CELTIC INVESTMENT INC
10KSB, 1998-09-29
FINANCE SERVICES
Previous: HEALTH RISK MANAGEMENT INC /MN/, 10-K, 1998-09-29
Next: STRATUS FUND INC, 40-17F2, 1998-09-29






                    U.S. SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                  FORM 10-KSB

           [X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                    For the fiscal year ended June 30, 1998

                                      OR

         [  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                        Commission file number 0-14189

                            CELTIC INVESTMENT, INC.
          (Name of Small Business Issuer as specified in its charter)

                         Illinois                      36-3729989
            -------------------------------          --------------
            (State or other jurisdiction of        (I.R.S. employer
            incorporation or organization           identification No.)


                          17W220 22nd St., Suite 420
                          Oakbrook Terrace, Il  60181

                   (Address of principal executive offices)

        Issuer's telephone number, including area code:  (630) 993-9010

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

     Securities  registered pursuant to Section 12(g) of the Exchange Act: $.001
Par Value Common Stock

     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
 .

     Check if there is no disclosure  of  delinquent  filers in response to Item
405 of  Regulation  S-B  contained  in  this  form,  and no  disclosure  will be
contained, to the best of Issuer's knowledge, in definitive proxy or information
statements  incorporated  by  reference  in Part III of this Form  10-KSB or any
amendment to this Form 10-KSB.

     The  Issuer's  revenues  for the  fiscal  year  ended  June 30,  1998  were
$3,731,000.

     As of September 8, 1998, 3,924,971 shares of the Issuer's common stock were
issued and  outstanding of which  2,312,087 were held by  non-affiliates.  As of
September 8, 1998,  the  aggregate  market  value shares held by  non-affiliates
(based  upon the  closing  price  reported  by the  NASDAQ  Small Cap  Market of
$1.9375) was approximately $7,604,631.

                  DOCUMENTS INCORPORATED BY REFERENCE:  NONE



                                      1

<PAGE>



                                    PART I

ITEM 1. DESCRIPTION OF BUSINESS

General

      Celtic  Investment,  Inc.  ("the  Company")  is  a  diversified  financial
services holding company. The Company has two wholly-owned  subsidiary operating
companies,  (1) U.S. Commercial Funding Corp. (USCF), and (2) Salt Lake Mortgage
Corp.  (SLM).  USCF is in the business of purchasing  accounts  receivable  from
small to medium  sized  businesses.  The  purchase  of  accounts  receivable  is
commonly referred to as "factoring". USCF's purchase of accounts receivable have
historically been true purchases of assets and not loan  transactions.  SLM is a
mortgage broker with operations in Utah,  California and Nevada.  SLM originates
residential  mortgage  loans for clients  seeking home  ownership,  "rate-terms"
refinances,  cash-out refinancing, and second mortgages. These subsidiaries have
their own  respective  Board of Directors  and  management  teams.  Although the
subsidiaries  operate  independently from one another, the Company requires that
each subsidiary  adopt a month by month operating plan for each fiscal year. The
Company oversees each operation and monitors the respective monthly results. Any
major cost or changes in business  direction  of the  subsidiaries  operation is
approved in advance by the Company's Board of Directors.

      The Company's  mission statement is two fold. First, to improve and expand
the existing business  subsidiaries'  operations.  Second, attempt to expand the
Company  through merger and/or  acquisitions  that meet the Company's  criteria.
There can be no assurance  that the company will be  successful in acquiring any
future businesses.

History of the Company

      The  Company,  was formed under the laws of the State of Delaware on March
22,  1989,  for  the  purpose  of  investing  in any and all  types  of  assets,
properties,  and  businesses.  In June 1992,  the Company  completed  an initial
public offering of Units of its Securities  consisting of shares of common stock
and  warrants  to  purchase  common  stock.  From  June 1992 to June  1994,  the
Company's  activities  were limited to searching for suitable  acquisitions  and
investments.

      In July 1994, the Company acquired US Commercial  Funding  Corporation,  a
Florida  corporation  (USCF -  Florida)  which had been  formed in April 1994 to
engage in the factoring  business.  In connection  with the acquisition of USCF,
the  Company  effected a 1-for 20 reverse  stock  split  reducing  the number of
shares issued and outstanding  from 9,000,000 to 450,000 and reducing the number
of outstanding  warrants and increasing the warrant exercise price respectively.
In connection with the acquisition of USCF-Florida, the Company issued 1,550,775
post split shares to the USCF-Florida  shareholders in exchange for their shares
of USCF-Florida  and converted  options to purchase shares of USCF-Florida  into
options to purchase 2,516,668 shares of the Company's common stock.


                                      2

<PAGE>



      The Company  commenced  operations in the factoring  business in July 1994
when it acquired  USCF-Florida.  Prior to the time  USCF-Florida was acquired by
the Company , its  activities  were limited to  developing  a business  plan and
raising  $1,000,000  from the sale of  securities.  USCF-  Florida's  first full
quarter of operation as a factoring  company was the quarter ending December 31,
1994. In February  1995,  the Company  raised an additional  $3,000,000 in gross
proceeds from the sale of securities.  In March 1995, the Company formed another
subsidiary  corporation  under the laws of the State of Illinois  under the name
U.S.  Commercial Funding  Corporation  ("USCF"),  in anticipation of its plan to
purchase receivable on a recourse basis as opposed to the nonrecourse  purchases
made by USCF-  Florida,  and in  anticipation  of the  relocation of the company
operations to Illinois.

      On January 31, 1997 the Company finalized a merger with Salt Lake Mortgage
Corp. (SLM), a Salt Lake City based mortgage broker, and a real estate marketing
company,  Advantage  Realty,  Inc.  (ADR).  The  merger  was a stock  for  stock
transaction.  The Company issued 1,100,000 shares of its stock for the shares of
SLM.  Five  Hundred  Thousand of such shares are held in escrow.  The release of
such  shares  are based on a formula  of future  SLM/ADR  pre-tax  earnings.  On
September 1, 1998 250,000 of such shares were canceled.

      SLM was founded in 1993. SLM  specializes  primarily in conforming  agency
and  government  loan  products,  such as FHA/VA.  SLM has changed its  strategy
shifting a significant  portion of its  originations  from refinance to purchase
loans.  In addition,  the company is beginning to originate more non -conforming
loans including B and C credit mortgages.

      ADR was founded in 1993. ADR is a real estate  brokerage  operation  which
lists real estate properties for sale.

      On February 22, 1998, the Company reincorporated in the State of Illinois.

      As of June 30, 1998,  the Company closed the ADR operations due to lack of
profitability.

      On May 24, 1998, the Company  entered into a non-binding  Letter of Intent
to acqiure Goodman Factors,  Inc., a Dallas,  Texas based asset based lender. On
September 21, 1998, the acquisition of Goodman Factors, Inc. was finalized.

USCF

General

      USCF  provides  working  capital  financing  for its clients by purchasing
their  accounts  receivable  (sometimes  hereafter  referred  to as  "invoices")
generally  at face value less a factors  fee.  USCF  provides  financing  to its
clients based  principally  on the financial  condition of the client's  account
debtors (which may be better than that of the client), rather than the financial
condition of the client itself.  This allows USCF's clients to maintain  regular
and predictable cash flow from

                                      3

<PAGE>



receivable without (or as a supplement to) conventional  borrowing.  The sale by
the client of its accounts receivable to USCF may be accounted for by the client
as a true sale event, so that the client's  balance sheet reflects less leverage
than it would if the client financed its receivable  with a traditional  secured
loan.

      A client's receivable  typically permits assignment to USCF without notice
to or the consent of the account debtors. In addition,  in most instances,  USCF
and its client  notify the account  debtor that the invoice has been assigned to
USCF and instructs the account debtor to make all payments on the invoice to the
USCF's  Bank  lockbox.  The  Company  perfects  its  ownership  in the  accounts
receivable by making the appropriate  filing under the applicable  state Uniform
Commercial Codes.

      Most of the accounts receivable  purchased by USCF are short term invoices
that have payment terms within  thirty days or less from the invoice date.  USCF
typically  purchases  accounts  receivable from its clients at face value less a
factors  fee.  USCF will  typically  advance 60% to 80% of the face value of the
account  receivable  to its  customer  depending  upon the  size,  age,  type of
accounts being purchased,  the quality of client documentation,  USCF's judgment
as to the payment history,  and the credit worthiness of the account debtors. In
a continuing relationship with its client USCF will generally maintain a portion
of the payment in a reserve  account which may be used to fund a credit  reserve
to offset defaults of other invoices sold by the client to USCF. The factors fee
varies but are  generally  negotiated  on a individual  client basis on the face
value of the  receivable.  USCF  supplies a client  with  information  as to the
credit  worthiness of and potential  payment  problems with its account debtors.
USCF also provides the client with a monthly  portfolio  analysis which includes
an aging schedule of all open accounts receivable, by account debtor.

Business to Date

     The Company  acquired  USCF- Florida on July 22,1994.  As of June 30, 1995,
USCF-Florida  had been in business  for less than one year.  During this period,
USCF  hired a staff,  opened an office,  developed  marketing  plans,  developed
accounts  receivable  analysis and servicing  procedures,  raised  capital,  and
commenced  marketing.  From July 22,  1994 to June 30,  1995,  the  Company  had
factored $5,244,019 in invoices  purchased.  Most of the invoices purchased were
payable  by the debtor  within 30 days of receipt by the debtor of the  invoice.
The Company's  total revenues from factoring  invoices from July 1, 1994 to June
30, 1995 was $418,270.  Most of these  revenues  were earned after  December 31,
1995.  The  Company's  loss during the fiscal year ending June 30, 1995  totaled
$1,135,827 which is directly attributed to the startup expenses of operation and
lack of initial factoring volume.

      In the fiscal year ending June 30,  1996,  USCF  relocated  the company to
Illinois,  liquidated the Florida portfolio of non-recourse  factored  invoices,
obtained  a  rediscount  line of  credit,  and  improved  profitability  by both
increasing the volume of factored invoices and reducing costs. USCF successfully
achieved all of these objectives as factored invoice volume increased sharply to
$22,261,965,  which generated factored revenue of $1,141,802 and reduced the net
loss to $170,002.


                                      4

<PAGE>



      USCF purchases invoices from clients involved in various  industries.  For
the year ending June 30, 1998, USCF purchased invoices totaling  $69,877,282,  a
82% increase over the year ending June 30, 1997. In addition,  USCF  diversified
the  overall   mixture  of  the  receivable   portfolio  which  improved  client
concentration  issues.  The  following  table  indicates  the amount of invoices
purchased by USCF for the year ended June 30, 1998 as compared to the year ended
June 30, 1997 on a industry basis:

                                                        Factored
                                                   Invoices Purchased

                                                For the year ended June
Business of Client                              1997        1998
- ------------------                              ----        ----

Audio Text                                   $ 902,286    $ 18,705,475
Professional Services                        4,358,272       5,464,448
Service Related                              4,058,059       8,001,027
Custom Manufacturing                        16,565,620      28,894,246
Temporary Help                               4,753,416       4,636,149
Distribution/Trucking                        6,799,010       4,175,906
Waste Disposal                                 939,097            -0-
                                           -----------    -------------

TOTAL                                      $38,375,760     $69,877,282
                                           ===========    ==============

      During the year ended June 30, 1998 the Company  purchased  invoices  from
approximately  68  different  clients.  During this period 8% of all of the face
value of invoices purchased were from a single active client, Primary Resourses,
and 17% were from the Company's largest five clients. During the year ended June
30, 1998 one client totaled more than 20% of the purchased  accounts  receivable
and 12% of gross revenue.  This client has terminated its relationship with USCF
in May 1998.  The  Company's  clients  are located in various  states  including
California, Arkansas, Florida, Illinois, and New York.

      On September 21, 1998, USCF finalized the acquisition of Goodman  Factors,
Inc. (GF). GF is a twenty-six  year old commercial  finance  company  located in
Dallas,  Texas. GF specializes in the purchase of client's  accounts  receivable
and  other  asset  based  financial  services.   The  total  financing  for  the
acquisition  and repayment of certain  liabilities was in excess of $21,000,000.
USCF's  rediscount line of credit was increased to $23,000,000 to provide growth
capital for the combined entities.

Competition

      USCF encounters significant competition in purchasing accounts receivable,
from factoring  companies,  commercial  banks, and other financial  institutions
engaged in secured  lending.  Additionally,  the Company's  client's will likely
seek  alternate  sources of financing  from many  different  sources,  including
finance companies, investment partnerships and entities, small business

                                      5

<PAGE>



investment companies, suppliers and individuals. As a result, USCF competes with
a large number of local and regional sources of financing,  and a smaller number
of large national  competitors.  Many of USCF's  competitors have  significantly
greater  financial  and other  resources  than the Company and access to capital
markets  at a lower  cost  than  the  Company.  The  Company  believes  that the
principal  competitive  factors  in its  business  are  price,  flexibility  and
service.  There can be no assurance that the Company will be able to effectively
compete in the market place.

Governmental Regulation

      Usury laws  generally  limit the amount of  interest  that a creditor  may
contract for, charge or receive in connection with a loan of money.  The Company
believes that its purchases of accounts  receivable should not be subject to the
usury laws because the purchases do not constitute loans of money. The Company's
position  is based  upon the  following:  (i) the  intention  of the  parties as
expressed  in the  documents  evidencing  the  purchases;  (ii) the absence of a
clients right to repurchase or redeem the purchased accounts  receivable at face
value;  (iii) the  arms-length  nature of the purchases and of the  negotiations
resulting  in a purchase  price;  (iv) the control that the Company has over the
collection and administration of the purchased accounts receivable;  and (v) the
accounting treatment of the transactions as purchases.  If, despite these facts,
a court or jury  were to  conclude  that the  Company's  purchases  of  accounts
receivable  should be  re-characterized  as loans of money,  the fees contracted
for,  charged and received by the Company in connection with the purchases could
be viewed as interest.  To the extent that the rate of interest  contracted for,
charged or received by the Company exceeds the usury ceiling,  the Company could
be subject to usury penalties under applicable law.

SLM AND ADR

General

      SLM is a mortgage  broker  operating in Utah,  California and Nevada.  SLM
originates  residential  mortgage  loans for  clients  seeking  home  ownership,
"rate-term"  refinances,   "cash-out"  refinances,  and  second  mortgages.  SLM
originates these mortgages through real estate industry referrals, relationships
with  builders,  and  direct  customer  solicitations.  SLM  uses a sales  force
comprised  of  loan  officers.   The  loan  officers   develop  sales  leads  by
implementing various  advertising/marketing  campaigns.  These campaigns utilize
radio, direct mail,  telemarketing,  and other mediums in an attempt to initiate
contact with potential customers in need of residential mortgage loan products.

      SLM has  historically  focused on the  "Prime"  mortgage  market  which is
dominated by Fannie Mae, Freddie Mac, and Government loans including traditional
VA and FHA.

      Once a mortgage  application is originated,  SLM processes the application
in accordance with the guidelines  which have been established for the different
types  of loan  products  it  offers.  The  majority  of SLM loan  products  are
currently  conventional,  or government  loans and are  therefore,  processed in
accordance with Fannie Mae, Freddie Mac, VA, or FHA guidelines. The

                                      6

<PAGE>



     underwritten  application  is submitted to the  wholesale  mortgage  lender
which SLM has been awarded delegated underwriting authority. "Non-conforming" or
"Sub-Prime"  products are forwarded to the respective  lenders who will make the
underwriting  decision. An approved loan is generally closed at a Title Company.
A majority of SLM loans are funded using "Table  Funding" where the lender funds
directly to the Title Company who then makes the required disbursements.  In the
event SLM does fund directly, its is reimbursed within several days by the final
investor after review of the closing documents.

     ADR is a real estate  brokerage  firm and is a wholly owned  subsidiary  of
SLM. All operations of ADR have been discontinued.

Competition

      SLM's competition in the mortgage industry is significant.  There are many
mortgage  brokers who have created a competitive  environment.  Other  financial
institutions  also  compete on several  levels of  residential  lending as well.
Pricing is a key issue for the consumer as well as the mortgage  brokers.  While
mortgage loans are themselves a commodity,  the personalized service provided by
the mortgage broker creates a value added feature that  differentiates  mortgage
companies.  SLM believe's it offers clients more personalized services that , in
fact, set them apart from the competition.

Government Regulation

      Although SLM is not directly  supervised by any specific local, state , or
federal  government  agency it must  adhere to  certain  laws,  and  regulations
pertaining to the mortgage  industry.  The Real Estate Settlement and Procedures
Act  (RESPA)  has been  established  to  guarantee  borrowers  receive  adequate
disclosure upon initial loan application,  and dictates certain procedures which
must be followed at closing,  specifically the disclosure of all fees charged in
conjunction  with the loan.  In addition  SLM must  comply  with the  guidelines
established by the Department of Housing and Urban  Development (HUD) pertaining
to a Non-supervised  lender.  ADR must adhere to the laws and regulations of the
Real Estate  Division of the Department of Commerce of the State of Utah.  There
are annual reporting documents which must be filed with the Real Estate Division
to ensure compliance with Utah law. ADR has discontinued operations and as such,
is not currently licensed to engage in real estate brokerage activities.


                                      7

<PAGE>



OTHER BUSINESS OPERATIONS

      The Company,  USCF,  and SLM have made  several  attempts to expand in the
financial services industry through the acquisition of other operating companies
or  through  starting  operations  internally.   The  Company's  subsidiary-USCF
recently completed the acquisition of another commercial finance entity, Goodman
Factors, Inc. The Company is evaluating other potential  acquisitions;  however,
there can be no  assurance  that the Company  will able to acquire  these or any
other opportunities.

Employees

      The Company and its subsidiaries currently have 17 full time employees. As
the Company's  business grows, it will hire such additional  employees as may be
reasonably necessary to conduct its business.

ITEM 2.   PROPERTIES

      The Company and its subsidiaries lease several office facilities which are
described below:

      The Company leases  approximately  500 square feet of space at 330 E. Main
St.,  Barrington,  Illinois 60010.  The lease is $250 per month,  and expires in
December 1998.

      USCF  currently  leases office  facilities at 17W220 22nd St.,  Suite 420,
Oakbrook  Terrace,  Illinois 60181.  The lease expires in November,  1999. These
facilities  currently consist of approximately  2,500 square feet and requires a
monthly rent of approximately $4,800.

      SLM currently leases office  facilities at 102 West 500 South,  Suite 300,
Salt Lake City, Utah 84101.  These  facilities  consists of  approximately  5400
square feet and  requires a monthly  rent of  approximately  $5,800.  This lease
expires in April,  2001.  SLM also leases office  facilities at 340 Main Street,
Suite 202, Park City, Utah 84060. These facilities consist of approximately 1000
square feet,  and a monthly rent of $1,148 that expires in December,  1999.  SLM
leases approximately 500 square feet of office space at 7966 Arjohn Drive, Suite
A-204, San Diego, CA for $350 per month on a month-to month basis.

ITEM 3.   LEGAL PROCEEDINGS

      In August 1998,  Roger  Davis,  a former  employee of a subsidiary  of the
Company,  filed a law suit  against the  Company,  Salt Lake  Mortgage and Reese
Howell in The Third  Judicial  District  Court of the State of Utah. Mr. Davis's
complaint alleges breach of contract,  wrongful  discharge,  constructive fraud,
fraudulent concealment,  slander, civil conspiracy and other claims against some
or all of the  defendants.  The Complaint  seeks  damages  according to proof at
trial, including  consequential damages and punitive damages. The Complaint also
seeks a rescission of the merger between the Company and Salt Lake Mortgage. The
defendants  have filed an Answer to the Complaint which  essentially  denies any
wrong doing. The Company and Salt Lake Mortgage have

                                      8

<PAGE>



also filed a counter claim  against Mr. Davis for breach of contract,  violation
of fiduciary  duty,  fraud and for other  claims.  The Company  seeks damages as
proved at trial. The Company is unable to predict the outcome of the litigation;
however,  the Company  believes  that it has good faith  defenses  and claims in
connection with such litigation.

      USCF is involved in various  legal  proceedings  arising out of the normal
course of business, which they are the plaintiff.  None of the legal proceedings
which USCF is currently  involved  with is expected to have an adverse  material
effect on USCF business or its financial condition.

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

      No matters were submitted to the Companies'  shareholders  during the last
quarter of the fiscal year ended June 30, 1998.

ITEM 5.   MARKET FOR THE REGISTRANTS COMMON STOCK AND  RELATED SECURITY
          HOLDER MATTERS

      Since May 20,  1996 the  Company's  common  stock has traded on the NASDAQ
Small Cap market listing under the "CELT" symbol. The information with regard to
NASDAQ Small Cap quotes  contained in the following  table was obtained from the
NASDAQ and shows the range of representative bid prices for the Company's common
stock for the periods indicated. The prices represent quotations between dealers
and do not include retail mark ups and mark-downs or broker  commissions  and do
not necessarily represent actual transactions:

                                 Fiscal 1998               Fiscal 1997
                             High          Low           High        Low

First Quarter               $1.375        $1.00         $3.50       $2.25
Second Quarter               $2.00        $1.00         $2.50      $1.875
Third Quarter                $1.25        $.875        $1.906      $1.875
Fourth Quarter               $2.50        $1.00        $1.875       $1.00


Holders

      The number of record holders of the Company's common stock as of September
1, 1998 was 161. The Company  estimates that the number of beneficial  owners of
its common stock is more than 450.

Dividends

      The  Company  has not  paid  any  cash  dividends  to date  and  does  not
anticipate or contemplate paying dividends in the foreseeable  future. It is the
present  intention  of  management  to  utilize  all  available  funds  for  the
development of the Company's business.


                                      9

<PAGE>



ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS

Overview

      The Company is a diversified  financial  services  company  engaged in the
business  of  purchasing  accounts  receivable   ("factoring")  and  originating
residential  mortgages.  USCF,  the Company's  factoring  subsidiary,  commenced
operations  in  July,  1994.  SLM,  the  Company's   residential  mortgage  loan
originator,  and ADR, a real estate  brokerage  operation,  were acquired by the
Company in January 1997 in a merger transaction.

Results of Operations

      The  following  discussion  and  analysis in the table below  presents the
significant changes in financial conditions and results of continuing operations
of the Company and is  catagorized by the Company's  subsidiaries  for the years
ended June 30, 1998 and 1997.  For the period ending June 30, 1997,  the results
of  operations  of SLM  and  ADR  are  included  in the  consolidated  financial
statement from the date of acquisition  only. As a result,  the discussion below
of SLM and ADR results of  operations  do not make a comparison  between  Fiscal
Year  1997 and  Fiscal  Year  ending  1998.  This  discussion  should be read in
conjunction  with the  consolidated  financial  statement  and notes thereto (in
thousand).

                                       Twelve Months Ended
                                          June 30 Ended
Revenues                                   1998             1997
                                     --------------------------------
     USCF                                  2,181           1,523
     SLM                                   1,550             232
                                       ---------       ---------
Total Revenue                              3,731           1,755

Operating Expense
     Interest                                566             258
     USCF                                  1,336           1,072
     SLM                                   1,465             342

     Corporate (Celtic)                      241             121
                                       ----------      ----------
     Total Operating Expense               3,608           1,793

Operating Profit (Loss) before Income
Taxes
     USCF                                    318             221
     SLM                                      46            -138

     Corporate (Celtic)                     -241            -121
     Operating Profit (Loss) before income   123             -38
        taxes

Income Tax (credit)                         -394             -20
(Loss) Income from Operations of
  Discontinued Segment less applicable
income tax effect                            -76              30
Net Income                                   441              12



Revenues

      USCF  revenues  increased  by $658,000 in Fiscal Year 1998, a 43% increase
from Fiscal Year June 30,  1997.  For the quarter  ended June 30, 1998  revenues
totaled  $527,000  versus  $509,000 for the quarter  ended June 1997.  The major
reason for the fiscal year  increase is the total volume of  purchased  accounts
receivable  increased  from  $38,375,760  to  $69,877,282,  a 82% increase.  The
disproportional  ratio of total  revenue  increase of 43%  compared to the total
accounts  receivable  volume  increase of 82% results from overall  lower factor
fees  earned.  The lower fees earned is a result of a more  competitive  general
market.

      SLM earned  revenues of $1,550,000  for the year ended June 30, 1998.  For
the quarter ended June 30, 1998 revenues  totaled $435,000 versus the comparable
quarter ended of June 30, 1997 of $64,000.  Management changes as well as a more
favorable  economic  environment  due  to  continued  low  interest  rates  have
increased the volume of home sales and refinances which has positively  impacted
SLM revenue.

      ADR earned  revenue of $189,000  for the year ended June 30,  1998.  As of
June 30, 1998, operations were terminated due to lack of profitability.

Operating Expense

      Interest expense totaled $566,000 for the year ending June 30, 1998 versus
$258,000  for the year ending June 30,  1997.  For the year ending June 30, 1998
the Line of Credit  was used to  finance  the  significant  growth  in  accounts
receivable purchases which resulted in the increase in interest expense.

      USCF operating expense,  not including interest,  for the year ending June
30,  1998  totaled  $1,336,000  or an  increase of $264,000 or 25% from the year
ending June 30, 1997.  For the quarter  ended June 30, 1998  operating  expenses
totaled $343,000 versus the comparable  quarter ended June 30, 1997 of $280,000.
The reason for this  increase in  operating  expenses in the  comparable  twelve
month  periods  ending  June 30,  1998 and June 30,  1997 are the  result of the
increased growth of 82% in purchased accounts receivable by USCF.

      SLM operating  expenses were $1,465,000 for the year ending June 30, 1998.
This  expense  total  includes:  Salaries  and  employee  benefits  -  $388,000,
Occupancy - $124,000, and direct loan expense including origination  commissions
amounted to $345,000.

      ADR operating expenses were $308,000 for the year ending June 30, 1998.

     The Company's corporate expense increased from $241,000 for the year ending
June 30, 1998 or an increase  of  $120,000  from the year ending June 30,  1997.
Professional fees totaled $155,000 for the year ending June 30, 1998 an increase
of $80,000 from the year ending June 30, 1997.

                                      10

<PAGE>





      At June 30, 1998, the Company did not provide for a valuation allowance on
its deferred tax assets. The valuation allowance of $516,200 was provided for at
June 30, 1997. This has resulted in a large increase in June 30, 1998 income tax
credits and net income. The Company did not provide for a valuation allowance as
it has generated taxable income for the past two years. The Company expects this
trend to continue with its recent acquisition of Goodman Factors,  Inc. Based on
past  profitability,  expected continued  profitability,  and the acquisition of
Goodman  Factors,  Inc.,  management  expects to  realize  the  benefits  of its
deferred tax assets.


Operating Profit (Loss)

      USCF had an operating profit of $318,000 for the year ending June 30, 1998
compared to a operating  profit of  $221,000  for the year ending June  30,1997.
This profit  increase of $97,000 is the result of a strong increase in volume of
factored purchased accounts receivable and continued expense control.

      SLM had an  operating  profit of $46,000 for the year ending June 30, 1998
compared to the operating loss of $138,000 for the five month period ending June
30, 1997.  Senior  management  changes have had a positive  effective on revenue
generation  coupled with a better  economic  climate  related to lower  mortgage
interest rates which account for the increased profitability.

      The  consolidated  net income for the year  ending  June  30,1998  totaled
$441,000.  This is an increase of $429,000  from the year ending June 30,  1997.
This  profitability  increase  is largely a direct  result of the removal of the
valuation allowance on the Company's deferred tax assets. The continued increase
in  profitability  of USCF and the turn around of SLM were offset by the loss of
the closed operations of ADR and increased corporate expense of the company.

Recent Developments

      On September 21, 1998, the  corporation  completed the purchase of 100% of
the common stock of Goodman Factors, Inc. for approximately $21,500,000 in cash,
notes,  and assumption of  liabilities.  The Company  funded the  transaction by
borrowing $4,500,000 in term debt, issuing $3,750,000 in notes payable to former
Goodman stockholders, using $1,750,000 proceeds from the sale of preferred stock
and the assumption of  $11,500,000 in liabilities of Goodman.  Goodman had total
assets of  $14,580,000  and  purchased  invoices of  approximately  $120,000,000
during the year ended June 30, 1998. The acquisition  will be recorded under the
purchase method of accounting.

      In July, 1998, the Company began offering 100,000 shares of 9% Cumulative,
Redeemable  Series A Preferred  Stock.  Holders of the preferred  shares will be
entitled to receive  cumulative  preferential  cash  contributions at the annual
rate of 9% of the liquidation preference of $100.00 per

                                      11

<PAGE>



preferred  share,  accruing  from  the date of  original  issuance  and  payable
quarterly  in  arrears  on the last day of each  calendar  quarter of each year,
commencing September 30, 1998.

      The preferred shares are redeemable at the option of the Company, in whole
or in part,  from time to time,  after June 30, 1999,  at $100.00 per  preferred
share, plus any accumulated and unpaid dividends thereon. However, redemption is
not permitted unless the Company's common stock is trading at $3.00 per share or
greater.  The  preferred  shares are, at the option of the holder of the shares,
convertible into shares of the Company's common stock at $3.00 per share subject
to certain adjustments.

      In the event of the  dissolution of the Company,  the holders of preferred
shares will be entitled to a liquidation  preference for each preferred share of
$100.00,  plus any  accumulated  and  unpaid  dividends  thereon  to the date of
payment,  subject to certain  limitations.  The  Company has  received  net cash
proceeds  after  offering  expenses of $1,750,000  and issued  19,000  preferred
shares through September 21, 1998.

Liquidity and Capital Resources

      The  Company's  capital  requirements  will most  likely  increase  as the
Company's mission statement is achieved.  The requirement may include additional
resources to increase volume of purchased receivable,  expansion of the mortgage
brokerage operation, and financing any acquisition/merger  activity. Inasmuch as
the  Company's  operations  in the past were  limited  to USCF  operations,  the
existing equity capital and line of credit was sufficient.  However, in order to
expand USCF's ability to purchase receivable on a meaningful basis and implement
the Company's  overall plan, the Company will need to access  additional  equity
and debt capital.

      USCF  entered  into a  rediscount  line of credit  agreement  with Capital
Business Credit, a division of Capital Factors Inc. of Los Angeles,  California.
In  December,  1997 the  line of  credit  was  successfully  re-negotiated  with
significant improvement in terms. Specifically, the line of credit was increased
from $6,000,000 to $15,000,000. The Company is a guarantor of this agreement and
has agreed to subordinate  certain  interests  with regard to the agreement.  In
August,  1998, USCF  successfully  renegotiated  the line of credit to provide a
maximum of $23,000,000 to purchase client's accounts receivable for the combined
entities of USCF and Goodman Factors, Inc.

      At June 30,  1998,  the Company had total assets of  $9,605,396  and total
liabilities of  $5,460,915.  This compares to the total assets of $7,911,086 and
total liabilities of $4,208,177 at June 30, 1997. The increase in net assets and
liabilities  is the  direct  result  of the use of the  line of  credit  and the
increased level of factoring  business  activity.  Cash at June 30, 1998 totaled
$905,093  compared to $941,789 at June 30,  1997.  The Company used this cash to
fund additional  receivable  purchases,  and fund it's ongoing  operations.  The
Company intends to continue to purchase  accounts  receivable  through  existing
cash and  through  the use of the line of credit as well as expand its  mortgage
origination operation.


                                      12

<PAGE>



      The Company anticipates that its monthly general and administrative costs,
exclusive of depreciation and marketing  expenses,  commissions and professional
fees,  will be  approximately  $110,000 for each of the next six months based on
current operations. However, if operations increase, the Company may be required
to increase its staff which will increase its monthly general and administrative
expenses.  The Company anticipates that existing working capital and the line of
credit may not be adequate to fund its  projected  factoring  volume  during the
next six months.

      The company is reviewing  several  alternatives with a number of financial
institutions  that may  provide the capital  requirements  for the next  several
years.

Inflation

      In the opinion of management,  inflation has not had a material  effect on
the operations of the Company.  Given current  inflationary  trends, the Company
does not believe inflation will have any future adverse effect.

Year 2000

      The year 2000  ("Y2K")  issue is the result of computer  programs  using a
two-digit format, as opposed to four digits, to indicate the year. Such computer
systems  will be unable to  interpret  dates  beyond  1999,  which could cause a
system failure or other computer  errors,  leading to disruptions in operations.
In 1997, the Company developed a three-phase program for Y2K information systems
compliance.  Phase I is to  identify  those  systems  with which the Company has
exposure to Y2K issues. Phase II is the development and implementation of action
plans  to be Y2K  compliant  in all  areas  by  January  1999.  Phase  III to be
completed  by Mid-1999,  is the final  testing of each major area of exposure to
ensure  compliance.  The Company has identified the major areas determined to be
critical for successful Y2K compliance.  (1) financial and informational  system
applications, and (2) third party relationships.

      The  Company,  in  accordance  with Phase I of the  program  conducted  an
internal review of all systems and contacted all software suppliers to determine
major areas of exposure to Y2K issues.  In the financial and information  system
area, a number of  applications  have been identified as being Y2K compliant due
to their recent  implementation.  The  Company's  core  financial  and reporting
systems are Y2K compliant. In the third-party area, the Company has communicated
with the primary  vendors  and has  determined  that all are making  significant
progress toward their Y2K compliance.

      Although the Company  expects all of its systems to be Year 2000 compliant
by January  31,  1999,  there can be no  assurance  that all  business  software
providers  will be functional by January 31, 1999.  The Company's cost to comply
with Year 2000 initiative is not expected to be significant.




                                      13

<PAGE>

Forward-looking Statements

      The  foregoing  discussion  in  "Management's  Discussion  and Analysis of
Financial  Condition  and  Results  of  Operations"   contains   forward-looking
statements,  within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act, which reflect  Management's  current
views with  respect to future  events and  financial  performance.  Such forward
looking  statements  may be deemed to include,  among other  things,  statements
relating to  anticipated  growth,  and  increased  profitability,  as well as to
statements relating to the Company's strategic plan,  including plans to develop
and increase loan originations and to selectively acquire other companies. These
forward-looking  statements  are  subject  to certain  risks and  uncertainties,
including,  but not limited to, future financial  performance and future events,
competitive  pricing  for  services,  costs  of  obtaining  capital  as  well as
national,  regional and local economic  conditions.  Actual results could differ
materially from those addressed in the forward looking  statements.  Due to such
uncertainties  and risks,  readers are cautioned not to place undue  reliance on
such forward-looking statement, which speak only as of the date whereof.

ITEM 7.     FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

            Celtic Investment Financial Statements

                  Independent Auditor's Report(s)                    15

                  Consolidated Balance Sheet as of
                  June 30, 1998 and 1997                             16

                  Consolidated Statements of Income                  17
                  For the Years ended June 30, 1998 and 1997

                  Consolidated Statements of Stockholders' Equity    18
                  For the years ended June 30, 1998 and 1997

                  Consolidated Statements of Cash Flows for the      19-20
                  years ended June 30, 1998 and 1997

                  Notes to Consolidated Financial Statements         21

                                      14

<PAGE>



                         INDEPENDENT AUDITOR'S REPORT


To the Board of Directors and Stockholders
Celtic Investment, Inc.
Oakbrook Terrace, Illinois

We  have  audited  the  accompanying   consolidated  balance  sheets  of  Celtic
Investment,  Inc. and subsidiaries as of June 30, 1998 and 1997, and the related
consolidated  statements of income,  stockholders' equity and cash flows for the
years then ended.  These  financial  statements  are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial position of Celtic Investment,
Inc.  and  subsidiaries  as of June 30, 1998 and 1997,  and the results of their
operations  and their cash flows for the years  then  ended in  conformity  with
generally accepted accounting principles.

                                          MCGLADREY & PULLEN, LLP


Chicago, Illinois
August 18, 1998, except for Note 13 as to
      which the date is September 21, 1998

                                      15

<PAGE>



ASSETS                                                1998      1997
- ---------------------------------------------- ----------- -----------
Cash and cash equivalents                      $   905,093 $   941,789
Mortgage loans held for sale                             -     113,786
Receivables                                      6,597,960   5,209,907
Notes receivable                                   245,400     426,037
Construction Loans receivable                      553,968     123,441
Prepaid expenses and other assets                  109,981     162,564
Deferred taxes                                      81,000        -
                                               ----------------------------

            Total current assets                 8,493,402   6,977,524
                                               ----------------------------

Furniture, fixtures and equipment, net of 
  accumulated depreciation 1998 $162,126; 
  1997 $127,912                                     94,327     145,218
Deferred finance fees, net of accumulated 
  amortization 1998 $162,434 1997 $90,157           39,397     111,674
Deferred taxes                                     391,000           -
Goodwill, net of accumulated amortization 
  in 1998 of $65,733; 1997 $19,333                 587,270     676,670
                                                ---------------------------
                                                 1,111,994     933,562

            Total assets                        $9,605,396  $7,911,086
                                                ===========================

LIABILITIES AND STOCKHOLDERS' EQUITY
Notes payable                                   $3,619,496  $2,448,060
Due to factoring clients                         1,489,063   1,404,072
Current portion of long-term debt                   22,906      22,016
Accounts payable and accrued expenses               314,760     293,772
                                                ---------------------------

            Total current liabilities            5,446,225   4,167,920
                                                ---------------------------

Long-Term Debt, less current portion                 14,690      40,257
                                                 --------------------------

Stockholders' Equity
  Common stock, $.001 par value; authorized 25,000,000
  shares; issued and outstanding 3,906,471;
  Additional paid-in capital                         3,906       3,906
  Accumulated deficit                            5,076,054   5,076,054
                                                 (871,767) (1,313,159)
                                                ---------------------------
Less notes receivable from stockholders          4,208,193   3,766,801
                                                   (63,712)   (63,892)
                                                ---------------------------
                                                 4,144,481   3,702,909
                                                ---------------------------
                                                $9,605,396  $7,911,086
                                                ===========================

See Notes to Consolidated Financial Statements


                                       16

<PAGE>

CELTIC INVESTMENT, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
Years Ended June 30, 1998 and 1997
                                                     1998         1997
Revenues:
  Factoring income                                $2,129,147   $1,424,363
  Mortgage fee income                              1,473,196      228,418
  Interest                                            82,886      102,548
  Other                                               45,966          -
                                                --------------------------
          Total revenue                            3,731,195    1,755,329

Interest expense                                     565,794       258,781
                                                -------------------------- 

          Revenue after interest expense           3,165,401    1,496,548

Provision for credit losses                           136,437      18,460
          Revenue after interest expense and 
            provision for credit losses             3,028,964    1,478,088
                                                --------------------------
Operating Expenses:
  Salaries and employee benefits                   1,109,853      748,741
  Occupancy                                          206,965      139,434
  Servicing costs                                    174,756       81,217
  Commissions and other costs                        360,640       66,978
  Professional fees                                  372,268      233,328
  Amortization of goodwill                            46,400       19,333
   Other                                             635,543      227,549
                                                --------------------------
          Total operating expenses                 2,906,425    1,516,580
                                                --------------------------

          Income (loss) from continuing operations
          before income taxes                        122,539     (38,492)

Income taxes (credit)                              (394,963)     (20,000)
          Income (loss) from continuing 
            operations                              517,502      (18,492)
(Loss income from operations of discontinued 
     segment, less applicable income tax effect 
      of 1997($51,000); 1996 $20,000
                                                    (76,110)      30,222
          Net income
                                               $    441,392   $   11,730
                                               ===========================
Net income (loss) per share; Basic:
     Continuing operations
     Discontinued operations                   $       0.13   $    (0.01)
           Net Income                                 (0.02)       (0.01)
                                               -----------------------------
                                               $       .011   $       -
                                               =============================
   Dilutive:
      Continuing operations
      Discontinued operations                  $       0.13   $    (0.01)
                                                      (0.02)        0.01
                                               -----------------------------
                                               $       .011   $       -
                                               =============================

See Notes to Consolidated Financial Statements



                                      17

<PAGE>



CELTIC INVESTMENT, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

Years ended June 30, 1998 and 1997

<TABLE>
<CAPTION>
                                                                                    Note
                                                        Additional               Receivable      Total
                                      Common Stock       Paid-in   Accumulated     from       Stockholders'
                                  Shares       Amount    Capital     Deficit    Stockholders    Equity
- ----------------------------------------------------------------------------------------------------------
<S>                             <C>          <C>        <C>       <C>             <C>         <C>

Balance, June 30, 1996          3,306,471    $  3,306   4,232,904 $(1,324,889)    (71,276)     2,840,045
 Net decrease in notes
   receivable from director-           -           -         -            -         7,384          7,384
   stockholders
 Common stock issued in           600,000        600     843,150          -           -          843,750
  acqusition
 Net income                            -          -           -       11,730          -           11,730
                                --------- ---------- ----------- ------------   -----------   -----------
Balance, June 30, 1997          3,906,471      3,906   5,076,054  (1,313,159)    (63,892)      3,702,909
Net decrease in notes
receivable from director-              -          -           -            -         180             180
stockholders
 Net Income                            -          -           -      441,392           -         441,392
                                --------- ---------- ----------- ------------   -----------   -----------
Balance, June 30, 1998          3,906,471     $3,906  $5,076,054   $(871,767)   $(63,712)     $4,144,481
                                ========= ========== =========== ============   ===========   ===========

</TABLE>


See Notes to Consolidated Financial Statements.




