SHEPHERD SURVEILLANCE SOLUTIONS INC
10QSB, 1997-05-15
ELECTRONIC COMPONENTS & ACCESSORIES
Previous: PRICE T ROWE REALTY INCOME FUND III, 10-Q, 1997-05-15
Next: CLARK DICK PRODUCTIONS INC, 10-Q, 1997-05-15




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

                                   FORM 10-QSB

(Mark one)

[x]  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934

For the quarterly period ended ______________March  31, 1997_________________

                                       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:  33-9868-A

                      Shepherd Surveillance Solutions, Inc.
- --------------------------------------------------------------------------------
        (Exact name of small business issuer as specified in its charter)

           Nevada                                   88-0212471
- --------------------------------------------------------------------------------
(State or other jurisdiction of         (I.R.S. Employer Identification No.)
incorporation or organization)            

                 7 Perimeter Road, Suite 4, Manchester, NH 03103
- --------------------------------------------------------------------------------
              (Address of principal executive offices) (Zip Code)

                                 (603) 622-8668
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

Check  whether  the issuer  (1) has filed all  reports  required  to be filed by
Section 13 or 15(d) of the Exchange  Act 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 [ ]

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date.
              At March 31, 1997, 4,293,822 shares of common stock,
                  $.001 par value per share, were outstanding.






Part I.  Financial Information
- ------------------------------
Item 1.  Financial Statements
- ------------------------------

                      Shepherd Surveillance Solutions Inc.

                                 Balance Sheets
<TABLE>
<CAPTION>

                                                                       March 31, 1997     September 30, 1996
                                                                       --------------     ------------------
                                                                         (Unaudited)            (Note)
ASSETS

Current Assets:

<S>                                                                      <C>                    <C>     
     Cash and cash equivalents                                           $     11,611           $116,770

     Accounts receivable                                                      405,454             62,786

     Inventories                                                              289,328            370,999

     Prepaid expenses and other current assets                                 11,524             30,122
                                                                         -------------         ---------

Total current assets                                                          717,917            580,677
                                                                         -------------         ---------


Property and equipment:

     Furniture, machinery and equipment                                       245,020            139,283

     Software and hardware                                                    146,724             36,453

     Leasehold improvements                                                    48,826             40,807
                                                                         -------------         ---------
                                                                              440,570            216,543

     Accumulated depreciation                                                  93,696             63,590
                                                                         -------------         ---------
                                                                              346,874            152,953

Other assets                                                                   11,080              6,720
                                                                         -------------         ---------

Total assets                                                               $1,075,870           $740,350
                                                                         =============         =========
</TABLE>



See accompanying notes.

Note:  The balance sheet at September 30, 1996 has been derived from the audited
financial  statements at that date, but does not include all of the  information
and footnotes required by generally accepted accounting  principles for complete
financial statements.


                                       2




                      Shepherd Surveillance Solutions Inc.

                           Balance Sheets (Continued)

<TABLE>
<CAPTION>

                                                                                 March  31, 1997  
                                                                                 ---------------  
         September 30, 1996
         ------------------
                                                                            (Unaudited)

LIABILITIES AND SHAREHOLDERS' DEFICIT

Current liabilities:

<S>                                                                     <C>                    <C>       
     Accounts payable                                                   $   581,902            $  244,449
     Loans from shareholder                                                 886,800                     -
     Line of credit note payable - bank                                     180,269                     -
     Accrued  expenses                                                       60,370                52,096

     Interest payable to shareholder                                        382,109               246,047
                                                                        ------------          ------------

Total current liabilities                                                 2,091,450               542,592
                                                                        -----------            -----------

Notes payable to shareholder                                              5,202,229             3,659,000


Shareholders' deficit:

    Common Stock - $.001 par value:
       50,000,000 shares authorized;
       4,293,822 shares issued and outstanding                                4,294                 4,294

     Additional paid-in capital                                           5,770,330             5,770,330

     Accumulated deficit                                                (11,992,433)           (9,235,866)
                                                                        ------------           -----------
Total shareholders' deficit                                              (6,217,809)           (3,461,242)
                                                                       -------------           -----------
Total liabilities and shareholders' deficit                             $ 1,075,870             $ 740,350
                                                                        ===========            ===========

</TABLE>


See accompanying notes.


                                       3





                      Shepherd Surveillance Solutions Inc.

                            Statements of Operations

                                   (Unaudited)

<TABLE>
<CAPTION>
                                                   Three months ended                    Six months ended
                                            March 31,1997      March 31,1996      March 31, 1997    March 31, 1996

<S>                                            <C>               <C>                <C>             <C>       
Net sales                                      $    164,686      $   101,818        $   469,129     $  121,922

Cost of sales                                        96,671           34,358            338,296         37,594
                                                   --------           ------

Gross margin                                         68,015           67,460            130,833         84,328
                                                 ----------       ----------

Operating expenses and other costs:

     Selling and promotion                          578,370          115,963          1,025,672        214,482

     General and administrative                     418,779          164,049            821,118        251,352

     Research and development                       439,411            5,374            732,542         17,450

     Depreciation and amortization                   17,253            3,373             30,106          6,820
                                                    -------    ---------------


Total operating expenses and
                 other costs                      1,453,813          288,759          2,609,438        490,104
                                              -------------      -------------      --------------    -----------


Loss from operations                              1,385,798         (221,299)         2,478,605      (405,776)
                                             --------------     -------------      ---------------   ------------

Other income (expenses):

     Interest expense                              (158,078)         (35,338)          (278,378)       (61,525)

     Other , net                                        416             (457)               416           (457)
                                                                                  
                                                   (157,662)         (35,795)          (277,962)       (61,980)
                                                  ---------        ---------

Net loss                                        $ 1,543,460       $ (257,094)      $  2,756,567   $  (467,756)
                                                  =========         =========        ==========      =========

Loss per share                                  $      (.36)      $     (.06)      $       (.64)   $      (.11)
                                                  =========          ========        ==========      =========
                                                                                   
</TABLE>

See accompanying notes.


                                       4





                      Shepherd Surveillance Solutions Inc.

                       Condensed Statements of Cash Flows

                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                           Six Months Ended March  31,
                                                                           ----------------------  ---

                                                                             1997                1996
                                                                             ----                ----
OPERATING ACTIVITIES

<S>                                                                     <C>                 <C>         
Net cash used in operating activities                                   $(2,350,201)        $  (599,578)
                                                                         -----------         -----------
INVESTING ACTIVITIES

     Capital expenditures                                                  (224,027)             35,333
                                                                           ---------             -------

Net cash provided by (used in) investing activities                        (224,027)             35,333
                                                                           ---------            --------
FINANCING ACTIVITIES

     Loans from shareholder:  credit agreements                           1,402,000             623,500
                               demand notes                                 886,800

     Line of credit note payable  -  bank                                   180,269


Net cash provided by financing activities                                 2,469,069             623,500
                                                                         ----------          ----------

Net increase (decrease) in cash and cash equivalents                       (105,159)             59,255
                                                                            
Cash and cash equivalents at beginning of period                            116,770              18,215
                                                                           --------          ----------

Cash and cash equivalents at end of period                              $    11,611        $     77,470
                                                                        ===========       =============
</TABLE>



                                       5




                      Shepherd Surveillance Solutions Inc.

                          Notes to Financial Statements

                      March 31, 1997 and September 30, 1996

1.  Basis of Presentation

The accompanying  unaudited condensed financial statements have been prepared in
accordance  with Item  310(b) of  Regulation  S-B and do not  include all of the
information  and  footnotes  required for  complete  financial  statements.  The
condensed financial  statements should be read in conjunction with the Company's
audited  financial  statements for the fiscal year ended  September 30, 1996. In
the  opinion of  management,  the  condensed  financial  statements  include all
adjustments  necessary  for a fair  presentation  of the results of the reported
interim periods. All such adjustments are of a normal recurring nature.

The results of  operations  for the interim  periods  shown are not  necessarily
indicative  of results for any future  interim  periods or for the entire fiscal
year.

2.  Inventories

Inventories consist of the following:

<TABLE>
<CAPTION>

                                         March 31, 1997            September 30, 1996
                                        ----------------           ------------------

<S>                                           <C>                         <C>     
              Raw Materials                   $203,993                    $178,999

              Work in progress                       0                      13,286

              Finished goods                    85,335                     178,714
                                                ------                     -------
                                              $289,328                    $370,999
                                                ======                      ======
</TABLE>


3.  Stock Options and Warrants

During the three months ended  December 31, 1996 (the "First  Quarter")  and the
three months ended March 31, 1997 (the "Second  Quarter"),  pursuant to the 1996
Stock Option Plan (the "1996 Plan"),  the Company  granted  options to employees
for the  purchase of the  Company's  $.001 par value  common  stock (the "Common
Stock") at an exercise  price of $.01 per share.  The 1996 Plan  provides that a
portion of such options are  exercisable  immediately  for certain key employees
and that the remaining options become exercisable based on holding periods after
the grant date and,  in certain  instances,  on other  criteria  relating to the
operations  of the 


                                       6




Company. During the Second Quarter,  pursuant to a credit agreement, the Company
issued to its majority  shareholder  and principal  lender a warrant to purchase
2,200,000 shares of Common Stock at a price of $.01 per share in connection with
a loan made by such  shareholder  to the Company.  This  warrant is  exercisable
immediately  with respect to 500,000 shares,  with the remainder  exercisable in
1998. No options or warrants were exercised during the Second Quarter.

Stock  options and warrant  activity  for the three  months ended March 31, 1997
are as follows:

<TABLE>
<CAPTION>

                                                            Options                   Warrants
                                                            -------                   --------

<S>                                                      <C>                     <C>       
         Outstanding at December 31, 1996                  4,369,949               14,226,578
         Granted during the Second Quarter                   454,371                2,200,000
                                                             -------                ---------
          Outstanding at March 31, 1997                    4,824,320               16,426,578
                                                           =========               ==========
         Exercisable at March 31, 1997                       885,657               14,726,578
                                                           =========               ==========
</TABLE>

4.  Line of Credit Note Payable - Bank

On February 3, 1997, the Company  entered into a Commercial  Loan Agreement (the
"Bank Agreement") with a bank for a Revolving Line of Credit Loan,  repayable on
demand.  The  Bank  Agreement  provides  the  Company  with a  maximum  $900,000
revolving loan, with the maximum amount borrowable at any one time calculated on
a borrowing base of 80% of the Company's accounts  receivable  balances under 90
days from  invoice due date.  Interest on  outstanding  amounts is at a variable
rate equal to the bank's Base Rate (8.25%) plus 1.5% per annum, which aggregated
9.75%  as of  March  31,  1997.  At  March  31,  1997,  a loan of  $180,269  was
outstanding under the Revolving Line of Credit Loan.  Obligations under the Bank
Agreement  are  collateralized  by a first  priority  security  interest  in all
property  and  assets  of  the  Company,   with  the  consent  of  the  majority
shareholder, and by a guaranty executed by the Company's majority shareholder.

5.   Related Party Transactions

Loans from shareholder

During the Second Quarter,  the Company borrowed an aggregate of $1,144,800 from
its  majority  shareholder,  $258,000  of which was in January  pursuant  to the
Credit  Agreement of January 17, 1997, as fully discussed  below.  The remaining
$886,800 was advanced during February and March pursuant to various demand notes
bearing interest at an annual rate of 12.25%.

Interest payable to shareholder

The March 31, 1997 balance of $382,109  represents  interest  due on  promissory
notes  payable to and  advances  from the  Company's  majority  shareholder.  No
interest  was paid  during  the First and  Second  Quarters.  During  the Second
Quarter,  $141,229 of this unpaid  interest  became a part of the principal of a
convertible promissory note dated January 21, 1997, as fully discussed below.

Notes payable to shareholder

       Promissory note dated June 28, 1996                    $1,611,000
       Promissory note dated January 17, 1997                  2,450,000


                                       7



       Convertible promissory note dated January 21, 1997      1,141,229
                                                             -----------
                                                              $5,202,229
                                                             ===========

As of June 28,  1996,  the  Company  entered  into a Credit  Agreement  with its
majority  shareholder  which  provided for  borrowings of up to  $1,611,000.  In
connection with this Credit Agreement, the Company executed and delivered to its
majority  shareholder a promissory note in the amount of $1,611,000,  and issued
to its  majority  shareholder  a warrant for the purchase of  14,226,578  of the
Company's Common Stock, exercisable at a price of $.01 per share. The promissory
note  matures on June 28,  1999 and bears  interest at a rate equal to the prime
rate (as defined) plus 4%. During the first year,  the Company has the option to
capitalize  the interest to the  existing  principal.  Principal  and any unpaid
interest are due at maturity,  unless the Company  completes a public or private
sale of its Common Stock in certain minimum  amounts,  in which case the Company
is required to prepay  part or all of such debt with the  proceeds.  This Credit
Agreement is  collateralized  by substantially  all assets of the Company and is
subordinated   to  the  Bank   Agreement   with  the  consent  of  the  majority
shareholders.

On January 17, 1997, the Company entered into another Credit  Agreement with its
majority shareholder which provides for borrowings of up to $2,450,000. Included
in this  amount are  advances  received by the  Company  aggregating  $1,048,000
during the last quarter of fiscal 1996,  $1,144,000 during the First Quarter and
$258,000  during the Second Quarter.  In connection with this Credit  Agreement,
the Company executed and delivered to its majority shareholder a promissory note
in the amount of  $2,450,000,  and issued to its majority  shareholder a warrant
exercisable for 2,200,000 shares of the Company's Common Stock, exercisable at a
price of $.01 per share.  This  warrant is  exercisable  with respect to 500,000
shares  immediately,  will be  exercisable  with respect to 1,700,000  shares on
August 8, 1998 in the event that the Promissory Note is not paid in full by that
date, and expires on August 8, 2003. The $2,450,000  promissory  note matures on
August 7, 1998 and bears  interest at an annual rate equal to the prime rate (as
defined)  plus 4%. All  principal  and  interest  is payable  at  maturity.  The
applicable prime rate at December 31, 1996 was 8.25%.

On January  21,  1997,  the Company  entered  into a Credit  Agreement  with its
majority  shareholder for the purpose of refinancing a $1,000,000  loan, and the
Company issued to its majority  shareholder a Convertible  Promissory  Note (the
"Convertible  Note") in the amount of $1,141,229.  The Company included $141,229
representing  interest accrued from November 1, 1995 as principal,  resulting in
an aggregate principal balance of $1,141,229.  The Convertible Note requires the
Company to make interest  payments in cash in January and July of each year, but
during  the first two  years  such  interest  can be added to  principal  at the
election of the Company,  with  interest  continuing  to accrue on the aggregate
principal.  The Convertible Note matures on August 8, 2000, bears interest at an
annual  rate of the  prime  rate  plus 4% and is  convertible  on or  after  the
maturity  date into shares of the Company's  Common Stock  pursuant to a formula
specified  in the Credit  Agreement,  based on fair market value (as defined) of
the Company's Common Stock.

6.    Per Share Data

Loss per share amounts for the three month and six month periods ended March 31,
1997 and 1996  were  determined  by  dividing  the net loss for each  period  by
4,293,822, the number of shares of common stock outstanding during the periods.


                                       8




Part I.  Financial Information

Item 2.

Management's Discussion and Analysis of Financial Condition and Results of
Operations.

Results of operations

PREFACE 
The Company has, for the past several years,  experienced  substantial operating
losses, and its sales do not generate working capital sufficient to meet current
and future projected operating expenses. At March 31, 1997, the Company had cash
and cash equivalents of approximately $12,000 and the Company could be forced to
drastically  cut back  operations  in the  event it does not  receive  continued
funding.  Starting in the middle of its prior fiscal year,  the Company has been
the recipient of  significant  venture  funding from its  principal  shareholder
which  funding  has been used to revamp its  existing  technology,  develop  new
technologies and launch new products,  all of which have given rise to a product
line that did not exist until the end of the prior  fiscal year.  The  Company's
full time workforce now numbers 33.  Approximately 60% of the Company's $469,129
fiscal 1997 revenues arose from sales to customers outside the U.S.

SECOND QUARTER 1997 COMPARED TO THE SAME PERIOD IN FISCAL 1996
Revenues  were  $164,686  during  the  1997  Second  Quarter,   an  increase  of
approximately  $63,000 over the same period in 1996.  Revenues arose principally
from time and materials billings for work done on large installations  resulting
from completed  contracts of past years. Margin of approximately 41% realized on
Second  Quarter  sales  declined  from the prior year  because the nature of the
Company's  business and the products  sold have  changed.  Selling and promotion
expenses  were  $578,370,  an increase of  approximately  $462,000 over the same
period in 1996,  reflecting a larger sales staff and the cost of additional  and
broader marketing efforts.  General and  administrative  expenses for the Second
Quarter  were  $418,779,  an  increase  of  approximately  $255,000,  which is a
reflection of costs  associated with the  administrative  and operations  staff.
Research and  development  expenses for the Second  Quarter  were  $439,411,  an
increase of  approximately  $434,000 over the three months ended March 31, 1996,
due  toCompany's  research  and  development  activities.  Interest  expense  of
$158,078 in the Second Quarter,  when compared to $35,338 during the same period
in fiscal 1996,  reflects an increase of approximately  $123,000,  the result of
significantly larger borrowings from the Company's majority shareholder,  Trilon
Dominion  Partners,  L.L.C., a Delaware limited  liability  company  ("Trilon"),
owner of approximately 78% of the Company's outstanding common stock.

SIX MONTHS ENDED MARCH 31, 1997 COMPARED TO SIX MONTHS ENDED MARCH 31, 1996
Revenues  were  $469,129 for the six months ended March 31, 1997, an increase of
approximately  $347,000  over the same period in 1996.



                                       9





Revenues for this period arose  principally from time and material  billings for
work done on large  installations  resulting  from  completed  contracts of past
years.  Margin of  approximately  28%  realized on fiscal 1997 sales  decreased.
Selling and promotion  expenses were  $1,025,672,  an increase of  approximately
$811,000 over the same period in 1996.  General and  administrative  for the six
months ended March 31, 1997 were $821,118, an increase of approximately $570,000
over the corresponding  period in fiscal 1996. Research and development expenses
for the first half of fiscal 1997 were  $732,542,  an increase of  approximately
$715,000 over the six months ended March 31, 1996.  Interest expense of $278,378
in the six months  ended  March 31, 1997  reflects an increase of  approximately
$217,000 over the same period in fiscal 1996, the result of significantly larger
borrowings from Trilon (as previously fully discussed).


