HEALTH FITNESS PHYSICAL THERAPY INC
10KSB, 1998-04-15
MISC HEALTH & ALLIED SERVICES, NEC
Previous: US AUTOMOTIVE MANUFACTURING INC, 4, 1998-04-15
Next: AMERICAN STRATEGIC INCOME PORTFOLIO INC II, SC 13D/A, 1998-04-15



                       SECURITIES AND EXCHANGE COMMISSION
                              Washington D.C. 20549

                                   FORM 10-KSB

               [x] ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                   FOR THE FISCAL YEAR ENDED DECEMBER 31, 1997

                         Commission File Number: 0-25064

                           HEALTH FITNESS CORPORATION
        (Exact name of small business issuer as specified in its charter)

    Minnesota                                                    41-1580506
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

          3500 W. 80th Street, Suite 130, Bloomington, Minnesota, 55431
               (Address of principal executive offices) (Zip Code)

                    Issuer's telephone number: (612) 831-6830

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

Securities registered under Section 12(g)             Name of Exchange on Which 
 of the Act:                                           Registered:
 Common Stock, $.01 par value                            Nasdaq SmallCap Market

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

     Check if there is no disclosure  of  delinquent  filers in response to Item
405 of Regulation S-B contained herein, and no disclosure will 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-KSB or any
amendment to this Form 10-KSB.[ ]

     State issuer's revenues for its most recent fiscal year: $33,670,724

     As of March 31, 1998,  the aggregate  market value of the voting stock held
by  non-affiliates  of the registrant,  computed by reference to the last quoted
price at which  such  stock  was sold on such  date as  reported  by the  Nasdaq
SmallCap Market, was $18,338,111.

     As of March 31, 1998,  11,674,116 shares of the issuer's common stock, $.01
par value, were outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

     Documents  incorporated by reference  pursuant to Rule 12b-23:  Portions of
the  Registrant's  definitive  Proxy  Statement  for its 1998 Annual  Meeting of
Shareholders,  to be filed  within  120 days  after the end of the  fiscal  year
covered by this report,  are  incorporated by reference into Items 9, 10, 11 and
12 of Part III.

     Transitional Small Business Disclosure Format (check one): Yes [ ] No  [X]
<PAGE>
                                     PART I
ITEM 1.  DESCRIPTION OF BUSINESS

Development

     Health  Fitness  Corporation  and  its  wholly-owned  direct  and  indirect
subsidiaries (collectively,  the "Company") is engaged in two principal lines of
business (segments):  (i) preventive health care and (ii) rehabilitative  health
care.  The  Company's  preventive  health  care  business  includes  developing,
marketing and managing corporate and hospital-based  fitness centers and selling
and  servicing  fitness and exercise  equipment.  The  Company's  rehabilitative
health care business  includes owning and operating  physical  therapy  clinics;
providing consulting,  group buying,  administrative,  and marketing services to
independent  physical therapy clinics;  selling written materials to independent
physical therapy clinics; and providing  occupational health consulting services
to employers, insurers and others.

     The  original  predecessor  business of the Company was founded by Loren S.
Brink in April 1981 as Health  Fitness  Consultants,  Inc.,  but was sold to its
largest  client,  Abbott  Northwestern  Hospital,  in November  1983.  From 1983
through 1988, the Company was operated as a department of the hospital under Mr.
Brink's  management.  In April 1988, Mr. Brink and two investors  reacquired the
business  from Abbott  Northwestern  Hospital.  The Company  changed its name to
Health  Fitness  Corporation  in  September  1988,  to Health  Fitness  Physical
Therapy,  Inc. in August 1994,  and back to Health  Fitness  Corporation in June
1997.

     The Company began to expand its fitness center  management  business beyond
its facilities in Minneapolis, Minnesota in 1990. The Company acquired its first
physical therapy clinic in 1991. The Company  continued to grow through managing
new  corporate  and hospital  fitness  centers and  operating  physical  therapy
clinics,  as well as through  acquisitions.  By 1994 the Company's revenues were
approximately $8 million.

     In April  1995,  the  Company  acquired  the stock of  Fitness  Systems,  a
California-based   operator  of  corporate  fitness  centers.  This  acquisition
increased the number of fitness centers managed by the Company from 36 to 100.

     In January  1996,  the Company  acquired  all of the assets and assumed the
liabilities of  Minneapolis-based  Pro Source Fitness,  Inc. ("Pro  Source"),  a
supplier of fitness  equipment and service.  Pro Source also  recently  began to
sell fitness  related  soft-goods  such as shirts,  hats and other items,  often
customized with client names and/or logos.

     In  December  1996,  the  Company  acquired  the  stock  of  The  Preferred
Companies,  Inc.,  an operator  of a national  network of  independent  physical
therapy clinics,  and entered into employment  agreements with the sellers.  The
Preferred  Companies  represents  a  network  of  independent  physical  therapy
practices in connection  with marketing to, and negotiating  with,  managed care
companies, other third-party payors and corporations.

     In February 1997, the Company acquired  substantially  all of the assets of
Isernhagen & Associates,  Inc. and Isernhagen  Ltd., and entered into employment
agreements with Dennis and Susan Isernhagen.  The Isernhagen business is engaged
in providing  comprehensive  occupational  health,  work injury prevention,  and
rehabilitation programs and services.
<PAGE>
     Since  February  1997,  the Company has acquired four  additional  physical
therapy businesses located in Iowa and Nebraska.

     The Company's  executive offices are located at 3500 W. 80th Street,  Suite
130, Bloomington, Minnesota 55431 and its telephone number is (612) 831-6830.

Preventive Health Care Business

     Corporate  and  hospital-based  fitness  centers are  emerging as important
components  of  the  preventive   health  care  industry.   Many  employers  are
undertaking fitness programs in an effort to reduce health care costs,  increase
employee  productivity  and assist  employees in managing  stress.  In addition,
fitness  centers have become an important new source of revenue for hospitals by
providing significant inpatient and outpatient services.

     The Company provides a full range of development,  management and marketing
services for corporate and hospital-owned fitness centers. The Company generally
manages all aspects of fitness  center  development,  including  fitness  center
design and equipment  selection  and  acquisition.  All set-up costs,  including
costs related to leasing and improving the site and acquiring the equipment, are
generally borne by the client.  The Company also provides  consulting  services,
for which it  receives  consulting  fees,  for design and  consulting  work with
clients  prior to the  decision to  establish a fitness  center.  Once a fitness
center is  established,  the  Company  generally  manages all aspects of fitness
center  operation  and provides  staffing  services  and  exercise  programs and
instruction.  For its services,  the Company  receives a management fee which is
normally unrelated to fitness center membership.

     The  Company's  fitness  center  sales staff  markets to  corporations  and
hospitals  primarily  through  direct  mail,  telephone  follow-ups  and on-site
presentations to secure additional  consulting and management  contracts for the
Company.  The Company currently  utilizes a corporate and hospital database with
over 15,000  potential leads which meet criteria for being  contacted  regarding
the development of a center.

     The Company  currently  is under  contract to manage 129  corporate  and 10
hospital fitness centers located in 27 states,  including Arkansas,  California,
Colorado, Connecticut,  Delaware, Florida, Georgia, Illinois, Indiana, Kentucky,
Louisiana,   Massachusetts,   Maryland,  Michigan,   Minnesota,   Missouri,  New
Hampshire,  New Jersey, New York, North Carolina, Ohio, Oklahoma,  Pennsylvania,
Tennessee, Texas, Virginia,  Wisconsin and Washington D.C. The Company maintains
fitness center management regional offices in California, Colorado, Connecticut,
Delaware, Illinois, North Dakota, and Virginia.

     The Company's Pro Source equipment and soft-goods business  complements the
Company's  fitness center  management  business by providing  fitness  equipment
sales  and  service  to  fitness  centers  managed  by  the  Company,  and  also
complements  the  Company's  physical  therapy  business by  providing  physical
rehabilitation  equipment used in physical therapy clinics owned and operated by
the  Company  or  belonging  to the  Company's  network of  independently  owned
physical  therapy  clinics.  Pro Source also  supplies  various  fitness-related
soft-goods  such as towels,  shirts,  hats,  etc.  which can be sold or given as
incentives by clients to fitness  center  members.  The Company hopes to utilize
its contacts with fitness center clients and in the fitness and physical therapy
industries  generally to increase sales of products  offered by Pro Source.  Pro
Source is the exclusive approved fitness equipment supplier to the International
Health and Racquet Sports Association (IHRSA).
<PAGE>

Rehabilitative Health Care Business

     The  Company's  rehabilitative  health  care  business  owns  and  operates
physical  therapy  clinics;  provides  consulting,  group  buying and  marketing
services to a network of independent physical therapy clinics; authors and sells
written  materials  to  independent   physical  therapy  clinics;  and  provides
occupational health consulting services to employers, insurers and others.

     The  Company's  owned  and  operated   physical   therapy  clinics  provide
facilities,   equipment  and  staff  to  patients  who  require   treatment  for
musculoskeletal  (orthopedic) injuries or rehabilitation after surgery. Patients
are  generally  referred  by  physicians  or third  party  payors.  The  Company
currently offers traditional  physical therapy services along with "back school"
(i.e. therapy designed to alleviate or reduce back injuries) and "work-hardening
programs"  (i.e.  therapy  designed  to prepare an  individual  with  serious or
recurring  injuries  for a return  to work).  Physical  therapy  offered  at the
Company's  clinics  includes a  combination  of  treatments  including  massage,
exercise and aquatic therapy and the application of heat,  cold,  ultrasound and
electrostimulation.  The Company employs licensed physical therapists,  assisted
by aides and  technicians,  to provide  physical therapy services to individuals
with musculoskeletal (orthopedic) injuries.

     Unlike the fitness centers which it manages, the Company owns or leases the
equipment used in its physical therapy clinics. The Company currently leases the
space occupied by its physical therapy clinics.  The Company  currently owns and
manages 15 physical therapy clinics located in Iowa, Nebraska and Minnesota, and
also provides "on-site" physical therapy services at 12 fitness centers and work
sites in California, Georgia and Kentucky.

     The Company's subsidiary, The Preferred Companies,  negotiates managed care
and other  third-party  payor  contracts  for a  nationwide  network of over 825
independent  physical,  occupational  and speech therapy clinics  throughout the
United  States.  The  Preferred  Companies  also provides  consulting  and group
purchasing  services to its network  members.  Network  members  generally pay a
fixed annual fee.

     The  Company's  Isernhagen  business is  internationally  recognized in the
field of  comprehensive  occupational  health and  rehabilitative  programs  and
services  including  injury  prevention  education,   pre-employment  screening,
ergonomic  analysis,  risk control  management,  and "safe" early return to work
programs.

     The Company has an agreement  with Practice  Management  Consultants,  Inc.
("PMC") pursuant to which PMC has designed and implemented  information  systems
for the Company's  rehabilitative  health care business.  The Company reimbursed
PMC's expenses on a monthly basis through June 1997, and issued PMC a warrant to
purchase  70,431  shares  of the  Company's  common  stock at $4.00  per  share,
exercisable  upon delivery of certain  system  deliverables.  Effective  July 1,
1997,  the PMC  employees  performing  such  systems  design and  implementation
services became employees of the Company.  Thomas H. Coplin, a one-half owner of
PMC,  serves as President of the  Company's  Rehabilitation  division and Health
Fitness Rehab, Inc. subsidiary.
<PAGE>
     The Company also has an arrangement with PMC and its principals pursuant to
which PMC and its principals  establish  criteria for potential physical therapy
clinic acquisitions,  conduct due diligence and evaluate potential  acquisitions
against  such  criteria,  and  negotiate  the  acquisition  agreements  for such
acquisitions.  The Company  reimbursed  PMC's  expenses in connection  therewith
through June 1997,  and since such date the Company has incurred  such  expenses
directly.  In addition,  the Company pays one of the  principals  of PMC a three
percent  fee  upon  closing  of  such  acquisitions.   Finally,   the  Company's
arrangement  with PMC provides  that Mr.  Coplin and the other  principal of PMC
will each receive  stock  options  and/or  warrants to purchase  Company  common
stock,  the amount  and/or  value of which may be linked to the  earnings of the
Company's  rehabilitative  health care  business or a portion  thereof,  but the
amount of which have not been finally determined.

Competition

     The  preventive  health  care  industry  is  highly  competitive.   Several
competitors  providing  fitness  center  management  services  have much greater
financial  resources,  operational  experience,  marketing  abilities  and  name
recognition than the Company. The Company also competes on a regional level with
numerous  independent  operators of one or two corporate fitness centers. At the
present time,  management of the Company does not believe that any  significant,
formal  or  organized   competition  exists  for  the  staffing,   managing  and
supervision of hospital fitness center facilities.

     The rehabilitative health care industry business is also highly competitive
and subject to continual  changes in the manner in which  services are delivered
and in which  providers are selected.  Several  competitors  providing  physical
therapy and rehabilitative  services (such as NovaCare,  Inc.,  Continental Med,
HealthSouth,  Caremark  and  National  Rehab  Centers)  have  greater  financial
resources, operational experience, marketing abilities and name recognition than
the Company.  In addition,  independent  therapists  who operate  single clinics
throughout the United States provide significant competition to the Company on a
local basis.  The Company  believes that its  competitive  position will benefit
from the Company's  management systems,  distribution  network and relationships
with hospitals. However, there can be no assurance that the Company will be able
to successfully compete with other physical therapy providers.

Proprietary Rights

     Except for certain copyrighted  publications acquired by the Company in its
acquisition of the Isernhagen business,  the Company does not believe that there
are any  significant  proprietary  rights or interests of the Company that would
present  significant  barriers  to entry  with  respect  to  competitors  in the
marketplace or competition  for the business and clients of either the Company's
preventive health care business or rehabilitative health care business.

GOVERNMENT REGULATION & MARKETPLACE REFORM

General

     The health care industry is very regulated,  and the federal government and
state  governments  routinely  add,  delete  or  modify  the  regulations.   The
ever-changing nature of the regulation makes it impossible to anticipate exactly
what impact  government  regulation  will have on the  Company,  but it is quite
likely that government  regulation  will continue to have a significant  role on
the Company's operations.
<PAGE>

     Certain  states  in which the  Company  operates  have  laws  that  require
facilities that employ health  professionals and provide health related services
to be licensed and, in some cases, to obtain  certificates of need.  Pursuant to
certificate  of need laws,  the affected  entity is required to prove to a state
regulatory  authority  the  need  for  and  financial   feasibility  of  certain
expenditures related to such activities as the construction of new facilities or
the  commencement  of new health care  services.  The Company  believes that its
businesses,  as presently conducted, do not and will not require certificates of
need or other approvals and licenses.  There can be no assurance,  however, that
existing laws or regulations  will not be interpreted or modified to require the
Company to obtain such  approvals or licenses and, if so, that such approvals or
licenses could be obtained.

