ERO INC
10-K, 1997-03-31
MISCELLANEOUS FABRICATED TEXTILE PRODUCTS
Previous: VIAD CORP, DEFA14A, 1997-03-31
Next: MERCHANTS NEW YORK BANCORP INC, 10-K, 1997-03-31



                          SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, D.C.  20549

                                     FORM 10-K


(Mark One)

[X]      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                                 EXCHANGE ACT OF 1934)
                   For the fiscal year ended December 31, 1996

OR

[  ]     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                                 EXCHANGE ACT OF 1934)
               For the transition period from _________ to _________

                          Commission File Number: 0-19942

                                   ERO, Inc.
              (Exact name of registrant as specified in its charter)

                Delaware                                    36-3573286
(State or other jurisdiction of incorporation  (I.R.S. Employer Identification
            or organization)                               Number)

                585 Slawin Court, Mount Prospect, Illinois  60056-2183
             (Adress of principal executive offices, including zip code)

                                   (847) 803-9200
                 (Registrant's telephone number, including area code)

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

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

                      Common Stock, par value $0.01 per share
                                   Title of class

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

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

The aggregate market value of voting stock held by non-affiliates of the
registrant as of March 3, 1997 was $53,007,084.

On March 3, 1997, there were 10,266,300 shares of the registrant's Common
Stock outstanding.
<PAGE>
                        DOCUMENTS INCORPORATED BY REFERENCE

Part II of this Annual Report on Form 10-K incorporates by reference
information (to the extent specific sections are referred to herein) from
the Registrant's Annual Report to Stockholders for the year ended December
31, 1996 (the "1996 Annual Report").  Part III of this Annual Report on
Form 10-K incorporates by reference information (to the extent specific
sections are referred to herein) from the Registrant's Proxy Statement for
its annual meeting of stockholders to be held April 17, 1997 (the "1997
Proxy Statement").

                                     ERO, INC.

                          1996 ANNUAL REPORT ON FORM 10-K

                                  TABLE OF CONTENTS


                                       PART I

Item 1.      Business................................................     

Item 2.      Properties..............................................     

Item 3.      Legal Proceedings.......................................     

Item 4.      Submission of Matters to a Vote of Security Holders.....     

                                      PART II

Item 5.      Market for the Registrant's Common Equity and Related
             Stockholder Matters.....................................     

Item 6.      Selected Financial Data.................................     

Item 7.      Management's Discussion and Analysis of Financial
             Conditions and Results of Operations....................     

Item 8.      Financial Statements and Supplementary Data.............     

Item 9.      Changes in and Disagreements with Accountants on Accounting
             and Financial Disclosure.................................    

                                    PART III

Item 10.     Directors and Executive Officers of the Registrant.......    

Item 11.     Executive Compensation...................................    

Item 12.     Security Ownership of Certain Beneficial Owners and
             Management...............................................    

Item 13.     Certain Relationships and Related Transactions...........    

                                     PART IV

Item 14.     Exhibits, Financial Statement Schedules, and Reports on
             Form 8-K.................................................    
<PAGE>             

                                        PART I

Item 1.    Business

General

ERO, Inc. ("ERO" or the "Company") is a leading designer, manufacturer, importer
and marketer of licensed and branded Children's Leisure Products.  ERO's
major product areas are grouped into four business units: ERO Industries, Inc.
("ERO Industries"), which consists of Slumber Shoppe and water sports; Amav
Industries, Inc. ("Amav"), which consists of children's activities, arts and
crafts; Impact, Inc. ("Impact"), which consists of back-to-school products;
and Priss Prints, Inc. ("Priss Prints"), which consists of children's room
decor products.  The Company's products are sold to all major mass merchants
and big box retailers such as toy stores, office superstores, home improvement
centers and specialty craft stores.

ERO is a Delaware corporation which was organized in February 1988 by certain
members of ERO's management, Golder, Thoma, Cressey Fund III, Limited
Partnership and other investors to acquire ERO Industries, Inc.  Prior to
such acquisition, ERO Industries was publicly owned and its common stock was
traded on the American Stock Exchange.

Business Strategy

The Company's primary objective is to increase shareholder value.
Its strategies to accomplish that goal include: pursuing the business of
Children's Leisure Products, concentrating on those activities where the
Company can achieve a significant competitive advantage, penetrating multiple
departments of mass merchants and other efficient retailers, offering
superior customer service, and pursuing growth through strategic acquisitions
that complement its strategy.

The environment for selling children's products has changed dramatically
during the last two decades.  Five retailers now account for approximately
54% of toy sales in America, while the number of mediums companies must
invest in to build a viable brand has grown with new television networks,
cable television and videos.  The course ERO has chosen to navigate in this
environment is to "rent" great brands where the Company thinks a brand is
essential, while developing the rest of its product lines to provide excellent
value to the consumer with superior margin and inventory turn performance
for the retailer.

In categories such as slumber, back-to-school, and children's room decor,
where the brand is essential, ERO has acquired broad portfolios of licenses
of the most highly promoted and advertised characters to give the Company a
competitive edge. And in large activity toys and craft kits, where function
is at least as important as brand, the Company has combined great engineering,
capital intensity and vertical integration to put more value in its products,
at substantially lower costs, in order to create a competitive advantage.

ERO also attempts to reduce the risks associated with retailer concentration
by servicing multiple departments of the major retailers.  In addition to the
toy department, the Company sells Children's Leisure Products to the sporting
goods, home improvement, stationery, domestics and juvenile departments.
<PAGE>
Acquisitions

The Company made no acquisitions during the year ended December 31, 1996.
Recent prior year acquisitions include the 1995 purchase of Amav Industries
Ltd., manufacturers of children's arts, crafts and activities, the 1994
purchase of Impact International, Inc. and Impact Designs, Ltd., marketers
of licensed school supplies, and the 1994 purchase of a Canadian manufacturer
and distributor of licensed products.

Products

ERO Industries

Slumber Shoppe includes: slumber bags, a lightweight indoor sleeping bag for
slumber parties and children's nap times; carrying cases, which are large
enough to fit the slumber bags, along with pajamas, toothbrushes and other
items a child might need for a "sleepover"; play tents for indoor use; and
children's furniture, including foam and bean bag chairs.  All of these
products feature popular licensed characters, such as Mickey's Stuff for
Kids, Barbie, Pooh and Batman and Robin .  For the years ended December 31,
1996, 1995 and 1994, Slumber Shoppe accounted for 30%, 40% and 48% of ERO's
net sales, respectively.

The water sports category includes a full range of personal flotation devices
and other swim and pool products, including masks, fins, snorkels and goggles
marketed under the Coral brand name.  ERO's primary focus within this area is
on children's water activities.  The Company is the premier supplier of U.S.
Coast Guard approved children's flotation products.  For the years ended
December 31, 1996, 1995 and 1994, water sports products accounted for 10%,
11% and 13% of ERO's net sales, respectively.

Both Slumber Shoppe and water sports products are sold to sporting goods
buyers and toy buyers at major retailers.  ERO's domestic manufacturing
operations produce both slumber bags and flotation devices.  The balance of
the line is imported from contract suppliers in China, Taiwan, Italy and
Indonesia.

Amav

Amav is a fully integrated manufacturer of children's products sold under the
Amav brand name.  Amav's products are grouped in two categories: arts and
crafts, including craft kits; and activities, including game tables, easels
and play kitchens.  Amav manufactures over 90% of its products in an 800,000
square foot production facility in Montreal, Canada.

The acquisition of Amav in 1995 added a strong non-licensed line to ERO's
existing mix of businesses.  In addition, Amav added immediate growth
potential with a compounded annual growth rate of more than 40% over the
last six years.  Amav has achieved a high level of success with its new
product introductions and, due to the universal appeal of its products, is
ERO's most promising vehicle for international growth.

For the years ended December 31, 1996, 1995 and 1994, Amav's products accounted
for 42%, 19% and 0% of ERO's net sales, respectively.
<PAGE>
Impact

Impact's products include a broad line of fashionable school supplies, including
back packs, book bags, lunch kits, luggage, fanny packs and locker bags, and
stationery products such as portfolios, binders, study kits, pencils, and theme
books.  Impact leverages its licensing and graphic strengths across all of these
products, providing children with full sets of items featuring the characters
they love.  Because of the age group Impact targets, its revenues are typically
derived from licensing events, such as Batman and Robin and Jurassic Park:The
Lost World, rather than classic licenses.  For the years ended December 31,
1996, 1995 and 1994, Impact's products accounted for 9%, 20% and 26% of ERO's
net sales, respectively.

Priss Prints

Priss Prints' product line includes character-licensed stick-on and peel-off
wall decorations for children's rooms.  Priss' products are very popular with
mothers of toddlers since they can decorate a room with the child's favorite
theme in minutes.  Its most popular licenses are classics such as 101
Dalmatians, Disney Babies and Pooh.  For the years ended December 31, 1996,
1995 and 1994, Priss Prints products accounted for 8%, 7% and 6% of ERO's net
sales, respectively.


Licenses and Licensing

An important element in ERO's marketing strategy is the ability to differentiate
its products and stimulate sales by using various popular characters and well-
known brand names on its products.  Accordingly, ERO emphasizes the acquisition
and maintenance of a broad portfolio of character licenses.  Rather than
attempting to select a few licenses with speculative appeal, ERO maintains
multiple licenses in several categories, including classics (Mickey's Stuff
for Kids, Barbie, Pooh and 101 Dalmatians) and contemporary (such as Disney's
Hercules, Jurassic Park:The Lost World and Batman and Robin).  ERO's brand
names include Coral, Priss Prints and Amav.  Sales tend to be concentrated in
a limited number of character licenses in each year, although the revenue
generated by any particular license varies year-to-year.  For the years ended
December 31, 1996, 1995 and 1994, the five licenses with the highest sales in
each year accounted for approximately 30%, 49% and 65% of ERO's net sales,
respectively.

ERO's license agreements are typically for two years requiring payments of
approximately 10-12% of licensed product revenues.  In some cases, ERO's
renewal terms are based upon meeting specified sales levels, while in other
cases they are based on informal understandings or arrangements.  License
agreements typically are subject to termination by the licensor upon failure
of the licensee to meet various performance standards.

For the year ended December 31, 1996, royalties paid to licensors represented
approximately 7% of ERO's consolidated net sales.  Under the terms of certain
license agreements, ERO is required to pay minimum guaranteed fees to the
licensor over the life of the agreement.  The guaranteed license fees payable
by ERO have not been significant because ERO's annual percentage royalties
have generally exceeded its contractual minimum requirements for its licenses.
<PAGE>
International

The section labeled "Note 11 - Geographic Information" which appears on page
20 in the 1996 annual report is incorporated herein by reference.

For the years ended December 31, 1996, 1995, and 1994, ERO's sales to
customers located outside the United States totaled $21.3 million, $11.3
million and $8.7 million, respectively.

Manufacturing and Supply

ERO currently produces slumber bags, personal flotation devices, juvenile
furniture and children's room decor in its Georgia manufacturing plant.
ERO's activities, arts and crafts products are produced in its Quebec and
New York manufacturing facilities.  The remainder of the Company's products
are purchased from manufacturers located in the United States, the People's
Republic of China, Taiwan, Italy and Indonesia. In 1996, ERO manufactured
approximately 75% of sales in its own facilities.  The Company believes that
this has a positive impact on its ability to meet its customers needs for
rapid response delivery with a minimum of inventory levels.  In addition,
because ERO's slumber products and water sports products are produced during
different times of the year, ERO is able to level production costs in all of
its plants during the year and, consequently, is able to minimize higher
costs usually associated with seasonal facilities.  ERO believes that raw
materials and labor necessary to produce its products are readily available.

Competition

ERO operates in a highly competitive environment, with many other companies
seeking to license characters and sell children's products to mass
merchandisers.  Some of these companies are larger and have greater financial
resources than ERO.  ERO believes that it is the largest marketer of products
included in ERO Industries' Slumber Shoppe product group.  ERO is one of a
number of companies competing for markets with respect to products in its
water sports, Impact, Priss Prints and Amav lines.  In addition, ERO competes
with many others for licenses to use popular characters.

Competitive factors in the market for ERO's products include characters
licensed, cost, product design and quality, new product innovation and
inventiveness of marketing and distribution approaches. Competitive factors
in the market for character licenses include royalty levels, breadth of
product lines, timely royalty reporting and payment, artistic applications
and compliance with licensors' guidelines.

Employees

As of December 31, 1996, ERO had 1,195 employees.  ERO believes that its
future success will depend in part on its ability to continue to recruit,
retain and motivate qualified employees.  None of ERO's employees are
represented by a labor union.  ERO has not experienced any work stoppages
and considers its relations with its employees to be good.

Environmental

ERO believes that its operations currently comply in all material respects
with applicable federal, state and local environmental laws and regulations.
ERO does not anticipate any significant expenditures in order to continue to
comply with such laws and regulations.
<PAGE>
Significant Concentration of Customers

A significant level of the Company's net sales is generated from approximately
five retail companies that serve national markets.  Sales to the Company's top
five customers aggregated approximately 56%, 60% and 61% of net sales for the
years ended December 31, 1996, 1995 and 1994, respectively.  Three of the
Company's customers, Toys "R" Us, Wal-Mart and Target each accounted for over
10% of the Company's net sales during 1996, 1995 and 1994, aggregating
approximately 46%, 49% and 52% of net sales, respectively.

Backlog

Because the vast majority of ERO's sales are made in response to customer
orders and satisfied relatively promptly, ERO's backlog is not significant.

Item 2.    Properties

The following table provides certain information regarding the Company's
principal facilities:
<TABLE>                                                                                          Date
                         Approximate                                                         Constructed,
<S>                        Square       Type of                                               Acquired or
Location                   Footage      Interest          Description of Use                 First Occupied
                           <C>           <C>       <C>                                           <C>
Saint Laurent, Quebec*     800,000       Owned         Amav Sales, Administration,
                                                      Manufacturing and Distribution             1995
Hazlehurst, Georgia**      230,000       Owned     ERO Industries and Impact Manufacturing
                                                       Manufacturing and Distribution            1947
Plattsburgh, New York***    80,000       Owned       Amav Manufacturing and Distribution         1995
Mount Prospect, Illinois    38,000      Leased     ERO and ERO Industries Corporate Office       1992
Hazlehurst, Georgia         27,000      Leased          Priss Prints Distribution                1986
Boca Raton, Florida          5,000      Leased          Impact Sales and Marketing               1994
Dallas, Texas                4,000      Leased        Priss Prints Sales and Marketing           1995
</TABLE>
*This property is subject to a hypothecary claim of first rank in favor of
Amav Industries Ltd. and a hypothecary claim of second rank in favor of The
First National Bank of Chicago, as agent for the lenders under a credit
agreement.

**This property is subject to a deed of trust in favor of The
First National Bank of Chicago, as agent for the lenders under a credit
agreement.

***This property is subject to security agreements in favor of the lenders
to the Company.

The Company believes that its properties and equipment are in good condition
and that it has sufficient capacity to meet its current manufacturing and
distribution needs.

Item 3.    Legal Proceedings

The Company is currently involved in several lawsuits arising in the ordinary
course of business.  The Company maintains product liability insurance and
does not believe that the outcome of any such lawsuits will have a material
adverse effect on the Company's financial condition.  Although historically
the Company has not been required to pay any material liability claims, there
can be no assurance that the Company will not incur claims which are in
excess of its insurance.
<PAGE>
Item 4.    Submission of Matters to a Vote of Security Holders

There were no matters submitted during the fourth quarter of the year ended
December 31, 1996.

                                         PART II

Item 5.    Market for the Registrant's Common Equity and Related Stockholder
           Matters

The sections labeled "Note 12 - Quarterly Financial Data" and "Stockholder
Information" which appear on pages 20 and 24, respectively, in the 1996
Annual Report are incorporated herein by reference.  The Company has not
paid cash dividends historically, and does not intend to do so in the
foreseeable future.

Item 6.    Selected Financial Data

The section labeled "Five-Year Financial Summary" which appears on page 22
in the 1996 Annual Report is incorporated herein by reference.

Item 7.    Management's Discussion and Analysis of Financial Conditions and
           Results of Operations

The section labeled "Management's Discussion and Analysis of Financial
Conditions and Results of Operations" which appears on pages 7 and 8 in the
1996 Annual Report is incorporated herein by reference.

Item 8.    Financial Statements and Supplementary Data

The consolidated financial statements, notes thereto and Report of
Independent Accountants thereon which appear on pages 9 through 21 in
the 1996 Annual Report are incorporated herein by reference.

Item 9.    Changes in and Disagreements with Accountants on Accounting and
           Financial Disclosure

None.

                                       PART III

Item 10.         Directors and Executive Officers of the Registrant

(a)     Directors of the Registrant.

The section labeled "Election of Directors" which appears in the 1997 Proxy
Statement is incorporated herein by reference.
<PAGE>
(b)     Executive Officers of the Registrant.

The following table sets forth certain information concerning the Company's
executive officers:
<TABLE>
<S>
Name                         Age                            Position
                              <C>       <C>
D. Richard Ryan, Jr           57        Chairman, President and Chief Executive Officer
Thomas M. Gasner              51        Executive Vice President of Operations
Mark D. Renfree               39        Senior Vice President of Finance and Chief Financial
                                         Officer
   
D. Richard Ryan, Jr., 57, joined the Company in 1993, was elected to the
Board of Directors in 1994 and currently serves as Chairman, President and
Chief Executive Officer.  Prior to joining the Company, Mr. Ryan was President
and Chief Executive Officer of Dansk International Designs, Ltd. from November
of 1985 through August of 1991, President and Chief Executive Officer of
Marley Holdings, Inc. from 1981 through 1985 and President of General
Housewares Corp.'s Cookware Group from 1974 through 1981.

Thomas M. Gasner, 51, joined the Company in 1981 and currently serves as
Executive Vice President of Operations where his responsibilities include
production, inventory control and purchasing.  Mr. Gasner has been a member
of the Board of Directors since 1988.

Mark D. Renfree, 39, joined the Company in 1997 and currently serves as the
Company's Senior Vice President of Finance and Chief Financial Officer where
his responsibilities include financial planning, treasury, accounting, credit,
human resources, management information systems, insurance and negotiating
and monitoring the Company's borrowing facilities.  Prior to joining the
Company, Mr. Renfree served as Senior Vice President of Finance and Chief
Financial Officer of Premier Health Alliance from 1995 through 1996 and
Senior Vice President of Finance and Administration and Chief Financial
Officer of ProGroup from 1992 through 1994.

Item 11.   Executive Compensation

The section labeled "Executive Compensation" which appears in the 1997 Proxy
Statement is incorporated herein by reference.

Item 12.   Security Ownership of Certain Beneficial Owners and Management

The section labeled "Security Ownership" which appears in the 1997 Proxy
Statement is incorporated herein by reference.

Item 13.   Certain Relationships and Related Transactions

None. 
<PAGE>
Item 14.   Exhibits, Financial Statement Schedules, and Reports on Form 8-K

(a) Documents Filed as Part of this Report

(1) Financial Statements

The following financial statements contained on pages 9 through 21 in the
1996 Annual Report are incorporated herein by reference:

       Report of Independent Accountants

       Consolidated Income Statements for the Years Ended December 31, 1996,
       1995 and 1994

       Consolidated Balance Sheets as of December 31, 1996 and 1995

       Consolidated Statements of Cash Flows for the Years Ended December 31,
       1996, 1995 and 1994

       Consolidated Statements of Stockholders' Equity for the Years Ended
       December 31, 1996, 1995 and 1994

       Notes to Consolidated Financial Statements

(2) Financial Statement Schedule

Schedule VIII - Valuation and Qualifying Accounts and Reserves

All other schedules have been omitted because they are not applicable or are
not required, or because the required information has been included in the
Consolidated Financial Statements or Notes thereto.

(3)      Exhibits

(1)      3.1 Restated Certificate of Incorporation of the Company

(1)      3.2 By-laws of the Company

(1)      4.1 Form of certificate representing shares of Common Stock of the
             Company

(1)     10.1 Voting Agreement, dated July 15, 1988, as amended February 27,
             1992, among the Company, GTC Fund III, certain other investors
             and certain senior managers of the Company ("Senior Management")

(1)     10.2 Registration Agreement, dated July 15, 1988, among the Company,
             GTC Fund III, certain other investors and Senior Management

(1)     10.3 Form of Senior Management Agreement, dated July 15, 1988, as
             amended April 1, 1991 and February 26, 1992, between the Company
             and Senior Management

(1)     10.4 1992 Key Employee Stock Option Plan

(1)     10.5 1992 Directors' Stock Option Plan
<PAGE>
(2)     10.6 Lease Agreement, dated May 26, 1992, between Opus North Company
             and ERO Industries, Inc.

(2)     10.7 Amendment to Voting Agreement, dated as of April 1, 1992, among
             the Company, GTC Fund III and Senior Management

(3)     10.8 Employment Agreement, effective January 1, 1994, between Impact,
             Inc. and Kenneth Litvack
    
(3)     10.9 Lease, dated November 30, 1993, between Hazlehurst Main Street,
             Inc. and ERO Industries, Inc.

(3)    10.10 Lease, dated September 27, 1990, between Compson Group, Ltd.
             and Impact International, Inc., First Addendum to the Lease,
             effective July 1, 1991, Second Addendum to the Lease, dated
             August 24, 1993 and Assignment of the Lease, dated February 11,
             1994, by Impact International, Inc. to and in favor of Impact,
             Inc.

(3)    10.11 The Third Restatement of ERO Industries, Inc. Retirement Income
             Plan (401(k))

(4)    10.12 Second Amended and Restated Credit Agreement dated as of
             December 14,1995, among ERO Industries, Inc., the financial
             institutions party thereto and The First National Bank of Chicago,
             as agent

(4)    10.13 Asset Purchase Agreement, dated October 19, 1995, among Amav
             Industries Ltd., Avi Sochaczevski, Amos Sochaczevski, as seller,
             ERO Industries, Inc., ERO NY Acquisition, Inc. and ERO Canada
             Acquisition, Ltd., as buyer

(5)    10.14 Lease, dated September 15, 1995 between CleveTrust Realty Investors
             and Priss Prints, Inc.

(5)    10.15 Employment Agreement, dated December 14, 1995, between Amav
             Industries, Ltd. (formerly ERO Canada Acquisition, Ltd.) and
             Avi Sochaczevski

(5)    10.16 Employment Agreement, dated December 14, 1995, between Amav
             Industries, Ltd. (formerly ERO Canada Acquisition, Ltd.) and
             Amos Sochaczevski

       10.17 1997 ERO, Inc. Incentive Compensation Plan

       10.18 1997 ERO Industries, Inc. Incentive Compensation Plan

       10.19 1997 ERO Industries, Inc. Sales Incentive Compensation Plan

       10.20 1997 Priss Prints, Inc. Incentive Compensation Plan

       10.21 1997 Impact, Inc. Incentive Compensation Plan

       10.22 1997 ERO Canada, Inc. Incentive Compensation Plan

       10.23 Second Amendment to the Third Restatement of ERO Industries,
             Inc. Retirement Income Plan (401(k))
<PAGE>
       10.24 ERO, Inc. Nonqualified Deferred Compensation Plan dated
             January 27, 1997

       10.25 Amendment Number One, dated March 31, 1996, Amendment Number Two,
             dated June 28, 1996 and Amendment Number Three, dated March 3,
             1997, to the Second Amended and Restated Credit Agreement,
             dated as of December 14, 1995, among ERO Industries, Inc., the
             financial institutions party thereto and The First National Bank
             of Chicago, as agent

       10.26 Employment Agreement dated April 3, 1996 between ERO Industries,
             Inc. and Barry J. Ryan

        13.1 Annual Report to Stockholders for the year ended December 31,
             1996

(6)     21.1 Subsidiaries of the Company

        27.1 Financial Data Schedule

         ___________
    (1)    Incorporated by reference to the respective exhibit to the Company's
           Registration Statement on  Form  S-1 (File No. 33-46102).

    (2)    Incorporated by reference to the respective exhibit to the
           Company's Report on Form 10-K (File No. 0-19942) for the fiscal
           year ended December 31, 1992.

    (3)    Incorporated by reference to the respective exhibit to the
           Company's Report on Form 10-K (File No. 0-19942) for the fiscal
           year ended December 31, 1993.

    (4)    Incorporated by reference to the respective exhibit to the
           Company's Current Report on Form 8-K (File No. 0-19942), regarding
           the acquisition of Amav Industries Ltd., dated December 18, 1995
           and filed on December 29, 1995.

    (5)    Incorporated by reference to the respective exhibit to the Company's
           Report on Form 10-K (File No. 0-19942) for the fiscal year ended
           December 31, 1995.

    (6)    Incorporated by reference to the section labeled "Operating
           Subsidiaries" which appears on page 23 in the Company's 1996
           Annual Report.

(b)  Reports on Form 8-K

No reports on Form 8-K were filed by the Company during the fourth quarter of
1996.

<PAGE>
SIGNATURES

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

                                    ERO, Inc.