BALANCE SHEET AT MARCH 31, 1997 COMPARED TO BALANCE SHEET AT SEPTEMBER 30, 1996
Cash and cash  equivalents of $11,611 at March 31, 1997 decreased  approximately
$105,000  from  the  corresponding   amounts  at  September  30,  1996.  This  a
consequence of the Company's lower level of cash resulting from utilizing formal
"target balance"  planning with the Company's bank and of the increased level of
payments to vendors.  Such cash management  arrangements are coincident with the
Company's  revolving line of credit loan agreement (as fully discussed in Note 4
to financial  statements).  Accounts  receivable balances at March 31, 1997 were
approximately  $343,000  larger than at September 30, 1996, the result of higher
sales  during the First and Second  Quarters of 1997 than in the last quarter of
fiscal 1996.  The $82,000  decrease in inventories at March 31, 1997 compared to
those at September 30, 1996 is consistent  with the higher sales activity in the
Second Quarter. The increase of approximately $224,000 in property and equipment
reflects the acquisition of capital equipment used in the Company's  engineering
and   production   activities.   The   accumulated   depreciation   increase  of
approximately $30,000 corresponds to the larger property and equipment balances,
and is  reflective of the  comparatively  short useful lives (3 to 5 years) over
which many of the  Company's  fixed  assets are  depreciated.  Accounts  payable
increased by approximately $337,000, indicative of increased overall liabilities
for purchases of manufacturing components and fixed assets, as well as marketing
commitments related to media advertising,  trade shows and promotional materials
during the first half of fiscal 1997.  The $180,269  line of credit note payable
to a bank arose  during  the Second  Quarter  (as fully  discussed  in Note 4 to
financial  statement) and represents  demand  borrowings  based on the Company's
accounts  receivable  balances.  Loans from  shareholder  of $886,800  (as fully
discussed in Note 5 to financial  statements) represent working capital advances
from Trilon received during February and March and repayable on demand. Interest
payable  to  Trilon   increased   approximately   $136,000.   Although   net  of
approximately  $141,000  added to note  principal  during the Second Quarter (as
fully  discussed in Note 5 to financial  statements),  this  aggregate  increase
resulted mostly from larger corresponding  principal balances,  with no interest
payments  being  made by the  Company to Trilon.  Notes  Payable to  Shareholder
increased by  approximately  $1,543,000,  the result of the Company's  increased
borrowings from Trilon, pursuant to credit that are fully discussed in Note 5 to
financial statements.  Accummulated deficit increased by $2,756,567,  the amount
of the Company's net loss for the six months ended March 31, 1997.

 Liquidity and capital resources

Management  believes  that the .34 to 1.00  ratio of  current  assets to current
liabilities  in the balance sheet at March 31,1997,  as well as a  Shareholders'
Deficit of $11,992,433, reflects the 



                                       10




Company's current lack of liquidity and its potential  inability to meet current
financial obligations.  Trilon loaned $1,144,000 to the Company during the First
Quarter  and  $1,144,800  during  the  Second  Quarter.  Such  amounts  were the
principal source of the Company's  working capital.  On January 17 and 21, 1997,
respectively, two Credit Agreements between the Company and Trilon were executed
(as fully  discussed in Note 5 to financial  statements).  The Company will need
additional  funding  (either  debt or  equity)  in the third and  fourth  fiscal
quarters. There is no assurance that such funding will be obtained. In the event
the  Company is unable to obtain  additional  funding,  it would have a material
adverse effect on the Company.

The Company had cash and cash equivalents of approximately  $12,000 at March 31,
1997. The Company  subsequently  borrowed  $500,0000 from Trilon during April of
1997. The Company is required to repay to Trilon amounts borrowed under the June
26, 1996 Credit Agreement on or before June 28,1999,  amounts borrowed under the
January  17,  1997  Credit  Agreement  on or before  August 7, 1998,  and may be
required to repay to Trilon  amounts  borrowed under the January 21, 1997 Credit
Agreement (see Note 5 to financial statements for further details).  The Company
may be unable to meet these  financial  obligations.  In addition,  the $886,800
borrowed  from  Trilon  during  the Second  Quarter  is  payable  on demand.  As
discussed  in Note 4 to  financial  statements,  during the Second  Quarter  the
Company entered into a revolving line of credit loan agreement with a commercial
bank,  which permits  revolving loans up to a maximum of $900,000,  based on the
Company's  eligible  accounts  receivable  balances.  Pursuant  to this  line of
credit, approximately $180,000 of borrowings were incurred as of March 31, 1997.
Borrowings  under  this bank  line of  credit  are  payable  on  demand  and are
guaranteed by Trilon.

Risk Factors and Cautionary Statements

When used in this Form  10-QSB  and in other  filings  by the  Company  with the
Securities and Exchange Commission,  in the Company's press releases and in oral
statements made with the approval of an authorized  executive officer, the words
or phrases  "will likely  result",  "are  expected  to",  "will  continue",  "is
anticipated",  "estimate",  "project",  "hope to",  or similar  expressions  are
intended  to  identify  "forward-looking  statements"  within the meaning of the
Private Securities Litigation Reform Act of 1995. Such statements are subject to
certain risks and uncertainties, including but not limited to those discussed in
the notes to the financial  statements  and under this caption "Risk Factors and
Cautionary  Statements",  that could cause actual  results to differ  materially
from  historical  earnings and those  presently  anticipated  or projected.  The
Company  wishes to  caution  readers  not to place  undue  reliance  on any such
forward-looking statements,  which speak only as of the date made, and wishes to
advise  readers that the factors  listed below could cause the Company's  actual
results for future periods to differ  materially from any opinions or statements
expressed with respect to future periods in any current statements.

The Company will NOT  undertake  and  specifically  declines any  obligation  to
publicly  release  the  result  of  any  revisions  which  may  be  made  to any
forward-looking  statements to reflect events or circumstances after the date of
such  statements or to reflect the occurrence of  anticipated  or  unanticipated
events.


                                       11




o    The Company's continued working capital and cash resources are dependent on
     its  ability to obtain  additional  financing  in the near  future,  as the
     Company's operations currently do not generate revenues sufficient to cover
     its expenses.  There can be no assurance that the Company is able to obtain
     additional  financing.  If such financing is not obtained,  it would have a
     material adverse effect on the Company.

o    The  Company's  future  operating  results are  dependent on its ability to
     develop,  produce and market new and innovative  products and technologies,
     and  eventually  to  enter  into  favorable   licensing  and   distribution
     relationships.  There are numerous risks inherent in this complex  process,
     including  the risk  that  rapid  technological  change  could  render  the
     Company's products obsolete,  the risk that the Company will not be able to
     timely  develop new products at a reasonable  cost that find  acceptance in
     the marketplace,  and the risk that the Company will not be able to develop
     procedures to bring to these products to the market in a timely fashion.

o    The Company is highly leveraged,  having borrowed  $2,734,000 during fiscal
     1996  from  its  majority  shareholder  without  repaying  any  amounts  of
     principal or interest  due on these loans.  An  additional  $1,144,000  was
     borrowed during the First Quarter and $1,144,800 during the Second Quarter,
     a total of $2,288,800 for the six months ended March 31, 1997. There can be
     no assurance that the Company will be able to pay principal or interest due
     on any of these  loans from time to time.  Any  failure to pay  interest or
     principal  due on these loans would have a material  adverse  effect on the
     Company.

o    A single shareholder,  Trilon Dominion Partners, L.L.C., which has been the
     Company's  principal  lender,  currently holds  3,367,802  shares of Common
     Stock (78% of outstanding  shares),  holds warrants to purchase  16,426,578
     additional  shares of the  Company's  common stock and holds a  Convertible
     Promissory Note to acquire  additional shares.  Accordingly,  Trilon is and
     will be able to elect all of the Company's  directors  and,  generally,  to
     direct the affairs of the Company. This stockholder could effectively block
     any majority corporate transactions, such as a merger or sale of all of the
     Company's assets, which, under Nevada law, requires the affirmative vote of
     holders of a majority of the outstanding Common Stock of the Company.

The  Company  has  experienced  recurring  losses  from  operations  and  has  a
significant shareholders' deficit.  Furthermore, the Company's operating results
have varied from fiscal  period to fiscal  period;  accordingly,  the  Company's
financial results in any particular fiscal period are not necessarily indicative
of results for future periods.

Part II.  Other Information

Item 5.  Other Information

January 17, 1997 Credit Agreement

On  January  17,  1997,  the  Company  entered  into  a  Credit  Agreement  (the
"Agreement")  with Trilon which  provides for  borrowings up to  $2,450,000.  In
connection  with the Agreement,  the Company  executed and delivered to Trilon a
promissory note in the amount of $2,450,000 (the "Promissory  Note"), and issued
to Trilon a warrant  exercisable  for 2,200,000  shares of the Company's  Common
Stock (the "Warrant"),  exercisable at a price of $.01 per share. The Warrant is
exercisable with respect to 500,000 immediately,  is exercisable with respect to
1,700,000  shares on August 8, 1998 in the event that the Promissory Note is not
paid is full by that date, and expires on August 8, 2003.  The  Promissory  Note
matures  on August 7, 1998 and bears  interest  at an annual  rate  equal to the
prime rate plus 4%. All principal and interest is payable at maturity. The prime
rate at December 31, 1996 was 8.25%.



                                       12




January 21, 1997 Credit Agreement

On January 21, 1997, the Company entered into a Credit Agreement with Trilon for
the purpose of refinancing a $1,000,000 loan payable to Trilon,  and the Company
issued to Trilon a Convertible  Promissory Note (the "Convertible  Note") in the
amount of  $1,141,229.  The  Company  included  $141,229  representing  interest
accrued  on the  loan  from  November  1,  1995 as  principal,  resulting  in an
aggregate  principal  balance of $1,141,229.  The Convertible  Note requires the
Company to make interest  payments in cash in January and July of each year, but
during  the first two  years  such  interest  can be added to  principal  at the
election of the Company,  with  interest  continuing  to accrue on the aggregate
principal.  The Convertible Note matures on August 8, 2000, bears interest at an
annual  rate of the  prime  rate  plus 4% and is  convertible  on or  after  the
maturity date into shares of the Company's  Common Stock,  pursuant to a formula
specified  in the Credit  Agreement,  based on fair market value (as defined) of
the Company's Common Stock.

February 3, 1997 Commercial Bank Agreement

On February 3, 1997, the Company  entered into a Commercial  Loan Agreement (the
"Bank Agreement") with a bank for a Revolving Line of Credit Loan,  repayable on
demand.  The Bank Agreement  provides for a maximum $900,000  revolving loan, as
determined  by a  borrowing  base of 80% of the  Company's  accounts  receivable
balances under 90 days from invoice due date.  Interest on outstanding  advances
is at a variable  rate equal to the bank's Base Rate plus 1.5% per annum,  which
aggregated  9.75% at March 31,  1997.  There was a loan of $180,269  outstanding
under  the Line of  Credit  as of March  31,  1997.  Obligations  under the Bank
Agreement are  collateralized  by a first security  interest in all property and
assets of the Company, and by a performance guaranty executed by Trilon.

Change in Company's Name

     As of March 25, 1997,  the Board of Directors of the Company voted in favor
     of changing its name from Shepherd Surveillance Solutions, Inc. to Shepherd
     Surveillance Incorporated. Shareholder approval of this name change was not
     required.

Item 6.  Exhibits and Reports on Form 8-K

(a)  Exhibits

3.1      Articles of Incorporation, as amended
3.2      By-Laws
10.1*    Credit  Agreement,  dated as of January  17,  1997,  by and between the
         Company  and Trilon  Dominion  Partners,  L.L.C.,  a  Delaware  limited
         liability company
10.2*    Promissory  Note, dated as of January 17, 1997, by the Company in favor
         of Trilon Dominion Partners, L.L.C.
10.3*    Credit  Agreement,  dated as of January  21,  1997,  by and between the
         Company and Trilon Dominion Partners, L.L.C.
10.4*    Convertible  Promissory  Note,  dated as of January  21,  1997,  by the
         Company in favor of Trilon Dominion Partners, L.L.C.
10.5     Commercial Bank Agreement, dated as of February 3, 1997, by and between
         the  Company  and  Fleet  Bank  - NH 
10.6     Revolving Line of Credit Promissory Note, dated as of February 3, 1997,
         by the Company in favor of Fleet Bank - NH
27       Financial Data Schedule



                                       13




*  Incorporated  by reference  to the same  numbered  Exhibits to the  Company's
quarterly report for the period ended December 31, 1996, filed on Form 10-QSB.

 (b)  Reports on Form 8-K

No reports on Form 8-K were filed  during the  quarter  for which this report is
filed.


                                       14




                                   SIGNATURES

In accordance with the requirements of the Securities  Exchange Act of 1934, the
registrant  caused  this  report to be signed on its behalf by the  undersigned,
thereunto duly authorized.

                           Shepherd Surveillance, Inc.
                                  (Registrant)

Date: May 15, 1997                                /s/ M. Thomas Makmann
- -------------------                                ---------------------
                                                   M. Thomas Makmann
                                                   President and CEO

Date:  May 15, 1997                               /s/ William D. Biser
- --------------------                               --------------------
                                                   William D. Biser
                                                   Principal Financial Officer


                                       15


                                                                     EXHIBIT 3.1


                            ARTICLES OF INCORPORATION

                                       OF

                                 IMProCOM, INC.


The  undersigned  proposes to form a corporation  under the laws of the State of
Nevada, relating to private corporations, and to that end hereby adopts articles
of incorporation as follows:

                                   ARTICLE ONE
                                      NAME

The name of the corporation is IMProCOM, Inc..

                                   ARTICLE TWO
                                    LOCATION

The principal office of this  corporation is to be at 150 Lake Glen Drive,  City
of Carson City,  State of Nevada.  The Mailing  address is Post Office Box 2152,
Carson City, Nevada 89702.

                                  ARTICLE THREE
                                    PURPOSES

The  Corporation  is authorized to carry on any lawful  business or  enterprise,
including but not exclusive to:

         (a)      Purchasing  and  selling  all types of  aircraft  and  related
                  accessories,
         (b)      purchasing  and  selling  all types  and  kinds of  computers,
                  imaging technologies,  laser technologies,  including hardware
                  products and software packages,
         (c)      Purchasing and selling all types and kinds of marine equipment
                  and related accessories,
         (d)      Offering  advertising  services in connection with the sale of
                  airplanes,  computers,  boats,  ships,  and any and all  other
                  products,
         (e)      Constructing,  manufacturing,  raising or otherwise producing,
                  and repairing,  servicing, storing or otherwise caring for any
                  type  of   structure,   commodity  or  livestock   whatsoever,
                  processing,  selling, brokering, factoring or distributing any
                  type of property  whether  real or  personal;  extracting  and
                  processing   natural   resources,   transporting   freight  or
                  passengers by land, sea or air;  collecting and  disseminating
                  information or  advertisement  through any medium  whatsoever;
                  performing  personal services of any nature; 


                                      -2-






                  and  entering  into or  serving  in any  type  of  management,
                  investigative,  advisory, promotional,  protective, insurance,
                  guarantyship, suretyship, fiduciary or representative capacity
                  or relationship for any persons or corporations whatsoever,
         (f)      Engaging in sales,  appraisal,  management  and  promotion  of
                  musical and literary  properties and activities  including but
                  not limited to publishing, booking talent, making commercials,
                  and instruction,
         (g)      Purchasing,  distributing,   engineering,  selling,  designing
                  systems,    leasing    and    franchising    all    types   of
                  telecommunication-computer products, including but not limited
                  to satellite-communication devices.


                                  ARTICLE FOUR
                                  CAPITAL STOCK


The  amount  of the  total  authorized  capital  stock  of this  corporation  is
50,000,000 at $.001.

                                  ARTICLE FIVE
                                    DIRECTORS

The members of the governing board of this corporation shall be styled directors
and their number shall be three.

The name and address of each member of the first board of directors is:

         Frederick M. Jenner, P.O. Box 10038, Charlotte, NC 28212
         Zalkind Hurwitz, 610 Mt. Vernon Avenue, Charlotte, NC  28203
         Annette H. Greene, 6810 Old Post Road, Charlotte, NC  28212

                                   ARTICLE SIX
                                  INCORPORATORS

The name and address of the  incorporator  is: Elizabeth R. Block, 150 Lake Glen
Drive, Carson City, Nevada 89701.

                                  ARTICLE SEVEN
                               PERIOD OF EXISTENCE

The period of existence of this corporation shall be perpetual.

                                  ARTICLE EIGHT
                     AMENDMENT OF ARTICLES OF INCORPORATION

The articles of  incorporation  of the  corporation  may be amended from time to
time by a majority vote of all  shareholders  voting by written ballot in person
or 






                                      -3-


by proxy held at any  general or special  meeting of  shareholders  upon  lawful
notice.

                                  ARTICLE NINE
                            STATUTORY RESIDENT AGENT

The  corporation  does hereby  name,  constitute  and  appoint as its  statutory
resident  agent  within the State of Nevada for  receipt of process or any other
lawful purpose STATE AGENT AND TRANSFER SYNDICATE,  INCORPORATED,  150 Lake Glen
Drive,  Carson  City,  Nevada  with a mailing  address of Post  Office Box 2152,
Carson City, Nevada 89702, telephone number is (702) 882-1013.  This appointment
of resident agent shall be continuous  unless otherwise  changed by the Board of
Directors of the corporation acting pursuant to the laws of the State of Nevada.

                                   ARTICLE TEN
                                VOTING OF SHARES

In any election participated in by the shareholders, each shareholder shall have
one vote for each  share of  stock  he owns,  either  in  person  or by proxy as
provided by law.  Cumulative  voting  shall not  prevail in any  election by the
shareholders of this corporation.

         IN WITNESS WHEREOF the undersigned, Elizabeth R. Block, for the purpose
of forming a corporation under the laws of the State of Nevada,  does make, file
and record these articles,  and certifies that the facts herein stated are true;
and I have accordingly hereunto set my hand this 3rd day of October 1985.

                                                     INCORPORATOR:

                                                     /s/ Elizabeth R. Block
                                                     ---------------------------
                                                     Elizabeth R. Block

STATE OF NEVADA

COUNTY OF CARSON CITY


On October 3, 1985,  Elizabeth R. Block personally  appeared before me, a notary
public, and executed the above instrument.

                                                     /s/ Nancy Graham
                                                     ---------------------------
                                                     SIGNATURE OF NOTARY


Notary Stamp or seal


                                                             EXHIBIT 3.1 (con't)



                            CERTIFICATE OF AMENDMENT

                                       OF

                            ARTICLES OF INCORPORATION

                                       OF

                                 IMProCOM, INC.