     Statutes and regulations affecting the fitness industry generally have been
enacted or proposed to regulate  the  industry.  Typically,  these  statutes and
regulations  prescribe  certain forms and  provisions  of membership  contracts,
including  provisions  respecting the right of the member to cancel the contract
within, in most cases,  three business days after signing,  require an escrow of
funds  received from  pre-opening  sales or the posting of a bond, or both,  and
establish maximum prices for membership contracts and limitations on the term of
contracts. The Company believes that these statutes and regulations have little,
if any, application to the Company since it does not sell membership  contracts.
The  Company  maintains  internal  review  procedures  intended  to  keep  it in
compliance  and it believes that its  activities are at all times in substantial
compliance with all applicable statutes, rules and decisions.

     Management of the Company  believes that there  currently is no significant
government  regulation which materially  limits the Company's ability to provide
management and consulting services to its corporate and hospital-based  clients.
With increased state,  federal and local  regulation,  no assurance can be given
that any  governmental  statutes or regulations  will not be proposed or adopted
that  would  limit  the  Company's   ability  to  compete  in  the   marketplace
successfully or at all.

     The Commission on Accreditation of Rehabilitation Facilities ("CARF") is an
independent  organization that reviews  rehabilitation  facilities and accredits
facilities  that meet its  guidelines.  CARF  accreditation  guidelines  require
extensive  quality  assurance  and treatment  outcome  analysis.  To date,  CARF
accreditation  in most states is  voluntary  and is not  required to perform the
rehabilitative  services provided by the Company. There can be no assurance that
CARF  accreditation  will not be  required  in the future in states in which the
Company does business,  and, if required,  that the Company will be able to meet
CARF guidelines in such states.

Reimbursement

     The health care industry is presently undergoing significant changes in the
delivery of and payment for health care services.  Governmental  payors, such as
the Medicare and Medicaid programs,  as well as private  third-party payors, are
responding to escalating  health care costs by  undertaking  efforts to restrict
significantly  reimbursement rates for health care services,  including physical
therapy services. There can be no assurance that reimbursement for the Company's
physical therapy services will remain at current levels or at levels that render
expansion in this area economically attractive.

     Many payors place limitations on reimbursement rates by capping or lowering
fees or  restricting  the number of treatments  that will be reimbursed  for any
given  condition.  All of the  states in which the  Company  currently  conducts
business have fee schedules  that limit the  reimbursement  rates under workers'
compensation programs.

     The Company expects this trend toward  governmental  and third-party  payor
restrictions  limiting  reimbursement  levels for various  outpatient  services,
including  physical therapy services,  will continue.  There can be no assurance
that  reimbursement  for the Company's  physical therapy services will remain at
current levels or at levels that render expansion economically attractive.
<PAGE>

     Another  approach  of  governmental  and  third-party  payors  has  been to
institute  capitated programs.  Under capitated  programs,  payors contract with
providers  for  specific  physical  therapy  services  in return for set monthly
prepaid fees per individual enrollee ("capitated" monthly fees). If the provider
has accurately  analyzed and negotiated its capitated monthly fees and the costs
of  providing  services  are less than the demand for  treatment,  the  provider
benefits from positive  margins and cash flow  resulting  from the prepayment of
the capitated monthly fees. To the extent that the actuarial analysis underlying
the capitated fees are  inaccurate and enrollees  require more treatment than is
anticipated,  aggregate capitated fees may be insufficient to cover the costs of
providing the enrollees with the services  required.  Although the Company would
seek to  negotiate  stop-loss  reinsurance  to  contractually  shift the risk of
financial exposure beyond certain limits to an insurance carrier in the event it
determined  to  participate  in a material  capitated  program,  there can be no
assurance  that it will be able to obtain  adequate  stop-loss  reinsurance.  In
addition,  the  Company may be required  to obtain  licenses  from  governmental
authorities to be able to offer physical  therapy services on a capitated basis.
The Company does not currently have a license from any  government  authority to
offer such programs, and there can be no assurance that the Company will be able
to obtain such licenses when and if sought.

     The Company  currently does not provide any physical therapy services under
capitated  contracts.  In order to effectively manage capitated  contracts,  the
Company would need to acquire  additional  operational and information  systems.
The  Company  does  not have  any  previous  experience  in  managing  capitated
contracts  and there can be no  assurance  that the Company  could  successfully
negotiate  and implement  capitated  contracts or that such  contracts  would be
profitable.

Health Care Reform

     In response to continuing health care cost increases and the lack of health
care coverage for a significant portion of the American population,  the federal
and many state  governments have adopted or are considering  legislation that is
intended to reform or restructure the health care delivery system significantly.
Because new proposals are introduced quite  frequently,  the nature and scope of
these  reform  efforts  cannot be  accurately  predicted.  While  there are many
different  proposals  under  consideration,  many of these  reforms  contemplate
mandated health care coverage  through  employer or government  sponsored health
care plans that arrange for services with large,  vertically integrated networks
of health care  providers.  Many  proposals  place  prescriptive  limitations on
health care spending and the rates that  providers  may charge.  While state and
federal government's consider reform,  employers and payors are also considering
new methods for  structuring  the delivery of health care.  Both the marketplace
and the  government may change the  environment  in which the Company  operates.
While the Company  believes that it can compete  successfully  by negotiating to
participate in integrated provider networks,  no assurance can be given that the
Company will be able to participate in a sufficient  number of these networks or
that the rates of reimbursement  and other terms of such  participation  will be
sufficient to be  economically  attractive.  The Company is not in a position to
evaluate  whether or what form any reform may take, or whether or to what extent
such reform will cause increased use of integrated provider networks,  nor is it
in a position to speculate how such  networks  will be run or  regulated.  It is
possible  that third  parties  may impose  significant  limits on the  Company's
operations, such as pricing controls over physical therapy clinic operations.

Corporate Practice of Medicine

     The Company's  physical  therapy  business is also subject to extensive and
changing federal,  state and local regulation governing employment of therapists
and other  professionals by business  corporations.  Several states have adopted
legislation  that  prohibits,   or  have  interpreted  existing  legislation  to
prohibit, the furnishing of physical therapy services by a business corporation.
Although the Company does not operate in such states,  there can be no assurance
that states in which it does  operate or may  operate  will not seek to enact or
enforce this type of restriction or that the Company can adapt its operations to
comply with such restrictions.
<PAGE>

Fraud and Abuse Statutes

     Federal and state regulators and third-party payors have reacted negatively
to  ownership  by  physicians  of physical  therapy  clinics to which they refer
patients.  Federal legislation  generally prohibits the referral of any Medicare
or  Medicaid  patient  to any  separate  physical  therapy  clinic by  referring
physicians  if the  physician or a family  member has an ownership or investment
interest  in,  or  compensation  arrangement  with,  the  clinic.  This law also
regulates financial  relationships between referring physicians and providers of
physical therapy and imposes substantial penalties for violations.  From time to
time proposals are made to extend these  restrictions to all services  provided,
regardless of whether the source of payment is the Medicare or Medicaid programs
or some other public or private source of payment. In the event such legislation
at the state or  national  level were  enacted,  the  Company may be required to
restructure its relationships  with certain of its referring  physicians.  There
can be no assurance  that the Company  would be able to do so without an adverse
effect on its financial condition, operations or cash flows.

     Virtually  all states in which the Company  operates  have enacted laws and
adopted  regulations  that restrict  health care  practitioners  from  referring
patients to health care facilities in which the practitioner has an ownership or
other financial  interest.  Other state laws and regulations  often prohibit the
giving and accepting of referral fees or other  consideration as compensation or
inducement for patient  referrals.  The Company believes that its operations are
structured to comply with all such laws and  regulations  currently in effect as
well as laws and regulations enacted or adopted but not yet effective. There can
be no assurance,  however, that enforcement authorities will not take a contrary
position.  In  addition,  there  can be no  assurance  that  states in which the
Company  operates or will  operate  will not enact  similar or more  restrictive
laws.

     In  addition,  the Social  Security  Act imposes  criminal  penalties  upon
persons who make or receive kickbacks,  bribes or rebates in connection with the
Medicare and Medicaid programs.  The anti-kickback  statute prohibits  providers
and  others  from  soliciting,   offering,  receiving  or  paying,  directly  or
indirectly,  any  remuneration to induce either making a referral for a Medicare
or  Medicaid-covered  service or item or ordering  any covered  service or item.
Each  violation  of these  rules may be  punished  by a fine of up to $25,000 or
imprisonment  for up to five  years,  or  both,  and  may  also  be  treated  as
violations of other criminal statutes with more severe  penalties.  In addition,
the  Social  Security  Act  imposes  civil  sanctions  for  violation  of  these
prohibitions,  punishable  by  monetary  fines,  which can be  substantial,  and
exclusion  from the Medicare and Medicaid  programs.  Statutes in several states
impose  similar  restrictions  on  referrals  for  medical  services,  including
physical  therapy.  Because the  anti-kickback  laws are broad in scope and have
been  expansively  interpreted,  they limit the manner in which the  Company can
pursue  acquisitions and market its services to, and contract for services with,
physicians and other health care providers.  Some laws would subject to scrutiny
the  ownership  of  debt  or  equity  securities  of the  Company  by  referring
physicians, including those from whom the Company has purchased physical therapy
clinics, especially purchases which involve future consideration based on volume
or profits.  Further,  representatives of the Office of the Inspector General of
the U.S.  Department  of Social  and  Health  Services,  the  agency  with civil
enforcement  responsibility,  have indicated that, under certain  circumstances,
such agency may regard a payment for goodwill in the context of a practice  sale
as contrary to such anti-fraud and abuse rules.
<PAGE>

     Certain of the Company's  clinics  derive a portion (less than 10%) of that
particular  clinic's  revenues from Medicare or Medicaid  programs.  As to these
clinics,  the parties from whom the clinics were acquired do not refer  patients
to the clinics and,  therefore,  management  believes  are not referral  sources
within  the  meaning  of the  law.  There  can be no  assurance,  however,  that
enforcement  authorities will not take a contrary position.  Persons found to be
in violation of the law may be subject to the sanctions  described above without
regard to the amount of money  received from the Medicare or Medicaid  programs.
Management  considers  and seeks to comply  with these  regulations  in planning
acquisitions,  marketing activities,  and other aspects of its operations but no
assurance can be given regarding compliance in any particular factual situation.

Employees

     At December 31, 1997,  the Company had 552  full-time  and 1,048  part-time
employees. Of the full-time employees, 64 were engaged in general management and
sales, 8 were Regional  Managers and 480 were fitness center or physical therapy
clinic staff.  The Company's  part-time  employees are primarily  engaged in the
staffing of the fitness centers that the Company operates for its clients.  None
of Company's employees are subject to any collective  bargaining  agreements and
the Company believes that its relations with its employees are good.

Indemnification Obligations

     A majority of the Company's  management  contracts  with its fitness center
clients  include a provision  that  obligates  the Company to indemnify and hold
harmless its fitness center clients and their employees,  officers and directors
from any and all  claims,  actions  and/or  suits  (including  attorneys'  fees)
arising  directly or  indirectly  from any act or omission of the Company or its
employees,  officers  or  directors  in  connection  with the  operation  of the
Company's  business.  A majority of these  management  contracts  also include a
provision that obligates the clients to indemnify and hold the Company  harmless
against all  liabilities  arising out of the acts or  omissions  of the clients,
their  employees  and agents.  The Company can make no  assurance  that any such
claims by its fitness center clients, or their employees, officers or directors,
will not be made in the course of operating the Company's business.

Insurance

     The Company maintains  professional  malpractice  liability coverage on its
professional and technical  employees in the amount of $1,000,000 per occurrence
and $6,000,000 in the aggregate per therapist, as well as at least $2,000,000 of
general  premises  liability  insurance for each of its fitness  centers and its
executive  offices.  While the Company  believes  its  insurance  policies to be
sufficient  in amount and coverage for its current  operations,  there can be no
assurance that coverage will continue to be available in adequate  amounts or at
a reasonable cost, and there can be no assurance that the insurance proceeds, if
any, will cover the full extent of loss resulting from any claims.


ITEM 2.  DESCRIPTION OF PROPERTY

     The Company  leases  approximately  6,826,  2,003 and 1,138  square feet of
commercial office space in suites 130, 50 and 35, respectively,  at 3500 W. 80th
Street,  Bloomington,  Minnesota 55431, under leases expiring July 31, 2001. The
Company's  monthly base rental expense for these office spaces is  approximately
$10,581,  plus taxes,  insurance and other related  operating  costs. All of the
Company's  other  locations  are  leased  for terms of one to five years with an
aggregate monthly base rent of approximately  $55,736. The Company believes that
its facilities are adequate for its foreseeable needs.
<PAGE>

ITEM 3.  LEGAL PROCEEDINGS

     From time to time,  the Company may become  involved in various  claims and
lawsuits  incident to the operation of its business,  including  claims  arising
from accidents or from the negligent provision of physical therapy services.


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

     The Company did not submit any matters to a vote of security holders during
the quarter ended December 31, 1997.


                                     PART II

ITEM 5.  MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     The Company's  common stock is traded in the  over-the-counter  market with
prices  quoted on the  Nasdaq  SmallCap  Market  under the  symbol  "HFIT."  The
following table sets forth, for the periods indicated, the range of low and high
bid prices for the  Company's  common  stock as reported on the Nasdaq  SmallCap
Market. Quotations in the following table represent inter-dealer prices, without
retail   mark-up,   markdown  or  commission,   and  do  not  represent   actual
transactions.

            Calendar Year 1997:                       Low            High
                                                      ---            ----
                     Fourth quarter                   $1.50          $3.50
                     Third quarter                     2.31           3.88
                     Second quarter                    2.00           2.88
                     First quarter                     2.38           3.13

            Calendar Year 1996:
                     Fourth quarter                   $2.00          $3.13
                     Third quarter                     2.00           3.13
                     Second quarter                    2.50           3.25
                     First quarter                     2.38           3.75

     At March 31, 1998,  the published high and low bid prices for the Company's
common  stock were $1.88 and $1.88 per share  respectively.  At March 31,  1998,
there  were  issued and  outstanding  11,674,116  shares of common  stock of the
Company held by 409 shareholders of record.  Record ownership includes ownership
by nominees who may hold for multiple owners.
<PAGE>
     The Company has never  declared  or paid any cash  dividends  on its common
stock  and does not  intend to pay cash  dividends  on its  common  stock in the
foreseeable  future.  The Company  presently  expects to retain any  earnings to
finance  the  development  and  expansion  of its  business.  The payment by the
Company of  dividends,  if any, on its common  stock in the future is subject to
the discretion of the Board of Directors, will depend on the Company's earnings,
financial  condition,  capital  requirements  and other  relevant  factors.  The
Company's credit facility prohibits the payment of dividends.