                                    By: /s/Mark D. Renfree

Date: March 28, 1997                Mark D. Renfree
                                    Senior Vice President of Finance and
                                     Chief Financial Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed on behalf of the Registrant and in the capacities and
on the date set forth above.


          Signature                               Capacity


/s/ D. Richard Ryan, Jr.     Chairman of the Board, President and Chief
    D. Richard Ryan, Jr.       Executive Officer (principal executive officer)

/s/ Thomas M. Gasner         Executive Vice President of Operations and Director
    Thomas M. Gasner

/s/ Mark D. Renfree          Senior Vice President of Finance
    Mark D. Renfree            (principal financial and accounting officer)

/s/ Robert J. Lipsig         Director
    Robert J. Lipsig

/s/ Arthur S. Nicholas       Director
    Arthur S. Nicholas

/s/ Bruce V. Rauner          Director
    Bruce V. Rauner

/s/ Lee M. Mitchell          Director
    Lee M. Mitchell

<PAGE>
Report of Independent Accountants on Financial Statement Schedule


To the Board of Directors and
Stockholders of ERO, Inc.

Our audits of the consolidated financial statements referred to in our report
dated February 7, 1997 appearing on page 21 of the 1996 Annual Report to
Shareholders of ERO, Inc. (which report and consolidated financial statements
are incorporated by reference in this Annual Report on Form 10-K) also
included an audit of the Financial Statement Schedule listed in Item 14(a)
of this Form 10-K.  In our opinion, this Financial Statement Schedule
presents fairly, in all material respects, the information set forth therein
when read in conjunction with the related consolidated financial statements.



/s/Price Waterhouse LLP

Chicago, Illinois
February 7, 1997
<PAGE>
                                              ERO, Inc.
                                            Schedule VIII
                           Valuation and Qualifying Accounts and Reserves
                       For the Years Ended December 31, 1996, 1995, and 1994



                                                          Additions                    Deletions
                                                   ------------------------    --------------------------

                                                                                               Foreign
                                       Balance at   Charged to   Charged                       Currency        Balance
Description of Allowances              Beginning    Costs and    to Other                     Translation      at End
 and Reserves                           of Year      Expenses    Accounts      Write-offs     Adjustment       of Year
- ----------------------------------    ------------  ----------  ----------     -----------    -----------    -----------

1996
  Allowance for doubtful accounts     $  1,038,000  $  770,000  $(559,000)(1)  $  (920,000)    $ (42,000)   $   287,000      
  Accumulated amortization 
   of deferred charges                   1,127,000     945,000         --       (1,510,000)(3)        --        562,000
  Accumulated amortization
   of intangible assets                 11,569,000   2,450,000         --               --       (45,000)    13,974,000
                                                                                            
1995
  Allowance for doubtful acccounts    $    241,000  $  343,000  $ 723,000 (2)  $  (269,000)           --    $ 1,038,000
  Accumulated amortization
   of deferred charges                   1,248,000     529,000         --         (650,000)(3)        --      1,127,000
  Accumulated amortization                                                      
   of intangible assets                  9,861,000   1,708,000         --               --            --     11,569,000

1994
  Allowance for doubtful accounts     $     81,000  $  460,000         --      $  (300,000)           --    $   241,000
  Accumulated amortization
   of deferred charges                     632,000     616,000         --               --            --      1,248,000
  Accumulated amortization                                                       
   of intangible assets                  8,293,000   1,568,000         --               --            --      9,861,000



(1) Represents correction of prior year reserve established on the opening balance sheet pursuant to the Amav Industries Ltd.
    acquisition.

(2) Represents reserve established on the opening balance sheet pursuant to the Amav Industries Ltd. acquisition.

(3) Represents the removal of fully amortized items from the accounts.


</TABLE>

February 21, 1997

(FormalName)
ERO, Inc.
585 Slawin Court
Mt. Prospect, Illinois  60056

CONFIDENTIAL

Dear (CommonName):

You are eligible to participate in the ERO, Inc. (the "Company") 1997
Incentive Compensation Plan.

Your bonus base for 1997 will be $(Bonusbase).  Your actual incentive 
compensation can range from 0% to 200% of this bonus base, depending 
on the Company's audited operating income less interest expense for 1997.  
The range of your 1997 incentive compensation can vary as follows:

Bonus base: $(Bonusbase)     Operating Income        % of       1997 Incentive
                           less Interest Expense   Bonus Base    Compensation

                               $(Target1)             0%             $0

                               $(Target2)            100%        $(Bonusbase)

                               $(Target3)            200%        $(BONUS200)



The 1997 Incentive Compensation Plan has terms and conditions related to 
your participation.  A copy of the formal plan is available from Human 
Resources for your review.  If you have any questions regarding the program, 
please talk to Mark Renfree who can explain or clarify any issues.

The reason you are a participant in the 1997 incentive compensation program 
is because your efforts can, and will, have a significant impact upon the
performance of our business.  I trust you will make every effort to reach
the 200% level, and I personally look forward to authorizing your bonus this
time next year.

Sincerely,

/s/D. Richard Ryan, Jr.
                       
D. Richard Ryan, Jr.
Chairman/CEO






February 21, 1997

(FormalName)
ERO Industries, Inc.
585 Slawin Court
Mt. Prospect, Illinois  60056

CONFIDENTIAL

Dear (CommonName):

You are eligible to participate in the (location) (the "Company") 1997
Incentive Compensation Plan.  Although a lot of hard work went into 1996
in trying to achieve our sales and operating income goals, we fell short.
However, 1997 really promises to be a great year.  If we work together,
we have a great chance to earn a bonus.

Your bonus base for 1997 will be $(Bonusbase).  Your actual incentive 
compensation can range from 0% to 200% of this bonus base, depending 
on the Company's audited operating income for 1997.  The range of your
1997 incentive compensation can vary as follows:

Bonus base: $(Bonusbase)     Operating Income        % of       1997 Incentive
                               Achieved           Bonus Base     Compensation

                               $(Target1)              0%             $0

                               $(Target2)            100%        $(Bonusbase)

                               $(Target3)            200%        $(BONUS200)



The 1997 Incentive Compensation Plan has terms and conditions related to 
your participation.  A copy of the formal plan is available from Human 
Resources for your review.  If you have any questions regarding the program, 
please talk to Mark Renfree who can explain or clarify any issues.

The reason you are a participant in the 1997 incentive compensation program 
is because your efforts can, and will, have a significant impact upon the
performance of our business.  I trust you will make every effort to reach
the 200% level, and I personally look forward to authorizing your bonus this
time next year.

Sincerely,

/s/Barry J. Ryan
                
Barry J. Ryan
President

cc: D. Ryan






February 21, 1997

(FormalName)
(location)
585 Slawin Court
Mt. Prospect, Illinois  60056

CONFIDENTIAL

Dear (CommonName):

You are eligible to participate in the (location) (the "Company") 1997
Sales Incentive Compensation Plan.  Although a lot of hard work went into
1996 in trying to achieve our sales and operating income goals, we fell
short. However, 1997 really promises to be a great year.  If we work
together, we have a great chance to earn a bonus.

Your bonus base for 1997 will be $(Bonusbase).  Your actual incentive 
compensation can range from 0% to 200% of this bonus base, depending 
on sales in your territory for 1997.  The range of your 1997 incentive
compensation can vary as follows:

Bonus base: $(Bonusbase)        Sales          % of         1997 Incentive
                               Achieved       Bonus Base     Compensation

                               $(Target1)         0%             $0

                               $(Target2)        100%        $(Bonusbase)

                               $(Target3)        200%        $(BONUS200)




The 1997 Incentive Compensation Plan has terms and conditions related to 
your participation.  A copy of the formal plan is available from Human 
Resources for your review.  If you have any questions regarding the program, 
please talk to Mark Renfree who can explain or clarify any issues.

The reason you are a participant in the 1997 incentive compensation program 
is because your efforts can, and will, have a significant impact upon the
performance of our business.  I trust you will make every effort to reach
the 200% level, and I personally look forward to authorizing your bonus this
time next year.

Sincerely,

/s/Barry J. Ryan
                
Barry J. Ryan
President

cc: D. Ryan






February 21, 1997

(FormalName)
Priss Prints, Inc.
14800 Quorum Drive
Dallas, TX 75240

CONFIDENTIAL

Dear (CommonName):

You are eligible to participate in the Priss Prints, Inc. (the "Company") 1997
Incentive Compensation Plan. 

Your bonus base for 1997 will be $(Bonusbase).  Your actual incentive 
compensation can range from 0% to 200% of this bonus base, depending 
on the Company's audited operating income for 1997.  The range of your
1997 incentive compensation can vary as follows:

Bonus base: $(Bonusbase)     Operating Income        % of       1997 Incentive
                                Achieved          Bonus Base     Compensation

                               $(Target1)             0%              $0

                               $(Target2)            100%        $(Bonusbase)

                               $(Target3)            200%        $(BONUS200)



The 1997 Incentive Compensation Plan has terms and conditions related to 
your participation.  A copy of the formal plan is available from Human 
Resources for your review.  If you have any questions regarding the program, 
please talk to Mark Renfree who can explain or clarify any issues.

The reason you are a participant in the 1997 incentive compensation program 
is because your efforts can, and will, have a significant impact upon the
performance of our business.  I trust you will make every effort to reach
the 200% level, and I personally look forward to authorizing your bonus this
time next year.

Sincerely,


/s/Richard Schaub, Jr.

Richard Schaub, Jr.
President

cc: D. Ryan






February 21, 1997

(FormalName)
Impact, Inc.
1515 N. Federal Highway, Suite #208
Boca Raton, FL 33432

CONFIDENTIAL

Dear (CommonName):

You are eligible to participate in the Impact, Inc. (the "Company") 1997
Incentive Compensation Plan. 

Your bonus base for 1997 will be $(Bonusbase).  Your actual incentive 
compensation can range from 0% to 200% of this bonus base, depending 
on the Company's audited operating income for 1997.  The range of your
1997 incentive compensation can vary as follows:

Bonus base: $(Bonusbase)   Operating Income        % of       1997 Incentive
                               Achieved          Bonus Base    Compensation

                              $(Target1)             0%             $0

                              $(Target2)            100%       $(Bonusbase)

                              $(Target3)            200%       $(BONUS200)



The 1997 Incentive Compensation Plan has terms and conditions related to 
your participation.  A copy of the formal plan is available from Human 
Resources for your review.  If you have any questions regarding the program, 
please talk to Mark Renfree who can explain or clarify any issues.

The reason you are a participant in the 1997 incentive compensation program 
is because your efforts can, and will, have a significant impact upon the
performance of our business.  I trust you will make every effort to reach
the 200% level, and I personally look forward to authorizing your bonus this
time next year.

Sincerely,

/s/Ken Litvack

Ken Litvack
President

cc: D. Ryan






February 21, 1997

(FormalName)
ERO Canada, Inc.
6660 Kennedy Road, Suite 213
Mississauga, Ontario
Canada  L5T 2M9

CONFIDENTIAL

Dear (CommonName):

You are eligible to participate in the ERO Canada, Inc. (the "Company") 1997
Incentive Compensation Plan. 

Your bonus base for 1997 will be $(Bonusbase)Cnd.  Your actual incentive 
compensation can range from 0% to 200% of this bonus base, depending 
on the Company's audited operating income less interest expense for 1997.
The range of your 1997 incentive compensation can vary as follows:

Bonus base: $(Bonusbase)Cnd.  Operating Income       % of       1997 Incentive
                            less Interest Expense   Bonus Base   Compensation

                              $(Target1)Cnd.          0%              $0

                              $(Target2)Cnd.         100%      $(Bonusbase)Cnd.

                              $(Target3)Cnd.         200%      $(BONUS200)Cnd.



The 1997 Incentive Compensation Plan has terms and conditions related to 
your participation.  A copy of the formal plan is available from Human 
Resources for your review.  If you have any questions regarding the program, 
please talk to Mark Renfree who can explain or clarify any issues.

The reason you are a participant in the 1997 incentive compensation program 
is because your efforts can, and will, have a significant impact upon the
performance of our business.  I trust you will make every effort to reach
the 200% level, and I personally look forward to authorizing your bonus this
time next year.

Sincerely,

/s/Barry J. Ryan 

Barry J. Ryan
President







                    SECOND AMENDMENT TO THE THIRD RESTATEMENT
                           OF THE ERO INDUSTRIES, INC.
                             RETIREMENT INCOME PLAN


	The Third Restatement of the ERO Industries, Inc. Retirement Income

        Plan (the "Plan") is hereby amended, effective July 1, 1996 (unless

        otherwise set forth below), as follows:

            1.   Section 3.1 (Annual Compensation) shall be amended, effective

        January 1, 1994, by adding the following paragraphs:

            In addition to other applicable limitations set forth in the Plan,
            and notwithstanding any other provision of the Plan to the
            contrary, for Plan Years beginning on or after January 1, 1994,
            the annual compensation of each Employee taken into account under
            the Plan shall not exceed the OBRA '93 annual compensation limit.
            The OBRA '93 annual compensation limit is $150,000, as adjusted
            by the Commissioner for increases in the cost of living in
            accordance with Section 401(a)(17)(B) of the Code.  The cost-of-
            living adjustment in effect for a calendar year applies to any
            period, not exceeding 12 months, over which compensation is
            determined (determination period) beginning in such calendar year.
            If a determination period consists of fewer than 12 months, the
            OBRA '93 annual compensation limit will be multiplied by a
            fraction, the numerator of which is the number of months in the
            determination period, and the denominator of which is 12.

            For Plan Years beginning on or after January 1, 1994, any
            reference in this Plan to the limitation under Section 401(a)
            (17) of the Code shall mean the OBRA '93 annual compensation
            limit set forth in this provision.

            If compensation for any prior determination period is taken into
            account in determining an Employee's benefits accruing in the
            current Plan Year, the compensation for that prior determination
            period is subject to the OBRA '93 annual compensation limit in
            effect for that prior determination period.  For this purpose,
            for determination periods beginning before the first day of the
            first plan year beginning on or after January 1, 1994, the OBRA
            '93 annual compensation limit is $150,000.

            2.   Section 3.3 (Break In Service) shall be amended to read as

        follows:

            Break in Service shall mean, for purposes of determining Year of
            Service, a Plan Year in which an Employee completes five hundred
            (500) or fewer Hours of Service and, for purposes of determining
            Year of Eligible Service, any twelve (12) consecutive month
            period beginning on an Employee's first day of employment, and
            succeeding anniversaries thereof, in which an Employee completes
            five hundred (500) or fewer Hours of Service.

            3.   Section 3.9 (Employee) shall be amended by deleting the first

        sentence thereof and inserting the following sentence:

            Employee shall mean any common law employee of the Company,
            excluding (i) any person serving only as a director, (ii) all
            independent contractors, (iii) any person whose employment is
            governed by the terms of a collective bargaining agreement with
            the Company where retirement benefits were the subject of good
            faith bargaining between employee representatives and the Company,
            and (iv) any person who is a non-resident alien deriving no earned
            income from the Company which constitutes income from sources in
            the United States.

            4.     Section 3.32 (Year of Eligible Service) shall be amended

        to read as follows:

            Year of Eligible Service shall mean any twelve (12) consecutive
            month period, beginning with the Employee's first day of
            employment and ending on an Employee's anniversary of his first
            day of employment, and succeeding anniversaries thereof, during
            which period the Employee (i) was employed with the Company or
            any member of its controlled group, and (ii) completed one
            thousand (1,000) or more Hours of Service.

            5.   Article IV (Eligibility for Participation) shall be amended

        to read as follows:

            (a)  Each Employee shall become a Participant hereunder upon the
                 January 1 or July 1 immediately following completion of a
                 Year of Eligible Service, or, if later, attainment of age 21.

            (b)  A Participant who terminates employment and is subsequently
                 reemployed as an Employee shall become a Participant again
                 on his date of reemployment.

            (c)  An Employee who terminates employment after being eligible
                 to become a Participant, but prior to the date upon which
                 he first becomes eligible to enter the Plan, and who then
                 is reemployed before incurring a Break in Service, shall be
                 eligible to become a Participant on his date of reemployment.

            (d)  An Employee who terminates employment before becoming eligible
                 to become a Participant and who is reemployed before incurring
                 a Break in Service shall be eligible to become a Participant
                 when he satisfies the eligibility requirements of paragraph
                 (a) hereof, based on his date of reemployment.

            (e)  An Employee who terminates employment before becoming a
                 Participant and who is reemployed after incurring a Break
                 in Service shall be eligible to become a Participant when
                 he satisfies the eligibility requirements of paragraph (a)
                 hereof, based on his date of reemployment.

            6.   Section 5.2 (Company Contributions) shall be amended to read

        as follows:

            Contributions of the Company to the Trust Fund for Matching
            Contributions or Company Elective Contributions shall be made
            in cash.  Any contributions made hereunder shall be conditioned
            upon the deductibility of such contribution under Section 404
            of the Code and, to the extent the deduction is not allowed,
            the nondeductible contribution shall be returned to the Company
            within one (1) year of the date the Trust Fund is notified of
            said nondeductibility.  The Plan Administrator shall adjust
            all Participants' accounts to reflect only the deductible portion
            of the Company Elective Contributions and Matching Contributions
            for the end of the Plan Year to which the nondeductible
            contribution relates.

            7.   Paragraph (a) of Section 5.4 (Participant's Salary Reduction

        Election) shall be amended to read as follows:

            Each Participant shall have the option to enter into a written
            (or by any other means approved by the Company) salary reduction
            agreement, which agreement shall be applicable to all compensation
            received thereafter.  The salary reduction agreement shall provide
            that the Participant agrees to accept a reduction in salary from
            the Company equal to an integral percentage of from two percent
            (2%) to fifteen percent (15%) of his Annual Compensation, subject
            to the then effective dollar limitation in effect ($9,500 for
            the 1996 calendar year) under Section 402(g) of the Code.  The
            amount by which Annual Compensation is reduced shall be treated
            as a Company Elective Contribution and allocated to that
            Participant's Elective Account.

            8.   Section 7.1 shall be amended to read as follows:

                 Section 7.1     Allocation of Matching Contributions and
                                 Forfeitures.

            (a)  For each Participant who authorizes Company Elective
                 Contributions during the Plan Year, the Company shall
                 contribute each payroll period to the Plan, on behalf
                 of each such Participant, a "Matching Contribution" in
                 an amount equal to fifty percent (50%) of the Participant's
                 Company Elective Contribution, provided, however, that the
                 Matching Contribution shall not be made on the portion of a
                 Participant's Company Elective Contribution that exceeds six
                 percent (6%) of the Participant's compensation in each such
                 payroll period.  Matching Contributions hereunder shall be
                 made to the Trust Fund no later than the time prescribed by
                 law for filing the Company's federal income tax return for
                 the Plan Year to which they relate, including any extensions
                 thereof.

            (b)  To the extent of one percent (1%) of the Participant's
                 compensation in each payroll period, Matching Contributions
                 shall be allocated to a Participant's 100% Account.  Matching
                 Contributions allocated to a Participant in excess of one
                 percent (1%) of his compensation in each such payroll period,
                 and all Forfeitures, shall be allocated to a Participant's
                 Regular Account.

            (c)  The Company shall direct the Plan Administrator to establish
                 and maintain a Matching Contribution Account in the name
                 of each of its Participants on whose behalf Matching
                 Contributions are made.

            (d)  Notwithstanding anything in this Plan to the contrary, any
                 Matching Contributions (and interest thereon), whether
                 vested or not, that are associated with an excess elective
                 deferral under Section 5.4 or are associated with an excess
                 elective contribution under Section 7.2 shall be forfeited
                 within two and one-half months after the end of the Plan
                 Year in which such excess elective deferrals or excess
                 contributions were made and shall be reallocated as a
                 Forfeiture hereunder.

            (e)  As of the last day of the Plan Year, Forfeitures shall be
                 allocated to all Participants who are employed by the
                 Company at the close of business on the last day of the
                 Plan Year and who completed a Year of Service in such Plan
                 Year.  A Participant eligible to share in Forfeitures for
                 the Plan Year shall share in such Forfeitures in the
                 proportion that his Annual Compensation bears to the Annual
                 Compensation of all eligible Participants for such Plan Year.

            9.   Paragraph (b) of Section 7.2 (Limitation of Company Elective

        Contributions -- 401(k) Deferral Percentage Tests) shall be amended to

        add the following sentence.

            For purposes of determining a Participant's compensation hereunder,
            if an Employee becomes a Participant during a Plan Year, his
            compensation in such Plan Year for purposes of the actual deferral
            percentage test provided for hereunder shall be his Annual
            Compensation for the entire Plan Year, unless the Company, in
            a manner applied uniformly for all Participants for such Plan Year,
            determines that compensation shall be based only upon the portion
            of Annual Compensation earned during the period in which the
            Participant participated in the Plan.

            10.  The following Paragraph (f) shall be added to Section 9.3

        (Other Forms of Settlement):

            (f)  If a distribution is one to which Sections 401(a)(11) and
                 417 of the Code do apply, such distribution may be made or
                 commence less than thirty (30) days after written explanation
                 of the forms of distribution is given (but not sooner than
                 seven (7) days after such explanation is given), provided
                 the requirements set forth in Section 1.417(e)-1T of the
                 Tax Regulations are met.                              



            11.  Section 10.6 (Participant Loans) shall be amended to read

        as follows:

            Upon application by an Employee who is a Participant or any other
            party-in-interest, as defined in Section 3(14) of ERISA, and upon
            a determination that the Employee or other party-in-interest is
            deemed to have a "serious financial hardship," as determined in
            accordance with Section 10.3(d) of the Plan, the Plan's trustee
            may lend such Employee or other party-in-interest an amount such
            that the aggregate of all of his outstanding loans under this Plan
            and all other plans maintained by the Company or any member of its
            controlled group does not exceed the lesser of: (1) fifty thousand
            dollars ($50,000) (reduced by the excess, if any, of (A) the
            highest outstanding balance of loans from the Plan and all other
            plans maintained by the Company or any member of its controlled
            group during the one (1) year period ending on the day before the
            date on which such loan is made over (B) the outstanding balance
            of loans from the Plan and all other plans maintained by the
            Company or any member of its controlled group on the date on which
            such loan is made); or (2) an amount which does not exceed one-half
            (1/2) of the Vested Accounts, if any, under the Plan as of the date
            on which the loan is approved.  All loans shall follow a uniform,
            nondiscriminatory policy.  Loans shall not be made available to
            highly compensated Employees in an amount greater than the amount
            made available to other Employees.



            In addition to such rules and regulations as the Plan Administrator
            may adopt, all loans shall comply with the following terms and
            conditions:

            (a)  An application for a loan by an Employee or other party-in-
                 interest shall be made in writing to the Plan Administrator,
                 whose action thereon shall be final.  The Plan Administrator
                 shall specify the form of the application and any supporting
                 data required.

            (b)  The period of repayment for any loan shall be five (5) years,
                 unless the loan is used to acquire a dwelling unit which
                 within a reasonable time shall be used as the principal
                 residence of the Employee or other party-in-interest, in
                 which case the period of repayment shall be determined by
                 the Plan Administrator.  Loans shall be repayable in
                 substantially equal amortized installments of both principal
                 and interest payable not less frequently than quarterly.
                 Loans to Employees shall be repaid through automatic payroll
                 deduction, and for parties-in-interest who are  not Employees,
                 on such other terms and conditions as the Plan Administrator
                 deems appropriate.  To the extent that such loan is unpaid at
                 the time a distribution of such Participant's Accounts becomes
                 payable, such unpaid amount shall be deducted from the amount
                 otherwise payable from his Account.  Any loan described in
                 this Section 10.6 shall be considered an investment of the
                 Account from which it was borrowed. Such Account shall not
                 share in the allocation of earnings under the Plan to the
                 extent of such loan.

            (c)  Each loan shall bear interest at a rate which is two percent
                 (2%) above the prime rate, as such rate is charged from time
                 to time by area banking businesses.

            (d)  Each loan shall be supported by collateral equal to no more
                 than fifty percent (50%) of the Employee's or other party-
                 in-interest's entire Vested Accounts in the Trust Fund.
                 A loan also shall be supported by the Employee's or other
                 party-in-interest's promissory note for the amount of the
                 loan, including interest, payable to the order of the
                 trustee.  The promissory note shall require that the unpaid
                 principal and interest will become due and payable if a loan
                 payment is not made by the last day of the calendar year
                 quarter following the calendar year quarter in which the
                 installment was due and owing.  In the event of default,
                 foreclosure on the note and attachment of security will
                 not occur until a distributable event occurs in the Plan.

            (e)  Each loan shall be in an amount not less than one thousand
                 dollars ($1,000.00).

            IN WITNESS WHEREOF, the Company has caused this Second Amendment

        to the Plan to be executed by its duly authorized officer this ____

        day of July, 1996.


                                          ERO INDUSTRIES, INC.,
                                          a Delaware corporation


                                          By: /s/Ted J. Lueken
                                          Its: Senior Vice President of Finance
                                          


                 NONQUALIFIED DEFERRED COMPENSATION PLAN

                                    SECTION 1

                                   Definitions

1.1. Affiliate.  "Affiliate" means any corporation. partnership, joint
venture, association or similar organization or entity that is required to be
aggregated with the Company pursuant to Code Sections 414(b), (c), or (m).