                                            18

<PAGE>



CELTIC INVESTMENT, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended June 30, 1998 and 1997

<TABLE>
<CAPTION>
                                                                1998             1997
- ----------------------------------------------            ----------------- ---------------
<S>                                                        <C>               <C> 

Cash Flows From Operating Activities
   Net Income                                              $      441,392    $     11,730
   Adjustments to reconcile net income to net cash
     (used in) operating activities:
   Provision for credit losses                                    136,437          18,460
   Depreciation                                                    49,018          42,241
   Amortization of deferred finance fees                           72,277          77,277
   Amortization of goodwill                                        46,400          19,333
   Deferred taxes                                                (429,000)             -
   Loss on disposal of furniture, fixtures and equipment           18,095              -
   Change in assets and liabilities, net of effects from
      purchase of Salt Lake Mortgage Company:
      (Increase) in receivables                                (1,749,563)     (1,528,242)
     Decrease (increase) in notes receivable                     (405,710)       (356,552)
     (Increase) in construction loans receivable                 (430,527)       (123,441)
     (Increase) decrease in mortgage loans held for sale          113,786        (113,786)
     (Increase) decrease in prepaid expenses and other assets      52,583        (123,737)
     (Decrease) increase in accounts payable and accrued           20,988        (116,623)
        expenses
     Increase in due to factoring clients                          84,991          82,243
                                                             ----------------- ---------------
       Net cast (used in) operating activities                 (1,167,413)     (2,111,097)
                                                             ----------------- ---------------

Cash Flows From Investing Activities
  Cash acquired on purchase of Salt Lake Mortgage                      -          253,905
    Corporation
  Acquisition costs paid on purchase of Salt Lake                      -          (69,985)
    Mortgage Corporation
  Purchase of furniture, fixtures and equipment                   (16,222)         (3,690)
  Payment received on notes receivable from stockholders              180           7,384
                                                             ----------------- ---------------
</TABLE>





                                            19

<PAGE>



                                                      1998             1997
- ---------------------------------------------- ----------------- ---------------

   Net cash provided by (used in) investing 
     activities                                      (16,042)        187,614
                                               ----------------- ---------------
Cash Flows From Financing Activities
  Payments on long-term debt                         (24,677)         (3,652)
  Payment of deferred finance fees                        -          (30,000)
  Net proceeds from notes payable                  1,171,436       2,448,060
                                               ----------------- ---------------
    Net cash provided by financing activities      1,146,759       2,414,408
                                               ----------------- ---------------
    Net increase (decrease) in cash and cash 
     equivalents                                     (36,696)        490,925
Cash and cash equivalents:
Beginning                                            941,789         450,864
                                               ----------------- ---------------
Ending                                           $   905,093         941,789
                                               ================= ===============

Supplemental Disclosure of Cash Flow Information
   Cash paid for interest                        $   565,794         258,781
Supplemental Disclosure of Noncash Financing and
    Investing Activities
    Accounts  receivable  transferred to notes 
      receivable                                     225,073  

Reduction in valuation  allowance for purchased net   
operating loss carryforwards
    recorded as a reduction of goodwill               43,000

Debt incurred for the purchase of furniture, 
    fixtures, and equipment and prepaid expenses                  $   43,485

Acquisition of Salt Lake Mortgage Corporation:
  Cash acquired                                                   $  253,905
  Other current assets acquired                                       23,263
  Long-term assets acquired                                          106,595
  Goodwill                                                           696,004
  Current liabilities assumed                                       (152,530)
  Long-term liabilities assumed                                      (13,502)
  Acquisition costs incurred                                         (69,985)
                                                                 --------------
  Common stock issued                                            $   843,750
                                                                 ===============

See accompanying notes to financial statements.




                                            20

<PAGE>


CELTIC INVESTMENT, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------


1.    Nature of Business and Significant Accounting Policies

US Commercial Funding Corp., US Commercial Funding Corp. Illinois  (collectively
"USCF"),  and Salt Lake Mortgage  Company are the wholly owned  subsidiaries  of
Celtic Investment, Inc. US Commercial Funding Corp. Illinois was formed in 1995,
and the operations were moved from Florida to Illinois.  USCF purchases accounts
receivable,  with recourse,  from clients located in major U.S. cities.  Clients
are found by the Company and by independent  commissioned  representatives.  The
Company pays for a portion of the accounts  receivable  when  purchased  and the
balance,  net of fees and  interest,  after the  accounts  receivable  have been
collected.  The  Company  requires a security  interest  in all of the  client's
assets as part of the factoring  arrangement.  Salt Lake Mortgage Corporation is
engaged in the  mortgage  brokerage  and real  estate  brokerage  business  with
offices in Utah and Nevada.  The real estate brokerage business was discontinued
in 1998.

Significant accounting policies are as follows.

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

Accounting estimates: The preparation of financial statements in conformity with
generally accepted  accounting  principles requires management to make estimates
and assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those estimates.

Concentration  of business and credit risk:  The Company  maintains  its cash in
bank accounts with financial  institutions which may, at times, exceed federally
insured limits.  Approximately 13 percent of factored invoices at June 30, 1998,
consist  of  amounts  due from a single  client.  Approximately  62  percent  of
factored  invoices at June 30, 1997,  consist of amounts due from three clients.
The Company  originates  the majority of its  residential  mortgage  loans for a
single investor.

Financial  instruments:  The Company has no financial  instruments for which the
carrying value differs materially from fair value.

Cash and cash  equivalents:  For purposes of reporting  cash flows,  the Company
considers all highly liquid debt instruments  purchased with a maturity of three
months or less to be cash equivalents.




                                            21

<PAGE>


CELTIC INVESTMENT, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------


Note 1.     Nature of Business and Significant Accounting Policies  (Continued)

Mortgage  loans  held for sale:  Mortgage  loans  held for sale,  consisting  of
mortgage loans made to individuals that are  collateralized  by residential one-
to four-family dwellings, are carried at the lower of aggregate cost or market.

Fees  received for the funding of mortgage  loans held for sale to investors are
recognized when the mortgages are sold to the investors. Loans are usually sold,
along with the servicing  rights to  investors,  within two weeks of the initial
closing.

Furniture, fixtures and equipment:  Furniture, fixtures and equipment are stated
at cost.  Depreciation  and  amortization  are computed using the  straight-line
method over the estimated useful lives of the assets.

Deferred  finance fees:  Deferred  finance fees consist of costs incurred in the
acquisition of an operating line of credit and are being amortized straight line
over the term of the line of credit.


Goodwill:  The Company  has  classified  as goodwill  the cost in excess of fair
value of the net assets of the  business  acquired  in a  purchase  transaction.
Goodwill is being amortized on a straight-line  method over 15 years  commencing
with the purchase of the business.

Impairment of long-lived assets:  Long-lived assets are evaluated for impairment
based on a periodic analysis of projected, undiscounted future cash flows at the
operating level to which the assets relate.

Factoring  operations:  Income from  factored  invoices is recorded as earned in
accordance  with the  related  agreements  with  clients.  Income is earned when
receivables  are purchased and over the time that a receivable  remains  unpaid.
The terms are normally 1 percent at the time of purchases and 1 percent every 10
days the invoice remains uncollected.  A provision for credit losses on factored
invoices is charged to income in an amount sufficient to provide for anticipated
losses  on such  invoices.  The  Company  determines  those  invoices  that  are
uncollectible  based upon a detailed  review.  Any write-offs are charged to the
allowance for credit losses on such invoices. The Company has a right to amounts
due to  factoring  clients if a factored  invoice  becomes  uncollectible.  Upon
collection of the purchased  invoices,  amounts collected in excess of factoring
income and the initial  payment are  remitted to clients.  Such  amounts may, in
some instances, be applied to offset uncollected factored invoices.

Commission and mortgage fee income:  Commission and mortgage fee income consists
of loan brokerage fees, application fees and commissions on sales of residential
real estate.  Revenue from loan  origination  fees is  recognized at the time of
closing  or, for loans held for sale,  when the loan is sold.  Loan  origination
fees are  comprised  of the fees paid to the  Company by lenders of the  various
residential  mortgage  placements.  The loan  origination  fees vary  based upon
current market rates for  residential  mortgages.  Real estate  commissions  are
recognized at closing.




                                            22

<PAGE>


CELTIC INVESTMENT, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------


Note 1.     Nature of Business and Significant Accounting Policies  (Continued)

Income taxes: Deferred taxes are provided on a liability method whereby deferred
tax assets are  recognized for deductible  temporary  differences  and operating
loss and tax credit  carryforwards  and deferred tax  liabilities are recognized
for taxable  temporary  differences.  Temporary  differences are the differences
between  the  reported  amounts of assets and  liabilities  and their tax bases.
Deferred tax assets are reduced by a valuation allowance when, in the opinion of
management,  it is more likely than not that some portion or all of the deferred
tax  assets  will not be  realized.  Deferred  tax assets  and  liabilities  are
adjusted  for the  effects  of  changes  in tax  laws  and  rates on the date of
enactment.

Earnings per share:  In 1997, the Financial  Accounting  Standards  Board issued
Statement  of  Financial  Accounting  Standards  No.  128,  Earning  Per  Share.
Statement  128 replaces the  previously  reported  primary and fully diluted net
income with basic and diluted net income per share.  Unlike primary earnings per
share,  basic earnings per share excludes any diluted  effects of stock options,
warrants, and convertible securities. Diluted earnings per share is very similar
to the previously  reported fully diluted  earnings per share.  All earnings per
share  amounts for all periods have been  presented,  and where  necessary,  are
restated to conform to the Statement 128 requirements.  A reconciliation between
the  weighted  average  shares  outstanding  used in the basic and  diluted  EPS
computations is as follows:

                                                         1998          1997

Numerators, income (loss) from continuing operations   $ 517,502    $ (18,492)
                                                       ==========   ===========
Denominators:
  Basic earnings per share, weighted average common
    shares outstanding                                 3,906,471    3,556,471
  Dilutive common stock options                          225,954        2,695
                                                       ----------   -----------
  Diluted earnings per share                         $ 4,132,425   $3,559,166
                                                       ==========   ===========




                                            23

<PAGE>


CELTIC INVESTMENT, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------


Note 2.  Business Combination

     On January  31,  1997,  the  Company  completed  its merger  with Salt Lake
Mortgage Corporation, whereby Salt Lake Mortgage Corporation became a subsidairy
of Celtic  Investment,  Inc.  through the issuance of 1,100,000 shares of common
stock  of  which  500,000  shares  were  being  held in  escrow  subject  to the
satisfaction of certain  conditions,  for all of the oustanding  common stock of
Salt Lake Mortgage Corporation.

The transaction  was accounted for as a purchase and required the  consideration
of  $843,750  for the  issuance  of the  600,000  shares  including  $69,985 for
acquisition  costs.  The excess of cost over the net assets acquired of $696,004
was recorded as goodwill and is being amortized using the  straight-line  method
over 15 years. Subsequent to year-end, it was determined that certain conditions
mentioned above were not met.  Therefore,  250,000 shares held in escrow will be
returned to Celtic Investment, Inc. At this time, it is not known whether or not
the  conditions  will be met in  relation  to the 250,000  shares  remaining  in
escrow.  The value of any of the shares issued will be recognized as an increase
in goodwill.  The goodwill was decreased by $43,000 at June 30, 1998, due to the
reduction of the valuation allowance on deferred tax assets.

The following  unaudited pro forma  consolidated  results of operations  for the
year ended June 30, 1997,  as though Salt Lake  Mortgage had been acquired as of
July 1, 1995, are as follows:


Revenue                                                              $2,774,000
Net Income                                                              189,000
Net Income per common share:
  Basic                                                                    0.05
  Diluted                                                                  0.05

The above amounts represent the effect of combining actual results of operations
and recording the effect of  amortization of goodwill.  The Company  believes no
other  adjustments  are  necessary.  The pro forma  results  do not  necessarily
represent  results  which would have  occurred if the business  combination  had
taken place at the date on the basis assumed above.

The Company acquired the following assets and liabilities in the merger:


Cash                                                                   $253,905
Accounts receivable                                                      23,263
Goodwill                                                                696,004
Other assets                                                            106,595
                                                                 --------------
                                                                      1,079,767

Accounts payable and accrued expenses                                   132,195
Other liabilities                                                        33,837
Acquisition costs paid                                                   69,985
                                                                 --------------
   Total consideration                                                 $843,750
                                                                 ==============







                                            24

<PAGE>


CELTIC INVESTMENT, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------


Note 3.  Receivables

Receivables at June 30, 1998 and 1997, are summarized as follows:



                                                         1998         1997

Factored invoices on a                             $ 6,831,359      $ 5,309,306
  recourse basis
Less allowance for credit                             (233,399)         (99,399)
  losses                                      ----------------- ---------------
                                                   $ 6,597,960      $ 5,209,907
                                              ================= ===============


Notes receivable  consist of client notes receivable of $2,300 at June 30, 1998.
The notes bear  interest at 18 percent.  The  remaining  note  receivable  terms
provide for  monthly  payments  of $5,000  plus  interest at 10 percent  through
August 1998 and payments of $7,500 plus  interest  through May 1999 with a final
payment on June 1, 1999.  Notes  receivable  totaled $245,373 and $426,037 as of
June 30, 1998 and 1997.

Construction  loans  receivable  at June 30,  1998  and  1997,  consists  of the
following:

<TABLE>
<S>                                                                                       <C>            <C> 
                                                                                          1998           1997
Construction  line  of  credit  for  the  development  of  a  resident                   ------         ------
subdivision. The Comnpany has committed to lend the borrower up to $700,000. The
loan is  collateralized  by the property under  development.  The line of credit
bears  interest at a rate of Prime (8.5% at June 30, 1998) + 3%. The  oustanding
balance is due upon demand. The Company receives an origination fee in an amount
equal to 3% of the entire loan  amount.  In addition,  the borrower  will pay an
additional  amount of $5,000 per lot, for any lot  developed  while the borrower
remains owner of the property.                                                            $553,968       $75,805

Construction line of credit with an $80,000 limit and bears interest at a
rate of Prime + 2%.  The loan is collaterized by the property under
construction.  The outstanding balance was due along with accrued
interest on October 31, 1997.                                                                 -            7,204

Construction line of credit with an $122,800 limit and bears interest at a
rate of Prime + 3%.  The loan is collateralized by the property under
construction.  The oustanding balance along with accrued interest was
due on September 30, 1997.                                                                     -          40,432
                                                                                         -----------   ------------
                                                                                          $553,968       $123,441
                                                                                         ===========   ============
</TABLE>






                                            25

<PAGE>


CELTIC INVESTMENT, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------


Note 3.  Receivables (continued)

All loans and notes  receivable  have been  evaluated  for  collectibility  on a
note-by-note  basis. The Company does not recognize  interest on loans and notes
receivable  once they have been  deemed to be  impaired  unless the  interest is
collected.

The following is an analysis of the activity in the allowance for credit losses:

 
                                                        Years Ended June 30,
                                                       1998                1997
                                                  ----------          ----------
Balance at beginning of year                       $  99,399          $  74,733
  Provision for credit losses                        136,437             18,460
  Recoveries                                               -             10,255
  Charge-offs                                        (2,437)            (4,049)
                                                 -----------         ----------
Balance at end of year                             $ 233,399          $  99,399
                                                     =======            =======

Note 4.  Related Party Transactions

The Company incurred expenses related to promotion and professional services for
the years ended June 30, 1998 and 1997,  of  approximately  $10,500 and $11,000,
respectively,  which were provided by a corporation owned by a major stockholder
of the Company.

Note 5.  Bank Line of Credit and Long-Term Debt

The Company  has a  $15,000,000  line of credit  from a  financial  institution,
collateralized  by substantially all of the Company's assets and due April 1999.
The Company can borrow in aggregate the lesser of  $15,000,000  or its borrowing
base,  essentially 80 percent of factored accounts receivable.  At June 30, 1998
and 1997, the outstanding  balance was $3,619,496 and $2,448,060,  respectively.
The revolving  line of credit bears interest at 2 percent plus the prime rate on
the average daily balance.

The Company has debt  obligations  for the  purchase of certain  equipment.  The
notes are payable in monthly installments totaling $2,389 and are collateralized
by the equipment with a carrying value of $36,495.  The notes bear interest at a
rate of 10 percent and 15 percent per annum.  Aggregate  maturities  required at
June 30, 1998, are as follows:


Year ending June 30                                                   $  22,906
  1999                                                                   14,690
  2000                                                             ------------
                                                                      $  37,596
                                                                   =============







                                            26

<PAGE>


CELTIC INVESTMENT, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------


Note 6.  Income Taxes

The deferred tax assets and liabilities  consist of the following  components as
of June 30, 1996 and 1997:


                                                     1998             1997
                                                     ----             ----
Deferred tax assets:
  Allowance for credit losses                     $  81,000        $  38,300
  Loss carryforwards                                391,000          477,900
                                                ------------     -----------
                                                    472,000          516,200
  Loss valuation allowance                             -             516,200
                                                ------------     ------------
                                                  $ 472,000        $    -
                                                =============    ============

The Company  continues to generate  taxable  income.  Taxable income should also
increase due to the subsequent events discussed in Note 13. As such, the Company
has reported a deferred tax of $472,000 as of June 30, 1998. Realization of this
asset is  dependent  on  future  taxable  income.  Although  realization  is not
assured,  management  believes that it is more likely than not that the deferred
tax asset will be realized.  The amount  realizable could be reduced in the near
term if estimates of future taxable income are reduced.

The  deferred  tax  amounts   mentioned   above  have  been  classified  in  the
accompanying  consolidated  balance  sheets  as of June 30,  1998 and  1997,  as
follows:


                                                     1998             1997
                                                     ----             ----

Current assets                                    $  81,000         $   -
Noncurrent assets                                   391,000             -
                                                -----------        --------
                                                  $ 472,000        $   -
                                                ===========        ========

Reconciliations  of income taxes  (credits)  computed at the  statutory  federal
income tax rate to the Company's income tax (credits) from continuing operations
for the years ended June 30, 1998 and 1997, are as follows:





                                            27

<PAGE>


CELTIC INVESTMENT, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------



                                                      1998             1997
                                                      ----             ----

Computed "expected" taxes                        $    42,900      $   (13,500)
  (credits)
Increase (decrease) resulting
  from:
  State income taxes, net of                           3,200           1,600
   federal tax benefit                                19,000          10,500
  Nondeductible expenses                            (465,200)        (17,400)
  Valuation allowances                                 5,137          (1,200)
                                                   -----------    -----------
  Other                                           $ (394,963)     $  (20,000)
                                                   ===========    ===========

At June 30, 1998, the Company had available net operating loss  carryforwards of
approximately  $1,140,000  for income tax  purposes  which  expire in years 2005
through 2010.

Income tax (credit) consists of the following as of June 30, 1998 and 1997:


                                                      1998             1997
                                                      ----             ----

   Current                                        $   34,307       $     -
   Deferred                                         (429,000)        (20,000)
                                                 ------------     -----------
                                                  $ (394,693)        (20,000)
                                                 ============     ============


Note 7.  Notes Receivable and Interest Receivable from Stockholders

During 1996, the Company issued notes receivable to two officer-stockholders for
the purchase of Company stock from a minority  stockholder totaling $51,000. The
principal  and interest at 5.5 percent per annum are due in June 1999.  Interest
accrued on these  notes was $2,713 and $2,616 for the years  ended June 30, 1998
and 1997,  respectively.  Since  these  notes  result  from the  purchase of the
Company's  common stock they are  presented  in the  financial  statements  as a
reduction in stockholders' equity.

During 1996,  the Company  issued a note  receivable  and advanced  $20,000 to a
director-stockholder.  This item has been presented in the financial  statements
as a  reduction  in  stockholders'  equity  since  the  amount  is  due  from  a
stockholder.  During 1998 and 1997,  the Company  received  payments of none and
$10,000 on this note, respectively.

Notes  receivable and interest  receivable  from  stockholders  were $63,712 and
$63,892 for the years ended June 30, 1998 and 1997, respectively.





                                            28

<PAGE>


CELTIC INVESTMENT, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------


Note 8.  Common Stock Options and Warrants

There  are  currently   outstanding  various  warrants  and  options  which,  if
exercised,  will result in the issuance of  additional  shares of the  Company's
common  stock.  The  following  table sets forth  information  about options and
warrants:


                                                                      Exercise
                                                         Shares      Price Per
                                                        Issuable       Share
                                                      ------------- ------------
Outstanding Options and Warrants
June 30, 1998:
         Management Options(1)                        300,000       $1.00
         Private Placement Debt Options(2)            25,000        3.50 or 3.00
         Management Options(3)                        75,000        1.00
         Ferguson Warrants(4)                         100,000       3.00
         Glick Morganstern Options(5)                 60,000        3.00
         USCF Management Options(6)                   42,500        1.00
         USCF Management Options(7)                   12,500        3.00
         USCF Management Options(8)                   572,500       1.00
         Salt Lake Mortgage Corporation Options(9)    260,937       1.00
         Salt Lake Mortgage Corporation Options(10)   7,500         1.00
         Director Options(15)                         20,000        1.00
         Management Options(16)                       400,000       1.25

Options and Warrants Canceled/Expired
Year Ended June 30, 1998:
         USCF Management Options(6)                   12,500        3.13
         Salt Lake Mortgage Corporation Options(9)    239,063       1.00
         Salt Lake Mortgage Corporation Options(10)   37,500        3.00
Year Ended June 30, 1997:
         Class A Warrants(11)                         300,000       4.00
         Class B Warrants(11)                         300,000       8.00
         USCF Options(12)                             716,667       4.00
         Private Placement Options(13)                1,357,134     4.00
         Underwriter Warrants(14)                     130,000       2.50
         USCF Management Options(8)                   537,500       3.00
         Salt Lake Mortgage Corporation Options(9)    500,000       3.00

(1)      The Company  management had been granted options to purchase  1,800,000
         shares of the  Company's  common stock.  These options are  exercisable
         only upon  fulfillment  of  certain  conditions  and are not  currently
         exercisable.  During 1996, the Company and management  agreed to reduce
         the number of options to 300,000.  The options are exercisable  through
         April 26, 1999.




                                            29
<PAGE>


CELTIC INVESTMENT, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------


(2)      These  options  were issued as part of the units sold in the  Company's
         private debt  placement in December  1995.  11,625  options  contain an
         option to purchase one share of the  Company's  common stock at a price
         of $3.50 per share.  The remaining  13,375 options contain an option to
         purchase  one share of the  Company's  common stock at a price of $3.00
         per share. The options are exercisable through December 31, 1999.

(3)      These  options  were  originally  granted  April  26,  1994,  Each unit
         contains an option to purchase one share of the Company's common stock.
         The  options  may  only  be  exercised  if the  Company  meets  certain
         financial conditions relating to net worth. The options are exercisable
         through April 26, 1999.

(4)      These  warrants  were issued in  consideration  of the  execution  of a
         financial   consulting  agreement  which  entitles  the  individual  to
         purchase 100,000 shares of the Company's common stock at any time prior
         to June 1, 1999, at a price of $3.00 per share.

(5)      These  options  were  issued  to  Glick  Morganstern  as part of  their
         compensation in obtaining the line of credit in April 1996. The options
         carry  certain  registration  rights.  These  options  are  exercisable
         through April 30, 1999.

(6)      Under  employment  agreements,  management has been granted  options to
         purchase 25,000 share of the Company's common stock at a price of $3.13
         per share.  During 1998, the Company and the employee  agreed to reduce
         the number of  options to 12,500 in  exchange  for a  reduction  in the
         option  price to $1.00 per share.  The  Company  granted an  additional
         30,000  options to  purchase  common  stock on July 22,  1997 at $1.00.
         These options will expire on August 29, 1998.

(7)      Und er employment  agreements,  management has been granted  options to
         purchase 12,500 shares of the Company's common stock through  September
         18, 2000.

(8)      Un der employment  agreements,  management has been granted  options to
         purchase  750,000  shares of the  Company's  common stock at a price of
         $3.00 per  share.  700,000  of the  options  are  exercisable  as to 25
         percent as of June 28, 1995,  and an additional 25 percent on each June
         30, 1996,  1997,  and 1998.  The remaining  50,000 of these options are
         exercisable  as  to 25  percent  as  of  September  26,  1995,  and  an
         additional 25 percent on each  September 30, 1996,  1997, and 1998. The
         Company  granted  options to purchase an additional  325,000  shares to
         certain  officers  and  employees  on July 1, 1996.  During  1997,  the
         Company  and  management  agreed to reduce  the  number of  options  to
         537,500 shares in exchange for a reduction in the option price to $1.00
         per share. The Company granted an additional 35,000 options to purchase
         common stock on April 1, 1998, at $1.00 under an employment  agreement.
         These options expire through July 1, 2003.

(9)  Under the merger  agreement dated January 31, 1997, with Salt Lake Mortgage
     Corporation, the Company granted the option to purchase 1,000,000 shares of
     the Company's common stock at a price of $3.00 per share.  During 1997, the
     Company  and  management  of Salt Lake  Mortgage  have agreed to reduce the
     number of shares to 500,000 in exchange  for  reduction of the option price
     to $1.00 per share.  During 1998,  239,063 of these options were  canceled.
     These options expire through June 30, 2007.




                                            30

<PAGE>


CELTIC INVESTMENT, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------


(10)     Under the merger  agreement  dated  January  31,  1997,  with Salt Lake
         Mortgage Corporation, the Company granted the option to purchase 45,000
         shares of the  Company's  common  stock at a price of $3.00 per  share.
         During 1998,  30,000 of these options were canceled.  Also, the Company
         and an  employee  agreed to reduce the number of  remaining  options to
         7,500 in  exchange  for a  reduction  in the option  price to $1.00 per
         share. These options expire through July 1, 2004.

(11)     These  warrants  were  issued  as part of the  units  sold in  Celtic's
         initial  public  offering.  As a result of the 1 for 20  reverse  split
         effective in June 1994,  the exercise  price of the Class A and Class B
         warrants was adjusted to $6.00 and $12.00, respectively.  The Company's
         Board  of  Directors  subsequently  adopted  resolutions  reducing  the
         exercise  price of the Class A and B  warrants  following  the  reverse
         split to $4.00 and $8.00, respectively. In December 1995, the Company's
         Board of Directors  extended  the exercise  period of the Class A and B
         warrants to December 31, 1996. In December 1996, the Company's Board of
         Directors  extended the exercise period of the Class A warrants to June
         30, 1997. The Class A warrants expired on June 30, 1997.

(12)     These  options  were issued to USCF  stockholders  as part of the units
         sold by USCF in a private placement  effected prior to the merger.  The
         shares underlying these options carry certain  registration rights. The
         options expired on June 30, 1997.

(13)     These  options  were issued as part of the units sold in the  Company's
         private placement  effective  September 27, 1994. Each unit consists of
         an option to purchase  one share of the  Company's  common  stock.  The
         options expired on June 30, 1997.

(14)     These  warrants,  which  expired on October  21,  1996,  were issued as
         underwriter compensation to ACAP, Inc. the underwriter of the Company's
         initial public offering.

(15)     The  Company  granted the option to  purchase  20,000  shares of common
         stock to a member of the board of directors through April 17, 2003.

(16)     Under an  employment  agreement,  the  Company  granted  the  option to
         purchase  400,000 shares of common stock.  150,000 of these options may
         only be exercised if the Company  meets  certain  financial  conditions
         relating to total  consolidated  assets.  The  options are  exercisable
         through June 30, 2006.

Employee stock option  agreements are accounted for following APB Opinion No. 25
and related  interpretations.  Accordingly,  no expense has been  recognized for
grants under the stock option agreements.  Had compensation costs for all of the
stock option  agreements been determined  based on the grant date fair values of
awards (the method described in FASB Statement No. 123), reported net income and
earnings per common share would have been reduced to the pro forma amounts shown
below.




                                            31

<PAGE>


CELTIC INVESTMENT, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------



                                                    1998         1997
                                               ----------- ------------
Net income (loss):
  As reported                                  $  441,392  $    11,730
  Pro forma                                        54,305     (123,684)

Net income (loss) per share:
  Basic:
   As reported                                       0.11         0.00
   Pro forma                                         0.01         (.03)

  Diluted:
   As reported                                       0.11         0.00
   Pro forma                                         0.01         (.03)


The per  share  weighted  average  fair  value of stock  options  granted  under
employee  stock option  agreements  granted during 1998 was $1.24 on the date of
grant.

The option values were determined using the Black Scholes  option-pricing  model
with the following  assumptions:  expected  dividend  yield 0 percent,  expected
volatility 79 percent for 1998 and 42 percent for 1997,  risk-free interest rate
varying from 5.34 percent to 6.22 percent and expected lives of 2 to 8 years.

A summary of the status of the  Company's  stock options and warrants as of June
30, 1998 and 1997, and changes during the years then ended is presented below:


                                       1998                        1997
                           ----------------------------- ----------------------
                                             Weighted                  Weighted
                                             Average                   Average
                                             Exercise                  Exercise
                               Shares         Price         Shares      Price
                           -------------- -------------- ------------ ---------
Options outstanding
  beginning of year             1,680,000      $1.32       4,013,801    $3.77
Options granted                   485,000       1.21       1,507,500     3.00
Options expired/canceled         (289,063)      1.35      (3,841,301)    3.99
                           ----------------------------------------------------
                                1,875,937       1.27       1,680,000    $1.32
                           ====================================================









                                            32

<PAGE>


CELTIC INVESTMENT, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------




The following  table  summarizes  the stock options and warrants  outstanding at
June 30, 1998:


Options and Warrants Outstanding          Options and Warrants Exercisable
- --------------------------------- ---------------------------------------------
                                      Average                    Total Weighted
                      Number         Remaining         Number  Average Exercise
 Exercise Price    Outstanding    Contractual Life  Exercisable      Price
     $3.50           25,000            1.50            25,000
      1.25          400,000            6.40           100,000
      3.00          172,500            1.00           172,500
      1.00        1,278,437            3.40           963,437
                 -----------           ----           -------
                  1,875,937            3.80         1,260,937         1.34
                 ===========           ====         =========         ====



Note 9.  Commitments, Contingencies and Related Expenses

The Company has entered into employment  agreements  with certain  officers that
expire at various times through January 2002. Under the terms of the agreements,
the Company has agreed to pay  approximately  $780,000 in  compensation  for the
remainder of the agreements' terms.

The Company  leases  office  space under  operating  lease  agreements  expiring
through April 2001.  The Company also leases office  equipment  under  operating
leases expiring through May 2000.

Total lease commitments are:

Years ending June 30:
         1999                                   $ 151,101
         2000                                     118,487
         2001                                      69,279
                                                ------------
                                                $ 338,867

Rent expense  under all  operating  leases  including  insurance and real estate
taxes for the years  ended June 30,  1998 and 1997,  amounted  to  approximately
$155,000 and $151,000, respectively.

The  Company  has a  servicing  agreement  with a  factoring  company to process
factored invoices.  The agreement can be terminated by either party with 30 days
written notice. The agreement requires the Company to pay fees that vary from .6
percent  of the face value of  invoices  collected  to 1.45  percent of the face
value of invoices  collected plus 20 percent of the  collected.  Fees paid under
this  agreement  were  $37,705 and $81,216 for the years ended June 30, 1998 and
1997, respectively.





                                            33

<PAGE>


CELTIC INVESTMENT, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------


     In 1997,  the Company  entered into a servicing  agreement with a factoring
company to process factored invoices.  The agreement can be terminated by either
party within 45 days written notice. The agreement requires the Company to share
35 percent of any revenues earned on purchased  invoices.  Revenues earned under
the  agreement  were  approximately  $363,000 and $86,000 of which  $236,000 and
$56,000 was  retained by the Company for the years ended June 30, 1998 and 1997,
respectively.

         In August 1998,  Roger Davis, a former  employee of a subsidiary of the
Company,  filed a law suit  against the  Company,  Salt Lake  Mortgage and Reese
Howell in The Third  Judicial  District  Court of the State of Utah. Mr. Davis's
complaint alleges breach of contract,  wrongful  discharge,  constructive fraud,
fraudulent concealment,  slander, civil conspiracy and other claims against some
or all of the  defendants.  The Complaint  seeks  damages  according to proof at
trial, including  consequential damages and punitive damages. The Complaint also
seeks a rescission of the merger between the Company and Salt Lake Mortgage. The
defendants  have filed an Answer to the Complaint which  essentially  denies any
wrong doing.  The Company and Salt Lake Mortgage have also filed a counter claim
against Mr. Davis for breach of contract, violation of fiduciary duty, fraud and
for other  claims.  The  Company  seeks  damages  as proved at trial.  While the
Company is unable to predict the outcome of its litigation, the Company believes
that it has good faith defenses and claims in connection with such litigation.

         USCF is involved in various legal proceedings arising out of the normal
course of business, which they are the plaintiff.  None of the legal proceedings
which USCF is currently  involved  with is expected to have an adverse  material
effect on USCF business or its financial condition.

Note 10. Retirement Plan

The Company sponsors a 401(k) retirement plan covering  substantially all of its
employees. Plan contributions are at the discretion of management. There were no
contributions for the years ended June 30, 1998 and 1997.

Note 11. Segment Information and Discontinued Segment

Effective  January  1,  1998,  the  Company  adopted  the  Financial  Accounting
Standards  Board's  Statement  of  Financial   Accounting   Standards  No.  131,
Disclosures about Segments of an Enterprise and Related  Information.  Statement
131 establishes  standards for reporting information about operating segments in
interim  and  annual  financial  statements.   Statement  131  also  establishes
standards for related disclosure about products and services,  geographic areas,
and major  customers.  The adoption of Statement  131 did not effect  results of
operations  or  financial  position  but did  affect the  disclosure  of segment
information.  The Company's  operations  include three primary segments that are
strategic business units offering  different products and services:  purchase of
accounts  receivable,   mortgage  brokerage  and  real  estate  brokerage.   The
accounting  policies  of the  segments  are the same as those  described  in the
summary of significant  accounting  policies  except that  management  evaluates
performance  based on profit or loss from operations  before corporate  expenses
and income taxes.  Selected  financial  information by business  segment for the
years ended December 31 is included in the following summary:





                                            34

<PAGE>


CELTIC INVESTMENT, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                     Purchase of
                       Accounts     Mortgage    Real Estate
                      Receivable   Brokerage    Brokerage**   Other***       Total
- -------------------- ------------ ------------ ------------- -----------   ----------
<S>                   <C>          <C>            <C>         <C>         <C>

Year Ended June 30,
  1998
Revenue                $2,181,037   $1,550,158      $189,477  $    -       $3,920,672
Interest expense          527,475       38,315             -       -          565,790
Depreciation and
  amortization             19,104       76,314             -       -           95,418
Segment profit (loss)     317,731       45,805     (127,110)   (240,997)       (4,571)

Segment assets          7,916,572    1,688,824             -       -        9,605,396

Year Ended June 30,
  1997
Revenue*                1,523,537      231,792       268,600       -        2,023,929
Interest expense          257,491        1,290             -       -          258,781
Depreciation and
  amortization             18,540       43,034             -       -           61,574
Segment profit (loss)*    220,235    (138,269)        50,222   (120,458)       11,730

Segment assets          6,561,442    1,327,238        22,406       -        7,911,086

   *     The  amounts  for the  mortgage  brokerage  and real  estate  brokerage
         segments reflect the period from January 31, 1997 to June 30, 1997.
 **      In 1998, the Company discontinued its real estate brokerage operations.
***      These amounts represent unallocated corporate expenses.

</TABLE>

Note 12. New Accounting Pronouncements

In June 1997, the FASB issued  Statement  130,  Reporting  Comprehensive  Income
which the Company  will adopt for the year ended June 30,  1999.  The  Statement
establishes  standards for the reporting and display of comprehensive income and
its  components  in a full set of  general  purpose  financial  statements.  The
Statement does not address when transactions are recorded, how they are measured
in the financial statements, or whether they should be included in net income or
other  comprehensive  income.  The impact of compliance with this statement will
not impact the consolidated  financial position, net income or cash flows of the
Company.

During  1998,  the FASB issued  Statement  No. 133,  Accounting  for  Derivative
Instruments  and for Hedging  Activities,  which  establishes  new standards for
reporting information about derivatives and hedging. It is effective for periods
beginning  after June 15, 1999, and will be adopted by the Company as of July 1,
2000. The Company  expects that adoption of this Standard will have no effect on
its  consolidated  financial  position,  results of operations or on disclosures
within the financial  statements  as they  currently do not engage in the use of
derivative instruments or other hedging activities.







                                            35

<PAGE>


CELTIC INVESTMENT, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------

Note 13. Subsequent Events

Acquisition of Goodman Factors: On September 21, 1998, the Corporation completed
the  purchase of 100 percent of the common  stock of Goodman  Factors,  Inc. for
approximately  $21,500,000  in cash,  notes and assumption of  liabilities.  The
Company  funded the  transaction by borrowing  $4,500,000 in term debt,  issuing
$3,750,000 in notes payable to former  Goodman  stockholders,  using  $1,750,000
proceeds from the sale of preferred  stock and the  assumption of $11,500,000 in
liabilities  of Goodman.  The  acquisition  will be recorded  under the purchase
method of accounting.

Issuance of preferred  stock:  In July 1998, the Company began offering  100,000
shares of 9 percent Cumulative,  Redeemable Series A Preferred Stock. Holders of
the preferred shares will be entitled to receive  cumulative  preferential  cash
contributions  at an annual rate of 9 percent of the  liquidation  preference of
$100 per  preferred  share,  accruing  from the date of  original  issuance  and
payable  quarterly in arrears on the last day of each  calendar  quarter of each
year, commencing September 30, 1998.

The preferred shares are redeemable at the option of the Company, in whole or in
part,  from time to time,  after June 30, 1999, at $100 per preferred share plus
any  accumulated  and  unpaid  dividends  thereon.  However,  redemption  is not
permitted  unless the  Company's  common  stock is trading at $3.00 per share or
greater.  The  preferred  shares are, at the option of the holder of the shares,
convertible into shares of the Company's common stock at $3.00 per share subject
to certain adjustments.

In the event of the dissolution of the Company,  the holders of preferred shares
will be entitled to a liquidation  preference for each  preferred  share of $100
plus any  accumulated  and  unpaid  dividends  thereon  to the date of  payment,
subject to certain limitations. The Company has received net cash proceeds after
offering  expenses of $1,750,000  and issued  19,000  preferred  shares  through
September 21, 1998.








                                            36
<PAGE>




ITEM 8.  CHANGES AND DISAGREEMENTS WITH ACCOUNTANTS ON
         ACCOUNTING AND FINANCIAL DISCLOSURE

                     Not applicable.

                                         PART III

ITEM 9.  DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL
         PERSONS; COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE
         ACT.

     Identification of Directors and Executive  Officers.  The current directors
and  officers of the  Company  who will serve  until the next annual  meeting of
shareholders  or until their  successors are elected or appointed and qualified,
are set forth below:

Name                        Age        Position

Douglas P. Morris           43         Director of Celtic, USCF, SLM, ADR,
                                       Chairman and President of Celtic

Larry D. Meek               46         Director of Celtic and USCF,
                                       President and CEO of USCF

Howard D. Talks             44         Director of Celtic

Reese Howell Jr.            30         Director and Senior Vice President of
                                       Celtic, Director, President, and CEO
                                       of SLM, Director of ADR

Robert Gregory              40         Director of Celtic

Frank Lucchese              48         CFO, Secretary/Treasurer of Celtic;
                                       Director, Secretary /Treasurer,  and CFO
                                       of USCF, Director of SLM and ADR

         There are no family  relationships  among the  Company's  officers  and
directors.   Background   information  concerning  the  Company's  officers  and
directors is as follows:

     Douglas P.  Morris.  Mr.  Morris has been an officer  and  director  of the
Company since July, 1994. Mr. Morris is, and has been since 1988, the owner of H
& M Capital Investments,  Inc., a privately-held business consulting firm, H & M
Capital  Investments,  Inc. is engaged in  consulting  with  privately-held  and
publicly-held  companies  relating  to  management,  debt  financing  and equity
financing. Mr. Morris has inactivated H & M Capital Investments,  Inc. From 1984
to 1988,  Mr.  Morris was  self-employed  in managing his own  investments.  Mr.
Morris received his Masters Degree in Public Administration at the University of
Southern  California  in  1982  and his  Bachelor  of Arts  Degree  in  Judicial
Administration  from Brigham Young  University in 1978. Mr. Morris is a director
and officer of Emerald Capital  Investments,  Inc., a publicly held company with
no current operations. Mr. Morris is a director of Millenniun Electronics, Inc.,
a  publicly-held  computer/electronics  company.  Mr.  Morris is a  director  of
Dauphin  Technology,  Inc.,  a  publicly  traded  electronic  manufacturing  and
computer company.




                                            37

<PAGE>



     Howard D. Talks. Mr. Talks has been a director of the Company since July 1,
1994.  Mr. Talks has been  involved in the real estate  industry for the past 19
years. Mr. Talks has developed and/or purchased  commercial and residential real
estate  properties in Florida.  He has lectured at Dale Carnegie  seminars.  Mr.
Talks attended Queensboro Community College in New York.

     Larry D. Meek.  Mr. Meek became a director of the Company and  President of
USCF in August 1995. He has over twenty years  experience  in sales,  marketing,
general management, and business development. From 1992 to 1995, he was the Vice
President of Sales and Marketing for Oxford Capital Corporation. Mr. Meek served
in a number of positions with Budget Rent A Car and Hertz  Corporation  prior to
Oxford Capital Corporation.  Mr. Meek earned his B.A. in Business Administration
from the University of Mississippi.

     Frank  Lucchese.  Mr. Lucchese was appointed CFO of the Company and USCF in
August 1995.  Mr.  Lucchese is also a director of SLM and ADR. Mr.  Lucchese has
over twenty years  experience in financial  management  with  companies  such as
Budget Rent A Car and Continental  Grain.  Mr.  Lucchese earned his M.B.A.  from
Northern  Illinois  University and his B.S. in Accounting from Southern Illinois
University.

     Reese  Howell Jr Mr.  Howell  was  appointed  Senior  Vice-President  and a
director of the Company in January  1997. He also serves as President and CEO of
SLM and is a director of ADR. Mr.  Howell was the founder of SLM and has been in
the mortgage industry since 1990. Prior to entering the mortgage industry he was
involved in the federal  procurement process for IBM's Federal Systems Division.
Mr Howell  obtained his B.S. in Finance and his M.B.A.  from the  University  of
Utah.

     Robert  Gregory  Mr.  Gregory  was  appointed  a director of the Company in
February  1998.  He is currently  employed by Westpointe  Capital  Management as
President.  Mr.  Gregory  has over 20 years  experience  in  finance  and  asset
management  with such  companies as Dart Energy and Union Texas  Petroleum.  Mr.
Gregory  earned a M.B.A.  in finance and a B.A. in economics from Michigan State
University and a B.B.A. in accounting from the University of Texas.


