              369,150
</TABLE>
                                      -15-
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996

NOTE G (continued)

           Minimum  annual  rental  commitments  for the  remaining  term of the
           Company's  noncancellable  operating leases relating to manufacturing
           facilities,  office space and  equipment  rentals at January 31, 1998
           are summarized as follows:

               Year ending January 31,
                   1999                                      $  626,695
                   2000                                         411,815
                   2001                                         108,652
                   2002                                          35,902
                   2003                                          23,200
                                                             ----------
                                                             $1,206,264
                                                             ==========


           Certain  leases require  additional  payments based upon increases in
           property taxes and other expenses.

      3.   Services Agreement

           Pursuant  to the terms of a  services  agreement  with an  affiliated
           entity,  principally  owned by a principal officer and stockholder of
           the Company, the affiliate provides professional and/or skilled labor
           to a division of the  Company,  as needed,  at  contractual  rates of
           compensation.  Such  agreement is cancelable by either the Company or
           the affiliate upon thirty days' written notice. Costs incurred by the
           Company  in  connection  with  such  agreement  aggregated  $552,000,
           $426,000 and  $520,000  for the fiscal years ended  January 31, 1998,
           1997 and 1996, respectively.

      4.   Litigation

           The  Company is  involved in various  litigation  arising  during the
           normal course of business  which, in the opinion of the management of
           the  Company,  will  not  have  a  material  adverse  effect  on  the
           consolidated  financial  position  or  results of  operations  of the
           Company.

      5.   Self-insurance

           The Company  maintains a  self-insurance  program for that portion of
           health care costs not covered by insurance. The Company is liable for
           claims up to defined limits.  Self-insurance costs are based upon the
           aggregate  of the  liability  for  reported  claims and an  estimated
           liability for claims incurred but not reported.
<PAGE>

NOTE H - STOCKHOLDERS' EQUITY AND STOCK OPTIONS

           The  Nonemployee  Directors'  Option  Plan  (the  "Directors'  Plan")
           provides for an automatic one-time grant on options to purchase 5,000
           shares  of  common  stock to each  nonemployee  director  elected  or
           appointed  to the  Board of  Directors.  Under the  Directors'  Plan,
           60,000  shares of common  stock have been  authorized  for  issuance.
           Options  become  exercisable  commencing  six months from the date of
           grant and expire six years from the date of grant.  In addition,  all
           nonemployee  directors re-elected to the Company's Board of Directors
           at any  annual  meeting  of the  stockholders  will be  automatically
           granted  additional  options to

                                      -16-
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996

NOTE H (continued)

           purchase 1,000 shares of common stock on each of such dates. In April
           1997, the Company  extended the term on 5,000 expiring options for an
           additional six years.

           The Company's 1986 Incentive and Nonstatutory  Stock Option Plan (the
           "Incentive  Plan")  provides  for the  granting  of  incentive  stock
           options and nonstatutory options. The Incentive Plan provides for the
           grant  of   options   to  key   employees   and   independent   sales
           representatives  to  purchase up to 400,000  shares of the  Company's
           common stock, upon terms and conditions  determined by a committee of
           the  Board of  Directors  which  administers  the plan.  Options  are
           granted  at not less than fair  market  value  (110  percent  of fair
           market value as to  incentive  stock  options  granted to ten percent
           stockholders)  and are  exercisable  over a period  not to exceed ten
           years  (five  years as to  incentive  stock  options  granted  to ten
           percent stockholders).

           The Company has adopted the  disclosure  provisions  of SFAS No. 123,
           "Accounting for Stock-Based  Compensation"  ("SFAS 123"). The Company
           applies  APB  Opinion  No.  25,   "Accounting  for  Stock  Issued  to
           Employees," and related  interpretations  in accounting for its plans
           and does  not  recognize  compensation  expense  for its  stock-based
           compensation   plans.   If  the  Company  had  elected  to  recognize
           compensation  expense  based upon the fair value at the date of grant
           for  awards  under  these  plans   consistent  with  the  methodology
           prescribed  by SFAS 123, the effect on the  Company's  net income and
           earnings  per share for the year ended  January 31, 1996 would not be
           material in relation to the consolidated financial statements and the
           Company's  net  income  and  earnings  per share for the years  ended
           January 31,  1998 and 1997 would be reduced to the pro forma  amounts
           indicated below:
<TABLE>
<CAPTION>

                                                           1998                  1997
                                                        ----------           ----------
<S>                                                     <C>                  <C>
               Net income per common share
                   As reported                          $1,599,874           $1,063,296
                   Pro forma                             1,584,144              974,555
               Basic earnings per common share
                   As reported                                $.63                 $.42
                   Pro forma                                   .62                  .38
               Diluted earnings per common share
                   As reported                                $.61                 $.41
                   Pro forma                                   .60                  .37
</TABLE>
<PAGE>

           The fair value of these  options was  estimated  at the date of grant
           using  the  Black-Scholes  option-pricing  model  with the  following
           assumptions  for the years  ended  January 31,  1998,  1997 and 1996,
           respectively:  expected  volatility  of 52%,  57% and 43%;  risk-free
           interest rates of 6.5%, 7% and 6%; and expected life of six years for
           all periods.

           Additional  information  with respect to the Company's  plans for the
           fiscal years ended  January 31, 1998,  1997 and 1996 is summarized as
           follows:

                                      -17-
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996

NOTE H (continued)
<TABLE>
<CAPTION>
                                                                                  1998
                                                     -------------------------------------------------------------
                                                           Directors' Plan                    Incentive Plan
                                                     ---------------------------         ------------------------- 
                                                                       Weighted-                         Weighted-
                                                       Number           average           Number          average
                                                         of            exercise             of           exercise
                                                       shares            price            shares           price
                                                       ------            -----            ------           -----
<S>                                                  <C>                <C>               <C>             <C>     
           Shares under option
               Outstanding at beginning of year       18,000            $1.90             150,000         $2.36
               Granted                                 7,000             3.78                   -             -
               Exercised                             (10,000)            1.44             (50,472)         1.54
               Expired                                (5,000)            1.56                   -             -
                                                     -------                              -------               

           Outstanding at end of year                 10,000             3.85              99,528          2.77
                                                     =======                              =======              


           Options exercisable at year-end            10,000             3.85              99,528          2.77

           Weighted-average remaining contractual
             life of options outstanding              4.5 years                            3.5 years