         IMProCOM,  INC., a corporation organized under the laws of the State of
Nevada, by its president and assistant secretary, does hereby certify:

         1. That the board of directors of said corporation  passed a resolution
by unanimous  written  consent dated March 12, 1996,  authorizing  the following
change and amendment in the articles of incorporation:

         RESOLVED that Article One of said articles of  incorporation be amended
to read as follows: "The name of the corporation is InVision Technology, Inc."

         2.  That the  number  of  shares  of the  corporation  outstanding  and
entitled to vote on an amendment to the articles of  incorporation is 4,293,930;
that the said change and amendment has been  consented to and  authorized by the
written  consent of  stockholders  holding at least a majority  of each class of
stock outstanding and entitled to vote thereon.

         IN WITNESS WHEREOF, the said corporation has caused this certificate to
be signed by its president and assistant  secretary and its corporate seal to be
hereto affixed this 12th day of March, 1996.





                                      -2-
   

                                                IMProCOM, INC.


                                                By: /s/ Jack R. Sauer
                                                    ----------------------------
                                                    Jack R. Sauer
                                                    President


                                                By: /s/ Ronald W. Cantwell
                                                    ----------------------------
                                                    Ronald W. Cantwell
                                                    Assistant Secretary


(SEAL)


STATE OF NEW YORK    )
                     )     ss:
COUNTY OF NEW YORK   )

         On March 12th,  1996,  personally  appeared before me, a Notary Public,
Jack R. Sauer and Ronald W. Cantwell,  who  acknowledged  that they executed the
above instrument.

                                                    /s/ Patricia M. Rudloff
                                                    ----------------------------
                                                    Notary Public


(SEAL)



                                                             EXHIBIT 3.1 (con't)


                            CERTIFICATE OF AMENDMENT

                                       OF

                            ARTICLES OF INCORPORATION

                                       OF

                            INVISION TECHNOLOGY, INC.



         InVision  Technology,  Inc., a corporation  organized under the laws of
the States of Nevada,  by its  President and  Assistant  Secretary,  does hereby
certify:
         1. That the board of directors of said corporation  passed a resolution
by unanimous  written  consent  dated May 14, 1996,  authorizing  the  following
change and amendment in the Articles of Incorporation:
         RESOLVED that Article One of said Articles of  Incorporation be amended
to read as  follows:  "The  name of the  corporation  is  Shepherd  Surveillance
Solutions, Inc."
         2.  That the  number  of  shares  of the  corporation  outstanding  and
entitled to vote on an amendment to the articles of  incorporation is 4,293,822;
that the said change and amendment has been  consented to and  authorized by the
written  consent of  stockholders  holding at least a majority  of each class of
stock outstanding and entitled to vote thereon.
         IN WITNESS WHEREOF, the said corporation has caused this certificate to
be signed by its President and Assistant  Secretary and its corporate seal to be
hereto affixed this 15th day of May, 1996.




                                      -2-

                                                    InVision Technology, Inc.

                                                    By: /s/ Jack R. Sauer
                                                        ------------------------
                                                        Jack R. Sauer
                                                        President


                                                    By: /s/ Ronald W. Cantwell
                                                        ------------------------
                                                        Ronald W. Cantwell
                                                        Assistant Secretary

         (SEAL)

STATE OF NEW YORK      )
                       )    ss.:
COUNTY OF NEW YORK     )

         On May 15th, 1996, personally appeared before me, a Notary Public, Jack
R. Sauer and Ronald W. Cantwell,  who acknowledged  that they executed the above
instrument.

                                                        /s/ Patricia M. Rudloff
                                                        ------------------------
                                                        Notary Public



(SEAL)





                                                                     EXHIBIT 3.2

                            BY-LAWS OF IMProCOM, INC.

                              ARTICLES 1 - OFFICES


OFFICES.

1. The  principal  office of the  Corporation  in the  State of Nevada  shall be
located in the City of CARSON CITY,  County of Carson City. The  Corporation may
have other such offices, either within or without the State of Incorporation, as
the Board of Directors  may  designated,  or as the business of the  Corporation
may, from time to time, require.

2. As  expressly  required  by Nevada  Domestic  and  Foreign  Corporation  Laws
(78.105),  copies of articles, by laws and duplicate stock ledgers or statements
are kept at the Corporation's principal offices.

3. The right to inspect the stock ledger by authorized  stockholders  of record,
or other  persons,  may be denied to such  stockholder  or other person upon his
refusal to furnish to the  corporation an affidavit that such  inspection is not
desired for a purpose  which is in the  interest  of a business or object  other
than the business of the Corporation, and that he has not, at any time, sold, or
offered  for  sale,  any  list  of  stockholders  of  any  domestic  or  foreign
corporation,  or aided or abetted  any person in  procuring  any such  record of
stockholders for any such purpose.


                            ARTICLE II - STOCKHOLDERS

1.       ANNUAL MEETING (As amended at BOD Meeting 12 04 89).

         The  annual  meeting  of the  stockholders  shall be held on the  first
Wednesday in February  next  following  the end of the fiscal year in each year,
beginning with the fiscal year ending on September 30, 1989, at the hour of 9:00
o'clock A.M., for the purpose of electing  directors and for the  transaction of
such other  business  as may come before the  meeting.  If the day fixed for the
annual meeting shall be a legal holiday,  such meeting shall be held on the next
succeeding business day.

2.       PLACE OF MEETINGS.

         All meetings of the shareholders shall be held at the principal offices
of the corporation,  or at such other place,  either within or without the State
of Nevada, as shall be designated in the notice of the meeting or agreed upon by
a majority of the shareholders entitled to vote thereat.





                                      -2-

3.       SUBSTITUTE ANNUAL MEETING.

         If the annual  meeting shall not be held on the day designated by these
By-Laws, a substitute meeting may be called in accordance with the provisions of
Sec. 4 of this Article. A meeting so called shall be designated and treated, for
all purposes, as the annual meeting.

4.       SPECIAL MEETINGS.

         Special  Meetings of the  shareholders may be called at any time by the
President,  Secretary,  or by any two members of the Board of  Directors  of the
Corporation,  or by any  shareholder,  pursuant  to the  written  request of the
holders of not less than ten per cent (10%) of all the shares  entitled  to vote
at the meeting.

5.       NOTICE OF MEETING (As amended at BOD M'tng, 12 22 87).

         Written  or  printed  notice  stating  the  place,  day and hour of the
meeting,  and, in case of a special  meeting,  the purpose or purposes for which
the meeting is called,  as expressly  required by the  provisions  of the Nevada
Domestic and Foreign Corporation Laws, shall be delivered not less than ten (10)
nor more than sixty (60) days before the date of the meeting,  either personally
or by mail, by or at the direction of the president,  or the  secretary,  or the
officer or persons calling the meeting,  to each  stockholder of record entitled
to vote at such meeting.  If mailed, such notice shall be deemed to be delivered
when  deposited in the United States Mail,  addressed to the  stockholder at his
address as it  appears  on the stock  transfer  books of the  Corporation,  with
postage thereon prepaid.

         When a meeting is adjourned for thirty (30) days or more, notice of the
adjourned meeting shall be given as in the case of an original  meeting.  When a
meeting is adjourned for less than thirty (30) days, in any one adjournment,  it
is  not  necessary  to  give  any  announcement  at the  meeting  at  which  the
adjournment is taken.

6.       CLOSING OF TRANSFER BOOKS OR FIXING OF RECORD DATE.

         For the purposes of determining  stockholders entitled to notice of, or
to  vote  at,  any  meeting  of  stockholders  or any  adjournment  thereof,  or
stockholders  entitled to receive  payment of any dividend or in order to make a
determination of stockholders for any other proper purpose, the directors of the
corporation  may  provide  that the stock  transfer  books shall be closed for a
stated period but not to exceed, in any case, sixty (60) days.

         If the  stock  transfer  books  shall  be  closed  for the  purpose  of
determining  stockholders  entitled  to  notice  of or to vote at a  meeting  of
stockholders,  such  books  shall be  closed  for at  least 10 days  immediately
preceding  such  meeting.  






                                      -3-


In lieu of closing the stock transfer books, the directors may fix in advance, a
date as the record date for any such  determination of stockholders,  such date,
in any case,  to be not more than sixty (60) days and,  in case of a meetings of
stockholders,  not less than  thirty  (30)  days  prior to the date on which the
particular  action requiring such  determination of stockholders is to be taken.
If the stock  transfer  books are not closed and no record date if fixed for the
determination  of stockholders  entitled to notice of or to vote at a meeting of
stockholders,  or stockholders  entitled to receive  payment of a dividend,  the
date on which  notice  of the  meeting  is  mailed,  or the  date on  which  the
resolution of the directors  declaring such dividend is adopted, as the case may
be,  shall be the record date for such  determination  of  stockholders.  When a
determination  of  stockholders  entitled to vote at any meeting of stockholders
has been made, as provided in this section,  such  determination  shall apply to
any adjournment thereof.

7.       VOTING LISTS.

         The  officer or agent  having  charge of the stock  transfer  books for
shares of the corporation shall make, at least ten (10) days before each meeting
of stockholders,  a complete list of the  stockholders  entitled to vote at such
meeting,  or any adjournment  thereof,  arranged in alphabetical order, with the
address of and the number of shares held by each,  which  list,  for a period of
ten (10)  days  prior to such  meeting,  shall be kept on file at the  principal
office of the corporation, and shall be subject to inspection by any stockholder
at any time during usual  business  hours.  Such list shall also be produced and
kept  open at the time and place of the  meeting  and  shall be  subject  to the
inspection of any stockholder during the whole time of the meeting. The original
stock transfer book shall be prima facie evidence as to who are the stockholders
entitled  to examine  such list or  transfer  books or to vote at the meeting of
stockholders.

8.       QUORUM.

         A majority of the  outstanding  shares of the  Corporation  entitled to
vote,  represented in person or by proxy, shall constitute a quorum at a meeting
of  shareholders.  If  less  than a  majority  of  the  outstanding  shares  are
represented at a meeting,  a majority of the shares so  represented  may adjourn
the meeting from time to time without further notice.  At such adjourned meeting
at  which a  quorum  shall  be  present  or  represented,  any  business  may be
transacted  which  might  have been  transacted  at the  meeting  as  originally
notified.  The shareholders  present at a duly organized meeting may continue to
transact business until  adjournment,  notwithstanding  the withdrawal of enough
shareholders to leave less than a quorum.

9.       PROXIES.

         1. At all meetings of  stockholders,  a  stockholder  may vote by proxy
executed in writing by the  stockholder  or by his duly  authorized  attorney in
fact.



                                      -4-


Such proxy shall be filed with the secretary of the corporation before or at the
time of the meeting.

         2. In the event that any such  instrument in writing  shall  designate;
two or more persons to act as proxies; a majority of such persons present at the
meeting;  or, if only one  shall be  present,  then that one shall  have and may
exercise  all of the powers  conferred  upon all of the  persons so  designated,
unless the instrument shall otherwise provide.

         3. No such proxy shall be valid after expiration of six (6) months from
date of its  execution,  unless  coupled with an interest,  or unless the person
executing it specifies therein the length of time for which it is to continue in
force,  which,  in no case,  shall  exceed  seven (7) years from the date of its
execution.  Subject to the above,  any proxy duly  executed  is not  revoked and
continues  in full force and effect until an  instrument  revoking it, or a duly
executed  proxy  bearing  a later  date  is  filed  with  the  secretary  of the
corporation.

10.      VOTING OF SHARES.

         1. Each  stockholder  entitled to vote in accordance with the terms and
provisions  of the  Certificate  of  Incorporation  and these  by-laws  shall be
entitled to one vote, in person or by proxy, for each share of stock entitled to
vote held by such stockholders.

         2. Upon the demand of thirty percent (30%) of the  stockholders  at the
meeting,  the vote for directors and upon any question  before the meeting shall
be by ballot.  All elections for directors  shall be decided by plurality  vote;
all other  questions  shall be  decided by  majority  vote  except as  otherwise
provided by the  Certificate  of  Incorporation,  or by the laws of the State of
Nevada.

11.      ORDER OF BUSINESS.

         The order of business at all meetings of the  stockholders  shall be as
follows:

         1.       Roll Call.
         2.       Proof of notice of meeting or waiver of notice.
         3.       Reading of minutes or preceding meeting.
         4.       Reports of Officers.
         5.       Reports of Committees.
         6.       Election of Directors.
         7.       Unfinished Business.
         8.       New Business.

12.      INFORMAL ACTION BY STOCKHOLDERS.  (As amended BOD M'tng 11 30 89)



                                      -5-


         Unless otherwise  provided by law, any action required to be taken at a
meeting of the shareholders, or any other action which may be taken at a meeting
of the shareholders, may be taken without a meeting if authorized by the written
consent  of  stockholders  holding at least a  majority  of the  voting  powers,
provided;

         That if any greater  proportion  of voting  power is required  for such
action at a meeting,  then such greater  proportion of written consents shall be
required. Such consents shall be in writing, setting forth the actions so taken,
and  shall be filed  with the  Secretary  of the  Corporation  to be kept in the
corporate minute book.

13.      RIGHTS OF STOCKHOLDERS TO INSPECT AND AUDIT FINANCIAL RECORDS.

         Any  stockholder of record who owns not less than fifteen percent (15%)
of all of the issued  and  outstanding  shares of the stock of the  corporation,
upon at least five days  written  demand,  is  entitled  to inspect the books of
accounts and all financial  records of the  corporation  during normal  business
hours,  subject to the State of Nevada  Domestic  and Foreign  Corporation  Laws
described in NRS 78.257, et al.


                        ARTICLE III - BOARD OF DIRECTORS

1.       NUMBER, TENURE AND QUALIFICATIONS.

                               Amended at Shareholder's Annual Meeting 02/20/91.
                               -------------------------------------------------

         There  shall be five (5)  members  on the  Board  of  Directors  of the
Corporation.  Directors  need  not  be  residents  of the  State  of  Nevada  or
shareholders  of the  Corporation.  In the event that less than this  number are
named as the initial  members of the Board of Directors,  the initial members of
the Board of Directors  shall have the authority  and power to elect  additional
members of the Board of Directors  not to exceed the above  number.  The initial
members of the Board of Directors  and the  additional  members  elected by them
shall  have the  same  power  and  authority  to act as  though  elected  by the
Shareholders of the Corporation,  and shall serve until the first annual meeting
of the shareholders or until their successors are elected and are qualified.

         Each  Director   shall  hold  office  until  his  death,   resignation,
retirement,  removal,   disqualification,   or  his  successor  is  elected  and
qualified.

2.       GENERAL POWERS.

         The  business  and affairs of the  corporation  shall be managed by the
Board of Directors or by such Executive Committees as the Board of Directors



                                      -6-



may establish pursuant to these By-Laws.  The Directors shall, in all cases, act
as a board,  and they may adopt such rules and  regulations  for the  conduct of
their meetings and the management of the  corporation,  as they may deem proper,
not inconsistent with these By-Laws, and the laws of the State of Nevada.

3.       REGULAR MEETINGS.

         A regular meeting of the directors shall be held,  without other notice
than this  by-law,  immediately  after,  and at the same  place as,  the  annual
meeting of stockholders.  The directors may provide, by resolution, the time and
place for the holding of additional  regular  meetings without other notice than
such resolution.

4.       SPECIAL MEETINGS.

         Special meetings of the directors may be called by or at the request of
the  president or any two  directors.  The person or persons  authorized to call
special  meetings of the  directors  may fix the place and/or method for holding
any special  meeting of the directors,  including  available  telecommunications
devices. Such meetings may be held within or without of the State of Nevada.

5.       NOTICE OF MEETINGS.

         No notice of regular  meetings  of the Board of  Directors  on the date
fixed for the annual regular meeting of the Shareholders shall be necessary.

         The  person  or  persons  calling  a  special  meeting  of the Board of
Directors  shall,  at least two days before the meeting,  give notice thereof by
the usual means of  communication.  Such notice need not specify the purpose for
which the meeting is called. If notice has not being given otherwise, all notice
requirements  shall be deemed fully met if mailed to the last address  appearing
upon the records of the Secretary.

         Attendance  by a Director  at a meeting  shall  constitute  a waiver of
notice of such  meeting,  except  where a  Director  attends  a meeting  for the
express  purpose of objecting  to the  transaction  of any business  because the
meeting is not lawfully called.

6.       QUORUM.

         At any meeting of the Directors, not less than two (2) shall constitute
a quorum for the transaction of business.

         The act of the majority of the directors  present at a meeting at which
a quorum is present shall be the act of the directors.




                                      -7-


7.       ELECTION OF DIRECTORS.

         Except as provided in Section 1 of this Article, the Directors shall be
elected at the annual meeting of the Shareholders; and those persons who receive
the highest number of votes shall be deemed to have been elected.

         If thirty (30) percent of the shareholders entitled to vote so demands,
election of Directors shall be by ballot.

         Every  shareholder  entitled to vote at an election of Directors  shall
have the right to vote the number of shares  standing  of record in his name for
as many persons as there are Directors to be elected,  and for whose election he
has a right to vote. No shareholder or proxy holder may vote cumulatively.

8.       CHAIRMAN.

         There may be  Chairman  of the said Board of  Directors  elected by the
Directors  from their  number at any meeting of the Board.  The  Chairman  shall
preside at all meetings of the Board of Directors  and perform such other duties
as may be directed by the Board.

9.       EXECUTIVE AND OTHER COMMITTEES.

         The Board of Directors,  by  resolution,  may designate  from among its
members an Executive Committee, and other committees,  each consisting of one or
more  directors.  Each such committee  shall serve at the pleasure of the Board.
The designation of such committee and the delegation  thereto of authority shall
not operate to relieve the Board of  Directors,  or any member  thereof,  of any
responsibility imposed by law.

10.      NEWLY CREATED DIRECTORSHIPS AND VACANCIES.

         Newly created directorships resulting from an increase in the number of
directors  and  vacancies  occurring  in the Board for any  reason,  except  the
removal of Directors without cause, may be filled by a vote of a majority of the
Directors  then  in  office,  although  less  than a  quorum  exists.  Vacancies
occurring  by reason of the  removal of the  Directors  without  cause  shall be
filled by vote of the stockholders.  A Director elected to fill a vacancy caused
by  resignation,  death or  removal  shall be  elected  to hold  office  for the
unexpired term of his predecessor.

11.      REMOVAL OF DIRECTORS.

         Any or all of the  Directors  may be  removed  for cause by vote of the
stockholders  or by action of the Board.  Directors may be removed without cause
only by vote of the stockholders.