1.2. Code.  "Code" means the Internal Revenue Code of 1986, as amended
from time to time.  Any reference to a section of the Code includes any
comparable section or sections of any future legislation that amends,
supplements or supersedes that section.

1.3. Company.  "Company" means ERO, Inc. located at 585 Slawin Court, Mount
Prospect, Illinois, employer tax identification number 36-3573286, which
Company has established the Plan. as set forth herein.

1.4. Compensation.  "Compensation" means (select one option):

       Option 1.          Total taxable salarv, bonuses and commissions paid
                          to a Participant by the Employer (determined without
                          regard to any amounts in the Participant's Deferred
                          Compensation Account).

       Option 2.    x     Total taxable salary and commissions of the
                          Participant paid or accrued by the Employer, but
                          not including the value of any bonuses, stock
                          options, stock appreciation rights (determined
                          without regard to any amounts in the Participant's
                          Deferred Compensation Account). and car allowances.

       Option 3.          Other


1.5. Deferred Compensation Account.  "Deferred Compensation Account" means the
     bookkeeping account maintained under the Plan in the Participant's name
     to reflect amounts deferred under the Plan pursuant to Section 3 (as
     adjusted under Section 4) and (if elected by the Company) any Emplover
     Discretionarv Contributions made on behalf of the Participant (as
     adjusted under Section 4).

1.6. Deferral Election.  "Deferral Election" means a written notice filed by
the Participant with the Employer specifying the Compensation or bonus to be
deferred by the Participant.

1.7. Distribution Date.  "Distribution Date" means the date a Participant
terminates employment or association with the Employers for whatever reason,
unless such termination of employment is for Good Cause.

1.8. Early Retirement Date.  "Early Retirement Date" means (select one
option):

      __     The date the Participant attains ____ years of age.

      __     The date the Participant attains ____  years of age and has
             been employed by the Company or its Affiliates for at least
             ____ years.


1.9. Effective Date.  "Effective Date" means  January 1. 1997

1.10. Employee.  "Employee" means an employee of an Employer who meets
the eligibility criteria set forth in Subsection 3.1 of the Plan and who is
a member of a select group of management or highly compensated employees as
defined under ERISA or the regulations thereunder.
                    
1.11. Employer.  "Employer" means, individually, the Company and each
Affiliate of the Company that adopts the Plan in accordance with Subsection
7. 1. The Company and any Affiliates that adopt the Plan are sometimes
collectively referred to herein as the "Employers".                           

1.12. ERISA.  "ERISA" means the Employee Retirement Income Security Act
of 1974, as amended from time to time.  Any reference to a section of ERISA
includes any comparable section or sections of any future legislation that
amends, supplements or supersedes that section.

1.13. Excess Contributions.  "Excess Contributions" means contributions
determined to be excess contributions or excess deferrals (as such terms are
defined in the regulations under Section 401(k) of the Code) for the Plan Year
under a plan maintained by an Employer that is qualified under Sections 401(a)
and 401(k) of the Code.

1.14.  Independent Contractor.  "Independent Contractor" means an individual
who is not a common-law employee of an Employer but who receives payments
from the Employer for services rendered.

1.15.  Normal Retirement Date.  "Normal Retirement Date" means (select one
option):

      x    The date the Participant attains 65 years of age.

           The date the Participant attains ____years of age and has
           been employed by the Company or its Affiliates for at least
           ____ years.

1.16.  Participant.  "Participant" means an Employee or Independent
Contractor who meets the eligibility criteria set forth in Subsection 3.1 and
who has made a Deferral Election in accordance with the terms of the Plan.

1.17.  Plan.  "Plan" means the provisions of the Plan. as set forth
herein, including the variable provisions selected and agreed to by the
Company.

1.18.  Plan Administrator - The "Plan Administrator" means (select one
option):

       x      The Companv.

              A committee of at least ____ members appointed by the Companv.

              The ___________________  (insert title) of the Companv.

              Other
                        
1.19.  Plan Year.  "Plan Year" means the calendar year.  However, if
the Effective Date of the Plan is other than January 1 of a year, the
initial Plan Year shall be a short Plan Year, beginning on the Effective
Date and ending on the following December 31.

1.20.  Unforeseeable Financial Emergency.  "Unforeseeable Financial
Emergency" means a severe financial hardship of the Participant resulting
from:
       (a)     A sudden and unexpected illness or accident of the
               Participant or of a dependent of the Participant;

       (b)     Loss of the Participant's principal residence due to
               casualty; or

       (c)     Such other similar extraordinary and unforeseeable
               circumstances resulting from events bevond the control of the
               Participant.

Whether a Participant has an Unforeseeable Financial Emergency shall be
determined in the sole discretion of the Plan Administrator.

1.21.  Valuation Date.  "Valuation Date" means (select one option):

       x      Any business day.

              The last dav of any calendar month.

              The last dav of any calendar quarter.

              The last dav of the Plan Year.

              Other

1.22.   Other Definitions.  In addition to the terms defined in this
        Section 1, other terms are defined when first used in later
        Sections of this Plan.

          

                                         SECTION 2

                                 Purpose and Administration


2.1.   Purpose.  The Company has established the Plan  primarily  for the
purpose of providing deferred compensation to a select group of management
or highly compensated employees of the Employers.  The Plan is intended to be
a top-hat plan described in Section 201(2) of ERISA.  If elected by the
Company under Subsection 3.1 of the Plan, Independent Contractors also mav
participate in the Plan.  The Company intends that the Plan (and each Trust
under the Plan (as described in Subsection 6.1)) shall be treated as unfunded
for tax purposes and for purposes of Title I of ERISA.  An Employer's
obligations hereunder, if any, to a Participant (or to a Participant's
beneficiary) shall be unsecured and shall be a mere promise bv the Employer
to make payments hereunder in the future.  A Participant (or the Participant's
beneficiary) shall be treated as a general unsecured creditor of the Employer.


2.2.   Administration.  The Plan shall be administered by the Plan
Administrator.  The Plan Administrator shall serve at the pleasure of the
Company's Board of Directors and may be removed by such Board, with or
without cause.  The Plan Administrator may resign upon prior written notice
to the Company's Board of Directors.

The Plan Administrator shall have the powers, rights, and duties set forth
in the Plan and shall have the power, in the Plan Administrator's sole and
absolute discretion, to determine all questions arising under the Plan,
including the determination of the rights of all persons with respect to the
Plan and to interpret the provisions of the Plan and remedy any ambiguities,
inconsistencies, or omissions.  Any decisions of the Plan Administrator
shall be final and binding on all persons with respect to the Plan and the
benefits provided under the Plan.  The Plan Administrator may delegate the
Plan Administrator's authority under the Plan to one or more officers or
directors of the Company; provided, however, that (a) such delegation must
be in writing, and (b) the officers or directors of the Company to whom
the Plan Administrator is delegating authority must accept such delegation
in writing.

If a Participant is serving as the Plan Administrator (either individually or
as a member of a committee), the Participant mav not decide or determine any
matter or question concerning such Participant's benefits under the Plan that
the Participant would not have the right to decide or determine if the
Participant were not serving as the Plan Administrator.                        

                                        SECTION 3
                         Eligibility, Participation, Deferral Elections,
                                and Employer Contribution


3.1  Eligibilitv and Participation.  Subject to the conditions and
limitations of the Plan, the following persons are eligible to participate in
the Plan (select and complete option(s)):

              All Emplovees with a rank of  ____________ (insert title) or
              above and with total earnings of at least __________ per Plan
              Year.

         X    The following Empiovees of the Employers:
              See attached list.  No Emplovee whose name is stated on this
              list may participate in the Plan for a Plan Year unless he
              elects to contribute the maximum allowable salarv reduction
              amount to the ERO Industries, Inc. Retirement Income Plan during
              such Plan Year.  This limitation shall not applv during the
              first year of an individual's emplovment, if he is ineligible to
              contribute to the ERO Industries, Inc.  Retirement Income Plan
              for that entire year.

              The following Independent Contractors:



              (Attach a separate sheet if necessary)

Any individuals specified above by an Employer may be changed bv action of
the Employer. An Employee or Independent Contractor shall become a Participant
in the Plan upon the execution and filing with the Plan Administrator of a
written election to defer a portion of the Employee's or Independent
Contractor's Compensation.  A Participant shall remain a Participant until
the entire balance of the Participant's Deferred Compensation Account has
been distributed.


3.2.    Rules for Deferral Elections.  Any person identified in Subsection
3.1 may make a Deferral Election to defer receipt of Compensation he or she
otherwise would be entitled to receive for a Plan Year in accordance with the
rules set forth below:

        (a)    All Deferral Elections must be made in writing on the form
               prescribed by the Plan Administrator and will be effective
               only when filed with the Plan Administrator no later than the
               date specified by the Plan Administrator.  In no event may a
               Deferral Election be made later than the last day of the Plan
               Year preceding the Plan Year in which the amount being deferred
               would otherwise be made available to the Participant.  However,
               in the case of a Participant's initial year of employment or
               association with an Employer, the Participant may make a
               Deferral Election with respect to compensation for services
               to be performed subsequent to such Deferral Election, provided
               such election is made no later than 30 davs after the date the
               Participant first becomes eligible for the Plan. Furthermore,
               in the case of a short initial Plan Year, each Participant mav
               make a Deferral Election with respect to compensation for
               services to be performed subsequent to such Deferral Election,
               provided such election is made no later than 30 davs after the
               Effective Date.

        (b)     With respect to Plan Years following the Participant's initial
                Plan Year of participation in the Plan, failure to complete a
                subsequent Deferral Election shall constitute a waiver of the
                Participant's right to elect a different amount of Compensation
                to be deferred for each such Plan Year and shall be considered
                an affirmation and ratification to continue the Participant's
                existing Deferral Election.  However, a Participant may,
                prior to the beginning of any Plan Year, elect to increase or
                decrease the amount of Compensation to be deferred for the next
                following Plan Year by filing, another Deferral Election with
                the Plan Administrator in accordance with paragraph (a) above.

         (c)    A Deferral Election in effect for a Plan Year may not be
                modified during the Plan Year, except that a Participant may
                terminate the Participant's Deferral Election during a Plan
                Year in the event of an Unforeseeable Financial Emergency.
                                            

3.3    Amounts Deferred. (select one option):

       Option 1.   x   Deferral of a Percentage of Compensation plus Bonus.

       Commencing on the Effective Date. a Participant mav elect to defer (a)
       up to 20% of the Participant's Base Salary for a Plan Year, but not
       less than 6% reduced by the percentage of salary reduction contributions
       directed bv the Participant for that Plan Year to the ERO Industries,
       Inc.  Retirement Income Plan, and (b) up to 0% of the Participant's
       bonus for a Plan Year.  The amount of Compensation and bonus deferred
       by a Participant shall be credited to the Participant's Deferred
       Compensation
       Account as of the Valuation Date coincident with or immediately
       following the date such Compensation and bonus would, but for the
       Participant's Deferral Election, be payable to the Participant.

       Option 2.       Deferral of Bonus Only.

       Commencing on the Effective Date, a Participant mav elect to defer up
       to ___ % of any bonus awarded to the Participant during a Plan Year.
       The amount of bonus deferred by a Participant shall be credited to the
       Participant's Deferred Compensation Account as of the Valuation Date
       coincident with or immecliateiv following such the date such bonus
       would, but for the Participant's Deferral Election, be pavable to
       the Participant.

       Option 3.       Deferral of Excess Contributions.

       Commencing on the Effective Date, a Participant may elect to defer an
       amount equal to the Excess Contributions payable to the Participant
       during a Plan Year.  Such amount shall be credited to the Participant's
       Deferred Compensation Account as of the Valuation Date coincident with
       or immediately following the date such amount would, but for the
       Participant's Deferral Election, be pavable to the Participant.

3.4    Employer Discretionary Contributions.  If selected by the Company
below, an Employer may, in its sole discretion, credit to the Deferred
Compensation Account of any Participant employed by that Employer an amount
determined by the Employer in its sole discretion (an "Employer Discretionary
Contribution") for a Plan Year.  Any Employer Discretionary Contribution for
a Plan Year will be credited to a Participant's Deferred Compensation Account
as of the Valuation Date specified by the Employer.

(select one of tbefollowing options)

               No Employer Discretionary Contributions will be made
               under the Plan.

         x     Employer Discretionarv Contributions shall be made  under
               the Plan for each Plan Year for each Participant in the
               percentage equal to 3% of such Participant's base compensation
               reduced bv the percentage of total compensation which the
               Emplover contributes on behalf of the Participant for that year
               to the ERO Industries, Inc., Retirement Income Plan.  For
               example, if the Emplover for a Plan Year contributes 2.25% of
               total compensation on behalf of a Participant to the ERO
               Industries, Inc.  Retirement Income Plan, then the Employer
               shall contribute .75% of the Participant's base compensation
               for that Plan Year to the Plan.


                                        SECTION 4

                              Deferred Compensation Accounts
                                              
4.1.   Deferred Compensation Accounts.  All amounts deferred pursuant to one
or more Deferral Elections under the Plan and any Employer Discretionarv
Contributions shall be credited to a Participant's Deferred Compensation
Account and shall be adjusted under Subsection 4.2.

4.2.   Deferral Account Adiustments and Investment Options.  As of each
Valuation Date, the Plan Administrator shall adjust amounts in a Participant's
Deferred Compensation Account to reflect earnings (or losses) in the Investment
Options (as defined in Subsection 4.4) attributable to the Participant's
Deferred Compensation Account.  Earnings (or losses) on amounts in a
Participant's Deferred Compensation Account shall accrue commencing on the
date the Deferred Compensation Account first has a positive balance and shall
continue to accrue until the entire balance in the Participant's Deferred
Compensation Account has been distributed. Earnings (or losses) shall be
credited to a Participant's Deferred Compensation Account based on the realized
rate of return (net of any expenses and taxes paid from the Trust)on the
Investment Options attributable to the Participant's Deferred Compensation
Account.

4.3.   Vesting.  A Participant shall be fully vested in the amounts in the
Participant's Deferred Compensation Account attributable to the Participant's
Deferral Elections.  If Employer Discretionary Contributions are made under
the Plan, a Participant shall be vested in the amount in the Participant's
Deferred Compensation Account attributable to Employer Discretionarv
Contributions in accordance with the following (select Options 1., 2., or 3.
and,if desired, Option 4. and/or Option 5.):

       Option 1.       Five Year Vesting Schedule

       Vesting for Participants will be determined by (select one):

               Years of Service with the Employer.
               Years of Participation in this Plan.

                                                   Nonforfeitable Percentage

               Less than 5 years....................................... 0%
               5 or more years ...................................... 100%

                                                              
      Option 2.        Seven Year Graded Vesting Schedule

      Vesting for Participants will be determined by (select one):

               Years of Service with the Employer.
               Years of Participation in this Plan.

                                                   Nonforfeitable Percentaee

               Less than 3 years  ...................................... 0%
               3 years 2O%
               4 years 4O%
               5 years 60%
               6 years 8O%
               7 years 100 %

Option  3.           Other vesting schedule as described below:
                     100% Immediate Vesting

Option  4.           Notwithstanding the foregoing vesting schedule, the
                     balance in a Participant's Deferred Compensation Account
                     attributable to Employer Discretionary Contributions will
                     be forfeited if the Paricipant's employment or association
                     with the Employer is terminated for Good Cause, before a
                     Change of Control occurs.

Option  5.     x     Notwithstanding the foregoing vesting schedule, the entire
                     balance in a Participant's Deferred Compensation Account
                     attributable to Employer Discretionary Contributions will
                     be fully vested upon the Participant's Early Retirement
                     Date.

For the purpose of determining a Participant's vested benefit with respect to
Employer Discretionary Contributions, a "Year of Service" means each twelve
month period of employment or association with the Company and the Affiliates,
and a "Year of Participation" means each twelve-month period of active
participation in the Plan.  Notwithstanding the foregoing, a Participant
shall be fully vested in the entire balance in the Participant's Deferred
Compensation Account upon the ParEicipant's Normal Retirement Date, death or
becoming disabled (as provided in Subsection 5.2 below), provided the date on
which the Participant dies or becomes disabled occurs while the Participant
is actively employed by or associated with the Emplovers.  The portion of a
Participant's Deferred Compensation Account in which the Participant is not
fullv vested shall be forfeited to the Employer by the Participant.

If elected by the Companv under Option 4. above, notwithstanding the vesting
schedule selected in Option 1., 2., or 3. above, the balance in a Participant's
Deferred Compensation Account attributable to Employer Discretionary
Contributions will be forfeited (and neither the Participant nor the
Participant's beneficiaries will have any rights thereto)if the Participant's
employment with the Employer is terminated for Good Cause.  "Good  Cause"
means the Participant's gross negligence, fraud, dishonesty, or willful
violation of any law or significant policy of the Employer that is committed
in connection with the Participant's employment by or association with the
Employer.  Whether a Participant has been terminated for Good Cause shall be
determined by the Plan Administrator.

4.4. Investment Options.  The Trust (as described in Subsection 6. 1) shall
contain such investment funds ("Investment Options") as may be determined
under the terms of the Trust.  The trustee of the Trust (the "Trustee") may,
at its sole discretion, comply with a Participant's directions with respect
to investment of assets of the Trust that are equal to the value of the
Participant's Deferred Compensation Account.  Such directions must be
made to the Trustee at least 30 days prior to the effective date  of  such
direction.  Transfers between Investment Options shall be administered in
accordance with the following: (select one option):

Option 1.            The Trustee, in its discretion, may take investment
                     instructions from a Participant for semi-annual
                     transfers between Investment Options for those assets
                     of the Trust equal to the value of the Participant's
                     Deferred Compensation Account.

Option 2.     x     The Trustee, in its discretion, may take investment
                    instructions from a Participant for quarterly transfers
                    between Investment Options for those assets of the Trust
                    equal to the value of the Participant's Deferred
                    Compensation Account.

Option 3.           The Trustee, in its discretion, may take instructions
                    from a Participant for transfers up to times per year
                    between Investment Options for those assets of the Trust
                    equal to the value of the Participant's Deferred
                    Compensation Account.

Option 4.           The Trustee, in its discretion, may take investment
                    instructions from a Participant for transfers as of
                    any business day between Investment Options for those
                    assets of the Trust equal to the value of the
                    Participant's Deferred Compensation Account.


                                         SECTION 5

                                     Payment of Benefits


5.1.   Time and Method of Pavment.  Payment of the vested portion of a
Participant's Deferred Compensation Account shall be made as soon as
practicable following the Valuation Date coincident with or next following
the Participant's Distribution Date; provided, however, that if the Company
has elected a daily Valuation Date, such payment will be made as soon as
practicable following the last business day of the month in which the
Participant's Distribution Date occurs.  Payment of the vested portion of a
Participant's Deferred Compensation Account shall be made as follows (select
one option):

       Option 1.   x     A single, lump sum pavment.

       Option 2.         Substantially equal monthly installment payments for
                         months.

       Option 3.         Substantially equal monthly installment payments for
                         months with a one-time option to receive a lump sum
                         payment.  The Participant may elect to receive a
                         single, lump sum payment in lieu of instalhnent
                         payments.  Such election must be made by filig a
                         written election with the Plan Administrator at least
                         30 days prior to the time installment payments would
                         otherwise begin, and such election is subject to
                         approval by the Employer of the Participant.


5.2.   Payment Upon Disabilitv.  In the event a Participant becomes disabled
(as defined below) while the Participant is employed by or associated with
an Employer, payment of the Participant's Deferred Compensation Account shall
be made (or shall commence) as soon as practicable after the Valuation Date
coincident with or next following the date on which the Plan Administrator
determines that the Participant is disabled.  For purposes of this Subsection
5.2, a Participant shall be considered disabled if the Participant is unable
to engage in any substantially gainful activity by reason of any medically
determined physical or mental impairment that can be expected to result in
death or that has lasted or can be expected to last for a continuous period
of not less than twelve months.  Whether a Participant is disabled for purposes
of the Plan shall be determined by the Plan Administrator, and in making such
determination, the Plan Administrator may rely on the opinion of a physician
(or physicians) selected by the Plan Administrator for such purpose.  


5.3.  Payment Upon Death of a Participant.  A Participant's Deferred
Compensation Account shall be paid to the Participant's beneficiary
(designated in accordance with Subsection 5.4) in a single lump sum as soon
as practicable following the Valuation Date coincident with or next following
the Participant's death.

5.4.   Beneficiary.  If a Participant is married on the date of the
Participant's death, the Participant's beneficiary shall be the Participant's
spouse, unless the Participant names a beneficiary or beneficiaries (other
than the Participant's spouse) to receive the balance of the Participant's
Deferred Compensation Account in the event of the Participant's death prior
to the payment of the Participant's entire Deferred Compensation Account.
To be effective, any beneficiary designation must be filed in writing with
the Plan Administrator in accordance with rules and procedures adopted by
the Plan Administrator for that purpose.  A Participant may revoke an existing
beneficiary designation by filing another written beneficiary designation with
the Plan Administrator.  The latest beneficiary designation received bv the
Plan Administrator shall be controlling.  If no beneficiary is named bv a
Participant, or if the Participant survives all of the Participant's named
beneficiaries and does not designate another beneficiary, the Participant's
Deferred Compensation Account shall be paid in the following order of
precedence:

       (a)     The Participant's spouse:

       (b)     The Participant's children (including adopted children)
               per stripes; or

       (c)     The Participant's estate.

5.5.   Unforeseeable Financial Emergency.  If the Plan Administrator
determines that a Participant has incurred an Unforeseeable Financial
Emergency, the Participant may receive in cash the portion of the balance
of the Participant's Deferred Compensation Account needed to satisfy the
Unforeseeable Financial Emergency, but only if the Unforeseeable Financial
Emergency may not be relieved (a) through reimbursement or compensation
by insurance or otherwise or (b) by liquidation of the Participant's assets
to the extent the liquidation of such assets would not itself cause severe
financial hardship.  A payment on account of an Unforeseeable Financial
Emergencv shall not be in excess of the amount needed to relieve such
Unforeseeable Financial Emergencv and shall be made as soon as
practicable following the date on which the Plan Administrator approves
such payment.

  
5.6.   Withholding of Taxes.  In connection with the Plan, the Employers
shall withhold any applicable Federal, state or local income tax and any
employment taxes, including Social Securitv taxes, at such time and in such
amounts as is necessary to comply with applicable laws and regulations.        


                                    SECTION 6

                                  Miscellaneous


6.1.  Funding.  Each Employer under the Plan shall establish and maintain one
or more grantor trusts (individually, a "Trust") to hold assets to be used
for payment of benefits under the Plan.  A Trust shall confonn with the terms
of Internal Revenue Service Revenue Procedure 92-64 (or any subsequent
administrative ruling).  The assets of the Trust with respect to benefits
payable to the Participants employed by or associated with an Employer
shall remain the assets of such Employer subject to the claims of its
general creditors.  Any payments by a Trust of benefits provided to a
Participant under the Plan shall be considered payment by the applicable
Employer and shall discharge such Employer from any further liability under
the Plan for such payments.


6.2.   Rights.  Establishment of the Plan shall not be construed to give any
Employee or Independent Contractor the right to be retained by the Employers
or to any benefits not specifically provided by the Plan.

6.3.   Interests Not Transferable.  Except as to withholding of any tax under
the laws of the United States or any state or locality and the provisions of
Subsection 5.4, no benefit payable at any time under the Plan shall be subject
in any manner to anticipation, alienation, sale, transfer, assignment, pledge,
or any other encumbrance of any kind or to any attachment, garnishment, or other
legal process of any kind.  Any attempt by a person (including a Participant
or a Participant's beneficiary) to anticipate, alienate, sell, transfer,
assign, pledge, or otherwise encumber any benefits under the Plan, whether
currently or thereafter payable, shall be void.  If any person shall attempt
to, or shall alienate, sell, transfer, assign, pledge or otherwise encumber
such person's benefits under the Plan, or if by any reason of such person's
bankruptcy or other event happening at any time, such benefits would
devolve upon any other person or would not be enjoyed by the person entitled
thereto under the Plan, then the Plan Administrator, in the Plan
Administrator's sole discretion, may terminate the interest in any such
benefits of the person otherwise entitled thereto under the Plan and may hold
or apply such benefits in such manner as the Plan Administrator may deem
proper.

6.4.   Forfeitures and Unclaimed Amounts.  Unclaimed amounts shall consist of
the amounts in the Deferred Compensation Account of a Participant that cannot
be distributed because of the Plan Administrator's inability, after a
reasonable search, to locate a Participant or the Participant's beneficiary,
as applicable, within a period of two years after the Distribution Date upon
which the payment of benefits became due.  Unclaimed amounts shall be forfeited
at the end of such two-year period.  These forfeitures will reduce the
obligations of the Employers, if any, under the Plan.  After an unclaimed
amount has been forfeited, the Participant or beneficiary, as applicable,
shall have no further right to amounts in the Participant's Deferred
Compensation Account.


6.5.   Controlling Law.  The law of the state of incorporation of the Company
shall be controlling in all matters relating to the Plan to the extent not
preempted by Federal law.