           Weighted-average fair value per share
             of options granted during 1998                                2.25                                 -
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                                  1997
                                                     -------------------------------------------------------------
                                                           Directors' Plan                    Incentive Plan
                                                     ---------------------------         ------------------------- 
                                                                       Weighted-                         Weighted-
                                                       Number           average           Number          average
                                                         of            exercise             of           exercise
                                                       shares            price            shares           price
                                                       ------            -----            ------           -----
<S>                                                  <C>                <C>               <C>             <C>     
           Shares under option
               Outstanding at beginning of year       18,000            $1.90             150,000         $2.13
               Granted                                     -                -              34,000          3.50
               Expired                                     -                -             (34,000)         2.50

               Outstanding at end of year             18,000             1.90             150,000          2.36

                                                     -------                              -------               
           Options exercisable at year-end            18,000             1.90             150,000          2.36
                                                     =======                              =======               

           Weighted-average remaining contractual
             life of options outstanding              1 year                              4 years

           Weighted-average fair value per share
             of options granted during 1997                                 -                              2.61
</TABLE>
                                      -18-
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996

NOTE H (continued)

<TABLE>
<CAPTION>
                                                                                  1996
                                                     -------------------------------------------------------------
                                                           Directors' Plan                    Incentive Plan
                                                     ---------------------------         ------------------------- 
                                                                       Weighted-                         Weighted-
                                                       Number           average           Number          average
                                                         of            exercise             of           exercise
                                                       shares            price            shares           price
                                                       ------            -----            ------           -----
<S>                                                  <C>                <C>               <C>             <C>     
               Shares under option
                   Outstanding at beginning of year   17,000            $1.76             150,000            $2.13
                   Granted                             1,000             4.25                   -
                                                      ------            -----             -------            -----

                   Outstanding at end of year         18,000             1.90             150,000             2.13
                                                      ======             ====             =======            =====


               Options exercisable at year-end        18,000             1.90             150,000             2.13


               Weighted-average fair value per share
                 of options granted during 1996                          2.15                                    -

</TABLE>
           Summarized  information about stock options outstanding under the two
           plans at January 31, 1998 is as follows:
<TABLE>
<CAPTION>
                                        Options outstanding and exercisable
                                 -----------------------------------------------
                                                     Weighted-
                                   Number             average
                                 outstanding         remaining         Weighted-
                                     at             contractual         average
              Range of             January            life in          exercise
           exercise prices        31, 1998             years             price
           ---------------        --------             -----             -----
<S>                               <C>                  <C>              <C>     
         $2.25 - $3.38             70,528              1.00             $2.45
          3.39 -  5.12             39,000              7.50              3.62
                                  -------              ----             -----

         $2.25 - $5.12            109,528              3.58             $2.88

</TABLE>
                                      -19-
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996


NOTE I - EARNINGS PER COMMON SHARE

           The following  table sets forth the  computation of basic and diluted
           earnings per share at January 31:
<TABLE>
<CAPTION>
                                                                      1998               1997              1996
                                                                   ----------         ----------       -----------
<S>                                                                <C>                <C>              <C>
           Numerator
               Net income                                          $1,599,874         $1,063,296       $   586,622
                                                                   ==========         ==========       ===========
           Denominator
               Denominator for basic earnings per share
                  (weighted-average shares)                         2,558,541          2,550,000         2,550,000
               Effect of dilutive securities:
                  Stock options                                        68,884             59,700            85,506
                                                                   ----------         ----------        ----------
               Denominator for diluted earnings per share
                  (adjusted weighted-average shares) and
                  assumed conversions                               2,627,425          2,609,700         2,635,506
                                                                   ==========         ==========       ===========

           Basic earnings per share                                $      .63         $      .42        $      .23
                                                                   ==========         ==========       ===========
           Diluted earnings per share                              $      .61         $      .41        $      .22
                                                                   ==========         ==========       ===========
</TABLE>
NOTE J - INCOME TAXES

           The provision for income taxes is summarized as follows:
<TABLE>
<CAPTION>
                                                 Year ended January 31,
                                   -------------------------------------------------
                                       1998                1997               1996
                                   -----------           --------           --------
<S>                                <C>                   <C>                <C>
               Current
                   Federal         $   938,000           $603,000           $382,000
                   State               105,000            (20,000)           (18,000)
                                   -----------           --------           --------

                                     1,043,000            583,000            364,000

               Deferred                (53,000)           (70,000)             5,000
                                   -----------           --------           --------

                                   $   990,000           $513,000           $369,000
                                   ===========           ========           ========
</TABLE>
                                      -20-
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996

           The following is a reconciliation of the effective income tax rate to
           the Federal statutory rate:
<TABLE>
<CAPTION>
                                                                                 Year ended January 31,
                                                                     ---------------------------------------------
                                                                      1998                1997               1996
                                                                      ----                ----               ----
<S>                                                                  <C>                <C>                 <C>   

               Statutory rate                                        34.0%               34.0%               34.0%
               State income taxes, net of Federal tax benefit         2.7                 (.4)                (.4)
               Nondeductible expenses                                  .5                  .8                 1.7
               Operating losses generating no current tax benefit     2.5                 1.8                 2.5
               Change in deferred assets                             (2.0)               (4.4)                 .5
               Other                                                   .5                  .7                  .3
                                                                     ----                ----                ----

               Effective rate                                        38.2%               32.5%               38.6%
                                                                     ====                ====                ==== 
</TABLE>
           The tax effects of temporary  differences which give rise to deferred
           tax assets at January  31, 1998 and 1997 are  summarized  as follows:
           January 31,
<TABLE>
<CAPTION>
                                                                       1998         1997
                                                                    --------     --------
 <S>                                                                <C>          <C>
         Deferred tax assets
           Inventories .........................................     $284,000     $302,500
           Net operating loss carryforward - Canadian subsidiary      100,500       53,000
           Accounts receivable .................................       75,000       57,000
           Accrued compensation and other ......................       51,500       56,500
                                                                     --------     --------
 
             Gross deferred tax assets .........................      511,000      469,000
                                                                     --------     --------
         Deferred tax liabilities
           Depreciation ........................................       71,000       82,000
                                                                     --------     --------
 
             Gross deferred tax liabilities ....................       71,000       82,000
                                                                     --------     --------
 
           Net deferred tax asset ..............................     $440,000     $387,000
                                                                     ========     ========
</TABLE>
           Net  operating  loss  carryforwards  of  $287,000  applicable  to the
           Canadian subsidiary expire in fiscal 2003 through 2005.

                                      -21-
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996


NOTE K - BENEFIT PLANS

           Defined Benefit Plan

           A former subsidiary of the Company has a defined benefit pension plan
           which the Company assumed in connection  with an acquisition  made in
           fiscal  1987.  This  plan  covers  substantially  all of  the  former
           subsidiary's employees. Benefits pursuant to this plan were frozen as
           of  January  1,  1986.