Compliance With Section 16(a) of the Exchange Act

         Section 16(a) of the Exchange Act requires the  Company's  officers and
directors,  and persons who beneficially own more than 10% of a registered class
of the  Company's  securities,  to file  reports  of  ownership  and  changes in
ownership with the Securities and Exchange Commission.  Officers,  directors and
greater than 10%  shareholders  are required by the Exchange Act  regulations to
furnish to the Company copies of all Section 16(a) forms they file with the SEC.
Except as  disclosed  below and based solely on its review of the copies of such
forms received by it, or written representations from certain reporting persons,
the Company believes that during the fiscal year ended June 30, 1998, all filing
requirements  applicable  to  its  officers,  directors  and  greater  than  10%
beneficial owners were complied with.

     Frank  Lucchese and Robert  Gregory  were each granted  options to purchase
shares of the  Company's  common stock in April 1998 as incentive  compensation.
Mr. Lucchese and Mr. Gregory




                                            38

<PAGE>




inadvertently failed to file the required reports relating to the grant of these
options in a timely  manner.  However,  the  required  reports  have been filed.
Neither of the options have been exercised.

ITEM 10.  EXECUTIVE COMPENSATION

Summary Compensation Table

         The following table sets forth the aggregate  compensation  paid by the
Company  for  services  rendered  during  the last three  calendar  years to the
Company's  President  and to the  Company's  most highly  compensated  executive
officers whose annual salary and bonus exceeded $100,000:




<TABLE>
                             SUMMARY COMPENSATION TABLE
<CAPTION>
                                                                                     Long Term Compensation
                       Annual Compensation(1)                                 Awards                      Payouts
                                                                    Restricted     Securities
Name and              Fiscal                        Other Annual    Stock          Underlying  LTIP      All Other
Principal Position     Year      Salary     Bonus   Compensation    Award(s)       Option(s)   Payouts   Compensation
- ----------------------------------------------------------------------------------------------------------------------
<S>                   <C>      <C>          <C>         <C>           <C>         <C>           <C>        <C>  

Douglas P. Morris     1998      $41,224     $-0-        $-0-          $-0-        # 400,000(2)  $-0-        $-0-
                      1997      $26,000     $-0-        $-0-          $-0-        #-0-          $-0-        $-0-
                      1996      $26,000     $-0-        $-0-          $-0-        #-0-          $-0-        $-0-
- ----------------------------------------------------------------------------------------------------------------------
Larry Meek            1998     $143,548    $18,583      $-0-          $-0-        #-0-          $-0-        $-0-
                      1997     $133,337     $-0-        $-0-          $-0-        # 150,000(2)  $-0-        $-0-
                      1996     $125,000     $-0-        $-0-          $-0-        # 560,000(2)  $-0-        $-0-

- ----------------------------------------------------------------------------------------------------------------------
Frank Lucchese        1998      $91,062    $12,882      $-0           $-0-        # 35,000(3)   $-0-        $-0-
                      1997      $91,062     $-0-        $-0-          $-0-        # 150,000(2)  $-0-        $-0-
                      1996      $85,000     $-0-        $-0-          $-0-        # 140,000     $-0-        $-0-
- ----------------------------------------------------------------------------------------------------------------------
Reese Howell Jr.      1998      $90,000     $-0-        $-0-          $-0-        #-0-          $-0-         $-0-
                      1997      $37,500     $-0-        $-0-          $-0-        # 560,000(2)  $-0-         $-0-
                      1996      $   -0-     $-0-        $-0-          $-0-        #-0-          $-0-         $-0-
- ----------------------------------------------------------------------------------------------------------------------


</TABLE>

(1) See the discussions under the caption  "EXECUTIVE  COMPENSATION - Employment
Contracts"  regarding  certain  other  compensation  the  named  officer  may be
entitled to upon certain specified events.

(2) These options were granted pursuant to Employment Agreements.

(3) These Options were granted as performance  bonus for fiscal year 1996,  1997
and 1998.





                                      39

<PAGE>




Stock Options Granted in Last Fiscal Year

The  following  table set forth  grants of stock  options made during the fiscal
year ended June 30, 1998 to the employees of the Company.



<TABLE>
<CAPTION>
                               Individual Grants
 
                                                % of Total
                                                Options/SARs
                        Number of Securities    Granted to     Exercise or
                        Underlying Options/     Employees in   Base Price
Name                    SARs Granted (#)        Fiscal Year    ($/Share)    Expiration Date
<S>                     <C>                     <C>             <C>         <C> 

Douglas P. Morris (1)     400,000                 87.0%          $1.25          Various
Frank Lucchese (2 )        35,000                  7.6%          $1.00         6/30/2003
</TABLE>



(1) These  Options are granted  pursuant to a employment  agreement  The 100,000
signing  bonus  options have an  expiration  date of May 12,  2003.  The 150,000
performance  based  options  are  granted  based on a  formula  relating  to the
Company's  performance.  They expire five years after being earned. 150,000 time
based options will vest in three equal  installments on May 12, 1999,  2000, and
2001. These options are exercisable five years from the date of vesting.

(2) These Options are granted pursuant to a employment agreement and have a June
30, 2003 expiration date.

Aggregate Option Exercises and Number/Value of Unexercised Options

         The following  table  provides  information  concerning the exercise of
options during the last fiscal year by persons named in the Summary Compensation
Table, the number of unexercised  options held by such persons at the end of the
last fiscal year, and the value of such unexercised options as of such date:

<TABLE>
<CAPTION>
              Shares                         Total Number of          Value of Unexercised In-
              Acquired on     Value         Unexercised Options at       the-Money Options at
Name          Exercise (1) Realized ($)           6/30/98 (1)                6/30/98 (1)
- ----          ------------ ------------ ----------------------------------------------------------
                                           Exercisable  Unexercisable  Exercisable   Unexercisable
<S>                <C>          <C>        <C>          <C>            <C>           <C>

Douglas P.         -0-          -0-          200,000      300,000       $100,000        $112,500
Morris
Larry Meek         -0-          -0-          355,000        -0-         $221,875        $   -0-  
Frank Lucchese     -0-          -0-          180,000        -0-         $112,500        $   -0-
Reese Howell, Jr.  -0-          -0-           37,500      212,500       $ 23,438        $132,813

</TABLE>



                                      40

<PAGE>


         1 An  "In-the-Money"  stock  option is an option  for which the  market
         price of the company's  Common Stock  underlying the option on June 30,
         1998 exceeded the option exercise price.  The value shown is calculated
         by  multiplying  the number of  unexercised  options by the  difference
         between (i) the  average of the bid and ask price for the Common  Stock
         on the NASDAQ  Small Cap Market on June 30, 1998 of $1.625 and (ii) the
         exercise price of the stock options of $1.00 or $1.25.

Compensation of Directors

         During the year ended June 30, 1998 the Company paid no compensation to
directors  except  under  employment  agreements  set forth above in the Summary
Compensation Table and below in "Employment Agreements."

Employment Agreements

         The  Company  is  currently  a  party  to  the   following   Employment
Agreements:

         Douglas P. Morris.  In May 1998, the Company entered into an employment
agreement  with Mr.  Morris.  The  agreement  is for a term of three  years  and
provides  for an  annual  salary  of  $100,000  with  cost  of  living  increase
provisions.  The  agreement  granted Mr.  Morris an option to  purchase  400,000
shares of the Company's common stock  exercisable at $1.25 per share. A total of
100,000 of such options  vested on the date of the  execution of the  agreement.
Options  for  150,000  shares  vest  over  three  years - 50,000  shares  on the
anniversary date of the agreement. Options for the remaining 150,000 shares vest
if certain financial performance is achieved by the Company.

     Larry D. Meek.  On June 28,  1995,  the Company and Mr. Meek entered into a
three year Employment  Agreement.  The agreement provides for a signing bonus of
$50,000 and a salary of $125,000  with  annual  cost of living  adjustments  not
greater than 10%. Mr Meek is eligible for bonuses in subsequent years subject to
the  discretion of the Board of Directors.  Mr Meek has been granted  options to
purchase  560,000  shares at $3.00 of the Company's  common stock.  Mr. Meek was
granted  150,000  share  options at $3.00 in July 1996.  In June 1997,  Mr. Meek
canceled  355,000  options  shares  in  consideration  of the  reduction  in the
Exercise Price from $3.00 to $1.00.



                                      41

<PAGE>


     Frank Lucchese. On June 28, 1995, the Company and Mr. Lucchese entered into
a three  year  Employment  Agreement.  The  agreement  provides  for a salary of
$85,000  with  annual  cost of living  adjustments  not  greater  than 10%.  Mr.
Lucchese is eligible for bonuses in subsequent  years subject to the  discretion
of the Board of  Directors.  Mr.  Lucchese has been granted  options to purchase
140,000 shares at $3.00 of the Company's  common stock. Mr. Lucchese was granted
150,000  options on the Company's  shares at $3.00 in July,  1996. In June 1997,
Mr. Lucchese canceled 145,000 option shares in consideration of the reduction in
the Exercise Price from $3.00 to $1.00. In April, 1998, Mr. Lucchese was granted
options to purchase 35,000 shares at $1.00 of the Company's common stock.

     Martha  Marroquin.  On September  26, 1995,  the Company and Ms.  Marroquin
entered into a three year  Employment  Agreement.  The agreement  provides for a
salary of $45,000 with annual cost of living  adjustments  not greater than 10%.
Ms.  Marroquin  is  eligible  for  bonuses in  subsequent  years  subject to the
discretion of the Board of Directors.  Ms. Marroquin has been granted options to
purchase 50,000 shares at $3.00 of the Company's common stock. In June 1997, Ms.
Marroquin canceled 25,000 option shares in consideration of the reduction of the
Exercise Price from $3.00 to $1.00.

         Reese  Howell Jr. On January  31,  1997,  the  Company  and Mr.  Howell
entered into a five year  Employment  Agreement.  The  agreement  provides for a
salary of $90,000 with annual cost of living  adjustments  not greater than 10%.
Mr.  Howell is  entitled  to a bonus of 7.5% of  pre-tax  profits of SLM and ADR
until such time as his annual compensation reaches $150,000.  After the $150,000
threshold is met, Mr. Howell is entitled to an  additional  bonus of 1.5% of the
pre-tax  profits  of SLM and ADR.  Mr.  Howell has been  granted  time based and
performance  based options to purchase  500,000 shares of the Company"s stock at
$3.00  per  share.   The  performance   based  options  are  contingent  on  the
profitability  of SLM and ADR. In June 1997, Mr. Howell agreed to cancel 250,000
options  shares in  consideration  of the  reduction in the Exercise  Price from
$3.00 to $1.00.

Future Incentive Plans

         The Company will likely adopt additional  incentive  compensation plans
which might include incentive stock options,  pension plans, or a profit sharing
plan.  The  Company  offers  to  employees  a 401K  plan.  The  Company  made no
contribution to the plan for the year ending June 30,1998.






                                      42

<PAGE>




ITEM 11.       SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
               AND MANAGEMENT

Security Ownership of Certain Beneficial Owners

         The  following  table sets forth  information  regarding  shares of the
Company's common stock  beneficially  owned as of September 8, 1998 by: (i) each
officer and director of the Company;  (including  the officers and  directors of
USCF,  SLM, and ADR) (ii) all officers and directors as a group  (including  the
officers and  directors of USCF,  SLM, and ADR);  and (iii) each person known by
the Company to beneficially  own 5 percent or more of the outstanding  shares of
the Company's common stock.

Douglas P. Morris(1)(2)                      848,765                 14.1%
515 Red Cypress Road
Cary, IL 60013

Howard D. Talks(1)(3)                        451,384                 7.5%
P.O. Box 250
Palm Beach, FL 33480

Larry D. Meek (1)(4)                         375,401                 6.2%
17W220 22nd St.. #420
Oakbrook Terrace, IL  60181

Frank Lucchese(1)(5)                         195,028                 3.3%
17W220 22nd St.. #420
Oakbrook Terrace, IL 60181

Reese Howell Jr. (1)(6)                      700,500                11.6%
102 West 500 South #300
Salt Lake City, Utah    84101

Laurence J. Pin                              308,257                 5.1%
c/o Open University
Orlando, FL 33480





                                      43

<PAGE>




Roger Davis                                  335,873             5.6%
1552 East 1300 South
Salt Lake City, Utah 84105

All Officers and Directors                   2,571,078          43.7%
as a group (5 people)
- -----------

         (1) Except as otherwise  noted,  each  stockholder  has sole voting and
investment  power with  respect to the shares  beneficially  owned.  Each of the
above-listed  persons is an officer and/or  director of the Company and/or USCF,
and SLM, .

         (2) A total of 208,527 of these  shares  are owned by Mr.  Morris.  The
remaining 140,239 shares are owned by Hyacinth Resources.  Inc., an affiliate of
Mr.  Morris.  The number of shares listed  includes  100,000 shares which may be
issued upon the exercise of an option exercisable at a price of $1.00 per share.
The number of shares listed includes 400,000 shares which may be issued upon the
exercise of an option exercisable at a price of $1.25 per share.
(See "Management Employment Agreement)

         (3) Mr. Talks and his wife Carol Hall are joint owners of these shares.
The total  includes  100,000  shares which may be issued upon the exercise of an
option exercisable at a price of $1.00 per share.

         (4) The total  includes up to 355,000  shares  which may be issued upon
the exercise of stock options granted in connection  with Mr. Meek's  employment
at an exercise price of $1.00 per share (See Management Employment Agreement).

         (5) The total  includes up to 180,000  shares  which may be issued upon
the  exercise  of stock  options  granted  in  connection  with  Mr.  Lucchese's
employment at an exercise price of $1.00 per share (See  "Management  Employment
Agreement).

         (6) The total  includes  305,500  shares  issued in the stock for stock
exchange of SLM and ADR, to Mr.  Howell.  In addition,  125,000 shares are being
held in escrow for Mr. Howell based on a profitability  operation formula of SLM
and ADR.  The total also  includes  250,000  shares which may be issued upon the
exercise  of an  option at $1.00  per  share.  These  shares  relate to  certain
employment agreements between Mr. Howell and the Company,  75,000 of such shares
are time based option shares and 175,000 are performance  option shares based on
a profitability formula of SLM and ADR. (See "Management Employment Agreement")

         (7) The total  includes  199,936  shares  issued in the stock for stock
exchange of SLM and ADR, to Mr.  Davis.  In addition,  125,000  shares are being
held in escrow for Mr. Davis based on a profitability  operation  formula of SLM
and ADR.  The total also  includes  10,937  shares  which may be issued upon the
exercise of an option at $1.00 per share.





                                      44

<PAGE>




          (8) The Company had 3,924,971 shares outstanding on September 8, 1998.
Options held by directors, officers, and others totaled 1,850,937 shares.

Warrants and Options

         There are currently  outstanding various warrants and options which, if
exercised,  will result in the issuance of  additional  shares of the  Company's
common stock.  There are outstanding  warrants and options entitling the holders
to purchase  1,850,937  shares of the Company's  common stock at prices  ranging
from $1.00 to $3.50. (See "Footnote 8 to Financial Statements".)

Changes in Control

         No changes in control are currently contemplated.

ITEM 12. CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS

         Douglas P. Morris and Reese Howell,  Jr., both of whom are officers and
directors of the Company, each personally pledged 175,000 of their shares of the
Company's common stock to Capital Resources Funding,  Inc. to enable the Company
to  obtain a loan in the  amount of  $700,000.  The loan  proceeds  were used to
complete the acquisition of Goodman Factors, Inc.

         In September  1998, the Company  borrowed  $500,000 from  affiliates of
Robert  Gregory,  a director of the Company.  The loan proceeds were used in the
Goodman Factors purchase transaction.  The loans are for a term of twelve months
and bear  interest  at 14% per  annum.  There is also a  quarterly  success  fee
payable  in the  amount of  $25,000  up to a maximum  of  $100,000.  There is no
prepayment penalty for repayment of the loan.

ITEM 13. EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES AND REPORTS ON
FORM 8-K

        A.  The  Exhibits  which  are  filed  with  this  Report  or  which  are
            incorporated herein by reference are set forth in the Exhibits Index
            which appears below.

        B. The Company filed no Form 8-K during the fiscal year ended  September
30, 1998.






                                      45

<PAGE>


<TABLE>
<CAPTION>
Exhibits to Form 10-KSB
                                                                          Sequentially
Exhibit                                                                    Numbered
Number  Exhibit                                                              Page
<S>     <C>                                             <C>

 3.1    Articles of Incorporation                                            (1)
 3.2    Bylaws                                                               (1)
10.1    Form of 1997 Stock Option Plan                                       (1)
10.2    Agreement and Plan of Merger - USCF                           Form 8-K July, 1994
10.4    Stock Option - Laurence J. Pino                                 Form 10-KSB, 1994
10.5    Stock Option - Douglas P. Morris                                Form 10-KSB, 1994
10.6    Stock Option - Howard D. Talks                                  Form 10-KSB, 1994
10.7    Form Indemnification Agreement                                  Form 10-KSB, 1994
              (Identical Agreement for all officers
               and directors)
10.8    Employment Agreement-Larry Meek                                 Form 10-KSB, 1995
10.9    Employment Agreement-Frank Lucchese                             Form 10-KSB, 1995
10.10.  Loan and Security Agreement                                     Form 10-KSB, 1996
10.11   Agreement and Plan of Merger                     Form 8-K filed February 18, 1997
10.12.  Escrow Agreement                                 Form 8-K filed February 18, 1997
10.13   Employment Agreement - Reese Howell, Jr.         Form 8-K filed February 18, 1997
10.14   Employment Agreement - Roger Davis               Form 8-K filed February 18, 1997
10.15   Stock Option Agreement - Reese Howell, Jr.       Form 8-K filed February 18, 1997
10.16   Stock Option Agreement - Roger Davis             Form 8-K filed February 18, 1997
10.17.  Employment Agreement - Douglas P. Morris                            48
10.18   Loan Agreement RE: USCF                                             58
10.19   Loan Agreement RE: Goodman Factors, Inc.                           103
11.1    Schedule of Weighted Average Shares                                (2)
21.1    Subsidiaries of Registrant                                         147
23.1    Consent of Independent Accountant                                  148

</TABLE>


        (1)  Incorporated  by  reference to Proxy  Statement  relating to Annual
        Meeting of Shareholders held January 1998.

        (2) Contained in Financial Statements.










                                      46

<PAGE>




                                  SIGNATURES

            In accordance  with Section 13 or 15(d) of the  Securities  Exchange
Act of 1934, the Registrant caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

                                      Celtic Investment, Inc.



Date: September 25, 1998            By:  /s/ Douglas P. Morris
                                          Douglas P. Morris
                                         President/Principal Executive Officer


Date: September 25, 1998            By:  /s/ Frank Lucchese
                                         Frank Lucchese
                                         Chief Financial Officer
                                         Principal Financial Officer

            In accordance with the Securities Exchange Act, this report has been
signed  below by the  following  persons  on  behalf of the  Company  and in the
capacities and on the dates indicated.

Signature                           Capacity                Date

/s/Douglas P. Morris                President//Director     September 25, 1998
Douglas P. Morris

/s/ Larry Meek                      Director                September 25, 1998
Larry Meek

/s/ Reese Howell, Jr.               Director                September 25, 1998
Reese Howell, Jr.

/s/ Howard Talks                    Director                September 25, 1998
Howard Talks

/s/Robert Gregory                   Director                September 25, 1998
Robert Gregory




                                      47






                             EMPLOYMENT AGREEMENT


     EMPLOYMENT AGREEMENT made this 12th day of May, 1998, by and between Celtic
Investment,  Inc., an Illinois Corporation (the "Company") and Douglas P. Morris
("Employee").

                                   RECITALS

      WHEREAS,  the  Company  and  Employee  desire to modify  their  employment
relationship by means of this agreement ("Employment Agreement"); and

      WHEREAS,  the  Company  desires  to  continue  to employ  Employee  as its
President  and Employee is willing to continue to accept such  employment by the
Company on the terms and subject to the conditions set forth in this  Employment
Agreement;

      NOW  THEREFORE,  in  consideration  of the promises  and mutual  covenants
contained  herein and other good and  valuable  consideration,  the  receipt and
sufficiency  of  which is  hereby  acknowledged,  the  parties  hereby  agree as
follows:

                                   AGREEMENT

      1.  Employment and Duties.  The Effective Date of this Agreement  shall be
May 12, 1998. Upon the Effective Date of the employment,  the Company shall, and
hereby does,  employ the Employee and Employee  shall,  and hereby does,  accept
employment as President of the Company.  Employee agrees to devote in good faith
substantially  all of his time  and  best  efforts  to the  services  that he is
required  to render  to the  Company  hereunder.  Employee  shall  report to the
Company's  Board of Directors and at all times during the term of this Agreement
shall have  powers and duties at least  commensurate  with his  position  in the
Company.  Employee's  duties with the  Company  shall be  consistent  with those
historically held by Employee as President of the Company.

            1.1.  Disclosure  and  Acceptance of Other  Activities.  The Company
acknowledges  that Employee is currently  involved in other business  activities
including  but no limited to those  related to H & Capital  Investment,  Emerald
Capital   Investments,   Inc.,   American  Polymer  Corporation  and  Millennium
Electronics,  Inc.  The  Company  consents  to the  continued  participation  by
Employee in such activities  subject to his fulfillment of any and all fiduciary
duties he will have as an officer and  director of the Company  including  those
fiduciary duties relating to corporate opportunities.

      2.    Term of Employment.

      2.1  Definitions.  For the  purposes  of this  Employment  Agreement,  the
following terms shall have the following meanings:




                                      48

<PAGE>





            2.1.1.Stock  Option  Agreement.  "Stock Option Agreement" shall mean
      the Stock  Option  Agreement  dated the date  hereof,  entered into by the
      Company and Employee  whereby  Employee is granted (i) options to purchase
      150,000  shares of the Company's  Common Stock,  which options vest over a
      period of time as  provided  for in the Stock  Option  Agreement  and (ii)
      options to purchase  150,000 shares of the Company's  Common Stock,  which
      options vest on the basis of the achievement of certain  operating results
      as agreed to in the Stock Option Agreement.

            2.1.2.  Termination  for Cause.  "Termination  For Cause" shall mean
      termination  by  the  Company  of  Employee's   employment  by  reason  of
      Employee's willful dishonesty towards, fraud upon, or deliberate injury or
      attempted  injury  to the  Company,  or by reason  of  Employee's  willful
      material  breach  of this  Employment  Agreement  which  has  resulted  in
      material injury to the Company.

            2.1.3 Termination Without Cause.  "Termination  Without Cause" shall
      mean any  termination  of employee's  employment by the Company other than
      for cause by Reason of Disability or by Reason of Death.

     2.1.4.Voluntary Termination. "Voluntary Termination" shall mean termination
by Employee of Employee's  employment by the Company other than (i) as described
in  paragraph  2.1.5  or (ii)  termination  by  reason  of  Employee's  death or
disability as described in paragraphs 2. 5. and 2.6.

            2.1.5.Good Reason Resignation.  "Good Reason Resignation" shall mean
      termination by Employee of Employee's  employment by the Company following
      the  occurrence  of any of the events set out below  unless  such event is
      fully   corrected  by  the  Company  within  30  days  following   written
      notification by Employee to the Company that Employee intends to terminate
      his employment for one or more of the reasons set out below:

                  (a)  removal  of  Employee  from,  or a failure  to appoint or
            reappoint  Employee  to,  any of his  offices or the  assignment  of
            Employee  to any  duties  inconsistent  with  Employee's  status  as
            Chairman and President of the Company;

                 (b) failure by the Company without Employee's consent to pay to
            Employee any portion of Employee's current  compensation,  including
            bonuses,  the vesting of stock  options  and the  issuance of shares
            upon exercise of stock options; or

                 (c) any material breach by the Company of any provision of this
            Employment Agreement.






                                      49

<PAGE>




      2.2. Initial Term. The term of employment of Employee by the Company under
this  Employment  Agreement  shall be for a period of three (3) years  beginning
with Effective Date ("Initial Term"), unless terminated earlier pursuant to this
Section.  At any time prior to the  expiration of the Initial Term,  the Company
and Employee may, by mutual  written  agreement,  extend  Employee's  employment
under the terms of this Employment Agreement for such additional periods as they
may agree.

     2.3.  Termination  For  Cause.   Termination  for  Cause  may  be  effected
immediately  by the  Company  during  the  term of  this  Agreement  by  written
notification  to Employee.  Upon  Termination  For Cause,  the  following  shall
promptly occur:

            (a) The Company shall pay Employee all accrued  salary earned at the
      date of Termination for Cause;

            (b) The Company shall pay Employee all vacation pay which is accrued
      at the date of Termination for Cause;

            (c) The Company shall pay all business expenses incurred by Employee
      in connection  with his duties  hereunder  which are unpaid at the date of
      Termination for Cause;

            (d) The Company shall pay to Employee all  compensation  or benefits
      due to Employee at the date of  Termination  for Cause under any agreement
      or plans,  excluding stock options which are specifically  provided for in
      paragraphs 2.3 (e) and (f) below;

            (e) Employee has been granted  incentive  stock  options to purchase
      150,000 shares of the Company's  Common Stock pursuant to the Stock Option
      Agreement  which  options  vest solely on the basis of time of  employment
      ("Time Based  Options" and "Time Based Option  Shares").  In the event the
      Employee is Terminated for Cause,  the Time Based Options shall  terminate
      immediately except to the extent such options have vested.

            (f) Employee has been granted  incentive  stock  options to purchase
      150,000 shares of the Company's  Common Stock pursuant to the Stock Option
      Agreement  which  options vest solely on the basis of the  achievement  of
      certain  financial results  ("Performance  Based Options" and "Performance
      Based Option  Shares").  The  Performance  Based Options  shall  terminate
      immediately except to the extent such options have vested.

      2.4.  Termination  Without  Cause.  The Company may  terminate  Employee's
employment  for any reason and  without  cause at any time upon thirty (30) days
written notice to Employee.  Upon Termination without Cause, the following shall
promptly occur:





                                      50

<PAGE>




            (a) The Company  shall pay  Employee all salary  compensation  for a
      period of one year from the date of Termination Without Cause.

            (b) The Company shall pay Employee all vacation pay which is accrued
      at the date of Termination without Cause;

            (c) The Company shall pay all business expenses incurred by Employee
      in the connection  with his duties  hereunder which are unpaid at the date
      of Termination without Cause;

            (d) The Company shall pay or deliver to Employee all compensation or
      benefits due to Employee at the date of  Termination  without  Cause under
      any agreement or plans  excluding  stock  options  which are  specifically
      provided for in paragraphs 2.4 (e)and (f) below;

            (e) Employee has been granted  incentive  stock  options to purchase
      150,000 Time Based Option Shares which vest solely on the basis of time of
      employment.  In the event the Employee is Terminated  without  Cause,  all
      Time Based Options shall be accelerated and shall vest immediately.

            (f) Employee has been granted  incentive  stock  options to purchase
      150,000 shares of the Company's  Common Stock pursuant to the Stock Option
      Agreement  which vest  solely on the basis of the  achievement  of certain
      operating results.  In the event that Employee's  employment is Terminated
      without Cause all Performance Based Options shall be accelerated and shall
      vest immediately.

      2.5.  Termination  by Reason of  Disability.  If,  during the term of this
Agreement, Employee, in the reasonable judgment of the Board of Directors of the
Company,  has failed to perform his duties  under this  Agreement  on account of
illness  or  physical  or mental  incapacity,  and such  illness  or  incapacity
continues for a period of more than three (3)  consecutive  months,  the Company
shall have the right to terminate Employee's employment hereunder by twenty (20)
days written notification to Employee.  In the event of termination by reason of
disability,  Employee shall pay Employee all cash and other  compensation  which
would be due and  owing  to  Employee  under  paragraph  2.3 of this  Employment
Agreement if Employee's  employment had been Terminated for Cause by the Company
rather than as a result of the Disability of Employee.

      Upon receipt of notice of termination  under this paragraph 2.5,  Employee
may request an  opportunity  to discuss the  termination  of his employment at a
meeting of the Boards of Directors of the Company. Such request must be made, if
at all, in writing and shall be delivered  to the Company  withing five (5) days
from the date Employee receives  notification of termination of employment under
this  paragraph 2.5. Upon receipt of such request,  the Company shall,  within a
reasonable time, call and hold a Board of Directors meeting to allow Employee to
discuss termination for reason of disability.




                                      51

<PAGE>




      2.6 . Death.  In the event of  Employee's  death  during  the term of this
Agreement,  Employee's  employment  shall be deemed to have terminated as of the
last day of the month during which his death occurs and the Company shall pay to
his estate or such beneficiaries as Employee may from time to time designate, to
the date of Employee's death all cash and other  compensation which would be due
and owing to  Employee  under  paragraph  2.3 of this  Employment  Agreement  if
Employee's  employment had been  Terminated for Cause by the Company rather than
by as a result of the Death of Employee.

      2.7. Voluntary Termination.  In the event of a Voluntary Termination,  The
Company shall pay to Employee all cash and other compensation which would be due
and owing to  Employee  under  paragraph  2.3 of this  Employment  Agreement  if
Employee's  employment had been  Terminated for Cause by the Company rather than
by the Voluntary Termination by Employee.

      2.8. Good Reason  Resignation.  In the event of a Good Reason  Resignation
Employee resigns, The Company shall continue to pay to Employee his salary for a
period  of one (1) year from the date of  Resignation  for Good  Reason  and the
Company shall pay to Employee all cash and other compensation which would be due
and owing to  Employee  under  paragraph  2.4 of this  Employment  Agreement  if
Employee's  employment had been  Terminated  without Cause by the Company rather
than the Good Reason Resignation by Employee.

      3. Compensation.  As his entire  compensation for all services rendered to
the Company during the term of this Agreement,  in whatever  capacity  rendered,
the  Employee  shall  be paid,  subject  to  withholding  and  other  applicable
employment taxes, as follows;

            3.1. Base Salary.  Employee  shall be paid a base salary of $100,000
per year  commencing on the Effective Date. Such base salary shall be payable in
bi-monthly installments, provided however, if the first pay period of employment
is less than a full pay period,  the first  payment  shall be  prorated  for the
number of days worked in the first calendar month of employment. Employee's base
salary shall be reviewed annually by the Board of Directors, and the base salary
for each employment year (or portion  thereof)  beginning July 1, 1999, shall be
determined  by the Board of  Directors  which  shall  authorize  an  increase in
Employee's base salary for such year in an amount which, at a minimum,  shall be
equal to the cumulative  cost-of-living increment on the Base Salary as reported
in the "Consumer  Price Index,  Chicago,  IL, All Items,"  published by the U.S.
Department  of Labor (using  January 1, 1995 as the base date for  computation).
Provided  however,  that the base  salary  shall not  increase  by more than ten
percent (10%) per year due to increases in the Consumer Price Index.

            3.2.  Vacation.  Employee  shall be  entitled  to four (4)  weeks of
vacation  during each year during the term of this  Agreement and any extensions
thereof, prorated for partial years.

            3.3. Automobile Allowance.   The Company shall pay Employee $300 per
month as an automobile allowance.




                                      52

<PAGE>




            3.4. Reimbursement for Expenses.  During the term of this Agreement,
the Company shall  reimburse  Employee for  reasonable  and properly  documented
out-of-pocket  business and/or  entertainment  expenses  incurred by Employee in
connection  with his duties under this  Agreement.  The Company shall  reimburse
Employee for 100% of his cellular telephone expenses on a monthly basis.

            3.5.  Additional  Benefits.  The Company  shall provide the Employee
with health and  disability  insurance  during the term of this  Agreement.  The
Employee shall be entitled to participate in such benefit and compensation plans
as are  now  generally  available  or  later  made  generally  available  to the
employees or executive officers of the Company,  including,  but not limited to,
401(k) plans, stock option plans,  profit sharing plans and other such plans and
benefits.  The health  plan  offered to Employee  hereunder  will be at least as
advantageous  to Employee as those  offered by the Company  prior to the date of
the execution of this Agreement.

      4. Stock Options.  As additional  consideration  for  Employee's  services
hereunder, the Employee shall be granted an option to purchase 400,000 shares of
Celtic  Investment  common  stock at a price of $1.25 per  share.  The terms and
condition of such options are set forth in Exhibit "A" attached hereto and shall
be included in the Stock Option Agreement.

      5. Covenant not to Compete.  Employee  agrees that he will not, during the
term of his employment,  and for the ("Restriction  Period") which is defined in
paragraph  5.1.2 of this  Employment  Agreement  directly or indirectly,  in any
state, county, city or metropolitan area in which the Company, or any subsidiary
of the Company has  transacted  business in the three (3) years  preceding  said
termination,  own, manage,  operate or control, or participate in the ownership,
management,  operation or control of, or be connected  with or have any interest
in, as a stockholder, director, officer, employee, agent, consultant, partner or
otherwise,  any business which is engaged in the same business as the Company or
any  Subsidiary  of the  Company.  Specifically,  but without  limitation,  this
covenant  shall extend to all  existing  clients or customers of the Company and
all  subsidiaries  of the Company and all of the funding  sources of the Company
and all subsidiaries of the Company.

            5.1.1.If  any of the  provisions  of this  paragraph  are held to be
unenforceable because of the scope,  duration or area of its applicability,  the
court  making  such  determination  shall have the power to modify  such  scope,
duration or area or all of them, and such provision  shall then be applicable in
such modified form. The Company and the Employee  acknowledge the reasonableness
of this covenant not to compete and the  reasonableness  of the geographic  area
and duration of time which are part of this covenant.

            5.1.2.  The  Restricted  Period  shall be that period of time during
which the Covenant not to Compete set forth in this  paragraph 6 is binding upon
Employee.  The Restricted Period shall initially be a period of twenty four (24)
months  commencing on the Effective Date but shall be reduced  thereafter by one
month for each full month of employment  of Employee by the Company.  Subject to
paragraph 6.1.3 below, in no event shall the Restricted Period be less




                                      53

<PAGE>




than six (6) months from the date of termination of employment regardless of the
number of months of employment prior to termination.

            5.1.3.In  the  event  Employee's  employment  is  terminated  by the
Company  without  cause or in the event  Employee  Resigns for Good Reason,  the
restrictions set forth in this paragraph 6 shall be limited to the time in which
Employee continues to receive a salary from The Company under this Agreement.

      6.  Confidential  Information.   Employee  covenants  and  agrees  not  to
disclose, directly or indirectly, at any time either during employment or within
twenty four (24) months  subsequent to the  termination  of employment to anyone
not an employee or consultant of the Company,  and not to use at any time either
during  employment  or within two (2) years  subsequent  to the  termination  of
employment,   except  in  the  course  of  employment  with  the  Company,   any
Confidential  Information,  as defined  below,  of the  Company  or any  parties
dealing with the Company unless he shall first secure the consent of the Company
in  writing or unless he shall  involuntarily  be  required  to do so by a court
having competent  jurisdiction,  by any governmental  agency having  supervisory
authority  over the  business of he Company,  or by any  administrative  body or
legislative  body  (including a committee  thereof)  with  purported or apparent
jurisdiction  to order  Employee to divulge,  disclose or make  accessible  such
information  after  notice to the  Company.  The  Company  and  Employee  hereby
acknowledge  that: (a) the duration and  geographical  limitations  imposed with
respect to said secret and confidential information are reasonable;  and (b) the
restrictions  stated hereinabove are reasonably  necessary for the protection of
The Company's legitimate proprietary interests.

      For purposes of this Agreement,  the term  Confidential  Information shall
mean any and all:

            (a)  trade  secrets  concerning  the  business  and  affairs  of the
      Company, data, know-how,  customer lists, current and anticipated customer
      requirements,  market studies,  business plans, and any other information,
      however  documented,  that is a trade  secret  within  the  meaning of the
      Illinois Trade Secrets Act; and

            (b)  information  concerning the business and affairs of the Company
      (which includes historical financial statements, financial projections and
      budgets,  historical and projected  sales,  capital  spending  budgets and
      plans, the names and backgrounds of key personnel,  personnel training and
      techniques and materials however documented; and

            (c) notes, analysis,  compilations,  studies,  summaries,  and other
      material  prepared by or for the Company  containing or based, in whole or
      in part, on any information included in the foregoing.

       Nothing contained in this paragraph 6 shall be deemed to apply to (i) any
information  which is or becomes known to the public other than as a result of a
breach of this Section 6 by




                                      54

<PAGE>




Employee or (ii ) any information  which is lawfully acquired from a third party
who is not obligated to the Company to maintain such information in confidence.

      7.  Solicitation of Other Employees  and/or  Consultants.  Employee agrees
that he will not,  during the course of his employment or for a period of twenty
four (24)  months  commencing  upon the  expiration  of his  employment,  either
voluntary or  involuntary,  for any reason  whatsoever,  directly or indirectly,
individually or on behalf of persons not now parties to this  agreement,  aid or
endeavor to solicit or induce any other employee,  employees,  consultant and/or
consultants of the Company to leave their  employment  with the Company in order
to accept employment of any kind with any other person, firm, partnership or the
Company.

      8. Breach of Covenants by Employee.  In the event that the Employee  shall
breach paragraphs 5,6 or 7 of this agreement, then the Company shall be entitled
to seek injunctive relief against the Employee.  In any proceeding  commenced by
the Company to enforce  paragraphs 5,6 or 7 of this  Employment  Agreement,  the
prevailing party shall be liable and shall pay for all damages, court costs, and
reasonable  attorneys'  fees  incurred  as the direct  result of  commencing  or
defending such proceeding.  The provisions of paragraphs 5, 6 and 7 hereof shall
survive the termination of this Employment Agreement.

      9.    Miscellaneous.

      9.1 This  Employment  Agreement  and the  written  agreements  referred to
herein,  constitutes  the entire  agreement  between  the parties or the matters
discussed  herein. It also supersedes any and all other agreements or contracts,
either oral or written,  between the parties with respect to the subject  matter
hereof.

      9.2. The terms and conditions of this Employment  Agreement may be amended
at any time by  mutual  agreement  of the  parties,  provided  that  before  any
amendment  shall be valid or effective it shall have been  approved by the Board
of Directors  of the  Company,  reduced to writing and signed by the Company and
the Employee.

      9.3. The invalidity or  unenforceability  of any  particular  provision of
this  Employment  Agreement  shall not  affect  its other  provisions,  and this
Employment  Agreement  shall be  construed in all respects as if such invalid or
unenforceable provision had been omitted.

      9.4.  Except as  otherwise  expressly  provided  herein,  this  Employment
Agreement  shall be binding  upon and inure to the benefit of the  Company,  its
successors and assigns,  and upon the Employee,  his administrators,  executors,
legatees, heirs and assigns.

      9.5. This  Employment  Agreement shall be construed and enforced under and
in accordance with the laws of the State of Illinois.

      IN WITNESS  WHEREOF,  the parties have executed this Employment  Agreement
the day and year first above-written.




                                      55

<PAGE>





Celtic Investment, Inc.                       Employee:



By   /s/Reese Howell, Jr.                      By /s/ Douglas P. Morris
Reese Howell, Jr., Senior Vice President       Douglas P. Morris






                                      56

<PAGE>



                                  EXHIBIT "A"
                             EMPLOYMENT AGREEMENT


      As additional  compensation  under the  Employment  Agreement to which the
Exhibit "A" is attached,  the Company  shall grant the  Employee,  the following
options("Options") to purchase shares of its common stock.

      1. Exercise Price - All Options granted hereby shall be exercisable at the
price of $1.25  per share  (the  "Exercise  Price"),  the  Closing  Price of the
Company's common stock on the day of the grant of options as reported by NASDAQ.

      2. Initial Option - Upon the Effective  Date of the Employment  Agreement,
the Company shall grant  Employment an Initial Option  entitling him to purchase
100,000 shares of the Company at the Exercise Price. The Initial Option shall be
fully vested as of the Effective Date and shall be  exercisable  for a period of
five years from the Effective Date.

      3. Time Based Options - Options to purchase 150,000 shares shall be deemed
to be "Time  Based  Options  ". The Time Based  Options  shall be granted on the
Effective  Date  but  shall  vest on  each  Anniversary  Date of the  Employment
Agreement. Options to purchase 50,000 shares shall vest on the first anniversary
date of the Employment  Agreement,  Options to purchase 50,000 shares shall vest
on the second  anniversary  date of the  Employment  Agreement,  and  Options to
purchase  50,000  shares  shall  vest  on  the  third  anniversary  date  of the
Employment  Agreement.  All  Time  Based  Options  shall be  exercisable  at the
Exercise Price. All Time Based Options shall be exercisable for a period of five
years from the date of vesting.

      4. Performance Based Options - Options to purchase 150,000 shares shall be
deemed to be "Performance  Based Options ". The Performance  Based Options shall
be granted on the Effective Date but shall vest on each  Anniversary Date of the
Employment Agreement.  The Performance Based Options shall vest upon the Company
achieving  increases in total  assets,  calculated on a  consolidated  basis and
determined in accordance  with its annual  Audited  Financial  Statements or its
unaudited  interim  statements.  The Measuring  Base Date shall be September 30,
1998.  If the  Company's  total  assets,  calculated  on a  consolidated  basis,
increase over the Measuring Base Date as provided below,  the Performance  Based
Options shall vest according to the following schedule:






                                      57




                              AMENDED AND RESTATED
                           LOAN AND SECURITY AGREEMENT


            THIS AMENDED AND RESTATED LOAN AND SECURITY  AGREEMENT,  dated as of
August __, 1998, is entered into between CAPITAL  BUSINESS CREDIT, A DIVISION OF
CAPITAL FACTORS,  INC., a Florida corporation  ("Capital"),  and U.S. COMMERCIAL
FUNDING  CORPORATION,  an  Illinois  corporation  ("Borrower")  in  light of the
following facts:

            WHEREAS,  Borrower and Capital  previously entered into that certain
Loan  and  Security  Agreement,   dated  April  30,  1996  (the  "Original  Loan
Agreement").

            WHEREAS, Borrower and Capital have agreed to amend certain terms and
conditions contained in the Original Loan Agreement.

            WHEREAS, Borrower and Capital have agreed to enter into this Amended
and Restated Loan and Security Agreement which shall supersede the Original Loan
Agreement in its entirety.

            The parties agree as follows:

            1.    DEFINITIONS

                  In  addition  to the  defined  terms  contained  in the  first
paragraph and recitals above, as used herein, the following terms shall have the
following definitions:

                  1.1  "Accounts"  means all  presently  existing and  hereafter
arising accounts,  instruments, notes, drafts, chattel paper and all other forms
of  obligations  owing to Borrower  arising out of the sale or lease of goods or
the rendition of services by Borrower, whether or not earned by performance, and
any and all credit insurance, guaranties and other security therefor, as well as
all merchandise returned to or reclaimed by Borrower.