     During the quarter ended  December 31, 1997, the Company sold the following
shares of Common Stock without registration under the Securities Act:
<TABLE>
<CAPTION>
                                                                                    Price per       Exemption Relied 
     Date          Amount                        Purchaser(s)                         Share              Upon
     ----          ------                        -----------                        ---------       ----------------
   <S>             <C>        <C>                                                     <C>          <C>   

   10/2/97         39,094     Convertible note holder - stock issued upon             $2.73        Sections 3(a)(9); 4(2)
                              conversion
</TABLE>

     During  the  quarter  ended  December  31,  1997,  the  Company  issued the
following  options,  warrants,  or other equity  securities in  consideration of
services  rendered or to be rendered without  registration  under the Securities
Act:
<TABLE>
<CAPTION>
                                                                            Exercise Price per         Exemption Relied
     Date          Amount           Type               Purchaser(s)                 Share                      Upon
     ----          ------           ----               ------------                 -----                      ----
   <S>             <C>             <C>                   <C>                          <C>                  <C>

   10/14/97        25,000          Option                Employee                     $3.00                Section 4(2)
</TABLE>
<PAGE>

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

     The following  discussion  should be read in conjunction with the Company's
Consolidated Financial Statements.
<TABLE>
<CAPTION>
                                                                 For the Year Ended December 31,
                                                           1997                                      1996
                                                           ----                                      ----
                                                                           ($ In 000's)
<S>                                          <C>                     <C>            <C>                    <C>    

REVENUE:
  Preventive Health Care                       $   24,917             74.0%           $   21,790             76.4%
  Rehabilitative Health Care                        8,754             26.0%                6,724             23.6%
                                             ------------           -------         ------------           -------
      Total Revenues                               33,671            100.0%               28,514            100.0%

COST OF REVENUES                                   26,968             80.1%               22,814             80.0%
                                              -----------           -------          -----------           -------
GROSS PROFIT                                        6,703             19.9%                5,700             20.0%
OPERATING EXPENSES                                  7,122             21.1%                4,347             15.3%
                                             ------------           -------         ------------           -------
OPERATING (LOSS) INCOME:
  Preventive Health Care                            2,594                                  2,590
  Rehabilitative Health Care                          215                                    608
  Corporate                                        (3,228)                                (1,845)
                                              ------------          -------         ------------           -------

      Total Operating (Loss) Income                  (419)            (1.2%)               1,353              4.7%

INTEREST EXPENSE                                     (650)            (1.9%)                (292)            (1.0%)
OTHER INCOME (EXPENSE)                                 22              0.0%                  (55)            (0.2%)
                                            -------------           -------        --------------           -------

NET (LOSS) INCOME                              $   (1,047)            (3.1%)         $     1,006              3.5%
                                               ===========         ========          ===========          ========
</TABLE>


     General.  The Company is engaged in two  principal  lines of business:  (i)
preventive health care and (ii)  rehabilitative  health care.  Preventive health
care  includes the  development,  marketing  and  management  of  corporate  and
hospital-based  fitness centers and the sale and servicing of fitness equipment.
Rehabilitative  health care includes  operating  physical  therapy  clinics that
provide a full range of rehabilitative services,  performing occupational health
services  (injury   prevention  and  work-injury   management   consulting)  and
maintaining a network of independent physical therapy clinics.
<PAGE>

     The Company's  preventive  health care  revenues  come from fitness  center
management  and  consulting  contracts  and the sales  and  service  of  fitness
equipment.   The  management  and  consulting  contracts  provide  for  specific
management,   consulting,   and  program   fees  and  contain   provisions   for
modification, termination, and non-renewal.

     The Company's  rehabilitation  revenues come from physical therapy services
provided to patients at Company  owned  locations  and at hospital and corporate
locations,  annual fees paid by  independent  physical  therapy  clinic  network
members for  consulting  and group buying  services,  and program and consulting
fees paid by employees,  insurers and others for  occupational  health services.
Net revenues provided to patients at Company owned and worksite  locations are a
function  of the number of patients  treated,  the payor mix and the average net
charge per treatment.  Consequently, two patients provided substantially similar
treatments   may  result  in  different   net  revenues   because  of  differing
reimbursement environments.

     The Company  incurs costs at three levels:  (i) revenue  generating  sites;
(ii) regional  sites that work closely with the revenue  generating  sites;  and
(iii) general corporate costs.  Management views the operational expenses of the
regional  sites to be an integral  component  of the revenue  generating  sites.
Therefore,  the  discussion  that  follows is of revenues and  operating  income
(loss).

Years Ended December 31, 1997 and 1996

     Revenues.  Revenues  increased  $5,157,000,  or 18%, to $33,671,000 in 1997
from $28,514,000 in 1996.

     Preventive health care revenues increased $3,127,000,  or 14%, from 1996 to
1997. The increase was primarily due to the annualized effect of adding a net of
10 corporate  fitness center  management  contracts,  3 hospital  fitness center
management  contracts and the increase in sales of fitness equipment and service
of $767,000, or 13%.

     Rehabilitative  health care revenues increased by $2,030,000,  or 30%, from
1996 to 1997. The increase was primarily due to the acquisition of The Preferred
Companies in December 1996, the Isernhagen Companies in February 1997, K.A.M. in
April 1997,  Duffy & Associates in May 1997 and Medlink in August 1997,  and the
increase in the number of patient visits at several clinics, partially offset by
the  sale  of  four   under-performing   clinics  in  January   1997  and  seven
under-performing  clinics in May 1997.  The eleven  clinics sold had revenues of
$1,253,000  and  $4,148,000 in 1997 and 1996,  respectively.  The newly acquired
clinics and clinic networks had revenues of $3,857,000 in 1997.
<PAGE>

     Operating (Loss) Income. Operating income decreased from $1,353,000 in 1996
to a loss of $419,000 in 1997.  The  decrease in  operating  income was due to a
decrease in operating income for  rehabilitative  health care of $393,000 and an
increase in corporate costs of $1,383,000.

     The decrease in rehabilitative health care operating income in 1997 was due
to costs incurred for infrastructure  development of $297,000 and an increase in
regional salaries and support of $364,000, offset by the net gain on disposition
of clinic assets of $268,000.

     The increase in corporate  costs was due to the Company's  growth  strategy
that required  expanded services and support,  increased  personnel and expanded
operational   and  financial   systems.   Also  included  in  the  increase  was
professional  and consulting fees of $566,000  incurred to assist the Company in
preparing its plan for future growth.

     Interest  Expense.  Interest  expense  increased  from  $292,000 in 1996 to
$650,000 in 1997. The increase in interest expense was due to the higher average
borrowings and interest rates in 1997 when compared to 1996.

     Net (Loss) Income. The Company's net income decreased  $2,053,000 to a loss
of  $1,047,000  or $.13  diluted  net loss per  share  for 1997  from  income of
$1,006,000 or $0.13 diluted net income per share for 1996.

Years Ended December 31, 1996 and 1995

     Revenues.  Total revenues increased $10,608,000 or 59.2% to $28,514,000 for
1996 from $17,906,000 for 1995. The increase in preventive  health care revenues
of  $9,654,000  was  primarily  due to the  addition of several  fitness  center
management contracts, the increase in consulting revenue, and the acquisition of
a fitness  equipment  dealer in January  1996.  The  increase in  rehabilitative
health  care  revenues  of  $954,000  was due to the  increase  in the number of
patient  visits at several  clinics  and the  addition of two new clinics in the
fourth quarter of 1996.

     Operating  Income.   Operating  income  increased  $928,000  or  269.8%  to
$1,272,000 for 1996 from $344,000 for 1995. The increase in operating income was
due to an  increase  of  $930,000  in  preventive  health  care and  $390,000 in
rehabilitative  health  care,  partially  offset by an  increase  of $392,000 in
corporate operating costs.

     The increase in operating  income in  preventive  health care was primarily
due to the  acquisition of a fitness  equipment  dealer on January 11, 1996, the
addition  of several  fitness  center  management  contracts  and an increase in
consulting revenue.  Operating income in preventive health care did not increase
commensurate with the increase in revenues for this segment primarily due to the
lower  margins  associated  with the  equipment  sales  added as a result of the
acquisition of a fitness equipment dealer.  Operating income, as a percentage of
revenues,  in preventive health care remained relatively consistent with that of
the same period in 1995 due to  increased  consulting  revenue  being  offset by
lower margins in equipment sales.

     The increase in operating income in the rehabilitative  health care segment
was due to an  increase  in the number of patient  visits and an increase in the
operating income as a percentage of sales. The increase in operating income as a
percentage of sales was the result of operational efficiencies at the clinics.
<PAGE>
     The increase in corporate  operating costs in 1996 was directly  related to
the acquisition of an operator of corporate  fitness centers in April 1995 and a
fitness  equipment  dealer  in  January  1996,  and the  resulting  increase  in
depreciation and amortization as a result of these acquisitions.

     Interest  Expense.  Interest  expense  decreased  from  $563,000 in 1995 to
$292,000 in 1996.  The decrease was due to lower average  borrowing in 1996 when
compared to 1995.

     Net Income  (Loss).  The  Company's  net  income  increased  $1,218,000  to
$1,006,000 in 1996 from a loss of $212,000 in 1995.

Liquidity and Capital Resources

     The Company had  positive  working  capital of $161,000 as of December  31,
1997 and a working  capital  deficit of $2,086,000 as of December 31, 1996.  The
change was primarily due to the increases in accounts  receivable  and inventory
and  the  refinancing  of  the  revolving  line  of  credit  (see  Note 4 to the
consolidated  financial  statements),  partially  offset by the  increase in all
other  current  liabilities.  The  Company's  principal  sources of liquidity at
December 31, 1997  included  trade  accounts and notes  receivable of $6,503,000
(see next page for 1998 financing activities).

     In February  1997,  the Company  entered into a Second Amended and Restated
Credit  and  Security  Agreement  which  provided  for a line of credit of up to
$1,500,000  at the prime  rate plus 2% and a  $2,500,000  term loan at the prime
rate plus 6%. The amount of the term loan was  increased  to  $2,850,000  in May
1997,  and further  increased to  $3,275,000  in August  1997.  To assist in the
funding of  operations  through the remainder of 1997,  management  successfully
negotiated new payment terms on these obligations.

     In February 1997, the Company paid  $1,000,000 of cash and issued  $250,000
of subordinated  convertible  promissory  notes in connection with the Company's
acquisition  of the Isernhagen  Companies.  The cash for such  acquisitions  was
provided by the Company's bank term loan.

     In April 1997,  the Company paid  $200,000 of cash and issued 78,911 shares
of the Company's  common stock in connection  with the Company's  acquisition of
K.A.M.  The cash for such  acquisition  was provided by the Company's  bank term
loan.

     In May 1997,  the Company paid $300,000 of cash and issued 50,000 shares of
the Company's common stock in connection with the Company's acquisition of Duffy
and Associates. The cash for such acquisition was provided by the Company's bank
term loan.

     In August 1997,  the Company paid $304,500 of cash and issued 25,000 shares
of the Company's  common stock in connection  with the Company's  acquisition of
Medlink.  The cash for such  acquisition was provided by the Company's bank term
loan.
<PAGE>
     On August 26, 1997, the Company borrowed $500,000 from Brightbridge Fund I,
L.P.  ("Brightbridge"),  a  limited  partnership  of which  Brightstone  Capital
Limited LLC  ("Brightstone")  is the general partner and a 20% limited  partner.
Brightstone  is  owned  50% by Jim  Bernards  and 50% by  George  Kline,  each a
director  of the  Company.  The loan,  which was repaid in February  1998,  bore
interest at 12% per annum.  Brightbridge received five-year warrants to purchase
20,000  shares of Company  common stock at an exercise  price of $3.00 per share
and,  because  the loan was not repaid when due,  became  entitled to receive an
additional 5,000 warrants  exercisable at $3.00 per share. The number of warrant
shares and  exercise  price are  subject to  adjustment,  and the  parties  have
appointed a third party to make a binding  determination  with respect  thereto.
(See Note 4 to the consolidated financial statements).

     In February 1998, the Company entered into a $12,500,000  revolving  credit
facility with Madeleine  L.L.C.,  an affiliate of Cerberus  Partners,  L.P. (the
"Lender").  The  credit  facility  is secured  by all of the  Company's  assets,
including its accounts receivable, inventory, equipment, and general intangibles
and is  guaranteed  in part  by the  Company's  President  and  Chief  Executive
Officer. The Company's ability to draw down on the facility is tied to a formula
based upon the Company's  EBITDA  (defined as earnings before  interest,  taxes,
depreciation and amortization), revenues, or collections, whichever is less. The
Company  paid the  Lender a  commitment  fee equal to 1.5% of the  total  credit
facility,  and a closing  fee equal to 1.0% of the total  credit  facility.  The
Company also issued to the Lender  312,497  shares of common stock.  The Company
pays the Lender a loan servicing fee of $5,000 per month. The advances under the
credit  facility  accrue  interest at a total rate of interest  equal to 7.0% in
excess  of Chase  Manhattan's  prime  rate  (but in no event  less  than  8.5%).
Interest  accruing at the rate of such prime rate plus 4.5% is payable  monthly.
Interest  accruing at the rate of 2.5% is added to the principal  balance of the
facility,  and will accrue  interest until paid.  The credit  facility has an 18
month term. The credit  facility is subject to various  affirmative and negative
covenants  customary in  transactions  of this type,  including a requirement to
maintain certain  financial  ratios and limitations on the Company's  ability to
incur  additional   indebtedness,   to  make  acquisitions  outside  of  certain
established parameters, or to make dividend distributions.

     In February  1998, the Company also completed the private sale of 3,000,000
Units at an aggregate  offering price of $3,300,000.  Each Unit consisted of one
share of common stock and a warrant to purchase one-fourth (.25) of one share of
common  stock at $2.25 per whole  share.  The Company has agreed to register the
shares for resale and the warrant  shares  under the  Securities  Act as soon as
practicable.