           The benefits earned were based on years of service and the employee's
           final  average  annual  salary  which was based on the  highest  five
           consecutive  of the last ten years of employment  prior to January 1,
           1986.  The Company's  funding  policy is to  contribute  annually the
           recommended  amount  based  on  computations  made by its  consulting
           actuary.

           The components of the net periodic  pension cost for the fiscal years
           ended January 31 are summarized as follows:
<TABLE>
<CAPTION>
                                                                      1998               1997               1996
                                                                   ---------          ---------          ---------
<S>                                                                <C>                <C>                <C>
           Normal cost                                             $   1,613          $   1,613          $   1,613
           Interest cost on projected benefit obligation              63,772             62,259             60,611
           Actual return on assets                                   (16,168)           (92,226)           (40,653)
           Net amortization and deferral                             (10,771)            71,026             25,159
                                                                   ---------          ---------          ---------

           Net periodic pension cost                                $ 38,446           $ 42,672           $ 46,730
                                                                    ========           ========           ========
</TABLE>
<PAGE>

           The  following is a summary of the plan's  funded  status and amounts
           recognized in the Company's  consolidated  balance  sheets at January
           31:
<TABLE>
<CAPTION>
                                                                  1998           1997
                                                               ---------      ---------
<S>                                                            <C>            <C>
Actuarial present value of benefit obligations
  Vested benefits                                              $ 917,791      $ 863,621
                                                               ---------      ---------

Projected benefit obligation                                     917,791        863,621

Plan assets at fair market value                                 467,354        467,832
                                                               ---------      ---------

Projected benefit obligation in excess of plan assets            450,437        395,789

Unrecognized (loss) gain                                         (19,112)        16,945
Unrecognized net obligation at transition amortized
  over a 15-year period                                          (69,358)       (79,213)
Required minimum liability (also included as a
  component of other assets)                                      88,470         62,268
                                                               ---------      ---------

Pension cost liability (included in long-term liabilities)     $ 450,437      $ 395,789
                                                               =========      =========
</TABLE>

                                      -22-
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996


NOTE K (continued)


           An  assumed  discount  rate  of 7.5%  was  used  in  determining  the
           actuarial  present  value  of  benefit  obligations  for all  periods
           presented.  The expected  long-term rate of return on plan assets was
           8% for all periods presented. At January 31, 1998,  approximately 73%
           of the plan's assets were held in mutual funds invested  primarily in
           equity  securities,  approximately  15% was  invested in money market
           instruments  and the remaining 12% was invested in equity  securities
           and debt instruments.

           Defined Contribution Plan

           Pursuant to the terms of the Company's 401(k) plan, substantially all
           employees  over 21 years of age with a minimum  period of service are
           eligible  to  participate.  The 401(k)  plan is  administered  by the
           Company and provides for  voluntary  employee  contributions  ranging
           from  1% to 18% of the  employee's  compensation.  The  Company  made
           discretionary contributions of $18,950 in fiscal 1998.

NOTE L - MAJOR SUPPLIER

           The Company purchased approximately 74% of its raw materials from one
           supplier  under  licensing  agreements.   The  Company  expects  this
           relationship  to continue for the  foreseeable  future.  If required,
           similar raw materials could be purchased from other sources.

                                      -23-
<PAGE>
CORPORATE INFORMATION
- --------------------------------------------------------------------------------

Directors:

Raymond J. Smith, Chairman

Christopher J. Ryan

John J. Collins, Jr.
 Senior Vice President of Liberty
 Brokerage, Inc.

Eric O. Hallman
 Officer of Sylvan -Lawrence

Walter J. Raleigh
 Senior Advisor to CMI Industries, Inc.


Market Makers:

Troster Singer Corp.

Legg Mason Wood Walker Inc.

Mayer & Schweitzer Inc.

Nash Weiss/Div of Shatkin Inv.

Herzog, Heine, Geduld, Inc.


Officers:

Raymond J. Smith, President

Christopher J. Ryan
 Executive Vice President of Finance
 and Secretary

James M. McCormick
 Vice President and Treasurer

Harvey Pride, Jr.
 Vice President, Manufacturing


Auditors:

Grant Thornton LLP
Suite 3S01
One Huntington Quadrangle
Melville, NY  11747-4464
<PAGE>
Counsel:

Law Offices of Thomas J. Smith
14 Briarwood Lane
Suffern, NY 10901-3602


Transfer Agent:

Registrar and Transfer Company
10 Commerce Drive
Cranford, NJ  07016
NASDAQ symbol:  LAKE


Executive Offices:

711-2 Koehler Ave.
Ronkonkoma, NY  11779
(516) 981-9700


Subsidiaries:

Lakeland Protective Wear, Inc.
(Canada)
Lakeland de Mexico S.A. de C.V.
Laidlaw, Adams & Peck, Inc.


      Exhibits to Lakeland Industries,  Inc.'s 1998 Form 10 - K are available to
shareholders for a fee equal to Lakeland's cost in furnishing such exhibits,  on
written  request to the  Secretary,  Lakeland  Industries,  Inc.,  711-2 Koehler
Avenue, Ronkonkoma, New York 11779.

      DextraGard TM,  Forcefield TM,  Interceptor  TM,  Checkmate TM, Heatex TM,
Pyrolon TM,  Sterling  Heights  TM,  Fyrepel TM,  Highland  TM,  Chemland TM and
Uniland TM are  trademarks  of Lakeland  Industries,  Inc.  Tyvek TM,  Viton TM,
Barricade  TM,  Nomex TM,  Kevlar  TM,  Delrin  TM,  TyChem TM and Teflon TM are
registered  trademarks  of  E.I.DuPont  de Nemours and Company.  Saranex TM is a
registered  trademark of Dow Chemical.  Spectra TM is a registered  trademark of
Allied Signal, Inc.

                                      -24-


[GRAPHIC-LOGO FOR LAKELAND INUDSTRIES, INC.]
                     (LETTERHEAD LAKELAND INUDSTRIES, INC.)

Corporate Headquarters
711-2 Koehler Avenue
Ronkonkoma, NY USA 11779-7410                    
Tel: 516-981-9700
Fax:516-981-9751
E-Mail:[email protected]
Internet:http://www.lakeland.com

Lakeland Limited-Use Clothing
Customer Service
800-645-9291
Tel: 205-350-3873
Fax:205-350-0773

Chemical Protective Clothing Division
Customer Service
800-645-9291
Tel:205-350-3873
Fax:205-350-3011

Hand/Arm Protection Division
Customer Service
800-886-8010
Tel:205-351-9126
Fax:205-353-9463

Woven Clothing Division
Customer Service
800-933-0115
Tel: 219-929-5536
Fax: 219-929-5562

Fire Protective Clothing Division
Customer Service
800-345-7845
Tel:205-350-3107
Fax:205-350-3011
<PAGE>
                                                                    May 13, 1998







Dear Stockholder,

I am pleased to extend to you my personal  invitation  to attend the 1998 Annual
Meeting  of  Stockholders  of  Lakeland  Industries,  Inc.  (the  "Company")  on
Wednesday,  June 17,  1998 at 10:00  a.m.  at the  Holiday  Inn,  3845  Veterans
Memorial Highway, Ronkonkoma, NY 11779.