                  1.2  "Agreement"  means this  Amended  and  Restated  Loan and
Security  Agreement,  any  concurrent or  subsequent  riders or exhibits to this
Amended  and  Restated  Loan  and  Security   Agreement,   and  any  extensions,
supplements,  amendments or  modifications to or in connection with this Amended
and Restated Loan and Security Agreement and/or to any such riders or exhibits.

                  1.3  "Borrower's  Books"  means  all of  Borrower's  books and
records  including,   but  not  limited  to:  minute  books;  ledgers;   records
indicating,  summarizing or evidencing  Borrower's  assets and liabilities;  all
information  relating to Borrower's business operations or financial  condition;
and all  computer  programs,  disc or tape  files,  printouts,  runs,  and other
computer prepared information and the equipment containing such information.

                  1.4  "Borrowing  Base  Certificate"   means  the  certificate,
substantially  in the form of Exhibit 1.4, with  appropriate  insertions,  to be
submitted to Capital by Borrower  pursuant to this  Agreement  and  certified as
true and  correct  by the Chief  Executive  Officer  of  Borrower  or such other
employee or agent of Borrower who may have specific knowledge of the matters set
forth therein.



                                       58


<PAGE>



                  1.5 "Borrower  Guaranty" means that certain General Continuing
Guaranty,  of even date herewith,  executed by Borrower in favor of Capital with
respect to all present and future obligations of GFI owing to Capital.

                  1.6  "Business  Day"  means  any day  other  than a  Saturday,
Sunday,  the day after  Thanksgiving or any holiday on which banks in the States
of California or Florida are authorized by law to close.

                  1.7 "Capital  Expenses" means all of the following:  (i) costs
or  expenses  (including,  without  limitation,  taxes and  insurance  premiums)
required to be paid by Borrower  under this  Agreement  or any of the other Loan
Documents  which  are paid or  advanced  by  Capital;  (ii)  filing,  recording,
publication and search fees paid or incurred by Capital;  and (iii) costs,  fees
(including  reasonable attorneys' and paralegals' fees) and expenses incurred by
or charged to Capital:  (a) in  connection  with the Lockbox  Agreement;  (b) to
audit the  Collateral;  (c) to correct any default or enforce any  provision  of
this Agreement or any of the other Loan  Documents  whether or not litigation is
commenced;  (d) in gaining  possession of,  maintaining,  handling,  preserving,
storing,  shipping,  selling,  preparing for sale and/or advertising to sell the
Collateral,  whether  or not a sale is  consummated;  (e) in the event  that the
Security  Documents are being foreclosed,  in collecting the Contracts,  with or
without  suit, or gaining  possession  of,  maintaining,  storing,  selling,  or
preparing for sale and advertising to sell the Property; and (f) in structuring,
drafting, reviewing,  amending, defending or concerning this Agreement or any of
the other Loan Documents.

                  1.8  "CII"  means   Celtic   Investment,   Inc.,   a  Delaware
corporation.

                  1.9 "Code" means the California  Uniform  Commercial Code, and
any and all terms used in this Agreement  which are not defined herein but which
are defined in the Code shall be construed  under this  Agreement in  accordance
with the definition ascribed to such terms under the Code.

                  1.10  "Collateral" means all of the following:

                        A.    The Accounts;

     B. The  Contracts  and all of  Borrower's  rights  and  benefits  under the
Contracts, including, but not limited to, Borrower's right to receive payment in
full of the indebtedness owing to Borrower thereunder,  whether now or hereafter
existing, together with any and all guarantees and/or security therefor, as well
as all of Borrower's Books relating thereto;

     C. The Security  Documents,  together with any and all of Borrower's rights
in and to the Property  covered  thereby and in and to any policies of insurance
relative to such Property;

                        D.    The Equipment;

                        E.    The Financial Assets;

                        F.    The General Intangibles;

     G. Any money, deposit accounts or other assets of Borrower in which Capital
receives  a  security  interest  or which  hereafter  come into the  possession,
custody or control of Capital;


                                       59


<PAGE>



and

     H. The  proceeds of any of the  foregoing,  including,  but not limited to,
proceeds of insurance covering the Collateral,  or any portion thereof,  and any
and all Accounts, Equipment,  Financial Assets, General Intangibles,  inventory,
money, deposit accounts or other tangible and intangible property resulting from
the sale or other  disposition  of the  Collateral,  or any  portion  thereof or
interest therein, and the proceeds thereof.

                  1.11  "Collateral  Assignment"  means that certain  Collateral
Assignment,  of even date herewith,  to be executed by Borrower and Capital, and
consent to by Goodman and Reid.

                  1.12  "Commitment  Fee"  shall have the  meaning  set forth in
Section 2.8D.

                  1.13  "Contract  Debtor"  means each person or entity which is
obligated to Borrower to perform any duty under or to make any payment  pursuant
to the terms of a Contract.

                  1.14  "Contract(s)"  means all of Borrower's right,  title and
interest in and to each presently existing and hereafter arising loan agreement,
accounts receivable  financing agreement,  factoring agreement,  contract right,
instrument,  note, chattel paper, and any other agreement creating or evidencing
obligations  owing to  Borrower,  all  rights of  Borrower  to  receive  payment
pursuant to the terms of each of the foregoing, together with all guarantees and
other rights of Borrower  obtained in connection  therewith,  and any collateral
therefor.

     1.15  "Cornerstone"  means  Cornerstone  Partners  Limited  Partnership,  a
Michigan
limited partnership.

                  1.16 "Daily Balance" means the amount determined by taking the
amount of the  Obligations  owed at the beginning of a given day, adding any new
Obligations  advanced or incurred on such date, and  subtracting any payments or
collections  which are  deemed to be paid on that date under the  provisions  of
this Agreement.

                  1.17  "Eligible  Contract(s)"  means  each of those  Contracts
which satisfy all of the following  conditions:  (i) pursuant to which  Borrower
has loaned or advanced monies to a Contract Debtor,  (ii) which,  along with all
loans, advances and collateral therefor,  have been validly assigned to Capital,
(iii)  which   strictly   comply   with  all  of   Borrower's   warranties   and
representations  to Capital  contained  herein;  (iv) with  respect to which the
Contract Debtor is not more than sixty (60) days delinquent in the making of any
scheduled payment thereunder; (v) are not subject to any defense,  counterclaim,
offset,  discount or allowance;  (vi) the outstanding  advances made by Borrower
under such  Contract do not exceed more than  thirty five  percent  (35%) of the
Tangible  Net Worth;  and (vii) not more than twenty five  percent  (25%) of the
outstanding  accounts  assigned to Borrower under such Contract are subject to a
dispute by the account debtors thereunder.

                  1.18 "Eligible  Underlying  Accounts  Collateral"  means, with
respect to each Eligible  Contract,  those accounts  owing to a Contract  Debtor
which have been validly assigned to Borrower  pursuant to the Contract,  contain
payment terms of net sixty (60) days, or less, from the date of the invoice, are
paid within ninety (90) days from the date of the invoice,  and strictly  comply
with all of the Contract Debtor's


                                       60


<PAGE>



warranties  and  representations  to Borrower  contained  in the  Contracts  and
Security  Documents;  but excluding the following:  (i) accounts with respect to
which the goods are placed on  consignment,  guaranteed  sale or other  terms by
reason of which the payment by the customer may be  conditional;  (ii)  accounts
with respect to which the customer is not a resident of the United States; (iii)
accounts as to which the account  debtor has  disputed  its  obligation  to make
payment thereof;  (iv) accounts with respect to which the customer is the United
States  or any  department,  agency or  instrumentality  of the  United  States;
provided, however, that an account as to which the United States is the customer
shall not be deemed ineligible by reason of this clause (iv) if Borrower and the
Contract  Debtor have  completed  all of the steps  necessary to comply with the
Federal  Assignment of Claims Act of 1940 (31 U.S.C.  '203) with respect to such
account;  (v) accounts  with  respect to which the customer is a subsidiary  of,
related to, affiliated with, or has common  shareholders,  officers or directors
with the  Contract  Debtor;  (vi)  accounts  with  respect to which the Contract
Debtor is or may  become  liable to the  customer  for  goods  sold or  services
rendered by the customer to the Contract Debtor;  (vii) all of the accounts owed
by a customer of a Contract  Debtor where  twenty-five  percent (25%) or more of
all of the accounts  owed by that  customer are not paid within ninety (90) days
from the date of the invoice;  and (viii) all accounts owed to a Contract Debtor
by a  customer  that is the  subject  of an  Insolvency  Proceeding.  Under this
section,  an account  which  remains  unpaid more than ninety (90) days from its
invoice date is not deemed to be Eligible Underlying Accounts Collateral even if
otherwise satisfies the remaining requirements of this section. Upon the request
of Borrower,  Capital shall consider, in Capital's sole and absolute discretion,
extending  the  ninety  (90) day  period to one  hundred  twenty  days (120) for
specific  accounts,  with all of the  remaining  requirements  of  Section  1.18
remaining  unchanged.  In connection with Capital's  consideration of Borrower's
request,  Borrower  shall  deliver to Capital  all  documentation  requested  by
Capital which Capital deems relevant to its decision. The ninety (90) day period
shall apply to all accounts  unless and until  Capital has notified  Borrower in
writing,  pursuant to Section 13 of the Loan Agreement, that the ninety (90) day
period has been  extended  to one  hundred  twenty  (120) days for the  accounts
specifically included in Capital's notice to Borrower.

                  1.19 "Eligible Underlying Collateral" means, collectively, the
Eligible  Underlying   Accounts   Collateral,   Eligible  Underlying   Equipment
Collateral and Eligible Underlying Inventory Collateral.

                  1.20 "'Eligible  Underlying Equipment  Collateral" means, with
respect to each Contract Debtor,  the Contract Debtor's machinery and equipment,
valued  as at any date of  determination  at the  forced  liquidation  value (as
determined  by appraisers  and/or  liquidators  acceptable to Capital)  which is
located at the  Contract  Debtor's  place of  business  in the United  States of
America, except the following: (a) machinery and equipment which is broken or in
a state of disrepair;  (b) machinery and equipment which Capital determines,  in
the exercise of reasonable  discretion  and in accordance  with Capital's or the
customary  business  practices of such Contract  Debtor,  to be unacceptable for
borrowing purposes due to age, type, category and/or obsolescence; (c) machinery
and equipment with respect to which Capital,  as the assignee of Borrower,  does
not have a valid, first priority and fully perfected  security interest;  or (d)
machinery  and  equipment  with  respect  to which  there  exists  any  security
interest, lien or encumbrance in favor of any third party other than Capital.

                  1.21 "Eligible  Underlying  Inventory  Collateral" means, with
respect  to  each  Contract  Debtor,  that  portion  of  the  Contract  Debtor's
inventory,  valued at the lower of average  cost or market,  owned by and in the
possession of such Contract Debtor, and located in the United States of America,
except the following: (a) work-in-process;  (b) finished goods which do not meet
the  specifications  of the purchase order for such goods;  (c) inventory  which
Capital determines,  in the exercise of reasonable  discretion and in accordance
with Capital's or the customary  business  practices of such Contract Debtor, to
be unacceptable for


                                       61


<PAGE>



borrowing  purposes  due  to  age,  quality,   type,  category  and/or  quantity
including,  without  limitation,  any inventory  which is obsolete,  not in good
condition,  or not either currently usable or currently  salable in the ordinary
course of the business of such Contract  Debtor as  determined  by Capital;  (d)
inventory with respect to which Capital,  as the assignee of Borrower,  does not
have a  valid,  first  priority  and  fully  perfected  security  interest;  (e)
inventory  with  respect to which there exists any  security  interest,  lien or
encumbrance  in favor of any third  party  other  than  Capital;  (f)  inventory
produced  in  violation  of the Fair  Labor  Standards  Act and  subject  to the
so-called "hot goods"  provisions  contained in Title 29 U.S.C. 215 (a)(i);  and
(g) inventory consisting of packaging, shipping materials or supplies.

                  1.22 "Eligible Term Loan" means a term loan made to a Contract
Debtor which  satisfies  the  following  conditions:  (i) such term loan is made
pursuant  to an Eligible  Contract  which also  includes an accounts  receivable
financing facility; (ii) the original principal amount of the term loan does not
exceed seventy percent (70%) of the value of the Eligible  Underlying  Equipment
Collateral securing the term loan; (ii) the aggregate  outstanding  indebtedness
of the Contract  Debtor for advances  based upon Eligible  Underlying  Inventory
Collateral  and term loans does not exceed,  at any time,  one  hundred  percent
(100%) of the outstanding indebtedness of the Contract Debtor for advances based
upon  Eligible  Underlying  Accounts  Collateral;  (iii) such term loan is fully
amortized  over a period of thirty  six (36)  months or less from the date it is
made;  and (iv) such term loan is due and  payable  in full by a date that is no
later than the final maturity and  termination  date of the accounts  receivable
financing facility under the Eligible Contract.

                  1.23 "Equipment" means all of Borrower's present and hereafter
acquired machinery,  computers,  equipment,  furniture,  furnishings,  fixtures,
motor vehicles,  tools, goods and any interest in any of the foregoing,  and all
attachments, accessories, accessions, replacements, substitutions, additions and
improve ments thereto, wherever located.

     1.24 "Event of Default"  means the  occurrence of any one of the events set
forth in Section 9.

                  1.25  "Facility  Fee"  shall  have the  meaning  set  forth in
Section 2.8A.

                  1.26  "Financial  Assets" means all of Borrower's  present and
future investment property, financial assets, securities, security entitlements,
securities accounts, commodity accounts and commodity contracts.

                  1.27 "General Intangibles" means all of Borrower's present and
future general  intangibles and all other presently owned or hereafter  acquired
intangible personal property of Borrower (including, without limitation, any and
all choses or things in action,  goodwill,  patents,  trade  names,  trademarks,
blueprints, drawings, purchase orders, customer lists, monies due or recoverable
from  pension  funds,  route  lists,  infringement  claims,  computer  programs,
computer discs, computer tapes, literature, reports, catalogs, deposit accounts,
tax refunds and tax refund  claims)  other than goods and  accounts,  as well as
Borrower's Books relating to any of the foregoing.

                  1.28 "GFI" means Goodman Factors, Inc., a Texas corporation.

                  1.29 "Goodman" means Harold Goodman , an individual.


                                       62


<PAGE>



                  1.30 "Guaranty"  means  individually  and  "Guaranties"  means
collectively the following guaranties:

     A. That  certain  Validity  Guaranty,  of even date  herewith,  executed by
Lucchese in favor of Capital with respect to the present and future Obligations.

     B. That certain Validity Guaranty, of even date herewith,  executed by Meek
in favor of Capital with respect to the present and future Obligations.

     C.  That  certain  General  Continuing  Guaranty,  of even  date  herewith,
executed  by CII in favor of  Capital  with  respect to the  present  and future
Obligations.

     D.  That  certain  General  Continuing  Guaranty,  of even  date  herewith,
executed  by GFI in favor of  Capital  with  respect to the  present  and future
Obligations.

                  1.31  "Initial  Term"  shall  have the  meaning  set  forth in
Section 3.1A.

                  1.32 "Insolvency Proceeding" means any proceeding commenced by
or against any person or entity under any  provision  of the federal  Bankruptcy
Code, as amended,  or under any other  bankruptcy or insolvency law,  including,
but not limited to, assignments for the benefit of creditors, formal or informal
moratoriums, compositions or extensions generally with its creditors.

                  1.33  "Judicial   Officer  or  Assignee"  means  any  trustee,
receiver,  controller,  custodian,  assignee for the benefit of creditors or any
other person or entity having powers or duties like or similar to the powers and
duties of a trustee, receiver, controller, custodian or assignee for the benefit
of creditors.

                  1.34 "Loan Documents" means  collectively this Agreement,  the
Term Note,  the  Collateral  Assignment,  the  Lockbox  Agreement  and any other
agreements  entered into between  Borrower and Capital in  connection  with this
Agreement.

                  1.35 "Lockbox Agreement" means that certain Lockbox Agreement,
of even date herewith,  among Borrower,  Capital and Comerica Bank-Illinois (the
"Depository Bank").

                  1.36 "Lucchese" means Frank Lucchese, an individual.

     1.37  "Maximum   Credit  Limit"  means  Six  Million  and  00/100   Dollars
($6,000,000.00);  provided,  however, that upon the written request of Borrower,
delivered  pursuant to Section 13 of this Agreement,  and so long as no Event of
Default shall have occurred, the Maximum Credit Limit may be increased to Twenty
Three Million  Dollars  ($23,000,000.00).  Each  increase in the Maximum  Credit
Limit shall be in increments of One Million Dollars ($1,000,000).

                  1.38 "Meek" means Larry Meek, an individual.

                  1.39 "Net Worth"  means,  as of any date,  the total assets of
Borrower minus the total  liabilities of Borrower  calculated in conformity with
GAAP.


                                       63


<PAGE>



                  1.40 "Obligations" means any and all loans,  advances,  debts,
liabilities  (including,  without  limitation,  any and all  amounts  charged to
Borrower's  account  pursuant  to any  agreement  authorizing  Capital to charge
Borrower's account), obligations, lease payments, guaranties (including, without
limitation,  the Borrower  Guaranty),  covenants and duties owing by Borrower to
Capital of any kind and description  (whether  advanced pursuant to or evidenced
by this Agreement, any of the other Loan Documents, or any other instrument,  or
by any other  agreement  between Capital and Borrower and whether or not for the
payment of money), whether direct or indirect, absolute or contingent, due or to
become  due,  now  existing  or  hereafter  arising,   and  including,   without
limitation,  any debt,  liability or  obligation  owing from  Borrower to others
which  Capital  may have  obtained  by  assignment  or  otherwise,  and  further
including,  without  limitation,  all interest not paid when due and all Capital
Expenses  which Borrower is required to pay or reimburse by this  Agreement,  by
law, or otherwise.

                  1.41  "Over  Advance"  shall  have the  meaning  set  forth in
Section 2.2.

                  1.42  "Potential  Event of Default"  means an event which with
the passage of time or the giving of notice or both would constitute an Event of
Default under this Agreement.

                  1.43 "Prime  Rate" means the variable  rate of  interest,  per
annum,  published  daily as the "prime  rate" in the Money Rates  Section of the
Wall Street Journal. In the event that such a rate is no longer published,  then
the "Prime  Rate" shall mean the  variable  rate of  interest,  per annum,  most
recently  announced  by Capital  Bank at its  headquarters  office as its "prime
rate," with the  understanding  that Capital  Bank's  "prime rate" is one of its
base  rates and serves as a basis upon which  effective  rates of  interest  are
calculated  for loans  making  reference  thereto  and may not be the  lowest of
Capital Bank's base rates.

                  1.44  "Property"  means all of the personal and real  property
collateral described in the Security Documents.

                  1.45 "Reid" means Keith Reid, an individual.

                  1.46  "Renewal  Term"  shall  have the  meaning  set  forth in
Section 3.1.

                  1.47  "Security  Document(s)"  means all security  agreements,
chattel  mortgages,  leases,  deeds  of  trust,  mortgages,  or  other  security
instruments or agreements of every type and nature securing the obligations of a
Contract Debtor under a Contract.

                  1.48 "Subordination" means individually,  and "Subordinations"
means collectively the following subordination agreements:

     A. Those  certain  Subordination  Agreements  entered  into between CII and
Capital, and acknowledged by Borrower, pursuant to Sections 5.1L and 5.2H.

     B. That certain  Subordination  Agreement  entered into between Goodman and
Capital, and acknowledged by Borrower, pursuant to Section 5.2F.

                        C. That certain  Subordination  Agreement , of even date
herewith, executed


                                       64


<PAGE>



by Reid in favor of Capital with respect to the present and future  Obligations,
pursuant to Section 5.2F.

                        D. That certain  Subordination  Agreement , of even date
herewith, executed
by  Westpointe  in favor of  Capital  with  respect  to the  present  and future
Obligations, pursuant to Section 5.2F.

                        E. That certain  Subordination  Agreement , of even date
herewith, executed
by  Cornerstone  in favor of  Capital  with  respect to the  present  and future
Obligations, pursuant to Section 5.2F.

                        F. That certain  Subordination  Agreement , of even date
herewith, executed
by Vista in favor of Capital with respect to the present and future Obligations,
pursuant to Section 5.2F.

                  1.49   "Subordinating   Creditor"  means   individually,   and
"Subordinating   Creditors"  means  collectively,   the  following  persons  and
entities:

                        A.    CII.

                        B.    Goodman.

                        C.    Reid.

                        D.    Westpointe.

                        E.    Cornerstone.

                        Vista.

                  1.50  "Subordinated  Debt"  means  all  indebtedness  owing by
Borrower to the  Subordinating  Creditors  and any other third parties which has
been  subordinated to the  Obligations  pursuant to the terms of a subordination
agreement acceptable to Capital in its sole discretion.

                  1.51 "Success Fee" shall have the meaning set forth in Section
2.8C.

                  1.52  "Tangible  Net Worth"  means an amount  equal to the Net
Worth of Borrower increased by Subordinated Debt and decreased by the following:
patents,  licenses,  leasehold  improvements,   goodwill,   subscription  lists,
organization expenses, monies due from affiliates (including officers, directors
and shareholders), security deposits, and prepaid costs and expenses.

                  1.53 "Term  Loan"  shall have the meaning set forth in Section
2.1D.

                  1.54 "Term Note" means that certain Term Note, in the original
principal amount of Three Million Dollars ($3,000,000), in


                                       65


<PAGE>



the form of Exhibit 1.52, which evidences the Term Loan.

                  1.55  "Unused  Line Fee" shall have the  meaning  set forth in
Section 2.8B.

                  1.56  "Vista" means Vista Income Partners Limited
Partnership, a Michigan limited partnership.

                  1.57  "Westpointe" means Westpointe Partners Limited
Partnership, a Michigan limited partnership.

                  1.58  "Working   Capital"  means  the  amount   determined  by
subtracting  the aggregate  amount of Borrower's  current  liabilities  from the
aggregate amount of Borrower's current assets.  Borrower's  current  liabilities
and current  assets shall be  determined in  accordance  with GAAP  consistently
applied.

                  1.59 Other Definitional Provisions.  References to "Sections",
"subsections",  and "Exhibits" shall be to Sections,  subsections, and Exhibits,
respectively,   of  this  Agreement  unless  otherwise   specifically  provided.
References to "Dollars" means United States Dollars. Any of the terms defined in
Section 1 may, unless the context otherwise requires, be used in the singular or
the plural  depending on the reference.  In this Agreement,  words importing any
gender  include  the  other  genders;  the  words  "including,"  "includes"  and
"include"  shall be deemed to be  followed  by the words  "without  limitation";
references to agreements and other  contractual  instruments  shall be deemed to
include subsequent amendments, assignments, and other modifications thereto, but
only to the extent such amendments,  assignments and other modifications are not
prohibited by the terms of this  Agreement;  references  to any person  includes
their respective  permitted  successors and assigns or people  succeeding to the
relevant  functions of such persons;  and all references to statutes and related
regulations shall include any amendments of same and any successor  statutes and
regulations.

            2.    LOANS AND TERMS OF PAYMENT

                  2.1   Credit Facilities.

                        A.    Subject to the provisions contained in
Section  2.4,  upon the request of  Borrower,  made at any time and from time to
time  during the term of this  Agreement,  and so long as no Event of Default or
Potential  Event of Default has  occurred,  Capital  shall lend to Borrower with
respect to each  Eligible  Contract the lesser of: (i) eighty seven and one-half
percent  (87.5%) of the  aggregate  amount of all  outstanding  advances made by
Borrower pursuant to such Eligible Contract where such advances are based upon a
percentage of the Contract Debtor's Eligible Underlying Accounts Collateral;  or
(ii) seventy percent (70%) of the amount of the then


                                       66


<PAGE>



qualifying  Eligible  Underlying  Accounts  Collateral  assigned by the Contract
Debtor to Borrower pursuant to such Eligible Contract;  provided,  however, that
in no event shall Capital be obligated to make  advances to Borrower  under this
Section 2.1A  whenever the  aggregate  amount of the  outstanding  advances made
pursuant to Section 2.1, or the amount that would be outstanding if Capital made
a requested advance, exceeds, at any one time, the Maximum Credit Limit.

                        B.    Subject to the provisions contained in this
Section and in Section 2.4,  upon the request of Borrower,  made at any time and
from time to time during the term of this Agreement,  and so long as no Event of
Default  or  Potential  Event of Default  has  occurred,  Capital  shall lend to
Borrower  with  respect to each  Eligible  Contract  the lesser of: (i)  seventy
percent  (70%) of the  aggregate  amount  of all  outstanding  advances  made by
Borrower pursuant to such Eligible Contract where such advances are based upon a
percentage of the Contract Debtor's Eligible Underlying Inventory Collateral; or
(ii)  fifty  percent  (50%)  of the  amount  of  the  then  qualifying  Eligible
Underlying  Inventory  Collateral  assigned by the  Contract  Debtor to Borrower
pursuant to such Eligible Contract;  provided,  however,  that in no event shall
Capital be  obligated  to make  advances to  Borrower  under this  Section  2.1B
whenever the  aggregate  amount of the  outstanding  advances  made  pursuant to
Section 2.1, or the amount that would be outstanding if Capital made a requested
advance,  exceeds, at any one time, the Maximum Credit Limit. In addition to the
conditions  set forth in Section  1.15,  the following  conditions  must also be
satisfied  for a Contract to be an Eligible  Contract  for the  purposes of this
Section:

                              (1)   The Eligible Contract must include an
accounts  receivable  financing  facility and the inventory  financing  facility
under such Contract must be conterminous with the accounts receivable  financing
facility;

                              (2)   The outstanding indebtedness of the
Contract Debtor for advances based upon Eligible Underlying Inventory Collateral
shall not exceed,  at any time,  fifty percent (50%) of the Eligible  Underlying
Inventory Collateral;

                              (3)   The aggregate outstanding indebtedness
of the Contract  Debtor for advances  based upon Eligible  Underlying  Inventory
Collateral  and for  Eligible  Term Loans  shall not  exceed,  at any time,  one
hundred  percent (100%) of the  outstanding  indebtedness of the Contract Debtor
for advances based upon Eligible Underlying Accounts Collateral;

                              (4)   Borrower shall have obtained an
appraisal of the Eligible Underlying Inventory Collateral pledged to


                                       67


<PAGE>



Borrower  pursuant to the Eligible  Contract  within twelve (12) months prior to
the  date  of the  requested  advance  under  this  Section  and a copy  of such
appraisal shall have been delivered to Capital prior to such request;

                              (5) The Contract Debtor must at all times
maintain a perpetual inventory system; and

                              (6)   The Borrower shall have obtained
landlord's waivers and warehouseman's  lien releases for all locations where the
Contract Debtor maintains inventory.

                        C.    Subject to the provisions contained Section
2.4, upon the request of Borrower, made at any time and from time to time during
the term of this  Agreement,  and so long as no Event of  Default  or  Potential
Event of Default has  occurred,  Capital  shall lend to Borrower with respect to
each  Eligible  Term  Loan an  amount  equal  to  seventy  percent  (70%) of the
outstanding  principal balance of such Term Loan; provided,  however, that in no
event shall Capital be obligated to make advances to Borrower under this Section
2.1C whenever the aggregate amount of the outstanding  advances pursuant to this
Section exceeds ten percent (10%) of the Maximum Credit Limit.  In addition,  in
no event shall  Capital be  obligated  to make  advances to Borrower  under this
Section 2.1C whenever the aggregate amount of the outstanding  advances pursuant
to Section  2.1,  or the  amount  that would be  outstanding  if Capital  made a
requested advance, exceeds, at any one time, the Maximum Credit Limit.

                        D.    Upon the request of Borrower, made at any
time prior to August __,  1998,  and so long as no Event of Default of Potential
Event of Default has  occurred,  Capital shall make term loan to Borrower in the
principal amount of Three Million Dollars ($3,000,000), which shall be repaid in
thirty five (35)  consecutive  monthly  payments of  principal  in the amount of
Fifty Thousand Dollars ($50,000) and a final balloon payment in the thirty sixth
(36th) month in the principal  amount of One Million Two Hundred Fifty  Thousand
Dollars ($1,250,000), with accrued and unpaid interest due and payment with each
installment of principal (the "Term Loan").  The Term Loan shall be evidenced by
the Term Note,  the principal  installments  shall be due on the specific  dates
contained in the Term Note,  and the Term Loan shall bear  interest at the rates
set forth in the Term Note. In addition to the conditions precedent contained in
Section  5.1,  the Term Loan  shall be subject to the  conditions  precedent  in
Section 5.2.

                  2.2 Over  Advances.  All of the advances,  as well as the Term
Loan,  made  pursuant  to Section  2.1 shall be added to and deemed  part of the
Obligations  when made.  If, at any time and for any  reason,  the amount of any
advance  made  pursuant  to  Section  2.1  exceeds  the  applicable   percentage
limitations for such advance (or


                                       68


<PAGE>



dollar  limitation  in the  case of the  sub-limit  for  advances  made  against
Eligible Term Loans), or if all of Borrower's  Obligations,  at any time and for
any reason, exceed the Maximum Credit Limit (an "Over Advance"),  then Borrower,
upon Capital's election and demand,  shall immediately pay to Capital,  in cash,
the amount of such excess.

                  2.3  Authorizations.  Capital is hereby authorized to make the
advances and the extensions of credit  provided for in this Agreement based upon
telephonic  or  other  instructions  received  from  any  one of the  authorized
personnel  of Borrower  identified  on Exhibit  2.3,  or, at the  discretion  of
Capital,  if such  extensions of credit are necessary to satisfy any Obligations
of Borrower to  Capital.  Although  Capital  shall make a  reasonable  effort to
determine  the  person's   identity,   Capital  shall  not  be  responsible  for
determining  the exact identity of the person calling and Capital may act on the
instructions of anyone it perceives to be one of the authorized personnel.

                  2.4   Borrowing Base Certificate and Required
Documentation.

                        A.    Concurrent with the execution of this
Agreement  by Borrower,  with the request for each  advance  pursuant to Section
2.1,  with each  delivery  of a schedule of Eligible  Underlying  Collateral  by
Borrower to Capital, and, in any event on the fifteenth (15th) day of each month
during the term of this Agreement (the Borrowing Base  Certificate  delivered on
the 15th day of the month  shall be dated as of the last day of the  immediately
preceding  calendar month),  Borrower shall deliver to Capital a fully completed
Borrowing Base Certificate  certified by Chief Executive  Officer of Borrower or
such other employee or agent of Borrower who may have specific  knowledge of the
matters set forth  therein as being true and correct as of the date  thereof and
certifying that to the best of such officer's,  employee's or agent's knowledge,
after reasonable  inquiry,  Borrower is in full compliance with all of the terms
and conditions of this Agreement and that no Event of Default or Potential Event
of Default  currently exists under this Agreement.  If Borrower fails to deliver
to  Capital  the  Borrowing  Base   Certificate  on  the  date  when  due,  then
notwithstanding  any of the provisions  contained in Section 2.1,  Capital shall
have no obligation to make any advances to Borrower until such item is delivered
to Capital.  By no later than 12:00 noon (Los  Angeles  Time) on Tuesday of each
week during the term of this  Agreement,  Borrower  shall  deliver to Capital an
accounts  receivable  aging with respect to each account assigned to Borrower in
connection with each Contract.

                        B.    Prior to the Borrower's request pursuant to
Section  2.1 for the first  advance  to be made in  connection  with a  Contract
Debtor,  Borrower  shall  deliver to and/or  insure that Capital has each of the
following documents, in form and content satisfactory


                                       69


<PAGE>



to Capital and its counsel, pertaining to such Contract Debtor:

                              (1)   A true and correct copy of any credit
application,  financial statements, and other documents and information obtained
by Borrower  and supplied by such  Contract  Debtor,  which credit  application,
financial  statements,  and other  documents shall be of the type which Borrower
typically obtains from its Contract Debtors;

                              (2)   A true and correct copy of the
Contracts executed by the Contract Debtor;

                              (3) A true and correct copy of the filed
financing  statement(s)  (Form UCC-1) executed by the Contract Debtor,  together
with a UCC-2  assignment  thereof  executed  by  Borrower  as secured  party and
reflecting Capital as the assignee of secured party;

                              (4) A copy of the UCC and tax lien search
conducted  by  Borrower  with  respect  to the  Contract  Debtor,  and all other
documents that Capital may reasonably  request, in form satisfactory to Capital,
to perfect and maintain perfected  Capital's security interest in the Collateral
and in order to fully consummate all of the transactions contemplated under this
Agreement.

                        C.    Upon the request of Capital, Borrower shall
deliver  to and/or  insure  that  Capital  has a true and  correct  copy of each
schedule of Eligible  Underlying  Collateral assigned by each Contract Debtor to
Borrower,  along with a copy of each  invoice  assigned to  Borrower,  a copy of
proofs of delivery or signed acknowledgments of service executed by the customer
of such  Contract  Debtor and any other  information  which Capital may require,
each in form and content  satisfactory to Capital.  In addition,  Borrower shall
immediately  deliver  to  Capital  any  documentation  or  information  which is
supplemental or an update of the items listed in Section 2.4B.

                        D.    Immediately after each advance has been made
by  Borrower  to a  Contract  Debtor,  and in any  event  not more  that one (1)
Business Day after such advance has been made,  Borrower shall provide  evidence
satisfactory to Capital, in Capital's sole discretion, of the advance, including
evidence  of the  amount  of the  advance  and the  Contract  Debtor to whom the
advance was made.

                  2.5   Interest Rates.
                        A.    Other than the Obligations evidenced by the
Term Note, the Obligations  owed by Borrower to Capital shall bear interest,  on
the average Daily Balance owing,  at a rate one (1)  percentage  point above the
Prime Rate; provided,  however,  that all Over Advances shall bear interest,  on
the average Daily Balance


                                       70


<PAGE>



owing, at a rate three (3) percentage points above the Prime Rate.

                        B.    Notwithstanding the foregoing, at no time
during the term of this  Agreement  shall the rate of interest be less than nine
percent (9%), per annum.  All Obligations owed by Borrower to Capital shall bear
interest,  from and after the  occurrence  of an Event of  Default,  and without
constituting a waiver of any such Event of Default, on the average Daily Balance
owing, at a rate three (3) percentage points above the Prime Rate.

                        C.    All interest chargeable under this Agreement
shall be  computed  on the  basis of a three  hundred  sixty  (360) day year for
actual days elapsed.

                  2.6   Payment of Interest.

                        A.    The Prime Rate as of the date of this
Agreement is  ____________  percent  (_______%) per annum. In the event that the
Prime Rate announced is, from time to time hereafter, changed, adjustment in the
rate of interest payable by Borrower shall be made as of 12:01 a.m. on the first
day of the calendar month  following such change and shall be based on the Prime
Rate prevailing on the last day of the month in which such change occurred.  All
interest on the  Obligations  shall be due and payable on the first (1st) day of
each calendar month during the term of this Agreement and Capital shall,  at its
option, charge such interest and any and all Capital Expenses to Borrower's loan
account with  Capital,  which  amounts shall  thereupon  constitute  Obligations
hereunder  and shall  thereafter  accrue  interest at the  applicable  rate then
provided under Section 2.5.

                        B.    Notwithstanding any provision to the
contrary contained in this Agreement or the other Loan Documents, Borrower shall
not be  required to pay,  and Capital  shall not be  permitted  to collect,  any
amount of interest in excess of the maximum amount of interest  permitted by law
which parties may agree to in a written  contract  ("Excess  Interest").  If any
Excess  Interest  is  provided  for  or  determined  by  a  court  of  competent
jurisdiction  to have been provided for in this Agreement or in any of the other
Loan Documents,  then in such event: (1) the provisions of this subsection shall
govern and control; (2) neither Borrower nor any guarantor shall be obligated to
pay any Excess Interest;  (3) any Excess Interest that Capital may have received
hereunder  shall be, at Capital's  option,  (a) applied as a credit  against the
outstanding  principal  balance of the  Obligations  of  Borrower or accrued and
unpaid  interest  (not to exceed  the  maximum  amount  permitted  by law),  (b)
refunded to the payor thereof, or (c) any combination of the foregoing;  (4) the
interest  rate(s)  provided  for herein  shall be  automatically  reduced to the
maximum lawful rate allowed from time to time under applicable law (the "Maximum
Rate"), and this Agreement


                                       71


<PAGE>



and the other Loan Documents shall be deemed to have been and shall be, reformed
and  modified  to reflect  such  reduction;  and (5)  neither  Borrower  nor any
guarantor  shall have any action against  Capital for any damages arising out of
the payment or collection of any Excess Interest. Notwithstanding the foregoing,
if for any period of time interest on any  Obligations of Borrower is calculated
at the Maximum Rate rather than the applicable  rate under this  Agreement,  and
thereafter  such applicable rate becomes less than the Maximum Rate, the rate of
interest  payable on such  Obligations  of Borrower  shall remain at the Maximum
Rate until  Capital  shall have  received the amount of interest  which  Capital
would have received  during such period on such  Obligations of Borrower had the
rate of interest not been limited to the Maximum Rate during such period.

                  2.7  Collections.  Unless  and until  Capital  shall  instruct
Borrower to the contrary,  Borrower shall direct all of the Contract Debtors and
their customers to make payments to a post office box established in the name of
Capital pursuant to the Lockbox  Agreement.  The terms of the Lockbox  Agreement
shall  restrict  access to the post office box to only  personnel  and agents of
Capital and the Depository  Bank. All payments made to the post office box shall
be removed from the post office box not less than every  Business Day and,  upon
such payments  constituting  goods funds, shall be promptly wired transferred to
Capital's bank account.  Pursuant to the terms of the Depository Account, within
one (1) Business Day following  the deposit of such  payments to Capital's  bank
account,  the Depository Bank shall provide  Borrower with a copy of the deposit
slip and each check and any other item delivered to the post office box.  Within
one (1) Business  Day of  Borrower's  receipt of the copy of the deposit  slips,
Borrower  shall  provide  Capital  with  a  Borrowing  Base  Certificate  and  a
Collection  Report in the form of Exhibit 2.7.  Following  the  occurrence of an
Event of  Default,  Capital  or  Capital's  designee  may,  at any time,  notify
Contract  Debtors and their  customers or account  debtors that the Accounts and
the  Property  have been  assigned  to Capital  and that  Capital has a security
interest  therein,  collect them directly,  and charge the collection  costs and
expenses to Borrower's loan account; provided, however, that notwithstanding the
foregoing,  Capital  shall be  entitled  to contact  Contract  Debtors and their
customers  and  account  debtors  at any time  for the  purpose  confirming  any
obligations  owing to Borrower or payable to Borrower.  Borrower agrees that all
payments received by Borrower in connection with the Accounts,  Property and any
other  Collateral shall be held in trust for Capital as Capital's  trustee.  The
receipt  of any wire  transfer  of funds,  check,  or other  item of  payment by
Capital shall be applied to conditionally  reduce  Borrower's  Obligations,  but
shall not be  considered  a payment on account  unless such wire  transfer is of
immediately  available  federal  funds  and is made to the  appropriate  deposit
account  of  Capital  or unless and until such check or other item of payment is
honored when presented for payment. The receipt of any wire transfer, check or


                                       72


<PAGE>



other item of  payment  by Capital  shall be deemed to have been paid to Capital
one (1) business day after the date Capital actually receives possession of such
wire transfer of funds, check or other item of payment.

                  2.8   Fees.

                        A0    Facility Fee.  Concurrent with each notice
delivered by Borrower to Capital  requesting  an increase in the Maximum  Credit
Limit,  Borrower shall pay to Capital a facility fee (the "Facility  Fee") in an
amount  equal to  one-half  percent  (.5%) of the amount of the  increase in the
Maximum  Credit Limit.  Each increase in the Maximum  Credit Limit must be in an
increment of One Million Dollars ($1,000,000) and the total Maximum Credit Limit
may not  exceed  Twenty  Three  Million  Dollars  ($23,000,000).  Payment of the
Facility  Fee shall be made as of the due date by  charging  Borrower's  account
with the  amount of the  Facility  Fee.  The  Facility  Fee shall  represent  an
unconditional  payment to Capital in  consideration  of  Capital's  agreement to
extend financial accommodations to Borrower pursuant to this Agreement and shall
not reduce or be a deposit on account of the Obligations.

                        B0    Unused Line Fee.  As of the last day of each
month during the term of this Agreement, Borrower shall pay to Capital a monthly
unused line fee (the "Unused Line Fee") equal to (i)  one-quarter of one percent
(0.25%) of the average daily unused  portion of the Maximum  Credit Limit during
that month, divided by (ii) twelve (12). Payment of the Unused Line Fee shall be
made as of the due date by charging  Borrower's  account  with the amount of the
Unused Line Fee. The Unused Line Fee shall represent an unconditional payment to
Capital  in   consideration   of  Capital's   agreement   to  extend   financial
accommodations to Borrower pursuant to this Agreement and shall not reduce or be
a deposit on account of the Obligations.

                        C0    Success Fee.  In order to induce Capital to
make the Term  Loan,  Borrower  agrees  to pay the  following  success  fee (the
"Success  Fee").  The amount of the  Success Fee depends on how quickly the Term
Loan is repaid in full.  The Success Fee shall be  determined  by the  following
chart:

            Month During Which Prepayment Occurs                 Amount of
                                                                 Success Fee

            Month 1 through end of month 6
                                                                  $125,000
            Month 7 through end of month 12
                                                                  $175,000
            Month 13 through end of month 24
                                                                  $200,000


                                       73


<PAGE>



            Month 25 through end of month 36
                                                                  $250,000

      For  example,  if the Term Loan is prepaid in full  during the sixth (6th)
month  following  the date the Term Loan is made,  then the  Success Fee will be
equal to $125,000. However, if the Term Loan is prepaid in full on the first day
of the seventh (7th) month  following  the date the Term Loan is made,  then the
Success Fee will be equal to $175,000.  Payment of the Success Fee shall be made
as of the due date by charging Borrower's account with the amount of the Success
Fee.  The Success Fee shall  represent  an  unconditional  payment to Capital in
consideration of Capital's making the Term Loan to Borrower and shall not reduce
or be a deposit on account of the Obligations.