     Sources of capital to meet future obligations in 1998 are anticipated to be
cash provided by operations  and the Company's  revolving  credit  facility.  In
order to  conserve  capital  resources,  the  Company's  policy  is to lease its
physical  facilities.  The Company  does not believe  that  inflation  has had a
significant impact on the results of its operations.


<PAGE>


Outlook

     The  Company's  strategy is to continue  to expand its  operations  through
acquisitions and same site growth.

     In its rehabilitative health care operations,  the Company's strategy is to
continue to expand through  acquisitions  and improve the  profitability  of the
physical  therapy clinics  acquired  through the  consolidation  of the clinics'
operating  expenses.  The Company intends to focus its  acquisitions on physical
therapy  clinics  primarily  located in secondary  markets in the central United
States.  Management  anticipates  that  the  purchase  prices  paid  for  future
acquisitions will be similar to the prices paid to date and payment terms may be
a combination of cash, notes payable,  and shares of the Company's common stock,
with  a  portion  of the  purchase  price  to be  paid  at  closing  and,  where
appropriate, a portion contingent upon achievement of earn-out arrangements.  It
is anticipated  that funds required for future  acquisitions and the integration
of acquired  businesses  with the Company will be provided from  operating  cash
flow, the Company's  revolving  credit  facility and the proceeds from potential
future  equity  financings.  Future  equity  financings,  if any,  may result in
dilution to holders of the  Company's  common  stock.  However,  there can be no
assurance that suitable acquisition candidates will be identified by the Company
in the future, that suitable financing for any such acquisitions can be obtained
by the Company, or that any such acquisitions will occur.

     Rehabilitative health care revenues are expected to increase as a result of
introducing  additional  physical  therapy  work sites at  additional  corporate
fitness  centers,  increasing  the number of  physical  therapists  at  existing
clinics, and potential  acquisitions of free-standing  physical therapy clinics.
In January and May 1997, the Company sold eight physical therapy clinics located
in California and three clinics located in Delaware. These clinics accounted for
revenues  of  $1,253,000  and  $4,148,000  in 1997 and 1996,  respectively.  See
"Liquidity and Capital  Resources."  The Company  anticipated  that this loss of
revenue would be offset by the Company's  acquisition of The Preferred Companies
in December  1996, the Isernhagen  Companies in February 1997,  K.A.M.  in April
1997,  Duffy & Associates  in May 1997,  Medlink in July 1997 and other  planned
physical therapy acquisitions in the fourth quarter of 1997; however,  delays in
closing the Company's revolving credit facility caused the Company to fall short
of its schedule of  acquisitions.  The Company expects to resume its schedule of
acquisitions  in  1998.   Rehabilitative  health  care  operating  income  as  a
percentage  of revenues  is  expected  to increase as a result of the  Company's
investment in operating  systems that  centralize and streamline the billing and
collection functions of the companies acquired to date. However, the Company has
experienced a time lag in successfully implementing these systems at some of the
acquired  clinic  locations.  The  Company  also  expects  to  control  its site
operating costs while improving site revenue performance  resulting in operating
income gains.

     In its  preventive  health care  operations,  the Company's  strategy is to
expand  through  the  addition  of  new   management   contracts  and  selective
acquisitions.

     Preventive health care operating  income,  as a percentage of revenues,  is
expected to increase  compared with that experienced for the year ended December
31, 1997 as the Company expects to control site costs.

     Corporate  expenses,  as a percentage of revenues,  are  anticipated  to be
consistent with 1997 levels.

Year 2000 Compliance

     The Company  has  conducted  a review of its  computer  systems to identify
those areas that could be affected by the "Year 2000" problem, and is developing
an implementation  plan to resolve the issues identified.  The Company believes,
with some vendor upgrades to existing  operations software and converting to new
accounting  software,  the Year  2000  problem  will  not  pose any  significant
operational  concerns  and is not  anticipated  to be material to the  Company's
financial position or results of operations in any given year
<PAGE>

Accounting Pronouncement

     In June 1997, the Financial  Accounting Standards Board issued Statement of
Financial  Accounting Standards (SFAS) No. 131, Disclosures about Segments of an
Enterprise  and  Related  Information.  SFAS No.  131  redefines  how  operating
segments  are  determined  and requires  disclosures  of certain  financial  and
descriptive  information  about a  company's  operating  segments.  The  Company
anticipates  the  adoption  of SFAS No. 131 will  result in an  increase  in the
number of  reportable  segments.  The Company  will be required to adopt SFAS in
1998.

     Portions of the Form 10-KSB, including Management's Discussion and Analysis
of   Financial   Condition   and  Results  of   Operations,   contain   numerous
forward-looking  statements  that  involve a number of risks and  uncertainties.
Factors  that  could  cause  actual  results  to  differ  materially  from  such
forward-looking statements include but are not limited to the following:

Sufficiency of working capital:

     The  Company's  ability to fund its  working  capital  requirements  in the
future is materially  dependent  upon its ability to generate cash flow from its
existing and future management contracts, equipment sales, consulting fees, fees
generated from its work site and free-standing  physical therapy  operations and
future debt and/or equity  financings.  Future potential  acquisitions,  and the
costs  associated with the successful  integration of such  acquisitions,  could
adversely affect Company cash flows from operating activities.  In addition, the
Company materially relies on third party  reimbursement for its physical therapy
services.  If such third party payors defer or delay payment for any reason, the
Company's cash flows would be materially adversely affected.  Historically,  the
Company has experienced  excessive account  receivable aging from certain of its
physical  therapy  clinics.   The  Company   attributes  the  majority  of  such
receivables  to be the result of the poor  performance of the clinics it sold in
1997.  If the  Company's  existing  operations  would  require more capital than
currently  anticipated,  or if revenues or  expenses  are greater  than what are
currently  anticipated,  the Company may need  additional  financing in order to
maintain its operations and implement its physical therapy acquisition strategy.
Such sources of additional  financing could include,  but may not be limited to,
sales of the Company's debt or equity securities. No assurance can be given that
the Company will be able to secure any such financing when needed,  or that such
financing,  if  obtained,  would  be on terms  favorable  or  acceptable  to the
Company.

Dependence upon successful execution of acquisition  strategy;  risks associated
with integration of free-standing physical therapy clinics:

     A  major  element  of  the  Company's   business  strategy  is  to  acquire
free-standing outpatient physical therapy clinics primarily in secondary markets
throughout the central United States.  Acquisitions  have  constituted,  and the
Company expects them to constitute in the future,  a significant  portion of the
Company's  growth.  Since December 1991 to March 31, 1998, the Company has grown
from owning and operating one physical therapy clinic to owning and operating 15
free-standing clinics and 12 worksite physical therapy clinics. No assurance can
be given as to whether,  when or on what terms,  any  possible  acquisitions  of
free-standing clinics may be completed, if at all.

     The Company  believes that  competition for  acquisitions  will increase as
consolidation of the outpatient  rehabilitation industry continues.  Many of the
companies  actively  seeking such  acquisitions  are well  established  and have
substantially  greater  resources  than the Company.  Such  interest may lead to
increased competition for attractive acquisition candidates.  Accordingly, there
can  be no  assurance  that  existing  outpatient  rehabilitation  clinics  will
continue to be available to the Company in the secondary  markets in the central
United States on terms and conditions favorable or acceptable to the Company, or
at all. The failure of the Company to be able to successfully locate, negotiate,
close and integrate  such  free-standing  physical  therapy  acquisitions  would
adversely  affect the  Company's  future  growth  potential.  In  addition,  the
<PAGE>

Company's  ability to secure the  necessary  financing to acquire such  physical
therapy clinics on terms and conditions favorable to the Company will impact the
Company's ability to successfully execute its acquisition strategy.  Federal and
state laws may prohibit or restrict the use by the Company of its  securities as
consideration  for the acquisition of clinics from referral sources or otherwise
prohibit  or  restrict  the  Company's  ability  to  make   acquisitions.   Such
prohibitions  and  restrictions  could  restrict the  Company's  ability to make
acquisitions,  which would  adversely  affect the  Company's  growth  potential,
financial condition, results of operations and cash flows.

Potential Impairment of Acquired Assets:

     The Company  periodically  reviews the  operating  results of its  acquired
free-standing clinics to determine if any impairment charges for underperforming
assets and/or clinic closing are necessary. It is reasonable to expect that such
actions  will  be  required  from  time to time  in the  future  as the  Company
continues to grow through  acquisitions.  No assurance  can be given that assets
acquired  will never incur  impairment  charges or clinics  acquired will not be
closed.

Risks associated with expansion and rapid growth:

     The Company's growth strategy will require increased  personnel  throughout
the Company,  expanded  operational and financial systems and the implementation
of new and  additional  control  procedures.  There can be no assurance that the
Company  will  be  able  to  manage  expanded  or  newly  integrated  operations
effectively.  The failure to implement such  operational  and financial  systems
could have a material  adverse  affect on the Company's  results of  operations,
financial condition and cash flows.

Material dependence on referrals:

     Although not the Company's  primary  strategy,  the Company has acquired in
the past (and may  acquire in the  future)  certain  clinics  from  health  care
professionals  (such as physicians) who are the primary patient  referral source
for such  clinics.  Under  current and proposed  federal and state  legislation,
depending on the type of consideration paid by the Company and the nature of any
other financial relationships between the sellers, the seller and other referral
sources may be prohibited from referring  patients to the clinic.  In connection
with the  acquisition  of clinics from  physicians  in  particular,  the Company
typically   enters  into   noncompetition   agreements   with  the  sellers  for
approximately 60 months (although such sellers are not restricted from referring
patients  to other  clinics).  There  can be no  assurance,  however,  that such
contracts would be enforced according to their terms and conditions and that the
sellers would not begin competing with the Company.

Potential adverse effects of existing and future government regulation:

     The Company's physical therapy business is subject to extensive and rapidly
changing federal,  state and local regulation  governing  licensure,  conduct of
operations,  payment of referral  fees,  purchase or leasing of  facilities  and
employment of therapists and other professionals by business corporations.

     Virtually  all states in which the Company  operates  have enacted laws and
adopted  regulations  that restrict  health care  practitioners  from  referring
patients to health care facilities in which the practitioner has an ownership or
other financial  interest.  Other state laws and regulations  often prohibit the
giving and accepting of referral fees or other  consideration as compensation or
inducement for patient  referrals.  The Company believes that its operations are
structured to comply with all such laws and regulations  currently in effect, as
well as laws and regulations enacted or adopted but not yet effective. There can
be no assurance,  however, that enforcement authorities will not take a contrary
position. The Company also believes that, if it is subsequently  determined that
the Company's  operations do not comply with such laws or regulations,  it could
restructure its operations to comply with such laws and  regulations.  There can
be no  assurance,  however,  that the Company would be able to  restructure  its
operations.  In addition, there can be no assurance that the states in which the
Company currently operates, or may operate in the future, will not enact similar
or more  restrictive  laws and  that  the  Company  will be able to  operate  or
restructure its operations to comply with such new legislation or regulations or
interpretations of existing or new legislation and regulations.
<PAGE>

     Additional  federal  restrictions  became  effective  in 1995  for  certain
designated health services  (including  physical therapy) that require notice to
governmental  agencies of  ownership  on the part of  physicians  and members of
their  families of debt or equity  interests in  providers of physical  therapy,
such as the Company.  Payment will not be made for services provided to Medicare
or Medicaid  beneficiaries as a result of referrals from such  physicians.  This
law also  regulates  a wide  variety of other  relationships  between  referring
physicians and providers and imposes substantial penalties for violations of its
provisions. From time to time proposals are made to extend these restrictions to
all  services  provided,  regardless  of whether  this  source of payment is the
Medicare or Medicaid programs or some other public or private source of payment.
In the event such  legislation at the state or national level were enacted,  the
Company may be required to  restructure  its  relationships  with certain of its
referring  physicians.  There can be no assurance that the Company would be able
to do so without an adverse  effect on its  financial  condition,  operations or
cash flows.

Possible limitations on third-party reimbursement:

     The health care  industry  has  experienced  a material  trend  toward cost
containment as private and governmental  payors seek to respond to, and control,
rapidly escalating health care costs. One response has been to place limitations
on reimbursement rates by capping or lowering fees and restricting the number of
treatments which will be reimbursed for any given condition. All states in which
the Company  currently  conducts  business  have fee  schedules  which limit the
reimbursement rates under workers'  compensation  programs.  The Company expects
that  legislation  limiting  the  reimbursement  of fees for various  outpatient
services  (including  physical  therapy and other related  services) will become
more prevalent.  Reimbursement for the Company's services may also be limited by
third  party  payors.  Such  payors  often  limit the  amount of fees per visit,
regardless of the number or type of therapy applied to the patient, or otherwise
limit, by the terms of the managed care contract, the amount of fees that may be
charged. One method of governmental and third party payors has been to institute
what  are  known as  "capitated"  programs.  Under  capitated  programs,  payors
contract with providers for specific physical therapy services in return for set
prepaid fees per individual enrollee ("capitated" monthly fees). If the provider
has accurately analyzed and negotiated its capitated monthly fees, and the costs
in  providing  services  are less than the demand for  treatment,  the  provider
benefits from positive margins in cash flow resulting from the prepayment of the
capitated  monthly  fees.  However,  to the extent that the  actuarial  analysis
underlying  such  capitated  fees  is  inaccurate  and  enrollees  require  more
treatment than is anticipated,  aggregate  capitated fees may be insufficient to
cover the costs of providing enrollees with the services required.  Although the
Company could seek to negotiate stop-loss reinsurance to contractually shift the
risk of financial  exposure beyond certain limits to an insurance carrier in the
event the Company determined to participate in such a capitated  program,  there
can be no assurance  that the Company would be able to obtain such  reinsurance.
In  addition,  the Company  could be required to obtain  licenses  from  certain
governmental authorities in order to participate in such capitated programs. The
Company does not  currently  have a license from any  governmental  authority to
offer such  programs,  and there can be no assurance  that the Company  would be
able to secure any such licenses when and if sought by the Company. Moreover, in
order to effectively  manage such capitated  contracts,  the Company may need to
acquire and implement additional operational and informational systems.
<PAGE>

     The  Company   expects  the  trend  toward  third  party  payors   limiting
reimbursement  levels for various  out-patient  services,  including  outpatient
rehabilitation  services,  to  continue.  As a  consequence,  there  can  be  no
assurance  that  reimbursement  for the Company's  rehabilitation  services will
remain  at  current  or   anticipated   levels.   Any  reduction  or  limits  on
reimbursement  levels for the  Company's  services  would  adversely  affect the
profitability  of,  or demand  for,  the  Company's  services  and could  have a
material  adverse  effect  on the  Company's  financial  condition,  results  of
operations and liquidity.  In addition,  such payors are expected to continue to
develop programs designed to control and reduce the cost of health care services
that may  adversely  affect the  profitability  of, or demand for, the Company's
services.