6.6.   Number.  Words in the plural shall include the singular, and the
singular shall include the plural.

6.7.   Action bv the Employers.  Except as otherwise specifically provided
herein, any action required of or permitted to be taken bv an Emplover under
the Plan shall be by resolution of its Board of Directors or by resolution
of a duly authorized committee of its Board of Directors or by action of
a person or persons authorized by resolution of such Board of Directors or
such committee.

6.8. Offset for Obligations to Employer.  If, at such time as a Participant
or a Participant's beneficiary becomes entitled to benefit payments hereunder,
the Participant has any debt, obligation or other liability representing an
amount owing to an Employer or an Affiliate of the Employer, and if such debt,
obligation, or other liability is due and owing at the time benefit payments
are payable hereunder, the Employer may offset the amount owing it or an
Affiliate against the amount of benefits otherwise distributable hereunder.

6.9. No Fiduciary Relationship.  Nothing contained in this Plan, and no
action taken pursuant to its provisions by either the Employers or the
Participants shall create, or be construed to create a fiduciary relationship
between the Employer and the Participant, a designated beneficiary, other
beneficiaries of the Participant, or any other person.                         


6. 10.  Claims Procedures.  Any person (hereinafter referred to as a
"Claimant") who believes that he or she is being denied a benefit to which
he or she may be entitled under the Plan may file a written request for
such benefit with the Plan Administrator.  Such written request must
set forth the Claimant's claim and must be addressed to the Plan Administrator,
at the Company's principal place of business. Upon receipt of a claim, the Plan
Administrator shall advise the Claimant that a reply will be forthcoming
within ninety days and shall deliver a reply within ninety days.  The Plan
Administrator may, however, extend the reply period for an additional ninety
days for reasonable cause.  If the claim is denied in whole or in part, the
Plan Administrator shall issue a written determination, using language
calculated to be understood by the Claimant, setting forth:

       (a)    The specific reason or reasons for such denial;

       (b)    The specific reference to pertinent provisions of the Plan
              upon which such denial is based:

       (c)    A description of any additional material or information
              necessary for the Claimant to perfect the Claimant's claim
              and an explanation why such material or such information is
              necessary; and

       (d)    Appropriate information as to the steps to be taken if the
              Claimant wishes to submit the claim for review, and the time
              limits for requesting such a review.

Within sixty days after the receipt by the Claimant of the written
determination described above, the Claimant may request in writing, that
the Plan Administrator review the Plan Administrator's determination.  The
request must be addressed to the Plan Administrator, at the Company's
principal place of business.  The Claimant or the Claimant's duly authorized
representative may, but need not, review the pertinent documents and submit
issues and comments in writing for consideration by the Plan Administrator.
If the Claimant does not request a review of the Plan Administrator's
determination within such sixty day period, the Claimant shall be barred
and estopped from challenging the Plan Administrator's deterinination.
Within sixty days after the Plan Administrator's receipt of a request for
review, the Plan Administrator will review the determination.  After
considering all materials presented by the Claimant, the Plan Administrator
will render a written determination, written in a manner calculated to be
understood by the Claimant setting forth the specific reasons for the
decision and containing specific references to the pertinent provisions of
the Plan on which the decision is based.  If special circumstances require
that the sixty day time period be extended, the Plan Administrator will so
notify the Claimant and will render the decision as soon as practicable,
but no later than one hundred twenty days after receipt of the request
for review.                                                                    


6.11. Notice.  Any notice required or permitted to be given under the
provisions of the Plan shall be in writing, and shall be signed by the
party giving or making the same.  If such notice, consent or demand is
mailed to a party hereto, it shall be sent by United States certified
mail, postage prepaid. addressed to such pariy's last known address as
shown on the records of the Employers.  Notices to the Plan Administrator
should be sent in care of the Company at the Company's principal place
of business.  The date of such mailing shall be deemed the date of notice.
Either party may change the address to which notice is to be sent by giving
notice of the change of address in the manner set forth above.                 


                                      SECTION 7

                                Employer Participation
                           
7.1.   Adoption of Plan.  Any Affiliate of the Companv may, with the approval
of the Company, adopt the Plan by filing with the Company a resolution of its
Board of Directors to that effect.

7.2.   Withdrawal from the Plan by Emplover.  Any Emplover shall have the
right, at any time, upon the approval of, and under such conditions as mav
be provided by the Plan Administrator, to withdraw from the Plan by delivering
to the Plan Administrator written notice of its election so to withdraw.  Upon
receipt of such notice by the Plan Administrator, the portion of the Deferred
Compensation Account of Participants and beneficiaries attributable to amounts
deferred while the Participants were employed by or associated with such
withdrawing Employer shall be distributed from the Trust at the direction of
the Plan Administrator in cash at such time or times as the Plan Administrator
in the Plan Administrator's sole discretion, may deem to be in the best
interest of such Participants and their beneficiaries.  To the extent the
amounts held in the Trust for the benefit of such Participants and
beneficiaries are not sufficient to satisfy the Employer's obligation to
such Participants and their beneficiaries accrued on account of their
employment with the Employer, the remaining amount necessary to satisfy
such obligation shall be an obligation of the Employer, and the other
Employers shall have no further obligation to such Participants and
beneficiaries with respect to such amounts.                                    


                                       SECTION 8

                              Amendment and Termination


The Companv intends the Plan to be permanent, but reserves the right at
anv time to modifv, amend or terminate the Plan; provided however, that
except as provided below, any amendment or termination of the Plan shall
not reduce or eliminate any balance in a Participant's Deferred Compensation
Account accrued through the date of such amendment or termination.  Upon
termination of the Plan, the Companv may provide that notwithstanding the
Participant's Distribution Date, all Deferred Compensation Account balances
will be distributed on a date selected bv the Company.


                                     SECTION 9

                                 Change of Control


9.1. Overriding Provisions Applicable During a Restricted Period.  The
following provisions of this Section 9 will become effective on a Restricted
Date as the result of a Change of Control and will remain in effect during
the Restricted Period beginning on that date until the following related
Unrestricted Date, and during the Restricted Period, will supersede any other
provisions of the Plan to the extent necessary to eliminate any inconsistencies
between the provisions of this Section 9 and any other provisions of the Plan,
including any supplements thereto.

9.2. Suspension of Part or All of the Overriding Provisions.  If a majority
of the members of the Entire Board are Continuing Directors (provided such
majority is equal to the same number as constituted a majoritv of the Entire
Board immediately prior to the Change of Control), by the affirmative vote of
a majority of the Entire Board and a majority of those members of the Entire
Board who are Continuing Directors, all or a designated portion or portions
of the following provisions of this Section 9 may be declared not applicable
as to the specified transaction or event.  No portion of the provisions of
this Section 9 will apply to any transaction or event to the extent such
portion is inconsistent with the requirements of applicable law.

9.3. Definitions.  For purposes of this Section 9, the definitions set forth
in Paragraphs (a) throuph (k) below will apply.  Definitions set forth
elsewhere in the Plan also will apply to the provisions set forth in this
Section 9, except that where a definition set forth elsewhere in the Plan
and a definition set forth in this Subsection conflict, the definition set
forth in this Subsection will govern.

        (a)    "Acquiring Person" will mean any Person, who or which,
                together with all Affiliates and Associates of such Person,
                is the Beneficial Owner of shares of common stock of the
                Company constituting more than 20 percent of the common stock
                then outstanding.

        (b)    "Affiliate" and "Associate" will have the meaning ascribed to
                such terms in Rule 12b-2 of the General Rules and Regulations
                under the Securities Exchange  Act of 1934 (the "Act").


        (c)    "Beneficial Owner" will have the meaning ascribed to such term
                in Rule 13d-3 of the Act.

        (d)    "Board of Directors" will mean the Board of Directors of the
                Companv.

        (e)     A "Change of Control" will be deemed to occur (i) upon any
                Person becoming an Acquiring Person if the Board of Directors,
                including a majority of the Continuing Directors, has not
                recommended that stockholders of the Company tender or
                otherwise sell their common stock to such Acquiring Person;
                (ii) upon the approval bv the stockholders of the Companv of
                a reorganization, merger or consolidation, in each case,
                with respect to which persons who were stockholders of the
                Company immediately prior to such reorganization, merger or
                consolidation, do not, immediately thereafter, own more than
                50 percent of the combined voting power entitled to vote
                generally in the election of directors of the reorganized,
                consolidated or merged Company's then outstanding securities;
                or (iii) upon a liquidation or dissolution of the Companv or
                the sale of all or substantially all of the Companv's assets;
                or (iv) when a majority of the Board of Directors is replaced
                during any 12 month period by directors whose appointment or
                election is not endorsed by a majoritv of the members of the
                Board of Directors, including a majority of the Continuing
                Directors, immediately prior to the date of the appointment
                or election.

        (f)    "Continuing Director" will mean:

               (i)  any member of the Board of Directors immediately prior
                    to a Change of Control, or

               (ii) anv successor of a Continuing Director who is recommended
                    or elected to succeed such Continuing Director bv a
                    majority of the Continuing Directors then in office and
                    is neither an Acquiring Person, an Affiliate of an
                    Acquiring Person, nor a representative or nominee of
                    an Acquiring Person or of any such Affiliate while
                    such person is a  member of the Board of Directors.
                    Notwithstanding the foregoing, a successor will not be
                    deemed to be a Continuing Director unless, immediately
                    prior to his or her appointment or election, a majoritv
                    of the members of the Entire Board were Continuing
                    Directors (and unless such majority is equal to the
                    same number as constituted a majoritv of the Entire
                    Board immediately prior to the Change of Control).

        (g)    "Person" will mean any individual, firm, corporation or
                other entity, and will include any "group" as that term
                is used in Rule 13d-5(b) of the Act.

        (h)    "Restricted Date" will mean the date on which a Change of
                Control occurs.


        (i)      "Restricted Period" will mean the period beginning on a
                  Restricted Date and ending on the fifth anniversary of
                  such Restricted Date.

        (j)      "Unrestricted Date" will mean the last day of a Restricted
                  Period.

        (k)      "Entire Board will mean the total number of members of
                  the Board of Directors that there would be if there were
                  no vacancies on such Board.

9.4  Benefits Vested on the Restricted Date.  Effective on a Restricted
     Date, the balances in the Deferred Compensation Accounts (including
     any contributions and investment earnings after that date) of each
     Participant who is a Participant in the Plan on that date will become
     fully vested and nonforfeitable.  Further, unless declared not
     applicable under the previous Section 9.2 the entire balances in the
     Deferred Compensation Accounts will be distributed in full upon the
     Participant's election within 90 days after Change of Control occurs.

9.5  Prohibition Against Amendment.  During the Restricted Period, the
     provisions of this Section 9 may not be amended or deleted and may
     not be superseded by any other provision of the Plan (including the
     provisions of any exhibit or supplement thereto).




IN WITNESS WHEREOF, the Company has caused this plan to be executed by
its duly authorized officers on this 27th day of January, 1997.

                                                    ERO, Inc.



                                            By: /s/ Mark D. Renfree

                                            Its: CFO









                    AMENDMENT NO.  I TO THE SECOND AMENDED
                         AND RESTATED CREDIT AGREEMENT
                         Dated as of December 14, 1995


              THIS AMENDMENT NO. 1 TO THE SECOND AMENDED AND
RESTATED CREDIT AGREEMENT ("Amendment") is made as of March 31, 
1996 by and among ERO INDUSTRIES, INC. (the "Borrower'), the financial 
institutions listed on the signature pages hereof (the"Lenders') and THE
FIRST NATIONAL BANK OF CHICAGO, in its individual capacity as a Lender and 
as contractual representative of the Lenders (die "Agent') under that certain 
Second Amended and Restated Credit Agreement dated as of December 14, 
1995 by and among the Borrower, the Lenders and the Agent (the "Credit 
Agreement').  Defined terms used herein and not otherwise defined herein shall 
have the meaning given to them in the Credit Agreement.

                                        WITNESSETH

              WHEREAS, the Borrower, the Lenders and the Agent are parties to 
the Credit Agreement; and

              WHEREAS, the Borrower, the Lenders and the Agent have agreed to 
amend the Credit Agreement on the terms and conditions set forth herein.

              NOW, THEREFORE, in consideration of the premises set forth
above, the terms and conditions contained herein, and other good and valuable 
consideration, the receipt and sufficiency of which are hereby acknowledged, 
the Borrower, the Lenders and the Agent have agreed to the following 
amendments to the Credit Agreement.

              1. Amendment to the Credit Agreement.  Effective as of 
March 31, 1996 and subject to the satisfaction of the conditions precedent
set forth in Section 2 below, the Credit Agreement is hereby amended as
follows:

              1. 1.  Section 7.22(a) of the Credit Agreement is hereby 
amended to delete the phrase "through December 31, 1998" now contained 
therein and to substitute therefor the following: "through December 31, 1995; 
1.00 to 1.00 from January 1, 1996 through June 30, 1996; 1.15 to 1.00 from
July 1, 1996 through December 31, 1998;".

              1.2.  Section 7 22(d) of the Credit Agreement is hereby amended 
to delete the provison now contained therein and substitute therefor the 
following:

       "(provided, however, that (a) for the fiscal quarter ending March
       31, 1996, EBITDA shall be calculated using EBITDA for the
       period beginning January 1, 1996 and ending March 31, 1996 and 
       (b) for the fiscal quarter ending June 30, 1996, EBITDA shall be 
       calculated using EBITDA for the period beginning January 1, 1996
       and ending June 30, 1996)"

and to delete the first two items below the heading M inimum EBITDA which 
specify the minimum EBITDA for the periods ending March 31, 1996 and June 
30, 1996, respectively, and to substitute therefor "minus $500,000" and 
"$6,000,000", respectively for those first two periods.


                1.3. Section 7.22(e) of the Credit Agreement is hereby 
amended to delete the phrase through June 30, 1996' now contained
therein and to substitute therefor the following: "through December 31, 1995; 
4.25 to 1.00 from January 1, 1996 through March 31, 1996; 4.60 to 1.00 from 
April 1, 1996 through June 30, 1996; ".

                2. Conditions of Effectiveness.  This Amendment shall become
effective as of the date set forth above when and only when the 
Agent has received a copy of this Amendment executed by each of the
Borrower, the Required Holders and the Agent.

               3. Representations and Warranties of the Borrower.  The
Borrower hereby represents and warrants as follows:

                (a) This Amendment and the Credit Agreement as previously 
executed and as amended hereby, constitute legal, valid and binding obligations
of the Borrower and are enforceable against the Borrower in accordance with
their terms.

                (b) Upon the effectiveness of this Amendment, the Borrower 
hereby reaffirms all covenants, representations and warranties made in 
the Credit Agreement, to the extent the same are not amended hereby, 
agrees that all such covenants, representations and warranties shall be
deemed to have been remade as of the effective date of this Amendment.

                4. Reference to the Effect on the Credit Agreement.

                (a) Upon the effectiveness of Section I hereof, on and after 
the date hereof, each reference in the Credit Agreement to "this Credit 
Agreement," "hereunder," "hereof," "herein" or words of like import shall
mean and be a reference to the Credit Agreement dated as of December 14,
1995 and as amended hereby.

                (b) Except as specifically amended above, the Credit Agreement 
dated as of December 14, 1995, and all other documents, instruments and 
agreements executed and/or delivered in connection
therewith, shall remain in full force and effect, and are hereby ratified and 
confirmed.

                (c) The execution, delivery and effectiveness of this Amendment
shall not, except as expressly provided herein, operate as a waiver of any 
right, power or remedy of the Agent or the Lenders,
nor constitute a waiver of any provision of the Credit Agreement or any other
documents, instruments and agreements executed and/or delivered in connection
therewith.

                5. Governing Law.  This Amendment shall be governed by and 
construed in accordance with the internal laws (as opposed to the conflict of 
law provisions) of the State of Illinois.

                6. Headings.  Section headings in this Amendment are included 
herein for convenience of reference only and shall not constitute a part of 
this Amendment for any other purpose.

               7. Counterparts.  This Amendment may be executed by one or more 
of the parties to the Amendment on any number of separate counterparts and all
of said counterparts taken together shall be deemed to constitute one and the 
same instrument.
                                                                               

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

                                                ERO INDUSTRIES, INC.

                                                By: /s/ Ted J. Lueken          
                                                Title: Sr. VP of Finance & CFO




                                                THE FIRST NATIONAL BANK OF
                                                CHICAGO, as Agent

                                                
                                                By: /s/ Nathan L. Bloch
                                                Title: VP

                                                LENDERS:

                                                THE FIRST NATIONAL BANK OF
                                                CHICAGO



                                                By: /s/ Nathan L. Bloch
                                                Title: VP

                                                CAISSE NATIONALE DE CREDIT
                                                AGRICOLE

                                                By:  /s/ Dean Balice
                                                Title: Sr. VP

                                                SANWA BUSINESS CREDIT

                                                By: /s/ Michael J. Coe
                                                Title: VP
                                                                               

                                                BHF-BANK AKTIENGESELLSCHAFR

                                                By: /s/ Paul Travers
                                                Title: VP


                                                LASALLE NATIONAL BANK

                                                By: /s/ David Knapp
                                                Title:  VP

                                                CREDITANSTALT-BANKVEREIN

                                                By: /s/ Richard P. Buckanavage
                                                Title: VP
<PAGE>
                    

            AMENDMENT NO. 2 AND WAIVER TO THE SECOND AMENDED 
                      AND RESTATED CREDIT AGREEMENT
                      Dated as of December 14, 1995


THIS AMENDMENT NO. 2 AND WAIVER TO THE SECOND 
AMENDED AND RESTATED CREDIT AGREEMENT ("Amendment") is 
made as of June 28, 1996 by and among ERO INDUSTRIES, INC. (the 
"Borrower"), the financial institutions listed on the signature pages
hereof (the "Lenders") and THE FIRST NATIONAL BANK OF CHICAGO, in its 
individual capacity as a Lender and as contractual representative of the 
Lenders (the "Agent") under that certain Second Amended and Restated 
Credit Agreement dated as of  December 14, 1995, as amended by that 
certain Amendment No. 1 dated as of March 31, 1996, by and among the 
Borrower, the Lenders and the Agent (as amended, the "Credit Agreement").  
Defined terms used herein and not otherwise defined herein shall have the 
meaning given to them in the Credit Agreement.

                             WITNESSETH

WHEREAS, the Borrower, the Lenders and the Agent are parties to the
Credit Agreement; and

WHEREAS, the Borrower, the Lenders and the Agent have agreed to amend 
or waive certain provisions of the Credit Agreement on the terms and 
conditions set forth herein.

NOW, THEREFORE, in consideration of the premises set forth above, the 
terms and conditions contained herein, and other good and valuable 
consideration, the receipt and sufficiency of which are hereby 
acknowledged, the Borrower, the Lenders and the Agent have agreed to the 
following amendments and waivers to the Credit Agreement.

1.  Amendments to Credit Agreement.  Effective as of June 30, 1996 and 
subject to the satisfaction of the conditions precedent set forth in Section 3 
below, the Credit Agreement is hereby amended as follows:

1.1.	Exhibit "A-2" and Exhibit "A-3" as attached to this Amendment are 
hereby added as Exhibit "A-2"  and Exhibit "A-3", respectively, to the Credit 
Agreement.

1.2.	Article I of the Credit Agreement is hereby amended as follows:

1.2.1.	The definition of "Commitments" is hereby deleted in its entirety 
and the following is substituted therefor:

"Commitments" means the sum of the Aggregate Term Loan Commitment, 
the Aggregate Revolving Loan Commitment and the Facility Letter of Credit 
Commitment, which aggregate amount may not exceed $120,000,000, as 
such amount may be reduced pursuant to the terms hereof. 

1.2.2.  The definition of "Lenders" is hereby deleted in its entirety and the 
following is substituted therefor:

"Lenders" means the lending institutions listed on the signature pages of this 
Agreement, including the Swing Line Bank, and each of their respective 
successors and assigns.

1.2.3.  The definition of "Loan(s)" is hereby deleted in its entirety and the 
following is substituted therefor:

"Loan(s)" means, with respect to a Lender, such Lender's portion of any 
Advance made pursuant to Section 2.1, Section 2.2 or Section 2.3, as 
applicable, and collectively, all Terms Loans, Revolving Loans and Swing 
Line Loans, whether made or continued as or converted to Alternate Base 
Rate Loans or Eurodollar Loans."

1.2.4.  The definition of "Notes" is hereby amended to add the phrase 
"the Swing Line Note"  after the phrase "the Term Notes".

1.2.5.  The definition of "Required Holders" is hereby amended to add the 
following at the end thereof:

"plus the aggregate outstanding unpaid principal amount of the Swing Line 
Loans"

1.2.6.	The definition of "Revolving Credit Availability" is hereby deleted 
in its entirety and the following is substituted therefor:

"Tranche A Revolving Credit Availability" means, at any particular time, the 
amount by which the Maximum Tranche A Revolving Credit Amount at 
such time exceeds the Tranche A Revolving Credit Obligations at such time.

1.2.7.  The definition of "Revolving Credit Obligations" is hereby deleted in 
its entirety and the following is substituted therefor:

"Revolving Credit Obligations" means, at any particular time, the 
outstanding principal amount of the Revolving Loans at such time plus the 
outstanding principal amount of the Swing Line Loans at such time.

1.2.8.	The definition of "Revolving Loan" is hereby deleted in its entirety 
and the following is substitute therefor:

"Revolving Loan" means a Tranche A Revolving Loan or a Tranche B 
Revolving Loan and "Revolving Loans" means, collectively, all Tranche A 
Revolving Loans and all Tranche B Revolving Loans.

1.2.9.	The definition of "Revolving Loan Commitment" is hereby deleted 
in its entirety and the following is substituted therefor:

"Revolving Loan Commitment" means, for each Lender, the aggregate of 
such Lender's Tranche A Revolving Loan Commitment and Tranche B 
Revolving Loan Commitment.

1.2.10.	The definition of "Revolving Note" is hereby deleted in its entirety 
and the following is substituted therefor:

"Revolving Note" means a Tranche A Revolving Note or a Tranche B 
Revolving Note, and "Revolving Notes" means, collectively, all Tranche A 
Revolving Notes and all Tranche B Revolving Notes. 

1.2.11.	The following definitions are hereby added in proper alphabetical 
order:

"Aggregate Tranche A Revolving Loan Commitment" means the aggregate 
of the Tranche A Revolving Loan Commitments of all the Lenders, as 
reduced from time to time pursuant to the terms hereof.

"Aggregate Tranche B Revolving Loan Commitment" means the aggregate 
of the Tranche B Revolving Loan Commitments of all the Lenders, as 
reduced from time to time pursuant to the terms hereof.

"Maximum Tranche A Revolving Credit Amount" means, at any particular 
time, the lesser of (A) the Aggregate Tranche A Revolving Loan 
Commitment at such time and (B) the Borrowing Base less the Letter of 
Credit Obligations less the Tranche B Revolving Credit Obligations at such 
time.

"Maximum Tranche B Revolving Credit Amount" means, at any particular 
time, the lesser of (A) the Aggregate Tranche B Revolving Loan 
Commitment at such time, and (B) the Borrowing Base less the Letter of 
Credit Obligations less the Tranche A Revolving Credit Obligations at such 
time.

"Swing Line Bank" means First Chicago or any other Lender as a successor 
Swing Line Bank.

"Swing Line Commitment" means the obligation of the Swing Line Bank to 
make Swing Line Loans up to a maximum principal amount of $5,000,000 at 
any one time outstanding.

"Swing Line Loan" means a Loan made available to the Borrower by the 
Swing Line Bank pursuant to Section 2.3 hereof.

"Swing Line Note" means a promissory note, in substantially the form of 
Exhibit "A-3" hereto, duly executed by the Borrower and payable to the 
order of the Swing Line Bank in the amount of its Swing Line Commitment, 
including any amendment, restatement, modification, renewal or 
replacement of such Swing Line Note.

"Tranche B Revolving Credit Availability" means, at any particular time, the 
amount by which the Maximum Tranche B Revolving Credit Amount at 
such time exceeds the Tranche B Revolving Credit Obligations at such time.

"Tranche A Revolving Credit Obligations" means, at any particular time, the 
outstanding principal amount of the Tranche A Revolving Loans at such 
time.

"Tranche B Revolving Credit Obligations" means, at any particular time, the 
outstanding principal amount of the Tranche B Revolving Loans at such 
time.

"Tranche A Revolving Loan" means, with respect to a Lender, such Lender's 
portion of any Advance made pursuant to Section 2.2(a).

"Tranche B Revolving Loan" means, with respect to a Lender, such Lender's 
portion of any Advance made pursuant to Section 2.2(b).

"Tranche A Revolving Loan Commitment" means, for each Lender, the 
obligation of such Lender to make Tranche A Revolving Loans not 
exceeding the amount set forth opposite its signature hereto, as such amount 
may be modified from time to time pursuant to the terms hereof, and shall 
not at any time be deemed to include such Lender's Facility Letter of Credit 
Commitment or Tranche B Revolving Loan Commitment. 