                                      -8-


12.      RESIGNATION.

         A  Director  may  resign  at any time by giving  written  notice to the
Board,  the  President or the  Secretary of the  Corporation.  Unless  otherwise
specified in the notice,  the resignation shall take effect upon receipt thereof
by the Board or such officer, and the acceptance of the resignation shall not be
necessary to make it effective.

13.      COMPENSATION.

         No  compensation  shall  be paid  to  Directors,  as  such,  for  their
services,  but by resolution  of the Board,  a fixed sum and expenses for actual
attendance  at each regular or special  meeting of the Board may be  authorized.
Nothing  herein  contained  shall be construed  to preclude  any  Director  from
serving  the  Corporation  in any  other  capacity  and  receiving  compensation
therefor.

14.      PRESUMPTION OF ASSENT.

         A  Director  of the  Corporation  who is  present  at a meeting  of the
Directors at which action on any corporate mater is taken,  shall be presumed to
have  assented to the action  taken  unless his dissent  shall be entered in the
minutes  of the  meeting  or unless he shall  file his  written  dissent to such
action  with the  person  acting as the  Secretary  of the  meeting  before  the
adjournment  thereof or shall  forward  such dissent by  registered  mail to the
Secretary of the Corporation  immediately  after the adjournment of the meeting.
Such right to dissent  shall not apply to a Director  who voted in favor of such
actions.

15.      INFORMAL ACTION BY DIRECTORS.

         Action  taken by a majority of the  Directors  of  Executive  Committee
without a meeting is, nevertheless, Board or Committee action if written consent
to the  action in  question  is signed by all the  Directors  or  members of the
Executive  Committee and filed with the minutes of the  proceedings of the Board
or Committee whether done before or after the action so taken.


                              ARTICLE IV - OFFICERS

1.       NUMBER.

         The   Officers   of  the   Corporations   shall  be  a   President,   a
Vice-President,  a Secretary  and a Treasurer,  each of whom shall be elected by
the  Directors.  Such other  Officers and Assistant  Officers,  as may be deemed
necessary,  may be elected or appointment by the Directors.  Any person may hold
two or more offices.

2.       ELECTION AND TERM OFFICE.



                                      -9-


         The Officers of the Corporation to be elected by the Directors shall be
elected  annually at the first meeting of the Directors  held after such meeting
of the  stockholders.  Each Officer shall hold office until his successor  shall
have been duly elected and shall have qualified, or until his death, or until he
shall resign or shall have been removed in the manner hereinafter provided.

3.       REMOVAL.

         Any Officer,  or Agent  elected or appointed  by the  Directors  may be
removed by the Directors whenever, in their judgment,  the best interests of the
Corporation would be served thereby, but such removal shall be without prejudice
to the contract rights, if any, of the person so removed.

4.       VACANCIES.

         A  vacancy  in any  office  because  of  death,  resignation,  removal,
disqualification or otherwise,  may be filled by the Directors for the unexpired
portion of the term.

5.       PRESIDENT.

         The  President  shall  be  the  principal   executive  officer  of  the
Corporation  and,  subject to the control of the  Directors  shall,  in general,
supervise  and control all of the business and affairs of the  Corporation.  The
President shall, when resent, preside at all meetings of the stockholders and of
the  Directors.  He may sign,  with the Secretary or any other proper Officer of
the Corporation  thereunto authorized by the Directors,  certificates for shares
of the corporation, any deeds, mortgages, bonds, contracts, or other instruments
which the directors  have  authorized to be executed,  except in cases where the
signing and execution  thereof shall be expressly  delegated by the Directors or
by these by-laws to some other office or agent of the  Corporation,  or shall be
required by law to be  otherwise  signed or  executed;  and,  in general,  shall
perform all the duties incident to the office of president and such other duties
as may be prescribed by the Directors, from time to time.

6.       VICE-PRESIDENT.

         In the absence of the President or in event of his death,  inability or
refusal to act, the  Vice-President  shall  perform the duties of the  President
and,  when so acting,  shall have all the powers of, and be subject  to, all the
restrictions  upon the President.  The  Vice-President  shall perform such other
duties as, from time to time, may be assigned to him by the President, or by the
Directors.

7.       SECRETARY.



                                      -10-


         The  Secretary  shall:  keep the minutes of the  Stockholders'  and the
Directors' meetings in one or more books provided for that purpose; see that all
notices are duly given in accordance  with the provisions of these by-laws;  or,
as  required,  be  custodian  of the  Corporate  records  and of the Seal of the
Corporation  and keep a register of the post office address of each  stockholder
which shall be furnished  to the  Secretary  by such  stockholder;  have general
charge of the stock transfer books of the  Corporation  and, in general  perform
all duties  incident to the Office of  Secretary  and such other duties as, from
time to time, may be assigned to him by the President, or by the Directors.

8.       TREASURER.

         The Treasurer shall have charge and custody of, and be responsible for,
all funds and  securities  of the  Corporation;  receive and give  receipts  for
moneys  due and  payable to the  Corporation  from any  source  whatsoever,  and
deposit all such  moneys in the name of the  Corporation  in such  banks,  trust
companies or other  depositories  as shall be selected in accordance  with these
by-laws  and,  in general,  perform all of the duties  incident to the Office of
Treasurer and such other duties as, from time to time, may be assigned to him by
the President or by the Directors.  If required by the Directors,  the Treasurer
shall give a bond for the faithful  discharge of his duties in such sum and with
such surety or sureties as the Directors shall determine.

9.       ASSISTANT SECRETARIES AND TREASURERS.

         The Assistant Secretaries and Treasurers,  when authorized by the Board
of  Directors,  shall,  in the absence or  disability  of the  Secretary  or the
Treasurer,  respectively  perform  the duties and  exercise  the powers of those
offices,  and they shall,  in general,  perform such duties as shall be assigned
them by the Secretary or the Treasurer, respectively, or by the President or the
Board of Directors or the Executive Committee.

10.      SALARIES.

         The salaries of the Officers shall be fixed,  from time to time, by the
Directors,  and no Officer  shall be  prevented  from  receiving  such salary by
reason of the fact that he is also a Director of the Corporation.


                          ARTICLE V - AUTHORIZATION FOR
                  EXECUTING CONTRACTS AND OTHER WRITTEN MATTERS

1.       CONTRACTS.

         The Board of Directors may authorize any Officer or Officers,  Agent or
Agents,  to enter into any contract or execute and deliver any instrument in the




                                      -11-


name of and on behalf of the  Corporation,  and such authority may be general or
confined to specific instances.

2.       LOANS.

         No loans  shall be  contracted  on  behalf  of the  Corporation  and no
evidences of  indebtedness  shall be issued in its name unless  authorized  by a
resolution  of the  Directors.  Such  authority  may be general or  confined  to
specific instances.

3.       CHECKS, DRAFTS, ETC.

         All checks,  drafts or other offers for the payment of money,  notes or
such evidences of indebtedness  issued in the name of the Corporation,  shall be
signed by such officer or officers,  agent or agents of the  Corporation  and in
such manner as shall,  from time to time,  be  determined  by  resolution of the
Directors.

4.       DEPOSITS.

         All  funds  of  the  Corporation,  not  otherwise  employed,  shall  be
deposited,  from time to time, to the credit of the  Corporation  in such banks,
trust companies or other depositories as the Directors may select.


             ARTICLE VI - CERTIFICATES FOR SHARES AND THEIR TRANSFER

1. Certificates  representing shares of the Corporation shall be in such form as
shall be determined by the Directors.  Such certificates  shall be signed by the
president and by the secretary or by such other  officers  authorized by law and
by the Directors.

2. All  certificates  for shares  shall be  consecutively  numbered or otherwise
identified.  The name and address of the stockholders,  the number of shares and
date of issue shall be entered on the stock  transfer  book of the  Corporation.
All certificates  surrendered to the Corporation for transfer shall be cancelled
and no new certificate  shall be issued until the former  certificate for a like
number of shares shall have been  surrendered and cancelled,  except that in the
case of a lost,  destroyed  or  mutilated  certificate,  a new one may be issued
therefor upon such a terms and indemnity to the Corporation as the Directors may
prescribe.

3.  LOST  CERTIFICATES.  The  Board of  Directors  or  Executive  Committee  may
authorize  the  issuance of a new share  certificate  in place of a  certificate
claimed to have been lost or  destroyed,  upon  receipt of an  affidavit of such
fact form the person claiming the loss or  destruction.  When  authorizing  such
issuance of a new certificate, the Board of Directors or Executive Committee may
require the claimant to give the Corporation a bond in such sum as it may



                                      -12-


direct to indemnify the corporation  against loss from any claim with respect to
the  certificate  claimed  to have  been  lost or  destroyed;  or the  board  of
Directors  or  Executive   Committee  may,  by  resolution   reciting  that  the
circumstances justify such action, authorize the issuance of the new certificate
without requiring such a bond.


                            ARTICLE VII - FISCAL YEAR

         The  fiscal  year of the  Corporation  shall  begin on the first day of
October in each year.


                            ARTICLE VIII - DIVIDENDS

         The Directors may, from time to time, declare,  and the Corporation may
pay,  dividends on its  outstanding  shares in the manner and upon the terms and
condition provided by law.


                                ARTICLE IX - SEAL

         The Directors shall provide a Corporation  Seal which shall be circular
in form and shall have inscribed thereon the name of the Corporation,  the State
of Incorporation, and the words, "Corporate Seal".



                                      -13-



                           ARTICLE X - INDEMNIFICATION

         The Corporation shall indemnify any Director,  Officer, or employee, or
former Director,  Officer, or employee of the Corporation, or any person who may
have served,  at its  request,  as a Director,  Officer,  or employee of another
Corporation  in which  it owns  shares  of  capital  stock,  or of which it is a
creditor,   against  expenses  actually  and  necessarily  incurred  by  him  in
connection  with the defense of any action,  suit or  proceeding  in which he is
made a party by reason  of being or  having  been  such  Director,  Officer,  or
employee, if he acted in good faith and in a manner which he reasonably believed
to be in, or not opposed to, the best  interests of the  Corporation,  and, with
respect to any criminal action or proceeding, had no reasonable cause to believe
his conduct was unlawful.

         The termination of any action,  suit or proceeding by judgment,  order,
settlement,  conviction,  or upon a plea of nolo  contendere or its  equivalent,
shall not, of itself,  create a presumption  that the person did not act in good
faith and in a manner which he reasonably  believed to be in, or not opposed to,
the best interests of the  Corporation,  and that,  with respect to any criminal
action or proceeding, he had no reasonable cause to believe that his conduct was
unlawful  except in relation to matters as to which he shall be adjudged in such
action,  suit, or  proceeding  to be liable for  negligence or misconduct in the
performance  of his duty to the  Corporation  unless and only to the extent that
the court, in which such action or suit was brought, determines upon application
that, despite the adjudication of liability but in view of all the circumstances
of the case, such person is fairly and reasonably entitled to indemnity for such
expenses as the court deems  proper,  including:  attorneys  fees  actually  and
reasonably incurred by him in such defense, judgments, fines and amounts paid in
settlement, actually and reasonably incurred by him.

         Such rights of  indemnification  and reimbursement  shall not be deemed
exclusive of any other right to which such Director, Officer, or employee may be
entitled under any by-laws, agreement, vote of shareholders, or otherwise.

         The  Corporation  may purchase and maintain  insurance on behalf of any
person who is, or was, Director,  officer,  employee or agent of the Corporation
or who is, or was,  serving at the  request of the  Corporation  as a  Director,
Officer, employee, or agent of another corporation,  partnership, joint venture,
trust,  or other  enterprise  against  any  liability  asserted  against him and
incurred by him in such  capacity or arising out of his status as such,  whether
or not the  Corporation  would  have the power to  indemnify  him  against  such
liability under provisions of this Article.


                          ARTICLE XI - WAIVER OF NOTICE




                                      -14-


         Unless otherwise provided by law, whenever any notice is required to be
given to any stockholder or Director of the Corporation  under the provisions of
these by-laws or under the provisions of the Articles of Incorporation, a waiver
thereof in writing,  signed by the person or persons  entitled  to such  notice,
whether before or after the time stated therein,  shall be deemed  equivalent to
the giving of such notice.


                            ARTICLE XII - AMENDMENTS

         Except as  otherwise  provided  herein,  these  by-laws may be altered,
amended or repealed  and new by-laws may be adopted by the  affirmative  vote of
the  majority of the  Directors  then  holding  office at any regular or special
meeting of the Board of Directors.

         The  Board of  Directors  shall  have no  power  to  adopt a bylaw  (1)
requiring more than a majority of the voting shares for a quorum at a meeting of
shareholders,  or more than a majority of the votes cast,  except  where  higher
percentages  are  required  by law;  (2)  providing  for the  management  of the
corporation otherwise than by the Board of Directors or its Executive Committee;
(3) increasing or decreasing the number of Directors  except as herein provided;
(4) classifying and staggering the election of the Directors.



                                                                    EXHIBIT 10.5

                                 FLEET BANK - NH
                            COMMERCIAL LOAN AGREEMENT



BORROWER'S NAME AND ADDRESS:                         DESCRIPTION OF LOAN:

Shepherd Surveillance Solutions, Inc.                Revolving Line of Credit:
7 Perimeter Road, Suite 4                            $900,000.00
Manchester, New Hampshire 03103


DATE OF THIS AGREEMENT:
February 3, 1997



          REVOLVING LINE OF CREDIT INITIAL REVIEW DATE: AUGUST 15,1997

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

THIS  COMMERCIAL  LOAN AGREEMENT (the  "Agreement"),  is made as of the date set
forth above,  between the above named Borrower (the "BORROWER") and FLEET BANK -
NH, a bank  organized  under the laws of the State of New Hampshire with a place
of business at 1155 Elm Street,  Manchester,  New Hampshire  03101 (the "BANK").
The BANK has  agreed to extend  to  BORROWER,  at the  BORROWER's  request,  the
Loan(s) described above, and may, from time to time hereafter extend other loans
to BORROWER (individually,  a "Loan" and, collectively, the "Loans"). All of the
Loans  are,  together  with all other  debts,  liabilities  and  obligations  of
BORROWER to the BANK, direct or indirect,  absolute or contingent,  now existing
or hereafter  arising,  hereinafter  sometimes  collectively  referred to as the
"Obligations".  Each  Loan  is  or  shall  be  evidenced  by a  Promissory  Note
(individually  a "Note" and  collectively  the "Notes") and each Loan and all of
the other Obligations are secured pursuant to a Security  Agreement of even date
between BORROWER and the BANK (the "Security  Agreement").  The characterization
of each Loan as either a Revolving Line of Credit,  Line of Credit, or Term Loan
shall  be as set  forth in the Note  evidencing  such  Loan  and/or  the  BANK's
commitment  letter (if any) with  respect to the same.  In  connection  with the
Loans,  the BORROWER  may execute  certain  other  documents,  certificates  and
agreements,  all of which are, together with this Agreement,  the Notes, and the
Security Agreement,  and as all of the same may be hereafter amended,  modified,
revised, renewed, or extended,  sometimes collectively referred to herein as the
"Loan Documents".  Each Loan, whether now existing or hereafter arising, is made
upon and subject to the terms and  conditions  set forth in the Note  evidencing
such Loan, the Security Agreement, the other Loan Documents, and this Agreement.
The terms, conditions,  representations,  warranties, and covenants set forth in
this



                                      -2-


Agreement are in addition to, and not in limitation  of, the terms,  conditions,
representations,   warranties,  and  covenants  set  forth  in  the  other  Loan
Documents.  In  the  event  of  any  conflict  between  the  terms,  conditions,
representations,  warranties, and covenants contained in the Loan Documents, the
term,  condition,  representation.  warranty,  or  covenant  contained  in  this
Agreement  shall  control.  Where there is more than one  BORROWER or  guarantor
hereunder,  all of  the  terms,  conditions,  representations,  warranties,  and
covenants  set forth herein and in the other Loan  Documents  shall apply to, be
binding upon, and be deemed to be made by each BORROWER and  guarantor,  jointly
and severally.

IN CONSIDERATION OF the Loans made or to be made by BANK to the BORROWER, and of
all other  Obligations  of the  BORROWER to the BANK,  BORROWER  and BANK hereby
agree as follows:

I. REVOLVING LINE OF CREDIT.  The Revolving Line of Credit Loan first  described
above made  available by the BANK to the  BORROWER  shall be upon and subject to
the  terms  and  conditions  set  forth in the  Revolving  Line of  Credit  Note
evidencing such Loan, the other Loan Documents, and this Agreement.

A. Maximum Available  Amount.  The maximum amount available to the BORROWER from
time to time under the Revolving  Line of Credit Loan shall be the LESSER of (1)
the amount set forth in the Note  evidencing such Revolving Line of Credit Loan,
or (2) an  amount  equal  to  eighty  percent  (80%)  of  BORROWER's  Acceptable
Accounts, all as set forth and defined on Schedule A attached hereto and by this
reference made a part hereof. The maximum amount available to BORROWER under the
Revolving  Line of Credit Loan as determined  from time to time under clause (2)
above is hereinafter referred to as the BORROWER's "Borrowing Base".