The  accompanying  Notice  of  Annual  Meeting  and  Proxy  Statement  contain a
description of the formal business to be acted upon by the stockholders.  At the
meeting, I intend to discuss the Company's performance for its fiscal year ended
January 31, 1998 and its plans for the current fiscal year.  Certain  members of
the  Company's  Board of Directors  and  officers of the  Company,  as well as a
representative of Grant Thornton LLP, the Company's independent  auditors,  will
be available  to answer any  questions  you may have,  or to make a statement if
they wish to.

While I am looking  forward to seeing you at the meeting,  it is very  important
that  those  of  you  who  cannot  personally  attend  assure  your  shares  are
represented.  I urge you  therefore to sign and date the enclosed  form of proxy
and return it promptly in the accompanying  envelope. If you attend the meeting,
you may, if you wish,  withdraw any proxy  previously given and vote your shares
in person.



                                             Sincerely,





                                             /s/Raymond J. Smith
                                             -------------------
                                             President and Chairman of the Board

<PAGE>
                            LAKELAND INDUSTRIES, INC.


                                    NOTICE OF


                       1998 ANNUAL MEETING OF STOCKHOLDERS
                                  June 17, 1998





      TO THE STOCKHOLDERS OF LAKELAND INDUSTRIES, INC.:

           Notice is hereby  given that the Annual  Meeting of  Stockholders  of
      Lakeland Industries, Inc., a Delaware corporation (the "Company"), will be
      held on  Wednesday,  June 17, 1998 at 10:00 a.m. at the Holiday Inn,  3845
      Veterans  Memorial  Highway,   Ronkonkoma,  NY  11779  for  the  following
      purposes:

           1.  To elect two Class III members of the Board of Directors, and

           2.  To transact  such other  business as properly may come before the
               meeting or any adjournment thereof.

           Each share of the Company's Common Stock will be entitled to one vote
      upon all matters  described above.  Stockholders of record at the close of
      business  on April 29,  1998 will be entitled to notice and to vote at the
      meeting.






      May 13, 1998




                       BY ORDER OF THE BOARD OF DIRECTORS
                         Christopher J. Ryan, Secretary







PLEASE DATE, VOTE AND SIGN THE ENCLOSED PROXY AND RETURN PROMPTLY.  AN ENVELOPE,
WHICH REQUIRES NO POSTAGE IF MAILED IN THE UNITED  STATES,  IS ENCLOSED FOR THIS
PURPOSE.
<PAGE>
                            LAKELAND INDUSTRIES, INC.
                               711-2 Koehler Ave.
                           Ronkonkoma, New York 11779


                                 PROXY STATEMENT
                       1998 Annual Meeting of Stockholders
                                  June 17, 1998




                               GENERAL INFORMATION
- --------------------------------------------------------------------------------



     This proxy  statement is furnished in connection  with the  solicitation by
the Board of Directors of Lakeland  Industries,  Inc. (the "Company") of proxies
from the  holders of the  Company's  $.01 par value  Common  Stock (the  "Common
Stock") for use at the 1998 Annual  Meeting of  Stockholders  to be held on June
17, 1998, and at any adjournment thereof (the "Annual Meeting").

     This proxy statement, the accompanying form of proxy and the Company's 1998
Form 10-K (which includes the Company's Annual Report to Stockholders) are first
being sent to the Company's stockholders on or about May 13, 1998.

     The  accompanying  proxy may be revoked by the person giving it at any time
prior to its being voted; such revocation may be accomplished by a letter, or by
a properly  signed proxy  bearing a later date,  filed with the Secretary of the
Company prior to the Annual  Meeting.  If the person giving the proxy is present
at the meeting and wishes to vote in person,  he or she may  withdraw his or her
proxy at that time.

     The Company has borne all costs of solicitation of proxies.  In addition to
solicitation by mail,  there may be incidental  personal  solicitations  made by
directors,  officers and regular  employees of the Company and its subsidiaries.
The cost of solicitation,  including the payments to nominees who at the request
of the  Company  mail such  material  to their  customers,  will be borne by the
Company.


               VOTING SECURITIES AND STOCK OWNERSHIP OF OFFICERS,
                      DIRECTORS AND PRINCIPAL STOCKHOLDERS

     All holders of record of the Common Stock at the close of business on April
29, 1998,  are entitled to notice of and to vote at the Annual  Meeting.  At the
close of business on April 29, 1998,  there were 2,610,472 shares of outstanding
Common  Stock,  each  entitled  to one vote per share on all matters to be voted
upon at the Annual  Meeting.  The Company's  stockholders do not have cumulative
voting rights.

<PAGE>
      The  following  table sets forth  information  as of April 24, 1998,  with
respect to  beneficial  ownership of the  Company's  Common Stock by all persons
known by the Company to own beneficially  more than 5% of the Common Stock, each
director and nominee for director of the Company and all  directors and officers
of the Company as a group.  All persons  listed have sole voting and  investment
power with respect to their shares of Common Stock.
<TABLE>
<CAPTION>
              Name and Address                      Number of Common                  Percent of
              Beneficial Owner                 Shares Beneficially Owned               of Class
              ----------------                 -------------------------               --------
<S>                                                  <C>                                <C> 
            Raymond J. Smith                           579,500   (1)                     22.2%
            711-2 Koehler Ave.
            Ronkonkoma, NY 11779


            Christopher J. Ryan                        250,977   (2) (6)                  9.61%
            711-2 Koehler Ave.
            Ronkonkoma, NY 11779


            Joseph P. Gordon                           134,500                            5.15%
            177-23 Union Tpke.
            Flushing, NY 11366


            John J. Collins, Jr.                       123,400   (3)                      4.73%


            Eric O. Hallman                             47,500   (3)                      1.82%


            Walter J. Raleigh                            6,000   (4)                       .23%


            All officers and directors
            as a group (7 persons)                   1,051,827   (5)                      40.3%

</TABLE>
- ---------- 
Included in the above are fully  exercisable  options to purchase the  Company's
common stock, as follows:

            (1) 9,000 shares  granted on June 5, 1996; and 44,500 shares granted
            January 1 and 2, 1994;
            (2) 4,050 shares granted on January 1, 1994;
            (3) 1,000 shares  granted on June 15, 1994 and 1,000 shares  granted
            on June 18, 1997 to each of Mr. Hallman and Mr.  Collins; 
            (4) 5,000 shares  granted on April 18, 1997 and 1,000 shares granted
            June 15, 1995;
            (5) 107,000 shares granted between May 28, 1991 and June 18, 1997
            (6) Mr. Ryan disclaims  beneficial  ownership of 15,000 shares owned
            by his wife.
<PAGE>
     Proposal 1 -

                              ELECTION OF DIRECTORS

     The Company's  Certificate of  Incorporation  provides for three classes of
directors with  staggered  terms of office and provides that upon the expiration
of the terms of office for a class of  directors,  nominees for each class shall
be  elected  for a  term  of  three  years  to  serve  until  the  election  and
qualification of their successors or until their earlier  resignation,  death or
removal from office.  The Company currently has one Class I director,  two Class
II directors and two Class III  directors.  At the 1998 Annual Meeting there are
two  nominees  for  director in Class III.  The  incumbent  Class I and Class II
directors have one year and two years, respectively, remaining on their terms of
office.

     The Company has no reason to believe  that either of the  nominees  will be
disqualified or unable to serve, or will refuse to serve if elected. However, if
a nominee is unable or unwilling to accept  election,  the proxies will be voted
for such  substitute as the Board of Directors  may select.  It is intended that
the shares  represented  by proxies  will be voted,  in the  absence of contrary
instructions,  for the  election as director of the nominees for Class III named
in the following  table.  The Board of Directors  has  nominated and  Management
recommends  the election of the persons  listed in the following  table as Class
III directors.  The table also sets forth the names of the one director in Class
I and the two  directors  in Class II whose  terms of office  have not  expired,
their ages, their positions with the Company and the period each has served as a
director  of the  Company.  There  are no family  relationships  among the Board
members.
<TABLE>
<CAPTION>
                                                Position
                                                With the                Director
      Name                  Age                 Company                   Since
- --------------------------------------------------------------------------------

                              NOMINEES FOR DIRECTOR
                                    CLASS III

                (Nominees for 3 Year Term Expiring in June, 2001)

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

   Raymond J. Smith          59          Chairman of the Board,            1982
                                         President and Director

   Walter J. Raleigh         70          Director                          1991


                          INCUMBENT DIRECTOR - CLASS I

               (One Year Remaining on Term Expiring in June, 1999)

                  
   Christopher J. Ryan       46          Executive Vice President -        1986
                                         Finance, Secretary and Director
<PAGE>
                         INCUMBENT DIRECTORS - CLASS II

              (Two Years remaining on Term Expiring in June, 2000)
- -------------------------------------------------------------------------------- 

   John J. Collins, Jr.      55          Director 1986

   Eric O. Hallman           54          Director 1982


     The principal  occupations  and employment of the nominees for director and
for the directors continuing in office are set forth below:

     Raymond J. Smith,  a co-founder  of the Company,  has been  Chairman of the
Board of Directors and President since its incorporation in 1982.

     Walter J.  Raleigh is a director of CMI  Industries,  Inc.,  the  successor
company to Clinton  Mills,  Inc. and was president of Clinton  Mills Sales,  Co.
Division,  N.Y. from 1974 to 1995.  Clinton Mills was a textile  manufacturer of
woven  fabrics.  Mr.  Raleigh  retired from  Clinton  Mills in 1995 and now is a
Senior Adviser to CMI Industries, Inc. Mr. Raleigh is a former director of Kerry
Petroleum Company, an oil and gas development company.

     Christopher  J. Ryan has served as  Executive  Vice  President-Finance  and
director since May, 1986 and Secretary since April 1991. From October 1989 until
February  1991 Mr. Ryan was  employed by Sands  Brothers  Co. Ltd.  and Rodman &
Renshaw,  Inc.,  both  investment  banking  firms.  Prior  to  that,  he  was an
independent  consultant  with Laidlaw  Holding Co., Inc., an investment  banking
firm, from January 1989 until  September  1989. From February,  1987 to January,
1989 he was  employed as the Managing  Director of  Corporate  Finance for Brean
Murray,  Foster Securities,  Inc. He was employed from June, 1985 to March, 1986
as a Senior Vice  President  with the  investment  banking firm of Laidlaw Adams
Peck,  Inc., a predecessor  firm to Laidlaw  Holdings,  Inc. Mr. Ryan has been a
director of Auerback, Pollack & Richardson and Lessing, Inc. since 1996.

     John J. Collins, Jr. has been Senior Vice President of Liberty Brokerage, a
government  securities firm, since January 1987. From 1977 to January,  1987, he
was Executive Vice President of Chapdelaine GSI, a government securities firm.

     Eric O. Hallman has been a director of the Company since its incorporation.
He was President of Naess Hallman Inc., a shipbrokering  firm,  between 1984 and
1991. Mr.  Hallman was also  affiliated  between 1991 and 1992 with  Finanshuset
(U.S.A.),  Inc.,  a  shipbrokering  and  international  financial  services  and
consulting  concern,  and is  currently  an officer of Sylvan  Lawrence,  a real
estate development company.

     During the year ended  January  31,  1998,  the Board of  Directors  of the
Company met two times,  and four of the five  members of the Board of  Directors
attended at least 75% of the  aggregate  of (1) the total  number of meetings of
the Board of  Directors  held during the period when he was a director,  and (2)
the total number of meetings held by all committees of the Board of Directors on
which he served (during the periods when he served).
<PAGE>
Committees of the Board of Directors are as follows:

     1-  The  Stock  Option  and  Compensation   Committee  is  responsible  for
evaluating the  performance of the Company's  management,  fixing or determining
the  method  of  fixing   compensation  of  the  Company's  salaried  employees,
administering  the  Company's  Stock Option and 401K/ESOP  Plans,  and reviewing
significant  amendments to a  subsidiary's  employee  pension  benefit plan. The
Committee also, in conjunction with the Chief Executive  Officer,  considers the
qualifications of prospective  Directors of the Company and, as vacancies occur,
recommends nominees to the Board of Directors. The Stock Option and Compensation
Committee (which also functions as a nominating committee for nominations to the
Board) will consider  nominees to the Board  recommended by  stockholders.  Such
recommendations  must be in writing and sent to the  Secretary of the Company no
later than January  31st of the year in which the Annual  Meeting is to be held,
accompanied  by  a  brief  description  of  the  proposed  nominee's   principal
occupation  and his or her  other  qualifications  which,  in the  stockholder's
opinion, make such person a suitable candidate for nomination to the Board. This
Committee met once during the year ended January 31, 1998. The committee members
are:

     John J. Collins, Jr., Eric O. Hallman, and Walter J. Raleigh


     Compensation Committee Interlocks and Insider Participation

     Members  of  the  Stock  Option  and  Compensation  Committee  are  outside
directors who do not serve in any other  capacity with respect to the Company or
any of its  subsidiaries.  Messrs.  Collins  and  Hallman  are  partners of POMS
Holding Co. See "Certain Relationships and Related Transactions".