"Tranche B Revolving Loan Commitment" means, for each Lender, the 
obligation of such Lender to make Tranche B Revolving Loans not 
exceeding the amount set forth opposite its signature hereto, as such amount 
may be modified from time to time pursuant to the terms hereof, and shall 
not at any time be deemed to include such Lender's Facility Letter of Credit 
Commitment or Tranche A Revolving Loan Commitment. 

"Tranche A Revolving Note" means a promissory note, in substantially the 
form of Exhibit "A" hereto, duly executed by the Borrower and payable to 
the order of a Lender in the amount of its Tranche A Revolving Loan 
Commitment, including any amendment, restatement, modification, renewal 
or replacement of such Tranche A Revolving Note.

"Tranche B Revolving Note" means a promissory note, in substantially the 
form of Exhibit "A-2" hereto, duly executed by the Borrower and payable to 
the order of a Lender in the amount of its Tranche B Revolving Loan 
Commitment, including any amendment, restatement, modification, renewal 
or replacement of such Tranche B Revolving Note.

"Tranche B Termination Date" means January 15, 1997.

1.3.	Section 2.2 is hereby deleted in its entirety and the following is 
substituted therefor:

"2.2.(a)     Tranche A Revolving Loans.  Upon the satisfaction of the 
conditions precedent set forth in Sections 5.1 and 5.2 hereof, from and 
including the Effective Date and prior to the Termination Date, each Lender 
severally agrees, on the terms and conditions set forth in this Agreement, to 
make revolving loans ("Tranche A Revolving Loans") to the Borrower from 
time to time in amounts not to exceed in the aggregate at any one time 
outstanding the amount of its Tranche A Revolving Loan Commitment or, if 
less, its ratable share of Tranche A Revolving Credit Availability, provided, 
however, at no time shall (i) the Tranche A Revolving Credit Obligations 
exceed the Maximum Tranche A Revolving Credit Amount or (ii) the 
Revolving Credit Obligations exceed the Maximum Revolving Credit 
Amount.  Subject to the terms of this Agreement, the Borrower may borrow, 
repay and reborrow Tranche A Revolving Loans at any time prior to the 
Termination Date, provided, however, that the Borrower shall be obligated to 
repay Tranche B Revolving Loans prior to any repayment or prepayment of 
Tranche A Revolving Loans.  On the Termination Date, the Borrower shall 
repay in full the outstanding principal balance of the Tranche A Revolving 
Loans.

2.2.(b)      Tranche B Revolving Loans.  Upon the satisfaction of the 
conditions precedent set forth in Sections 5.1 and 5.2 hereof, at any time 
from September 1, 1996 and prior to the Tranche B Termination Date and so 
long as the Tranche A Revolving Credit Availability is equal to $0, each 
Lender with a Tranche B Revolving Loan Commitment greater than $0 
severally and not jointly agrees, on the terms and conditions set forth in
this Agreement, to make revolving loans ("Tranche B Revolving Loans") to
the Borrower from time to time in amounts not to exceed in the aggregate at
any one time outstanding the amount of its Tranche B Revolving Loan 
Commitment or, if less, its ratable share of Tranche B Revolving Credit 
Availability, provided, however, at no time shall (i) the Tranche B Revolving 
Credit Obligations exceed the Maximum Tranche B Revolving Credit 
Amount or (ii) the Revolving Credit Obligations exceed the Maximum 
Revolving Credit Amount.  Each Tranche B Revolving Loan shall consist of 
either Alternate Base Rate Advances or Eurodollar Advances with an Interest 
Period equal to one month.  Subject to the terms of this Agreement, the 
Borrower may borrow, repay and reborrow Tranche B Revolving Loans at 
any time prior to the Tranche B Termination Date, provided, however, that 
the Borrower shall be obligated to repay Tranche B Revolving Loans prior to 
any repayment or prepayment of Tranche A Revolving Loans; and provided, 
further, that the Borrower shall not be permitted to reborrow Tranche B 
Revolving Loans unless the Tranche A Revolving Credit Availability is 
equal to $0.

2.2.(c)     Ratable Loans.  Advances hereunder shall consist of either Tranche 
A Revolving Loans or Tranche B Revolving Loans made from the several 
Lenders ratably in proportion to the ratio that their respective Tranche A 
Revolving Loan Commitments or Tranche B Revolving Loan Commitments, 
as appropriate, bear to the Aggregate Tranche A Revolving Loan 
Commitment or Aggregate Tranche B Revolving Loan Commitment, as 
appropriate, it being understood that no Lender shall be responsible for any 
failure by any other Lender to perform its obligation to make a Revolving 
Loan hereunder nor shall the Revolving Loan Commitment of any Lender be 
increased or decreased as a result of any such failure.

2.2.(d)     Rate Options.  The Advances may be Alternate Base Rate 
Advances or Eurodollar Advances, or a combination thereof, selected by the 
Borrower in accordance with Section 2.7.  The Borrower may select, in 
accordance with Section 2.7, Rate Options and Interest Periods applicable to 
portions of the Revolving Loans and the Term Loans; provided, that there 
shall be no more than ten Interest Periods in effect with respect to the Loans 
at any time."

1.4.	Section 2.3 of the Credit Agreement is hereby deleted in its entirety 
and the following is substituted therefor:

"2.3.     Swing Line Loans.  (a)  Amount of Swing Line Loans.  Subject to 
the terms and conditions set forth in this Agreement, at any time prior to the 
Termination Date, the Swing Line Bank agrees to make swing line loans to 
the Borrower from time to time, in Dollars, in an amount not to exceed the 
Swing Line Commitment (each, individually, a "Swing Line Loan" and 
collectively, the "Swing Line Loans"); provided, however, at no time shall 
the Revolving Credit Obligations exceed the Maximum Revolving Credit 
Amount; and provided, further, that at no time shall the sum of (a) the 
outstanding amount of the Swing Line Loans, plus (b) the outstanding 
amount of Tranche A Revolving Loans made by the Swing Line Bank 
pursuant to Section 2.2(a), plus (c) the outstanding amount of Tranche B 
Revolving Loans made by the Swing Line Bank pursuant to Section 2.2(b) 
(after giving effect to any concurrent repayment of Loans), exceed the Swing 
Line Bank's Revolving Loan Commitment at such time.  Subject to the terms 
of this Agreement, the Borrower may borrow, repay and reborrow Swing 
Line Loans at any time prior to the Termination Date.

(b)  Borrowing Notice.  The Borrower shall give the Agent and the Swing 
Line Bank  telephonic notice, not later than 11:00 a.m. (Chicago time) on the 
Borrowing Date of each Swing Line Loan, specifying (i) the applicable 
Borrowing Date (which shall be a Business Day), and (ii) the aggregate 
amount of the requested Swing Line Loan.  The Swing Line Loans shall at 
all times be Alternate Base Rate Loans. 

(c)  Making of Swing Line Loans.  Not later than 1:30 p.m. (Chicago time) 
on the applicable Borrowing Date, the Swing Line Bank shall make available 
its Swing Line Loan, in funds immediately available in Chicago to the Agent 
at its address specified in Article XIV.  The Agent will promptly make the 
funds so received from the Swing Line Bank available to the Borrower at the 
Agent's aforesaid address.

(d)  Repayment of Swing Line Loans.  The Swing Line Loans shall be 
evidenced by the Swing Line Note, and each Swing Line Loan shall be paid 
in full by the Borrower on or before the fifth Business Day after the 
Borrowing Date for such Swing Line Loan.  The Borrower may at any time 
pay, without penalty or premium, all outstanding Swing Line Loans upon 
notice to the Agent and the Swing Line Bank.  In addition, the Agent (i) may 
at any time in its sole discretion with respect to any outstanding Swing Line 
Loan, or (ii) shall on the fifth Business Day after the Borrowing Date of any 
Swing Line Loan, require each Lender (including the Swing Line Bank) to 
make a Revolving Loan pursuant to Section 2.2 hereof in the amount of such 
Lender's pro rata share (determined by the relation of each Lender's 
Revolving Loan Commitment to the Aggregate Revolving Loan 
Commitment) of such Swing Line Loan, for the purpose of repaying such 
Swing Line Loan.  Not later than 1:30 p.m. (Chicago time) on the date of any 
notice received pursuant to this Section 2.3(d), each Lender shall make 
available its required Revolving Loan(s), in funds immediately available in 
Chicago to the Agent at its address specified pursuant to Article XIV.  
Unless a Lender shall have notified the Swing Line Bank, prior to its making 
any Swing Line Loan, that any applicable condition precedent set forth in 
Sections 5.1 and 5.2 had not then been satisfied, such Lender's obligation to 
make Revolving Loans pursuant to this Section 2.3(d) to repay Swing Line 
Loans shall be unconditional, continuing, irrevocable and absolute and shall 
not be affected by any circumstances, including, without limitation, (A) any 
set-off, counterclaim, recoupment, defense or any other rights which such 
Lender may have against the Agent, the Swing Line Bank or any other 
Person, (B) the occurrence or continuance of a Default or Unmatured 
Default, (C) any adverse change in the condition (financial or otherwise) of 
the Borrower, or (D) any other circumstances, happening or event 
whatsoever.  In the event that any Lender fails to make payment to the Agent 
of any amount due under this Section 2.3(d), the Agent shall be entitled to 
receive, retain and apply against such obligation the principal and interest 
otherwise payable to such Lender hereunder until the Agent receives such 
payment from such Lender or such obligation is otherwise fully satisfied.  In 
addition to the foregoing, if for any reason any Lender fails to make payment 
to the Agent of any amount due under this Section 2.3(d), such Lender shall 
be deemed, at the option of the Agent, to have unconditionally and 
irrevocably purchased from the Swing Line Bank, without recourse or 
warranty, an undivided interest and participation in the applicable Swing 
Line Loan in the amount of such Revolving Loan, and such interest and 
participation may be recovered from such Lender together with interest 
thereon at the Federal Funds Effective Rate for each day during the period 
commencing on the date of demand and ending on the date such amount is 
received.  On the Termination Date, the Borrower shall repay in full the 
outstanding principal balance of the Swing Line Loans.  Any Lender with a 
Tranche A Revolving Loan Commitment greater than zero but with no 
Tranche B Revolving Loan Commitment has an obligation to purchase 
participations in Swing Line Loans only to the extent that funding such 
purchase would not cause such Lender's Tranche A Revolving Credit 
Obligations to exceed its Tranche A Revolving Loan Commitment.


(e)  Rate Options for Swing Line Loans.  The Swing Line Loans shall at all 
time be Alternate Base Rate Loans."

1.5.	 Section 2.4.(a) of the Credit Agreement is hereby amended to add 
the following at the end thereof:

"Each voluntary prepayment of Revolving Loans shall be applied first to the 
outstanding Tranche B Revolving Loans and then to the outstanding Tranche 
A Revolving Loans."

1.6.	 Section 2.4.(b)(ii) of the Credit Agreement is hereby amended to 
add the following at the end thereof:

"If at any time and for any reason (a) the Tranche A Revolving Credit 
Obligations are greater than the Maximum Tranche A Revolving Credit 
Amount, or (b) the Tranche B Revolving Credit Obligations are greater than 
the Maximum Tranche B Revolving Credit Amount, the Borrower shall 
immediately make a mandatory prepayment first on the Tranche B 
Revolving Credit Obligations and second on the Tranche A Revolving Credit 
Obligations in an amount equal to such excess."  

1.7.	 Section 2.5 of the Credit Agreement is hereby amended in its 
entirety and the following is substituted therefor:

"2.5.     Revolving Loan Commitment Fee and Reduction of Commitments.  
The Borrower agrees to pay to the Agent for the ratable account of each 
Lender (a) a commitment fee of one-half of one percent (0.5%) per annum 
on the daily unborrowed portion of such Lender's Tranche A Revolving 
Loan Commitment from the Effective Date to and including the Termination 
Date, (b) a commitment fee of one-half of one percent (0.5%) per annum on 
the daily unborrowed portion of such Lender's Tranche B Revolving Loan 
Commitment from September 1, 1996 to and including the Tranche B 
Termination Date, each payable monthly in arrears on the last Business Day 
of each month and on the Termination Date or Tranche B Termination Date, 
as appropriate.  The Borrower may permanently reduce the Aggregate 
Tranche A Revolving Loan Commitment or the Aggregate Tranche B 
Revolving Loan Commitment in whole, or in part, ratably among the 
Lenders in integral multiples of $1,000,000; provided that the Aggregate 
Tranche A Revolving Loan Commitment shall not be reduced to an amount 
less than $25,000,000 (unless it is reduced to $0); provided, further, that
the Aggregate Tranche A Revolving Loan Commitment shall not be reduced 
until the Borrower first reduces the Aggregate Tranche B Revolving Loan 
Commitment to $0; and provided, further, that the amount of the Aggregate 
Tranche A Revolving Loan Commitment may not be reduced below the 
aggregate principal amount of the outstanding Tranche A Revolving Loans 
nor may the amount of the Aggregate Tranche B Revolving Loan 
Commitment be reduced below the aggregate principal amount of the 
outstanding Tranche B Revolving Loans.  The Borrower shall give at least 
two Business Days' written notice to the Agent of its intent to reduce the 
Aggregate Revolving Loan Commitment, which notice shall specify the 
amount of any such reduction and the Tranche of the Aggregate Revolving 
Loan Commitment to be reduced.  All accrued commitment fees shall be 
payable on the effective date of any termination of the obligations of the 
Lenders to make Revolving Loans hereunder."

1.8.	 Section 2.8 of the Credit Agreement is hereby amended to delete 
the phrase "Aggregate Revolving Loan Commitment" at the end thereof and 
to substitute therefor the phrase "Aggregate Tranche A Revolving Loan 
Commitment or Aggregate Tranche B Revolving Loan Commitment, as 
permitted by the terms hereof."

1.9.	 Section 7.22(a) of the Credit Agreement is hereby amended to 
delete the phrase "through June 30, 1996; 1.15 to 1.00 from July 1, 1996 
through December 31, 1998;" and to substitute the following therefor 
"through March 30, 1996; .875 to 1.00 from April 1, 1996 through June 30, 
1996; 1.00 to 1.00 from July 1, 1996 through December 31, 1996; 1.15 to 
1.00 from January 1, 1997 through December 31, 1998;".

1.10.	 Section 7.22(d) of the Credit Agreement is hereby amended to 
delete section (b) of the proviso now contained therein and substitute 
therefor the following:

"(b) for the fiscal quarters ending June 30, 1996, September 30, 1996 and 
December 31, 1996, EBITDA shall be calculated for the three-month period 
then ended)".

Section 7.22(d) is further amended to delete the Minimum EBITDA 
covenant levels for the Fiscal Quarters Ending June 30, 1996, September 30, 
1996 and December 31, 1996 and to substitute the following therefor:

Fiscal Quarter Ending			Minimum EBITDA

June 30, 1996				$ 4,200,000
September 30, 1996			$ 8,900,000
December 31, 1996			$13,900,000

1.11.	Section 7.22(e) of the Credit Agreement is hereby amended as 
follows:

a.  to delete the phrase "4.60 to 1.00 from April 1, 1996 through June 30, 
1996;" and to substitute the following therefor "5.15 to 1.00 from April 1, 
1996 through June 30, 1996;"

b.  to delete the phrase "3.50 to 1.00 from July 1, 1996 through September 
30, 1996;" and to substitute the following therefor "5.00 to 1.00 from July 1, 
1996 through September 30, 1996;"

c.  to delete the phrase "3.00 to 1.00 from October 1, 1996 through 
September 30, 1997;" and to substitute the following therefor "4.35 to 1.00 
from October 1, 1996 through December 31, 1996; 3.00 to 1.00 from 
January 1, 1997 through September 30, 1997;"

1.12.	Section 7.22(f) of the Credit Agreement is hereby amended as 
follows:

a.  to delete the phrase "2.00 to 1.00 from the Effective Date through June 
30, 1996;" and to substitute therefor "2.00 to 1.00 from the Effective Date 
through March 31, 1996; 1.95 to 1.00 from April 1, 1996 through June 30, 
1996;"
b.  to delete the phrase "2.50 to 1.00 from October 1, 1996 through 
December 31, 1996;" and to substitute therefor "2.40 to 1.00 from October 1, 
1996 through December 31, 1996;"

1.13.  Section 9.2 of the Credit Agreement is hereby amended to add the 
following at the end thereof:

"No amendment of any provision of this Agreement relating to the Swing 
Line Loans shall be effective without the written consent of the Swing Line 
Bank."

2.	Waivers to Credit Agreement.  Effective as of June 30, 1996 and 
subject to the satisfaction of the conditions precedent set forth in Section 3 
below, the Lenders hereby agree to waive the Borrower's compliance with 
the requirement contained in Section 7.22(c) for the fiscal quarters ending 
September 30, 1996 and December 31, 1996.

3.	Conditions of Effectiveness.  This Amendment shall become 
effective and be deemed effective as of the date hereof, if, and only if the 
Agent shall have received each of the following:

(a)	duly executed originals of this Amendment from the Borrower, the 
Required Holders and the Agent;

(b)	duly executed notes from the Borrower in the form of Exhibits A-2 
and A-3;

(c)	a duly executed reaffirmation from each of Priss Prints, Inc., 
Impact, Inc., ERO Marketing, Inc., ERO Canada, Inc., AMAV Industries 
Limited, ERO NY Acquisition, Inc. and ERO Canada Acquisition, Ltd. in 
the form attached hereto as Exhibit B; 

(d)	payment by the Borrower of all fees required to be paid pursuant to 
the Credit Agreement and that certain Fee Letter dated as of July 25, 1996;

(e)	such other documents, instruments and agreements as the Agent 
may reasonably request.

4.	Representations and Warranties of the Borrower.  The Borrower 
hereby represents and warrants as follows:

(a)  This Amendment and the Credit Agreement as previously executed and 
as amended hereby, constitute legal, valid and binding obligations of the 
Borrower and are enforceable against the Borrower in accordance with their 
terms.

(b)  Upon the  effectiveness of this Amendment, the Borrower hereby 
reaffirms all covenants, representations and warranties made in the Credit 
Agreement, to the extent the same are not amended hereby, agrees that all 
such covenants, representations and warranties shall be deemed to have been 
remade as of the effective date of this Amendment.

5.	Reference to the Effect on the Credit Agreement.

(a)  Upon the effectiveness of Section 1 hereof, on and after the date hereof, 
each reference in the Credit Agreement to "this Credit Agreement," 
"hereunder," "hereof," "herein" or words of like import shall mean and be a 
reference to the Credit Agreement dated as of December 14, 1995, as 
amended by Amendment No. 1 thereto dated as of  March 31, 1996 and as 
amended hereby.

(b)  Except as specifically amended above, the Credit Agreement dated as of 
December 14, 1995, as amended by Amendment No. 1 dated as of March 31, 
1996, and all other documents, instruments and agreements executed and/or 
delivered in connection therewith, shall remain in full force and effect, and 
are hereby ratified and confirmed.

(c)  The execution, delivery and effectiveness of this Amendment shall not, 
except as expressly provided herein, operate as a waiver of any right, power 
or remedy of the Agent or the Lenders, nor constitute a waiver of any 
provision of the Credit Agreement or any other documents, instruments and 
agreements executed and/or delivered in connection therewith.

6.	Governing Law.  This Amendment shall be governed by and 
construed in accordance with the internal laws (as opposed to the conflict of 
law provisions) of the State of Illinois.

7.	Headings.  Section headings in this Amendment are included herein 
for convenience of reference only and shall not constitute a part of this 
Amendment for any other purpose.

8.	Counterparts.  This Amendment may be executed by one or more of 
the parties to the Amendment on any number of separate counterparts and all 
of said counterparts taken together shall be deemed to constitute one and the 
same instrument.

	* * * * Remainder of This Page Intentionally Blank * * * *
IN WITNESS WHEREOF, this Amendment has been duly executed as of 
the day and year first above written.



                                          ERO INDUSTRIES, INC.

                                          By: /s/ D. Richard Ryan, Jr.         
                                          Title: CEO                           




                                          THE FIRST NATIONAL BANK OF
                                          CHICAGO, as Agent



                                          By: /s/ Nathan L. Bloch              
                                          Title: VP                            


                                          SWING LINE BANK:


                                          THE FIRST NATIONAL BANK OF
                                          CHICAGO


                                          By: /s/ Nathan L. Bloch              
                                          Title: VP                            



                                          LENDERS:

Tranche A Revolving Loan Commitment:      THE FIRST NATIONAL
                                          BANK OF CHICAGO
$4,800,000
Tranche B Revolving Loan Commitment:
$4,000,000		
                                          By: /s/ Nathan L. Bloch              
                                          Title: VP                            


Tranche A Revolving Loan Commitment:      CAISSE NATIONALE DE 
                                          CREDIT AGRICOLE
$6,000,000
Tranche B Revolving Loan Commitment:
$__________
                                          By: /s/ David Bouhl                  
                                          Title: FVP                           


Tranche A Revolving Loan Commitment:      SANWA BUSINESS CREDIT
$8,000,000
Tranche B Revolving Loan Commitment:
$4,000,000
                                          By: /s/ Michael J. Coe               
                                          Title: VP                            


Tranche A Revolving Loan Commitment:      BHF-BANK 
                                          KTIENGESELLSCHAFT
$8,000,000
Tranche B Revolving Loan Commitment:
$__________
                                          By: /s/ Paul Travers                 
                                          Title: VP                            



Tranche A Revolving Loan Commitment:      LASALLE NATIONAL 
                                          BANK
$8,000,000
Tranche B Revolving Loan Commitment:
$2,000,000
                                          By: /s/ David Knapp                  
                                          Title: VP                           


Tranche A Revolving Loan Commitment:      CREDITANSTALT
                                          BANKVEREIN
$5,200,000
Tranche B Revolving Loan Commitment:
$___________
                                          By: /s/ Richard P. Buckanavage       
                                          Title: VP                            
<PAGE>
      
                         AMENDMENT NO. 3 TO THE SECOND AMENDED
                            AND RESTATED CREDIT AGREEMENT
                            Dated as of December 14, 1995


THIS AMENDMENT NO. 3 TO THE SECOND AMENDED AND RESTATED CREDIT
AGREEMENT ("Amendment") is made as of March 3, 1997 by and among 
ERO INDUSTRIES, INC. (the "Borrower"), the financial institutions listed on
the signature pages hereof (the "Lenders") and THE FIRST NATIONAL BANK OF
CHICAGO, in its individual capacity as a Lender and as contractual 
representative of the Lenders (the "Agent") under that certain  Second  
Amended  and Restated Credit Agreement dated as of December 14, 1995,
as amended by that certain Amendment No. 1 dated as of March 31, 1996,
and that certain Amendment No. 2 dated as of June 28, 1996, by and among
the Borrower, the Lenders and the Agent (as amended, the "Credit  Agreement").
Defined  terms used herein and riot otherwise defined herein shall have the 
meaning given to them in the Credit  Agreement.

                              WITNESSETH

                 WHEREAS, the Borrower, the Lenders and the Agent are 
parties to the Credit Agreement; and

                 WHEREAS, the Borrower, the Lenders and the Agent have 
agreed to amend certain provisions of the Credit Agreement on the terms
and conditions set forth herein.

                 NOW, THEREFORE, in consideration of the  premises  set  
forth  above,  the  terms  and conditions contained herein, and other good 
and valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the Borrower, the Lenders and the Agent have agreed to the
following amendments and waivers to the Credit Agreement.

         1. Amendments to Credit Agreement.  Effecfive as of March 3, 1997
and subject to the satisfaction of the conditions precedent set forth in 
Section 2 below, the Credit Agreement is hereby amended as follows:

                 1. 1.   Section 2. 1 (d) is hereby amended by adding a new
subsection (iii) at the end thereof as follows:

                 "(iii) The Borrower shall have the option of reducing the
                 Term Loan payment required June 30, 1997 (the "June 30,
                 1997 Deferral") and the payment required September 30, 1997
                 (the "September 30, 1997 Deferral") from $2,000,000 to
                 $250,000 in each case.  If the Borrower elects to reduce 
                 either or both of such payments, the Borrower will provide
                 the Agent with three Business Days notice prior to June 30,
                 1997 or September 30, 1997, as applicable, and the
                 $1,750,000 amount by which each of such payments are 
                 reduced would be due and payable on January 15, 1998.

                 1.2. Section 1.1 is hereby amended to add the following
language at the end of the definition of 'Facility Letter of Credit
Commitment":

                 "The Facility Letter of Credit Comniitrnent will be 
                 decreased from $10,000,000 to $3,000,000 between June 30,
                 1997 and January 15, 1998."

                 1.3. Section 1.1 is hereby further amended by adding the
following language at the end of the definition of "Aggregate
Tranche A Revolving Loan Commitment":

                 "The Aggregate Tranche A Revolving Loan Commitment will be
                 increased from $40,000,000 to $47,000,000 between June 30, 
                 1997 and January 15, 1998 with First Chicago increasing its 
                 Tranche A Revolving Loan Commitment by $7,000,000 between 
                 June 30, 1997 and January 15, 1998 to accommodate such 
                 increase without increasing the Tranche A Revolving Loan 
                 Commitment of any other Lender."