B. Letters of Credit.  At BORROWER's  request from time to time,  the BANK shall
issue letters of credit (each a "Letter of Credit")  under the Revolving Line of
Credit  Loan in face  amounts  which,  at the time of issuance  thereof,  do not
exceed  Borrower's then Borrowing Base and with terms which do not extend beyond
the  next  Review  Date (as  hereinafter  defined).  The BANK  shall be under no
obligation  to issue any Letter of Credit (i) at any time or times  during which
an Event of Default has occurred or is existing under this Agreement or the Loan
Documents,  (ii) if any  condition  exists which.  if not cured,  would with the
passage of time or the giving of notice,  or both,  constitute  such an Event of
Default, (iii) if the issuance of such Letter of Credit would result in an Event
of Default  arising under this Agreement or the Loan  Documents,  or (iv) if the
Revolving  Line of Credit Loan has  terminated.  The Borrowing Base available to
the  BORROWER  from time to time  under  the  Revolving  Line of Credit  Loan as
determined  under  Section  I.A.  above shall be reduced by the  aggregate  face
amount of all such  Letters of Credit  then  outstanding  (including  Letters of
Credit under which draws have been made by the beneficiary  thereof and



                                      -3-


BORROWER  has not yet  reimbursed  the Bank) and such Letters of Credit shall be
deemed to be outstanding direct advances under the Revolving Line of Credit Loan
for purposes of this Agreement and the Loan  Documents,  other than for purposes
of  interest  accruing  thereon.  Each  Letter  of  Credit  shall be  issued  in
accordance  with  the  terms  set  forth  in the  letter  of  credit  instrument
applicable thereto in favor of a single beneficiary  designated by the BORROWER,
all in  accordance  with and  subject  to the  BANK's  customary  practices  and
procedures for letters of credit.  BORROWER shall reimburse BANK immediately for
all payments  made under each Letter of Credit issued on behalf of the BORROWER.
For  purposes  of  the  foregoing,   BORROWER  hereby  authorizes  the  BANK  to
automatically  advance  funds to BANK,  at  BANK's  sole  discretion.  under the
Revolving  Line of Credit to  reimburse  BANK for any  payments  made  under any
Letter of Credit  issued on behalf  of the  BORROWER  or to  otherwise  make any
payments  due to  BANK  by  BORROWER  with  respect  to any  Letter  of  Credit.
Additionally,  upon the occurrence of either (i) the demand or expiration of the
Revolving  Line of Credit or (ii) an Event of Default  hereunder,  the  BORROWER
shall  pay to the BANK for its  account  on demand  the full  amount of the then
outstanding  face  amount of each Letter of Credit  then  outstanding.  The BANK
shall  be  entitled  to hold  the full  amount  so paid to the BANK by  BORROWER
pursuant  to the  preceding  sentence  until  the  sooner  to  occur  of (1) the
termination  or  expiration  without  renewal or  extension  of the then current
outstanding  Letters of Credit without further liability to the BANK thereunder,
whereupon  the  BANK  shall,  provided  that  there  are  no  other  outstanding
Obligations, pay over the amount then held by BANK hereunder to BORROWER, or (2)
the BORROWER  becoming  obligated to reimburse the BANK for a payment made under
the Letters of Credit,  whereupon  the BANK shall be  authorized  to pay over to
itself  such  amount  as is  required  to  satisfy  in  full  the  reimbursement
obligation  of the  BORROWER and to retain the balance of the amount held by the
BANK until the occurrence of the event  specified in clause (1) above.  BORROWER
further agrees to execute and deliver such further  applications,  documents and
agreements as may be required by BANK from time to time in  connection  with the
issuance  of each  Letter of Credit.  The  obligations  of  payment of  BORROWER
outstanding from time to time hereunder shall be evidenced by the Revolving Line
of Credit Promissory Note of even date herewith.

C.  Advances.  The Revolving  Line of Credit Loan shall be disbursed,  advanced,
readvanced, and repaid as provided in the Revolving Line of Credit Note and this
Agreement.  BORROWER may request advances orally or in writing from time to time
in accordance  with such procedures as the BANK may from time to time specify in
an amount such that the aggregate  amounts  outstanding under the Revolving Line
of Credit Loan do not exceed the maximum  available  amount as determined  under
Section I.A.  above.  The BANK is also  authorized by BORROWER to  automatically
make advances under and repayments of the Revolving Line of Credit Loan pursuant
to the Revolving Line of Credit Management provisions of Section I.F. below. The
BANK shall be under no obligation  to make any advance  (automatic or otherwise)
at any  time



                                      -4-


or times during which an Event of Default has occurred or is existing under this
Agreement or the Loan Documents, or if any condition exists which, if not cured,
would with the passage of time or the giving of notice, or both, constitute such
an Event of  Default.  At the  time of each  advance  and  readvance  under  the
Revolving Line of Credit Loan, BORROWER shall immediately become indebted to the
BANK for the amount  thereof.  Each such advance or readvance may be credited by
the  BANK  to any  deposit  account  of  BORROWER  with  the  BANK or be paid to
BORROWER.

D. Review and Repayment. All outstanding principal, accrued and unpaid interest,
and other charges  payable under the Revolving  Line of Credit Loan shall be due
and payable in full by BORROWER  upon demand by the BANK.  Pending  demand,  the
Revolving Line of Credit Loan shall be subject to review and, at the sole option
and  discretion  of the BANK,  renewal on the Revolving  Line of Credit  Initial
Review  Date set forth on the first page of this  Agreement,  and,  if  renewed,
thereafter on March 15, 1998, and if then renewed  thereafter on each subsequent
anniversary  of March 15th (the  Initial  Review  Date,  March 15, 1998 and each
anniversary thereof to which the Revolving Line of Credit Loan is renewed, being
a "Review  Date").  BANK shall give written notice to BORROWER  thirty (30) days
prior to any Review Date as to which the BANK elects not to renew the  Revolving
Line of Credit Loan. IF THE REVOLVING  LINE OF CREDIT LOAN IS NOT RENEWED BY THE
BANK  AS  AFORESAID  ON ANY  REVIEW  DATE,  THE  ENTIRE  AMOUNT  OF  OUTSTANDING
PRINCIPAL,  ACCRUED  INTEREST AND OTHER CHARGES PAYABLE  THEREUNDER SHALL BE DUE
AND PAYABLE IN FULL BY BORROWER ON SUCH REVIEW DATE.  BORROWER  ACKNOWLEDGES AND
AGREES THAT THE BANK HAS NO OBLIGATION OR COMMITMENT TO RENEW THE REVOLVING LINE
OF  CREDIT  LOAN ON ANY  REVIEW  DATE.  NOTWITHSTANDING  THE  FOREGOING,  OR ANY
PROVISION OF THE REVOLVING  LINE OF CREDIT NOTE, ANY OF LOAN DOCUMENTS OR HEREIN
TO THE CONTRARY,  THE REVOLVING LINE OF CREDIT LOAN SHALL BE A DEMAND OBLIGATION
OF BORROWER.

E. Interest Rate. The principal balance  outstanding from time to time under the
Revolving  Line of Credit Loan shall bear  interest at a variable  rate equal to
the BANK's Base Rate, so called, plus one and one-half percent (1.5%) per annum.
The Base Rate shall be the Base Rate of the BANK as  established  and changed by
the BANK from time to time whether or not such rate shall be otherwise published
or BORROWER  receives notice thereof.  The BORROWER  acknowledges  that the Base
Rate is used for reference  purposes only as an index and is not necessarily the
lowest interest rate charged by the BANK on commercial loans. Each time the Base
Rate changes the  interest  rate under the  Revolving  Line of Credit Loan shall
change  contemporaneously  with such change in the Base Rate.  Interest shall be
calculated  and charged  daily on the basis of actual days  elapsed over a three
hundred sixty (360) day banking year.  Accrued interest is payable in accordance
with the provisions of the Revolving Line of Credit Note.




                                      -5-


F. Revolving Line of Credit  Management.  Set forth on Schedule A are additional
terms and conditions  relating to the management of the Revolving Line of Credit
Loan.

G.  Purposes.  Amounts  advanced to BORROWER  under the Revolving Line of Credit
Loan shall be used solely for BORROWER's ordinary working capital requirements.

II. FEES.  In addition to such other fees as are provided in this  Agreement and
in the other Loan  Documents,  BORROWER agrees to pay the BANK the periodic fees
set forth on Schedule B with respect to the  maintenance  of each Revolving Line
of Credit Loan, Line of Credit Loan and Term Loan as is outstanding from time to
time.

III.  PAYMENTS.  All payments  made by the BORROWER of principal and interest on
the Loans, and other sums and charges payable under the Loan Documents, shall be
made to the BANK in accordance  with the terms of the respective  Loan Documents
in lawful United States of America currency at its office set forth above, or by
the  debiting by the BANK of the demand  deposit  account(s)  in the name of the
BORROWER at the BANK, or in such other reasonable manner as may be designated by
the  BANK  in  writing  to  the  BORROWER.  The  BORROWER  authorizes  the  BANK
automatically to debit the BORROWER's  demand deposit account as described above
and in accordance with the Cash Management provisions set forth herein below.

IV. SECURITY. Each of the Loans and all other Obligations of the BORROWER to the
BANK, whether now existing or hereafter  arising,  shall at all times be secured
by first priority perfected security interests in the Collateral (as hereinafter
defined),  which security  interests shall continue until payment in full of all
amounts  outstanding  under said Loans and the other  Obligations.  The full and
punctual  payment  and  performance  of the Loans and all other  Obligations  of
BORROWER  shall  be  guaranteed  by  the  guarantor   executing  this  Agreement
hereinbelow (the "Guarantor") pursuant to a Guaranty Agreement of even date (the
"Guaranty"). The term "Collateral" as used herein shall be deemed to include all
property and assets of the BORROWER secured,  mortgaged,  pledged,  assigned, or
otherwise encumbered or covered by any of the Loan Documents, including, but not
limited to the Security  Agreement.  The BORROWER  covenants  and agrees to take
such  further  actions  and  to  execute  such  additional  documents  as may be
necessary  from  time to time to  enable  the BANK to obtain  and  maintain  the
security interests and liens arising under the Loan Documents. If the Collateral
includes accounts and account receivables of BORROWER, then, in addition to such
other rights and remedies as are provided the BANK under the Loan Documents, the
BORROWER  agrees  that BANK may  communicate  with  account  debtors in order to
verify  the  existence,  amount,  and  terms of any such  accounts  and  account
receivables.  Upon an Event of  Default  and for the  duration  of such



                                      -6-


Event of  Default,  BANK may  notify  account  debtors  of the  BANK's  security
interest and require that payments on accounts and account  receivables  be made
directly to BANK,  and upon the request of BANK upon the  occurrence of an Event
of Default,  BORROWER shall notify account  debtors and indicate on all billings
that payments and returns are to be made directly to BANK. Solely in furtherance
of the foregoing,  BORROWER  hereby appoints BANK as attorney  irrevocable  with
full power to collect,  compromise,  endorse,  sell, or otherwise  deal with the
BORROWER's  accounts and account  receivables or proceeds thereof and to perform
the terms of any contract in order to create accounts and account receivables in
BANK's name or in the name of BORROWER.

V.  SUBORDINATION  AND STANDBY OF DEBT. The BORROWER and Guarantor  covenant and
agree that all  existing  debt of BORROWER to  Guarantor  and all future debt if
permitted hereunder from BORROWER to Guarantor,  shall be and hereby is, without
need for further writing,  made subject and subordinate to the prior payment and
performance of all the Loans and other  Obligations  of BORROWER.  The Guarantor
further  covenants and agrees that any claims against the BORROWER (or any other
guarantor of the Loans),  individually  or jointly,  to which the  Guarantor may
become  entitled  (including,  without  limitation.  claims  by  subrogation  or
otherwise by reason of any payment or performance by the Guarantor, individually
or jointly, in satisfaction and discharge,  in whole or in part, of his or their
obligations  under the  Guaranty)  shall be and  hereby  are,  without  need for
further writing,  subject and subordinate to the payment and performance in full
of all of the Loans and other  Obligations  due the BANK. In  furtherance of the
foregoing,  the  BORROWER  and  Guarantor  shall  provide  such  subordinations,
certificates,  and other documents, and shall mark its corporate books, records,
stock certificates, and ledgers, as the BANK may reasonably request from time to
time, in form and substance satisfactory to BANK and BANK's counsel,  evidencing
the subordination of all debt of BORROWER to Guarantor,  whether now existing or
hereafter  arising,  in accordance  with the covenants of BORROWER and Guarantor
hereunder.  Notwithstanding  the foregoing,  BORROWER and BANK will not increase
the principal  amount of the  Obligations  above  $3,000,000.00  or increase the
maximum  available  amount under  Section I.A.  above  without the prior written
consent of the Guarantor.

VII. CONTINUING  REPRESENTATIONS AND WARRANTIES. The BORROWER and the Guarantor,
as the case may be, jointly and severally warrant and represent to the BANK that
so long as any of the Obligations are outstanding:

A. Good  Standing.  Each of BORROWER and  Guarantor is duly  organized,  validly
existing,  and in good standing under the laws of its state of organization  and
is qualified to do business in all other  jurisdictions  where the nature of the
business  conducted or property owned by BORROWER or Guarantor,  as the case may
be,  require it to be so  qualified  and where the  failure of the  BORROWER  or




                                      -7-


Guarantor,  as the case may be, to be so qualified would have a material adverse
effect  on the  business  of the  BORROWER  or  Guarantor,  as the  case may be.
BORROWER has adequate  corporate power to own its properties and to carry on its
business as now being conducted.

B. Authority.  BORROWER and Guarantor have full corporate power and authority to
enter into this Agreement and to borrow under the Loan Documents, to execute and
deliver the Loan Documents and to incur the obligations  provided for herein and
in the Loan Documents,  all of which have been duly authorized by all proper and
necessary corporate or other action. The persons executing the Loan Documents on
behalf of the BORROWER and the Guarantor have been duly authorized to do so.

C. Binding Agreement. This Agreement and the Loan Documents constitute the valid
and legally  binding  obligations of the BORROWER and Guarantor,  enforceable in
accordance  with  their  terms,  except as limited  by  bankruptcy,  insolvency,
reorganization,   moratorium  or  other  laws,   affecting  the  enforcement  of
creditors' rights generally, and except as the remedy of specific performance or
injunctive  relief is subject to the  discretion  of the court  before which any
proceeding thereof may be brought.

D.  Litigation.  There are no suits or proceedings of any kind or nature pending
or, to the  knowledge  of the  BORROWER and  Guarantor,  threatened  against the
BORROWER or the Guarantor or their assets which, if adversely determined,  would
have a material  adverse  affect on the  financial  condition or business of the
BORROWER or the  Guarantor  and which have not been  disclosed in writing to the
BANK.

E. Conflicting  Agreements,  Consents.  There is no charter,  bylaw,  preference
stock, or trust provision of the BORROWER or the Guarantor,  and no provision(s)
of any  existing  mortgage,  indenture.  contract  or  agreement  binding on the
BORROWER or the Guarantor or affecting  their  property,  . which would conflict
with, have a material  adverse affect upon, or in any way prevent the execution,
delivery,  or performance of the terms of this Agreement or the Loan  Documents.
Neither the BORROWER nor the Guarantor is required to obtain any order, consent,
approval,  authorization  of any person,  entity,  or governmental  authority in
connection with or as a condition to the execution, delivery, and performance of
this Agreement or the Loan  Documents or the granting of the security  interests
and liens in the Collateral that has not been obtained.

F. Financial  Condition.  The financial  statements delivered to the BANK by the
BORROWER and the Guarantor  have been and shall be prepared in  accordance  with
generally accepted accounting principles,  consistently applied, and will fairly
present the financial  condition and results of the BORROWER and the  Guarantor.
Other  than those  liabilities  disclosed  in writing to the BANK,  there are no
material liabilities,  direct or indirect, fixed or contingent,  of



                                      -8-



the  BORROWER  or the  Guarantor  which  are  not  reflected  in  the  financial
statements  or in the notes  thereto  which would be  required  to be  disclosed
therein and there has been no material adverse change in the financial condition
or operations of the BORROWER or the Guarantor  since the date of such financial
statements.

G. Taxes.  BORROWER and  Guarantor  have filed all federal,  state and local tax
returns  required  to be filed by them and  have  paid all  taxes  shown by such
returns to be due and payable on or before the due dates thereof.

H. Full Disclosure.  None of the information with respect to the BORROWER or the
Guarantor  which  has  been  furnished  to  the  BANK  in  connection  with  the
transactions  contemplated  hereby is false or  misleading  with  respect to any
material  fact, or omits to state any material  fact  necessary in order to make
the statements therein not misleading.

I. Employee  Benefit Plans. To BORROWER's  knowledge,  all Plans (as hereinafter
defined)  which are pension  plans as defined in Section 3(2) of the  Employment
Retirement  Income  Security Act of 1974,  as amended  ("ERISA"),  qualify under
Section 401 of the Internal  Revenue Code of 1986 (as amended,  the "IRC"),  and
all Plans are in compliance  with the provisions of the IRC and ERISA,  and have
been  administered  in  accordance  with their terms.  The term "Plan" means any
pension  plan,  as defined in Section  3(2) of ERISA and any  welfare  plan,  as
defined in Section 3(l) of ERISA, which is sponsored,  maintained or contributed
to by  BORROWER  or any  commonly  controlled  entity,  or in  respect  of which
BORROWER or a commonly  controlled entity is an "employer" as defined in Section
3(5) of ERISA. To BORROWER's knowledge,  and except with respect to events which
would not have a material  adverse  affect on  BORROWER's  business or financial
condition:

         (i) Prohibited  Transactions.  None of the Plans has  participated  in,
engaged in or been a party to any non-exempt "prohibited transaction" as defined
in ERISA or the IRC,  and no officer,  director  or  employee  of  BORROWER  has
committed a breach of any of the  responsibilities  or obligations  imposed upon
fiduciaries by Title I or ERISA.

         (ii) Claims.  There are no  contested  claims,  pending or  threatened,
involving  any Plan which is a pension plan by a current or former  employee (or
beneficiary  thereof)  of  BORROWER,  nor  is  there  any  reasonable  basis  to
anticipate any claims involving any such Plan.

        (iii)  Reporting  and  Disclosure  Requirements.   There  have  been  no
violations of any reporting or disclosure  requirements with respect to any Plan
and no such Plan has violated applicable law, including but not limited to ERISA
and the IRC.



                                      -9-


        (iv) "Accumulated Funding  Deficiency";  Reportable Event. No Plan which
is a defined  benefit  pension  plan has (a)  incurred an  "accumulated  funding
deficiency"  (within the meaning of Section  412(a) of the IRC),  whether or not
waived,  (b) been a plan with respect to which a Reportable Event (to the extent
that the reporting of such events to the Pension  Benefit  Guaranty  Corporation
(the "PBGC")  within thirty (30) days of the occurrence has not been waived) has
occurred  and is  continuing,  or (c) been a Plan with  respect  to which  there
exists conditions or events which have occurred presenting a risk of termination
by PBGC.

         (v) Multiemployer  Plan. No Plan which is a multiemployer  pension plan
(as defined in Section 414(f) of the IRC) to which BORROWER contributes has been
a plan with respect to which  BORROWER has received any  notification  that such
Multiemployer  Plan is in  reorganization  or has  been  terminated  within  the
meaning  of Title  IV of  ERISA  and no such  Multiemployer  Plan is  reasonably
expected to be in reorganization or to be terminated within the meaning of Title
IV of ERISA.  BORROWER  has not  withdrawn  from,  or  incurred  any  withdrawal
liability to, any multiemployer plan.

         (vi) COBRA. There has been no violation of the applicable  requirements
of Section  4980B of the IRC  pertaining  to COBRA  continuation  coverage  with
respect to any Plan.