     2- The Audit Committee was formed in September, 1987 and is responsible for
recommending to the Board of Directors the  appointment of independent  auditors
for the fiscal year,  reviewing with the independent auditors the scope of their
proposed and  completed  audits,  and  reviewing  with the  Company's  financial
management and its independent  auditors other matters relating to audits and to
the adequacy of the Company's  internal  control  structure.  This Committee met
once during the year ended January 31, 1998.

     The committee members are:

            John J. Collins, Jr., Eric O. Hallman, and Christopher J. Ryan

<PAGE>
                       COMPENSATION OF EXECUTIVE OFFICERS
                       ----------------------------------

     The table  below sets forth all  salary,  bonus and all other  compensation
paid to the Company's  chief  executive  officer and each of the Company's other
executive  officers (who earned more than $100,000 per year in salary and bonus)
for the years ended January 31, 1998, 1997 and 1996:

                 Name and                                                                      All Other
            Principal Position                  Year          Salary            Bonus        Compensation
            ------------------                  ----          ------            -----        ------------
<S>                                           <C>            <C>             <C>              <C>    
            Raymond J. Smith,                   1998         $225,000         $ ------        $  3,089
            Chairman, President and CEO         1997          225,000           ------          ------
                                                1996          225,000           28,653          ------
            Christopher J. Ryan,                1998         $169,003         $  7,750        $  1,262
            Executive V.P.-Finance              1997          115,000           23,250          ------
            and Secretary                       1996          115,000           55,956          ------

            Harvey Pride, Jr.                   1998         $115,000         $ 23,000        $    910
            Vice President-                     1997          115,000           19,136          ------
            Manufacturing                       1996          115,000            9,044          ------

            James McCormick                     1998         $115,000         $  8,450        $  2,138
            VP - Treasurer                      1997           89,000           16,350          ------
                                                1996           89,000           10,968          ------
</TABLE>

     There are four  executive  officers  with  salary  and  bonus  individually
exceeding $100,000. There were no pension or retirement plans or other benefits,
payable or accrued,  for such persons  during fiscal year 1998.  The Company has
entered into employment  contracts with certain executive officers providing for
annual  compensation  of $262,500  for Mr.  Smith and  $175,000 for Mr. Ryan and
$135,000 for Mr. Pride.  Messrs. Smith and Pride each have a three year contract
which  expires on January 31,  2001,  Mr. Ryan has a three year  contract  which
expires on February 13, 2000. All contracts are automatically  renewable for one
or two year terms, unless in various instances 30 to 120 days notice is given by
either party. The above named executives participate in the Company's 401-K Plan
which  commenced on January 1, 1995. The Company has made a contribution to this
plan totaling $18,950, during the plan year ended December 31, 1997.

     These  employment  contracts  are similar in nature and include  disability
benefits,  vacation time, non-compete and confidentiality  clauses. There are no
provisions for retirement.  Messrs.  Smith,  Ryan and Pride's  contracts have an
additional  provision  for annual bonus based on the Company's  performance  and
based  upon  earnings  per share  formulas  determined  by the Stock  Option and
Compensation  Committee of the Board of Directors of the Company.  All contracts
provide  for lump sum  payments  of  contracted  salaries  pursuant  to  various
formulas should there be a change in control of the Company.
<PAGE>
                 STOCK OPTION AND COMPENSATION COMMITTEE REPORT
                            ON EXECUTIVE COMPENSATION

Policies:  The  compensation  policy of the Company is to provide its  executive
officers and  management  with a level of pay and benefits  that will assure the
Company's  competitiveness and continued growth, and allow the Company to retain
key  executives  critical  to this  long-term  success  and  attract  and retain
qualified  personnel.  The Company competes for talented  executives in a market
segment where successful entrepreneurial  executives are highly compensated.  It
also  competes for  executives  with a background in  manufacturing  and selling
protective  safety garments.  As a result, to obtain and retain highly qualified
and motivated executives,  the Compensation Committee has deemed it desirable to
structure employment arrangements which compensate highly for high profitability
and performance and to enter into written employment  agreements with its senior
executive officers.

     The  Compensation  Committee's   responsibilities  include  overseeing  the
Company's compensation  policies,  supervising  compensation  for management and
employee  benefits  and  administering  the  Company's  stock  option  and other
employee benefit plans.

     The  Compensation   Committee  also  develops  and  negotiates   employment
agreements with key executive officers. These employment agreements include base
salaries and incentive  compensation  arrangements designed to reward management
for  achieving  certain  production  or  performance  levels.  The  Compensation
Committee is also responsible for developing or reviewing incentive compensation
arrangements  which the Company  enters  into with  executive  officers  and key
individuals,  other than those senior  executives  who have  written  employment
agreements. See "Compensation of Executive Officers".

     In order to determine  appropriate  levels of executive  compensation,  the
Compensation   Committee   reviews   various   factors,   including   individual
performance,  and  evaluates the progress of the Company  towards  attaining its
long-term  profit and return on equity goals.  Compensation  packages for senior
executive  officers  have been  structured  to attempt to  compensate  them to a
substantial extent based on both the profitability of the Company as a whole and
the productivity of their individual departments.

Particulars: Messrs. Eric O. Hallman, John J. Collins, Jr. and Walter J. Raleigh
were members of the Company's  Stock Option and  Compensation  Committee when it
ratified Mr. Smith's and Mr. Pride's  employment  contracts in January 1998, and
Mr. Ryan's which was ratified on February 14, 1997. Mr. Walter J. Raleigh joined
the Board of Directors on April 18, 1991, as a third  outside  director and with
Messrs. Hallman and Collins, these three outside directors presently make up the
Stock Option and Compensation Committee.