                 1.4. Section 1. I is hereby further amended by amending the
definition of "Maximum Revolving Credit Amount" to delete the language
now contained therein and to substitute the following therefor:

                 "'Maximum Revolving Credit Amount' means, at any particular 
                 time, the lesser of (i) the Aggregate Revolving Loan
                 Commitment at such time and (ii) the Borrowing Base at such
                 time minus the Letter of Credit Obligations at such time
                 (provided, however, between June 30, 1997 and January 15,
                 1998 the Letter of Credit Obligations will not be  deducted
                 from the Borrowing Base)."

                 1.5. Section 2.4(b)(ii) is hereby amended by adding the 
following language immediately after "minus the Letter of Credit 
Obligations": "(provided, however, between June 30, 1997 and January
15, 1998 the Letter of Credit Obligations will not be deducted from the
Maximum Revolving Credit Amount)"; and adding the following language at the
end thereof:

                 "If at any time the Letter of Credit Obligations are greater
                 than the Facility Letter of Credit Commitment, the Borrower
                 shall immediately make a mandatory prepayment of the Letter
                 of Credit Obligations in an amount equal to such excess."

                 1.6. Section 3.2(i)(fa is hereby amended by adding the 
following language immediately after "exceed the Borrowing Base":

                 "(provided, however, between June 30, 1997 and January 15,
                 1998 the Letter of Credit Obligations will not be added to
                 the Revolving  Credit Obligations to determine whether or
                 not the  Borrowing  Base  has  been exceeded)".

                 1.7. Section 1.1 is hereby amended by amending the definition
                 of "Fixed Charges" by deleting "and (d) cash payments of 
                 taxes during such period", by adding "and" immediately 
                 prior to "(c)" and adding immediately after the word 
                 "Indebtedness" the following:



                        "without taking into account any exercise by the
                        Borrower of its right to defer any portion of any such
                        scheduled payment pursuant to Section 2.l(d)(iii) in
                        connection with the June 30, 1997 Defeffal or the
                        September 30, 1997 Deferral."

                        1.8. Section 7.22(c) is hereby deleted in its entirety.

                        1.9. Section 7.22(d) is hereby deleted in its entirety.

                        1.10. Section 7.22(c) is hereby amended to delete the
                        phrase " 3.00 to 1.00 from January 1, 1997 through
                        September 30, 1997" and the remaining provisions of
                        Section 7.22(c) and substituting therefor:

                                    "(i)      3.25 to 1.0 from January 1, 1997
                                              through March 31, 1997;
                                    (ii)      3.50 to 1.0 from April 1, 1997 
                                              through June 30, 1997;
                                    (iii)     4.00 to 1.0 from July 1,1997
                                              through September 30, 1997;
                                    (iv)      3.50 to 1.0 from October 1,
                                              1997 through December 31, 1997;
                                    (v)       3.00 to 1.0 from January 1, 1998
                                              through June 30, 1998;
                                    (vi)      3.75 to 1.0 from July 1, 1998 
                                              through September 30, 1998;
                                    (vii)     3.00 to 1.0 from October 1, 1998
                                              through December 31, 1998;
                                    (viii)    2.00 to 1.0 from January 1, 1999
                                              through September 30, 1999;
                                    (ix)      1.50 to 1.0 from October 1, 1999
                                              through September 30, 2000; and
                                    (x)       1.00 to 1.0 thereafter."

                        1.11.  Section 7.22(f) is hereby amended to delete the
phrase " (iv) 3.00 to 1.00 from January 1, 1997 through December 31,
1997" and the remaining provisions of Section 7.22(f) and substituting
therefor:

                                    "(i)       2.25 to 1.0 from January 1, 
                                               1997 through December 31, 1997;
                                    (ii)       2.50 to 1.0 from January 1, 1998
                                               through September 30, 1998;
                                    (iii)      2.75 to 1.0 from October 1, 1998
                                               through December 31, 1998; and
                                    (iv)        4. 00 to 1. 0 thereafter."

            2.          Conditions of Effectiveness.  This Amendment shall 
become effective and be deemed effective as of the date hereof, if, and only
if the Agent shall have received each of the following:

                        (a)         duly executed originals of this Amendment
            from the Borrower, each of the Lenders and the Agent;

                        (b)         a duly executed reaffirmation from each of
            Priss Prints, Inc., Impact, Inc., ERO Marketing, Inc., ERO Canada,
            Inc., AMAV Industries Limited, AMAV Industries, Inc. (f/k/a
            ERO NY Acquisition, Inc.) and AMAV Industries, Ltd. (f/k/a ERO
            Canada Acquisition, Ltd.) in the form attached hereto as Exhibit A;

                        (c)         payment of the amendment fee prescribed
            herein; and

                        (d)         such other documents, instruments and 
            agreements as the Agent may reasonably request.



            3.      Representations and Warranties of the Borrower.  The 
Borrower hereby  represents  and warrants as follows:

                 (a) This Amendment and  the  Credit  Agreement  as  
previously  executed  and  as  amended hereby, constitute legal, valid and
binding obligations of the Borrower and are enforceable against the
Borrower in accordance with their terms.

                 (b) Upon the effectiveness of this Amendment, the Borrower
hereby reaffirms all covenants, representations and warranties made in the
Credit Agreement, to the  extent  the  same  are  not amended hereby, 
agrees that all such covenants, representations and warranties  shall  be  
deemed  to  have been remade as of the effective date of this Amendment.

            4.      Reference to the Effect on the Credit Affeement.

                 (a) Upon the effectiveness of Section I hereof, on and after
the date hereof, each reference in the Credit Agreement to " this Credit 
Agreement, " "hereunder, " "hereof, "  "herein"  or  words of like import 
shall mean and be a reference to the Credit Agreement dated as  of  
December  14,  1995,  as amended by Amendment No. 1 thereto dated as of 
March 31, 1996 and by Amendment No. 2 thereto dated as of June 28, 1996
and as amended hereby.

                 (b) Except as specifically amended above,  the  Credit  
Agreement  dated  as  of  December 14, 1995, as amended by Amendment No. 1
dated as of March 31, 1996, and by Amendment No. 2 thereto dated 
as of June 28, 1996 and all other  documents,  instruments  and  agreements
executed  and/or delivered in connection therewith, shall remain in full 
force and effect, and are hereby ratified and confirmed.

                 (c) The execution, delivery and effectiveness of this 
Amendment shall not, except as expressly provided herein, operate as a
waiver of any right, power or remedy of the  Agent  or  the  Lenders,
nor constitute a waiver of any provision of the Credit Agreement or  any
other  documents,  instruments  and agreements executed and/or delivered 
in connection therewith.

         5.      Fees.  The Borrower agrees to pay to the Agent for the 
ratable benefit of the Lenders based on the amount of each Lender's 
Commitment on the effective date of this Amendment an amendment fee of 
7.5 basis points on the amount of each Lender's Commitment.  In addition,
the Borrower will pay $25,000 to the Agent for the ratable benefit of the
Lenders based on  the  amount  of  each Lender's Comniittnent if the 
Borrower exercises the June 30, 1997 Deferral pursuant to Section  2.l(d)(iii)
 and the Boffower will pay an additional $25,000 to the Agent for
the ratable benefit of the  Lenders  based on the amount of each Lender's
Commitment if  the  Borrower  exercises  the  September  30, 1997  
Deferral pursuant to Section 2. l(d)(iii), such amounts to be due and 
payable, in each case, by  the  Borrower  upon the Boffower's notification to 
the Agent of its decision to exercise the deferral right.

         6.      Governing  Law.  This  Amendment  shall  be  governed  by
and construed in accordance with the internal laws (as opposed to the 
conflict of law provisions) of the State of Illinois.

         7.      Headings.  Section headings in this  Amendment  are  included
herein  for  convenience  of reference only and shall not constitute a part of
this Amendment for any other purpose.




         8.      Counterparts.  This Amendment may be executed by one or
more of the parties to the Amendment on any number of separate 
counterparts and all of said counterparts taken together shall be,  deemed
to constitute one and the same instrument.



* * * * Remainder of This Page Intentionally Blank * * * *








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


                                                ERO INDUSTRIES, INC.


                                                By: /s/ Mark D. Renfree
                                                Title: Sr VP & CFO



                                                THE FIRST NATIONAL BANK OF
                                                CHICAGO, as Agent


                                                By: /s/ Thomas J. Connally
                                                Title: VP

                                                SWING LINE BANK:

                                                THE FIRST NATIONAL BANK OF
                                                CHICAGO

                                                By: /s/ Thomas J. Connally
                                                Title: VP


                                                LENDERS:

                                                THE FIRST NATIONAL BANK OF
                                                CHICAGO

                                                By: /s/ Thomas J. Connally
                                                Title: VP


                                                CAISSE NATIONALE DE CREDIT
                                                AGRICOLE

                                                By: /s/ David Bouhl
                                                Title: FVP

                                                SANWA BUSINESS CREDIT


                                                By: /s/ Michale J. Coe
                                                Title: VP

                                                BHF-BANK AKTIENGESELLSCHAFT


                                                By: /s/ Paul Travers
                                                Tide: VP


                                                LASALLE NATIONAL BANK


                                                By: /s/ David Knapp
                                                Title: FVP

                                                CREDITANSTALT-BANKVEREIN


                                                By: /s/ Alan Offenberg
                                                Title: Senior Assoc

                                                By: /s/ Richard P. Buckanavage
                                                Title: VP






					April 3, 1996



Mr. Barry J. Ryan
9530 Cutlers Trace
Dayton, OH  45458


Dear Barry:

I am pleased to offer you the position of President of ERO Industries, Inc.
The position reports to the President and CEO of ERO, Inc. and is responsible
for managing all aspects of our ERO Industries business. Your base salary
will be $200,000 per year and you will be entitled to participate in our
1996 Bonus Plan for the full year of 1996.  Your initial Bonus Base will
be $90,000, and our 1996 Bonus Plan provides for a range of 0% to 200%
of the Bonus Base depending upon ERO's operating income, before taxes
and interest.  You will receive a minimum bonus of $16,000 each year
for your first three years of employment.

ERO will provide a one-time relocation allowance of $30,000 to facilitate
your family's relocation to the Chicago area and will pay for temporary
housing for a reasonable period of time.  All reasonable relocation costs,
including real estate commissions on the sale of your present residence,
moving your personal property and closing costs on both the sale and
purchase of a home would be reimbursed by ERO, as well as a 'gross-up'
to make you whole on any taxes payable as a result of your receiving
relocation expense reimbursement.

You will also be entitled to participate in the senior management benefits
during your employment, including a company provided automobile.  Except
for misconduct, you would be entitled to twelve months of base salary
severance should you be terminated at any time during the first three years
of your employment.

The compensation committee of the Board of Directors has agreed to offer you
options on 125,000 shares of ERO stock at an exercise price equal to the
closing price on your first date of employment.  At this level of options,
we would expect you to accumulate 10,000 shares through open market purchases
by the end of 1996.  Since these options exceed the amount that we currently
have available, we have proposed an increase in authorized options to our
shareholders through the proxy which will be voted upon at our April Annual
Meeting.  Your options would vest over five years, and be subject to all
the terms and conditions in our 1992 key employee stock option plan.

Mr. Barry J. Ryan
April 3, 1996
Page 2


I am very pleased that you have decided to join us on May 1st, and we all
look forward to working with you.  If there is anything that you need in
the meantime, please feel free to call Ted or me.


					Sincerely,

                                        /s/D. Richard Ryan, Jr.
                                         





Accepted:/s/Barry J. Ryan
         Barry J. Ryan


Date:	______________________________





cc:	Daniel O'Hara/Lynch Miller Moore Partners, Inc.

DRR/jka


ERO, Inc.
1996 Annual Report

ERO is an efficient manufacturer and full service marketer of
Children's Leisure Products.  All of our companies focus on a
narrow range of children's products distributed through mass
market channels, provide superior customer service and own a
clear competitive advantage in each of their product lines.

Our long term financial objectives include 20% earnings growth
and 15% operating income as a percentage of net sales.

(graph appears here)
<TABLE>
        Net Sales       Operating Income  Earnings Per Share
        (In thousands)  (In thousands)       

<S>     <C>             <C>                     <C>
1996    $157,913        $21,215                 $0.75
1995    $128,722        $14,846                 $0.73
1994    $126,734        $12,880                 $0.61
1993    $ 95,459        $ 4,486                 $0.21
</TABLE>   
To Our Shareholders

1996 Results

We are pleased to report record sales and earnings performance for 
1996. Our sales grew by 23% to $158 million, our operating income 
grew by 43% to $21 million, and our net income increased to $0.75 
per share from $0.73 per share in 1995. The results for 1995 were
unusually enhanced by the timing of the Amav acquisition. 
The acquisition was concluded at the beginning of the fourth 
quarter of 1995 and about half of Amav's annual sales occur 
during the fourth quarter.

Our most significant strategic accomplishment reflected in 1996's 
performance is the redirection of ERO's business from a pure licensed
products business to a more stable Children's Leisure Products 
business. Practically all of our products are now for children, and 
licensed product sales represent less than half of ERO's sales. We 
think we have added further stability to the licensing segment of our
business by reducing our dependence on event licensing, and 
increasing our sales of brand or classic licensed products.  

(graph appears here)
                                 1996   1995    1994
Percentage of Sales Derived
 from Licensed Products           48%    71%      84%


Performance by Business

The first full year of Amav's performance is reflected in our 1996 
results. We enjoyed substantial growth in both the arts and crafts 
and the activity product lines, resulting in a 32% year-to-year gain 
in sales. Amav has participated in the overall growth in demand for
children's arts and crafts, and it has been a major beneficiary of 
mass retailers seeking better consumer values combined with 
adequate retailer margins.
<PAGE>
Overall, 1996 was a poor year for the licensing industry, and our 
three businesses which rely upon licensed properties reported mixed
results. There were no dominant boys licenses to drive sales, and 
Disney's summer movie did not live up to our expectations. The events
that were successful, Disney's 101 Dalmatians and Warner Bros. 
Space JamTM, did not occur until the fourth quarter, but they did 
happen in time to dramatically improve our Slumber Shoppe business
and bring 1996 results in line with expectations.

Priss Prints is dependent on licensing to generate interest in its 
children's room decor products. Since the Priss consumer is very 
young, we have been able to focus 80% of sales into evergreen brands 
such as Mickey's Stuff for Kids, Pooh, 101 Dalmatians and Looney 
Tunes LovablesTM, insulating Priss' performance from the ups and 
downs of the box office. Stable licenses combined with new packaging
and merchandising concepts have enabled Priss to broaden 
distribution, resulting in sales gains of 47% for the year.

Impact, our back-to-school business, had a poor year with sales 
declining 43% from 1995. Impact relies upon licensed event properties
to drive sales in the second quarter and third quarter, so it is 
dependent upon the success of summer movie releases as well as 
strong boys properties.

Strategy

The environment for selling children's products has changed 
dramatically during the last two decades. Five retailers now account 
for approximately 54% of toy sales in America, while the number of 
mediums one must invest in to build a viable brand has grown with new
networks, cable television and videos. The course we have chosen to 
navigate in this environment is to "rent" great brands where we think
a brand is essential, while developing the rest of our product lines 
to provide excellent value to the consumer with superior margin and
inventory turn performance for the retailer.

In categories such as slumber, back-to-school, and children's room 
decor, where the brand is essential, we have acquired broad 
portfolios of licenses of the most highly promoted and advertised 
characters to give ERO a competitive edge. And in large activity toys
and craft kits, where function is at least as important as brand, we 
have combined great engineering, capital intensity and vertical 
integration to put more value in our products, at substantially lower
costs, in order to create a competitive advantage. ERO also attempts
to reduce the risks associated with retailer concentration by 
servicing multiple departments of the major retailers. In addition 
to the toy department, we sell Children's Leisure Products to the 
sporting goods, home improvement, stationery, domestics and 
juvenile departments.
<PAGE>
(photo)

1997 Outlook

We think each of our businesses has the potential to perform better 
in 1997 than in 1996.

Amav has added 40 new craft kits to its line, has entered into an 
agreement with Disney to do a Mickey's Stuff for Kids line of crafts,
and has established distribution in the European Economic Community 
through France's largest independent toy company. In addition to the 
highly successful game tables, Amav will be selling a line of battery
operated ride-on vehicles in the fall that will permit retailers to
hit more attractive price points in this $200 million product 
category.

ERO Industries has four strong basic licenses in Mickey's Stuff for 
Kids, Pooh, BarbieTM and 101 Dalmatians to anchor retailer 
planograms. This year's summer licensing events are promising with 
Disney's Hercules, which will have a strong boy and girl appeal, and
we expect good reaction from boys to Jurassic ParkTM: The Lost World
and Batman and RobinTM. After Thanksgiving, Disney plans to release
The Little Mermaid, and Fox will launch their first major animated 
children's feature film, Anastasia.

Priss Prints has some new additions to its line of room decor 
for 1997 and a strong line-up of licenses, so we expect sales 
improvements on top of last year's growth.

Impact has the licenses for Jurassic ParkTM: The Lost World, 
Batman and RobinTM, Pooh and Hercules - a much stronger lineup than 
we had for 1996. 

(photo)

Commitment to Shareholder Value

ERO, Inc. management's primary objective is to increase shareholder 
value.  Although our stock price has increased by 40 to 50% from 
prior year levels, we think the group of businesses we have assembled
and the way we have structured them has stabilized our earnings and 
given us a platform that can continue to produce superior earnings 
growth. 

We think our strategy - to pursue the business of Children's Leisure
Products, to concentrate our resources on those activities where we 
can achieve a significant competitive advantage, to penetrate 
multiple departments of mass merchants and other efficient retailers,
to offer superior customer service, and to pursue growth through 
strategic acquisitions that complement our strategy - remains the 
best current avenue for increasing ERO's long-term shareholder value.

ERO now has over 1,500 full- and part-time employees in North America,
most of them involved in manufacturing what we sell. I wish to thank
all of them for their support. 

/s/ D. Richard Ryan, Jr.
D. Richard Ryan, Jr.
Chairman, President and Chief Executive Officer
<PAGE>
Mount Prospect, Illinois
March 3, 1997

(photo)

Our Business

ERO, Inc.

ERO, Inc. is a leading designer, manufacturer, importer and marketer
of licensed and branded Children's Leisure Products. We reach the 
consumers of our products - primarily children ages two through 
twelve - through multiple departments, including the toy, sporting 
goods, juvenile, room decor, arts and crafts, back-to-school and 
stationery departments at mass merchants and big box retailers such 
as toy stores, office superstores, home improvement centers and 
specialty craft stores. 

For retailers, we are the principal supplier of most of our lines of 
children's products, providing convenience in terms of consolidating 
electronic data interchange, shipping and distribution and 
centralizing inventory control and accounts payable.  This convenience
has earned us the confidence of our principal customers, which 
include all major mass retailers, such as  Wal-Mart, K-mart and 
Target; toy retailers, such as Toys "R" Us and Kay-Bee; department 
stores, such as J.C. Penney and Sears; and catalog showrooms, such 
as Service Merchandise.

Our growth strategy includes aggressive internal product development 
to expand and solidify our dominant share of selected niches, to 
leverage our licensing and manufacturing efficiencies for 
international growth, and to selectively acquire new Children's 
Leisure Products businesses where we can own a significant 
competitive advantage.

ERO's major product areas are grouped into four business units: 
ERO Industries, which consists of Slumber Shoppe and water sports; 
Amav, which consists of children's activities, arts and crafts; 
Impact, which consists of back-to-school products; and Priss Prints, 
which consists of children's room decor products.

(photo)

ERO Industries

Slumber Shoppe includes: slumber bags, a lightweight indoor sleeping 
bag for slumber parties and children's nap times; carrying cases, 
which are large enough to fit the slumber bags, along with pajamas, 
toothbrushes and other items a child might need for a "sleepover"; 
play tents for indoor use; and children's furniture, including foam 
and beanbag chairs. All of these products feature popular licensed 
characters such as Mickey's Stuff for Kids, BarbieTM , Pooh and 
Batman and RobinTM . For the years ended December 31, 1996, 1995 
and 1994, Slumber Shoppe accounted for 30%, 40% and 48% of ERO's 
net sales, respectively.

(photo)
<PAGE>
The water sports category includes a full range of personal flotation
devices and other swim and pool products, including masks, fins, 
snorkels and goggles marketed under the Coral brand name. ERO's 
primary focus within this category is on children's water activities.
The Company is the premier supplier of U.S. Coast Guard approved 
children's flotation products. For the years ended December 31, 1996,
1995 and 1994, water sports products accounted for 10%, 11% and 13% 
of ERO's net sales, respectively. Both Slumber Shoppe and water 
sports products are sold to sporting goods buyers and toy buyers 
at major retailers.  ERO's domestic manufacturing operations produce 
both slumber bags and flotation devices.  The balance of the line is 
imported from contract suppliers in China, Taiwan, Italy and 
Indonesia.

(photo)

Amav

Amav is a fully integrated manufacturer of children's products sold 
under the Amav brand name. Amav's products are grouped in two 
categories:  arts and crafts, including craft kits; and activities, 
including game tables, easels and play kitchens.  Amav manufactures 
over 90% of its products in an 800,000 square foot production 
facility in Montreal.

The acquisition of Amav in 1995 added a strong non-licensed line to 
ERO's existing mix of businesses.  In addition, Amav added immediate 
growth potential with a compounded annual growth rate of more than 
40% over the last six years.  Amav has achieved a high level of 
success with its new product introductions and, due to the universal 
appeal of its products, is ERO's most promising vehicle for 
international growth.  For the years ended December 31, 1996, 1995 
and 1994, Amav's products accounted for 42%, 19% and 0% of ERO's net 
sales, respectively.

(photo)

Impact

Impact's products include a broad line of fashionable school 
supplies, including back packs, book bags, lunch kits, luggage, fanny
packs and locker bags, and stationery products such as portfolios, 
binders, study kits, pencils, and theme books.  Impact leverages its 
licensing and graphic strengths across all of these products, 
providing children with full sets of items featuring the characters 
they love.  Because of the age group Impact targets, its revenues 
are typically derived from licensing events, such as Batman and 
RobinTM and Jurassic ParkTM : The Lost World, rather than classic 
licenses.  For the years ended December 31, 1996, 1995 and 1994, 
Impact's products accounted for 9%, 20% and 26% of ERO's net sales, 
respectively.

(photo)
<PAGE>
Priss Prints

Priss Prints' product line includes character-licensed stick-on and 
peel-off wall decorations for children's rooms. Priss' products are 
very popular with mothers of toddlers since they can decorate a 
room with the child's favorite theme in minutes.  Its most popular 
licenses are classics such as 101 Dalmatians, Disney Babies and Pooh.
For the years ended December 31, 1996, 1995 and 1994, sales of Priss 
Prints products accounted for 8%, 7% and 6% of ERO's net sales, 
respectively.

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

The following discussion of the Company's results of operations and 
financial condition should be read in conjunction with the 
consolidated financial statements of the Company and notes thereto 
appearing elsewhere in this report.

Summary of consolidated financial results
(Dollars in millions)
<TABLE>                                                                          Increase (Decrease)
                                                                                 -------------------
                                                                                 1996           1995
                                                                              Compared to    Compared to
                                              1996         1995       1994       1995           1994
<S>                                          <C>          <C>        <C>         <C>             <C>
Net sales                                    $157.9       $128.7     $126.7      22.7%           1.6%
Gross profit margin                            38.1%        37.3%      37.1%      2.1%           0.5%
Selling, general and administrative 
  expense  (as a percentage of sales)          24.6%        25.8%      26.9%     (4.7%)         (4.1%)
Interest expense                             $  9.1       $  2.0     $  1.9     355.0%           5.3%
</TABLE>
1996 Compared to 1995

Sales increased to $157.9 million, or 22.7%, in 1996 due primarily to
Amav's first full year of operations.  Amav, which was acquired 
October 1, 1995, contributed $66.1 million in 1996 compared to $24.6 
million in 1995, a $41.5 million increase.  Partially offsetting 
Amav's contribution, sales in the Company's Impact business fell far 
short of 1995 levels due to the timing of 1996's major licensing 
events.  The success of Impact's back-to-school products relies 
heavily on major summer licensing events.  In 1996, the major 
licensing events occurred in the fourth quarter, which is after the 
back-to-school selling season.

Amav's sales of $66.1 million represent a $16.1 million, or 32.2%, 
increase over 1995 full year sales of $50.0 million.  Amav's sales 
growth is attributable to several factors including increased 
production capacity, working capital availability, growth of the arts 
and crafts market, the introduction of new products and increased 
account penetration.  Gross profit margins for 1996 increased by 2.1% 
compared to 1995 due primarily to a shift in the sales mix to ERO's 
businesses with higher margins, Amav and Priss Prints.  

Selling, general and administrative expenses as a percentage of sales
decreased by 4.7% primarily due to a decrease in royalty expense as 
a percentage of sales resulting from a shift in the sales mix to 
non-licensed products.  This decrease was partially offset by the 
increase in amortization expense resulting from the Amav acquisition.
<PAGE>
Interest expense increased significantly from the prior year due to 
the acquisition debt and higher working capital requirements.
The Company's effective tax rate for 1996 was 36% compared to 40% 
in 1995 due to an increase in the percentage of income derived from 
the Company's foreign subsidiaries, which carry lower statutory tax 
rates than its U.S. subsidiaries.