         (vii)  Employee  Welfare  Benefit  Plans.  No Plan  which is a medical,
dental, health, disability, insurance or other plan or arrangement, whether oral
or written,  which  constitutes an "employee welfare benefit plan" as defined in
Section 3 )(1) of ERISA, has any unfunded accrued liability or provides benefits
to former employees or retirees (except as may be required by COBRA).

J. Location of Records. All of the books and records or true and complete copies
thereof  relating to the accounts and  contracts of the BORROWER are and will be
kept at BORROWER's  principal place of business located at the address first set
forth above (the "Premises").

K. Compliance with Laws. The BORROWER and the Guarantor are in compliance in all
material  respects  with  all  laws  and  governmental   rules  and  regulations
applicable to the  Collateral  and to their  businesses,  properties  and assets
which the  failure to comply  with would have a material  adverse  effect on the
business of the BORROWER.

L.  Hazardous  Waste.  No  Hazardous  Waste (as  hereinafter  defined)  has been
generated, stored or treated on any of the premises occupied by BORROWER, except
in  compliance  with  all  applicable  laws.  To the  BORROWER's  knowledge,  no
Hazardous  Waste has ever been. is being, is intended to be, or is threatened to
be spilled,  released,  discharged,  disposed,  placed or otherwise caused to be
found in the soil or water in,  under,  or upon any of the premises  occupied by
the  BORROWER.  The BORROWER and the



                                      -10-


Guarantor  agree to indemnify  and hold the BANK  harmless  from and against any
claims,  damages.  liabilities  (whether joint or several),  losses and expenses
(including,  without  limitation,  attorneys'  fees)  incurred  by the BANK as a
result  of the  breach  of  these  representations.  For  the  purpose  of  this
Agreement,  the term  "Hazardous  Waste"  means  "hazardous  waste",  "hazardous
material", "hazardous substance", and "oil" as presently defined in the Resource
Conservation  and  Recovery  Act,  the  Comprehensive   Environmental  Response,
Compensation and Liability Act, the Hazardous Material  Transportation  Act, the
Federal Water Pollution Control Act, and corresponding state and local statutes,
ordinances, and regulations, as such statutes, ordinances and regulations may be
amended,  or as defined in any federal or state  regulation  adopted pursuant to
such acts.

M.  Title to  Collateral.  BORROWER  has and  will at all  times  have  good and
marketable  title to the  Collateral,  free and clear from any  liens,  security
interests, mortgages, encumbrances. pledges or other right, title or interest of
any other person or entity,  except those  arising  under the Loan  Documents or
disclosed to the BANK in the Security Agreement ("Permitted Encumbrances").

N.  Employees.  BORROWER  has complied in all  material  respects  with all laws
relating to the employment of labor,  including any provisions  thereof relating
to ERISA, wages, hours,  collective  bargaining,  the payment of social security
and similar taxes, equal employment opportunity,  employment  discrimination and
occupational  safety and  health,  and is not liable for any arrears of wages or
any taxes or penalties for failure to comply with any of the foregoing.

VIII. AFFIRMATIVE COVENANTS. Until payment in full of all indebtedness under the
Loans and the other Obligations, the BORROWER and the Guarantor, as the case may
be, jointly and severally agree that, unless the BANK shall otherwise consent in
writing, they will:

A. Prompt Payment. Pay promptly, subject to any applicable cure or grace period,
when due all amounts due and owing to the BANK.

B. Use of  Proceeds.  Use the  proceeds  of the Loans only for  working  capital
purposes  and will  furnish  the BANK with such  evidence  as it may  reasonably
require with respect to such use.

C.  Financial  Statements.  Furnish the BANK with such  financial  statements of
BORROWER as are  described on Schedule B attached  hereto.  All such  statements
shall be prepared on a consistent basis in a format reasonably acceptable to the
BANK.

D. Maintenance of Existence.  Take all necessary  action to maintain  BORROWER's
legal existence.




                                      -11-


E.  Maintenance  of  Business.  Do or  cause to be done  all  things  reasonably
necessary to maintain and preserve BORROWER's business.

F.  Maintenance of Insurance.  Keep all of BORROWER's  properties  (specifically
including,  but not limited to, the Collateral)  adequately insured against loss
or damage by fire and such other  casualties and hazards as the BANK may specify
from time to time;  maintain  adequate  Workman's  Compensation  Insurance under
applicable  laws and  Comprehensive  General  Public  Liability  Insurance;  and
maintain adequate insurance covering such other risks as the BANK may reasonably
specify from time to time hereafter.  All insurance  required hereunder shall be
effected by valid and  enforceable  policies  issued by  insurers of  recognized
responsibility authorized to transact business within the State of New Hampshire
and shall,  inter alia,  (1) name the BANK as an additional  insured and/or loss
payee,  and (2)  provide  that the BANK  shall be  notified  in  writing  of any
proposed  cancellation  of such policy at least ten (10) days in advance thereof
and will have the  opportunity  to  correct  any  deficiencies  justifying  such
proposed cancellation.  For the purposes of this Paragraph,  an insurance policy
shall be deemed to be "adequate" if it provides  coverage against such risks and
in such amounts as is  customarily  carried by owners of similar  businesses and
properties.

G.  Inspection by the Bank.  Upon prior  reasonable  notice (other than upon and
during  the  continuation  of any  Event  of  Default  when no  notice  shall be
required) and during normal business hours,  permit any person designated by the
BANK to  inspect  any of its  properties,  including  its  books,  records,  and
accounts  (and  including the making of copies  thereof and extracts  therefrom)
during  normal  business  hours.  BORROWER also agrees that the BANK may conduct
regular field  examination  audits of the BORROWER's books,  records,  accounts,
inventory,  and other  property up to two (2) times  during  each of  BORROWER's
fiscal years and that BORROWER  shall pay the BANK all reasonable  fees,  costs,
and expenses charged or incurred by BANK for such audits.

H.  Prompt  Payment  of  Taxes.  Accrue  BORROWER'S  tax  liability   (including
withholdings  for employee taxes and social  security) in accordance  with usual
accounting  practice and pay or discharge (or cause to be paid or discharged) as
they  become  due all  taxes,  assessments,  and  government  charges  upon  its
property,  operations,  income  and  products  (as well as all claims for labor,
materials  or  supplies),  which,  if unpaid might become a lien upon any of its
property;  provided, that the BORROWER shall, prior to payment thereof, have the
right  to  contest  such  taxes,  assessments  and  charges  in  good  faith  by
appropriate  proceedings  so long as,  upon  request  of the  Bank,  the  BANK's
interests  are  protected  by bond,  letter of credit,  escrowed  funds or other
appropriate security.

I. Notification of Default Under This and Other Loan or Financing  Arrangements.
Promptly  notify the BANK in writing of the  occurrence  of any



                                      -12-


Event  of  Default  under  this   Agreement  or  any  other  loan  or  financing
arrangement.

J.  Notification  of  Litigation.  Promptly  notify  the BANK in  writing of any
litigation  that has been  instituted  or is pending  or  threatened  which,  if
determined  adversely,  would be  reasonably  likely to have a material  adverse
affect on BORROWER'S continued operations or financial condition.

K. Notification of Governmental  Action.  Promptly notify the BANK in writing of
any  governmental  investigation  or proceeding  that has been  instituted or is
pending or threatened,  including  without  limitation,  matters relating to the
federal or state tax returns of the BORROWER or the Guarantor.  compliance  with
the  Occupational  Safety  and  Health  Act,  or  proceedings  by  the  Treasury
Department,  Labor  Department,  or Pension Benefit  Guaranty  Corporation  with
respect to matters affecting employee welfare, benefit or retirement programs.

L.  Preservation  of the  Collateral.  Cause  BORROWER  to take  all  reasonably
necessary  steps to preserve,  protect and defend the  Collateral and keep it in
good operating condition and repair (reasonable wear and tear excepted) and free
of  unpermitted  liens and give  BANK  access to and  permit it to  inspect  the
Collateral  upon  reasonable  prior notice  during all business  hours and other
reasonable times.

M. Maintenance of Records.  Keep adequate records and books of account, in which
complete entries will be made in a manner reasonably  acceptable to the BANK and
consistently applied, reflecting all financial transactions of the BORROWER.

N. Compliance With Laws. Cause BORROWER to comply in all material  respects with
all applicable laws, rules, regulations, and orders, such compliance to include,
without  limitation,  paying  before  the  same  become  delinquent  all  taxes,
assessments,  and  governmental  charges  imposed upon it or upon its  property;
provided,  however,  that BORROWER shall be entitled to contest the same in good
faith so long as such  action,  in the  BANK's  sole  opinion,  does not have an
adverse affect upon the BANK's rights hereunder or the Collateral.

O.  Accounts,  Deposits,  and  Balances.  BORROWER  shall  maintain  its primary
operating and deposit accounts with the BANK.

P. Notification of Material Adverse Changes. Promptly notify the BANK in writing
of any conditions or  circumstances  which would be reasonably  likely to have a
material  adverse  effect  on  BORROWER's   continued  operations  or  financial
condition.


                                      -13-


Q.  Additional  Financial  and  Other  Covenants.  Comply  with  the  additional
financial and other covenants set forth on Schedule B attached hereto.

IX.  NEGATIVE  COVENANTS.  Until payment in full of all  indebtedness  under the
Loans and the other  Obligations,  the BORROWER and the  Guarantor,  jointly and
severally,  covenant and agree that without the express prior written consent of
the BANK:

A.  Nature  and Scope of  Business.  BORROWER  will not  enter  into any type of
business  other  than  that in  which  it is  presently  engaged.  or  otherwise
significantly change the scope or nature of its business.

B. Additional  Indebtedness.  BORROWER will not incur  indebtedness for borrowed
money  (or  issue  or  sell  any of its  bonds,  debentures,  notes  or  similar
obligations) or guaranty indebtedness of others except: (1) borrowings under the
Loans;  (2) other  Obligations  to the BANK; (3 )) borrowings  used to prepay in
full the Obligations;  (4) ordinary  unsecured trade account  payables;  and (5)
indebtedness due the Guarantor which is fully  subordinated in writing to all of
the Obligations upon terms and conditions acceptable to the BANK.

C. Liens and  Mortgages.  BORROWER will not incur,  create,  assume or suffer to
exist any mortgage, pledge, lien, attachment, charge or other encumbrance of any
nature whatsoever on any of the Collateral,  now or hereafter owned,  other than
(1) the  security  interests or liens  granted to the BANK  pursuant to the Loan
Documents; (2) deposits under Workmen's Compensation, Unemployment Insurance and
Social Security laws; (3) liens imposed by law, such as carriers, warehousemen's
or mechanic's  liens incurred in good faith in the ordinary  course of business,
and  which  do not in  the  aggregate  have a  material  adverse  effect  on the
BORROWER's  financial  condition  or  the  Collateral;  and  (4)  the  Permitted
Encumbrances.

D. Capital  Structure;  Acquisition  of Stock.  BORROWER and Guarantor  will not
alter or amend the BORROWER's  capital structure or permit BORROWER to purchase,
redeem or otherwise acquire for value any of its outstanding capital stock.

E.  Ownership;  Management.  BORROWER and Guarantor  will not change the current
ownership of BORROWER such that Guarantor no longer  controls  BORROWER  through
majority ownership of the capital stock of the BORROWER.

F. Places of Business:  Location of  Collateral.  BORROWER  will not maintain or
relocate  to,  open or close,  any other  place of  business  or move any of the
Collateral from the Premises,  except upon thirty (30) days prior written notice
to the BANK.



                                      -14-


X. CONDITIONS  PRECEDENT TO MAKING OF LOANS.  The obligation of the BANK to make
any Loan and make  disbursements and advances of the proceeds of the same to the
BORROWER is subject to the  satisfaction by the BORROWER or its  representatives
of the  following  conditions  precedent  with  respect  to such  Loan:  (1) the
BORROWER and the Guarantor have executed and delivered all of the Loan Documents
deemed appropriate and necessary by the BANK, in form and substance satisfactory
to the BANK,  including,  but not limited  to, the  documents  described  on the
Closing Agenda attached hereto as Schedule C; (2) the BORROWER's and Guarantor's
warranties  and  representations  as contained  herein and in the Loan Documents
shall be  accurate  and  complete;  (3) BANK shall have  received  an opinion of
BORROWER's and Guarantor's  legal counsel in form and substance  satisfactory to
the BANK;  and (4) the BORROWER and Guarantor  shall not be in default under any
of the covenants, warranties, representations, terms, or conditions contained in
this  Agreement or in the Loan  Documents  as of the date of entering  into such
Loan and as of the date of each disbursement and advance thereunder.

XI. EVENTS OF DEFAULT;  ACCELERATION.  The  occurrence of any one or more of the
following  events shall  constitute a default under this Agreement,  each of the
Loan Documents and each of the Obligations (individually, an "Event of Default",
and collectively, "Events of Default"): (1) if any statement,  representation or
warranty  made by the BORROWER or  Guarantor in this  Agreement or in any of the
Loan  Documents,  or in  connection  with any of the same,  or if any  financial
statement,  report,  schedule,  or  certificate  furnished  by the  BORROWER  or
Guarantor or any of its officers or accountants to the BANK, shall prove to have
been false or misleading in any material  respect when made;  (2) default by the
BORROWER  in payment on its due date of any  principal  or  interest  called for
under any of the Loans or the Loan Documents,  or of other amounts due under any
other of the Obligations,  or other event of default under the Loan Documents or
the other Obligations,  provided such default is not cured within any applicable
grace  period  thereunder;  (3) default by the  BORROWER in the  performance  or
observance of any of the provisions, terms, conditions,  warranties or covenants
of this Agreement, the Loan Documents, or any other of the Obligations;  (4) the
dissolution,  termination of existence,  merger or consolidation of the BORROWER
other than a merger or  consolidation  in which the  BORROWER  is the  surviving
entity,  or a sale of BORROWER's  business or the Collateral not in the ordinary
course of  business;  (5) the BORROWER or the  Guarantor  shall (a) apply for or
consent to the appointment of a receiver,  trustee or liquidator of it or any of
its property, (b) make a general assignment for the benefit of creditors, (c) be
adjudicated  as  bankrupt  or  insolvent,  (d)  file  a  voluntary  petition  in
bankruptcy,  or a petition  or an answer  seeking  reorganization,  arrangement,
insolvency,  readjustment of debt,  dissolution or liquidation  under any law or
statute,  or an answer  admitting the material  allegations  of a petition filed
against  it in any  proceeding  under any such law or  statute,  or (e) offer or
enter into any composition, extension or arrangement seeking relief or extension
of its debts; (6) proceedings shall be commenced or an order, judgment or decree
shall be entered,  without the application,  approval or



                                      -15-


consent of the BORROWER or Guarantor,  as the case may be, in or by any court of
competent jurisdiction,  relating to the bankruptcy,  dissolution,  liquidation,
reorganization  or the  appointment of a receiver,  trustee or liquidator of the
BORROWER or Guarantor,  or of all or a substantial part of its assets.  and such
proceedings,  order,  judgment or decree shall continue undischarged or unstayed
for a period of sixty (60) days;  (7)  BORROWER's  inability to pay its debts as
they mature or other act of  insolvency,  however  defined and determined by the
BANK in a  commercially  reasonable  manner;  (8) a judgment  for the payment of
money  shall  be  rendered  against  the  BORROWER  and the  same  shall  remain
undischarged  for a period of thirty (30) days,  during which  period  execution
shall not be effectively  stayed; or (9) if BANK otherwise deems itself insecure
within the meaning of New Hampshire RSA 382-A:1-208 (as amended).

Upon the  occurrence  of any Event of  Default,  the BANK's  commitment  to make
further Loans under the Loan Documents or any other agreement with the BORROWER,
and to make any  advances or  disbursements  under any Loan,  shall  immediately
cease and terminate and, at the election of the BANK, all of the  Obligations of
the BORROWER to the BANK,  under any of this Agreement,  the Loan Documents,  or
otherwise,  will  immediately  become due and payable  without  further  demand,
notice or protest,  all of which are hereby expressly  waived.  Thereafter,  the
BANK may  proceed to protect and  enforce  its  rights,  at law,  in equity,  or
otherwise,  against  the  BORROWER,  the  Guarantor,  and any other  endorser or
guarantor of the BORROWER's  Obligations,  either jointly or severally,  and may
proceed to liquidate and realize upon any of its  Collateral in accordance  with
the rights of a secured party under the Uniform Commercial Code, under any other
applicable law, under any Loan Documents,  under any other agreement between the
BORROWER and the BANK, or under any agreement  between any guarantor or endorser
of the BORROWER's  Obligations to the BANK, and to apply the proceeds thereof to
payment of the Obligations of the BORROWER to the BANK in such order and in such
manner as the BANK, in its sole discretion, deems appropriate.

XII.       MISCELLANEOUS PROVISIONS.

A. Entire Agreement; Waivers. This Agreement, the Schedules hereto, and the Loan
Documents  together  constitute the entire agreement  between the BORROWER,  the
Guarantor,  and the BANK and no covenant,  term,  condition  or other  provision
thereof  nor any  default in  connection  therewith  may be waived  except by an
instrument in writing,  signed by the BANK and  delivered to the  BORROWER.  The
BANK's  failure to exercise or enforce any of its rights,  powers or  privileges
under  this  Agreement  or the Loan  Documents  shall  not  operate  as a waiver
thereof.

B. Remedies Cumulative.  All remedies provided under this Agreement and the Loan
Documents or afforded by law shall be cumulative and available to the BANK until
all of the BORROWER's Obligations to the BANK have been paid in full.



                                      -16-


C.  Survival  of  Covenants.  All  covenants,  agreements,  representations  and
warranties  made in this Agreement and in the Loan Documents  shall be deemed to
be  material  and to  have  been  relied  on by the  BANK,  notwithstanding  any
investigation made by the BANK or in its behalf, and shall survive the execution
and  delivery of this  Agreement  and the Loan  Documents.  All such  covenants,
agreements,  representations  and warranties shall bind and inure to the benefit
of the  BORROWER's,  the  Guarantor's,  and the BANK's  successors  and assigns,
whether so expressed or not.

D. Governing Law:  Jurisdiction.  This Agreement and the Loan Documents shall be
construed and their provisions interpreted under and in accordance with the laws
of the State of New  Hampshire.  The BORROWER and the  Guarantor,  to the extent
they may legally do so, hereby consent to the  jurisdiction of the courts of the
State of New Hampshire and the United States District Court for the State of New
Hampshire for the purpose of any suit, action or other proceeding arising out of
any  of  their  obligations  hereunder  or  with  respect  to  the  transactions
contemplated hereby, and expressly waive any and all objections they may have to
venue in any such courts.