     Messrs.  Smith, Pride and Ryan were awarded base compensations of $262,500,
$175,000 and $135,000, for fiscal 1999, respectively. In addition, the Committee
reviewed what was normally  paid the President and Chairman in Mr.  Smith's case
and Executive Vice President Finance and In-House Counsel in Mr. Ryan's case and
the Chief  Manufacturing  Executive in Mr. Pride's case, in public  companies of
Lakeland's size and concluded that the compensation package represented close to
the  median  of what  other  officers  were  being  compensated  in like  public
companies  of  comparable  size  after  reviewing   Growth   Resources   Officer
Compensation Report Eleventh Edition - Panel Publications.
<PAGE>
     These  contracts  also provide for bonuses in addition to salary based upon
the Company's increase in earnings. (See Directors and Principal  Stockholders.)
The Stock Option and Compensation Committee believes that the contracts covering
Messrs.  Smith, Pride and Ryan are appropriately tied to their respective levels
of expertise,  were constructed at or below industry norms, and any increases in
compensation were and will be tied to increases in the Company's  earnings.  The
Stock Option and Compensation  Committee also took into consideration that since
the  inception of the Company 15 years ago there have been no executive  pension
plans,  deferred  compensation plans, or other compensation or benefit plans for
executives  of the Company  other than the  Company's  Stock Option Plan and the
401-K/ESOP Plan, the latter of which went into effect January 1, 1995.

     The Board Compensation Committee Report on Executive Compensation shall not
be deemed  incorporated by reference by any general  statement  incorporating by
reference this proxy  statement into any filing under the Securities Act 1933 or
the  Securities  Exchange  Act of 1934,  except to the extent  that the  Company
specifically incorporates this information by reference, and shall not otherwise
be deemed filed under such Acts.


Performance Graph

     The Corporate Performance Graph,  appearing on the following page, obtained
from Media  General  Financial  Services  of  Virginia,  compares  the five year
cumulative  total  return of the  Company's  common  stock  with that of a broad
equity market index,  including  dividend  reinvestment  and with that of a peer
group.

     Option/SAR  Grants in Last Fiscal Year - No stock  options  were granted to
any  employee  not listed  below in fiscal 1998 and no SAR grants have been made
since inception of the Stock Option Plan. See "Directors' Compensation".


Stock Option Plan

     Messrs.  Smith,  Ryan,  Pride and  McCormick  participate  in the Company's
Incentive Stock Option Plan (common stock) as follows:
<TABLE>
<CAPTION>

                     No. of                                Date(s)                                          Grant
   Name of           Shares         Option                   of                      Expiration             Date
  Executive          Granted         Price                  Grant                      Date(s)              Value
  ---------          -------         -----                  -----                      -------              -----
<S>                  <C>          <C>              <C>                         <C>                          <C>  
Mr. Smith            53,500       $2.25 - 3.50     6/5/96 & 1/2/94 & 1/1/94    6/4/06 & 1/2/99 & 1/1/99     $140,894

Mr. Ryan              4,050       $2.25                     1/1/94                     1/1/04               $  9,113

Mr. Pride            29,600       $2.25 - 3.50          6/5/96 & 1/1/94            6/4/06 & 1/1/04          $ 91,600

Mr. McCormick         9,850       $2.25 - 3.50          6/5/96 & 1/1/94            6/4/06 & 1/1/04          $ 28,413
</TABLE>
<PAGE>
     There are currently  250,000 option shares available for future grant under
this plan. During the year ended January 31, 1998, no stock options were granted
and the following options were exercised:
<TABLE>
<CAPTION>
                      No. of
   Name of            Shares       Exercise                Date of               Per Share Exercise
  Executive          Exercised       Price                Exercise                   Date Value
  ---------          ---------       -----                --------                   ----------
<S>                  <C>             <C>                   <C>                        <C>
Mr. Ryan             40,000          $1.37                  9/11/97                   $6 15/16
                      4,700          $2.25                  9/11/97                   $6 15/16

Mr. McCormick         5,000          $2.25                 10/10/97                   $7 7/8
</TABLE>
 

                     COMPARE 5-YEAR CUMULATIVE TOTAL RETURN
                        AMONG LAKELAND INDUSTRIES, INC.
                   S&P INDUSTRIES INDEX AND PEER GROUP INDEX


                 [GRAPHIC-GRAPH PLOTTED TO POINTS LISTED BELOW]
<TABLE>
<CAPTION>
                                               FISCAL YEAR ENDING
                             --------------------------------------------------------
COMPANY                      1993     1994       1995       1996      1997      1998
                             ----     ----       ----       ----      ----      ----
<S>                           <C>    <C>        <C>        <C>       <C>       <C> 
LAKELAND INDUSTRIES INC.      100    140.00     253.33     228.34    168.34    433.33
PEER GROUP                    100    111.22     104.28      69.25     67.09     74.31
BROAD MARKET                  100    112.45     114.41     157.04    198.04    250.28
</TABLE>


THE PEER GROUP CHOSEN WAS:
Customer Selected Stock List

THE BROAD MARKET INDEX CHOSEN WAS:
AN INDEX OF THE COMPANIES ON THE S&P INDUSTRIALS INDEX

THE PEER GROUP IS MADE UP OF THE FOLLOWING SECURITIES;

ANGELICA CORP
CYRK INC
EASTCO INDUSTRIAL SAFETY
SALANT CORP



                     ASSUMES $100 INVESTED ON FEB. 1, 1993
                          ASSUMES DIVIDEND REINVESTED
                        FISCAL YEAR ENDING JAN. 31, 1998

<PAGE>
                            DIRECTORS' COMPENSATION
                            -----------------------


     Members of the Board of  Directors,  in their  capacity as  directors,  are
reimbursed  for all travel  expenses to and from meetings of the Board.  Outside
Directors  received  $750 for each  meeting as  compensation  for serving on the
Board.  There are no  charitable  award or  director  legacy  programs.  Messrs.
Collins,   Hallman  and  Raleigh  participate  in  the  Company's   Non-employee
Directors' Option Plan as follows:

                        # of       Option       Date of      Expiration
    Director            Shares     Price        Grant        Date
    --------            ------     -----        -----        ----------

    Mr. Collins         1,000       5.125      6/18/97        6/18/2003
    Mr. Collins         1,000       3.88        6/15/94       6/15/2000
    Mr. Hallman         1,000       5.125      6/18/97        6/18/2003
    Mr. Hallman         1,000       3.88        6/15/94       6/15/2000
    Mr. Raleigh         1,000       4.25        6/15/95       6/15/2001
    Mr. Raleigh         5,000       3.25       4/18/97        4/18/2003

     There are currently  40,000 option shares  available for future grant under
this plan.  During the year ended  January 31, 1998, no options were granted and
the following options were exercised:

                        # of       Exercise     Date         Per Share Exercise
    Director            Shares     Price        of Exercise  Date Value
    --------            ------     -----        -----------  ------------------

    Mr. Collins         5,000       $1.43       5/13/97      $3.50
    Mr. Hallman         5,000       $1.43       5/13/97      $3.50


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
                 ---------------------------------------------- 

     POMS Holding Co.  ("POMS",  a  partnership  consisting of Raymond J. Smith,
Eric O. Hallman,  John J. Collins,  Jr., Joseph P. Gordon, Harvey Pride, Jr. and
certain other stockholders of the Company) leases to the Company a 90,308 square
foot disposable garment manufacturing facility in Decatur, Alabama. Under leases
effective  January 1 and March 1, 1995 and  expiring  on August  31,  1999,  the
Company  pays an  annual  rent  of  $364,900  and is the  sole  occupant  of the
facility.