1995 Compared to 1994

Sales increased to $128.7 million, or 1.6%, in 1995 due primarily to 
the acquisition of Amav. Amav, which was acquired October 1, 1995,
contributed $24.6 million to sales in 1995. Offsetting Amav's positive
impact on sales, ERO's sales of licensed products were significantly 
below the record levels achieved during 1994 due to the lack of a 
strong boy's  license. During 1994, the Company's strongest license, 
Mighty Morphin Power RangersTM, generated approximately 29% of total 
sales. There was no such license in 1995.

Amav's full year sales in 1995 were $50.0 million as compared to 
$24.8 million in 1994, a 102% increase. Amav's sales improvement from
the prior year resulted from a number of factors including increased 
capacity due to its new facility in Montreal, Quebec, increased 
account penetration and the introduction of several new products.  
See Note 3 to the consolidated financial statements which provides 
pro forma combined results for ERO and Amav.

During 1995, ERO discontinued the majority of products within the 
Sports Bags and Coolers product group. The products within this 
group, which did not carry an exclusive license, offered the Company
no competitive advantages and did not fit into ERO's strategy of 
providing children's leisure products.

Gross profit margins were relatively consistent with the prior year. 
The shift in sales mix to ERO's businesses with higher margins, 
Amav and Priss Prints, was slightly offset by the discontinuation of 
products in the Sports Bag and Coolers product group, as discussed 
above, and the liquidation of certain slow-moving inventory.

Selling, general and administrative expenses as a percentage of sales
decreased by 4.1% primarily due to a decrease in royalty expense as 
a percentage of sales resulting from a shift in the sales mix to 
Amav's non-licensed products. This decrease was partially offset by 
the effect on ERO's fixed cost structure of the decrease in licensed 
product sales.

Interest expense was relatively consistent with the prior year as 
the Company's new $110 million credit facility, used to finance the 
Amav acquisition, was not in effect until December 1995.
<PAGE>
Liquidity and Capital Resources

An increase in working capital needs during the fourth quarter 
resulted in net cash outflows from operating activities during 1996.  
Net borrowings of $10.6 million under the Company's credit facilities
and $0.2 million received from the exercise of stock options were 
used to fund this operating cash need, fund capital expenditures of 
$3.6 million, consisting primarily of machinery, equipment and 
information systems projects, fund the repurchase of the Company's 
common stock for $0.7 million and fund financing fees of $0.3 million.
It is anticipated that capital expenditures in 1997 will be 
approximately $5.5 million, relating primarily to facilities expansion
and the acquisition of machinery and equipment.  ERO generates no 
material income from investment activities.

Management anticipates that cash generated from operations together 
with current working capital and the Company's credit facility will 
provide sufficient liquidity and capital resources to pursue ERO's 
current business strategy, including the funding of working capital,
capital expenditures, and other needs.
<TABLE>
Consolidated Income Statements
(In thousands, except per share data)

                                                            For the year ended December 31,
                                                            -------------------------------

                                                              1996      1995         1994
<S>                                                        <C>        <C>         <C>
Net sales                                                  $157,913   $128,722    $126,734
Cost of sales                                                97,802     80,693      79,776
                                                           ________   ________    ________

Gross profit                                                 60,111     48,029      46,958
Selling, general and administrative expense                  38,896     33,183      34,078
                                                           ________   ________    ________

Operating income                                             21,215     14,846      12,880
Interest expense                                              9,062      1,997       1,939
                                                           ________   ________    ________

Income before income taxes                                   12,153     12,849      10,941
Income tax provision                                          4,395      5,167       4,482
                                                           ________   ________    ________

Net income                                                 $  7,758   $  7,682    $  6,459
                                                           ========   ========    ========

Net income per share                                          $0.75      $0.73       $0.61

Weighted average number
of shares outstanding  (in thousands)                        10,316     10,487      10,580
<PAGE>

</TABLE>
<TABLE>
Consolidated Balance Sheets
(Dollars in thousands, except per share data)
                                                                                       December 31,
<S>                                                                               ---------------------
ASSETS                                                                               1996         1995
CURRENT ASSETS:                                                                   <C>          <C>
  Cash and cash equivalents                                                       $  5,094     $    154
  Trade accounts receivable,
    net of allowance for doubtful
    accounts of $287 and $1,038, respectively                                       48,296       38,679
  Inventories                                                                       22,058       17,001
  Prepaid expenses and other current assets                                          4,085        2,662
                                                                                  ________     ________        

TOTAL CURRENT ASSETS                                                                79,533       58,496
                                                                                  ________     ________
PROPERTY, PLANT AND EQUIPMENT,
 at cost, net of accumulated depreciation                                           20,871       20,348
                                                                                  ________     ________
OTHER ASSETS:
  Deferred charges, net of accumulated amortization                                  2,648        3,283
  Intangible assets, net of accumulated amortization                                56,942       61,212
  Deferred income tax benefit                                                            -          799
                                                                                  ________     ________    

TOTAL OTHER ASSETS                                                                  59,590       65,294
                                                                                  ________     ________

TOTAL ASSETS                                                                      $159,994     $144,138
                                                                                  ========     ========
</TABLE>
<PAGE>
<TABLE>                                                                           
<S>
LIABILITIES AND STOCKHOLDERS' EQUITY 

CURRENT LIABILITIES:                                                              <C>          <C>     
  Current portion of long-term debt                                               $  8,893     $  6,728
  Accounts payable                                                                   9,389        6,398
  Accrued expenses:
    Compensation                                                                     1,131        1,207
    Commissions and royalties                                                        4,793        2,861
    Advertising, freight and other allowances                                        3,821        4,777
    Purchase price                                                                       -        2,960
    Other                                                                            1,600        1,991
  Income taxes payable                                                                  70        2,882
                                                                                  ________     ________ 

TOTAL CURRENT LIABILITIES                                                           29,697       29,804
                                                                                  ________     ________
LONG-TERM DEBT:                                                                         
  Revolving loan                                                                    31,525       15,225
  Term loan                                                                         46,000       54,000
  Other loans                                                                        9,222        9,045
                                                                                  ________     ________

TOTAL LONG-TERM DEBT                                                                86,747       78,270
                                                                                  ________     ________

DEFERRED INCOME TAX LIABILITY                                                          536            -
                                                                                  ________     ________
STOCKHOLDERS' EQUITY:
   Preferred stock, $0.01 par value, 9,947,700
    shares authorized, no shares issued and outstanding                                  -            -
  Common stock, $0.01 par value,  50,000,000 shares
    authorized, 10,373,300 and 10,346,300 shares issued,
    respectively                                                                       104          103
  Capital in excess of par value                                                    39,173       38,990
  Foreign currency translation adjustment                                                3          324
  Retained earnings/(accumulated deficit), 
    per accompanying statement                                                       4,507       (3,251)
  Common stock held in treasury, 120,000 and 15,000 
    shares, respectively, at cost                                                     (773)        (102)
                                                                                  ________     ________

TOTAL STOCKHOLDERS' EQUITY                                                          43,014       36,064
                                                                                  ________     ________

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                        $159,994     $144,138
                                                                                  ========     ========
</TABLE>
<PAGE>                                                                         
<TABLE>
Consolidated Statements of Cash Flows
(In thousands)                                        For the year ended
                                                          December 31,
                                                   --------------------------
<S>                                                   1996     1995     1994
Cash flows from operating activities:               <C>      <C>      <C>
  Net income                                        $ 7,758  $ 7,682  $ 6,459 
  Adjustments to reconcile net income to net 
   cash provided by (used for) operating activities:
    Depreciation of property, plant and equipment     2,739    1,422    1,018
    Amortization of other assets                      3,395    2,237    2,184
    Deferred income taxes                             1,335     (588)    (294)
    Loss (gain) on the disposition of
     property, plant and equipment                       21       (3)      21 
    Provision for losses on accounts receivable         770      343      460 
    Tax benefit of stock options exercised                9        -      162 
    Changes in current assets and current
     liabilities, net of acquisitions:
      Accounts receivable                           (10,405)     (59)  (8,600)
      Inventories                                    (4,958)   3,626    3,425 
      Prepaid expenses                               (1,414)    (936)     471 
      Accounts payable                                2,942   (7,907)   1,682 
      Accrued expenses                                 (657)  (1,735)   1,268 
      Income taxes payable                           (2,812)   1,500      576 
                                                    _______  _______  _______
Net cash provided by (used for)
 operating activities                                (1,277)   5,582    8,832
                                                    _______  _______  _______
Cash flows from investing activities:
  Acquisitions of property, plant and equipment      (3,625)  (1,772)  (1,287)
  Proceeds from the sale of property,
   plant and equipment                                    6        3        -
  Acquisition of Amav Industries Ltd                      -  (55,098)       -   
  Acquisition of Impact, Inc.                             -        -   (4,400)
  Acquisition of ERO Canada, Inc.                         -        -     (755)
                                                    _______  _______  _______

Net cash used for investing activities               (3,619) (56,867)  (6,442)
                                                    _______  _______  _______                                                  
Cash flows from financing activities:
  Net borrowings(repayments)under revolving loan     16,300   (5,236)  (2,775)
  Net borrowings(repayments)under term loan          (6,000)  60,000        -
  Net borrowings(repayments) under other loans          342     (315)       -
  Financing fees paid                                  (310)  (3,210)       -
  Net proceeds from the exercise of stock options       175        -      260
  Purchase of common stock for treasury                (671)       -        -     
                                                    _______  _______  _______
Net cash provided by (used for)
 financing activities                                 9,836   51,239   (2,515)
                                                    _______  _______  _______

Net increase (decrease)in
 cash and cash equivalents                            4,940      (46)    (125)

Cash and cash equivalents:
  Beginning of year                                     154      200      325
                                                    _______  _______  _______
    
  End of year                                       $ 5,094  $   154  $   200
                                                    =======  =======  =======
Supplemental disclosures
 of cash flow information:
  Interest paid                                     $ 8,515  $ 1,574  $ 1,822  
  Income taxes paid                                   5,872    4,295    4,038
</TABLE>
<PAGE>
<TABLE>
Consolidated Statements of Stockholders' Equity
(Dollars in thousands)
                                                                Capital        Foreign        Retained
                                        Common Stock           in Excess       Currency       Earnings/
                                   ---------------------         of Par       Translation   (Accumulated   Treasury
                                     Shares    Par Value         Value        Adjustment      Deficit)      Stock      Total  
<S>
Balance at                         <C>           <C>           <C>                 <C>        <C>            <C>      <C>
 December 31, 1993                 10,257,300    $103          $38,568             -         ($17,392)      ($102)    $21,177
Stock options exercised                89,000       -              260             -                -           -         260
Tax benefit from stock 
 options exercised                          -       -              162             -                -           -         162
Foreign currency   
 translation adjustment                     -       -                -          ($61)               -           -         (61)
Net income                                  -       -                -             -            6,459           -       6,459
                                   __________    ____          _______           ___          _______        ____     _______      

Balance at December 31, 1994       10,346,300     103           38,990           (61)         (10,933)       (102)     27,997


Foreign currency 
 translation adjustment                     -       -                -           385                -           -         385
Net income                                  -       -                -             -            7,682           -       7,682


                                  ___________    ____          _______           ___          _______        ____     _______
Balance at
 December 31, 1995                 10,346,300     103           38,990           324           (3,251)       (102)     36,064
Stock options exercised                27,000       1              174             -                -           -         175
Tax benefit from stock 
 options exercised                          -       -                9             -                -           -           9
Purchase of common 
 stock for treasury                         -       -                -             -                -        (671)       (671)
Foreign currency 
 translation adjustment                     -       -                -          (321)               -           -        (321)
Net income                                  -       -                -             -            7,758           -       7,758

                                  ___________    ____          _______          ____          _______        ____     _______
Balance at
 December 31, 1996                $10,373,300    $104          $39,173          $  3          $ 4,507       ($773)    $43,014
                                  ===========    ====          =======          ====          =======       ======    =======
</TABLE>
<PAGE>
Notes to Consolidated Financial Statements

NOTE 1 - NATURE OF OPERATIONS:

ERO, Inc. ("ERO" or the "Company") is a leading designer, manufacturer,
importer and marketer of children's leisure products. ERO's major 
product areas are grouped into four business units: ERO Industries, 
Inc., which consists of Slumber Shoppe and water sports products; 
Impact, Inc., which consists of back-to-school products; Priss Prints,
Inc., which consists of children's room decor products; and Amav 
Industries, Inc., which consists of children's activities, arts and 
crafts. The Company's products are sold to all major mass retailers, 
sporting goods stores, toy retailers and specialty craft chains.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: 

Principles of consolidation
The accompanying consolidated financial statements include the 
accounts of the Company and its wholly-owned subsidiaries, ERO 
Industries, Inc., Impact, Inc., Priss Prints, Inc., Amav Industries, 
Inc., ERO Canada, Inc. and ERO Marketing, Inc. All intercompany 
balances and transactions have been eliminated in consolidation. 
These consolidated financial statements include estimates that are 
determined by the Company's management.

Cash and cash equivalents
Cash and cash equivalents include short-term investments with original
maturities of three months or less. These investments are stated at 
cost which approximates market.


Inventories
Inventories are stated at the lower of cost or market. Cost is 
determined using the first-in, first-out (FIFO) method. The cost of 
manufactured products includes materials, direct labor and an 
allocation of plant overheads. The cost of the purchased products 
includes inbound freight and duty.

Property, plant and equipment
Property, plant and equipment are stated at cost and depreciated 
using the straight-line method over the estimated useful lives of the
assets. Additions and improvements are capitalized, while expenditures
for maintenance and repairs are charged to operations as incurred. 
The cost and accumulated depreciation of property sold or retired are
removed from the respective accounts and the resultant gains or 
losses, if any, are included in current operations.

The estimated useful lives of these assets are as follows:
               Buildings and improvements            5-20 years
               Machinery and equipment               3-10 years
               Computer hardware and software         3-5 years
               Furniture and fixtures                5-10 years

Depreciation is allocated to cost of sales and selling, general and 
administrative expense based upon the related asset's use. 
Depreciation of approximately $2,046,000, $786,000 and $482,000 is 
included in cost of sales for the years ended December 31, 1996, 1995
and 1994, respectively. Depreciation of approximately $693,000, 
$636,000 and $536,000 is included in selling, general and 
administrative expense for the years ended December 31, 1996, 
1995 and 1994, respectively.
<PAGE>
Deferred charges
Deferred charges consist of costs associated with certain prepaid 
noncompetition agreements and professional fees and other costs 
incurred in connection with obtaining borrowings under long-term 
debt agreements. The costs of noncompetition agreements are amortized
over their terms using the straight-line method. Deferred financing 
costs are amortized over the life of the related debt. Fully amortized
items are removed from the accounts.
Amortization of noncompetition agreements of approximately $100,000, 
$435,000 and $483,000 is included in selling, general and 
administrative expense for the years ended December 31, 1996, 1995 
and 1994, respectively. Amortization of deferred financing costs of 
approximately $845,000, $94,000 and $133,000 is included as additional
interest expense for the years ended December 31, 1996, 1995 
and 1994, respectively.

Intangible assets
Capitalized intangible assets include license agreements, trademarks 
and trade names, patents and the excess of cost over the fair value 
of identifiable assets acquired (goodwill). License agreements are 
amortized using an accelerated method over their average estimated 
useful lives of 10 years. Trademarks and trade names and goodwill 
are amortized using the straight-line method over their estimated 
useful lives of 10 years and 15-40 years, respectively. Patents are 
amortized using the straight-line method over their remaining lives.

Amortization of intangible assets of $2,450,000, $1,708,000 
and $1,568,000 is included in selling, general and administrative 
expense for the years ended December 31, 1996, 1995 and 1994, 
respectively.

Effective January 1, 1996, the Company adopted Statement of Financial
Accounting Standards No. 121, "Accounting for the Impairment of 
Long-Lived Assets and for Long-Lived Assets to be Disposed of
"(SFAS 121). SFAS 121 requires that long-lived assets and certain 
identifiable intangibles to be held and used by an entity be reviewed
for impairment whenever changes in circumstances indicate that the 
carrying amount of an asset may not be recoverable. In the event that
facts and circumstances indicate that the cost of long-lived assets 
may be impaired, an evaluation of recoverability would be performed.
If an evaluation is required, the estimated future undiscounted cash
flows associated with the asset would be compared to the asset's 
carrying amount to determine if a write-down to market value or 
discounted cash flow is required.  The Company did not write-down 
any long-lived assets during the year ended December 31, 1996.

Income taxes
Deferred income taxes are determined under the asset and liability 
method in accordance with Statement of Financial Accounting 
Standards No. 109, "Accounting for Income Taxes". Deferred income 
taxes arise from temporary differences between the income tax basis 
of assets and liabilities and their reported amounts in the 
financial statements.
<PAGE>
Fair value of financial instruments
The carrying amount reported in the consolidated balance sheets for 
cash and cash equivalents, accounts receivable, accounts payable 
and accrued expenses approximates fair value because of the immediate 
or short-term maturity of these financial instruments. The carrying 
amount reported for long-term debt approximates fair market value 
because the underlying instruments are at rates similar to current 
rates offered to the Company for debt with the same remaining 
maturities.

Foreign currency translation
The financial position and results of operations of the Company's 
foreign subsidiaries are measured using each subsidiary's local 
currency as the functional currency. Assets and liabilities of the 
foreign subsidiaries are translated to U.S. dollars using exchange 
rates in effect at balance sheet dates. Income and expense items are 
translated at monthly average rates of exchange. The resultant 
translation gains or losses are included in the component of 
stockholders' equity designated as foreign currency translation 
adjustment. Transaction gains or losses were not significant in 
any year.

Earnings per common share
Earnings per share are determined by dividing net income by the 
weighted average number of common shares outstanding, including 
common stock equivalents (stock options granted), using the treasury 
stock method.

Stock-based compensation
Statement of Financial Accounting Standards No. 123, "Accounting 
for Stock-Based Compensation"(SFAS 123), encourages, but does not 
require companies to record compensation cost for stock-based employee
compensation plans at fair value. The Company has  chosen to continue
to account for stock-based compensation using the intrinsic value 
method prescribed in Accounting Principles Board Opinion No. 25, 
"Accounting for Stock Issued to Employees," and related 
interpretations. Accordingly, compensation cost for stock options 
is measured as the excess, if any, of the quoted market price of the 
Company's stock at the date of the grant over the amount the employee
must pay to acquire the stock. See Note 7.

Significant concentration of customers
All trade accounts receivable are unsecured. A significant level of 
the Company's net sales is generated from approximately five retail 
companies that serve national markets. Sales to the Company's top 
five customers aggregated approximately 56%, 60% and 61% of net 
sales for the years ended December 31, 1996, 1995 and 1994, 
respectively. Three of the Company's customers, Toys "R" Us, 
Wal-Mart and Target, each accounted for over 10% of the Company's 
net sales during 1996, 1995 and 1994, aggregating approximately 
46%, 49% and 52% of net sales, respectively. 
<PAGE>
Significant concentration of licensors
The Company has entered into numerous license agreements with multiple
licensors. Typically, these licenses have a life of two years. A 
significant level of the Company's net sales is generated from a 
variety of products licensed from four licensors. Sales of these 
products aggregated approximately 42%, 62% and 73% of net sales for 
the years ended December 31, 1996, 1995 and 1994, respectively. 
One of the Company's licensors, The Walt Disney Company, accounted 
for over 10% of the Company's net sales during 1996, aggregating 
approximately 33% of net sales. Two of the Company's licensors, 
The Walt Disney Company and Warner Bros., each accounted for over 
10% of the Company's net sales during 1995, aggregating approximately
48% of net sales. Three of the Company's licensors, The Walt Disney 
Company, Warner Bros. and Saban Merchandising, Inc., each accounted 
for over 10% of the Company's net sales during 1994, aggregating 
approximately 70% of net sales.

NOTE 3 - ACQUISITIONS:

Amav Industries Ltd.
Pursuant to the terms of an asset purchase agreement, on October 1, 1995
(the date effective control was transferred to the Company),  the 
Company, through its newly formed subsidiary, Amav Industries, Inc. 
("Amav"), acquired certain assets and assumed certain liabilities of 
Amav Industries Ltd. ("Seller") of Montreal, Quebec and its wholly-
owned U.S. subsidiary, and acquired the stock of its wholly-owned 
U.K. subsidiary for $54.4 million in cash. The purchase price for 
the assets acquired, including related transaction costs, was 
approximately $61.3 million.  The Company financed the acquisition 
through borrowings under a new $110 million credit facility (Note 5). 

The Company recorded a $2,960,000 current liability to account for 
an estimate of an unpaid purchase price contingency as well as unpaid 
transaction costs relating to the acquisition. The actual amount of 
this liability was paid in 1996 and approximated the estimate. The 
purchase agreement also includes an additional C$5 million (Canadian 
dollars) of purchase price contingent upon the achievement of certain 
conditions. If these conditions are met, the contingent purchase 
price is due to be paid March 1, 1998.

This transaction has been accounted for using the purchase method.  
Accordingly, the total purchase price of $61.3 million, which 
includes transaction costs, was allocated to the assets acquired and 
liabilities assumed based upon their fair market values at the 
effective date of acquisition.  


The fair value of assets acquired and liabilities assumed, reflecting 
the final allocation, was as follows:

Net working capital                            $17,748,000
Property, plant and equipment                   15,229,000
Goodwill                                        43,755,000
Deferred financing fees                          3,210,000
Debt assumed                                   (18,674,000)
                                               ___________

                                               $61,268,000
                                               ===========
<PAGE>
The income statement for the year ended December 31, 1995 reflects 
the operations of Amav since October 1, 1995. Unaudited pro forma 
combined results of operations for the Company and Amav for the 
years ended December 31, 1995 and 1994, as if the acquisition had 
occurred on January 1, 1994, would be as follows:
<TABLE>  
                                                            For the year ended December 31,
                                                         ------------------------------------

                                                             1995                     1994
<S>                                                      <C>                     <C>
Net sales                                                $154,144,000            $151,530,000
Net income                                                 $6,792,000              $3,806,000
Net income per share                                            $0.65                   $0.36
Weighted average shares outstanding                        10,487,000              10,580,000
</TABLE>
The unaudited pro forma amounts are not necessarily indicative of 
the actual results of operations had the acquisition occurred on 
January 1,1994.

Impact, Inc.
Effective January 1, 1994, pursuant to the terms of an asset purchase
agreement, the Company, through its newly formed subsidiary, 
Impact, Inc., acquired, for $4,400,000 in cash, certain assets of 
Impact International, Inc. and Impact Designs, Ltd., marketers 
of licensed school supplies. 

The acquisition has been accounted for using the purchase method. 
Accordingly, the net purchase price was allocated to the assets 
acquired and liabilities assumed based upon their fair values at 
the date of acquisition. The income statement for the year ended 
December 31, 1994 reflects the operations of Impact, Inc. 
since January 1, 1994. 

ERO Canada, Inc.
During the third quarter of 1994, the Company incorporated a wholly-
owned subsidiary, ERO Canada, Inc., which subsequently purchased 
certain assets of a Canadian manufacturer and distributor of licensed
products for a purchase price of $755,000. These assets primarily 
consisted of inventories and prepaid expenses.
<PAGE>                                                                         
NOTE 4 - COMPOSITION OF BALANCE SHEET ACCOUNTS:
<TABLE>
The composition of certain balance sheet accounts is as follows:
                                                                                       December 31,
                                                                             ------------------------------

<S>                                                                              1996                1995
  Inventories                                                                <C>                <C>
  Raw materials                                                              $ 6,823,000        $ 6,333,000
  Work-in-process                                                              1,720,000          3,090,000
  Finished goods                                                              13,515,000          7,578,000
                                                                             ___________        ___________

                                                                             $22,058,000        $17,001,000
                                                                             ===========        ===========
Property, plant and equipment                                                
  Buildings and improvements                                                 $ 9,049,000        $ 9,066,000
  Machinery and equipment                                                     12,817,000         10,490,000
  Computer hardware and software                                               2,856,000          2,186,000
  Furniture and fixtures                                                       1,084,000          1,045,000
                                                                             ___________        ___________

                                                                              25,806,000         22,787,000
Less: Accumulated depreciation                                                (8,745,000)        (6,324,000)
                                                                             ___________        ___________

                                                                              17,061,000         16,463,000
Land                                                                           3,810,000          3,885,000
                                                                             ___________        ___________

                                                                             $20,871,000        $20,348,000
                                                                             ===========        ===========   
Deferred Charges
  Noncompetition agreements                                                  $         -         $1,200,000
  Deferred financing costs                                                     3,210,000          3,210,000
                                                                             ___________        ___________

                                                                               3,210,000          4,410,000
Less: Accumulated amortization                                                  (562,000)        (1,127,000)
                                                                             ___________        ___________

                                                                             $ 2,648,000        $ 3,283,000
                                                                             ===========        ===========

Intangible assets
  License agreements                                                         $ 6,463,000        $ 6,463,000
  Trademarks and trade names                                                   3,984,000          3,984,000
  Patents                                                                        335,000            335,000
  Goodwill                                                                    60,134,000         61,999,000
                                                                             ___________        ___________

                                                                              70,916,000         72,781,000
Less: Accumulated amortization                                               (13,974,000)       (11,569,000)
                                                                             ___________        ___________

                                                                             $56,942,000        $61,212,000
                                                                             ===========        ===========
</TABLE>
<PAGE>                                                                       
NOTE 5 - LONG-TERM DEBT:

On December 14, 1995, in connection with the Amav acquisition 
(Note 3), the Company amended its existing credit agreement with a 
group of banks to provide a $110,000,000 Credit Facility (the "Credit 
Facility") consisting of a $60,000,000 Term Loan (the "Term Loan"), 
a $40,000,000 Revolving Credit Facility (the "Revolving Loan"), 
and a $10,000,000 Letter of Credit Facility. During 1996, the Company
amended the Credit Facility to provide a seasonal increase of 
$10,000,000 to the Revolving Loan limit.  This increase was in 
effect from September 1, 1996 through January 15, 1997. Borrowings 
under the Credit Facility bear interest, at the option of the 
Company, at either the prime rate plus 1.75% or a Eurodollar 
rate plus 3.0%.  The Company is also required to pay a commitment 
fee of 0.50% per annum on the daily unborrowed portion of the 
Revolving Loan. 