State limitations imposed upon the corporate practice of medicine:

     Certain  states  have  legislation  or  regulations,  or  have  interpreted
existing  physical  therapy  licensing  laws,  to prohibit or restrict  business
corporations,  such as the Company, from practicing physical therapy through the
direct employment of physical  therapists.  In other states, the courts or state
officials have issued rulings or opinions stating or suggesting that health care
professionals  may not  lawfully  provide  services  as  employees  of  business
corporations  such as the  Company.  For  example,  in Texas,  an opinion of the
Attorney General suggests that unlicensed  corporate  entities may not engage in
the practice of physical therapy, although the Company believes that other Texas
regulators disagree with this conclusion and that this opinion has generally not
been followed,  or enforced,  in Texas.  Similarly however,  in California,  the
Attorney  General has opined  that  physical  therapists  may not be employed by
corporate  employers,  such  as the  Company.  The  Physical  Therapy  Examining
Committee of the California  Board of Medical Quality  Assurance,  however,  has
concluded that there is no such  prescription  under  California law, and to the
best of the Company's  knowledge,  the Attorney  General's  opinion has not been
enforced to date. There can be no assurance that regulators, or others in Texas,
California and other states,  will not seek to enforce,  or adopt,  this type of
restriction,  or that other states in which the Company operates, or may operate
in the  future,  will  not  enact  or  enforce  similar,  or  more  restrictive,
legislation  or  regulations  or that the  Company can adapt its  operations  to
comply with such legislation and regulations.

Material  dependence  upon  existing  management  and  physical  therapy  clinic
personnel:

     The success of the Company is highly dependent on the services of Mr. Loren
S. Brink, its President and Chief Executive Officer, and upon Mr. Thomas Coplin,
President  of Health  Fitness  Rehab.  The loss of  either  Mr.  Brink's  or Mr.
Coplin's  services  would  have a  material  adverse  effect  on  the  Company's
business.  In January 1997, the Company  entered into an "evergreen"  three year
employment agreement with Mr. Brink. The Company is currently negotiating a long
term employment  agreement with Mr. Coplin.  No assurance can be given that such
long term employment  agreement will be entered into between the Company and Mr.
Coplin or on terms,  and conditions,  acceptable to the Company.  The failure by
the  Company to enter  into such long term  employment  agreement  would have an
adverse  effect on the  Company's  business.  The Company  owns and  maintains a
key-man life insurance policy on Mr. Brink's life in the amount of $3.5 million.
<PAGE>
     The Company's  operations are also dependent upon  attracting and retaining
highly-qualified  physical  therapists.  Although,  to date, the Company has not
experienced   significant  difficulty  in  attracting  and  retaining  qualified
physical  therapists,  it is  generally  accepted  that the demand for  physical
therapists exceeds the available supply. As the Company's operations expand, the
Company could experience  difficulty  recruiting and maintaining adequate staff.
Most  of the  Company's  competitors  are  larger  and  have  greater  financial
resources,  which may provide such  competitors  with an advantage in attracting
and retaining physical therapists. In addition, the Company's ability to attract
and  retain  physical  therapists  may be limited  as the  Company's  ability to
increase  its fees to cover  such  additional  costs is  restricted  by the cost
containment  pressures  on health  care  providers.  The  inability  to  attract
therapists without  substantially  increasing their compensation could interfere
with the Company's business plans and adversely affect its results of operations
and cash flows.

Possible quarterly volatility in Company financial results:

     The Company may  experience,  as other  companies in the business of owning
and operating  physical therapy clinics have experienced,  a decrease in revenue
and income  from  operations  in the third and fourth  quarters  of each year as
patient  visits  historically  tend to decline  during  the  summer and  holiday
months.  In  addition,  the  timing,  number and  integration  of the  Company's
potential  free-standing  physical  therapy  acquisitions  may  cause  financial
results of  operations to vary on a quarterly  basis.  No assurance can be given
that  the  timing  or  integration  of  possible  future  acquisitions  will not
materially  adversely  affect  the  Company's  financial  position,  results  of
operations and cash flows on a quarterly or annual basis.

Likely material changes in workers' compensation laws:

     Workers'  compensation  coverage is a creation of state law,  and thus,  is
subject to material change by state legislatures and is materially influenced by
the political process in each state. Several states have mandated that employers
receive  coverage only from funds operated by the state.  New laws affecting the
workers'  compensation system in Minnesota and any other state where the Company
may do business in the future  (including  laws that  require all  employers  to
participate in state-sponsored  funds or that mandate premium  reductions) would
have a  material  adverse  effect on the  Company  and its  financial  position,
results  of  operations  and cash  flows.  Several  bills to modify  Minnesota's
workers'  compensation laws have been introduced in the State legislature in the
past.  The Company is not able, at this point in time, to predict the likelihood
that any of these  bills will be enacted or the  potential  effect  these  bills
could have on the Company and its operations, if enacted into law.

Possible  risk  in  converting  physical  therapy  "independent   practices"  to
"rehabilitation agency" status:

     Under current Medicare  standards,  a facility certified as an "independent
practice" is subject to a $900 per capita limit in connection with the provision
of physical therapy services. In contrast,  physical therapy sites or facilities
certified as  "rehabilitation  agencies" are not subject to such $900 per capita
reimbursement   limitation.   As  a  result,  management  views  the  change  in
certification from an "independent practice" to a "rehabilitation  agency" as an
important factor,  despite the fact that only  approximately 8% of the Company's
rehabilitation  revenues  are  derived  from  Medicare or  Medicaid.  Management
believes  a certain  non-quantifiable  stigma  may  apply to those  "independent
practices"  that  have  not  yet,  or do not  in the  future,  convert  to  such
"rehabilitation  agencies."  As of  March  31,  1998,  ten of the  Company's  15
free-standing  physical  therapy  clinics had been certified as  "rehabilitation
agencies."  For four of the  Company's  free-standing  physical  therapy  sites,
"rehabilitation  agency"  status is not  applicable  due to the  nature of their
hospital   contract  business  and  the  remaining  site  is  currently  in  the
certification  process. No assurance can be given that all or any portion to the
Company's future free-standing physical therapy clinics can or will be converted
to such "rehabilitation  agency" status, nor can any assurance be given that the
failure to achieve  such status will not have a material  adverse  effect on the
Company's rehabilitation business.
<PAGE>

Competition:

     There are a significant number of companies  currently existing in, as well
as entering,  the physical  therapy  market.  The Company  competes for physical
therapy business with other  significantly  larger physical  therapy  companies.
Most  physical  therapy  companies  that  compete  with the Company have greater
capital and financial resources,  operational experience, marketing capabilities
and name recognition than the Company.  The health fitness business is also very
competitive.  The Company  competes for  management  contracts for corporate and
hospital-based   fitness  centers  with  other  health  and  fitness  management
companies.  There can be no  assurance  that the Company will be able to compete
successfully with these management and physical therapy companies.

Enhanced Nasdaq SmallCap Market(TM)("SmallCap Market") Maintenance Requirements:

     In August 1997,  the Securities and Exchange  Commission  ("SEC")  approved
enhanced  listing and  maintenance  requirements  for  companies  listing  their
securities on the Nasdaq SmallCap  Market(TM) and the Nasdaq National Market(R).
The enhanced  maintenance  requirements for listing the Company's  securities on
the SmallCap  Market include a requirement  that the Company have either (1) net
tangible  assets of at least $2 million,  (2) $500,000 of net income in the most
recent  fiscal year or in two of the last three  fiscal  years,  or (3) a market
capitalization of at least $35 million.  Existing SmallCap Market companies were
given  until  February  23,  1998 to comply  with such  standards.  The  Company
believes  that,  as a result of the  Company's  private  placement  completed on
February 19, 1998,  the Company is in compliance  with the enhanced  maintenance
requirements.  If,  however,  the  Company's  net tangible  assets fall below $2
million,  the  Company  will fail to meet such  requirements  and the  Company's
securities could be de-listed from the SmallCap Market. In such event,  trading,
if any, in the  Company's  common  stock would  thereafter  be  conducted in the
over-the-counter  markets  or in the so called  "pink  sheets"  or the  Nasdaq's
electronic  bulletin  board.  Consequently,   the  liquidity  of  the  Company's
securities  could be impaired,  not only in the number of securities which could
be  bought  or  sold,  but also  through  delays  and  timing  of  transactions,
reductions in security  analysts' and the news media's  coverage of the Company,
and possibly,  lower prices for the Company's securities than might otherwise be
attained.

Possible  dilution and depressive  effect on price of the Company's common stock
from common stock issued in connection with acquisitions:

     In connection  with the Company's  strategy of  aggressive  growth  through
acquisitions,  the Company  intends to issue shares of its common stock, as well
as grant certain earn-out provisions that may include the future issuance of the
Company's  common  stock.  Although  the  aggregate  number of such shares to be
issued in  connection  with  existing and future  acquisitions  is not currently
ascertainable  by the Company,  such issuances may be material in the aggregate.
Such issuances of the Company's common stock in connection with acquisitions may
be dilutive to existing shareholders of the Company and sales of such securities
into the  public  market  could  have a  depressive  effect  on the price of the
Company's  common stock. No assurance can be given that such future issuances of
the Company's  securities in connection with future acquisitions will not have a
materially dilutive effect on existing Company  shareholders,  nor that sales of
shares issued in such  acquisitions  will not  materially  adversely  affect the
price of the Company's common stock.
<PAGE>

Risk of litigation and insufficiency of liability insurance:

     Although  the  Company  has had no history of material  legal  claims,  the
Company may be subject to claims and lawsuits from time to time arising from the
operation of its business,  including  claims arising from accidents or from the
negligent provision of physical therapy services. Damages resulting from and the
costs of defending  any such  actions  could be  substantial.  In the opinion of
management,  the Company is adequately  insured against  personal injury claims,
professional liability claims and other business-related  claims including,  but
not limited to, claims  related to the negligent  provision of physical  therapy
services.  Nevertheless,  there can be no assurance  the Company will be able to
maintain such coverage, or that it will be adequate.

Restrictions  and  affirmative and negative  covenants  imposed by senior credit
facility:

     Certain of the affirmative and negative  covenants imposed upon the Company
by its senior secured lending facility  restrict the Company's  ability to incur
additional  senior and subordinated  debt.  Furthermore,  upon certain events of
default, such senior secured lender is entitled to demand immediate repayment of
their outstanding loans. In such  circumstances,  the Company may not be able to
access other sources of capital,  on a timely basis,  or on terms and conditions
favorable to the Company, or at all, with sufficient speed or sufficient size to
avoid the Company's  senior secured lender from taking  material  adverse action
against the Company and its collateral.

Lack of proprietary protection; lack of barriers to entry:

     Although the Company holds certain trademarks,  tradenames and intellectual
property associated with its operations,  the Company is primarily a health care
service  business  where  patents  or  other   intellectual   property  are  not
applicable,  or if  applicable,  do not provide  material  barriers to entry for
third parties or  competitors  to enter the Company's  existing  preventive  and
rehabilitative  lines of business and compete with the  Company.  Therefore,  no
assurance can be given that other existing competitors, or health care companies
seeking to gain access to the  Company's  market or limit the  Company's  market
share, may not devote  resources to effectively  compete with the Company in the
future. No assurance can be given that if such competition  occurs in the future
that the Company's financial position,  results of operations or cash flows will
not be materially adversely affected.

Potential  depressive  effect on price of common stock arising from exercise and
sale of existing convertible securities:

     At  December  31,  1997,  the  Company had  outstanding  stock  options and
warrants  (not  including  the  shares  issuable  under any  contingent  grants,
earn-out  agreements  or  any  future  acquisition)  to  purchase  an  aggregate
2,586,063  shares of common  stock.  The exercise  and sale of such  outstanding
stock options and stock purchase warrants and sale of stock acquired thereby may
have a material  adverse effect on the price of the Company's  common stock.  In
addition,  the exercise and sale of such Company's common stock could occur at a
time  when the  Company  would  otherwise  be able to obtain  additional  equity
capital on terms and conditions more favorable to the Company.
<PAGE>


ITEM 7.  FINANCIAL STATEMENTS

INDEPENDENT AUDITORS' REPORT


To the Stockholders and Board of Directors
Health Fitness Corporation
Minneapolis, Minnesota

We have audited the accompanying  consolidated  balance sheets of Health Fitness
Corporation and Subsidiaries  (the Company) as of December 31, 1997 and 1996 and
the related  consolidated  statements of operations,  stockholders'  equity, and
cash flows for the years then ended. These consolidated financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these consolidated financial statements based on our audits.

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

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,  the financial  position of Health Fitness  Corporation  and
Subsidiaries  as of  December  31,  1997  and  1996  and the  results  of  their
operations  and their cash flows for the years then ended,  in  conformity  with
generally accepted accounting principles.