                        D0    Commitment Fee.  Concurrent with the
execution of this Agreement, Borrower shall pay to Capital a commitment fee (the
"Commitment  Fee")  in an  amount  equal to Fifty  Thousand  Dollars  ($50,000).
Payment  of the  Commitment  Fee  shall be made as of the due  date by  charging
Borrower's  account with the amount of the  Commitment  Fee. The  Commitment Fee
shall  represent  an  unconditional  payment  to  Capital  in  consideration  of
Capital's  agreement to extend financial  accommodations to Borrower pursuant to
this  Agreement  and  shall  not  reduce  or be a  deposit  on  account  of  the
Obligations.

                  2.9 Payment on Non-Business  Days.  Whenever any payment to be
made  hereunder  shall be stated to be due on a day which is not a Business Day,
such payment shall be made on the next succeeding  Business Day.  Interest shall
continue  to accrue on such  payments  until the date such  payments  are deemed
received by Capital.

                  2.10  Monthly   Statements.   Capital  shall  render   monthly
statements of the Obligations owing by Borrower to Capital, including statements
of  all  principal,  interest,  Capital  Expenses  owing,  outstanding  accounts
receivable assigned to Capital and the amount of any reserve being maintained by
Capital,  and such statements  shall be conclusively  presumed to be correct and
accurate and constitute an account stated between  Borrower and Capital  unless,
within  thirty  (30) days after  receipt  thereof by  Borrower,  Borrower  shall
deliver to Capital,  by  registered  or certified  mail,  at  Capital's  address
indicated  in Section 13,  written  objection  thereto  specifying  the error or
errors, if any, contained in any such statement.

            30    TERM AND PREPAYMENT

                  3.1   Term.

                        A0    This Agreement shall have an initial term
(the "Initial Term") of three (3) years commencing on the date hereof


                                       74


<PAGE>



and shall thereafter be automatically  renewed (a "Renewal Term") for successive
periods of one (1) year unless  terminated  by either  party as set forth below.
Notice of such  termination  shall be  effectuated by the mailing of a certified
letter,  return  receipt  requested,  not less than sixty (60) days  immediately
prior  to the  effective  date of  such  termination,  which  date  shall  be an
anniversary  date of this Agreement,  addressed to the other party in the manner
and the address set forth in Section 13.

                        B0    Notwithstanding such term, upon the
occurrence of an Event of Default and during the continuation  thereof,  Capital
may terminate this Agreement without notice. In addition,  should either Capital
or Borrower become insolvent or is unable to meet its debts as they mature, then
the other party shall have the right to  terminate  this  Agreement  at any time
without  notice.  On the date of a  termination  by  Borrower  or  Capital,  all
Obligations  shall become  immediately  due and payable without notice or demand
and  shall  be paid to  Capital  in cash or by a wire  transfer  of  immediately
available funds.

                        C0    When Capital has received payment and
performance in full of all Obligations  (whether pursuant to this Section 3.1 or
Section 3.2) and an  acknowledgment  from Borrower that it is no longer entitled
to request any advances from Capital under this Agreement, Capital shall execute
a termination of all security interests given by Borrower to Capital.

                  3.2  Prepayment.  Borrower may at any time on thirty (30) days
prior written  notice,  prepay the  Obligations  and terminate this Agreement by
paying to Capital in cash or by a wire transfer of immediately available federal
funds,  the Obligations  together with an amount equal to the following:  (a) if
prepayment occurs during the first six (6) months of the Initial Term, an amount
equal to two percent (2%) of the then  prevailing  Maximum Credit Limit;  (b) if
prepayment  occurs at any time  during the second six (6) months of the  Initial
Term, an amount equal to one and one-half  percent (1.5%) of the then prevailing
Maximum Credit Limit;  and (c) if prepayment  occurs at any time after the first
year of the Initial Term, an amount equal to one-half percent (0.5%) of the then
prevailing Maximum Credit Limit. When prepaying the Obligations,  Borrower shall
also pay the interest  accrued on the principal amount being prepaid to the date
of such prepayment.

            40    CREATION OF SECURITY INTEREST

                  4.1 Grant of  Security  Interest.  Borrower  hereby  grants to
Capital a continuing  security interest in all presently  existing and hereafter
acquired or arising  Collateral in order to secure  prompt  repayment of any and
all  Obligations  owed by  Borrower  to  Capital  and in order to secure  prompt
performance by Borrower of


                                       75


<PAGE>



each and all of its covenants and obligations under this Agreement and otherwise
created.  Capital's  security  interest in the  Collateral  shall  attach to all
Collateral without further act on the part of Capital or Borrower.

                  4.2  Right to Audit  and  Inspect.  In  order  to  verify  the
validity of any Borrowing Base Certificate,  Borrower shall, upon the request of
Capital,  promptly  furnish  Capital  with copies of  Borrower's  financial  and
business records, as well as any information which has been provided by Contract
Debtors to Borrower,  and Borrower shall warrant the  genuineness  thereof.  For
each twelve (12) month period commencing on the date of this Agreement,  Capital
shall have the right to conduct four (4) periodic  audits of the  Collateral and
Borrower's financial condition at Borrower's expense;  provided,  however,  that
Capital may conduct  additional  audits,  at Capital's own expense so long as no
Event of Default shall have occurred, during each such twelve (12) month period.
Borrower  shall pay to Capital as an audit fee Six Hundred Fifty Dollars  ($650)
per auditor, per day for each audit in connection with the first four (4) audits
during each twelve (12) month period,  as well as in connection  with any audits
conducted  following an Event of Default and the amount  charged shall be deemed
included in the  "Obligations"  when incurred.  The maximum audit fees shall not
apply  to (i)  the  preliminary  audit  conducted  prior  to the  date  of  this
Agreement;  and (ii) the  travel  expenses  reasonably  incurred  by  Capital in
connection with each audit. Borrower shall reimburse Capital for all such travel
expenses.  Capital will invoice Borrower for such audit fees and travel expenses
and  Borrower  shall pay to Capital the full  amount of such costs and  expenses
within fifteen (15) calendar days from the date of invoice.

                  4.3 Continuation of Security Interest.  Until all Obligations,
contingent or  otherwise,  have been fully repaid and  performed,  Capital shall
retain its security interest in all existing  Collateral and Collateral  arising
thereafter.

                  4.4  Perfection of Security  Interest.  Borrower shall execute
and deliver to Capital,  concurrent with Borrower's execution of this Agreement,
and at any time or times  hereafter  at the  request of Capital,  all  financing
statements,   continuation  financing  statements,   fixture  filings,  security
agreements,  chattel  mortgages,  assignments,  endorsements  of certificates of
title,  applications  for titles,  affidavits,  reports,  notices,  schedules of
accounts,  letters  of  authority  and all  other  documents  that  Capital  may
reasonably  request,  in form  satisfactory to Capital,  to perfect and maintain
perfected  Capital's  security interests in the Collateral and in order to fully
consummate  all  of the  transactions  contemplated  under  this  Agreement.  In
connection  with the  foregoing,  Borrower  agrees to cause to be  delivered  to
Capital the consent on any  computer  software  licensor  to the  assignment  by
Borrower to Capital of those rights of


                                       76


<PAGE>



Borrower  in such  software  in order to enable  Capital to obtain any  computer
information which Capital requires which is accessible utilizing such software.

                  4.5 Access to Borrower's  Books.  Capital  (through any of its
officers,  employees  or  agents)  shall  have the  right,  at any time or times
hereafter,  during Borrower's usual business hours, or during the usual business
hours of any third party having control over the records of Borrower, to inspect
and verify  Borrower's  Books in order to verify the amount or condition  of, or
any other matter relating to, the Collateral and Borrower's financial condition.
Capital  (through any of its officers,  employees or agents) shall also have the
right, at any time or times hereafter,  to confirm with the Contract Debtors the
amount of their indebtedness owing to Borrower,  the assignment of all or any of
the  Property  to  Borrower,  the value and  amount of the  Property  (including
contacting  any  customers  or  account  debtors  thereunder),   and  any  other
information relating to the Collateral.

                  4.6  Additional   Documentation.   With  each   assignment  of
Collateral  hereunder  Borrower shall deliver to and/or insure that Capital has,
in form  satisfactory  to  Capital  and its  counsel,  such  other  instruments,
financing  statements,   continuation  financing  statements,  fixture  filings,
security agreements, mortgages, assignments,  certificates of title, affidavits,
reports,  documents,  notices, schedules of Contracts,  letters of authority and
all other documents that Capital may reasonably request, in form satisfactory to
Capital,  to perfect and maintain  perfected  Capital's security interest in the
Collateral and in order to fully consummate all of the transactions contemplated
under this Agreement.

                  4.7 Retention of Security  Interest.  Capital shall retain its
security  interest in all Collateral  until all of Borrower's  Obligations  have
been fully repaid as required  hereunder and this Agreement has been terminated.
Capital  may,  after the  occurrence  of an Event of  Default,  settle or adjust
disputes and claims  directly  with  Contract  Debtors and customers of Contract
Debtors for such amounts and upon such terms as Capital considers advisable, and
in such cases,  Capital will credit Borrower's account with only the net amounts
received by Capital in payment of such  disputed  Contracts or  Property,  after
deducting all Capital Expenses incurred or expended in connection therewith.

                  4.8 Power of  Attorney.  Borrower  hereby  irrevocably  makes,
constitutes and appoints  Capital (and any of Capital's  officers,  employees or
agents designated by Capital) as Borrower's true and lawful attorney with power:

                        A0    Upon Borrower's failure or refusal to comply
with its undertakings contained in Section 4.4, to sign the name of


                                       77


<PAGE>



Borrower  on any of the  documents  described  in that  section  or on any other
similar  documents which need to be executed,  recorded and/or filed in order to
perfect or continue perfected Capital's security interest in the Collateral;

                        B0    To endorse Borrower's name on any checks,
notes,  acceptances,  money orders, drafts or other forms of payment or security
that  may  come  into  Capital's  possession  and  to  execute  UCC  Termination
Statements on behalf of Borrower;
                        C0    After the occurrence of an Event of Default
and so long as such Event of Default has not been waived of cured (to the extent
there is an applicable  cure period),  to notify the post office  authorities to
change the address for delivery of Borrower's  mail to an address  designated by
Capital,  to receive and open all mail addressed to Borrower,  and to retain all
mail  relating to the  Collateral  and forward,  within two (2) business days of
Capital's receipt thereof, all other mail to Borrower;

                        D0    After the occurrence of an Event of Default
and so long as such Event of Default has not been waived of cured (to the extent
there is an  applicable  cure  period),  to  compromise  and  settle any and all
Accounts,  indebtedness owing to Borrower under Contracts,  Eligible  Underlying
Accounts Collateral,  and other obligations owing to Borrower or which have been
assigned to Borrower,  to enter into  settlement  agreements  and mutual general
releases on Borrower's behalf and to execute any notices, reconveyances or other
documentation in connection with any such settlement; and

                        E0    To do all things reasonably necessary to
carry out this Agreement.

                  The  appointment of Capital as Borrower's  attorney,  and each
and every one of Capital's  rights and powers,  being  coupled with an interest,
are irrevocable  until all of the Obligations have been fully paid and performed
and payments  received by Capital are no longer  subject to avoidance.  Borrower
ratifies  and  approves  all acts of Capital  as  Borrower's  attorney  taken in
connection  with the  transactions  contemplated  by this  Agreement and neither
Capital nor its  employees,  officers or agents  shall be liable for any acts or
omissions  or for any error in  judgment  or mistake of fact or law made in good
faith except for gross negligence or willful misconduct.

            50    CONDITIONS PRECEDENT

                  5.1 As  conditions  precedent to Capital's  obligation to make
the advances and extend the financial accommodations  hereunder,  Borrower shall
execute and deliver, or cause to be executed and delivered,  to Capital, in form
and substance satisfactory to Capital and its counsel, the following:


                                       78


<PAGE>



                        A0    Financing statements (form UCC-1) and
fixture filings in form satisfactory for filing and recording with
the appropriate governmental authorities;

                        B0    Certified extracts from the minutes of the
meetings of board of directors of Borrower  authorizing  the  borrowings and the
granting of the security interest  provided for herein and authorizing  specific
officers to execute and deliver the Loan Documents;

                        C0    A certified copy of Borrower's Articles of
Incorporation and any amendments  thereto,  a certificate of status showing that
Borrower  is in good  standing  under  the  laws of the  State of  Illinois  and
certificates  indicating that Borrower has qualified to transact business and is
in good  standing in any other state in which the conduct of its business or its
ownership of property requires that it be so qualified;

                        D0    UCC searches, tax lien and litigation
searches, fictitious business statement filings, insurance certificates, notices
or other similar documents which Capital may require and in such form as Capital
may require,  in order to reflect,  perfect or protect the priority of Capital's
security interests in the Collateral and in order to fully consummate all of the
transactions contemplated under this Agreement;

                        E0    Evidence satisfactory to Capital that
Borrower has obtained insurance  policies or binders,  with such insurers and in
such amounts as may be acceptable to Capital,  respecting  the Equipment and any
other tangible personal property comprising the Collateral and naming Capital as
a loss payee on a 438-BFU endorsement;

                        F0    The Commitment Fee;

                        G0    The Facility Fee (if Borrower has requested
an increase in the Maximum Credit Limit);

                        H0    The Loan Documents;

                        I0    A fully completed Borrowing Base
Certificate, dated as of the effective date of this Agreement;

                        J0    The original Contracts properly endorsed in
favor of and assigned to Capital;

                        K0    The Guaranties prepared on Capital's
standard form and duly executed;

                        L0    Certified extracts from the minutes of the


                                       79


<PAGE>



meetings of CII's and GFI's board of  directors  authorizing  the  execution  of
their  respective   General   Continuing   Guaranties  of  the  Obligations  and
authorizing specific officers to execute and deliver such guaranties;

                        M0    The Subordination Agreement  prepared on
Capital's standard form and duly executed by CII and acknowledged by
Borrower;

                        N0    Certified extracts from the minutes of the
meetings  of  CII's  board  of  directors   authorizing  the  execution  of  the
Subordination Agreement and authorizing specific officers to execute and deliver
such Subordination Agreement;

                        O0    A disbursement letter from Borrower
authorizing and directing Capital to make the initial advances
hereunder.

                  5.2 In  addition  to the  conditions  precedent  contained  in
Section 5.1, as additional  conditions precedent to Capital's obligation to make
the Term Loan,  Borrower shall execute and deliver,  or cause to be executed and
delivered,  to Capital,  in form and substance  satisfactory  to Capital and its
counsel, the following:

                        A0    Borrower shall have delivered to Capital a
certified copy of that certain Stock Purchase Agreement, dated ___________ 1998,
among  Borrower,  Goodman and Reid,  pursuant to which Borrower is acquiring the
capital stock of GFI and Capital and its legal counsel shall have  approved,  in
their sole discretion, the terms of such stock purchase agreement;

                        B0    Evidence satisfactory to Capital that
Borrower has completed all of the non-monetary conditions for the
purchase of the capital stock of GFI;

                        C0    Evidence satisfactory to Capital that CII,
Cornerstone,  Westpointe  and/or  Vista have,  in the  aggregate,  made  capital
contributions or subordinated loans (or a combination thereof) to Borrower in an
amount not less than Three Million  Dollars  ($3,000,000)  the proceeds of which
were used by Borrower in  connection  with its purchase of the capital  stock of
GFI;
                        D0    A copy of the certified extracts from the
minutes of the meetings of Borrower's board of directors authorizing
the purchase of the capital stock of GFI;

                        E0    A disbursement letter from Borrower
authorizing and directing Capital to disburse the loan proceeds;

                        F0    The Subordination Agreements  prepared on
Capital's standard form and duly executed by each of the Goodman,


                                       80


<PAGE>



Reid, Westpointe, Cornerstone and Vista, respectively, and each
acknowledged by Borrower;

                        G0    Certified extracts from the minutes of the
meetings of Westpointe's, Cornerstone's and Vista=s general partners authorizing
the  execution  of their  respective  Subordinations  and  authorizing  specific
partners to execute and deliver such Subordinations;

                        H0    To the extent that CII has made a term  loan
to Borrower (in connection with the required  funding under Section 5.2C above),
CII shall execute and deliver to Capital a  subordination  agreement  containing
terms and conditions  satisfactory to Capital,  in its sole discretion,  and CII
shall also deliver to Capital a copy of the certified  extracts from the minutes
of the  meetings of CII's  board of  directors  authorizing  the  execution  and
delivery of such subordination  agreement.  The subordination agreement shall be
included in the defined term "Surbordinations."

            60    BORROWER'S REPRESENTATIONS AND WARRANTIES

                  Borrower  makes the following  representations  and warranties
which shall be deemed to be continuing representations and warranties so long as
any credit  hereunder  shall be available  and until the  Obligations  have been
repaid in full:

                  6.1   Existence and Rights.

                        A0    The chief executive office of Borrower is
located at 17W220 22nd Street, Suite 420, Oakbrook Terrace, Illinois
60181;

                        B0    Borrower is duly organized and existing
under the laws of the State of  Illinois  and is  qualified  and  licensed to do
business  and is in good  standing  in any  state in which  the  conduct  of its
business or its ownership of property requires that it be so qualified;

                        C0    Borrower has the right and power to enter
into this Agreement and each of the other Loan Documents;

                        D0    Borrower has the power, authority, rights
and franchises to own its property and to carry on its business as
now conducted;

                        E0    Borrower has no investment in any business
entity except as previously disclosed to Capital in writing.

                  6.2   Agreement Authorized.  The execution, delivery
and performance by Borrower of this Agreement and each of the other


                                       81


<PAGE>



Loan Documents: (a) have been duly authorized and do not require the
consent or approval of any governmental body or other regulatory
authority; and (b) shall not constitute a breach of any provision
contained in Borrower's Articles of Incorporation or Bylaws.
                  6.3 Binding  Agreement.  This Agreement is the valid,  binding
and legally enforceable obligation of Borrower in accordance with its terms.

                  6.4 No Conflict.  The execution,  delivery and  performance by
Borrower of this Agreement and each of the other Loan  Documents:  (a) shall not
constitute an event of default under any agreement, indenture or undertakings to
which  Borrower is a party or by which it or any of its property may be bound or
affected;  (b)  are  not in  contravention  of or in  conflict  with  any law or
regulation;  and (c) do not cause any lien,  charge or other  encumbrance  to be
created or imposed upon any such property by reason thereof.

                  6.5 Litigation. There are no actions or proceedings pending by
or  against   Borrower  or  any  guarantor  of  Borrower  before  any  court  or
administrative  agency,  and Borrower has no knowledge or belief of any pending,
threatened  or  imminent  litigation,  governmental  investigations  or  claims,
complaints,  actions or  prosecutions  involving  Borrower or any  guarantor  of
Borrower,  except  for  ongoing  collection  matters  in which  Borrower  is the
plaintiff and except as heretofore disclosed,  in writing, to Capital.  Borrower
is not in default with respect to any order, writ, injunction,  decree or demand
of any court or any governmental or regulatory authority.

                  6.6  Financial   Condition.   All  financial   statements  and
information  relating  to  Borrower  which have been  delivered  by  Borrower to
Capital have been  prepared in accordance  with  generally  accepted  accounting
principles consistently applied, unless otherwise stated therein, and fairly and
reasonably present Borrower's  financial  condition.  There has been no material
adverse change in the financial condition of Borrower since the date of the most
recent of such  financial  statements  submitted  to  Capital.  Borrower  has no
knowledge of any liabilities,  contingent or otherwise,  which are not reflected
in such financial statements and information,  and Borrower has not entered into
any special  commitments or contracts  which are not reflected in such financial
statements  or  information  which may have a  materially  adverse  effect  upon
Borrower's financial condition, operations or business as now conducted.

                  6.7 Tax Status.  Borrower has no liability nor have any claims
been asserted against Borrower for any delinquent state, local or federal taxes.

                  6.8 Title to Assets. Other than the security interests granted
to  Cornerstone  and Westpointe and  subordinated  to the security  interests of
Capital, Borrower has good title to its


                                       82


<PAGE>



assets and the same are not subject to any liens or encumbrances.

                  6.9 Trademarks and Patents.  Borrower,  as of the date hereof,
possesses all necessary trademarks,  trade names,  copyrights,  patents,  patent
rights and licenses to conduct its business as now  operated,  without any known
conflict with the valid trademarks, trade names, copyrights, patents and license
rights of others.

                  6.10  Environmental  Quality.  Borrower has in the past and is
currently in compliance with any and all federal, state and local statutes, laws
and regulations  concerning the  preservation of the environment and the use and
disposal of hazardous and toxic materials and substances.  Borrower is not aware
that it is under  investigation  by any  state or  federal  agency  designed  to
enforce any of such laws or regulations.

                  6.11  Equipment.

                        A0    All of the Equipment is currently located at
Borrower's address set forth in Section 6.1A;

                        B0    The Equipment is and shall remain free from
all liens,  claims,  encumbrances,  and  security  interests  (except as held by
Capital,  except for the subordinate  security  interests granted to Cornerstone
and Westpointe,  and except as may be specifically  consented to, in advance and
in writing, by Capital).

                  6.12  Contracts and Security Documents.

                        A0    Each Contract is a bona fide, good, valid,
enforceable  and subsisting  obligation of the Contract Debtor  thereunder,  and
Borrower  does not know of any fact which impairs or will impair the validity of
any such Contract.

                        B0    Each Contract and the Security Documents are
free of any claim for credit, deduction, discount, allowance, defense (including
the defense of usury), dispute, counter-claim or setoff.

                        C0    Each Contract is wholly free of any prior
assignment,  superior security interest,  lien, claim or encumbrance in favor of
any person other than Capital.

                        D0    The Security Documents properly and
reasonably describe the subject personal property collateral.

                        E0    Each Contract correctly sets forth the terms
between Borrower and the Contract Debtor,  including,  without  limitation,  the
interest rate and/or fees applicable thereto.

                        F0    All state and federal laws have been


                                       83


<PAGE>



complied with in  conjunction  with the Contracts  and Security  Documents,  the
non-compliance   with  which  would  have  an  adverse   impact  on  the  value,
enforceability or collectability of the Contracts or Security Documents.

                        G0    Borrower has good and valid title to, and
full  right and  authority  to pledge  and assign  the  Contracts  and  Security
Documents to Capital and no payment is past due under any Eligible Contract.

                        H0    The signatures of officers of the Contract
Debtor on each Contract and Security Documents related thereto are genuine, and,
to the best  knowledge of Borrower,  such officers were  authorized  and had the
legal capacity to enter into and execute such documents on the date thereof.

            70    BORROWER'S AFFIRMATIVE COVENANTS

                  Borrower  covenants  and  agrees  that so  long as any  credit
hereunder shall be available and until the Obligations have been repaid in full,
unless Capital shall otherwise consent in writing,  Borrower shall do all of the
following:

                  7.1  Rights  and  Facilities.   Borrower  shall  maintain  and
preserve all rights,  franchises and other authority adequate for the conduct of
its  business.  Borrower  shall also  maintain  its  properties,  equipment  and
facilities  in good order and  repair and  conduct  its  business  in an orderly
manner without voluntary interruption and maintain and preserve its existence.

                  7.2   Records and Servicing of Contracts.

                        A0    Borrower shall keep or will cause to be kept
in a safe place,  at its chief  executive  office,  copies (or the  originals if
Capital  determines  in its sole  discretion  to allow  Borrower  to retain such
originals) of the Contracts and Security  Documents,  all necessary,  proper and
accurate  books,  records,  ledgers,   correspondence  and  other  documents  or
instruments  related to or concerning the Contracts and the Security  Documents.
Capital  shall,  at all  reasonable  times,  have the right to inspect,  verify,
check,  make  abstracts  from  and  photocopies  of  Borrower's  Books,  and any
correspondence  and  other  papers  pertaining  to the  Contracts  and  Security
Documents.

                        B0    In consideration of the advances to be made
by Capital pursuant hereto, and at no expense to Capital, Borrower covenants and
agrees to diligently and faithfully  perform the following  services relating to
the Contracts and Security Documents,  unless and until notified by Capital that
it does not desire Borrower to continue to perform any or all such services:


                                       84


<PAGE>



                              (1)   Borrower will use commercially
reasonable  efforts to collect  all  payments  due under the  Contracts.  On the
fifteenth  (15th) day of each  month,  Borrower  shall  provide  Capital  with a
written report identifying each Contract, if any, under which scheduled payments
are thirty (30) days or more past due and shall inform Capital,  in writing,  of
all decisions  regarding  collection  efforts  concerning  any such Contract and
concerning repossession of Property.

                              (2)   Borrower will perform customary
insurance  follow-up  with  respect to each  policy of  insurance  covering  the
Property,  if any. If required or prudent insurance on any Property is canceled,
terminated  or  lapses,  Borrower  shall  immediately,  and at its sole cost and
expense, obtain replacement insurance coverage.

                              (3)   Borrower will promptly notify Capital
if and  when  any of the  following  shall  come  to its  attention:  (a) if any
material default arises under the terms of a Contract and/or Security  Document,
which default shall not be waived by Borrower  without the prior written consent
of  Capital;  (b) if any  material  item of Property  should be  damaged,  lost,
destroyed  or  stolen,  and such item or items of  Property  shall not have been
repaired,  replaced or cured by the Contract Debtor within a reasonable time; or
(c) if any Property is moved from the location or locations where it is required
to be kept under the terms of the Security Document.

                              (4)   Borrower acknowledges that it is not
authorized  or  empowered to waive or vary the terms of any Contract or Security
Document in a way that would be adverse to  Capital's  interests,  and  Borrower
agrees  that it will not,  at any time,  waive or consent to a  postponement  of
strict  compliance on the part of a Contract Debtor with respect to any material
term, provision or covenant contained in any Contract or Security Document,  nor
forbear or grant any material indulgence to a Contract Debtor, without the prior
written consent of Capital.

                  7.3 Location of Equipment. The Equipment shall be located only
at Borrower's  chief executive office or such other locations as shall have been
approved by Capital, which approval shall not be unreasonably withheld.

                  7.4   Insurance.

                        A0    Borrower, at its expense, shall insure the
Equipment against loss or damage by fire, theft,  explosion,  sprinklers and all
other hazards and risks ordinarily  insured against by other owners who use such
properties in similar businesses for the full insurable value thereof.  Borrower
shall  deliver to Capital  certified  copies of such  policies of insurance  and
evidence of the


                                       85


<PAGE>



payments  of all  premiums  therefor.  Borrower  shall  also  keep and  maintain
business interruption,  public liability, and property damage insurance relating
to Borrower's  ownership and use of the Equipment and its other assets. All such
policies of insurance shall be in such form,  with such  companies,  and in such
amounts as may be  satisfactory  to  Capital.  All such  policies  of  insurance
(except  those of  public  liability  and  property  damage)  shall  contain  an
endorsement in a form  satisfactory  to Capital  showing Capital as a loss payee
thereof, with a waiver of warranties on a 438-BFU endorsement,  and all proceeds
payable  thereunder  shall be payable to Capital  and,  upon receipt by Capital,
shall be applied on account of the Obligations  owing to Capital.  To secure the
payment of the Obligations,  Borrower grants Capital a security  interest in and
to all such policies of insurance (except those of public liability and property
damage) and the proceeds  thereof,  and Borrower shall direct all insurers under
such policies of insurance to pay all proceeds thereof directly to Capital.

                        B0    Prior to an Event of Default under this
Agreement,  Borrower shall have the exclusive  right to make,  settle and adjust
any and all claims under such policies of  insurance;  provided,  however,  that
Borrower shall not legally conclude the settlement or adjustment of any claim in
excess of Ten Thousand and 00/100 Dollars  ($10,000.00)  without first obtaining
the written consent of Capital.

                        C0    Borrower hereby irrevocably appoints Capital
(and any of Capital's  officers,  employees or agents  designated by Capital) as
Borrower's  attorney  following  the  occurrence  of an Event of Default for the
purpose of making,  settling and  adjusting  all claims  under such  policies of
insurance,  endorsing  the name of Borrower on any check,  draft,  instrument or
other item of payment for the proceeds of such  policies of  insurance,  and for
making  all  determinations  and  decisions  with  respect to such  policies  of
insurance.

                        D0    Borrower will not cancel any of such
policies without Capital's prior written consent.  Each such insurer shall agree
by endorsement upon the policy or policies of insurance issued by it to Borrower
as required above, or by independent  instruments  furnished to Capital, that it
will give Capital at least ten (10) days written  notice  before any such policy
or policies of insurance will be altered or canceled, and that no act or default
of Borrower,  or any other person,  shall affect the right of Capital to recover
under such policy or policies of  insurance or to pay any premium in whole or in
part relating thereto.  If Borrower fails to comply with its covenants contained
in this Section 7.4,  Capital may, but shall have no  obligation  to, obtain and
maintain  such  policies of insurance  and pay such premiums and take such other
action with respect to such policies which Capital deems prudent.


                                       86


<PAGE>



                  7.5 Notice of  Litigation.  If at any time  during the term of
this  Agreement  any   litigation,   governmental   investigations   or  claims,
complaints,  actions or  prosecutions  involving  Borrower or any  guarantor  of
Borrower shall be commenced or threatened,  Borrower  shall  immediately  notify
Capital in writing of such event.

                  7.6   Submission of Records and Reports.

                        A0    Borrower agrees to use its best efforts to
deliver to Capital,  on a daily  basis,  a  collateral  and loan  status  report
summarizing  the status of each  Contract by  indicating,  with  respect to each
Contract,  the  amount of  outstanding  advances  made by  Borrower  under  such
Contract,  the amount of all outstanding accounts and other Property assigned to
Borrower  thereunder,  the amount of loan availability  under the Contract,  the
amount  of  collections  received  since the last  report,  the date of the last
accounts  receivable  aging with respect to such Contract Debtor, a copy of each
invoice  assigned  to  Borrower  (together  with a copy of proofs of delivery or
signed  acknowledgments  of service  executed by the  customer of such  Contract
Debtor), and any other information required by Capital.

                        B0    Borrower shall deliver to Capital on first
Business Day of each week during the term of this Agreement a detailed report of
all outstanding  accounts assigned to Borrower by the Contract Debtors which, as
of the last Business Day of the  immediately  preceding  week, do not constitute
Eligible Underlying Accounts Collateral.

                        C0    Borrower shall execute and deliver to
Capital  by the  fifteenth  (15th)  day of each  month  during  the term of this
Agreement, a report containing the following information regarding each Contract
as of the last day of the immediately  preceding calendar month: (i) a statement
reflecting all of the advances,  repayments, other loan activity, and the status
of the Property  securing  the  obligations  of the  Contract  Debtor under that
Contract;  (ii) an accounts  receivable status report setting forth, among other
information,  an aging of the  accounts  receivable,  the amount of the Eligible
Underlying   Accounts   Collateral,   the  amount  of  the  ineligible  accounts
receivable,  and the  percentage  determined by dividing the total amount of all
obligations  of a Contract  Debtor  arising  under the Contract by the aggregate
amount of all  obligations  owing to Borrower from all of its Contract  Debtors;
and (iii) a summary of the Contracts which shall set forth,  among other things,
the  delinquency  rate  of the  obligations  arising  under  the  Contracts  and
indicating under which Contracts, if any, Property is in foreclosure;

                        D0    Borrower shall promptly supply Capital with
such other information concerning its affairs as Capital may request


                                       87


<PAGE>



from time to time  hereafter,  and shall promptly notify Capital of any material
adverse change in Borrower's  financial  condition and of any condition or event
which constitutes a breach of, or an event which constitutes an Event of Default
or Potential Event of Default under, this Agreement.

                  7.7  Acquisition of Assets.  Borrower  shall  promptly  notify
Capital in writing of its  acquisition  by  purchase,  lease or otherwise of any
after-acquired  tangible property having a value greater than Fifty Thousand and
00/100 Dollars ($50,000.00) and of the type included in the Collateral.

                  7.8 Taxes. All assessments and taxes,  whether real,  personal
or otherwise, due or payable by, or imposed, levied or assessed against Borrower
or any of its property shall be paid in full,  before  delinquency or before the
expiration of any extension  period.  Borrower shall make due and timely payment
or deposit of all federal,  state and local taxes,  assessments or contributions
required of it by law,  and will  execute  and  deliver to  Capital,  on demand,
appropriate  certificates attesting to the payment or deposit thereof.  Borrower
will make timely  payment or deposit of all F.I.C.A.  payments  and  withholding
taxes required of it by applicable laws, and will, upon request, furnish Capital
with  proof  satisfactory  to Capital  indicating  that  Borrower  has made such
payments or deposits.

                  7.9   Financial Statements.

                        A0    Borrower shall maintain a standard and
modern system of accounting in accordance  with  generally  accepted  accounting
principles  consistently  applied with ledger and account cards and/or  computer
tapes, discs, printouts,  and records pertaining to the Collateral which contain
information as may from time to time be requested by Capital. Borrower shall not
modify or change its method of accounting or enter into, modify or terminate any
agreement  presently  existing,  or at any time hereafter  entered into with any
third party  accounting  firm and/or service bureau for the  preparation  and/or
storage of Borrower's  accounting  records  without said  accounting firm and/or
service  bureau  agreeing  to  provide  to  Capital  information  regarding  the
Collateral and Borrower's financial condition. Borrower agrees to permit Capital
and any of its employees,  officers or agents,  upon demand,  during  Borrower's
usual  business  hours,  or the usual  business  hours of third  persons  having
control thereof,  to have access to and examine all of Borrower's Books relating
to the  Collateral,  the  Obligations,  Borrower's  financial  condition and the
results of Borrower's operations,  and, in connection therewith,  permit Capital
or any of its agents, employees or officers to copy and make extracts therefrom.

                        B0 Borrower shall deliver to Capital:



                                       88


<PAGE>



                              (1)   within forty five (45) days after the
end of  each of the  first  three  fiscal  quarters  of  Borrower,  for  each of
Borrower's  fiscal years,  a company  prepared  consolidated  and  consolidating
statement of the  financial  condition of Borrower and its  affiliates  for such
quarterly period,  including,  but not limited to, a balance sheet, a profit and
loss  statement,  and a cash flow statement,  and any other report  requested by
Capital relating to the Collateral and the financial condition of Borrower,  and
a certificate  signed by the Chief Executive Officer of Borrower,  to the effect
that all statements  and reports  delivered or caused to be delivered to Capital
under this subsection,  fairly and thoroughly present the financial condition of
Borrower  and its  affiliates  and that there  exists on the date of delivery to
Capital no condition or event which constitutes an Event of Default or Potential
Event of Default;

                              (2) within forty five (45) days after the
end of each of the first three fiscal  quarters of CII, for each of CII's fiscal
years,  a copy of the Form 10Q  filed by CII with the  Securities  and  Exchange
Commission for such period;

                              (3) within ninety (90) days after the end
of each of  CII's  fiscal  years,  an  audited  consolidated  and  consolidating
statement of the financial  condition of CII and its subsidiaries and affiliates
for such fiscal  year,  prepared by  independent  certified  public  accountants
acceptable to Capital,  including, but not limited to, a balance sheet, a profit
and loss statement, and a cash flow statement, and any other report requested by
Capital relating to the Collateral and the financial condition of Borrower,  and
a certificate  signed by the Chief  Executive  Officer of Borrower to the effect
that all reports,  statements,  computer disc or tape files, printouts, runs, or
other  computer  prepared  information  of any kind or  nature  relating  to the
foregoing or documents delivered or caused to be delivered to Capital under this
subsection,  fairly and thoroughly  present the financial  condition of Borrower
and its  affiliates  and that there exists on the date of delivery to Capital no
condition or event which  constitutes an Event of Default or Potential  Event of
Default.

                  7.10 Tax Returns.  Borrower shall deliver to Capital copies of
each of CII's and, if Borrower  files a separate tax return,  Borrower's  future
federal  income tax returns,  and any  amendments  thereto,  within  thirty (30)
calendar days following the filing thereof.  Borrower further agrees to promptly
deliver to Capital copies of all receipts  issued to Borrower for the payment of
federal withholding taxes required of it.

                  7.11  Payment  of  Debts.  Borrower  shall  be  at  all  times
hereafter  solvent  and able to pay its debts  (including  trade  debts) as they
mature.



                                       89


<PAGE>



                  7.12 Financial Covenants. Borrower shall maintain at all times
during the term of this Agreement each of the following:

                        A0    A ratio of Obligations to Tangible Net Worth
of not more than 5.0 to 1.0.

                        B0    Positive Working Capital.

                        C0    Positive Tangible Net Worth.

                        D0    The Subordinated Debt of CII shall be not
less than Two  Million  Dollars  ($2,000,000);  provided,  however,  that to the
extent that CII makes a subordinated  loan pursuant to Section 5.2(C),  then the
amount of the Subordinated Debt of CII which is required be maintained  pursuant
to this  Section  shall  be  increased  by the  full  principal  amount  of such
subordinated loan.

                  7.13 Compliance with Environmental Laws. Borrower shall comply
with any and all  federal,  state  and  local  statutes,  laws  and  regulations
concerning  the  preservation  of the  environment  and the use and  disposal of
hazardous and toxic materials and substances.

                  7.14 Notice of  Reportable  Event.  Borrower  shall furnish to
Capital:  (a) as soon as  possible,  but in no event later than thirty (30) days
after  Borrower  knows or has  reason to know  that any  reportable  event  with
respect to any deferred compensation plan has occurred, a statement of the Chief
Financial  Officer  of  Borrower  setting  forth  the  details  concerning  such
reportable  event and the action  which  Borrower  proposes to take with respect
thereto,  together with a copy of the notice of such  reportable  event given to
the Pension Benefit Guaranty Corporation,  if a copy of such notice is available
to Borrower;  (b) promptly  after the filing  thereof with the Internal  Revenue
Service,  the United States  Secretary of Labor or the Pension Benefit  Guaranty
Corporation,  copies  of each  annual  report  with  respect  to  each  deferred
compensation  plan together with  certified  financial  statements and actuarial
statements  for such plan;  (c) promptly  after receipt  thereof,  a copy of any
notice Borrower may receive from the Pension Benefit Guaranty Corporation or the
Internal  Revenue  Service  with  respect  to any  deferred  compensation  plan;
provided,  however,  this  subparagraph  shall not  apply to  notice of  general
application  issued by the Pension Benefit Guaranty  Corporation or the Internal
Revenue Service;  (d) at least ten (10) days prior to the filing by the Borrower
or the administrator of any deferred  compensation plan of a notice of intent to
terminate such plan, a copy of such notice;  (e) when the same is made available
to participants in the deferred  compensation  plan, all notices and other forms
of  information  from  time  to time  disseminated  to the  participants  by the
administrator  of the  deferred  compensation  plan;  and (f) promptly and in no
event more than ten (10) days after  receipt  thereof by  Borrower,  each notice
received by Borrower


                                       90


<PAGE>



concerning the imposition of any withdrawal  liability under Section 4202 of the
Employee Retirement Income Security Act ("ERISA") of 1974, as amended.

                  7.15  Reimbursement for Capital  Expenses.  Upon the demand of
Capital,  Borrower shall  immediately  reimburse Capital for all sums reasonably
incurred and expended by Capital which constitute Capital Expenses, and Borrower
hereby  authorizes  and  approves all advances and payments by Capital for items
constituting such Capital Expenses.

            8.    BORROWER'S NEGATIVE COVENANTS

                  Borrower  covenants  and  agrees  that so  long as any  credit
hereunder shall be available and until the Obligations have been repaid in full,
unless Capital shall otherwise consent in writing,  Borrower shall not do any of
the following:

                  8.1 Relocate of Chief  Executive  Office.  Borrower  will not,
without  thirty (30) days prior written  notification  to Capital,  relocate its
chief executive office.

                  8.2 Business  Structure and  Operations.  Borrower  shall not,
without Capital's prior written consent:

                        A.    Sell, lease, or otherwise dispose of, move,
relocate  (except  in  connection  with  a  relocation  of  Borrower's  business
facility) or transfer,  whether by sale or otherwise,  any of Borrower's assets;
provided,  however,  that during each of Borrower's fiscal years,  Borrower does
not need to obtain the prior written  consent of Capital in connection  with the
sale or disposal of assets in the ordinary course of Borrower's  business unless
and until the aggregate amount of such assets sold or disposed of, or to be sold
or disposed of,  during such fiscal year  exceeds an  aggregate  value of Twenty
Five Thousand and 00/100 Dollars ($25,000.00);

                        B.    Use the proceeds of any advance made under
Section 2.1 for any purpose other than the daily  financing needs of Borrower in
funding  advances to the  Contract  Debtors or the proceeds of the Term Loan for
any purpose other than the purchase of the capital stock of GFI;

                        C.    Change Borrower's name or form of entity, or
add any new fictitious name;

                        D.    Other than the acquisition of the capital
stock of GFI, acquire, merge or consolidate with or into any other
business organization;

                        E.    Enter into any transaction not in the


                                       91


<PAGE>



ordinary and usual course of Borrower's business;

                        F.    Guarantee or otherwise become in any way
liable with respect to the  obligations of any third party except by endorsement
of  instruments  or items of  payment  for  deposit  to the  general  account of
Borrower or which are transmitted or turned over to Capital;

                        G.    Make any change in the Borrower's financial
structure or in any of its business objectives, purposes or
operations which could adversely affect the ability of Borrower to
repay the Obligations;

                        H.    Incur any debts outside the ordinary and
usual course of Borrower's business, except for renewals or
extensions of existing debts;

                        I.    Make any advance or loan except in the
ordinary course of business;  provided,  however, that the outstanding amount of
term loans made in the ordinary course of business shall not exceed,  at any one
time, fifteen percent (15%) of the then existing Tangible Net Worth;

                        J.    Prepay any existing indebtedness owing to
any third party;

                        K.    Cause, permit or suffer any change, direct
or indirect, in Borrower's capital ownership;

                        L.    Make any advance to any Contract Debtor
where the making of such advance would cause the total amount of the outstanding
indebtedness  of such Contract Debtor to exceed thirty five percent (35%) of the
Tangible Net Worth;

                        M.    Make any plant or fixed capital expenditure,
or any commitment therefor, in any fiscal year, in an aggregate
amount in excess of Fifty Thousand and 00/100 Dollars ($50,000.00);

                        N.    Enter into any lease, or any commitment
therefor,  in any fiscal  year,  requiring  aggregate  payments in such any such
fiscal year in excess of Seventy Five Thousand and 00/100 Dollars ($75,000.00);

                        O.    Borrower will not, without Capital's prior
written consent, make any distribution to its shareholders (in cash or in stock)
on, or  purchase,  acquire,  redeem or retire any of its capital  stock,  of any
category thereof, whether now or hereafter outstanding;  provided, however, that
Borrower shall be permitted to make  distributions  to CII in order to reimburse
CII for reasonable


                                       92


<PAGE>



costs and expenses actually incurred by CII in the administration of
Borrower's business;

                        P. Suspend or go out of business.

                  8.3   ERISA.

                        A.    Borrower shall not withdraw from partici
pation in,  permit the  termination  or  partial  termination  of, or permit the
occurrence  of any other event with  respect to any deferred  compensation  plan
maintained  for the benefit of Borrower's  employees  under  circumstances  that
could result in liability to the Pension Benefit Guaranty Corporation, or any of
its  successors  or  assigns,  or to any entity  which  provides  funds for such
deferred compensation plan.