The Credit Facility, which expires on December 14, 2001, is secured 
by substantially all of the Company's assets and contains customary 
restrictive covenants requiring the maintenance of certain minimum 
financial ratios and limiting the amount of any dividends paid by 
the Company.

As of December 31, 1996, the Company had two three-year interest 
rate swap agreements (the "Swap Agreements") in place with two of 
its lenders, with notional amounts totaling $27 million. Under the 
Swap Agreements, the Company exchanged a variable interest rate 
for a fixed interest rate of 8.41%. The Company anticipates that the 
counter parties to the Swap Agreements will fully perform their 
obligations. 

The Company also maintains various other mortgages, equipment loans 
and other loans ("Other Loans") with varying interest rates and 
maturities, including the mortgage on Amav's Montreal, Quebec 
facility ("Amav Mortgage") with a balance and interest rate of 
$5,750,000 and 9.88% at December 31, 1996, respectively. The Amav 
Mortgage is payable in full on December 14, 2002, is held by the 
Seller and is secured by the Montreal facility. 

Aggregate maturities of long-term debt over the next five years are 
as follows: 1997 - $8,893,000; 1998 - $10,847,000; 1999 - $10,658,000;
2000 - $12,383,000;  2001 - $14,213,000.

NOTE 6 - INCOME TAXES:
<TABLE>
The sources of pretax income (loss) are as follows:

                                                                  For the year ended December 31,
                                                          ----------------------------------------------

                                                              1996             1995              1994
<S>                                                       <C>              <C>               <C>
Domestic                                                  $  (397,000)     $ 5,419,000       $10,941,000
Foreign                                                    12,550,000        7,430,000                 -
                                                          ___________      ___________       ___________

                                                          $12,153,000      $12,849,000       $10,941,000
                                                          ===========      ===========       ===========
</TABLE>
<PAGE>
The Company has not provided for U.S. federal income and foreign
income withholding taxes on its foreign subsidiaries' undistributed 
earnings as of December 31, 1996, because such earnings are considered
to be indefinitely reinvested. Repatriation of these earnings would 
not materially increase the Company's tax liability.  If these 
earnings were distributed in the form of dividends or otherwise, 
foreign tax credits could be used to offset the U.S. income taxes 
due on income earned from foreign sources. 

The components of the provisions for income taxes are as follows:
<TABLE>
                                                             For the year ended December 31,
                                                         ---------------------------------------

<S>                                                           1996           1995          1994
Current                                                  <C>            <C>           <C>
  State                                                  $  (21,000)    $  498,000    $  860,000
  U.S. Federal                                             (102,000)     2,403,000     3,916,000
  Foreign                                                 3,183,000      2,854,000             -
                                                         __________     __________    __________

                                                          3,060,000      5,755,000     4,776,000
                                                         __________     __________    __________
Deferred:
  State                                                      (7,000)      (114,000)      (53,000)
  U.S. Federal                                              (33,000)      (518,000)     (241,000)
  Foreign                                                 1,375,000         44,000             -
                                                         __________     __________    __________

                                                          1,335,000       (588,000)     (294,000)
                                                         __________     __________    __________

                                                         $4,395,000     $5,167,000    $4,482,000
                                                         ==========     ==========    ==========
</TABLE>
The provisions for income taxes differ from those computed using
the statutory U.S. federal income tax rate as a result of the following:
<TABLE>
                                                      For the year ended December 31,
                                     -----------------------------------------------------------------

                                            1996                  1995                     1994
                                     ------------------    ------------------       ------------------

                                        Amount     Rate       Amount     Rate          Amount     Rate
<S>                                  <C>            <C>    <C>            <C>       <C>            <C>
Expected provision                   $4,132,000     34%    $4,369,000     34%       $3,720,000     34%

Rate difference on 
 foreign income                         279,000      2        372,000      3                 -      -
State income taxes, 
 net of federal benefit                   1,000      -        254,000      2           521,000      5
Amortization of goodwill                106,000      1        106,000      1           106,000      1
Other                                  (123,000)    (1)        66,000      -           135,000      1
                                     __________     __     __________     __        __________     __

Actual provision                     $4,395,000     36%    $5,167,000     40%       $4,482,000     41%
                                     ==========     ==     ==========     ==        ==========     ==
</TABLE>
<PAGE>
The net deferred tax asset (liability) is comprised of the following:
<TABLE>
                                                              December 31,
                                                      ----------------------------

                                                         1996               1995
<S>                                                    <C>                <C>
Depreciation of property, plant and equipment         ($946,000)         ($411,000)
Amortization of package design costs                    871,000            714,000
Amortization of intangible assets                      (547,000)           146,000
Allowance for doubtful accounts                          70,000            191,000
Additional inventory capitalization                      18,000             65,000
Accrued restructuring costs                                   -             64,000
Other                                                    (2,000)            30,000
                                                       ________           ________

                                                      ($536,000)          $799,000
                                                       ========           ========
</TABLE>
NOTE 7 - STOCK OPTION PLANS:

The Company maintains three stock option plans, the 1988 Key Employee
Stock Option Plan, the 1992 Key Employee Stock Option Plan and the 
1992 Directors' Stock Option Plan, which entitle certain employees
and directors of the Company to acquire up to 490,000, 900,000 and 
15,000 shares, respectively, of the Company's authorized common 
stock. Options granted under these plans have  a maximum term of 
10 years. Awards can no longer be granted under the 1988 plan. 
Options granted under the 1992 plans are made at the discretion of 
the Compensation Committee of the Board of Directors, are to be 
issued at no less than the fair market value of the Company's common
stock at the date of the grant, and vest over periods of time, as 
determined by the Compensation Committee.

Additionally, during 1993, options to purchase 540,000 shares of 
the Company's common stock were granted to the Company's Chairman, 
President and Chief Executive Officer at the fair market value of 
the Company's common stock on the date of grant. These options 
vest in equal annual installments over three years and have a 
maximum term of 10 years.
<PAGE>
The following is a summary of stock option transactions during the 
three years ended December 31, 1996:
<TABLE>
                                                                                Weighted-Average
<S>                                          Shares         Option Prices        Exercise Price
Shares under option at                     <C>            <C>                       <C>
 December 31, 1993                         1,270,000      $0.974 to $12.750         $ 7.275
   Options granted                           481,000       6.750 to   8.750           8.005
   Options exercised                         (89,000)      0.974 to   7.250           2.928
   Options terminated                       (451,000)      1.160 to  12.750          10.154
                                           _________      _________________         _______
Shares under option at
 December 31, 1994                         1,211,000       0.974 to  10.125           6.646
   Options granted                            91,500       6.250 to   8.625           6.773
   Options exercised                               -
   Options terminated                        (62,934)      8.000 to   8.500           8.076
                                           _________      _________________         _______  
Shares under option at
 December 31, 1995                         1,239,566       0.974 to  10.125           6.583
   Options granted                           317,000       5.750 to   6.500           6.020
   Options exercised                         (27,000)      6.456 to   6.456           6.456
   Options terminated                       (111,066)      6.250 to   9.750           7.605
                                           _________      _________________         _______
Shares under option at
 December 31, 1996                         1,418,500       0.974 to  10.125           6.370
                                           =========      =================         =======            
Shares exercisable at
 December 31, 1996                           853,367       0.974 to  10.125           6.168
Shares exercisable at
 December 31, 1995                           636,600       0.974 to  10.125           6.122
Shares exercisable at
 December 31, 1994                           312,400      $0.974 to $10.125         $ 5.515
                                           =========      =================         ======= 
</TABLE>
At December 31, 1996, 202,500 remaining options are available for 
grant under the 1992 Key Employee Stock Option Plan and 9,000 
remaining options are available for grant under the 1992 Director's 
Stock Option Plan.

The following table summarizes information about shares under option
at December 31, 1996:
<TABLE>
                                         Options Outstanding                                   Options Exercisable
                    -------------------------------------------------------------         -----------------------------
<S>
Range of Exercise                      Weighted-Average          Weighted-Average                      Weighted-Average
     Prices            Number      Remaining Contractual Life     Exercise Price           Number       Exercise Price
<C>                    <C>                  <C>                       <C>                  <C>             <C>
$0.974 - $ 1.320       55,000               2.42                      $1.100               55,000          $1.100
 5.250 -   5.750      187,000               9.10                       5.737                1,000           5.250
 6.110 -   6.750      851,500               7.13                       6.212              646,900           6.164
 7.000 -   7.875      115,000               7.19                       7.353               50,000           7.330
 8.000 -   8.750      206,600               7.62                       8.394               97,067           8.348
 9.750 -  10.125        3,400               6.04                       9.816                3,400           9.816
________________    _________               ____                      ______              _______          ______            
$0.974 - $10.125    1,418,500               7.28                      $6.370              853,367          $6.168
================    =========               ====                      ======              =======          ======             
</TABLE>
<PAGE>
The Company has adopted the disclosure-only provisions of SFAS 123.
Accordingly, no compensation cost has been recognized for the stock 
option plans. Had compensation cost for the Company's plans been 
determined based on the fair value at the grant date for awards in 
the years ended December 31, 1996 and 1995, the Company's net income 
and net income per share would not have been materially different 
from the amounts reported by the Company.

The fair value of each option grant is estimated on the date of grant
using the Black-Scholes option-pricing model with the following 
weighted-average assumptions used for options granted during the 
years ended December 31, 1996 and 1995: dividend yield of 0.0%;  
risk-free interest rate of 7.5%; and expected term of 7.5 years. For
options granted during the years ended December 31, 1996 and 1995, 
an expected volatility of 40.0% and 41.7%, respectively, was assumed.
The weighted-average fair value of options granted during the year 
ended December 31, 1996 totaled $3.47. 

NOTE 8 - EMPLOYEE BENEFIT PLAN:

The Company maintains a contributory profit sharing plan established 
pursuant to the provisions of Section 401(k) of the Internal Revenue 
Code which provides retirement benefits for eligible employees of 
the Company. The Company may make annual discretionary contributions 
to the plan. Discretionary contributions during the years ended 
December 31, 1996, 1995 and 1994 aggregated $187,000, $72,000 
and $296,000, respectively.

NOTE 9 - COMMITMENTS UNDER OPERATING LEASE AGREEMENTS:

The Company leases certain office and distribution facilities and 
manufacturing and office equipment under operating lease agreements 
with terms expiring at various times through 2001.

Aggregate future minimum lease commitments, exclusive of escalation 
payments, for noncancellable leases that have initial or remaining 
lease terms in excess of one year as of December 31, 1996 are as 
follows: 1997 - $1,159,000; 1998 - $982,000; 1999 - $421,000; 
2000 - $55,000; 2001 - $53,000.

Rent expense under operating leases for the years ended 
December 31, 1996, 1995 and 1994 aggregated approximately $1,035,000,
$1,544,000 and $1,006,000, respectively.

NOTE 10 - STOCK REPURCHASE:

On October 19, 1995, the Company's Board of Directors approved the 
repurchase of up to 500,000 shares of the Company's common stock. 
Such repurchases can be made from time to time in the open market, 
in privately negotiated transactions or otherwise.  As of 
December 31, 1996, the Company had repurchased 105,000 shares of 
common stock under this program at a total cost of $671,000. The 
Company's Credit Facility allows for annual stock repurchases of up 
to 10% of the prior year's net income, or $776,000, in 1997.
<PAGE>
NOTE 11 - GEOGRAPHIC INFORMATION:

Summarized geographic information for the years ended December 31, 1996
and 1995 is as follows (in thousands):
<TABLE>
                                 United                   Other Foreign
                                 States       Canada       Operations       Eliminations      Total
<S>
1996
Sales to unaffiliated           <C>          <C>            <C>              <C>            <C>
 customers                      $139,579     $11,205        $7,129           $      -       $157,913
Transfers between
 geographic areas                  9,649      52,637             -            (62,286)             -
                                ________     _______        ______           ________       ________
Total net sales                 $149,228     $63,842        $7,129          ($ 62,286)      $157,913
                                ________     _______        ______           ________       _________
Operating income                $  6,206     $15,760          $675          ($  1,426)      $ 21,215
                                ________     _______        ______           ________       ________
Identifiable assets             $210,106     $64,761        $5,145          ($120,018)      $159,994
                                ________     _______        ______           ________       ________
             
                                 United                   Other Foreign
                                 States       Canada       Operations       Eliminations     Total
1995
Sales to unaffiliated
 customers                      $121,314     $ 6,261        $1,147          $        -      $128,722
Transfers between
 geographic areas                  2,389      18,332             _            (20,721)             -
                                ________     _______        ______           ________       ________

Total net sales                 $123,703     $24,593        $1,147          ($ 20,721)      $128,722
                                ________     _______        ______           ________       ________

Operating income                $  8,029     $ 7,544        $  334          ($  1,061)      $ 14,846
                                ________     _______        ______           ________       ________

Identifiable assets             $194,500     $66,026        $5,645          ($122,033)      $144,138
                                ________     _______        ______           ________       ________
</TABLE>

The Company generated no material foreign income for the year ended
December 31, 1994 and owned no material foreign assets at 
December 31, 1994.
<PAGE>
NOTE 12 - QUARTERLY FINANCIAL DATA (UNAUDITED):

Summarized unaudited quarterly data for the years ended 
December 31, 1996 and 1995 are as follows (dollars in thousands, 
except per share data):
<TABLE>
                                                                   Quarter
                                         -----------------------------------------------------------
<S>
1996                                       First       Second       Third       Fourth       Total
                                         <C>          <C>          <C>         <C>          <C>
Net sales                                $18,883      $29,609      $49,633     $59,788      $157,913
Gross profit                               5,619       11,115       18,310      25,067        60,111
Operating income (loss)                   (1,934)       2,812        7,771      12,566        21,215
Net income (loss)                         (2,228)         483        3,067       6,436         7,758
Net income (loss per share               $ (0.21)       $0.05        $0.30       $0.62      $   0.75
Weighted average number of
 shares outstanding
 (in thousands)                           10,364       10,324       10,305      10,406        10,316
Market price of common stock:
  High                                   $ 7.250      $ 7.250       $6.250     $ 8.750      $  8.750
  Low                                      5.750        5.750        4.250       5.125         4.250

                                                                    Quarter
                                         -----------------------------------------------------------

1995                                       First       Second       Third       Fourth       Total

Net sales                                $14,807      $37,478      $28,238     $48,199      $128,722
Gross profit                               5,622       13,081        9,983      19,343        48,029
Operating income                             375        3,576        2,026       8,869        14,846
Net income                                    65        1,906        1,014       4,697         7,682
Net income per share                     $  0.01      $  0.18      $  0.10     $  0.45      $   0.73
Weighted average number 
 of shares outstanding 
 (in thousands)                           10,495       10,540       10,529      10,380        10,487
Market price of 
 common stock:
  High                                   $ 8.250      $ 9.250      $ 9.000     $ 7.250      $  9.250
  Low                                      6.750        7.000        6.500       5.250         5.250
</TABLE>
<PAGE>

Management's Responsibility for Financial Statements

The consolidated financial statements of ERO, Inc. presented in this 
Annual Report have been prepared by management which has responsibility 
for their integrity and objectivity. These financial statements have 
been prepared in conformity with generally accepted accounting 
principles, and by applying certain estimates and judgments based 
upon currently available information and management's view of 
current conditions and circumstances.

Management has developed and maintains a system of internal 
accounting controls designed to provide reasonable assurance that the
Company's assets are protected from improper use and that accounting 
records provide a reliable basis for the preparation of financial 
statements. This system is continually reviewed, improved and 
modified in response to changing business conditions and operations 
and to recommendations made by the Company's independent accountants.
Management believes that the accounting and control systems provide 
reasonable assurance that assets are safeguarded and financial 
information is reliable.

The independent accounting firm, Price Waterhouse LLP, has been 
retained to audit the Company's consolidated financial statements. 
Their accompanying report is based on an audit conducted in accordance 
with generally accepted auditing standards, which includes the 
consideration of the Company's internal controls to establish a basis
for reliance thereon in determining the nature, timing, and extent 
of audit tests to be applied.

The Board of Directors, through the activities of its Audit Committee
consisting solely of independent non-management Directors, participates 
in the process of reporting financial information. The duties of the 
Committee include keeping informed of the financial condition of 
the Company and reviewing its financial policies and procedures, 
its internal accounting controls and the objectivity of its financial
reporting. The Company's independent accountants have free access 
to the Audit Committee and the Board of Directors and meet with 
the Committee periodically, with and without management present.

/s/ Mark D. Renfree

Mark D. Renfree
Senior Vice President of Finance
and Chief Financial Officer
March 3, 1997
<PAGE>
<TABLE>
Five-Year Financial Summary
(Dollars in thousands, except per share data)

<S>                                                    1996       1995       1994      1993       1992
Statement of Operations Data:
                                                    <C>        <C>        <C>        <C>       <C>
Net sales                                           $157,913   $128,722   $126,734   $95,459   $101,777
Cost of sales                                         97,802     80,693     79,776    63,028     64,984
                                                    ________   ________   ________   _______   ________

Gross profit                                          60,111     48,029     46,958    32,431     36,793

Selling, general and 
 administrative expense                               38,896     33,183     34,078    26,245     26,919 
Restructuring charge                                       -          -          -     1,700          -
                                                    ________   ________   ________   _______   ________

Operating income                                      21,215     14,846     12,880     4,486      9,874
Interest expense                                       9,062      1,997      1,939     1,261      2,292
                                                    ________   ________   ________   _______   ________

Income before income taxes                            12,153     12,849     10,941     3,225      7,582
Income tax provision                                   4,395      5,167      4,482     1,040      2,630 
                                                    ________   ________   ________   _______   ________
Income from continuing
 operations                                            7,758      7,682      6,459     2,185      4,952 
Extraordinary expense - early 
 extinguishment of debt,
 net of applicable income taxes                            -          -         -         -     (1,558)
                                                    ________   ________  _________  ________   ________         
Income before cumulative effect
 of the change
 accounting for income taxes                           7,758      7,682     6,459     2,185       3,394
Cumulative effect of the change 
 in accounting for income taxes                            -          -         -         -      (1,911)
                                                    ________   ________  ________   ________   ________

Net income                                          $  7,758   $  7,682  $  6,459   $  2,185   $  1,483
                                                    ========   ========  ========   ========   ========       

Per share amounts:
  Income from continuing
   operations                                       $   0.75     $   0.73   $  0.61   $  0.21    $  0.37(a)
  Net income                                            0.75         0.73      0.61      0.21       0.02(a)
  Weighted average number of 
   shares outstanding 
   (in thousands)                                     10,316       10,487    10,580    10,444      9,847

Statement of Cash Flow Data:

Depreciation and amortization                       $  6,134     $  3,659   $ 3,202   $ 2,967    $ 3,220
Capital expenditures                                   3,625        1,772     1,287       989      1,881
Net cash provided by (used 
 for) operating activities                            (1,277)       5,582     8,832     9,468      9,369

Net cash used for 
 investing activities                                 (3,619)     (56,867)   (6,442)   (6,289)   (13,443)
Net cash provided by (used 
 for) financing activities                             9,836       51,239    (2,515)   (3,118)      (920)
</TABLE>
<PAGE>
<TABLE>
Five-Year Financial Summary (continued)
(Dollars in thousands, except per share data)
<S>
                                                       1996       1995       1994      1993       1992

   Balance Sheet Data:
                                                    <C>          <C>        <C>       <C>        <C>
Working capital                                     $ 49,836     $ 28,692   $16,990   $15,093    $19,026
Total assets                                         159,994      144,138    56,792    48,935     51,112 
Long-term debt                                        86,747       78,270    11,875    14,650     17,800
Stockholders' equity                                  43,014       36,064    27,997    21,177     18,781 

Notes to Five-Year Financial Summary:
(a) Includes revaluation of warrant to purchase common stock per 
share of ($0.13).
</TABLE>
Board of Directors
- ------------------

D. Richard Ryan, Jr.
President, Chief Executive Officer and Chairman of the Board
ERO, Inc.

Thomas M. Gasner
Executive Vice President of Operations
ERO, Inc.

Robert J. Lipsig
Principal
Core Financial Corporation
Private investment and business development firm

Lee M. Mitchell
Principal
Golder, Thoma, Cressey, Rauner, Inc.
Investment firm

Arthur S. Nicholas
President
The Antech Group
Private investment and business development firm

Bruce V. Rauner
Principal
Golder, Thoma, Cressey, Rauner, Inc.
Investment firm

Corporate Officers
- ------------------

D. Richard Ryan, Jr.
President and Chief Executive Officer

Mark D. Renfree
Senior Vice President of Finance and Chief Financial Officer

Christopher A. Brown
Vice President of Finance and Corporate Controller
<PAGE>
Operating Subsidiaries
- ----------------------

ERO Industries, Inc.
585 Slawin Court
Mount Prospect, Illinois 60056-2183

Barry J. Ryan, President
Thomas M. Gasner, Executive Vice President of Operations

Amav Industries, Inc.
4505 Hickmore Street
St. Laurent, Quebec H4T IK4

Amos Sochaczevski, President
Avi Sochaczevski, Executive Vice President

Impact, Inc.
1515 North Federal Highway
Suite 208
Boca Raton, Florida 33432

Kenneth E. Litvack, President

Priss Prints, Inc.
14800 Quorum Drive
Suite 385
Dallas, TX 75240

Richard F. Schaub, Jr., President

ERO Canada, Inc.
6600 Kennedy Road
Suite 213
Missisauga, Ontario L5T 2M9

ERO Marketing, Inc.
585 Slawin Court
Mount Prospect, Illinois 60056-2183

Duncan J. Billing, President	

Stockholder Information
- -----------------------

Annual Report and Form 10-K

Additional copies of the Company's Annual Report and copies of
the annual report to the Securities and Exchange Commission on 
Form 10-K may be obtained upon written request.
  Direct your request to:
  Mark D. Renfree
  Senior Vice President of Finance
  ERO, Inc.
  585 Slawin Court
  Mount Prospect, Illinois 60056-2183

Annual Meeting

Thursday, April 17, 1997
10:00 a.m. Local Time
ERO, Inc.
585 Slawin Court
Mount Prospect, Illinois 60056-2183
<PAGE>
Corporate Offices

585 Slawin Court
Mount Prospect, Illinois 60056-2183
(847)803-9200

Independent Accountants

Price Waterhouse LLP
200 East Randolph Drive
Chicago, Illinois 60601

Transfer Agent and Registrar

The First National Bank of Chicago
Shareholder Services Administration
Chicago, Illinois 60670-0123

Common Stock

ERO, lnc.'s common stock trades on the Nasdaq National Market tier
of The Nasdaq Stock Market under the symbol EROI.
 
<PAGE>



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
Consolidated Balance Sheets and Consolidated Income Statements and is qualified
in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                           5,094
<SECURITIES>                                         0
<RECEIVABLES>                                   48,583
<ALLOWANCES>                                       287
<INVENTORY>                                     22,058
<CURRENT-ASSETS>                                79,533
<PP&E>                                          29,616
<DEPRECIATION>                                   8,745
<TOTAL-ASSETS>                                 159,994
<CURRENT-LIABILITIES>                           29,697
<BONDS>                                         86,747
                                0
                                          0
<COMMON>                                           104
<OTHER-SE>                                      42,910
<TOTAL-LIABILITY-AND-EQUITY>                   159,994
<SALES>                                        157,913
<TOTAL-REVENUES>                               157,913
<CGS>                                           97,802
<TOTAL-COSTS>                                   97,802
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               9,062
<INCOME-PRETAX>                                 12,153
<INCOME-TAX>                                     4,395
<INCOME-CONTINUING>                              7,758
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     7,758
<EPS-PRIMARY>                                     0.75
<EPS-DILUTED>                                     0.75
        

</TABLE>


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