/s/ Deloitte & Touche LLP

Minneapolis, Minnesota
April 8, 1998


<PAGE>


HEALTH FITNESS CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 1997 AND 1996
<TABLE>
<CAPTION>
                                                                                            1997           1996
<S>                                                                                     <C>             <C>
ASSETS (Note 4)

CURRENT ASSETS:
   Cash and cash equivalents                                                            $    81,639
   Trade accounts and notes receivable, less allowance for doubtful 
     accounts of $225,000 and $245,000, respectively                                      6,502,963     $ 4,656,876
   Inventories                                                                              810,805         454,254
   Prepaid expenses and other                                                               533,321         433,413
                                                                                        -----------     -----------
           Total current assets                                                           7,928,728       5,544,543

PROPERTY, net (Note 3)                                                                    3,598,188       2,185,335

OTHER ASSETS:
   Goodwill, less accumulated amortization of $1,276,287 and $961,424, 
     respectively (Notes 1 and 2)                                                         8,989,848       9,376,367
   Noncompete agreements, less accumulated amortization of $279,639 
     and $84,874 (Notes 1 and 2)                                                            932,211         346,976
   Copyrights, less accumulated amortization of $40,944 at December 31, 1997 
     (Notes 1 and 2)                                                                        629,056       
   Trade names, less accumulated amortization of $13,667 at December 31, 1997 
     (Notes 1 and 2)                                                                        246,333
   Contracts, less accumulated amortization of $48,194 at December 31, 1997 
     (Notes 1 and 2)                                                                        171,806
   Trade accounts and notes receivable, less allowance for doubtful accounts 
     of $650,000 and $240,000, respectively                                                 679,376         640,000
   Other                                                                                    556,736          85,676
                                                                                        -----------     -----------
                                                                                        $23,732,282     $18,178,897
                                                                                        ===========     ===========
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
   Checks written in excess of bank balances                                                            $    94,643
   Notes payable (Note 4)                                                                                 2,090,000
   Trade accounts payable                                                               $ 1,873,472       1,662,077
   Accrued salaries, wages, and payroll taxes                                             1,779,200       1,302,770
   Accrued earn-out                                                                         533,444         367,496
   Other accrued liabilities                                                              1,233,538         254,686
   Current portion of long-term debt (Note 4)                                               503,540         281,278
   Deferred revenue                                                                       1,844,460       1,577,186
                                                                                        -----------     -----------
           Total current liabilities                                                      7,767,654       7,630,136

LONG-TERM DEBT, less current portion (Note 4)                                             5,785,018         576,490

DEFERRED LEASE OBLIGATION                                                                    31,170          80,183

COMMITMENTS AND CONTINGENCIES (Note 5)

STOCKHOLDERS' EQUITY (Note 6):
   Preferred stock, $.01 par value;  authorized 5,000,000 shares, none issued or
   outstanding  Common  stock,  $.01 par value;  25,000,000  shares  authorized;
   8,136,828 and 7,193,293 shares
     issued and outstanding, respectively                                                    81,368          71,933
   Additional paid-in capital                                                            12,976,680      11,693,417
   Accumulated deficit                                                                   (2,842,379)     (1,795,689)
                                                                                        -----------     -----------
                                                                                         10,215,669       9,969,661
   Stockholder note and interest receivable                                                 (67,229)        (77,573)
                                                                                        -----------     -----------
                                                                                         10,148,440       9,892,088
                                                                                        -----------     -----------
                                                                                        $23,732,282     $18,178,897
                                                                                        ===========     ===========
</TABLE>
See notes to consolidated financial statements.
<PAGE>

HEALTH FITNESS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
YEARS ENDED DECEMBER 31, 1997 AND 1996
<TABLE>
<CAPTION>
                                                                                      1997               1996

<S>                                                                               <C>               <C> 
REVENUES:
   Preventive health care                                                         $   24,916,837    $    21,789,983
   Rehabilitative health care                                                          8,753,887          6,724,361
                                                                                  --------------    ---------------
                                                                                      33,670,724         28,514,344

COSTS OF REVENUES:
   Salaries                                                                           19,151,162         15,686,183
   Equipment                                                                           4,839,962          4,414,273
   Support                                                                             1,970,192          1,386,472
   Occupancy                                                                           1,006,738          1,326,961
                                                                                  --------------    ---------------
                                                                                      26,968,054         22,813,889
                                                                                  --------------    ---------------
GROSS PROFIT                                                                           6,702,670          5,700,455

OPERATING EXPENSES:
   Salaries                                                                            2,680,506          1,749,498
   Selling, general, and administrative                                                4,708,571          2,598,434
   Net gain on disposition of clinic assets                                             (267,806)
                                                                                  --------------    ---------------
                                                                                       7,121,271          4,347,932
                                                                                  --------------    ---------------
OPERATING (LOSS) INCOME                                                                 (418,601)         1,352,523

INTEREST EXPENSE                                                                        (650,347)          (292,421)

OTHER INCOME (EXPENSE)                                                                    22,258            (54,521)
                                                                                  --------------    ---------------

NET (LOSS) INCOME                                                                 $   (1,046,690)   $     1,005,581
                                                                                  ==============    ===============

NET (LOSS) INCOME PER SHARE:
   Basic                                                                          $        (.13)    $          .15
                                                                                  =============     ==============
   Diluted                                                                        $        (.13)    $          .13
                                                                                  =============     ==============

WEIGHTED AVERAGE COMMON SHARES
     ASSUMED OUTSTANDING:
   Basic                                                                               7,884,088          6,894,022
                                                                                  ==============    ===============
   Diluted                                                                             7,884,088          7,581,844
                                                                                  ==============    ===============
</TABLE>
See notes to consolidated financial statements.
<PAGE>
HEALTH FITNESS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>
                                                                                                Stockholder
                                                                     Additional                  Note and       Total
                                            Common Stock               Paid-in     Accumulated   Interest   Stockholders'
                                        ---------------------
                                        Shares      Amount             Capital       Deficit    Receivable     Equity
<S>                                    <C>         <C>              <C>           <C>            <C>         <C>        

BALANCE AT DECEMBER 31, 1995           6,457,429   $   64,574       $10,200,033   $(2,801,270)   $ (64,403)  $ 7,398,934   

   Issuance of common stock in
     connection with 1996 acquisition     40,000          400           221,914                                  222,314
   Issuance of common stock
     purchase warrants                                                   40,000                                   40,000
   Conversion of convertible notes and 
     interest                            456,955        4,570         1,049,875                                1,054,445
   Warrants exercised                     86,592          866            52,662                                   53,528
   Stock options exercised               135,000        1,350            88,080                                   89,430
   Issuance of common stock
     in connection with a software
     license agreement                    10,000          100            26,150                                   26,250
   Issuance of common stock through
     Employee Stock Purchase Plan          7,317           73            14,703                                   14,776
   Advances on notes receivable                                                                    (17,970)      (17,970)
   Payments received on notes receivable                                                             4,800         4,800
   Net income                                                                       1,005,581                  1,005,581
                                       ---------   ----------       -----------   -----------    ---------   -----------

BALANCE AT DECEMBER 31, 1996           7,193,293       71,933        11,693,417    (1,795,689)     (77,573)    9,892,088

   Issuance of common stock in
     connection with 1995 acquisition    292,829        2,928            (2,928)
   Issuance of common stock in
     connection with 1997 acquisitions   153,911        1,539           414,086                                  415,625
   Issuance of common stock
     purchase warrants                                                   92,431                                   92,431
   Issuance of note payable with
     conversion option                                                   44,118                                   44,118
   Conversion of convertible notes 
     and interest                        130,358        1,304           313,452                                  314,756
   Warrants exercised                     86,800          868           129,882                                  130,750
   Stock options exercised               223,000        2,230           158,520                                  160,750
   Issuance of common stock
     for services                         35,500          355            83,239                                   83,594
   Issuance of common stock through
     Employee Stock Purchase Plan         21,137          211            50,463                                   50,674
   Advances on notes receivable                                                                     (9,656)       (9,656)
   Payments received on notes receivable                                                            20,000        20,000
   Net loss                                                                        (1,046,690)                (1,046,690)
                                       ---------   ----------       -----------   -----------    ---------   -----------

BALANCE AT DECEMBER 31, 1997           8,136,828   $   81,368       $12,976,680   $(2,842,379)   $ (67,229)  $10,148,440
                                       =========   ==========       ===========   ===========    =========   ===========
</TABLE>
See notes to consolidated financial statements.
<PAGE>


HEALTH FITNESS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Note 8)
YEARS ENDED DECEMBER 31, 1997 AND 1996
<TABLE>
<CAPTION>
                                                                                          1997            1996
<S>                                                                                   <C>              <C> 
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net (loss) income                                                                  $ (1,046,690)    $  1,005,581
   Adjustment to reconcile net (loss) income to net
       cash (used in) provided by operating activities:
     Net gain on disposition of clinic assets                                             (267,806)
     Common stock issued for services                                                      134,268           14,776
     Depreciation and amortization                                                       1,312,096        1,073,645
     Deferred revenue                                                                      267,274           36,200
   Change in assets and liabilities, net of acquisitions:
     Trade accounts and notes receivable                                                (1,543,877)        (863,950)
     Inventories                                                                          (356,551)         (86,353)
     Prepaid expenses and other                                                           (119,536)         (46,984)
     Other assets                                                                         (184,280)         (15,934)
     Trade accounts payable                                                                112,764          534,087
     Accrued liabilities and other                                                         854,363         (456,286)
                                                                                      ------------     ------------
           Net cash (used in) provided by operating activities                            (837,975)       1,194,782

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchase of property                                                                 (1,978,497)      (1,183,001)
   Payments for acquisitions, net of liabilities assumed
     and cash acquired                                                                  (1,795,908)        (582,016)
   Payments in connection with earn-out provisions                                        (485,115)        (124,924)
   Proceeds from sale of physical therapy clinics, net                                   1,220,600
   Collection of notes receivable                                                          220,008
                                                                                      ------------     ------------
         Net cash used in investing activities                                          (2,818,912)      (1,889,941)

CASH FLOWS FROM FINANCING ACTIVITIES:
   (Decrease) increase in checks written in excess of bank balances                        (94,643)          94,643
   Borrowings under line of credit                                                       2,957,500        4,700,938
   Repayments of line of credit                                                         (2,197,500)      (3,225,938)
   Proceeds from notes payable                                                             478,000          600,000
   Repayments of notes payable                                                                           (1,686,942)
   Proceeds from long-term debt                                                          2,712,128          113,000
   Repayments of long-term debt                                                           (440,803)        (662,683)
   Proceeds from issuance of common stock                                                  291,500          268,659
   Proceeds from issuance of warrants to purchase common stock                              22,000
   Advances on notes receivable                                                             (9,656)         (17,970)
   Payments received on notes receivable                                                    20,000            4,800
                                                                                      ------------     ------------
           Net cash provided by financing activities                                     3,738,526          188,507
                                                                                      ------------     ------------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                        81,639         (506,652)

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                                  -           506,652
                                                                                      ------------     ------------

CASH AND CASH EQUIVALENTS AT END OF YEAR                                              $     81,639     $         -
                                                                                      ============     ============
</TABLE>
See notes to consolidated financial statements.
<PAGE>


HEALTH FITNESS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 1997 AND 1996

1.       BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        Business - Health Fitness  Corporation and subsidiaries (the Company) is
        engaged in two principal  lines of business  (segments):  (i) preventive
        health care and (ii) rehabilitative  health care. Preventive health care
        includes the  development,  marketing,  and  management of corporate and
        hospital-based   fitness  centers  and  selling  of  fitness  equipment,
        service,  and fitness related soft-goods such as shirts, hats, and other
        items.  Rehabilitative  health care relates to the operation of physical
        therapy  clinics that provide a full range of  rehabilitation  services,
        the  operation of a national  network of  independent  physical  therapy
        clinics,  the  authorship  and sale of written  materials to independent
        physical  therapy  clinics,  and the  provision of  occupational  health
        consulting  services to  employers,  insurers,  and others.  The Company
        provides  management  and  consulting  contract  services  in 27 states,
        conducts  fitness  equipment  sales  from two  locations  in  Minnesota,
        provides  physical  therapy services from clinics in Iowa and Minnesota,
        and  conducts the  operation,  in Arizona,  of a network of  independent
        physical  therapy  clinics.  In June 1997, the Company  changed its name
        from  Health   Fitness   Physical   Therapy,   Inc.  to  Health  Fitness
        Corporation.

        Consolidation  -  The  consolidated  financial  statements  include  the
        accounts of Health Fitness Corporation and its subsidiaries,  Sports and
        Orthopedic  Physical Therapy,  Inc., Health Fitness Rehab,  Inc., Health
        Fitness  Rehab of Iowa,  Inc.,  Fitness  Centers of America  dba Fitness
        Systems, The Preferred  Companies,  Inc. dba Preferred Therapy Providers
        of  America,  Duffy  and  Associates  Physical  Therapy  Corp.,  Medlink
        Management  Services,  Inc., and Medlink  Corporation.  All  significant
        intercompany balances and transactions have been eliminated.

        Cash Equivalents - The Company  considers all highly liquid  investments
        purchased   with  a  maturity  of  three  months  or  less  to  be  cash
        equivalents.

        Trade  Accounts  and  Notes   Receivable  -  Trade  accounts  and  notes
        receivable relating to preventive health care represent amounts due from
        companies and  individuals for services or products  shipped.  The notes
        receivable  are  typically  due  in 60  monthly  installments  and  have
        interest rates from 14.8% to 16.0%. Trade accounts  receivable  relating
        to  rehabilitative  health care  represent  amounts due from  companies,
        primarily  insurance  companies,   and  individuals.   The  Company  has
        experienced  that some  rehabilitative  accounts  receivable  may not be
        collected within one year from the date of service. Therefore, a portion
        of the trade accounts receivable balance is classified as noncurrent.

        Inventories - Inventories, which consist primarily of fitness equipment,
        are stated at the lower of cost (first-in, first-out basis) or market.

        Deferred Revenue - Deferred revenue  represents  billings in advance for
        the  management  of corporate  and  hospital-based  fitness  centers and
        amounts received in excess of revenues recognized to date on contracting
        third-party payor contracts.
<PAGE>
     Revenue  Recognition  - All  revenues,  except  for  the  sale  of  fitness
     equipment and soft-goods and revenues from  contracting  third-party  payor
     contracts,  are  recognized  at the time the service is provided.  Revenues
     relating to the sale of equipment and  soft-goods  is  recognized  when the
     product is shipped.  Revenues from contracting  third-party payor contracts
     is recognized over the contract period.

     Concentrations  of Credit Risks - The Company grants credit to customers in
     the ordinary course of business. Concentrations of credit risk with respect
     to trade  receivables  are limited due to the number of customers and their
     geographic dispersion.

     Property - Property is stated at cost.  Depreciation  and  amortization are
     computed using both  straight-line and accelerated  methods over the useful
     lives of the assets or the terms of the capital leases.

     Goodwill - Goodwill represents the excess of the purchase price and related
     costs  over  the fair  value  of the net  assets  of  businesses  acquired.
     Goodwill relating to  rehabilitative  health care acquisitions is primarily
     being amortized on a straight-line  basis over 15 years.  Goodwill relating
     to  preventive   health  care   acquisitions   is  being   amortized  on  a
     straight-line basis over 15 or 20 years.

     Subsequent  payments  of  earn-out  provisions  will  be  accounted  for as
     adjustments  to goodwill and  amortized on a  straight-line  basis over the
     remaining life of the goodwill associated with the acquired company.

     Noncompete  Agreements  - The  Company has entered  into a  noncompete  and
     separation  agreement with a former regional vice president and has entered
     into  noncompete  agreements with certain of the former owners of companies
     acquired. The noncompete and separation agreements cover periods of five to
     seven years and  prohibit  the  individuals  from  directly  or  indirectly
     competing with the Company.  The payments  associated with these agreements
     are amortized over the term of the noncompete agreement.