E. Assurance of Execution and Delivery of Additional  Instruments.  The BORROWER
and  Guarantor  agree to execute and  deliver,  or to cause to be  executed  and
delivered,  to the BANK all such further  instruments,  and to do or cause to be
done all such further acts and things, as the BANK may reasonably  request or as
may be necessary or desirable to effect  further the purposes of this  Agreement
and the Loan Documents.

F. Waivers and Assents. The BORROWER, the Guarantor,  and any other guarantor or
endorser of the BORROWER's Obligations to the BANK, hereby waive, to the fullest
extent  permitted by law, all rights to  marshalling of assets and all rights to
demand,  notice,  protest,  notice of acceptance of this  Agreement and the Loan
Documents,  notice  of Loans  made,  credit  extended,  Collateral  received  or
delivered  or other action  taken in reliance  hereon and all other  demands and
notices of any  description  with  respect  both to the Loan  Documents  and the
Collateral.  Each Guarantor further waives all defenses based upon suretyship or
impairment of collateral  and all defenses  which the BORROWER may assert on the
Obligations,  including, but not limited to, failure of consideration, breach of
warranty, fraud, statute of frauds, bankruptcy,  lack of legal capacity, statute
of  limitations,  lender  liability,  accord and  satisfaction,  and usury.  The
BORROWER and Guarantor  assent to any extension or  postponement  of the time of
payment or any other  indulgence,  to any  substitution,  exchange or release of
Collateral,  to the  addition  or  release of any party or person  primarily  or
secondarily  liable,  to the  acceptance  of partial  payments  thereon  and the
settlement,  compromising or adjusting of any thereof, all in such manner and at
such time or times as the BANK may deem advisable.



                                      -17-


G. No Duty of the Bank With  Respect to the  Collateral.  The BANK shall have no
duty as to the collection or protection of Collateral or any income thereon, nor
as to  the  preservation  of  rights  against  prior  parties,  nor  as  to  the
preservation of any rights pertaining  thereto,  beyond the safe custody thereof
and those  duties  required by the Uniform  Commercial  Code as in effect in New
Hampshire.

H.  Election  of the Bank.  The BANK may  exercise  its rights  with  respect to
Collateral  without  resorting  or  regard to other  collateral  or  sources  of
reimbursement for the Obligations of BORROWER to the BANK.

I.  Assignment.  If at any time, by assignment or otherwise,  the BANK transfers
its rights in any of the Obligations and its rights in Collateral  therefor,  in
whole or in part, such transfer shall carry with it the powers and rights of the
BANK under this Agreement. the Loan Documents, and the Collateral so transferred
and the  transferee  shall become vested with such powers and rights  whether or
not they are specifically referred to in the instrument evidencing the transfer.
If, and to the extent that the BANK retains such rights and Collateral, the BANK
shall  continue  to have the  rights and  powers  herein set forth with  respect
thereto.  This Agreement and the Loan Documents  shall be binding upon and inure
to the benefit of the BANK,  the BORROWER and the Guarantor,  their  successors,
assigns, heirs and personal representatives;  provided,  however, the rights and
obligations of the BORROWER and the Guarantor are not  assignable,  delegable or
transferable  without  the  consent  of the BANK.  All of the rights of the BANK
under this  Agreement and the Loan  Documents  shall inure to the benefit of any
participating bank or banks and its or their successors and assigns.

J. Expenses: Proceeds of Collateral. The BORROWER and the Guarantor covenant and
agree  that they  shall  pay to the  BANK,  on  demand,  any and all  reasonable
out-of-pocket  expenses,  including  reasonable  attorneys'  fees,  court costs,
sheriffs'  fees, and other  expenses  incurred or paid by the BANK in protecting
and enforcing its rights under this Agreement, the Loan Documents, and the other
Obligations.  including the costs of  preparation of this Agreement and the Loan
Documents,  and any amendments,  modifications,  consents, or waivers in respect
thereof,  and all  filing,  auditing,  accounting,  and  appraisal  fees.  After
deducting all of said expenses and the reasonable expenses of retaking, holding,
preparing  for sale,  selling  and the like,  the  residue  of any  proceeds  of
collections  or sale of Collateral  shall be applied to the payment of principal
of or  interest  on  Obligations  of the  BORROWER  to the BANK in such order or
preference  as the BANK may  determine,  and any excess shall be returned to the
BORROWER  (subject to the  provisions  of the Uniform  Commercial  Code) and the
BORROWER shall remain liable for any deficiency.

K. The Bank's Right of Offset.  The BORROWER and the Guarantor  hereby grant the
BANK a continuing  security  interest in, and the right to set off against,  any
deposits or other sums at any time credited or due from the BANK


                                      -18-


to the BORROWER or the  Guarantor,  and any  securities or other property of the
BORROWER or Guarantor  which at any time are in the  possession of the BANK, for
the payment of any  Obligations due the BANK. The BANK may apply or set off such
deposits or other sums  against the  BORROWER's  Obligations  whether or not the
Collateral  is  considered  by the BANK to be  adequate.  The  BORROWER  and the
Guarantor  expressly  grant  to the BANK the  right  to set off and  apply  such
deposits and sums without  having to resort to recourse to any other  Collateral
in which the BANK has a security interest.

L. Notices. All notices, requests, demands and other communications provided for
hereunder shall be in writing (including telegraphic communication) and shall be
either  mailed by certified  mail,  return  receipt  requested,  or delivered by
overnight courier service, to the applicable party at the addresses set forth in
this Agreement.

M. Savings Clause.  Any provision of this Agreement or any of the Loan Documents
which is prohibited  or  unenforceable  in any  jurisdiction  shall,  as to such
jurisdiction,   be   ineffective   to  the   extent  of  such   prohibition   or
unenforceability without invalidating the remaining provisions hereof or thereof
or  affecting  the  validity or  enforceability  of such  provision in any other
jurisdiction.

N. Term of this Agreement.  This Agreement shall remain in full force and effect
until  all  of the  Obligations  have  been  paid  in  full,  all of the  terms,
conditions and covenants under the Loan Documents have been  performed,  and all
commitments of the BANK advance funds under any of the Loans have terminated.

O.  Interest  Rate  Provisions.  The  interest  rate  provisions  of each of the
Obligations  are subject to the condition that in no event shall the amount paid
or agreed to be paid to the holder of such  Obligation  which is deemed interest
under applicable law exceed the maximum rate of interest on the unpaid principal
balance of such  Obligation  allowed by  applicable  law, if any,  (the "Maximum
Allowable  Rate").  For purposes hereof,  "applicable law" shall mean the law in
effect on the date  hereof,  except  that if there is a change in such law which
results in a higher Maximum  Allowable  Rate being  applicable to the Obligation
subject thereto, then such Obligation shall be governed by such amended law from
and after its effective date. In the event that fulfillment of any provisions of
any Obligation  results in the interest rate  thereunder  being in excess of the
Maximum  Allowable  Rate,  then  amount to be paid  thereunder  resulting  in an
excessive interest rate shall automatically be reduced to eliminate such excess.
If  notwithstanding  the foregoing,  the holder of such  Obligation  receives an
amount which under  applicable  law would cause the interest rate  thereunder to
exceed the Maximum  Allowable Rate, the portion thereof which would be excessive
shall  automatically  be  applied  to and  deemed  a  prepayment  of the  unpaid
principal balance under such Obligation and not a payment of interest.



                                      -19-


P. Waiver of Jury Trial.  THE BORROWER AND  GUARANTOR  WAIVE ANY RIGHTS THEY MAY
HAVE TO A TRIAL  BY  JURY OF ANY  DISPUTE  ARISING  UNDER  OR  RELATING  TO THIS
AGREEMENT OR ANY OF THE LOAN  DOCUMENTS,  AND AGREES THAT ANY SUCH DISPUTE SHALL
BE TRIED BEFORE A JUDGE SITTING WITHOUT A JURY.

IN WITNESS  WHEREOF,  the BANK and the BORROWER have executed this Agreement all
as of the day and year first above written.

WITNESS:                                    FLEET BANK - NH


/s/ Marcia LaTome                           By: /s/ Amy M. LeBlanc
- -----------------                           -------------------------------
                                               Amy M. LeBlanc, Assistant
                                               Vice President

WITNESS:                                    BORROWER:

                                            SHEPHERD SURVEILLANCE
                                            SOLUTIONS, INC.


/s/ Marcia LaTome                           By: /s/ Thomas Makmann
- -----------------                           -------------------------------
                                               M. Thomas Makmann, President

AGREEMENT OF GUARANTOR.  For and in consideration of the BANK entering into this
Agreement with the BORROWER, and extending the Loans to the BORROWER, all to the
benefit  of the  undersigned,  the  undersigned  hereby  become  a party to this
Agreement as Guarantor,  and agrees to the terms and  conditions set forth above
in this Agreement, all as of the day and year first above written.

WITNESS:                                    GUARANTOR:

                                            TRILON DOMINION PARTNERS, LLC
                                            BY: VC Holdings, Inc., its manager


/s/                                          By:  /s/ Jack R. Sauer
- -----------------                           -------------------------------
                                               Jack R. Sauer, Vice President

STATE  NEW YORK
COUNTY OF NEW YORK



                                      -20-


        On this the 3rd day February  1997,  before me,  the undersigned  notary
or justice,  personally  appeared Jack R. Sauer, who acknowledged  himself to be
Vice  President of VC Holdings,  Inc. the manager of Trilon  Dominion  Partners,
L.L.C., a Delaware limited liability company,  and that he, as such member being
authorized so to do, executed the foregoing  instrument for the purposes therein
contained.
                                         /s/ Juliet N. Page
                                         ----------------------------------
                                         Justice of the Peace/Notary Public

*  Subject to the change being made whereby the  financial  covenant in III B to
   Schedule B reads the net loss for the six months  ending  June 30, 1997 shall
   not exceed $1,000,000.00


                                      -21-


                                 FLEET BANK - NH
                            COMMERCIAL LOAN AGREEMENT

                                   SCHEDULE A
                                   ----------

               BORROWING BASE AND CASH MANAGEMENT PROVISIONS

I. APPLICABLE  PERCENTAGE OF ACCEPTABLE ACCOUNTS FOR DETERMINATION OF BORROWER'S
REVOLVING LINE OF CREDIT BORROWING BASE UNDER SECTION I.A.: EIGHTY PERCENT (80%)

DEFINITION OF ACCEPTABLE ACCOUNTS: The term "Acceptable Accounts" means those of
the  BORROWER's  accounts and accounts  receivable as the BANK  determines to be
satisfactory as set forth below. Subject to the foregoing, "Acceptable Accounts"
shall not  include  any  service  charges  or sales or other  taxes and shall be
accounts of the BORROWER:  (i) which arise in the ordinary  course of BORROWER's
business  from  BORROWER's  performance  of services or sale of goods which have
been  performed or sold;  (ii) which are not more than ninety (90) days old from
date of  invoice  (in the  event  that  twenty  percent  (20%)  of the  accounts
receivable  from a particular  account debtor are over ninety (90) days old, all
of the accounts receivable from that particular account debtor shall be excluded
from Acceptable Accounts); (iii) which are not evidenced by a promissory note or
other instrument;  (iv) which are payable in U.S. Dollars; (v) which are owed by
any corporation or other entity other than one which is related to the BORROWER,
or is of common ownership with the BORROWER,  or could be treated as a member of
the same  controlled  group of  corporations  of which the BORROWER is a member;
(vi) which constitute  valid.  binding,  and enforceable  obligations of account
debtors  which are not  subject to any  claim,  counterclaim,  set off.  credit,
allowance, or chargeback;  (vii) as to which the BORROWER has received no notice
and has no  knowledge  as to whether the  account  debtor (or any  guarantor  or
endorser  thereof) is bankrupt or  insolvent,  or any other facts which make the
collection  of the  account  doubtful;  (viii)  which are not owed by any person
employed  by, or salesman of. the  BORROWER;  (ix) which do not arise out of the
sale by the BORROWER of goods consigned or delivered to the BORROWER on "sell or
return" terms  (whether or not  compliance  has been made with Section 2-3326 of
the UCQ;  and (x) which do not arise out of any sale made on a "bill and  hold",
dating,  or delayed shipping basis.  Accounts payable by BORROWER to any account
debtor shall be netted against accounts due from such debtor.

BORROWER  shall furnish the BANK within ten (10) days of each  month-end  with a
Borrowing Base Certificate  substantially in the form attached hereto as Exhibit
A-1,  which  shall be  accompanied  by a  reconciliation  and aging  reports for
accounts receivable, all in a form reasonably acceptable to the BANK.

The  acceptance  of or  characterization  by  the  BANK  of  any  account  as an
Acceptable  Account  shall not be deemed a  determination  by the Bank as to its


                                      -22-


actual  value  nor in any  way  obligate  BANK to  accept  any  account  arising
subsequently  from such debtor to be, or to continue to deem such account to be,
an Acceptable  Account.  All accounts of BORROWER whether Acceptable Accounts or
not shall constitute Collateral under the Security Agreement.

II.  ADDITIONAL  TERMS AND CONDITIONS FOR MANAGEMENT OF REVOLVING LINE OF CREDIT
LOANS.

BORROWER  shall from time to time  inform the BANK of the target  balance  which
BORROWER  desires to maintain in its Demand Deposit Account with the BANK, which
shall in no event be less than any minimum  balance (if any) required under this
Agreement.  To maintain the desired target balance in BORROWER's  Demand Deposit
Account,  BORROWER  hereby  instructs,  authorizes,  and directs  BANK to charge
BORROWER's  Demand Deposit  Account to make payments to reduce the debit balance
of BORROWER's Loan Account with the BANK and to make payment of BORROWER's other
obligations to the BANK, and to make advances under the Revolving Line of Credit
Loan increasing the debit balance in BORROWER's Loan Account and credit the same
to BORROWER's Demand Deposit Account.  Notwithstanding the foregoing, BORROWER's
obligations  to pay each Loan are the general  obligations  of the  BORROWER and
shall not be deemed to be obligations  to be satisfied  solely from funds in the
Demand  Deposit  Account or by advances under the Revolving Line of Credit Loan.
BORROWER  acknowledges and agrees that the target balance is only a desired goal
based  upon  estimates  and that  the  BANK  shall  have no  responsibility  for
variances from the target  balance as long as all charges,  advances and credits
are made in good faith. All credits against BORROWER's indebtedness indicated in
the Loan  Account  shall be  conditional  upon final  payment to the BANK of the
items  giving  rise to such  credits.  The amount of any item  credited  against
BORROWER's  Loan Account  which is not paid or which is charged back against the
BANK for any  reason  may be  charged  as a debit to the Loan  Account or may be
charged back  against the Demand  Deposit  Account of BORROWER,  and shall be an
obligation of the BORROWER to the BANK in each instance  whether or not the item
so charged back or not paid is returned.  Any item  received in payment  towards
BORROWER's outstanding indebtedness reflected in the Loan Account which requires
clearance or payment (other than items drawn on the Bank) shall be considered to
be applied  immediately for purposes of determining the maximum available amount
under BORROWER's Revolving Line of Credit under Section 1. A. of this Agreement,
but shall not be  considered to have been credited to the Loan Account until two
(2)  business  days  after  receipt  by the BANK of such  item for  purposes  of
interest accruing on the outstanding indebtedness indicated by the Loan Account.
Notwithstanding any other provision hereof, no advances shall be made by BANK to
BORROWER's  Demand Deposit  Account at any time an Event of Default exists under
this  Agreement or the Loan  Documents,  or any condition  exists which,  if not
cured,  would  with  the  passage  of time or the  giving  of  notice,  or both,
constitute  such an  Event  of  Default.  Except  in the  case of  BANK's  gross
negligence,  willful misconduct, or failure to act in good faith,




                                      -23-


BANK shall not be liable for any act done or omitted by it in good faith, or for
any mistake in fact or law, or for  anything it may do or refrain  from doing in
connection  with or as required by this  Section II of Schedule A. In  addition,
BORROWER will reimburse and indemnify BANK for any damages, losses, liabilities,
claims,  costs,  or  expenses,  of  any  kind  whatsoever  and  however  caused,
including,  but not limited to,  reasonable  attorneys' fees, paid,  suffered or
incurred by BANK as a result of any third party claim  against  BANK arising out
of or in connection with BANK's performance of the services contemplated by this
Section 11 of Schedule A to be  provided by BANK,  except to the extent the same
results from the gross negligence, willful misconduct, or failure to act in good
faith by BANK.



                                      -24-


                                 FLEET BANK - NH
                            COMMERCIAL LOAN AGREEMENT
                                   SCHEDULE A


                                   EXHIBIT A-1

                                 FLEET BANK - NH
                           BORROWING BASE CERTIFICATE


                 BORROWER: SHEPHERD SURVEILLANCE SOLUTIONS, INC.

         The  undersigned  hereby  certifies  to  Fleet  Bank - NH  (the  "Bank)
pursuant to Schedule A of the Commercial Loan Agreement (the "Agreement")  dated
January _, 1997, as follows:

Calculation of Borrowing Base:

Accounts Receivable:

1.      Total Accounts Receivable as of
        _________, 199_, as per
        attached Aging Report ("Certified
        Accounts")                                                     $______

2.    Disqualified Accounts:
             Accounts over 90 days from
             invoice due date                        $___
             Other non-qualifying accounts           $___
             Total Disqualified Accounts                               $______

3.    Item 1 minus item 2 ("Acceptable
      Accounts")                                                       $______

4.    Advance Rate on Acceptable
      Accounts per Agreement                                             80%

5.    Item 3 times item 4                                              $______

6.    Amount of Outstanding Letters of
      Credit                                                           $______

7.    Amount of Outstanding Direct Advances                            $______

Available Commitment:



                                      -25-



8.    Available Commitment under Revolving
      Line of Credit (Lesser of Item 5 or $900,000.00,
      less Item 6 and Item 7)                                          $______

Based upon the  foregoing  calculation  made as of the close of  business on the
date indicated below, the undersigned  hereby requests that the Bank make a loan
to Borrower in accordance  with the provisions of Section I of Schedule A of the
Loan Agreement,  which Loan, when added to the outstanding  principal  amount of
all other advances, interest thereon, unpaid costs, charges and expenses related
hereto and to the Agreement as of the date hereof, does not exceed the Available
Commitment.  Except as set forth in the  accompanying  letter,  the  undersigned
hereby  reasserts and restates all  representations  and warranties set forth in
the Agreement as of the date hereof and certifies that no Event of Default under
the  Agreement,  or any event  which  with the  passage of time or the giving of
notice,  or both,  would  constitute  an Event of Default,  has  occurred and is
continuing.  Each capitalized term used, but not defined herein,  shall have the
respective meaning set forth in the Agreement.