                        B.    Borrower shall not withdraw from any
multi-employer  plan  described  in Section  4001(a)(3)  of ERISA  which  covers
Borrower's employees.

            9.    EVENTS OF DEFAULT

                  Any one or more of the  following  events shall  constitute an
Event of Default by Borrower under this Agreement:

                  9.1 Failure to Pay Obligations.  If Borrower fails to pay when
due and  payable or when  declared  due and  payable  all or any  portion of the
Obligations   owing  to  Capital   (whether  of  principal,   interest,   taxes,
reimbursement of Capital Expenses, or otherwise);

                  9.2  Failure to  Perform.  If  Borrower  fails or  neglects to
perform, keep or observe any term, provision,  condition,  covenant,  agreement,
warranty or representation contained in this Agreement, in any of the other Loan
Documents,  or in any other  present or future  agreement  between  Borrower and
Capital  and such  failure  continues  for twenty one (21)  calendar  days after
written notice thereof from Capital to Borrower or, if such failure is one which
cannot be cured  within  twenty one (21)  calendar  days,  then if Borrower  has
commenced  curing  such  failure  by means  acceptable  to  Capital  in its sole
discretion, then such failure shall not be deemed an Event of Default under this
Section so long as in the sole and  exclusive  opinion of  Capital,  Borrower is
diligently attempting to cure the failure;

                  9.3   Inaccurate Information.  If any material
representation, statement, report, or certificate made or delivered
by Borrower, or any of its officers, employees or agents, to Capital
is not true and correct;

                  9.4   Third Party Claim.  If any or a material portion


                                       93


<PAGE>



of  Borrower's  assets are  attached,  seized,  subjected  to a writ or distress
warrant, or are levied upon, or come into the possession of any Judicial Officer
or Assignee;

                  9.5  Impairment.  If there  is a  material  impairment  of the
prospect of repayment of all or any portion of the Obligations  owing to Capital
or a  material  impairment  of the  value  or  priority  of  Capital's  security
interests in the Collateral;

                  9.6   Voluntary Insolvency Proceeding.  If an
Insolvency Proceeding is commenced by Borrower;

                  9.7   Involuntary Insolvency Proceeding.  If an
Insolvency Proceeding is commenced against Borrower;

                  9.8  Interruption  of  Business.   If  Borrower  is  enjoined,
restrained or in any way prevented by court order from continuing to conduct all
or any material part of its business affairs;

                  9.9 Governmental Lien. If a notice of lien, levy or assessment
is filed of record with respect to any or all of Borrower's assets by the United
States Government,  or any department,  agency or instrumentality thereof, or by
any state, county, municipal or other governmental agency, or if any tax or debt
owing at any time hereafter to any one or more of such entities  becomes a lien,
whether choate or otherwise,  upon any or all of the  Borrower's  assets and the
same is not paid on the payment date thereof;

                  9.10 Liens.  If a judgment  or other  claim  becomes a lien or
encumbrance upon all or a material portion of Borrower's assets;

                  9.11  Default in  Agreement  with Third  Party.  If there is a
default in any loan agreement,  mortgage,  indenture or other agreement to which
Borrower is a party with third parties which is not cured during any  applicable
cure  period  and  where  the   obligations  of  Borrower  under  such  contract
individually  or in the aggregate with any other  contracts under which Borrower
is then in default equals or exceeds Fifty Thousand Dollars ($50,000);

                  9.12  Payment on  Subordinated  Debt.  If  Borrower  makes any
payment  to any third  party  which  would  violate  the terms of any  agreement
pursuant to which such third party has  subordinated  indebtedness  owed to him,
her or it to Borrower's Obligations to Capital;

                  9.13 Misrepresentation. If any misrepresentation exists now or
hereafter in any warranty or  representation  made to Capital by Borrower or any
officer or director of Borrower, or if any


                                       94


<PAGE>



such warranty or representation is withdrawn by Borrower or by any
officer or director of Borrower;

                  9.14  Impairment  of Guaranty.  If any guarantor of Borrower's
indebtedness to Capital dies,  terminates its guaranty,  defaults in the payment
or performance of any obligations of guarantor owing to Capital,  or becomes the
subject of an Insolvency Proceeding;

                  9.15 Reportable  Event Under ERISA.  If any reportable  event,
which Capital  determines  will have a material  adverse effect on the financial
condition of Borrower or which Capital  determines  constitutes  grounds for the
termination of any deferred  compensation  plan by the Pension Benefit  Guaranty
Corporation or for the  appointment by the  appropriate  United States  District
Court of a trustee to  administer  any such plan,  shall  have  occurred  and be
continuing  thirty (30) days after written  notice of such  determination  shall
have been given to  Borrower by  Capital,  or any such Plan shall be  terminated
within the meaning of Title IV of ERISA,  or a trustee shall be appointed by the
appropriate  United States  District  Court to administer  any such plan, or the
Pension Benefit Guaranty  Corporation  shall institute  proceedings to terminate
any plan and in case of any event  described in this Section 9.15, the aggregate
amount of the Borrower's  liability to the Pension Benefit Guaranty  Corporation
under  Sections  4062,  4063 or 4064 of ERISA shall  exceed five percent (5%) of
Borrower's tangible net worth;

                  9.16 Withdrawal from Multi-Employer  Plan. Borrower shall have
withdrawn from a  multi-employer  plan described in Section  4001(a)(3) of ERISA
and Capital determines that such withdrawal would have a material adverse effect
on the financial condition of Borrower.

                  9.17 Cure Periods.  Notwithstanding anything contained in this
Section 9 to the contrary,  Capital shall refrain from exercising its rights and
remedies and an Event of Default  shall not be deemed to have occurred by reason
of the  occurrence  of: (i) an event set forth in Section 9.7 if,  within  forty
five  (45)  calendar  days  from the date  thereof,  the same is  discharged  or
dismissed, or (ii) any of the events set forth in Sections 9.4, 9.8, 9.9 or 9.10
if, within  twenty one (21)  calendar  days from the date  thereof,  the same is
released, discharged, dismissed, bonded against or satisfied; provided, however,
if the event is the  institution  of Insolvency  Proceedings  against  Borrower,
Capital  shall not be  obligated to make  advances to Borrower  during such cure
period.

            10.   CAPITAL'S RIGHTS AND REMEDIES

                  10.1  Remedies.  Upon the occurrence of an Event of Default by
Borrower under this Agreement, Capital may, at its


                                       95


<PAGE>



election,  without notice of its election and without demand, do any one or more
of the following, all of which are authorized by Borrower:

                        A.    Declare all Obligations, whether evidenced
by this Agreement or otherwise, immediately due and payable;

                        B.    Cease advancing money or extending credit to
or for the benefit of Borrower under this Agreement or under any
other agreement between Borrower and Capital;

                        C.    Terminate this Agreement and any of the
other Loan  Documents as to any future  liability or obligation of Capital,  but
without  affecting  Capital's rights and security interest in the Collateral and
without affecting the Obligations owing by Borrower to Capital;

                        D.    Capital or Capital's designee may notify
each  Contract  Debtor  that its  Contract,  Security  Documents  and all rights
thereunder  have been  assigned  to  Capital  and that  Capital  has a  security
interest  therein,  collect the  indebtedness  of such Contract  Debtor owing to
Borrower  directly  if Capital  has not already  been  authorized  to do so, and
charge the collection costs and expenses to Borrower's loan account.

                        E.    Without notice to or demand upon Borrower or
any  guarantor,  make  such  payments  and do  such  acts as  Capital  considers
necessary  or  reasonable  to protect its security  interest in the  Collateral.
Borrower  agrees to assemble the Collateral if Capital so requires,  and to make
the  Collateral  available  to  Capital  as  Capital  may  designate.   Borrower
authorizes  Capital to enter the premises where the Collateral is located,  take
and  maintain  possession  of the  Collateral,  or any  part of it,  and to pay,
purchase,  contest or compromise  any  encumbrance,  charge or lien which in the
opinion of Capital appears to be prior or superior to its security  interest and
to pay all expenses incurred in connection therewith;

                        F.    Capital is hereby granted a license or other
right to use, without charge, Borrower's labels, patents, copyrights,  rights of
use of any name, trade secrets, trade names,  trademarks and advertising matter,
or any  property  of a similar  nature,  as it pertains  to the  Collateral,  in
completing  production of,  advertising  for sale and selling any Collateral and
Borrower's rights under all licenses,  and all franchise agreements shall insure
to Capital's benefit;

                        G.    Ship, reclaim, recover, store, finish,
maintain, repair, prepare for sale, advertise for sale and sell (in
the manner provided for herein) the Collateral;


                                       96


<PAGE>



                        H.    Sell the Collateral at either a public or
private sale, or both, by way of one or more contracts or transactions, for cash
or on terms, in such manner and at such places (including  Borrower's  premises)
as is  commercially  reasonable  in the opinion of Capital.  It is not necessary
that the Collateral be present at any such sale;

                        I.    Capital shall give notice of the disposition
of the Collateral as follows:

                              (1    Capital shall give Borrower and each
holder of a security  interest in the  Collateral  who has filed with  Capital a
written request for notice,  a notice in writing of the time and place of public
sale, or, if the sale is a private sale or some other  disposition  other than a
public  sale is to be made of the  Collateral,  the time on or after  which  the
private sale or other disposition is to be made;

                              (2    The notice shall be personally
delivered or mailed,  postage prepaid, to Borrower as provided in Section 13, at
least ten (10) calendar days before the date fixed for the sale, or at least ten
(10)  calendar  days before the date on or after which the private sale or other
disposition  is to be made,  unless the Collateral is perishable or threatens to
decline  speedily in value.  Notice to persons other than  Borrower  claiming an
interest  in the  Collateral  shall  be  sent  to such  addresses  as they  have
furnished to Capital;

                              (3    If the sale is to be a public sale,
Capital  shall also give notice of the time and place by publishing a notice one
time at least ten (10)  calendar days before the date of the sale in a newspaper
of general circulation in the county in which the sale is to be held;

                        J.    Capital may credit bid and purchase at any
public sale;

                        K.    Borrower shall pay all Capital Expenses
incurred in connection  with  Capital's  enforcement  and exercise of any of its
rights and  remedies as herein  provided,  whether or not suit is  commenced  by
Capital;

                        L.    Any deficiency which exists after
disposition  of the  Collateral as provided  above will be paid  immediately  by
Borrower.  Any excess  will be  returned,  without  interest  and subject to the
rights of third parties, to Borrower by Capital.

                  10.2 Cumulative  Rights.  Capital's  rights and remedies under
this Agreement and all other agreements shall be cumulative.


                                       97


<PAGE>



Capital  shall have all other rights and remedies not  inconsistent  herewith as
provided  under the Code,  by law,  or in equity.  No exercise by Capital of one
right or remedy  shall be deemed an  election,  and no waiver by  Capital of any
default on  Borrower's  part shall be deemed a  continuing  waiver.  No delay by
Capital shall constitute a waiver, election or acquiescence by it.

            11. TAXES AND EXPENSES  REGARDING THE COLLATERAL.  If Borrower fails
to pay any monies (whether taxes, assessments, insurance premiums, or otherwise)
due to third  persons or entities,  or fails to make any deposits or furnish any
required  proof of payment or deposit,  all as required  under the terms of this
Agreement,  then Capital may, to the extent that it determines that such failure
by Borrower could have a material  adverse change on Capital's  interests in the
Collateral,  in its  discretion  and without prior notice to Borrower,  (i) make
payment of the same or any part thereof; (ii) set up such reserves in Borrower's
loan account as Capital  deems  necessary  to protect  Capital from the exposure
created by such failure; or (iii) both. Any amounts paid or deposited by Capital
shall constitute  Capital Expenses,  shall be immediately  charged to Borrower's
loan  account and become  additional  Obligations  owing to Capital,  shall bear
interest at the  applicable  rate set forth in Section 2.5, and shall be secured
by the  Collateral.  Any payments made by Capital shall not  constitute:  (i) an
agreement by Capital to make similar payments in the future, or (ii) a waiver by
Capital of any Event of Default under this  Agreement.  Capital need not inquire
as to, or contest the validity of, any such  expense,  tax,  security  interest,
encumbrance  or lien,  and the  receipt  of the usual  official  notice  for the
payment  thereof shall be conclusive  evidence that the same was validly due and
owing.

            12.   WAIVERS

                  12.1  Application  of Payments.  Borrower  waives the right to
direct the  application  of any and all payments at any time or times  hereafter
received by Capital on account of any  Obligations  owed by Borrower to Capital,
and Borrower  agrees that Capital shall have the continuing  exclusive  right to
apply and reapply  such  payments  in any manner as Capital may deem  advisable,
notwithstanding any entry by Capital upon its books.

                  12.2  Demand,  Protest,  Default,  Etc.  Except  as  otherwise
provided herein,  Borrower waives demand,  protest, notice of protest, notice of
default or dishonor,  notice of payment and  nonpayment,  notice of any default,
nonpayment at maturity, release, compromise, settlement, extension or renewal of
any or all commercial paper, accounts,  documents,  instruments,  chattel paper,
and  guarantees at any time held by Capital on which  Borrower may in any way be
liable.



                                       98


<PAGE>



                  12.3 Confidential  Relationship.  Borrower waives the right to
assert a confidential relationship, if any, it may have with any accounting firm
and/or service bureau in connection  with any  information  requested by Capital
pursuant to or in accordance with this Agreement. So long as no Event of Default
shall  have  occurred,  Capital  agrees  that  prior to  requesting  information
directly from any such  accounting  firm and/or  service  bureau,  Capital shall
first request such information from Borrower.  If Borrower fails to provide such
information to Capital  within four (4) Business Days, the Borrower  agrees that
Capital may contact  directly any such  accounting firm and/or service bureau in
order to obtain such information.

            13. NOTICES.  Unless otherwise  specifically  provided  herein,  all
notices  and  service  of any  process  shall  be in  writing  addressed  to the
respective party as set forth below and may be personally served,  telecopied or
sent by overnight  courier  service or United States mail and shall be deemed to
have been given: (a) if delivered in person, when delivered; (b) if delivered by
telecopy,  on the date of  transmission  if confirmed  and if  transmitted  on a
Business  Day  before  4:00 p.m.  (Los  Angeles  time)  or, if not,  on the next
succeeding  Business  Day; (c) if delivered by overnight  courier,  two Business
Days after delivery to such courier properly addressed;  or (d) if by U.S. Mail,
four  Business Days after  depositing  in the United  States mail,  with postage
prepaid and properly addressed.

            If to Borrower:                     U.S. COMMERCIAL FUNDING
                                    CORPORATION
                                    17W220 22nd Street, Suite 420
                                    Oakbrook Terrace, Illinois 60181
                                    Attn:       Larry Meek
                                    Telecopier Number (630) 993-9190

            With a Copy to:               CHUHAK & TECSON P.C.
                                    225 W. Washington Street, Suite 1300
                                    Chicago, Illinois 60606
                                    Attn:       James Gottlieb, Esq.
                                    Telecopier Number (312) 444-9027

            If to Capital:                CAPITAL BUSINESS CREDIT
                                    700 S. Flower Street, Suite 2001
                                    Los Angeles, California 90017-4101
                                    Attn:       Nathan L. Hugg
                                    Telecopier Number (213) 236-1375

            With a Copy to:               KATZ, HOYT, SEIGEL & KAPOR
                                    11111 Santa Monica Boulevard, Suite 820
                                    Los Angeles, California  90025-3342
                                    Attn:       William Schoenholz, Esq.
                                    Telecopier Number (310) 473-7138



                                       99


<PAGE>



                  The parties hereto may change the address at which they are to
receive  notices  and  the  telecopier  number  at  which  they  are to  receive
telecopies hereunder,  by notice in writing in the foregoing manner given to the
other.

            14. DESTRUCTION OF BORROWER'S DOCUMENTS.  Any documents,  schedules,
invoices or other  papers  delivered  to Capital may be  destroyed  or otherwise
disposed of by Capital four (4) months  after they are  delivered to or received
by  Capital,  unless  Borrower  requests,  in  writing,  the  return of the said
documents,  schedules,  invoices  or other  papers  and makes  arrangements,  at
Borrower's expense, for their return. Capital will notify Borrower not less than
ten (10) days prior to  destroying  any  original  Contracts  for the purpose of
allowing  Borrower  to request  the  return of such  Contracts  pursuant  to the
immediately  preceding sentence;  provided,  however,  that Capital shall not be
liable to Borrower or any third party if Capital fails to provide  Borrower with
such ten (10) days  notice  unless  Capital's  failure  to notify  was caused by
Capital's gross negligence or wilful misconduct.

            15. CHOICE OF LAW. The validity of this Agreement, its construction,
interpretation and enforcement, and the rights of the parties hereunder shall be
determined under,  governed by, and construed in accordance with the laws of the
State of California. The parties agree that all arbitration proceedings shall be
conducted in County of Los Angeles,  State of California,  and all other actions
or  proceedings  arising in connection  with this  Agreement  shall be tried and
litigated  only in the state and  federal  courts  located  in the County of Los
Angeles,  State of California.  Borrower  waives any right it may have to assert
the  doctrine  of forum non  conveniens  or to object to such  venue and  hereby
consents to any court ordered relief.

            16.   GENERAL PROVISIONS

                  16.1  Representations  and  Warranties.  Each  representation,
warranty  and  agreement  contained  in this  Agreement  shall  be  conclusively
presumed to have been relied on by Capital  regardless of any investigation made
or  information  possessed  by  Capital.  The  warranties,  representations  and
agreements  set forth herein shall be cumulative  and in addition to any and all
other warranties,  representations  and agreements which Borrower shall give, or
cause to be given, to Capital, either now or hereafter.

                  16.2 Binding  Agreement.  This Agreement  shall be binding and
deemed effective when executed by Borrower and accepted and executed by Capital.

                  16.3  Right to Grant Participations.  This Agreement
shall bind and inure to the benefit of the respective successors and


                                      100


<PAGE>



assigns of each of the parties; provided, however , that Borrower may not assign
this Agreement or any rights hereunder  without  Capital's prior written consent
and any  prohibited  assignment  shall be  absolutely  void.  No  consent  to an
assignment by Capital shall release  Borrower from its  Obligations  to Capital.
Capital may assign this Agreement and its rights and duties  hereunder.  Capital
reserves the right to sell, assign, transfer,  negotiate or grant participations
in all or any part  of,  or any  interest  in,  Capital's  rights  and  benefits
hereunder.  In  connection  therewith,  Capital may disclose all  documents  and
information  which  Capital now or  hereafter  may have  relating to Borrower or
Borrower's business.

                  16.4 Section  Headings.  Section  headings and section numbers
have  been set forth  herein  for  convenience  only.  Unless  the  contrary  is
compelled by the context,  everything  contained in each section applies equally
to this entire Agreement.

                  16.5   Interpretation.   Neither   this   Agreement   nor  any
uncertainty or ambiguity  herein shall be construed or resolved  against Capital
or  Borrower,  whether  under  any rule of  construction  or  otherwise.  On the
contrary, this Agreement has been reviewed by all parties and shall be construed
and  interpreted  according to the  ordinary  meaning of the words used so as to
fairly accomplish the purposes and intentions of all parties hereto.

                  16.6  Severability.  Each provision of this Agreement shall be
severable  from every  other  provision  of this  Agreement  for the  purpose of
determining the legal enforceability of any specific provision.

                  16.7 Modification and Merger. This Agreement cannot be changed
or terminated  orally.  All prior agreements,  understandings,  representations,
warranties and negotiations, if any, are merged into this Agreement.

                  16.8 Good Faith Requirement. The parties intend and agree that
their  respective  rights,   duties,   powers,   liabilities,   obligations  and
discretions shall be performed, carried out, discharged and exercised reasonably
and in good faith.

                  16.9 Termination of Original Loan Agreement. The Original Loan
Agreement is hereby terminated and of no further force or effect.

                  16.10 WAIVER OF JURY TRIAL.  BORROWER AND CAPITAL HEREBY WAIVE
THEIR  RESPECTIVE  RIGHTS TO A JURY TRIAL OF ANY CLAIM OR CAUSE OF ACTION  BASED
UPON OR ARISING OUT OF THIS  AGREEMENT OR ANY OTHER LOAN  DOCUMENTS  EXECUTED IN
CONNECTION  WITH THIS  AGREEMENT  OR ANY DEALINGS  BETWEEN  BORROWER AND CAPITAL
RELATING TO THE SUBJECT


                                      101


<PAGE>


MATTER  OF  THIS  TRANSACTION  AND  THE  BUSINESS  RELATIONSHIP  THAT  IS  BEING
ESTABLISHED.  BORROWER  AND  CAPITAL  EACH  ACKNOWLEDGE  THAT  THIS  WAIVER IS A
MATERIAL INDUCEMENT TO ENTER INTO A BUSINESS RELATIONSHIP, THAT EACH OF BORROWER
AND CAPITAL HAS ALREADY  RELIED ON THIS WAIVER IN ENTERING  INTO THIS  AGREEMENT
AND THAT EACH OF BORROWER  AND CAPITAL  WILL  CONTINUE TO RELY ON THIS WAIVER IN
ANY RELATED FUTURE DEALINGS BETWEEN  BORROWER AND CAPITAL.  BORROWER AND CAPITAL
FURTHER  WARRANT AND REPRESENT  THAT THEY EACH KNOWINGLY AND  VOLUNTARILY  WAIVE
THEIR RESPECTIVE JURY TRIAL RIGHTS FOLLOWING CONSULTATION WITH LEGAL COUNSEL.

            IN  WITNESS  WHEREOF,   Capital  and  Borrower  have  executed  this
Agreement as of the date first set forth above.

                                    U.S. COMMERCIAL FUNDING CORPORATION,
                                    an Illinois corporation

                                    By ______________________________
                                    Title:___________________________

                                    CAPITAL BUSINESS CREDIT, A DIVISION OF
                                    CAPITAL FACTORS, INC.,
                                    a Florida corporation


                                    By ______________________________
                                    Title:___________________________

                                      102



                           LOAN AND SECURITY AGREEMENT


            THIS LOAN AND SECURITY  AGREEMENT,  dated as of August __, 1998,  is
entered into between CAPITAL  BUSINESS  CREDIT,  A DIVISION OF CAPITAL  FACTORS,
INC., a Florida  corporation  ("Capital"),  and GOODMAN  FACTORS,  INC., a Texas
corporation ("Borrower").

            The parties agree as follows:

            1.    DEFINITIONS

                  In  addition  to the  defined  terms  contained  in the  first
paragraph and recitals above, as used herein, the following terms shall have the
following definitions:

                  1.1  "Accounts"  means all  presently  existing and  hereafter
arising accounts,  instruments, notes, drafts, chattel paper and all other forms
of  obligations  owing to Borrower  arising out of the sale or lease of goods or
the rendition of services by Borrower, whether or not earned by performance, and
any and all credit insurance, guaranties and other security therefor, as well as
all merchandise returned to or reclaimed by Borrower.

                  1.2 "Agreement"  means this Loan and Security  Agreement,  any
concurrent or subsequent riders or exhibits to this Loan and Security Agreement,
and any extensions, supplements, amendments or modifications to or in connection
with this Loan and Security Agreement and/or to any such riders or exhibits.

                  1.3  "Borrower's  Books"  means  all of  Borrower's  books and
records  including,   but  not  limited  to:  minute  books;  ledgers;   records
indicating,  summarizing or evidencing  Borrower's  assets and liabilities;  all
information  relating to Borrower's business operations or financial  condition;
and all  computer  programs,  disc or tape  files,  printouts,  runs,  and other
computer prepared information and the equipment containing such information.

                  1.4  "Borrowing  Base  Certificate"   means  the  certificate,
substantially  in the form of Exhibit 1.4, with  appropriate  insertions,  to be
submitted to Capital by Borrower  pursuant to this  Agreement  and  certified as
true and  correct  by the Chief  Executive  Officer  of  Borrower  or such other
employee or agent of Borrower who may have specific knowledge of the matters set
forth therein.

                  1.5 "Borrower  Guaranty" means that certain General Continuing
Guaranty,  of even date herewith,  executed by Borrower in favor of Capital with
respect to all present and future obligations of USCF owing to Capital.

                  1.6  "Business  Day"  means  any day  other  than a  Saturday,
Sunday,  the day after  Thanksgiving or any holiday on which banks in the States
of California or Florida are authorized by law to close.

                  1.7 "Capital  Expenses" means all of the following:  (i) costs
or  expenses  (including,  without  limitation,  taxes and  insurance  premiums)
required to be paid by Borrower  under this  Agreement  or any of the other Loan
Documents  which  are paid or  advanced  by  Capital;  (ii)  filing,  recording,
publication and


                                      103


<PAGE>



search fees paid or incurred by Capital;  and (iii) costs,  fees (including
reasonable  attorneys' and paralegals' fees) and expenses incurred by or charged
to  Capital:  (a) in  connection  with the Lockbox  Agreement;  (b) to audit the
Collateral;  (c) to  correct  any  default  or  enforce  any  provision  of this
Agreement  or any of the other  Loan  Documents  whether  or not  litigation  is
commenced;  (d) in gaining  possession of,  maintaining,  handling,  preserving,
storing,  shipping,  selling,  preparing for sale and/or advertising to sell the
Collateral,  whether  or not a sale is  consummated;  (e) in the event  that the
Security  Documents are being foreclosed,  in collecting the Contracts,  with or
without  suit, or gaining  possession  of,  maintaining,  storing,  selling,  or
preparing for sale and advertising to sell the Property; and (f) in structuring,
drafting, reviewing,  amending, defending or concerning this Agreement or any of
the other Loan Documents.

                  1.8  "CII"  means   Celtic   Investment,   Inc.,   a  Delaware
corporation.

                  1.9 "Code" means the California  Uniform  Commercial Code, and
any and all terms used in this Agreement  which are not defined herein but which
are defined in the Code shall be construed  under this  Agreement in  accordance
with the definition ascribed to such terms under the Code.

                  1.10  "Collateral" means all of the following:

                        A.    The Accounts;

     B. The  Contracts  and all of  Borrower's  rights  and  benefits  under the
Contracts, including, but not limited to, Borrower's right to receive payment in
full of the indebtedness owing to Borrower thereunder,  whether now or hereafter
existing, together with any and all guarantees and/or security therefor, as well
as all of Borrower's Books relating thereto;

     C. The Security  Documents,  together with any and all of Borrower's rights
in and to the Property  covered  thereby and in and to any policies of insurance
relative to such Property;

                        D.    The Equipment;

                        E.    The Financial Assets;

                        F.    The General Intangibles;

     G. Any money, deposit accounts or other assets of Borrower in which Capital
receives  a  security  interest  or which  hereafter  come into the  possession,
custody or control of Capital; and

     H. The  proceeds of any of the  foregoing,  including,  but not limited to,
proceeds of insurance covering the Collateral,  or any portion thereof,  and any
and all Accounts, Equipment,  Financial Assets, General Intangibles,  inventory,
money, deposit accounts or other tangible and intangible property resulting from
the sale or other  disposition  of the  Collateral,  or any  portion  thereof or
interest therein, and the proceeds thereof.


                                      104


<PAGE>



                  1.11  "Contract  Debtor"  means each person or entity which is
obligated to Borrower to perform any duty under or to make any payment  pursuant
to the terms of a Contract.

                  1.12  "Contract(s)"  means all of Borrower's right,  title and
interest in and to each presently existing and hereafter arising loan agreement,
accounts receivable  financing agreement,  factoring agreement,  contract right,
instrument,  note, chattel paper, and any other agreement creating or evidencing
obligations  owing to  Borrower,  all  rights of  Borrower  to  receive  payment
pursuant to the terms of each of the foregoing, together with all guarantees and
other rights of Borrower  obtained in connection  therewith,  and any collateral
therefor.

     1.13 "Cornerstone" means Cornerstone Partners Limited Partners, a Michigan
limited partnership.

                  1.14 "Daily Balance" means the amount determined by taking the
amount of the  Obligations  owed at the beginning of a given day, adding any new
Obligations  advanced or incurred on such date, and  subtracting any payments or
collections  which are  deemed to be paid on that date under the  provisions  of
this Agreement.

                  1.15  "Eligible  Contract(s)"  means  each of those  Contracts
which satisfy all of the following  conditions:  (i) pursuant to which  Borrower
has loaned or advanced monies to a Contract Debtor,  (ii) which,  along with all
loans, advances and collateral therefor,  have been validly assigned to Capital,
(iii)  which   strictly   comply   with  all  of   Borrower's   warranties   and
representations  to Capital  contained  herein;  (iv) with  respect to which the
Contract Debtor is not more than sixty (60) days delinquent in the making of any
scheduled payment thereunder; (v) are not subject to any defense,  counterclaim,
offset,  discount or allowance;  (vi) the outstanding  advances made by Borrower
under such  Contract do not exceed more than  thirty five  percent  (35%) of the
Tangible  Net Worth;  and (vii) not more than twenty five  percent  (25%) of the
outstanding  accounts  assigned to Borrower under such Contract are subject to a
dispute by the account debtors thereunder.

                  1.16 "Eligible  Underlying  Accounts  Collateral"  means, with
respect to each Eligible  Contract,  those accounts  owing to a Contract  Debtor
which have been validly assigned to Borrower  pursuant to the Contract,  contain
payment terms of net sixty (60) days, or less, from the date of the invoice, are
paid within ninety (90) days from the date of the invoice,  and strictly  comply
with all of the Contract  Debtor's  warranties and  representations  to Borrower
contained in the Contracts and Security Documents;  but excluding the following:
(i)  accounts  with  respect  to which  the goods  are  placed  on  consignment,
guaranteed  sale or other terms by reason of which the  payment by the  customer
may be  conditional;  (ii)  accounts with respect to which the customer is not a
resident of the United States; (iii) accounts as to which the account debtor has
disputed its obligation to make payment  thereof;  (iv) accounts with respect to
which  the  customer  is  the  United  States  or  any  department,   agency  or
instrumentality of the United States;  provided,  however, that an account as to
which the United States is the customer shall not be deemed ineligible by reason
of this clause (iv) if Borrower and the Contract  Debtor have  completed  all of
the steps necessary to comply with the Federal  Assignment of Claims Act of 1940
(31 U.S.C.  '203) with respect to such  account;  (v)  accounts  with respect to
which the customer is a  subsidiary  of,  related to,  affiliated  with,  or has
common  shareholders,  officers or  directors  with the  Contract  Debtor;  (vi)
accounts  with respect to which the Contract  Debtor is or may become  liable to
the customer for goods sold or services rendered by the customer to the


                                      105


<PAGE>



Contract  Debtor;  (vii) all of the  accounts  owed by a customer  of a Contract
Debtor where  twenty-five  percent  (25%) or more of all of the accounts owed by
that customer are not paid within ninety (90) days from the date of the invoice;
and (viii) all  accounts  owed to a  Contract  Debtor by a customer  that is the
subject of an  Insolvency  Proceeding.  Under  this  section,  an account  which
remains unpaid more than ninety (90) days from its invoice date is not deemed to
be Eligible  Underlying  Accounts  Collateral  even if otherwise  satisfies  the
remaining  requirements of this section.  Upon the request of Borrower,  Capital
shall consider, in Capital's sole and absolute discretion,  extending the ninety
(90) day period to one hundred twenty days (120) for specific accounts, with all
of the remaining requirements of Section 1.16 remaining unchanged. In connection
with Capital's  consideration of Borrower's  request,  Borrower shall deliver to
Capital all  documentation  requested by Capital which Capital deems relevant to
its decision.  The ninety (90) day period shall apply to all accounts unless and
until  Capital has notified  Borrower in writing,  pursuant to Section 13 of the
Loan Agreement, that the ninety (90) day period has been extended to one hundred
twenty (120) days for the accounts  specifically included in Capital's notice to
Borrower.

     1.17 "Eligible  Underlying  Collateral" means,  collectively,  the Eligible
Underlying Accounts  Collateral,  Eligible Underlying  Equipment  Collateral and
Eligible Underlying Inventory  Collateral.

     1.18 "'Eligible  Underlying  Equipment  Collateral"  means, with respect to
each Contract Debtor, the Contract Debtor's  machinery and equipment,  valued as
at any date of determination at the forced  liquidation  value (as determined by
appraisers  and/or  liquidators  acceptable to Capital)  which is located at the
Contract Debtor's place of business in the United States of America,  except the
following:  (a)  machinery  and  equipment  which  is  broken  or in a state  of
disrepair; (b) machinery and equipment which Capital determines, in the exercise
of  reasonable  discretion  and in  accordance  with  Capital's or the customary
business  practices of such Contract  Debtor,  to be unacceptable  for borrowing
purposes due to age,  type,  category  and/or  obsolescence;  (c)  machinery and
equipment with respect to which Capital,  as the assignee of Borrower,  does not
have a valid,  first  priority and fully  perfected  security  interest;  or (d)
machinery  and  equipment  with  respect  to which  there  exists  any  security
interest, lien or encumbrance in favor of any third party other than Capital.

                  1.19 "Eligible  Underlying  Inventory  Collateral" means, with
respect  to  each  Contract  Debtor,  that  portion  of  the  Contract  Debtor's
inventory,  valued at the lower of average  cost or market,  owned by and in the
possession of such Contract Debtor, and located in the United States of America,
except the following: (a) work-in-process;  (b) finished goods which do not meet
the  specifications  of the purchase order for such goods;  (c) inventory  which
Capital determines,  in the exercise of reasonable  discretion and in accordance
with Capital's or the customary  business  practices of such Contract Debtor, to
be  unacceptable  for borrowing  purposes due to age,  quality,  type,  category
and/or quantity including,  without limitation, any inventory which is obsolete,
not in good condition,  or not either currently  usable or currently  salable in
the ordinary  course of the business of such  Contract  Debtor as  determined by
Capital;  (d)  inventory  with  respect to which  Capital,  as the  assignee  of
Borrower,  does not have a valid,  first priority and fully  perfected  security
interest;  (e)  inventory  with  respect  to which  there  exists  any  security
interest,  lien or  encumbrance  in favor of any third party other than Capital;
(f) inventory  produced in violation of the Fair Labor Standards Act and subject
to the so-called "hot goods" provisions contained in Title 29 U.S.C. 215 (a)(i);
and (g) inventory consisting of packaging, shipping materials or supplies.

                  1.20 "Eligible Term Loan" means a term loan made to a Contract
Debtor which


                                      106


<PAGE>



satisfies  the following  conditions:  (i) such term loan is made pursuant to an
Eligible Contract which also includes an accounts receivable financing facility;
(ii) the  original  principal  amount of the term loan does not  exceed  seventy
percent  (70%) of the  value of the  Eligible  Underlying  Equipment  Collateral
securing  the term loan;  (ii) the  aggregate  outstanding  indebtedness  of the
Contract Debtor for advances based upon Eligible Underlying Inventory Collateral
and term loans does not exceed,  at any time, one hundred  percent (100%) of the
outstanding indebtedness of the Contract Debtor for advances based upon Eligible
Underlying Accounts  Collateral;  (iii) such term loan is fully amortized over a
period of thirty six (36) months or less from the date it is made; and (iv) such
term loan is due and  payable  in full by a date that is no later than the final
maturity and  termination  date of the accounts  receivable  financing  facility
under the Eligible Contract.

                  1.21 "Equipment" means all of Borrower's present and hereafter
acquired machinery,  computers,  equipment,  furniture,  furnishings,  fixtures,
motor vehicles,  tools, goods and any interest in any of the foregoing,  and all
attachments, accessories, accessions, replacements, substitutions, additions and
improvements thereto, wherever located.

     1.22 "Event of Default"  means the  occurrence of any one of the events set
forth in Section 9.

                  1.23  "Facility  Fee"  shall  have the  meaning  set  forth in
Section 2.8A.

                  1.24  "Financial  Assets" means all of Borrower's  present and
future investment property, financial assets, securities, security entitlements,
securities accounts, commodity accounts and commodity contracts.
                  1.25 "General Intangibles" means all of Borrower's present and
future general  intangibles and all other presently owned or hereafter  acquired
intangible personal property of Borrower (including, without limitation, any and
all choses or things in action,  goodwill,  patents,  trade  names,  trademarks,
blueprints, drawings, purchase orders, customer lists, monies due or recoverable
from  pension  funds,  route  lists,  infringement  claims,  computer  programs,
computer discs, computer tapes, literature, reports, catalogs, deposit accounts,
tax refunds and tax refund  claims)  other than goods and  accounts,  as well as
Borrower's Books relating to any of the foregoing.

                  1.26 "GFI" means Goodman Factors, Inc., a Texas corporation.

                  1.27 "Guaranty"  means  individually  and  "Guaranties"  means
collectively the following guaranties:

     A. That certain Validity Guaranty, of even date herewith, executed by
Lucchese in favor of Capital with respect to the present and future Obligations.

     B. That certain Validity Guaranty, of even date herewith,  executed by Meek
in favor of Capital with respect to the present and future Obligations.

     C.  That  certain  General  Continuing  Guaranty,  of even  date  herewith,
executed  by CII in favor of  Capital  with  respect to the  present  and future
Obligations.


                                      107


<PAGE>



     D.  That  certain  General  Continuing  Guaranty,  of even  date  herewith,
executed  by USCF in favor of Capital  with  respect to the  present  and future
Obligations.

                  1.28  "Initial  Term"  shall  have the  meaning  set  forth in
Section 3.1A.

                  1.29 "Insolvency Proceeding" means any proceeding commenced by
or against any person or entity under any  provision  of the federal  Bankruptcy
Code, as amended,  or under any other  bankruptcy or insolvency law,  including,
but not limited to, assignments for the benefit of creditors, formal or informal
moratoriums, compositions or extensions generally with its creditors.

                  1.30  "Judicial   Officer  or  Assignee"  means  any  trustee,
receiver,  controller,  custodian,  assignee for the benefit of creditors or any
other person or entity having powers or duties like or similar to the powers and
duties of a trustee, receiver, controller, custodian or assignee for the benefit
of creditors.

                  1.31 "Loan Documents" means  collectively this Agreement,  the
Lockbox  Agreement and any other  agreements  entered into between  Borrower and
Capital in connection with this Agreement.

                  1.32 "Lockbox Agreement" means that certain Lockbox Agreement,
of even date herewith,  among Borrower,  Capital and NationsBank of Texas,  N.A.
(the "Depository Bank").

                  1.33 "Lucchese" means Frank Lucchese, an individual.

                  1.34  "Maximum  Credit  Limit"  means Six  Million  and 00/100
Dollars  ($6,000,000.00);  provided,  however,  that upon the written request of
Borrower,  delivered pursuant to Section 13 of this Agreement, and so long as no
Event of Default shall have occurred,  the Maximum Credit Limit may be increased
to Twenty Three Million Dollars  ($23,000,000.00).  Each increase in the Maximum
Credit Limit shall be in increments of One Million Dollars ($1,000,000).
                  1.35 "Meek" means Larry Meek, an individual.

                  1.36 "Net Worth"  means,  as of any date,  the total assets of
Borrower minus the total  liabilities of Borrower  calculated in conformity with
GAAP.

                  1.37 "Obligations" means any and all loans,  advances,  debts,
liabilities  (including,  without  limitation,  any and all  amounts  charged to
Borrower's  account  pursuant  to any  agreement  authorizing  Capital to charge
Borrower's account), obligations, lease payments, guaranties (including, without
limitation,  the Borrower  Guaranty),  covenants and duties owing by Borrower to
Capital of any kind and description  (whether  advanced pursuant to or evidenced
by this Agreement, any of the other Loan Documents, or any other instrument,  or
by any other  agreement  between Capital and Borrower and whether or not for the
payment of money), whether direct or indirect, absolute or contingent, due or to
become  due,  now  existing  or  hereafter  arising,   and  including,   without
limitation,  any debt,  liability or  obligation  owing from  Borrower to others
which  Capital  may have  obtained  by  assignment  or  otherwise,  and  further
including,  without  limitation,  all interest not paid when due and all Capital
Expenses  which Borrower is required to pay or reimburse by this  Agreement,  by
law, or otherwise.


                                      108


<PAGE>



                  1.38  "Over  Advance"  shall  have the  meaning  set  forth in
Section 2.2.

                  1.39  "Potential  Event of Default"  means an event which with
the passage of time or the giving of notice or both would constitute an Event of
Default under this Agreement.

                  1.40 "Prime  Rate" means the variable  rate of  interest,  per
annum,  published  daily as the "prime  rate" in the Money Rates  Section of the
Wall Street Journal. In the event that such a rate is no longer published,  then
the "Prime  Rate" shall mean the  variable  rate of  interest,  per annum,  most
recently  announced  by Capital  Bank at its  headquarters  office as its "prime
rate," with the  understanding  that Capital  Bank's  "prime rate" is one of its
base  rates and serves as a basis upon which  effective  rates of  interest  are
calculated  for loans  making  reference  thereto  and may not be the  lowest of
Capital Bank's base rates.

                  1.41  "Property"  means all of the personal and real  property
collateral described in the Security Documents.

                  1.42  "Security  Document(s)"  means all security  agreements,
chattel  mortgages,  leases,  deeds  of  trust,  mortgages,  or  other  security
instruments or agreements of every type and nature securing the obligations of a
Contract Debtor under a Contract.