     Other Intangible  Assets - The Company's other intangible assets consist of
     copyrights, trade names, and contracts.  Contracts consist of agreements to
     provide  rehabilitative  services on behalf of other health care  providers
     for terms of two to three  years.  The values  assigned  by the  Company to
     these intangible assets are based on an independent  appraisal.  The values
     assigned to  copyrights,  trade names,  and  contracts  are  amortized on a
     straight-line   basis  over  15  years,  15  years,   and  2  or  3  years,
     respectively.

     Recoverability of Long-Lived Assets - The Company reviews long-lived assets
     and goodwill  related to those  assets for  impairment  whenever  events or
     changes in  circumstances  indicate the carrying value of an asset or group
     of assets  may not be  recoverable.  The  Company  considers  a history  of
     operating  losses to be its  primary  indicator  of  potential  impairment.
     Assets are grouped and  evaluated  for  impairment  at the lowest level for
     which there are  identifiable  cash flows,  which is  considered  to be the
     continuing operations of an entity acquired. The long-lived assets relating
     to the operations of an entity  acquired are deemed  impaired if a forecast
     of undiscounted future operating cash flows directly related to the entity,
     including  disposal value, if any, is less than its carrying amount. If the
     operations of an entity acquired are deemed to be impaired, the loss
<PAGE>
        is measured as the amount by which the carrying amount of the long-lived
        assets  directly  associated  with the operations of the acquired entity
        exceeds its fair value.  Fair value is based on quoted  market prices in
        active markets, if available. If quoted market prices are not available,
        an  estimate of fair value is based on the best  information  available,
        including  prices  for  similar  assets  or  the  results  of  valuation
        techniques  such as  discounted  estimated  future  cash flows as if the
        decision to continue the operations of the impaired  acquired entity was
        a new investment decision.  The Company generally measures fair value by
        discounting  estimated  future  cash  flows.   Considerable   management
        judgment  is  necessary  to  estimate   discounted  future  cash  flows.
        Accordingly,   actual  results  could  vary   significantly   from  such
        estimates.

        Labor  -  The  Company's  rehabilitative  operations  are  dependent  on
        attracting and retaining highly qualified physical therapists.  To date,
        the Company has not experienced significant difficulty in attracting and
        retaining  qualified  physical  therapists,  even  though the demand for
        physical  therapists exceeds the available supply. The Company's ability
        to increase its fees to cover such additional costs may be restricted by
        the cost-containment pressures on health care providers.

        Income Taxes - The Company  utilizes the asset and  liability  method of
        accounting  for income  taxes as  required  by  Statement  of  Financial
        Accounting  Standards  (SFAS) No.  109,  Accounting  for  Income  Taxes.
        Deferred  income tax assets and  liabilities  are computed  annually for
        differences  between the financial statement and tax basis of assets and
        liabilities  that will  result in taxable or  deductible  amounts in the
        future based on enacted tax laws and rates  applicable to the periods in
        which the differences  are expected to affect taxable income.  Valuation
        allowances are established  when necessary to reduce deferred tax assets
        to the amount  expected  to be  realized.  Income tax expense is the tax
        payable or refundable for the period plus or minus the change during the
        period in deferred tax assets and liabilities.

        Net (Loss)  Income Per Common Share - Effective  December 15, 1997,  the
        Company adopted SFAS No. 128,  Earnings per Share.  Net income per share
        amounts  presented  for 1996 have been restated for the adoption of SFAS
        No. 128.  Basic net (loss) income per share are computed by dividing net
        (loss)  income  by  the  weighted   average   number  of  common  shares
        outstanding and  contingently  issuable  shares.  Diluted net income per
        share assumes  conversion of  convertible  subordinated  notes as of the
        beginning of the year,  issuance of contingently  issuable  shares,  and
        exercise of stock options and warrants  using the treasury stock method,
        if  dilutive.  Diluted  net loss per  share in 1997 is the same as basic
        loss  per  share  due  to  the   antidilutive   effect  of  the  assumed
        conversions.  The following is a  reconciliation  of the  numerators and
        denominators used to calculate net (loss) income per share:

<TABLE>
<CAPTION>
                                                                                          1997            1996
        <S>                                                                          <C>               <C>
        Basic Net (Loss) Income Per Share Computation -
          Net (loss) income                                                          $  (1,046,690)    $  1,005,581

          Weighted average common shares outstanding                                     7,860,020        6,883,421
          Contingently issuable shares                                                      24,068           10,601
                                                                                     -------------     ------------
              Average shares used in basic computation                                   7,884,088        6,894,022
                                                                                     -------------     ------------
          Basic net (loss) income per share                                          $        (.13)    $        .15
                                                                                     =============     ============

        Diluted Net (Loss) Income Per Share Computation -
          Net (loss) income                                                          $  (1,046,690)    $  1,005,581

          Weighted average common shares outstanding                                     7,860,020        6,883,421
          Contingently issuable shares                                                      24,068          302,541
          Dilutive effect of stock options and warrants                                                     395,882
                                                                                     -------------     ------------
              Average shares used in diluted computation                                 7,884,088        7,581,844
                                                                                     -------------     ------------
          Diluted net (loss) income per share                                        $        (.13)    $        .13
                                                                                     =============     ============
</TABLE>

<PAGE>
          Average shares used in the 1997 diluted  computation  excludes certain
          contingently  issuable shares of common stock with a value of $500,000
          on February 7, 1999, the dilutive effect of stock options and warrants
          to purchase  2,586,063 shares of common stock, and assumed  conversion
          of convertible  subordinated notes into 159,522 shares of common stock
          due to their antidilutive effect.

          Average  shares  used in the 1996  diluted  computation  excludes  the
          dilutive  effect of stock  options and warrants to purchase  1,248,428
          shares  of common  stock and the  assumed  conversion  of  convertible
          subordinated  notes into  189,487  shares of common stock due to their
          antidilutive effect.

          Use of  Estimates  - The  preparation  of the  consolidated  financial
          statements in conformity with generally accepted accounting principles
          requires  management to make certain  estimates and  assumptions  that
          affect the reported  amounts of assets and  liabilities and disclosure
          of contingent  assets and liabilities at the date of the  consolidated
          financial statements and the reported amounts of revenues and expenses
          during the reporting  period.  Actual  results could differ from those
          estimates.

          Reclassifications  - Certain  reclassifications  have been made to the
          December 31, 1996 financial  statements to conform to the presentation
          adopted  in  the  December   31,  1997   financial   statements.   The
          reclassifications  had no effect on stockholders' equity or net income
          as previously reported.

2.        ACQUISITIONS

          1997   Acquisitions  -  In  August  1997  the  Company  completed  the
          acquisition,  effective  as of July 31,  1997,  of all the  issued and
          outstanding  stock of Medlink  Management  Services,  Inc. and Medlink
          Corporation  (collectively  Medlink),  two  closely  held and  related
          rehabilitation services companies based in Iowa.

          On  May  16,  1997,  the  Company  acquired  all  of  the  issued  and
          outstanding  stock of  closely  held  Duffy  and  Associates  Physical
          Therapy Corp. (Duffy) of Des Moines,  Iowa. Duffy provides  outpatient
          physical therapy, sports medicine, and occupational health services at
          two  clinics  in Iowa.  It also  contracts  with  area  hospitals  and
          corporations and provides services to a high school's athletic teams.

          On April 9, 1997,  the Company  completed the  acquisition  of all the
          issued and outstanding  stock of closely held K.A.M.  Physical Therapy
          Services,  Corp.  (K.A.M.),  an Iowa-based  provider of rehabilitative
          services.

          On February 7, 1997, the Company  completed the acquisition of certain
          of the assets and assumed the  liabilities  of two related and closely
          held companies:  Isernhagen & Associates,  Inc. and  Isernhagen,  Ltd.
          (collectively  Isernhagen).  Isernhagen,   Minnesota-based  companies,
          provide comprehensive  programs and services to professionals who work
          in industrial rehabilitation and work injury services.



<PAGE>


        In connection with the  acquisitions,  assets  purchased and liabilities
        assumed,  notes issued, common stock issued, and cash consideration paid
        were as follows:
<TABLE>
<CAPTION>
                                                         Medlink         Duffy           K.A.M.        Isernhagen
        <S>                                           <C>             <C>            <C>               <C>     

        Assets acquired:
         Cash                                         $     5,417                    $      3,175
         Accounts receivable                              300,776     $   184,572          24,965      $    108,900
         Other current assets                              23,282           2,280                            13,492
         Property                                          94,518         168,500          30,110             9,159
         Noncompete agreements                             80,000         120,000         160,000           420,000
         Copyrights                                                                                         670,000
         Trade names                                       30,000          50,000          40,000           140,000
         Contracts                                         50,000                         170,000
         Excess of purchase price
           over net assets acquired                        86,998         110,070          80,760           100,990
                                                      -----------     -----------    ------------      ------------
                                                          670,991         635,422         509,010         1,462,541
        Liabilities assumed:
         Accounts payable                                  96,123          97,341          92,407           118,760
         Accrued expenses                                 113,887          24,331          16,603            75,681
         Deferred revenue                                                                                    18,100
         Debt                                              84,606          70,000
                                                      -----------     -----------    ------------      ------------    
                                                          294,616         191,672         109,010           212,541
        Notes issued                                                                                        250,000
        Common stock issued                                71,875         143,750         200,000
                                                      -----------     -----------    ------------      ------------
        Cash consideration paid                       $   304,500     $   300,000    $    200,000      $  1,000,000
                                                      ===========     ===========    ============      ============
</TABLE>

        The purchase  agreements  contained  noncompete  provisions that cover a
        period of five years and  prohibit  the former  owners from  directly or
        indirectly competing with the Company.

        In connection  with the  Isernhagen  acquisition,  the Company agreed to
        issue  common  stock  with a value of  $500,000  on  February  7,  1999,
        provided the former owners of Isernhagen  are employed by the Company on
        that date.

        The notes issued are convertible,  subordinated  promissory  notes, bear
        interest at 8%, and are due May 7, 1998, unless converted  earlier.  The
        convertible,  subordinated  promissory  notes and accrued  interest  are
        convertible  at the option of the  holders  after  August 6, 1997,  at a
        conversion price of the lesser of 85% of the average bid price per share
        of the Company's common stock over the immediately preceding ten days or
        $4.00 per share.
<PAGE>
        The Isernhagen  purchase  agreement  requires the Company to make annual
        cash  payments of 50% of net income from  operations in excess of 25% of
        revenues, as defined, for each of the five fiscal years through 2002.

        The  other  purchase  agreements  require  the  Company  to make  annual
        payments up to 39% of net income from operations,  as defined,  for each
        of the five fiscal years through 2002.  The annual  payment,  if any, is
        due in cash or a combination of cash and the Company's common stock. The
        number of  shares  issued  in  connection  with the  annual  payment  is
        calculated  by  dividing  the portion of the annual  payment  payable in
        common stock by $3.50 or the average  closing bid price of the Company's
        common stock for ten trading days, as defined.

        The  purchase  agreements  also  required  the  Company  to  enter  into
        employment  agreements  with  certain key  employees  for a term of five
        years. These agreements provide for minimum aggregate annual salaries of
        $524,000.  The  Company  also  granted  stock  options to purchase up to
        114,999  shares of the  Company's  common  stock at an average per share
        price of $3.93 in connection with the employment agreements.

        These  acquisitions have been accounted for using the purchase method of
        accounting,  and the excess of purchase  price over net assets  acquired
        are being amortized over 15 years using the  straight-line  method.  The
        consolidated  statements of operations include the results operations of
        the acquired companies since their respective acquisition dates.

        1997 Disposals - In January 1997, the Company sold four physical therapy
        clinics.  In May 1997, the Company sold seven  additional  clinics.  The
        Company received $1,222,500 and notes receivable totaling $450,000.  The
        notes  receivable  have interest rates of 6% to 7% and require annual or
        quarterly principal payments. The notes receivable are recorded in Other
        Assets, except for the current portion of such notes, which are included
        in Prepaid  Expenses  and Other.  One of the  acquiring  companies  also
        assumed the Company's  non-interest bearing note payable requiring total
        future payments of $330,000. The gain on sale of the clinics,  $545,433,
        has been  subsequently  reduced by an  increase  in bad debt  expense of
        $277,627 relating to the sold clinics' accounts  receivable  retained by
        the Company,  resulting in a net gain of $267,806. At December 31, 1997,
        the  Company had  accounts  receivable  relating to the sold  clinics of
        approximately  $690,000  and  had  reserved  approximately  $650,000  as
        potential bad debts. Any future changes in the estimated reserve will be
        recorded  as  an  increase   or  decrease  in  Selling,   General,   and
        Administrative Expenses.

        1996  Acquisitions  - On December 1, 1996,  the  Company  completed  the
        acquisition of all of the issued and  outstanding  stock of closely held
        The Preferred Companies, Inc. dba Preferred Therapy Providers of America
        (Preferred).  Preferred,  an Arizona-based  company, is an operator of a
        national network of independent physical therapy clinics.

        On July 2, 1996, the Company  acquired the assets of Physical Therapy of
        Red Wing (Red Wing), a general  partnership  engaged in the operation of
        an outpatient physical therapy clinic.

        On April 1,  1996,  the  Company  acquired  the  assets  of  Christopher
        Breuleux  (Breuleux),  a sole  proprietor  engaged  in the  business  of
        providing preventive health care development consulting services.
<PAGE>
        On January 11, 1996, the Company completed the acquisition of all of the
        assets and assumed the  liabilities of closely held Pro Source  Fitness,
        Inc. (Pro Source),  a Minnesota-based  supplier of fitness equipment and
        services.

        In connection with the  acquisitions,  assets  purchased and liabilities
        assumed, notes issued, and cash consideration paid were as follows:
<TABLE>
<CAPTION>
                                                       Preferred       Red Wing       Breuleux         Pro Source
<S>                                                  <C>              <C>            <C>             <C> 

        Assets acquired:
         Cash                                        $      5,121                                    $        9,648
         Accounts receivable                               10,928                                           285,666
         Inventories                                                                                        367,901
         Prepaid expenses and other                         2,040                                            37,676
         Property                                           5,122                                           237,745
         Noncompete                                        20,000     $    25,000
         Excess of purchase price
           over net assets acquired                       998,261          25,000    $     87,511           135,369
                                                     ------------     -----------    ------------    --------------
                                                        1,041,472          50,000          87,511         1,074,005
        Liabilities assumed:
         Accounts payable                                   1,295                                           497,862
         Accrued expenses and other                        21,458                                           116,795
         Deferred revenue                                 342,041
         Debt                                              15,000                                           361,752
                                                     ------------                                    --------------
                                                          379,794                                           976,409
        Notes issued                                      300,000
                                                     ------------     -----------    ------------    --------------
        Cash consideration paid                      $    361,678     $    50,000    $     87,511    $       97,596
                                                     ============     ===========    ============    ==============
</TABLE>
        The purchase  agreements  contained  noncompete  provisions that cover a
        period of five years and  prohibit  the former  owners from  directly or
        indirectly competing with the Company.