     During  September 1992 Highland,  a former  wholly-owned  subsidiary of the
Company,  relocated  to  Somerville,  Alabama from the above  mentioned  Decatur
facility.  Highland  entered  into a $1,500 month to month lease  agreement  for
12,000 sq. ft. of  manufacturing  space,  sharing this same Somerville  location
with Chemland,  another former wholly-owned subsidiary of the Company.  Chemland
currently  has a $1,600 month to month lease  agreement  for 12,000 sq. ft. This
Somerville facility is owned by Harvey Pride, Jr., an officer of the Company.

     The Company  believes that all rents paid to POMS and Harvey Pride,  Jr. by
the Company,  Highland and Chemland  Divisions  are  comparable to what would be
charged by an unrelated  third  party.  The net rent paid to POMS by the Company
for the year ended  January 31,  1998,  amounted to $368,011  and the total rent
paid to Harvey  Pride,  Jr. by the Company for use by its  Highland and Chemland
divisions, for the year ended January 31, 1998, amounted to $37,200.
<PAGE>
     An Qiu Holding Co., ("An Qiu" a partnership consisting of all the Directors
of the Company,  one officer and four employees)  leases to the Chinese division
of the Company 39,660 square feet of manufacturing  space in Shangdong Province,
PR,  China.  The  partnership  owns the buildings  located on property  which it
leases in China for a 50 year period. This month to month lease to the Company's
division was effective 1/1/98, at $3,024 per month,  $36,288 annually.  A formal
lease  will not be  effective  until  August  1998  when  full  construction  is
completed. The Company's division is the sole occupant of the facility.

     During the year ended January 31, 1998 the Company made  payments  totaling
$778 to Madison  Mobile  Storage,  Inc.  for trailer  rentals,  and $557,855 for
expenses  incurred by Madison  Mobile  Storage,  Inc.  in running the  Company's
Missouri facility. Such expenses included employee payroll,  insurance, auto and
other  miscellaneous  expenses.  The  principal  shareholder  of Madison  Mobile
Storage, Inc. is Mr. Harvey Pride, Jr. who is also an officer of the Company.

     The Company paid or accrued  legal fees of $3,369 for the fiscal year ended
January 31, 1998 to the law firm of Wildman,  Harrold, Allen, Dixon & Smith, the
Company's General Counsel, of which a partner,  Mr. Thomas Smith, is the brother
of Raymond J. Smith.


                                  OTHER MATTERS
                                  ------------- 



     The Board of Directors knows of no matters other than those described above
that may come  before the Annual  Meeting.  As to other  matters,  if any,  that
properly may come before the Annual Meeting, the Board of Directors intends that
proxies in the accompanying  form will be voted in respect thereof in accordance
with the judgment of the person or persons voting the proxies.


                  STOCKHOLDER PROPOSALS FOR 1999 ANNUAL MEETING
                  ---------------------------------------------  

     Stockholder  proposals for inclusion in the Company's  Proxy  Statement for
the 1999  Annual  Meeting of  Stockholders  must be  received by the Company not
later than January 31, 1999. The person submitting the proposal must have been a
record or beneficial  owner of the Company's  Common Stock for at least one year
and must continue to own such  securities  through the date on which the meeting
is held, and the securities so held must have a market value of at least $1,000.
Any such  proposal  will be  included  in the Proxy  Statement  for such  Annual
Meeting if the rules of the Securities and Exchange Commission are complied with
as  to  the  timing  and  form  of  such  proposal,  and  the  content  of  such
stockholder's  proposal is  determined  by the Company to be  appropriate  under
rules promulgated by the Commission.




                                          By the Order of the Board of Directors

                                          Christopher J. Ryan,
                                          Secretary


May 13, 1998

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JAN-31-1998
<PERIOD-END>                               JAN-31-1998
<CASH>                                         222,700
<SECURITIES>                                 6,953,538
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                 15,858,052
<CURRENT-ASSETS>                            23,909,987
<PP&E>                                       1,392,346
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                              25,811,865
<CURRENT-LIABILITIES>                        5,006,571
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        26,105
<OTHER-SE>                                   6,073,358
<TOTAL-LIABILITY-AND-EQUITY>                11,517,625
<SALES>                                     47,262,519
<TOTAL-REVENUES>                            47,262,519
<CGS>                                       38,067,351
<TOTAL-COSTS>                                6,157,105
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             497,739
<INCOME-PRETAX>                              2,589,874
<INCOME-TAX>                                   990,000
<INCOME-CONTINUING>                          1,599,874
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 1,599,874
<EPS-PRIMARY>                                      .63
<EPS-DILUTED>                                      .61
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED>
        
<S>                             <C>                     <C>
<PERIOD-TYPE>                   YEAR                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1997             DEC-31-1996
<PERIOD-END>                               DEC-31-1997             DEC-31-1996
<CASH>                                         504,940                 364,640
<SECURITIES>                                         0                       0
<RECEIVABLES>                                5,893,594               4,979,975
<ALLOWANCES>                                         0                       0
<INVENTORY>                                  9,894,156              11,244,241
<CURRENT-ASSETS>                            16,938,591              17,511,632
<PP&E>                                         989,667               1,026,203
<DEPRECIATION>                                       0                       0
<TOTAL-ASSETS>                              18,573,116              19,262,732
<CURRENT-LIABILITIES>                        2,920,313               3,894,076
<BONDS>                                              0                       0
                                0                       0
                                          0                       0
<COMMON>                                        25,500                  25,500
<OTHER-SE>                                   5,981,226               5,981,226
<TOTAL-LIABILITY-AND-EQUITY>                18,573,116              19,262,732
<SALES>                                     41,792,469              40,188,916
<TOTAL-REVENUES>                            41,792,469              40,188,916
<CGS>                                       34,555,786              33,901,232
<TOTAL-COSTS>                                5,212,286               4,882,112
<OTHER-EXPENSES>                                     0                       0
<LOSS-PROVISION>                                     0                       0
<INTEREST-EXPENSE>                             510,757                 511,180
<INCOME-PRETAX>                              1,576,296                 955,622
<INCOME-TAX>                                   513,000                 369,000
<INCOME-CONTINUING>                          1,063,296                 586,622
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                 1,063,296                 586,622
<EPS-PRIMARY>                                      .42                     .23
<EPS-DILUTED>                                      .41                     .22
        

</TABLE>


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