                  1.43 "Subordination" means individually,  and "Subordinations"
means collectively the following subordination agreements:

     A. That certain Subordination  Agreement , of even date herewith,  executed
by  Westpointe  in favor of  Capital  with  respect  to the  present  and future
Obligations, pursuant to Section 5.1L.

     B. That certain Subordination  Agreement , of even date herewith,  executed
by  Cornerstone  in favor of  Capital  with  respect to the  present  and future
Obligations, pursuant to Section 5.1L.

     C. That certain Subordination  Agreement , of even date herewith,  executed
by Vista in favor of Capital with respect to the present and future Obligations,
pursuant to Section 5.1L.


                  1.44   "Subordinating   Creditor"  means   individually,   and
"Subordinating   Creditors"  means  collectively,   the  following  persons  and
entities:

                        A.    Westpointe.

                        B.    Cornerstone.

                        Vista.

                  1.45  "Subordinated  Debt"  means  all  indebtedness  owing by
Borrower to the Subordinating Creditors and any other


                                      109


<PAGE>



third parties which has been  subordinated  to the  Obligations  pursuant to the
terms of a subordination agreement acceptable to Capital in its sole discretion.

                  1.46  "Tangible  Net Worth"  means an amount  equal to the Net
Worth of Borrower increased by Subordinated Debt and decreased by the following:
patents,  licenses,  leasehold  improvements,   goodwill,   subscription  lists,
organization expenses, monies due from affiliates (including officers, directors
and shareholders), security deposits, and prepaid costs and expenses.

                  1.47  "Unused  Line Fee" shall have the  meaning  set forth in
Section 2.8B.

                  1.48  "USCF" means U.S. Commercial Funding
Corporation, an Illinois corporation.

                  1.49  "Vista" means Vista Income Partners Limited
Partnership, a Michigan limited partnership.

                  1.50  "Westpointe" means Westpointe Partners Limited
Partnership, a Michigan limited partnership.

                  1.51  "Working   Capital"  means  the  amount   determined  by
subtracting  the aggregate  amount of Borrower's  current  liabilities  from the
aggregate amount of Borrower's current assets.  Borrower's  current  liabilities
and current  assets shall be  determined in  accordance  with GAAP  consistently
applied.

                  1.52 Other Definitional Provisions.  References to "Sections",
"subsections",  and "Exhibits" shall be to Sections,  subsections, and Exhibits,
respectively,   of  this  Agreement  unless  otherwise   specifically  provided.
References to "Dollars" means United States Dollars. Any of the terms defined in
Section 1 may, unless the context otherwise requires, be used in the singular or
the plural  depending on the reference.  In this Agreement,  words importing any
gender  include  the  other  genders;  the  words  "including,"  "includes"  and
"include"  shall be deemed to be  followed  by the words  "without  limitation";
references to agreements and other  contractual  instruments  shall be deemed to
include subsequent amendments, assignments, and other modifications thereto, but
only to the extent such amendments,  assignments and other modifications are not
prohibited by the terms of this  Agreement;  references  to any person  includes
their respective  permitted  successors and assigns or people  succeeding to the
relevant  functions of such persons;  and all references to statutes and related
regulations shall include any amendments of same and any successor  statutes and
regulations.

            2.    LOANS AND TERMS OF PAYMENT


                                      110


<PAGE>



                  2.1   Credit Facilities.

                        A.    Subject to the provisions contained in
Section  2.4,  upon the request of  Borrower,  made at any time and from time to
time  during the term of this  Agreement,  and so long as no Event of Default or
Potential  Event of Default has  occurred,  Capital  shall lend to Borrower with
respect to each  Eligible  Contract the lesser of: (i) eighty seven and one-half
percent  (87.5%) of the  aggregate  amount of all  outstanding  advances made by
Borrower pursuant to such Eligible Contract where such advances are based upon a
percentage of the Contract Debtor's Eligible Underlying Accounts Collateral;  or
(ii)  seventy  percent  (70%)  of the  amount  of the then  qualifying  Eligible
Underlying  Accounts  Collateral  assigned  by the  Contract  Debtor to Borrower
pursuant to such Eligible Contract;  provided,  however,  that in no event shall
Capital be  obligated  to make  advances to  Borrower  under this  Section  2.1A
whenever the  aggregate  amount of the  outstanding  advances  made  pursuant to
Section 2.1, or the amount that would be outstanding if Capital made a requested
advance, exceeds, at any one time, the Maximum Credit Limit.

                        B.    Subject to the provisions contained in
this Section and in Section 2.4, upon the request of Borrower,  made at any time
and from time to time during the term of this Agreement, and so long as no Event
of Default or Potential  Event of Default has  occurred,  Capital  shall lend to
Borrower  with  respect to each  Eligible  Contract  the lesser of: (i)  seventy
percent  (70%) of the  aggregate  amount  of all  outstanding  advances  made by
Borrower pursuant to such Eligible Contract where such advances are based upon a
percentage of the Contract Debtor's Eligible Underlying Inventory Collateral; or
(ii)  fifty  percent  (50%)  of the  amount  of  the  then  qualifying  Eligible
Underlying  Inventory  Collateral  assigned by the  Contract  Debtor to Borrower
pursuant to such Eligible Contract;  provided,  however,  that in no event shall
Capital be  obligated  to make  advances to  Borrower  under this  Section  2.1B
whenever the  aggregate  amount of the  outstanding  advances  made  pursuant to
Section 2.1, or the amount that would be outstanding if Capital made a requested
advance,  exceeds, at any one time, the Maximum Credit Limit. In addition to the
conditions  set forth in Section  1.15,  the following  conditions  must also be
satisfied  for a Contract to be an Eligible  Contract  for the  purposes of this
Section:

                              (1)   The Eligible Contract must include an
accounts  receivable  financing  facility and the inventory  financing  facility
under such Contract must be conterminous with the accounts receivable  financing
facility;

                              (2)   The outstanding indebtedness of the
Contract Debtor for advances based upon Eligible Underlying


                                      111


<PAGE>



Inventory  Collateral shall not exceed,  at any time, fifty percent (50%) of the
Eligible Underlying Inventory Collateral;

                              (3)   The aggregate outstanding
indebtedness of the Contract Debtor for advances based upon Eligible  Underlying
Inventory  Collateral and for Eligible Term Loans shall not exceed, at any time,
one hundred  percent  (100%) of the  outstanding  indebtedness  of the  Contract
Debtor for advances based upon Eligible Underlying Accounts Collateral;

                              (4)   Borrower shall have obtained an
appraisal of the Eligible  Underlying  Inventory  Collateral pledged to Borrower
pursuant to the Eligible Contract within twelve (12) months prior to the date of
the requested advance under this Section and a copy of such appraisal shall have
been delivered to Capital prior to such request;

                              (5) The Contract Debtor must at all times
maintain a perpetual inventory system; and

                              (6)   The Borrower shall have obtained
landlord's waivers and warehouseman's  lien releases for all locations where the
Contract Debtor maintains inventory.

                        C.    Subject to the provisions contained
Section  2.4,  upon the request of  Borrower,  made at any time and from time to
time  during the term of this  Agreement,  and so long as no Event of Default or
Potential  Event of Default has  occurred,  Capital  shall lend to Borrower with
respect to each Eligible  Term Loan an amount equal to seventy  percent (70%) of
the outstanding principal balance of such Term Loan; provided,  however, that in
no event shall  Capital be  obligated  to make  advances to Borrower  under this
Section 2.1C whenever the aggregate amount of the outstanding  advances pursuant
to this  Section  exceeds ten  percent  (10%) of the Maximum  Credit  Limit.  In
addition,  in no event shall  Capital be obligated to make  advances to Borrower
under  this  Section  2.1C  whenever  the  aggregate  amount of the  outstanding
advances  pursuant to Section  2.1, or the amount that would be  outstanding  if
Capital made a requested advance,  exceeds,  at any one time, the Maximum Credit
Limit.

                  2.2 Over  Advances.  All of the  advances,  made  pursuant  to
Section 2.1 shall be added to and deemed part of the Obligations  when made. If,
at any time and for any  reason,  the amount of any  advance  made  pursuant  to
Section 2.1 exceeds the applicable  percentage  limitations for such advance (or
dollar  limitation  in the  case of the  sub-limit  for  advances  made  against
Eligible Term Loans), or if all of Borrower's  Obligations,  at any time and for
any reason, exceed the Maximum Credit Limit (an "Over Advance"),  then Borrower,
upon Capital's election and demand, shall


                                      112


<PAGE>



immediately pay to Capital, in cash, the amount of such excess.

                  2.3  Authorizations.  Capital is hereby authorized to make the
advances and the extensions of credit  provided for in this Agreement based upon
telephonic  or  other  instructions  received  from  any  one of the  authorized
personnel  of Borrower  identified  on Exhibit  2.3,  or, at the  discretion  of
Capital,  if such  extensions of credit are necessary to satisfy any Obligations
of Borrower to  Capital.  Although  Capital  shall make a  reasonable  effort to
determine  the  person's   identity,   Capital  shall  not  be  responsible  for
determining  the exact identity of the person calling and Capital may act on the
instructions of anyone it perceives to be one of the authorized personnel.

                  2.4   Borrowing Base Certificate and Required
Documentation.

                        A.    Concurrent with the execution of this
Agreement  by Borrower,  with the request for each  advance  pursuant to Section
2.1,  with each  delivery  of a schedule of Eligible  Underlying  Collateral  by
Borrower to Capital, and, in any event on the fifteenth (15th) day of each month
during the term of this Agreement (the Borrowing Base  Certificate  delivered on
the 15th day of the month  shall be dated as of the last day of the  immediately
preceding  calendar month),  Borrower shall deliver to Capital a fully completed
Borrowing Base Certificate  certified by Chief Executive  Officer of Borrower or
such other employee or agent of Borrower who may have specific  knowledge of the
matters set forth  therein as being true and correct as of the date  thereof and
certifying that to the best of such officer's,  employee's or agent's knowledge,
after reasonable  inquiry,  Borrower is in full compliance with all of the terms
and conditions of this Agreement and that no Event of Default or Potential Event
of Default  currently exists under this Agreement.  If Borrower fails to deliver
to  Capital  the  Borrowing  Base   Certificate  on  the  date  when  due,  then
notwithstanding  any of the provisions  contained in Section 2.1,  Capital shall
have no obligation to make any advances to Borrower until such item is delivered
to Capital.  By no later than 12:00 noon (Los  Angeles  Time) on Tuesday of each
week during the term of this  Agreement,  Borrower  shall  deliver to Capital an
accounts  receivable  aging with respect to each account assigned to Borrower in
connection with each Contract.

                        B.    Prior to the Borrower's request pursuant
to Section 2.1 for the first  advance to be made in  connection  with a Contract
Debtor,  Borrower  shall  deliver to and/or  insure that Capital has each of the
following  documents,  in form  and  content  satisfactory  to  Capital  and its
counsel, pertaining to such Contract Debtor:



                                      113


<PAGE>



                              (1)   A true and correct copy of any credit
application,  financial statements, and other documents and information obtained
by Borrower  and supplied by such  Contract  Debtor,  which credit  application,
financial  statements,  and other  documents shall be of the type which Borrower
typically obtains from its Contract Debtors;

                              (2)   A true and correct copy of the
Contracts executed by the Contract Debtor;

                              (3) A true and correct copy of the filed
financing  statement(s)  (Form UCC-1) executed by the Contract Debtor,  together
with a UCC-2  assignment  thereof  executed  by  Borrower  as secured  party and
reflecting Capital as the assignee of secured party;

                              (4) A copy of the UCC and tax lien search
conducted  by  Borrower  with  respect  to the  Contract  Debtor,  and all other
documents that Capital may reasonably  request, in form satisfactory to Capital,
to perfect and maintain perfected  Capital's security interest in the Collateral
and in order to fully consummate all of the transactions contemplated under this
Agreement.

                        C.    Upon the request of Capital, Borrower
shall  deliver to and/or insure that Capital has a true and correct copy of each
schedule of Eligible  Underlying  Collateral assigned by each Contract Debtor to
Borrower,  along with a copy of each  invoice  assigned to  Borrower,  a copy of
proofs of delivery or signed acknowledgments of service executed by the customer
of such  Contract  Debtor and any other  information  which Capital may require,
each in form and content  satisfactory to Capital.  In addition,  Borrower shall
immediately  deliver  to  Capital  any  documentation  or  information  which is
supplemental or an update of the items listed in Section 2.4B.

                        D.    Immediately after each advance has been
made by  Borrower to a Contract  Debtor,  and in any event not more that one (1)
Business Day after such advance has been made,  Borrower shall provide  evidence
satisfactory to Capital, in Capital's sole discretion, of the advance, including
evidence  of the  amount  of the  advance  and the  Contract  Debtor to whom the
advance was made.

                  2.5   Interest Rates.

                        A.    The Obligations owed by Borrower to
Capital shall bear interest,  on the average Daily Balance owing,  at a rate one
(1)  percentage  point above the Prime Rate;  provided,  however,  that all Over
Advances shall bear interest, on the


                                      114


<PAGE>



average Daily Balance  owing,  at a rate three (3)  percentage  points above the
Prime Rate.

                        B.    Notwithstanding the foregoing, at no time
during the term of this  Agreement  shall the rate of interest be less than nine
percent (9%), per annum.  All Obligations owed by Borrower to Capital shall bear
interest,  from and after the  occurrence  of an Event of  Default,  and without
constituting a waiver of any such Event of Default, on the average Daily Balance
owing, at a rate three (3) percentage points above the Prime Rate.

                        C.    All interest chargeable under this
Agreement shall be computed on the basis of a three hundred sixty (360) day year
for actual days elapsed.

                  2.6   Payment of Interest.

                        A.    The Prime Rate as of the date of this
Agreement is  ____________  percent  (_______%) per annum. In the event that the
Prime Rate announced is, from time to time hereafter, changed, adjustment in the
rate of interest payable by Borrower shall be made as of 12:01 a.m. on the first
day of the calendar month  following such change and shall be based on the Prime
Rate prevailing on the last day of the month in which such change occurred.  All
interest on the  Obligations  shall be due and payable on the first (1st) day of
each calendar month during the term of this Agreement and Capital shall,  at its
option, charge such interest and any and all Capital Expenses to Borrower's loan
account with  Capital,  which  amounts shall  thereupon  constitute  Obligations
hereunder  and shall  thereafter  accrue  interest at the  applicable  rate then
provided under Section 2.5.

                        B.    Notwithstanding any provision to the
contrary contained in this Agreement or the other Loan Documents, Borrower shall
not be  required to pay,  and Capital  shall not be  permitted  to collect,  any
amount of interest in excess of the maximum amount of interest  permitted by law
which parties may agree to in a written  contract  ("Excess  Interest").  If any
Excess  Interest  is  provided  for  or  determined  by  a  court  of  competent
jurisdiction  to have been provided for in this Agreement or in any of the other
Loan Documents,  then in such event: (1) the provisions of this subsection shall
govern and control; (2) neither Borrower nor any guarantor shall be obligated to
pay any Excess Interest;  (3) any Excess Interest that Capital may have received
hereunder  shall be, at Capital's  option,  (a) applied as a credit  against the
outstanding  principal  balance of the  Obligations  of  Borrower or accrued and
unpaid  interest  (not to exceed  the  maximum  amount  permitted  by law),  (b)
refunded to the payor thereof, or (c) any combination of the foregoing;  (4) the
interest  rate(s)  provided  for herein  shall be  automatically  reduced to the
maximum lawful rate


                                      115


<PAGE>



allowed from time to time under  applicable law (the "Maximum  Rate"),  and this
Agreement  and the other Loan  Documents  shall be deemed to have been and shall
be,  reformed and modified to reflect such reduction;  and (5) neither  Borrower
nor any guarantor  shall have any action against Capital for any damages arising
out of the payment or collection  of any Excess  Interest.  Notwithstanding  the
foregoing,  if for any period of time interest on any Obligations of Borrower is
calculated  at the  Maximum  Rate  rather  than the  applicable  rate under this
Agreement,  and thereafter  such  applicable  rate becomes less than the Maximum
Rate, the rate of interest  payable on such Obligations of Borrower shall remain
at the Maximum  Rate until  Capital  shall have  received the amount of interest
which  Capital  would have received  during such period on such  Obligations  of
Borrower  had the rate of interest  not been  limited to the Maximum Rate during
such period.

                  2.7  Collections.  Unless  and until  Capital  shall  instruct
Borrower to the contrary,  Borrower shall direct all of the Contract Debtors and
their customers to make payments to a post office box established in the name of
Capital pursuant to the Lockbox  Agreement.  The terms of the Lockbox  Agreement
shall  restrict  access to the post office box to only  personnel  and agents of
Capital and the Depository  Bank. All payments made to the post office box shall
be removed from the post office box not less than every  Business Day and,  upon
such payments  constituting  goods funds, shall be promptly wired transferred to
Capital's bank account.  Pursuant to the terms of the Depository Account, within
one (1) Business Day following  the deposit of such  payments to Capital's  bank
account,  the Depository Bank shall provide  Borrower with a copy of the deposit
slip and each check and any other item delivered to the post office box.  Within
one (1) Business  Day of  Borrower's  receipt of the copy of the deposit  slips,
Borrower  shall  provide  Capital  with  a  Borrowing  Base  Certificate  and  a
Collection  Report in the form of Exhibit 2.7.  Following  the  occurrence of an
Event of  Default,  Capital  or  Capital's  designee  may,  at any time,  notify
Contract  Debtors and their  customers or account  debtors that the Accounts and
the  Property  have been  assigned  to Capital  and that  Capital has a security
interest  therein,  collect them directly,  and charge the collection  costs and
expenses to Borrower's loan account; provided, however, that notwithstanding the
foregoing,  Capital  shall be  entitled  to contact  Contract  Debtors and their
customers  and  account  debtors  at any time  for the  purpose  confirming  any
obligations  owing to Borrower or payable to Borrower.  Borrower agrees that all
payments received by Borrower in connection with the Accounts,  Property and any
other  Collateral shall be held in trust for Capital as Capital's  trustee.  The
receipt  of any wire  transfer  of funds,  check,  or other  item of  payment by
Capital shall be applied to conditionally  reduce  Borrower's  Obligations,  but
shall not be  considered  a payment on account  unless such wire  transfer is of
immediately available


                                      116


<PAGE>



federal  funds and is made to the  appropriate  deposit  account  of  Capital or
unless and until such check or other item of payment is honored  when  presented
for payment. The receipt of any wire transfer, check or other item of payment by
Capital  shall be deemed to have been paid to Capital one (1) business day after
the date Capital  actually  receives  possession of such wire transfer of funds,
check or other item of payment.

                  2.8   Fees.

                        A.    Facility Fee.  Concurrent with each notice
delivered by Borrower to Capital  requesting  an increase in the Maximum  Credit
Limit,  Borrower shall pay to Capital a facility fee (the "Facility  Fee") in an
amount  equal to  one-half  percent  (.5%) of the amount of the  increase in the
Maximum  Credit Limit.  Each increase in the Maximum  Credit Limit must be in an
increment of One Million Dollars ($1,000,000) and the total Maximum Credit Limit
may not  exceed  Twenty  Three  Million  Dollars  ($23,000,000).  Payment of the
Facility  Fee shall be made as of the due date by  charging  Borrower's  account
with the  amount of the  Facility  Fee.  The  Facility  Fee shall  represent  an
unconditional  payment to Capital in  consideration  of  Capital's  agreement to
extend financial accommodations to Borrower pursuant to this Agreement and shall
not reduce or be a deposit on account of the Obligations.

                        B.    Unused Line Fee.  As of the last day of
each month during the term of this  Agreement,  Borrower  shall pay to Capital a
monthly unused line fee (the "Unused Line Fee") equal to (i)  one-quarter of one
percent  (0.25%) of the average daily unused portion of the Maximum Credit Limit
during that month,  divided by (ii) twelve (12).  Payment of the Unused Line Fee
shall be made as of the due date by charging  Borrower's account with the amount
of the Unused Line Fee.  The Unused Line Fee shall  represent  an  unconditional
payment to Capital in consideration  of Capital's  agreement to extend financial
accommodations to Borrower pursuant to this Agreement and shall not reduce or be
a deposit on account of the Obligations.

                  2.9 Payment on Non-Business  Days.  Whenever any payment to be
made  hereunder  shall be stated to be due on a day which is not a Business Day,
such payment shall be made on the next succeeding  Business Day.  Interest shall
continue  to accrue on such  payments  until the date such  payments  are deemed
received by Capital.

                  2.10  Monthly   Statements.   Capital  shall  render   monthly
statements of the Obligations owing by Borrower to Capital, including statements
of  all  principal,  interest,  Capital  Expenses  owing,  outstanding  accounts
receivable assigned to Capital and the amount of any reserve being maintained by
Capital, and such


                                      117


<PAGE>



statements  shall be  conclusively  presumed  to be  correct  and  accurate  and
constitute an account stated between Borrower and Capital unless,  within thirty
(30) days after receipt thereof by Borrower,  Borrower shall deliver to Capital,
by registered or certified mail, at Capital's  address  indicated in Section 13,
written objection thereto  specifying the error or errors, if any,  contained in
any such statement.

            3.    TERM AND PREPAYMENT

                  3.1 Term.

                        A.    This Agreement shall have an initial term
(the "Initial Term") of three (3) years  commencing on the date hereof and shall
thereafter be automatically renewed (a "Renewal Term") for successive periods of
one (1) year unless  terminated  by either party as set forth  below.  Notice of
such  termination  shall be  effectuated  by the mailing of a certified  letter,
return receipt requested, not less than sixty (60) days immediately prior to the
effective date of such  termination,  which date shall be an anniversary date of
this  Agreement,  addressed to the other party in the manner and the address set
forth in Section 13.

                        B0    Notwithstanding such term, upon the
occurrence of an Event of Default and during the continuation  thereof,  Capital
may terminate this Agreement without notice. In addition,  should either Capital
or Borrower become insolvent or is unable to meet its debts as they mature, then
the other party shall have the right to  terminate  this  Agreement  at any time
without  notice.  On the date of a  termination  by  Borrower  or  Capital,  all
Obligations  shall become  immediately  due and payable without notice or demand
and  shall  be paid to  Capital  in cash or by a wire  transfer  of  immediately
available funds.

                        C0    When Capital has received payment and
performance in full of all Obligations  (whether pursuant to this Section 3.1 or
Section 3.2) and an  acknowledgment  from Borrower that it is no longer entitled
to request any advances from Capital under this Agreement, Capital shall execute
a termination of all security interests given by Borrower to Capital.

                  3.2  Prepayment.  Borrower may at any time on thirty (30) days
prior written  notice,  prepay the  Obligations  and terminate this Agreement by
paying to Capital in cash or by a wire transfer of immediately available federal
funds,  the Obligations  together with an amount equal to the following:  (a) if
prepayment occurs during the first six (6) months of the Initial Term, an amount
equal to two percent (2%) of the then  prevailing  Maximum Credit Limit;  (b) if
prepayment  occurs at any time  during the second six (6) months of the  Initial
Term, an amount equal to one


                                      118


<PAGE>



and one-half percent (1.5%) of the then prevailing Maximum Credit Limit; and (c)
if  prepayment  occurs at any time after the first year of the Initial  Term, an
amount equal to one-half  percent (0.5%) of the then  prevailing  Maximum Credit
Limit.  When  prepaying the  Obligations,  Borrower  shall also pay the interest
accrued on the principal amount being prepaid to the date of such prepayment.

            40    CREATION OF SECURITY INTEREST

                  4.1 Grant of  Security  Interest.  Borrower  hereby  grants to
Capital a continuing  security interest in all presently  existing and hereafter
acquired or arising  Collateral in order to secure  prompt  repayment of any and
all  Obligations  owed by  Borrower  to  Capital  and in order to secure  prompt
performance by Borrower of each and all of its covenants and  obligations  under
this  Agreement  and  otherwise  created.  Capital's  security  interest  in the
Collateral  shall attach to all  Collateral  without  further act on the part of
Capital or Borrower.

                  4.2  Right to Audit  and  Inspect.  In  order  to  verify  the
validity of any Borrowing Base Certificate,  Borrower shall, upon the request of
Capital,  promptly  furnish  Capital  with copies of  Borrower's  financial  and
business records, as well as any information which has been provided by Contract
Debtors to Borrower,  and Borrower shall warrant the  genuineness  thereof.  For
each twelve (12) month period commencing on the date of this Agreement,  Capital
shall have the right to conduct four (4) periodic  audits of the  Collateral and
Borrower's financial condition at Borrower's expense;  provided,  however,  that
Capital may conduct  additional  audits,  at Capital's own expense so long as no
Event of Default shall have occurred, during each such twelve (12) month period.
Borrower  shall pay to Capital as an audit fee Six Hundred Fifty Dollars  ($650)
per auditor, per day for each audit in connection with the first four (4) audits
during each twelve (12) month period,  as well as in connection  with any audits
conducted  following an Event of Default and the amount  charged shall be deemed
included in the  "Obligations"  when incurred.  The maximum audit fees shall not
apply  to (i)  the  preliminary  audit  conducted  prior  to the  date  of  this
Agreement;  and (ii) the  travel  expenses  reasonably  incurred  by  Capital in
connection with each audit. Borrower shall reimburse Capital for all such travel
expenses.  Capital will invoice Borrower for such audit fees and travel expenses
and  Borrower  shall pay to Capital the full  amount of such costs and  expenses
within fifteen (15) calendar days from the date of invoice.

                  4.3 Continuation of Security Interest.  Until all Obligations,
contingent or  otherwise,  have been fully repaid and  performed,  Capital shall
retain its security interest in all existing  Collateral and Collateral  arising
thereafter.


                                      119


<PAGE>



                  4.4  Perfection of Security  Interest.  Borrower shall execute
and deliver to Capital,  concurrent with Borrower's execution of this Agreement,
and at any time or times  hereafter  at the  request of Capital,  all  financing
statements,   continuation  financing  statements,   fixture  filings,  security
agreements,  chattel  mortgages,  assignments,  endorsements  of certificates of
title,  applications  for titles,  affidavits,  reports,  notices,  schedules of
accounts,  letters  of  authority  and all  other  documents  that  Capital  may
reasonably  request,  in form  satisfactory to Capital,  to perfect and maintain
perfected  Capital's  security interests in the Collateral and in order to fully
consummate  all  of the  transactions  contemplated  under  this  Agreement.  In
connection  with the  foregoing,  Borrower  agrees to cause to be  delivered  to
Capital the consent on any  computer  software  licensor  to the  assignment  by
Borrower to Capital of those  rights of  Borrower  in such  software in order to
enable Capital to obtain any computer  information  which Capital requires which
is accessible utilizing such software.

                  4.5 Access to Borrower's  Books.  Capital  (through any of its
officers,  employees  or  agents)  shall  have the  right,  at any time or times
hereafter,  during Borrower's usual business hours, or during the usual business
hours of any third party having control over the records of Borrower, to inspect
and verify  Borrower's  Books in order to verify the amount or condition  of, or
any other matter relating to, the Collateral and Borrower's financial condition.
Capital  (through any of its officers,  employees or agents) shall also have the
right, at any time or times hereafter,  to confirm with the Contract Debtors the
amount of their indebtedness owing to Borrower,  the assignment of all or any of
the  Property  to  Borrower,  the value and  amount of the  Property  (including
contacting  any  customers  or  account  debtors  thereunder),   and  any  other
information relating to the Collateral.

                  4.6  Additional   Documentation.   With  each   assignment  of
Collateral  hereunder  Borrower shall deliver to and/or insure that Capital has,
in form  satisfactory  to  Capital  and its  counsel,  such  other  instruments,
financing  statements,   continuation  financing  statements,  fixture  filings,
security agreements, mortgages, assignments,  certificates of title, affidavits,
reports,  documents,  notices, schedules of Contracts,  letters of authority and
all other documents that Capital may reasonably request, in form satisfactory to
Capital,  to perfect and maintain  perfected  Capital's security interest in the
Collateral and in order to fully consummate all of the transactions contemplated
under this Agreement.

                  4.7 Retention of Security  Interest.  Capital shall retain its
security  interest in all Collateral  until all of Borrower's  Obligations  have
been fully repaid as required  hereunder and this Agreement has been terminated.
Capital may, after the


                                      120


<PAGE>



occurrence of an Event of Default, settle or adjust disputes and claims directly
with  Contract  Debtors and  customers of Contract  Debtors for such amounts and
upon such terms as Capital considers advisable,  and in such cases, Capital will
credit  Borrower's  account  with only the net  amounts  received  by Capital in
payment of such  disputed  Contracts or Property,  after  deducting  all Capital
Expenses incurred or expended in connection therewith.

                  4.8 Power of  Attorney.  Borrower  hereby  irrevocably  makes,
constitutes and appoints  Capital (and any of Capital's  officers,  employees or
agents designated by Capital) as Borrower's true and lawful attorney with power:

                        A0    Upon Borrower's failure or refusal to
comply  with its  undertakings  contained  in Section  4.4,  to sign the name of
Borrower  on any of the  documents  described  in that  section  or on any other
similar  documents which need to be executed,  recorded and/or filed in order to
perfect or continue perfected Capital's security interest in the Collateral;

                        B0    To endorse Borrower's name on any checks,
notes,  acceptances,  money orders, drafts or other forms of payment or security
that  may  come  into  Capital's  possession  and  to  execute  UCC  Termination
Statements on behalf of Borrower;

                        C0    After the occurrence of an Event of
Default  and so long as such Event of Default  has not been  waived of cured (to
the extent  there is an  applicable  cure  period),  to notify  the post  office
authorities to change the address for delivery of Borrower's  mail to an address
designated by Capital,  to receive and open all mail addressed to Borrower,  and
to retain  all mail  relating  to the  Collateral  and  forward,  within two (2)
business days of Capital's receipt thereof, all other mail to Borrower;

                        D0    After the occurrence of an Event of
Default  and so long as such Event of Default  has not been  waived of cured (to
the extent there is an applicable cure period), to compromise and settle any and
all  Accounts,   indebtedness  owing  to  Borrower  under  Contracts,   Eligible
Underlying Accounts Collateral, and other obligations owing to Borrower or which
have been assigned to Borrower,  to enter into settlement  agreements and mutual
general releases on Borrower's behalf and to execute any notices,  reconveyances
or other documentation in connection with any such settlement; and

                        E0    To do all things reasonably necessary to
carry out this Agreement.

                  The appointment of Capital as Borrower's attorney,
and each and every one of Capital's rights and powers, being


                                      121


<PAGE>



coupled with an interest, are irrevocable until all of the Obligations have been
fully paid and performed and payments  received by Capital are no longer subject
to avoidance.  Borrower  ratifies and approves all acts of Capital as Borrower's
attorney  taken  in  connection  with  the  transactions  contemplated  by  this
Agreement  and neither  Capital nor its  employees,  officers or agents shall be
liable for any acts or omissions or for any error in judgment or mistake of fact
or law made in good faith except for gross negligence or willful misconduct.

            50    CONDITIONS PRECEDENT

                  5.1 As  conditions  precedent to Capital's  obligation to make
the advances and extend the financial accommodations  hereunder,  Borrower shall
execute and deliver, or cause to be executed and delivered,  to Capital, in form
and substance satisfactory to Capital and its counsel, the following:

                        A0    Financing statements (form UCC-1) and
fixture filings in form satisfactory for filing and recording with
the appropriate governmental authorities;

                        B0    Certified extracts from the minutes of the
meetings of board of directors of Borrower  authorizing  the  borrowings and the
granting of the security interest  provided for herein and authorizing  specific
officers to execute and deliver the Loan Documents;

                        C0    A certified copy of Borrower's Articles of
Incorporation and any amendments  thereto,  a certificate of status showing that
Borrower  is in good  standing  under  the  laws of the  State of  Illinois  and
certificates  indicating that Borrower has qualified to transact business and is
in good  standing in any other state in which the conduct of its business or its
ownership of property requires that it be so qualified;
                        D0    UCC searches, tax lien and litigation
searches, fictitious business statement filings, insurance certificates, notices
or other similar documents which Capital may require and in such form as Capital
may require,  in order to reflect,  perfect or protect the priority of Capital's
security interests in the Collateral and in order to fully consummate all of the
transactions contemplated under this Agreement;

                        E0    Evidence satisfactory to Capital that
Borrower has obtained insurance  policies or binders,  with such insurers and in
such amounts as may be acceptable to Capital,  respecting  the Equipment and any
other tangible personal property comprising the Collateral and naming Capital as
a loss payee on a 438-BFU endorsement;



                                      122


<PAGE>



                        F0    The Facility Fee (if Borrower has
requested an increase in the Maximum Credit Limit);

                        G0    The Loan Documents;

                        H0    A fully completed Borrowing Base
Certificate, dated as of the effective date of this Agreement;

                        I0    The original Contracts properly endorsed
in favor of and assigned to Capital;

                        J0    The Guaranties prepared on Capital's
standard form and duly executed;

                        K0    Certified extracts from the minutes of the
meetings of CII's and GFI's board of  directors  authorizing  the  execution  of
their  respective   General   Continuing   Guaranties  of  the  Obligations  and
authorizing specific officers to execute and deliver such guaranties;

                        L0    The Subordination Agreements  prepared on
Capital's standard form and duly executed by Westpointe,
Cornerstone and Vista and acknowledged by Borrower;

                        M0    Certified extracts from the minutes of the
meetings of Cornerstone's, Westpointe's and Vista=s general partners authorizing
the  execution of their  respective  Subordination  Agreements  and  authorizing
specific partners to execute and deliver such Subordination Agreements;

                        N0    A disbursement letter from Borrower
authorizing and directing Capital to make the initial advances
hereunder.

            60    BORROWER'S REPRESENTATIONS AND WARRANTIES

                  Borrower  makes the following  representations  and warranties
which shall be deemed to be continuing representations and warranties so long as
any credit  hereunder  shall be available  and until the  Obligations  have been
repaid in full:

                  6.1   Existence and Rights.

                        A0    The chief executive office of Borrower is
located at 3003 LBJ Freeway, Suite 200, Dallas, Texas 75234.

                        B0    Borrower is duly organized and existing
under  the laws of the  State of  Texas  and is  qualified  and  licensed  to do
business  and is in good  standing  in any  state in which  the  conduct  of its
business or its ownership of property requires that


                                      123


<PAGE>



it be so qualified;

                        C0    Borrower has the right and power to enter
into this Agreement and each of the other Loan Documents;

                        D0    Borrower has the power, authority, rights
and franchises to own its property and to carry on its business as
now conducted;

                        E0    Borrower has no investment in any business
entity except as previously disclosed to Capital in writing.

                  6.2  Agreement   Authorized.   The  execution,   delivery  and
performance by Borrower of this Agreement and each of the other Loan  Documents:
(a) have been duly  authorized and do not require the consent or approval of any
governmental body or other regulatory authority;  and (b) shall not constitute a
breach of any provision  contained in Borrower's  Articles of  Incorporation  or
Bylaws.

                  6.3 Binding  Agreement.  This Agreement is the valid,  binding
and legally enforceable obligation of Borrower in accordance with its terms.

                  6.4 No Conflict.  The execution,  delivery and  performance by
Borrower of this Agreement and each of the other Loan  Documents:  (a) shall not
constitute an event of default under any agreement, indenture or undertakings to
which  Borrower is a party or by which it or any of its property may be bound or
affected;  (b)  are  not in  contravention  of or in  conflict  with  any law or
regulation;  and (c) do not cause any lien,  charge or other  encumbrance  to be
created or imposed upon any such property by reason thereof.

                  6.5 Litigation. There are no actions or proceedings pending by
or  against   Borrower  or  any  guarantor  of  Borrower  before  any  court  or
administrative  agency,  and Borrower has no knowledge or belief of any pending,
threatened  or  imminent  litigation,  governmental  investigations  or  claims,
complaints,  actions or  prosecutions  involving  Borrower or any  guarantor  of
Borrower,  except  for  ongoing  collection  matters  in which  Borrower  is the
plaintiff and except as heretofore disclosed,  in writing, to Capital.  Borrower
is not in default with respect to any order, writ, injunction,  decree or demand
of any court or any governmental or regulatory authority.

                  6.6  Financial   Condition.   All  financial   statements  and
information  relating  to  Borrower  which have been  delivered  by  Borrower to
Capital have been  prepared in accordance  with  generally  accepted  accounting
principles consistently applied, unless


                                      124


<PAGE>



otherwise stated therein, and fairly and reasonably present Borrower's financial
condition.  There has been no material adverse change in the financial condition
of  Borrower  since  the date of the most  recent of such  financial  statements
submitted to Capital.  Borrower has no knowledge of any liabilities,  contingent
or  otherwise,  which  are  not  reflected  in  such  financial  statements  and
information,  and  Borrower  has not  entered  into any special  commitments  or
contracts  which are not reflected in such  financial  statements or information
which may have a materially adverse effect upon Borrower's  financial condition,
operations or business as now conducted.

                  6.7 Tax Status.  Borrower has no liability nor have any claims
been asserted against Borrower for any delinquent state, local or federal taxes.

                  6.8 Title to Assets. Other than the security interests granted
to  Cornerstone  and Westpointe and  subordinated  to the security  interests of
Capital,  Borrower  has good title to its assets and the same are not subject to
any liens or encumbrances.

                  6.9 Trademarks and Patents.  Borrower,  as of the date hereof,
possesses all necessary trademarks,  trade names,  copyrights,  patents,  patent
rights and licenses to conduct its business as now  operated,  without any known
conflict with the valid trademarks, trade names, copyrights, patents and license
rights of others.

                  6.10  Environmental  Quality.  Borrower has in the past and is
currently in compliance with any and all federal, state and local statutes, laws
and regulations  concerning the  preservation of the environment and the use and
disposal of hazardous and toxic materials and substances.  Borrower is not aware
that it is under  investigation  by any  state or  federal  agency  designed  to
enforce any of such laws or regulations.

                  6.11  Equipment.

                        A0    All of the Equipment is currently located
at Borrower's address set forth in Section 6.1A;

                        B0    The Equipment is and shall remain free
from all liens, claims, encumbrances,  and security interests (except as held by
Capital,  except for the subordinate  security  interests granted to Cornerstone
and Westpointe,  and except as may be specifically  consented to, in advance and
in writing, by Capital).

                  6.12  Contracts and Security Documents.



                                      125


<PAGE>



                        A0    Each Contract is a bona fide, good, valid,
enforceable  and subsisting  obligation of the Contract Debtor  thereunder,  and
Borrower  does not know of any fact which impairs or will impair the validity of
any such Contract.

                        B0    Each Contract and the Security Documents
are free of any  claim  for  credit,  deduction,  discount,  allowance,  defense
(including the defense of usury), dispute, counter-claim or setoff.

                        C0    Each Contract is wholly free of any prior
assignment,  superior security interest,  lien, claim or encumbrance in favor of
any person other than Capital.

                        D0    The Security Documents properly and
reasonably describe the subject personal property collateral.

                        E0    Each Contract correctly sets forth the
terms between Borrower and the Contract Debtor,  including,  without limitation,
the interest rate and/or fees applicable thereto.

                        F0    All state and federal laws have been
complied with in  conjunction  with the Contracts  and Security  Documents,  the
non-compliance   with  which  would  have  an  adverse   impact  on  the  value,
enforceability or collectability of the Contracts or Security Documents.

                        G0    Borrower has good and valid title to, and
full  right and  authority  to pledge  and assign  the  Contracts  and  Security
Documents to Capital and no payment is past due under any Eligible Contract.

                        H0    The signatures of officers of the Contract
Debtor on each Contract and Security Documents related thereto are genuine, and,
to the best  knowledge of Borrower,  such officers were  authorized  and had the
legal capacity to enter into and execute such documents on the date thereof.


            70    BORROWER'S AFFIRMATIVE COVENANTS

                  Borrower  covenants  and  agrees  that so  long as any  credit
hereunder shall be available and until the Obligations have been repaid in full,
unless Capital shall otherwise consent in writing,  Borrower shall do all of the
following:

                  7.1  Rights  and  Facilities.   Borrower  shall  maintain  and
preserve all rights,  franchises and other authority adequate for the conduct of
its  business.  Borrower  shall also  maintain  its  properties,  equipment  and
facilities in good order and repair and


                                      126


<PAGE>



conduct its business in an orderly manner  without  voluntary  interruption  and
maintain and preserve its existence.

                  7.2   Records and Servicing of Contracts.

                        A0    Borrower shall keep or will cause to be
kept in a safe place, at its chief executive office, copies (or the originals if
Capital  determines  in its sole  discretion  to allow  Borrower  to retain such
originals) of the Contracts and Security  Documents,  all necessary,  proper and
accurate  books,  records,  ledgers,   correspondence  and  other  documents  or
instruments  related to or concerning the Contracts and the Security  Documents.
Capital  shall,  at all  reasonable  times,  have the right to inspect,  verify,
check,  make  abstracts  from  and  photocopies  of  Borrower's  Books,  and any
correspondence  and  other  papers  pertaining  to the  Contracts  and  Security
Documents.

                        B0    In consideration of the advances to be
made  by  Capital  pursuant  hereto,  and at no  expense  to  Capital,  Borrower
covenants and agrees to diligently and faithfully perform the following services
relating to the Contracts and Security  Documents,  unless and until notified by
Capital that it does not desire  Borrower to continue to perform any or all such
services:

                              (1)   Borrower will use commercially
reasonable  efforts to collect  all  payments  due under the  Contracts.  On the
fifteenth  (15th) day of each  month,  Borrower  shall  provide  Capital  with a
written report identifying each Contract, if any, under which scheduled payments
are thirty (30) days or more past due and shall inform Capital,  in writing,  of
all decisions  regarding  collection  efforts  concerning  any such Contract and
concerning repossession of Property.

                              (2)   Borrower will perform customary
insurance  follow-up  with  respect to each  policy of  insurance  covering  the
Property,  if any. If required or prudent insurance on any Property is canceled,
terminated  or  lapses,  Borrower  shall  immediately,  and at its sole cost and
expense, obtain replacement insurance coverage.