         WITNESS the execution hereof on the __ day ______, of 199_.

                                           SHEPHERD SURVEILLANCE SOLUTIONS,
                                           INC.


                                           By:________________________________
                                                     Signature and Title

                                              --------------------------------
                                                     [Print Name and Title]




                                      -26-


                                 FLEET BANK - NH
                            COMMERCIAL LOAN AGREEMENT
                                   SCHEDULE B
                         ADDITIONAL TERMS AND CONDITIONS
I.       Fees Payable by BORROWER

Revolving  Line of Credit Loan Facility  Fee: .25% per annum of full  commitment
amount of $900,000.00 under Revolving Line of Credit Loan,  payable quarterly in
arrears.

Revolving  Line of Credit Loan  Closing  Fee:  $10,000.00,  one-half of which is
payable on the date  hereof and the other half being  payable on August 15, 1997
if the Revolving Line of Credit Loan is renewed on such date.

Cash  Management  Fees:  $300.00  per month for target  balance  management  and
additional fees to be determined in the BANK's reasonable  discretion upon basis
of scope of monthly services (e.g. lockboxes, zero balance account, etc.).

Financial  Covenant  Waiver Fee: In the event that BORROWER fails to comply with
the financial covenants contained  hereinbelow and BANK, in its sole discretion,
elects to waive said default. BORROWER shall pay BANK an amount equal to $500.00
per waiver;  provided, that. the BANK shall not be entitled to collect more than
one waiver fee per month.

II.      Description of Financial Statements to be Delivered:

A. Annual audited financial statements of BORROWER within ninety (90) days after
the end of each fiscal year,  including balance sheets and statements of income,
retained  earnings and  surplus,  and a statement  of cash flow,  together  with
supporting  schedules,  setting forth in each case  comparative  figures for the
preceding  fiscal year,  and in each case prepared by an  independent  certified
public accountant  reasonably  acceptable to BANK The BANK acknowledges that the
firm of  Ernst & Young  L.L.P.  is  acceptable  to it for the  purposes  of this
section..

B. Monthly  financial  statements of the BORROWER within ten (10) days after the
end of each month,  including  balance  sheets and statements of income and cash
flow, together with supporting schedules, all as prepared by the BORROWER.

C. Annual  audited  financial  statements  of Guarantor  within ninety (90) days
after the end of each fiscal year,  including  balance  sheets and statements of
income,  retained earnings and surplus,  and a statement of cash flow,  together



                                      -27-



with supporting  schedules,  setting forth in each case comparative  figures for
the preceding fiscal year, and in each case prepared by an independent certified
public accountant reasonably acceptable to BANK.

D.  Semi-annual  financial  statements of the  Guarantor  within sixty (60) days
after  the end of each  six (6)  month  period,  including  balance  sheets  and
statements of income and cash flow, together with supporting  schedules,  all as
prepared by the Guarantor.

III.     Description of Additional Financial and other Covenants

A. BORROWER  shall have a ratio of EBITDA (as  hereinafter  defined) to Interest
Expense (as hereinafter defined) of not less than (i) 1.5:1 for the month ending
June 30, 1997 and (ii) 2.0:1 for each quarter ending thereafter.  "EBITDA" means
earnings  for  applicable  period  ending on the date of  determination,  before
reduction for interest, taxes,  depreciation,  and amortization expense for such
period,  all as determined  in accordance  with  generally  accepted  accounting
principles from BORROWER's  Financial  Statements.  "Interest Expense" means the
aggregate  interest due and payable on all outstanding  indebtedness of BORROWER
during  the  applicable  period  ending  on the  date of  determination,  all as
determined in accordance  with generally  accepted  accounting  principles  from
BORROWER's Financial Statements.

B. BORROWER shall report and certify to Bank its  compliance  with the financial
covenant in paragraph A  hereinabove  within ten (10) days after the end of each
fiscal quarter on the form attached hereto as Exhibit B-2.



                                      -28-


                                 FLEET BANK - NH
                            COMMERCIAL LOAN AGREEMENT
                                   SCHEDULE B
                                   EXHIBIT B-2
                             COMPLIANCE CERTIFICATE

Fleet Bank - NH
1155 Elm Street
Manchester, New Hampshire 03 1 01

ATTENTION: Amy M. LeBlanc

Ladies and Gentlemen:

Pursuant to the provisions of a certain  Commercial Loan Agreement dated January
_, 1997 (the "Loan Agreement"),  by and between Shepherd Surveillance Solutions,
Inc.  (collectively,  the  "BORROWER")  and Fleet  Bank - NH (the  "Bank"),  the
undersigned hereby certifies as follows:

         1. That the financial  statements (the  "Financial  Statements") of the
BORROWER  delivered to the Bank with this  certificate  are true and accurate in
all material respects for the periods covered therein as of the date hereof.

         2. That during the periods set forth in the Financial  Statements,  the
BORROWER was in compliance with the Financial Covenants set forth in Section III
of Schedule B of the Loan Agreement,  and,  specifically,  that as of the ending
date of the periods covered by the Financial Statements, the BORROWER had:

         (a)    A ratio of EBITDA to Interest Expense of ________:1; and

         (b)    Net Income (or Loss) of $__________________.

         3. The representations  and warranties  contained in the Loan Agreement
are  otherwise  true and correct in all material  respects on and as of the date
hereof as if made on and as of such date and all covenants contained in the Loan
Agreement have been and continue to be met.

Terms defined in the Loan Agreement and not otherwise  expressly  defined herein
are used herein with the meanings so defined in the Loan Agreement.



                                      -29-


IN WITNESS WHEREOF, the undersigned has executed this certificate on this __ day
of _________________, 199_.

                                            SHEPHERD SURVEILLANCE
                                            SOLUTIONS, INC.


_____________________________               By:________________________
Witness                                         Print name and title below


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



                                                                    EXHIBIT 10.6


                    REVOLVING LINE OF CREDIT PROMISSORY NOTE
                    ----------------------------------------
$900,000.00 U.S.                    Manchester, NH            February 3, 1997

        FOR VALUE  RECEIVED,  SHEPHERD  SURVEILLANCE  SOLUTIONS,  INC., a Nevada
corporation  with a principal  place of business at 7 Perimeter  Road,  Suite 4,
Manchester, New Hampshire 03103 (the "Borrower"), promises to pay, ON DEMAND, to
the order of FLEET  BANK - NH, a bank  organized  under the laws of the State of
New  Hampshire  with a place of  business at 1155 Elm  Street,  Manchester,  New
Hampshire 03101 (the "Bank"),  at such address, or such other place or places as
the holder  hereof may  designate  in writing from time to time  hereafter,  the
maximum principal sum of NINE HUNDRED THOUSAND DOLLARS ($900,000.00), or so much
thereof as may be advanced or  readvanced  by the Bank to the Borrower from time
to time hereafter (such amounts defined as the "Debit Balance" below),  together
with interest as provided for hereinbelow,  in lawful money of the United States
of America.

      The Borrower's  "Debit Balance" shall mean the debit balance in an account
on the  books of the Bank,  maintained  in the form of a ledger  card,  computer
records or  otherwise  in  accordance  with the Bank's  customary  practice  and
appropriate  accounting procedures wherein there shall be recorded the principal
amount of all advances made by the Bank to the Borrower,  all principal payments
made by the Borrower to the Bank hereunder, and all other appropriate debits and
credits.

      Under the Revolving  Line of Credit Loan evidenced by this Note (the "Line
of  Credit"),  the Bank agrees to lend to the  Borrower,  and the  Borrower  may
borrow,  up to the LESSER of (a) the maximum  principal sum provided for in this
Note or (b) the Borrower's Borrowing Base, all in accordance with and subject to
the terms,  conditions,  and  limitations of this Note and the  Commercial  Loan
Agreement of even date entered into by and between the Borrower and the Bank, as
the same may be amended from time to time (the "Loan Agreement").  The holder of
this Note is  entitled to all of the  benefits  and rights of the Bank under the
Loan  Agreement.  However,  neither this reference to the Loan Agreement nor any
provision thereof shall impair the absolute and unconditional  obligation of the
Borrower to pay, ON DEMAND,  the  principal  and interest of this Note as herein
provided. Terms not otherwise defined herein shall have the meanings ascribed to
them in the Loan Agreement.

      The Borrower  shall make requests for advances under this Note as provided
in the Loan  Agreement.  The Borrower agrees that the Bank may make all advances
under this Note by direct deposit to any demand account of the Borrower with the
Bank or in such other manner as may be provided in the Loan Agreement,  and that
all such advances shall represent binding obligations of the Borrower.



                                      -2-


      The Borrower  acknowledges  that this Note is to evidence  the  Borrower's
obligation  to pay its Debit  Balance,  plus  interest and any other  applicable
charges as determined from time to time pursuant to the Loan Agreement, and that
it shall  continue to do so despite the  occurrence  of intervals  when no Debit
Balance  exists  because the Borrower  has paid the  previously  existing  Debit
Balance in full.

         Interest  shall be calculated  and charged  daily,  based on the actual
days elapsed over a three  hundred  sixty (360) day banking  year, on the unpaid
principal  balance  outstanding  hereunder  from time to time at a variable rate
equal to the Bank's  Base  Rate,  so called,  plus one and  one-half  (1.5%) per
annum.  The Base  Rate  shall be the Base  Rate of the Bank as  established  and
changed  by the  Bank  from  time to time  whether  or not  such  rate  shall be
otherwise  published or Borrower is provided  with notice  thereof Each time the
Base Rate changes,  the interest rate hereunder  shall change  contemporaneously
with such change in the Base Rate effective as of the opening of business on the
date of  change.  The  Borrower  acknowledges  that  the  Base  Rate is used for
reference  purposes only as an index and is not  necessarily the lowest interest
charged by the Bank on commercial loans.

         Pending  demand  or an  Event  of  Default  as  provided  in  the  Loan
Agreement, the Bank shall extend the Line of Credit through and until August 15,
1997, and, if the Line of Credit is renewed and extended by the Bank pursuant to
the Loan  Agreement,  through and until  March 15,  1998,  and if then  renewed,
thereafter  until each  anniversary  of such date to which the Line of Credit is
renewed and extended  (August 15, 1997,  March 15,  1998,  and each  anniversary
thereof to which the Line of Credit is  renewed  and  extended,  being a "Review
Date").  The Borrower  shall (i) make payments of principal from time to time as
provided in the Loan  Agreement  and (ii) make  payments of interest  monthly in
arrears  commencing  thirty (30) days from the date hereof (or on any day within
30 days of the date hereof agreed to by the Borrower and the Bank to provide for
a  convenient  payment  date)  and  continuing  on the same  date of each  month
thereafter  through and until the earlier of the  demand,  acceleration  of this
Note upon an Event of Default, or any Review Date with respect to which the Line
of Credit is not  renewed by the Bank,  whereupon  all  principal,  accrued  and
unpaid  interest,  and any other charges provided for hereunder shall be due and
payable in full. In the event that the Line of Credit is renewed pursuant to the
Loan  Agreement as of any Review Date,  this Note shall  thereafter  continue to
evidence amounts advanced and due under the Line of Credit as renewed.

         This Note is being executed and delivered in accordance  with the terms
of the Loan Agreement and the documents defined therein as the "Loan Documents".
The payment and performance of the  obligations  contained in the Loan Documents
are secured by the collateral granted to the Bank therein (the "Collateral") and
the security granted to the Bank in the Loan Documents.



                                      -3-


         The holder may impose upon the  Borrower a  delinquency  charge of five
percent  (5%) of the amount of interest  not paid on or before the tenth  (10th)
day after such installment is due. The entire principal balance hereof, together
with accrued interest, shall after maturity, whether by demand,  acceleration or
otherwise,  bear  interest at the contract  rate of this Note plus an additional
five percent (5%) per annum.

         The  Borrower  agrees  that any  other  property  upon or in which  the
Borrower  has  granted or  hereafter  grants the holder a mortgage  or  security
interest,  securing the payment and  performance  of any other  liability of the
Borrower  to  the  holder,  shall  also  constitute  Collateral.  As  additional
Collateral,  the Borrower grants (1) a security interest in, or pledges, assigns
and delivers to the holder,  as  appropriate,  all  deposits,  credits and other
property now or hereafter due from the holder to the Borrower; and (2) the right
to set off and apply (and a security interest in said right),  from time to time
hereafter and without  demand or notice of any nature,  all, or any portion,  of
such deposits, credits and other property, against the indebtedness evidenced by
this Note whether the other Collateral, if any, is deemed adequate or not.

         The  Borrower,  and every maker,  endorser,  or guarantor of this Note,
jointly and severally, agree to pay on demand all reasonable out-of-pocket costs
of collection hereof,  including reasonable  attorneys' fees, whether or not any
foreclosure or other action is instituted by the holder in its discretion.

         No delay or omission on the part of the holder in exercising any right,
privilege or remedy shall impair such right, privilege or remedy or be construed
as a waiver thereof or of any other right, privilege or remedy. No waiver of any
right,  privilege  or remedy or any  amendment  to this Note shall be  effective
unless made in writing and signed by the holder. Under no circumstances shall an
effective  waiver  of  any  right,  privilege  or  remedy  on any  one  occasion
constitute  or be  construed  as a bar to the  exercise  of or a waiver  of such
right, privilege or remedy on any future occasion.

         The  acceptance  by the holder  hereof of any payment after any default
hereunder  shall not  operate to extend  the time of payment of any amount  then
remaining  unpaid  hereunder or  constitute a waiver of any rights of the holder
hereof under this Note.

         All  rights and  remedies  of the  holder,  whether  granted  herein or
otherwise,  shall be cumulative and may be exercised singularly or concurrently,
and the holder  shall have,  in addition to all other rights and  remedies,  the
rights and remedies of a secured party under the Uniform  Commercial Code of New
Hampshire.  The holder shall have no duty as to the  collection or protection of
the Collateral or of any income thereon, or as to the preservation of any rights
pertaining  thereto beyond the safe custody  thereof and those duties imposed by
the Uniform  Commercial  Code of New  Hampshire.  Surrender  of this Note,  upon
payment  or  otherwise,  shall not  affect the right of the holder to retain the



                                      -4-


Collateral as security for the payment and performance of any other liability of
the Borrower to the holder.

         The  Borrower,  and every maker,  endorser,  or guarantor of this Note,
hereby  jointly  waive.  to the fullest  extent  permitted by law,  presentment,
notice,  protest  and all other  demands  and  notices  and  assents  (1) to any
extension  of  the  time  of  payment  or  any  other  indulgence,  (2)  to  any
substitution,  exchange or release of Collateral, and (33) to the release of any
other  person  primarily or  secondarily  liable for the  obligations  evidenced
hereby.

         This Note and the provisions  hereof shall be binding upon the Borrower
and  the  Borrower's  heirs,   administrators,   executors,   successors,  legal
representatives  and assigns  and shall inure to the benefit of the holder,  the
holder's heirs, administrators, executors, successors, legal representatives and
assigns.

         The word  "holder" as used  herein  shall mean the payee or endorsee of
this Note who is in possession of it, or the bearer, if this Note is at the time
payable to the bearer.

         This Note may not be amended, changed or modified in any respect except
by a  written  document  which  has  been  executed  by each  party.  This  Note
constitutes  a New  Hampshire  contract to be governed by the laws of such state
and to be paid and performed therein.

         The provisions of this Note are expressly subject to the condition that
in no event shall the amount  paid or agreed to be paid to the holder  hereunder
and deemed interest under  applicable law exceed the maximum rate of interest on
the unpaid principal  balance  hereunder allowed by applicable law, if any, (the
"Maximum  Allowable  Rate"),  which  shall  mean the law in  effect  on the date
hereof,  except that if there is a change in such law which  results in a higher
Maximum  Allowable Rate being  applicable to this Note,  then this Note shall be
governed by such  amended law from and after its  effective  date.  In the event
that  fulfillment  of any  provisions  of this Note results in the interest rate
hereunder  being in excess of the Maximum  Allowable  Rate, the obligation to be
fulfilled  shall   automatically  be  reduced  to  eliminate  such  excess.   If
notwithstanding  the  foregoing,  the  holder  receives  an amount  which  under
applicable  law would.  cause the interest rate  hereunder to exceed the Maximum
Allowable Rate, the portion thereof which would be excessive shall automatically
be applied to and deemed a prepayment of the unpaid principal  balance hereunder
and not a payment of interest.



                                      -5-


Executed and delivered this __ day of February, 1997.

                                            SHEPHERD SURVEILLANCE
                                            SOLUTIONS, INC.


/s/                                        By: /s/ M. Thomas Makmann
- -------------------------                      --------------------------------
Witness                                        M. Thomas Makmann, President


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
COMPANY'S  FINANCIAL  STATEMENTS  FOR THE PERIOD ENDED MARCH 31, 1997,  INCLUDED
WITH  FORM  10Q-SB,  AND IS  QUALIFIED  IN ITS  ENTIRETY  BY  REFERENCE  TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              SEP-30-1997
<PERIOD-END>                                   MAR-31-1997
<CASH>                                              11,611 
<SECURITIES>                                             0 
<RECEIVABLES>                                      420,454 
<ALLOWANCES>                                      (15,000) 
<INVENTORY>                                        289,328 
<CURRENT-ASSETS>                                   717,917 
<PP&E>                                             440,569 
<DEPRECIATION>                                    (96,696) 
<TOTAL-ASSETS>                                   1,075,870 
<CURRENT-LIABILITIES>                            2,091,450 
<BONDS>                                          5,202,229 
                                    0 
                                              0 
<COMMON>                                             4,294 
<OTHER-SE>                                     (6,222,103) 
<TOTAL-LIABILITY-AND-EQUITY>                     1,075,870 
<SALES>                                            469,129 
<TOTAL-REVENUES>                                   469,129 
<CGS>                                              338,296 
<TOTAL-COSTS>                                      338,296 
<OTHER-EXPENSES>                                 2,653,544 
<LOSS-PROVISION>                                     5,000 
<INTEREST-EXPENSE>                                 278,378 
<INCOME-PRETAX>                                (2,801,089) 
<INCOME-TAX>                                             0 
<INCOME-CONTINUING>                            (2,801,089) 
<DISCONTINUED>                                           0 
<EXTRAORDINARY>                                          0 
<CHANGES>                                                0 
<NET-INCOME>                                   (2,801,089) 
<EPS-PRIMARY>                                        (.65) 
<EPS-DILUTED>                                            0 
                                                           
                                               

</TABLE>


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