                              (3)   Borrower will promptly notify Capital
if and  when  any of the  following  shall  come  to its  attention:  (a) if any
material default arises under the terms of a Contract and/or Security  Document,
which default shall not be waived by Borrower  without the prior written consent
of  Capital;  (b) if any  material  item of Property  should be  damaged,  lost,
destroyed  or  stolen,  and such item or items of  Property  shall not have been
repaired,  replaced or cured by the Contract Debtor within a reasonable time; or
(c) if any Property is moved from the location or locations where it is required
to be kept under the terms of the Security


127


<PAGE>



Document.

                              (4)   Borrower acknowledges that it is not
authorized  or  empowered to waive or vary the terms of any Contract or Security
Document in a way that would be adverse to  Capital's  interests,  and  Borrower
agrees  that it will not,  at any time,  waive or consent to a  postponement  of
strict  compliance on the part of a Contract Debtor with respect to any material
term, provision or covenant contained in any Contract or Security Document,  nor
forbear or grant any material indulgence to a Contract Debtor, without the prior
written consent of Capital.

                  7.3 Location of Equipment. The Equipment shall be located only
at Borrower's  chief executive office or such other locations as shall have been
approved by Capital, which approval shall not be unreasonably withheld.

                  7.4   Insurance.

                        A0    Borrower, at its expense, shall insure the
Equipment against loss or damage by fire, theft,  explosion,  sprinklers and all
other hazards and risks ordinarily  insured against by other owners who use such
properties in similar businesses for the full insurable value thereof.  Borrower
shall  deliver to Capital  certified  copies of such  policies of insurance  and
evidence of the payments of all premiums therefor.  Borrower shall also keep and
maintain business interruption,  public liability, and property damage insurance
relating to Borrower's  ownership and use of the Equipment and its other assets.
All such policies of insurance shall be in such form,  with such companies,  and
in such  amounts  as may be  satisfactory  to  Capital.  All  such  policies  of
insurance  (except those of public  liability and property damage) shall contain
an endorsement in a form satisfactory to Capital showing Capital as a loss payee
thereof, with a waiver of warranties on a 438-BFU endorsement,  and all proceeds
payable  thereunder  shall be payable to Capital  and,  upon receipt by Capital,
shall be applied on account of the Obligations  owing to Capital.  To secure the
payment of the Obligations,  Borrower grants Capital a security  interest in and
to all such policies of insurance (except those of public liability and property
damage) and the proceeds  thereof,  and Borrower shall direct all insurers under
such policies of insurance to pay all proceeds thereof directly to Capital.

                        B0    Prior to an Event of Default under this
Agreement,  Borrower shall have the exclusive  right to make,  settle and adjust
any and all claims under such policies of  insurance;  provided,  however,  that
Borrower shall not legally conclude the settlement or adjustment of any claim in
excess of Ten Thousand and 00/100 Dollars  ($10,000.00)  without first obtaining
the written


128


<PAGE>



consent of Capital.

                        C0    Borrower hereby irrevocably appoints
Capital  (and any of  Capital's  officers,  employees  or agents  designated  by
Capital) as Borrower's  attorney following the occurrence of an Event of Default
for the purpose of making, settling and adjusting all claims under such policies
of insurance,  endorsing the name of Borrower on any check, draft, instrument or
other item of payment for the proceeds of such  policies of  insurance,  and for
making  all  determinations  and  decisions  with  respect to such  policies  of
insurance.

                        D0    Borrower will not cancel any of such
policies without Capital's prior written consent.  Each such insurer shall agree
by endorsement upon the policy or policies of insurance issued by it to Borrower
as required above, or by independent  instruments  furnished to Capital, that it
will give Capital at least ten (10) days written  notice  before any such policy
or policies of insurance will be altered or canceled, and that no act or default
of Borrower,  or any other person,  shall affect the right of Capital to recover
under such policy or policies of  insurance or to pay any premium in whole or in
part relating thereto.  If Borrower fails to comply with its covenants contained
in this Section 7.4,  Capital may, but shall have no  obligation  to, obtain and
maintain  such  policies of insurance  and pay such premiums and take such other
action with respect to such policies which Capital deems prudent.

                  7.5 Notice of  Litigation.  If at any time  during the term of
this  Agreement  any   litigation,   governmental   investigations   or  claims,
complaints,  actions or  prosecutions  involving  Borrower or any  guarantor  of
Borrower shall be commenced or threatened,  Borrower  shall  immediately  notify
Capital in writing of such event.

                  7.6   Submission of Records and Reports.

                        A0    Borrower agrees to use its best efforts to
deliver to Capital,  on a daily  basis,  a  collateral  and loan  status  report
summarizing  the status of each  Contract by  indicating,  with  respect to each
Contract,  the  amount of  outstanding  advances  made by  Borrower  under  such
Contract,  the amount of all outstanding accounts and other Property assigned to
Borrower  thereunder,  the amount of loan availability  under the Contract,  the
amount  of  collections  received  since the last  report,  the date of the last
accounts  receivable  aging with respect to such Contract Debtor, a copy of each
invoice  assigned  to  Borrower  (together  with a copy of proofs of delivery or
signed  acknowledgments  of service  executed by the  customer of such  Contract
Debtor), and any other information required by Capital.


129


<PAGE>



                        B0    Borrower shall deliver to Capital on first
Business Day of each week during the term of this Agreement a detailed report of
all outstanding  accounts assigned to Borrower by the Contract Debtors which, as
of the last Business Day of the  immediately  preceding  week, do not constitute
Eligible Underlying Accounts Collateral.

                        C0    Borrower shall execute and deliver to
Capital  by the  fifteenth  (15th)  day of each  month  during  the term of this
Agreement, a report containing the following information regarding each Contract
as of the last day of the immediately  preceding calendar month: (i) a statement
reflecting all of the advances,  repayments, other loan activity, and the status
of the Property  securing  the  obligations  of the  Contract  Debtor under that
Contract;  (ii) an accounts  receivable status report setting forth, among other
information,  an aging of the  accounts  receivable,  the amount of the Eligible
Underlying   Accounts   Collateral,   the  amount  of  the  ineligible  accounts
receivable,  and the  percentage  determined by dividing the total amount of all
obligations  of a Contract  Debtor  arising  under the Contract by the aggregate
amount of all  obligations  owing to Borrower from all of its Contract  Debtors;
and (iii) a summary of the Contracts which shall set forth,  among other things,
the  delinquency  rate  of the  obligations  arising  under  the  Contracts  and
indicating under which Contracts, if any, Property is in foreclosure;

                        D0    Borrower shall promptly supply Capital
with such other  information  concerning its affairs as Capital may request from
time to time  hereafter,  and shall  promptly  notify  Capital  of any  material
adverse change in Borrower's  financial  condition and of any condition or event
which constitutes a breach of, or an event which constitutes an Event of Default
or Potential Event of Default under, this Agreement.

                  7.7  Acquisition of Assets.  Borrower  shall  promptly  notify
Capital in writing of its  acquisition  by  purchase,  lease or otherwise of any
after-acquired  tangible property having a value greater than Fifty Thousand and
00/100 Dollars ($50,000.00) and of the type included in the Collateral.

                  7.8 Taxes. All assessments and taxes,  whether real,  personal
or otherwise, due or payable by, or imposed, levied or assessed against Borrower
or any of its property shall be paid in full,  before  delinquency or before the
expiration of any extension  period.  Borrower shall make due and timely payment
or deposit of all federal,  state and local taxes,  assessments or contributions
required of it by law,  and will  execute  and  deliver to  Capital,  on demand,
appropriate  certificates attesting to the payment or deposit thereof.  Borrower
will make timely  payment or deposit of all F.I.C.A.  payments  and  withholding
taxes required of


130


<PAGE>



it by  applicable  laws,  and will,  upon  request,  furnish  Capital with proof
satisfactory  to Capital  indicating  that  Borrower  has made such  payments or
deposits.




                  7.9   Financial Statements.

                        A0    Borrower shall maintain a standard and
modern system of accounting in accordance  with  generally  accepted  accounting
principles  consistently  applied with ledger and account cards and/or  computer
tapes, discs, printouts,  and records pertaining to the Collateral which contain
information as may from time to time be requested by Capital. Borrower shall not
modify or change its method of accounting or enter into, modify or terminate any
agreement  presently  existing,  or at any time hereafter  entered into with any
third party  accounting  firm and/or service bureau for the  preparation  and/or
storage of Borrower's  accounting  records  without said  accounting firm and/or
service  bureau  agreeing  to  provide  to  Capital  information  regarding  the
Collateral and Borrower's financial condition. Borrower agrees to permit Capital
and any of its employees,  officers or agents,  upon demand,  during  Borrower's
usual  business  hours,  or the usual  business  hours of third  persons  having
control thereof,  to have access to and examine all of Borrower's Books relating
to the  Collateral,  the  Obligations,  Borrower's  financial  condition and the
results of Borrower's operations,  and, in connection therewith,  permit Capital
or any of its agents, employees or officers to copy and make extracts therefrom.

                        B0 Borrower shall deliver to Capital:

                              (1)   within forty five (45) days after the
end of  each of the  first  three  fiscal  quarters  of  Borrower,  for  each of
Borrower's  fiscal years,  a company  prepared  consolidated  and  consolidating
statement of the  financial  condition of Borrower and its  affiliates  for such
quarterly period,  including,  but not limited to, a balance sheet, a profit and
loss  statement,  and a cash flow statement,  and any other report  requested by
Capital relating to the Collateral and the financial condition of Borrower,  and
a certificate  signed by the Chief Executive Officer of Borrower,  to the effect
that all statements  and reports  delivered or caused to be delivered to Capital
under this subsection,  fairly and thoroughly present the financial condition of
Borrower  and its  affiliates  and that there  exists on the date of delivery to
Capital no condition or event which constitutes an Event of Default or Potential
Event of Default;

                              (2) within forty five (45) days after the


                                      131


<PAGE>



end of each of the first three fiscal  quarters of CII, for each of CII's fiscal
years,  a copy of the Form 10Q  filed by CII with the  Securities  and  Exchange
Commission for such period;

                              (3) within ninety (90) days after the end
of each of  CII's  fiscal  years,  an  audited  consolidated  and  consolidating
statement of the financial  condition of CII and its subsidiaries and affiliates
for such fiscal  year,  prepared by  independent  certified  public  accountants
acceptable to Capital,  including, but not limited to, a balance sheet, a profit
and loss statement, and a cash flow statement, and any other report requested by
Capital relating to the Collateral and the financial condition of Borrower,  and
a certificate  signed by the Chief  Executive  Officer of Borrower to the effect
that all reports,  statements,  computer disc or tape files, printouts, runs, or
other  computer  prepared  information  of any kind or  nature  relating  to the
foregoing or documents delivered or caused to be delivered to Capital under this
subsection,  fairly and thoroughly  present the financial  condition of Borrower
and its  affiliates  and that there exists on the date of delivery to Capital no
condition or event which  constitutes an Event of Default or Potential  Event of
Default.

                  7.10 Tax Returns.  Borrower shall deliver to Capital copies of
each of CII's and, if Borrower  files a separate tax return,  Borrower's  future
federal  income tax returns,  and any  amendments  thereto,  within  thirty (30)
calendar days following the filing thereof.  Borrower further agrees to promptly
deliver to Capital copies of all receipts  issued to Borrower for the payment of
federal withholding taxes required of it.

                  7.11  Payment  of  Debts.  Borrower  shall  be  at  all  times
hereafter  solvent  and able to pay its debts  (including  trade  debts) as they
mature.

                  7.12 Financial Covenants. Borrower shall maintain at all times
during the term of this Agreement each of the following:

                        A0    A ratio of Obligations to Tangible Net
Worth of not more than 5.0 to 1.0.

                        B0    Positive Working Capital.

                        C0    Positive Tangible Net Worth.

                  7.13 Compliance with Environmental Laws. Borrower shall comply
with any and all  federal,  state  and  local  statutes,  laws  and  regulations
concerning  the  preservation  of the  environment  and the use and  disposal of
hazardous and toxic materials and


                                      132


<PAGE>



substances.

                  7.14 Notice of  Reportable  Event.  Borrower  shall furnish to
Capital:  (a) as soon as  possible,  but in no event later than thirty (30) days
after  Borrower  knows or has  reason to know  that any  reportable  event  with
respect to any deferred compensation plan has occurred, a statement of the Chief
Financial  Officer  of  Borrower  setting  forth  the  details  concerning  such
reportable  event and the action  which  Borrower  proposes to take with respect
thereto,  together with a copy of the notice of such  reportable  event given to
the Pension Benefit Guaranty Corporation,  if a copy of such notice is available
to Borrower;  (b) promptly  after the filing  thereof with the Internal  Revenue
Service,  the United States  Secretary of Labor or the Pension Benefit  Guaranty
Corporation,  copies  of each  annual  report  with  respect  to  each  deferred
compensation  plan together with  certified  financial  statements and actuarial
statements  for such plan;  (c) promptly  after receipt  thereof,  a copy of any
notice Borrower may receive from the Pension Benefit Guaranty Corporation or the
Internal  Revenue  Service  with  respect  to any  deferred  compensation  plan;
provided,  however,  this  subparagraph  shall not  apply to  notice of  general
application  issued by the Pension Benefit Guaranty  Corporation or the Internal
Revenue Service;  (d) at least ten (10) days prior to the filing by the Borrower
or the administrator of any deferred  compensation plan of a notice of intent to
terminate such plan, a copy of such notice;  (e) when the same is made available
to participants in the deferred  compensation  plan, all notices and other forms
of  information  from  time  to time  disseminated  to the  participants  by the
administrator  of the  deferred  compensation  plan;  and (f) promptly and in no
event more than ten (10) days after  receipt  thereof by  Borrower,  each notice
received by Borrower concerning the imposition of any withdrawal liability under
Section 4202 of the Employee  Retirement  Income Security Act ("ERISA") of 1974,
as amended.

                  7.15  Reimbursement for Capital  Expenses.  Upon the demand of
Capital,  Borrower shall  immediately  reimburse Capital for all sums reasonably
incurred and expended by Capital which constitute Capital Expenses, and Borrower
hereby  authorizes  and  approves all advances and payments by Capital for items
constituting such Capital Expenses.

            80    BORROWER'S NEGATIVE COVENANTS

                  Borrower  covenants  and  agrees  that so  long as any  credit
hereunder shall be available and until the Obligations have been repaid in full,
unless Capital shall otherwise consent in writing,  Borrower shall not do any of
the following:

                  8.1   Relocate of Chief Executive Office.  Borrower


                                      133


<PAGE>



will not,  without  thirty  (30) days prior  written  notification  to  Capital,
relocate its chief executive office.

                  8.2 Business  Structure and  Operations.  Borrower  shall not,
without Capital's prior written consent:

                        A0    Sell, lease, or otherwise dispose of,
move,  relocate  (except in connection with a relocation of Borrower's  business
facility) or transfer,  whether by sale or otherwise,  any of Borrower's assets;
provided,  however,  that during each of Borrower's fiscal years,  Borrower does
not need to obtain the prior written  consent of Capital in connection  with the
sale or disposal of assets in the ordinary course of Borrower's  business unless
and until the aggregate amount of such assets sold or disposed of, or to be sold
or disposed of,  during such fiscal year  exceeds an  aggregate  value of Twenty
Five Thousand and 00/100 Dollars ($25,000.00);

                        B0    Use the proceeds of any advance made under
Section 2.1 for any purpose other than the daily  financing needs of Borrower in
funding advances to the Contract Debtors;

                        C0    Change Borrower's name or form of entity,
or add any new fictitious name;

                        D0    Acquire, merge or consolidate with or into
any other business organization;

                        E0    Enter into any transaction not in the
ordinary and usual course of Borrower's business;

                        F0    Guarantee or otherwise become in any way
liable with respect to the  obligations of any third party except by endorsement
of  instruments  or items of  payment  for  deposit  to the  general  account of
Borrower or which are transmitted or turned over to Capital;

                        G0    Make any change in the Borrower's
financial structure or in any of its business objectives, purposes or operations
which could adversely affect the ability of Borrower to repay the Obligations;

                        H0    Incur any debts outside the ordinary and
usual course of Borrower's business, except for renewals or
extensions of existing debts;

                        I0    Make any advance or loan except in the
ordinary course of business; provided, however, that the
outstanding amount of term loans made in the ordinary course of


                                      134


<PAGE>



business shall not exceed, at any one time, fifteen percent (15%)
of the then existing Tangible Net Worth;

                        J0    Prepay any existing indebtedness owing to
any third party;

                        K0    Cause, permit or suffer any change, direct
or indirect, in Borrower's capital ownership;

                        L0    Make any advance to any Contract Debtor
where the making of such advance would cause the total amount of the outstanding
indebtedness  of such Contract Debtor to exceed thirty five percent (35%) of the
Tangible Net Worth;

                        M0    Make any plant or fixed capital expendi
ture, or any commitment therefor, in any fiscal year, in an
aggregate amount in excess of Fifty Thousand and 00/100 Dollars
($50,000.00);

                        N0    Enter into any lease, or any commitment
therefor,  in any fiscal  year,  requiring  aggregate  payments in such any such
fiscal year in excess of Seventy Five Thousand and 00/100 Dollars ($75,000.00);

                        O0    Borrower will not, without Capital's prior
written consent, make any distribution to its shareholders (in cash or in stock)
on, or  purchase,  acquire,  redeem or retire any of its capital  stock,  of any
category thereof, whether now or hereafter outstanding;  provided, however, that
Borrower shall be permitted to make  distributions  to CII in order to reimburse
CII  for  reasonable  costs  and  expenses  actually  incurred  by  CII  in  the
administration of Borrower's business;

                        P0    Suspend or go out of business.

                  8.3   ERISA.

                        A0    Borrower shall not withdraw from partici
pation in,  permit the  termination  or  partial  termination  of, or permit the
occurrence  of any other event with  respect to any deferred  compensation  plan
maintained  for the benefit of Borrower's  employees  under  circumstances  that
could result in liability to the Pension Benefit Guaranty Corporation, or any of
its  successors  or  assigns,  or to any entity  which  provides  funds for such
deferred compensation plan.

                        B0    Borrower shall not withdraw from any
multi-employer  plan  described  in Section  4001(a)(3)  of ERISA  which  covers
Borrower's employees.


                                      135


<PAGE>



            90    EVENTS OF DEFAULT

                  Any one or more of the  following  events shall  constitute an
Event of Default by Borrower under this Agreement:

                  9.1 Failure to Pay Obligations.  If Borrower fails to pay when
due and  payable or when  declared  due and  payable  all or any  portion of the
Obligations   owing  to  Capital   (whether  of  principal,   interest,   taxes,
reimbursement of Capital Expenses, or otherwise);

                  9.2  Failure to  Perform.  If  Borrower  fails or  neglects to
perform, keep or observe any term, provision,  condition,  covenant,  agreement,
warranty or representation contained in this Agreement, in any of the other Loan
Documents,  or in any other  present or future  agreement  between  Borrower and
Capital  and such  failure  continues  for twenty one (21)  calendar  days after
written notice thereof from Capital to Borrower or, if such failure is one which
cannot be cured  within  twenty one (21)  calendar  days,  then if Borrower  has
commenced  curing  such  failure  by means  acceptable  to  Capital  in its sole
discretion, then such failure shall not be deemed an Event of Default under this
Section so long as in the sole and  exclusive  opinion of  Capital,  Borrower is
diligently attempting to cure the failure;

                  9.3   Inaccurate Information.  If any material
representation, statement, report, or certificate made or delivered
by Borrower, or any of its officers, employees or agents, to
Capital is not true and correct;

                  9.4  Third  Party  Claim.  If any  or a  material  portion  of
Borrower's assets are attached, seized, subjected to a writ or distress warrant,
or are levied  upon,  or come into the  possession  of any  Judicial  Officer or
Assignee;

                  9.5  Impairment.  If there  is a  material  impairment  of the
prospect of repayment of all or any portion of the Obligations  owing to Capital
or a  material  impairment  of the  value  or  priority  of  Capital's  security
interests in the Collateral;

                  9.6   Voluntary Insolvency Proceeding.  If an
Insolvency Proceeding is commenced by Borrower;

                  9.7   Involuntary Insolvency Proceeding.  If an
Insolvency Proceeding is commenced against Borrower;

                  9.8  Interruption  of  Business.   If  Borrower  is  enjoined,
restrained or in any way prevented by court order from continuing to conduct all
or any material part of its business affairs;


                                      136


<PAGE>



                  9.9 Governmental Lien. If a notice of lien, levy or assessment
is filed of record with respect to any or all of Borrower's assets by the United
States Government,  or any department,  agency or instrumentality thereof, or by
any state, county, municipal or other governmental agency, or if any tax or debt
owing at any time hereafter to any one or more of such entities  becomes a lien,
whether choate or otherwise,  upon any or all of the  Borrower's  assets and the
same is not paid on the payment date thereof;

                  9.10 Liens.  If a judgment  or other  claim  becomes a lien or
encumbrance upon all or a material portion of Borrower's assets;

                  9.11  Default in  Agreement  with Third  Party.  If there is a
default in any loan agreement,  mortgage,  indenture or other agreement to which
Borrower is a party with third parties which is not cured during any  applicable
cure  period  and  where  the   obligations  of  Borrower  under  such  contract
individually  or in the aggregate with any other  contracts under which Borrower
is then in default equals or exceeds Fifty Thousand Dollars ($50,000);

                  9.12  Payment on  Subordinated  Debt.  If  Borrower  makes any
payment  to any third  party  which  would  violate  the terms of any  agreement
pursuant to which such third party has  subordinated  indebtedness  owed to him,
her or it to Borrower's Obligations to Capital;

                  9.13 Misrepresentation. If any misrepresentation exists now or
hereafter in any warranty or  representation  made to Capital by Borrower or any
officer or director of Borrower,  or if any such warranty or  representation  is
withdrawn by Borrower or by any officer or director of Borrower;

                  9.14  Impairment  of Guaranty.  If any guarantor of Borrower's
indebtedness to Capital dies,  terminates its guaranty,  defaults in the payment
or performance of any obligations of guarantor owing to Capital,  or becomes the
subject of an Insolvency Proceeding;

                  9.15 Reportable  Event Under ERISA.  If any reportable  event,
which Capital  determines  will have a material  adverse effect on the financial
condition of Borrower or which Capital  determines  constitutes  grounds for the
termination of any deferred  compensation  plan by the Pension Benefit  Guaranty
Corporation or for the  appointment by the  appropriate  United States  District
Court of a trustee to  administer  any such plan,  shall  have  occurred  and be
continuing  thirty (30) days after written  notice of such  determination  shall
have been given to  Borrower by  Capital,  or any such Plan shall be  terminated
within the meaning of Title IV of


                                      137


<PAGE>



ERISA, or a trustee shall be appointed by the appropriate United States District
Court to administer any such plan, or the Pension Benefit  Guaranty  Corporation
shall  institute  proceedings  to  terminate  any plan and in case of any  event
described in this Section 9.15, the aggregate amount of the Borrower's liability
to the Pension Benefit Guaranty Corporation under Sections 4062, 4063 or 4064 of
ERISA shall exceed five percent (5%) of Borrower's tangible net worth;

                  9.16 Withdrawal from Multi-Employer  Plan. Borrower shall have
withdrawn from a  multi-employer  plan described in Section  4001(a)(3) of ERISA
and Capital determines that such withdrawal would have a material adverse effect
on the financial condition of Borrower.

                  9.17 Cure Periods.  Notwithstanding anything contained in this
Section 9 to the contrary,  Capital shall refrain from exercising its rights and
remedies and an Event of Default  shall not be deemed to have occurred by reason
of the  occurrence  of: (i) an event set forth in Section 9.7 if,  within  forty
five  (45)  calendar  days  from the date  thereof,  the same is  discharged  or
dismissed, or (ii) any of the events set forth in Sections 9.4, 9.8, 9.9 or 9.10
if, within  twenty one (21)  calendar  days from the date  thereof,  the same is
released, discharged, dismissed, bonded against or satisfied; provided, however,
if the event is the  institution  of Insolvency  Proceedings  against  Borrower,
Capital  shall not be  obligated to make  advances to Borrower  during such cure
period.

            10.   CAPITAL'S RIGHTS AND REMEDIES

                  10.1  Remedies.  Upon the occurrence of an Event of Default by
Borrower under this Agreement,  Capital may, at its election,  without notice of
its election and without  demand,  do any one or more of the  following,  all of
which are authorized by Borrower:

                        A.    Declare all Obligations, whether evidenced
by this Agreement or otherwise, immediately due and payable;

                        B.    Cease advancing money or extending credit
to or for the benefit of Borrower under this Agreement or under any
other agreement between Borrower and Capital;

                        C.    Terminate this Agreement and any of the
other Loan  Documents as to any future  liability or obligation of Capital,  but
without  affecting  Capital's rights and security interest in the Collateral and
without affecting the Obligations owing by Borrower to Capital;



                                      138


<PAGE>



                        D.    Capital or Capital's designee may notify
each  Contract  Debtor  that its  Contract,  Security  Documents  and all rights
thereunder  have been  assigned  to  Capital  and that  Capital  has a  security
interest  therein,  collect the  indebtedness  of such Contract  Debtor owing to
Borrower  directly  if Capital  has not already  been  authorized  to do so, and
charge the collection costs and expenses to Borrower's loan account.

                        E.    Without notice to or demand upon Borrower
or any  guarantor,  make such  payments  and do such acts as  Capital  considers
necessary  or  reasonable  to protect its security  interest in the  Collateral.
Borrower  agrees to assemble the Collateral if Capital so requires,  and to make
the  Collateral  available  to  Capital  as  Capital  may  designate.   Borrower
authorizes  Capital to enter the premises where the Collateral is located,  take
and  maintain  possession  of the  Collateral,  or any  part of it,  and to pay,
purchase,  contest or compromise  any  encumbrance,  charge or lien which in the
opinion of Capital appears to be prior or superior to its security  interest and
to pay all expenses incurred in connection therewith;

                        F.    Capital is hereby granted a license or
other right to use,  without charge,  Borrower's  labels,  patents,  copyrights,
rights  of  use  of  any  name,  trade  secrets,  trade  names,  trademarks  and
advertising  matter,  or any property of a similar nature, as it pertains to the
Collateral,  in completing  production of,  advertising for sale and selling any
Collateral  and  Borrower's  rights  under  all  licenses,   and  all  franchise
agreements shall insure to Capital's benefit;

                        G.    Ship, reclaim, recover, store, finish,
maintain, repair, prepare for sale, advertise for sale and sell (in
the manner provided for herein) the Collateral;

                        H.    Sell the Collateral at either a public or
private sale, or both, by way of one or more contracts or transactions, for cash
or on terms, in such manner and at such places (including  Borrower's  premises)
as is  commercially  reasonable  in the opinion of Capital.  It is not necessary
that the Collateral be present at any such sale;

                        I.    Capital shall give notice of the
disposition of the Collateral as follows:

                              (1    Capital shall give Borrower and each
holder of a security  interest in the  Collateral  who has filed with  Capital a
written request for notice,  a notice in writing of the time and place of public
sale, or, if the sale is a private sale or some other  disposition  other than a
public  sale is to be made of the  Collateral,  the time on or after  which  the
private sale or


                                      139


<PAGE>



other disposition is to be made;

                              (2    The notice shall be personally
delivered or mailed,  postage prepaid, to Borrower as provided in Section 13, at
least ten (10) calendar days before the date fixed for the sale, or at least ten
(10)  calendar  days before the date on or after which the private sale or other
disposition  is to be made,  unless the Collateral is perishable or threatens to
decline  speedily in value.  Notice to persons other than  Borrower  claiming an
interest  in the  Collateral  shall  be  sent  to such  addresses  as they  have
furnished to Capital;

                              (3    If the sale is to be a public sale,
Capital  shall also give notice of the time and place by publishing a notice one
time at least ten (10)  calendar days before the date of the sale in a newspaper
of general circulation in the county in which the sale is to be held;

                        J.    Capital may credit bid and purchase at any
public sale;

                        K.    Borrower shall pay all Capital Expenses
incurred in connection  with  Capital's  enforcement  and exercise of any of its
rights and  remedies as herein  provided,  whether or not suit is  commenced  by
Capital;

                        L.    Any deficiency which exists after
disposition  of the  Collateral as provided  above will be paid  immediately  by
Borrower.  Any excess  will be  returned,  without  interest  and subject to the
rights of third parties, to Borrower by Capital.

                  10.2 Cumulative  Rights.  Capital's  rights and remedies under
this Agreement and all other agreements shall be cumulative.  Capital shall have
all other rights and remedies not  inconsistent  herewith as provided  under the
Code, by law, or in equity.  No exercise by Capital of one right or remedy shall
be deemed an  election,  and no waiver by Capital of any  default on  Borrower's
part shall be deemed a continuing waiver. No delay by Capital shall constitute a
waiver, election or acquiescence by it.

            11. TAXES AND EXPENSES  REGARDING THE COLLATERAL.  If Borrower fails
to pay any monies (whether taxes, assessments, insurance premiums, or otherwise)
due to third  persons or entities,  or fails to make any deposits or furnish any
required  proof of payment or deposit,  all as required  under the terms of this
Agreement,  then Capital may, to the extent that it determines that such failure
by Borrower could have a material  adverse change on Capital's  interests in the
Collateral,  in its  discretion  and without prior notice to Borrower,  (i) make
payment of the same or


                                      140


<PAGE>



any part  thereof;  (ii) set up such  reserves  in  Borrower's  loan  account as
Capital  deems  necessary to protect  Capital from the exposure  created by such
failure;  or  (iii)  both.  Any  amounts  paid or  deposited  by  Capital  shall
constitute  Capital  Expenses,  shall be immediately  charged to Borrower's loan
account and become additional  Obligations owing to Capital, shall bear interest
at the  applicable  rate set forth in Section  2.5,  and shall be secured by the
Collateral.  Any payments made by Capital shall not constitute: (i) an agreement
by Capital to make similar  payments in the future,  or (ii) a waiver by Capital
of any Event of Default under this Agreement. Capital need not inquire as to, or
contest the validity of, any such expense,  tax, security interest,  encumbrance
or lien,  and the receipt of the usual official  notice for the payment  thereof
shall be conclusive evidence that the same was validly due and owing.

            12.   WAIVERS

                  12.1  Application  of Payments.  Borrower  waives the right to
direct the  application  of any and all payments at any time or times  hereafter
received by Capital on account of any  Obligations  owed by Borrower to Capital,
and Borrower  agrees that Capital shall have the continuing  exclusive  right to
apply and reapply  such  payments  in any manner as Capital may deem  advisable,
notwithstanding any entry by Capital upon its books.

                  12.2  Demand,  Protest,  Default,  Etc.  Except  as  otherwise
provided herein,  Borrower waives demand,  protest, notice of protest, notice of
default or dishonor,  notice of payment and  nonpayment,  notice of any default,
nonpayment at maturity, release, compromise, settlement, extension or renewal of
any or all commercial paper, accounts,  documents,  instruments,  chattel paper,
and  guarantees at any time held by Capital on which  Borrower may in any way be
liable.

                  12.3 Confidential  Relationship.  Borrower waives the right to
assert a confidential relationship, if any, it may have with any accounting firm
and/or service bureau in connection  with any  information  requested by Capital
pursuant to or in accordance with this Agreement. So long as no Event of Default
shall  have  occurred,  Capital  agrees  that  prior to  requesting  information
directly from any such  accounting  firm and/or  service  bureau,  Capital shall
first request such information from Borrower.  If Borrower fails to provide such
information to Capital  within four (4) Business Days, the Borrower  agrees that
Capital may contact  directly any such  accounting firm and/or service bureau in
order to obtain such information.

            13. NOTICES.  Unless otherwise  specifically  provided  herein,  all
notices and service of any process shall be in writing


                                      142


<PAGE>



addressed  to the  respective  party as set forth  below  and may be  personally
served,  telecopied or sent by overnight  courier  service or United States mail
and shall be deemed  to have  been  given:  (a) if  delivered  in  person,  when
delivered;  (b) if  delivered  by  telecopy,  on the  date  of  transmission  if
confirmed  and if  transmitted  on a Business Day before 4:00 p.m.  (Los Angeles
time) or, if not, on the next  succeeding  Business  Day;  (c) if  delivered  by
overnight  courier,  two Business Days after  delivery to such courier  properly
addressed;  or (d) if by U.S. Mail,  four Business Days after  depositing in the
United States mail, with postage prepaid and properly addressed.

            If to Borrower:                     GOODMAN FACTORS, INC.
                                    3003 LBJ Freeway, Suite 200
                                    Dallas, Texas 75234
                                    Attn:       _______________
                                    Telecopier Number (972) 243-6285

            With a Copy to:               ____________________________
                                    ============================
                                    Attn:       _____________________
                                    Telecopier Number ____________

            If to Capital:                CAPITAL BUSINESS CREDIT
                                    700 S. Flower Street, Suite 2001
                                    Los Angeles, California 90017-4101
                                    Attn:       Nathan L. Hugg
                                    Telecopier Number (213) 236-1375

            With a Copy to:               KATZ, HOYT, SEIGEL & KAPOR
                                    11111 Santa Monica Boulevard, Suite
                                    820
                                    Los Angeles, California  90025-3342
                                    Attn:       William Schoenholz, Esq.
                                    Telecopier Number (310) 473-7138

                  The parties hereto may change the address at which they are to
receive  notices  and  the  telecopier  number  at  which  they  are to  receive
telecopies hereunder,  by notice in writing in the foregoing manner given to the
other.

            14. DESTRUCTION OF BORROWER'S DOCUMENTS.  Any documents,  schedules,
invoices or other  papers  delivered  to Capital may be  destroyed  or otherwise
disposed of by Capital four (4) months  after they are  delivered to or received
by  Capital,  unless  Borrower  requests,  in  writing,  the  return of the said
documents,  schedules,  invoices  or other  papers  and makes  arrangements,  at
Borrower's expense, for their return. Capital will notify Borrower not less than
ten (10) days prior to destroying any original Contracts for


                                      143


<PAGE>



the  purpose  of  allowing  Borrower  to request  the  return of such  Contracts
pursuant to the immediately preceding sentence;  provided, however, that Capital
shall not be liable to Borrower  or any third party if Capital  fails to provide
Borrower with such ten (10) days notice unless  Capital's  failure to notify was
caused by Capital's gross negligence or wilful misconduct.

            15. CHOICE OF LAW. The validity of this Agreement, its construction,
interpretation and enforcement, and the rights of the parties hereunder shall be
determined under,  governed by, and construed in accordance with the laws of the
State of California. The parties agree that all arbitration proceedings shall be
conducted in County of Los Angeles,  State of California,  and all other actions
or  proceedings  arising in connection  with this  Agreement  shall be tried and
litigated  only in the state and  federal  courts  located  in the County of Los
Angeles,  State of California.  Borrower  waives any right it may have to assert
the  doctrine  of forum non  conveniens  or to object to such  venue and  hereby
consents to any court ordered relief.

            16.   GENERAL PROVISIONS

                  16.1  Representations  and  Warranties.  Each  representation,
warranty  and  agreement  contained  in this  Agreement  shall  be  conclusively
presumed to have been relied on by Capital  regardless of any investigation made
or  information  possessed  by  Capital.  The  warranties,  representations  and
agreements  set forth herein shall be cumulative  and in addition to any and all
other warranties,  representations  and agreements which Borrower shall give, or
cause to be given, to Capital, either now or hereafter.

                  16.2 Binding  Agreement.  This Agreement  shall be binding and
deemed effective when executed by Borrower and accepted and executed by Capital.

                  16.3 Right to Grant Participations.  This Agreement shall bind
and inure to the benefit of the respective successors and assigns of each of the
parties;  provided, however , that Borrower may not assign this Agreement or any
rights  hereunder  without  Capital's  prior written  consent and any prohibited
assignment  shall be  absolutely  void.  No consent to an  assignment by Capital
shall release Borrower from its Obligations to Capital.  Capital may assign this
Agreement  and its rights and duties  hereunder.  Capital  reserves the right to
sell, assign, transfer, negotiate or grant participations in all or any part of,
or any  interest in,  Capital's  rights and benefits  hereunder.  In  connection
therewith,  Capital may disclose all documents and information which Capital now
or hereafter may have relating to Borrower or Borrower's business.



                                      144


<PAGE>



                  16.4 Section  Headings.  Section  headings and section numbers
have  been set forth  herein  for  convenience  only.  Unless  the  contrary  is
compelled by the context,  everything  contained in each section applies equally
to this entire Agreement.

                  16.5   Interpretation.   Neither   this   Agreement   nor  any
uncertainty or ambiguity  herein shall be construed or resolved  against Capital
or  Borrower,  whether  under  any rule of  construction  or  otherwise.  On the
contrary, this Agreement has been reviewed by all parties and shall be construed
and  interpreted  according to the  ordinary  meaning of the words used so as to
fairly accomplish the purposes and intentions of all parties hereto.

                  16.6  Severability.  Each provision of this Agreement shall be
severable  from every  other  provision  of this  Agreement  for the  purpose of
determining the legal enforceability of any specific provision.

                  16.7 Modification and Merger. This Agreement cannot be changed
or terminated  orally.  All prior agreements,  understandings,  representations,
warranties and negotiations, if any, are merged into this Agreement.

                  16.8 Good Faith Requirement. The parties intend and agree that
their  respective  rights,   duties,   powers,   liabilities,   obligations  and
discretions shall be performed, carried out, discharged and exercised reasonably
and in good faith.

                  16.9 WAIVER OF JURY TRIAL.  BORROWER AND CAPITAL  HEREBY WAIVE
THEIR  RESPECTIVE  RIGHTS TO A JURY TRIAL OF ANY CLAIM OR CAUSE OF ACTION  BASED
UPON OR ARISING OUT OF THIS  AGREEMENT OR ANY OTHER LOAN  DOCUMENTS  EXECUTED IN
CONNECTION  WITH THIS  AGREEMENT  OR ANY DEALINGS  BETWEEN  BORROWER AND CAPITAL
RELATING TO THE SUBJECT MATTER OF THIS TRANSACTION AND THE BUSINESS RELATIONSHIP
THAT IS BEING  ESTABLISHED.  BORROWER  AND CAPITAL  EACH  ACKNOWLEDGE  THAT THIS
WAIVER IS A MATERIAL INDUCEMENT TO ENTER INTO A BUSINESS RELATIONSHIP, THAT EACH
OF BORROWER AND CAPITAL HAS ALREADY  RELIED ON THIS WAIVER IN ENTERING INTO THIS
AGREEMENT  AND THAT EACH OF BORROWER AND CAPITAL  WILL  CONTINUE TO RELY ON THIS
WAIVER IN ANY RELATED FUTURE DEALINGS BETWEEN BORROWER AND CAPITAL. BORROWER AND
CAPITAL  FURTHER  WARRANT AND REPRESENT THAT THEY EACH KNOWINGLY AND VOLUNTARILY
WAIVE THEIR  RESPECTIVE  JURY TRIAL  RIGHTS  FOLLOWING  CONSULTATION  WITH LEGAL
COUNSEL.


                                      145


<PAGE>


            IN  WITNESS  WHEREOF,   Capital  and  Borrower  have  executed  this
Agreement as of the date first set forth above.

                                    GOODMAN FACTORS, INC.,
                                    a Texas corporation


                                    By:_____________________________
                                    Name:___________________________
                                    Title:__________________________


                                    CAPITAL BUSINESS CREDIT, A DIVISION OF
                                    CAPITAL FACTORS, INC.,
                                    a Florida corporation


                                    By:_____________________________
                                    Name:___________________________
                                    Title:__________________________

                                      146



                                 EXHIBIT 21.1

                          SUBSIDIARIES OF REGISTRANT

                     The Company's only Subsidiaries are:

                  1.    U.S. Commercial Funding Corp., a Florida Corporation;
                  2.    U.S. Commercial Funding Corp., an Illinois Corporation;
                  3.    Salt Lake Mortgage Corp., a Utah Corporation;
                  4.    Advantage Realty Corp., a Utah Corporation.
                  5.    Goodman Factors, Inc., a Texas corporation





                                      147





                        CONSENT OF INDEPENDENT AUDITORS

      We consent to the use of our report dated August 18, 1998, with respect to
the financial  statements of Celtic  Investment,  Inc. and  subsidiaries for the
years ended June 30, 1998 and 1997,  included in the Annual Report (Form 10-KSB)
of Celtic Investments, Inc. and subsidiaries for the year ended June 30, 1998.

      We also consent to the  incorporation  by  reference  in the  Registration
Statement (Form S- 8 No. 333-58409)  pertaining to Employee and Consultant Stock
Option  Agreements  and Celtic  Investment,  Inc.  1997 Stock Option Plan of our
report  dated  August  18,  1998,  with  respect to the  consolidated  financial
statements of Celtic Investments,  Inc. and subsidiaries included in this Annual
Report (Form 10-KSB) for the year ended June 30, 1998.


                             MCGLADREY & PULLEN, LLP

Chicago, Illinois
September 28, 1998

                                      148




<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
     CELTIC INVESTMENT, INC.'S FINANCIAL STATEMENTS AND IS QUALIFIED IN ITS 
     ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                   1
<CURRENCY>                                     905,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              JUN-30-1998
<PERIOD-START>                                 JUL-01-1997
<PERIOD-END>                                   JUN-30-1998
<EXCHANGE-RATE>                                1
<CASH>                                         905,000
<SECURITIES>                                   0
<RECEIVABLES>                                  6,832,000
<ALLOWANCES>                                   (233,000)
<INVENTORY>                                    0
<CURRENT-ASSETS>                               7,504,000
<PP&E>                                         256,000
<DEPRECIATION>                                 (162,000)
<TOTAL-ASSETS>                                 9,605,000
<CURRENT-LIABILITIES>                          5,461,000
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       5,080,000
<OTHER-SE>                                     (936,000)
<TOTAL-LIABILITY-AND-EQUITY>                   9,605,000
<SALES>                                        3,731,000
<TOTAL-REVENUES>                               3,731,000
<CGS>                                          0
<TOTAL-COSTS>                                  0
<OTHER-EXPENSES>                               2,906,000
<LOSS-PROVISION>                               136,000
<INTEREST-EXPENSE>                             566,000
<INCOME-PRETAX>                                123,000
<INCOME-TAX>                                   (395,000)
<INCOME-CONTINUING>                            518,000
<DISCONTINUED>                                 (76,000)
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   442,000
<EPS-PRIMARY>                                  .11
<EPS-DILUTED>                                  .11
        


</TABLE>


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