        The notes issued were convertible,  subordinated  promissory notes, with
        an interest rate of 8%, and were due December 1, 1998,  unless converted
        earlier.  The  convertible,  subordinated  promissory  notes and accrued
        interest  were  convertible  at the option of the holders  after May 30,
        1997,  at a  conversion  price of the lesser of 85% of the  average  bid
        price per  share of the  Company's  common  stock  over the  immediately
        preceding  10 days or $4.00 per share.  During  1997,  the  convertible,
        subordinated  promissory  notes and accrued interest were converted into
        130,358 shares of the Company's common stock.

        The  Preferred  purchase  agreement  requires the Company to make annual
        payments of up to 25% of net income  from  operations,  as defined,  for
        each of the five fiscal years ending December 31, 1997 through 2001. The
        annual  payment,  if any, is due in a combination of 50% in cash and 50%
        in the Company's common stock. The number of shares issued in connection
        with the annual  payment is  calculated  by dividing  the portion of the
        annual payment payable in common stock by $4.00.
<PAGE>
        The Pro Source purchase agreement requires the Company to make an annual
        cash payment (the earn-out  provision) of up to 30% of gross profits, as
        defined,  to the seller for four calendar  years  starting in 1996.  The
        Company  incurred costs relating to the earn-out  provisions of $108,714
        and $101,429 for 1997 and 1996, respectively.

        The  purchase  agreements  also  required  the  Company  to  enter  into
        employment  agreements  with certain key  employees for a term of two to
        five  years.  These  agreements  provide for  minimum  aggregate  annual
        salaries of $485,000. The Company also granted stock options to purchase
        up to 187,000  shares of the  Company's  common  stock at an average per
        share price of $3.47 in connection with the employment agreements.

        These  acquisitions have been accounted for using the purchase method of
        accounting,  and the excess of purchase  price over net assets  acquired
        are being  amortized  over  three to 15 years  using  the  straight-line
        method.  The consolidated  statements of operations  include the results
        operations of the acquired companies since their respective  acquisition
        dates.

        Unaudited  Pro Forma  Information  - The  following  unaudited pro forma
        revenues  of  the  combined   operations   of  the  Company,   the  1997
        acquisitions,  the 1997 disposals, and the 1996 acquisitions,  as if the
        acquisitions  had occurred at the  beginning  of 1996.  (Other pro forma
        information  relating to the acquisitions and disposals  discussed above
        are not  included  due to the  impact of the  acquired  companies  being
        insignificant.)  The  unaudited pro forma  revenues may not  necessarily
        reflect the actual  operations  of the Company which would have resulted
        had the  acquisitions  occurred as of the date presented.  The unaudited
        pro forma  information is not necessarily  indicative of future revenues
        for the combined companies.

                                                     1997              1996

        Revenues                                $   33,869,000   $   28,801,000

3.      PROPERTY

        Property at December 31 consists of the following:
<TABLE>
<CAPTION>
                                                                                        1997             1996
<S>                                                                                 <C>              <C>

        Leasehold improvements                                                      $     314,600    $      370,554
        Office equipment                                                                1,269,787           645,361
        Software                                                                        1,706,373         1,014,506
        Preventive and rehabilitative health care equipment                             1,149,549           934,951
                                                                                    -------------    --------------
                                                                                        4,440,309         2,965,372
        Less accumulated depreciation and amortization                                    842,121           780,037
                                                                                    -------------    --------------
                                                                                    $   3,598,188    $    2,185,335
                                                                                    =============    ==============
</TABLE>

        Included in  preventive  and  rehabilitative  health care  equipment  is
        equipment  under  capital  leases at cost of  $229,954  and  accumulated
        amortization of $28,814 as of December 31, 1997.

4.       FINANCING

        On February 17, 1998, the Company  entered into a credit  agreement (the
        Credit Agreement) that provides for maximum borrowings of $12.5 million.
        Interest on  outstanding  borrowings  is computed at the prime rate plus
        7.0% with a minimum  rate of  15.5%.  The  Company  is  required  to pay
        monthly  interest  payments on outstanding  borrowings at the prime rate
        plus 4.5% with a minimum rate of 13.0%. The remaining  interest is added
        to the outstanding  borrowings as of the first of the current month. The
        Company is also  required to pay a monthly  servicing  fee of $5,000 per
        month. The Credit Agreement is due on July 17, 1999.
<PAGE>

        The Company's  borrowings  under the Credit Agreement are limited to the
        lesser  of i)  $12.5  million,  ii)  earnings  before  interest,  taxes,
        depreciation,   and  amortization,   as  defined,  for  the  immediately
        preceding 12-month period multiplied by 375%, decreasing to 350% by June
        30, 1998, iii) 90% of revenue, as defined, for the immediately preceding
        13-week  period,  or iv)  90% of  accounts  receivable  collections,  as
        defined, for the immediately preceding 17-week period.

        Borrowings under the Credit  Agreement are secured by substantially  all
        of the  Company's  assets  and  partially  guaranteed  by the  Company's
        president.  The Credit Agreement contains various restrictive  covenants
        relating to changes in accumulated deficit,  maintenance of fixed charge
        coverage ratio, minimum working capital requirements, prohibits dividend
        payments, and other matters.

        The  Credit  Agreement  required  the  Company  to pay a closing  fee of
        $317,500, pay $212,991 of the lender's expenses and issue 312,497 shares
        (the Shares) of the  Company's  common stock to the lender.  The Shares'
        value,  $343,747,  was  determined  based  on the  market  value  of the
        Company's  common  stock.  In addition to the costs  above,  the Company
        incurred incremental direct costs of  $513,590  relating  to  the Credit
        Agreement.  These costs will be capitalized as deferred  financing costs
        and amortized  using the effective  interest method over the life of the
        Credit Agreement.

        The Credit  Agreement  also  requires the Company to register the Shares
        with the  Securities  and Exchange  Commission  by June 30, 1998. If the
        registration  statement does not become effective on or before September
        15, 1998, the interest rate increases by 1.0%.

        The Credit Agreement  required a portion of the initial borrowings to be
        used to repay the Company's  revolving line of credit,  term note, and a
        portion of a related party note.  The  remaining  portion of the related
        party note was paid on February 20, 1998 with  proceeds  from the equity
        offering on February 18 and 19, 1998 (the Equity Offering) (see Note 6).

        As a result of the Company repaying  existing debt with a portion of the
        Credit  Agreement,  its expectation that future  operating  results will
        provide for  available  borrowings of at least equal to the debt repaid,
        and Equity Offering proceeds, the revolving line of credit,  $400,000 of
        the term note  balance,  and the related party note that would have been
        classified as current  liabilities have been classified as noncurrent at
        December 31, 1997.

        Notes  Payable - Notes  payable at  December  31,  1996  consist of the
        following:

        Revolving line of credit                                $    1,475,000
        Term loan                                                      600,000
        Note payable under unsecured revolving line of credit           15,000
                                                                --------------
                                                                $    2,090,000
                                                                ==============
<PAGE>

        At December 31, 1996,  the Company had a term loan and credit  agreement
        (the  Agreement)  that provided for a $600,000 term loan and a revolving
        line of credit which provided for maximum borrowings of $1.5 million.
        Borrowings under the Agreement were due May 31, 1997.

        During  1997,  the  Agreement  was amended  and  restated  (the  Amended
        Agreement) increasing the $600,000 term note to $3.275 million,  subject
        to certain  conditions,  and extended the due dates of the term loan and
        the revolving  line of credit to January 31, 2000. The term note was due
        in eight quarterly installments of $100,000, beginning January 31, 1998,
        and with a final payment of $2.475 million on January 31, 2000. Interest
        on outstanding term loan borrowings was payable monthly and was computed
        at the prime  rate plus 6%.  Revolving  line of credit  borrowings  were
        limited  based  on  eligible   borrowings,   as  defined.   Interest  on
        outstanding  revolving line of credit borrowings was payable monthly and
        was  computed  at the prime rate plus 2%.  Borrowings  under the Amended
        Agreement  were secured by  substantially  all the Company's  assets and
        personally guaranteed by the Company's president.  The Amended Agreement
        contained various  restrictive  covenants  relating to quarterly minimum
        levels  of  net  worth  and  net  income,   limitations   on  additional
        indebtedness and capital expenditures,  prohibits dividend payments, and
        other matters.

        At December 31, 1996,  the Company also had an unsecured  revolving line
        of credit  providing  up to $50,000 in  financing  of which  $15,000 was
        outstanding  at December 31, 1996.  Interest on  outstanding  borrowings
        under the line of credit was at 2.60% over the prime rate. The unsecured
        revolving line of credit was terminated in 1997.

        On February 1, 1996,  the Company  entered  into an  agreement  with the
        holder of a  convertible  note with a face  value of $1.0  million.  The
        agreement required a principal payment of $500,000 plus accrued interest
        and the issuance of a new convertible unsecured promissory note (the New
        Convertible Note). The agreement also required the Company to reduce the
        exercise  price  of  the  warrant  to  purchase  250,000  shares  of the
        Company's  common stock issued in connection with the  convertible  note
        from $4.00 to $3.00  (the New  Warrants).  A value of  $40,000  has been
        assigned to the New Warrants, based on independent appraisal,  which has
        been  credited to  additional  paid-in  capital,  resulting in a similar
        amount of original issue  discount.  The $500,000 plus accrued  interest
        was paid in 1996.

        During 1996, holders of the New Convertible Note and another convertible
        note with a face value of  $500,000  due June 20, 1996  converted  their
        notes  and  accrued  interest  of  $68,135  into  456,955  shares of the
        Company's common stock.



<PAGE>


        Long-Term  Debt  -  Long-term  debt  at  December  31  consists  of the
        following:
<TABLE>
<CAPTION>
                                                                                          1997            1996
        <S>                                                                          <C>             <C>

        Term loan (i)                                                                $   3,275,000
        Revolving line of credit (i)                                                     1,500,000
        Note payable - related party (ii)                                                  500,000
        Convertible, subordinated promissory notes                                         250,000
        Note payable, secured by various property and inventory,
          interest at 10.50%, due in monthly installments of
          $11,594 through 1999, personally guaranteed by the
          Company's president                                                              211,877
        Present value of capital lease obligations, ($687,448 less
          interest of $203,511) interest from 12.77% to 21.00%
          due through 2001, secured by various property and inventory                      483,937
        Noninterest bearing notes payable, discounted using discount
          rates between 8.75% and 9.25%, with final payment in 1998                         37,371   $      470,964
        Convertible, subordinated promissory notes, converted in 1997                                       300,000
        Note payable, secured by inventory, interest at 9.90%, due in
          monthly installments of $5,209 through 1998                                       30,373           86,804
                                                                                     -------------   --------------
                                                                                         6,288,558          857,768
        Less current portion                                                               503,540          281,278
                                                                                     -------------   --------------
                                                                                     $   5,785,018   $      576,490
                                                                                     =============   ==============
</TABLE>
        (i) Paid in February 1998 with Credit Agreement  proceeds.  
        (ii)Paid in February 1998 with Credit Agreement and Equity Offering 
            proceeds.

        On August 26, 1997,  the Company  entered  into a $500,000  subordinated
        note payable with a related party. The note had an interest rate of  12%
        and was  originally  due November  24,  1997.  The Company also issued a
        five-year warrant to purchase 20,000 shares of common stock at $3.00 per
        share in connection with the note. At the Company's option,  the Company
        elected  not to repay the note upon  maturity  and  should  have  issued
        additional  warrants to purchase  5,000  shares of common stock at $3.00
        per share.  The number of warrant  shares and  exercise  price were also
        subject to adjustment to equal any more favorable warrant terms that may
        be  granted  to an  unsecured  subordinated  lender in a future  private
        placement debt-offering. The Company and the related party are currently
        negotiating  the  equity  consideration  the  Company  will grant to the
        related party. The Company expects the equity consideration to be issued
        will  approximate  $22,000 and has recorded the amount as an increase in
        additional paid-in capital and interest expense at December 31, 1997. If
        the actual equity  consideration  is  significantly  different  than the
        Company's estimate, the difference will be recorded in 1998.

        The convertible,  subordinated  promissory notes outstanding at December
        31, 1997 bear interest at 8% and are due May 7, 1998,  unless  converted
        earlier.  The convertible,  subordinated  notes and accrued interest are
        convertible  at the  option  of the  holders  after  August 6, 1997 at a
        conversion price of the lesser of 85% of the average bid price per share
        of the Company's common stock over the immediately preceding ten days or
        $4.00 per share.  A value of $44,118 has been assigned to the conversion
        feature,  based on the value of the Company's  common  stock,  which has
        been  credited to  additional  paid-in  capital,  resulting in a similar
        amount of original issue discount.
<PAGE>
        Maturities of long-term debt at December 31, 1997 are as follows:

        Years ending December 31:
          1998                                                   $      503,540
          1999                                                        5,490,137
          2000                                                          207,633
          2001                                                           87,248
                                                                 --------------
                                                                 $    6,288,558
                                                                 ==============

        The fair value of the  Company's  financing is estimated at its carrying
        value based on the rates currently available to the Company.

5.      COMMITMENTS AND CONTINGENCIES

        Leases  - The  Company  leased  certain  equipment  and  vehicles  under
        agreements which  substantially  cover the estimated useful lives of the
        respective  assets.  These  agreements  were  capitalized at the present
        value of the future minimum lease payments.

        The Company  also leases  office  space and  equipment  under  operating
        leases.  In addition to base rental  payments,  these leases require the
        Company to pay its  proportionate  share of real estate  taxes,  special
        assessments,  and  maintenance  costs.  These  leases can be renewed for
        additional one-year periods.

        Costs incurred under  operating  leases are recorded as rent expense and
        aggregated  approximately  $937,000 and  $1,338,000  for the years ended
        December 31, 1997 and 1996, respectively.

        The minimum lease payments due under  operating  leases at December 31,
        1997 are as follows:

        Years ending December 31:
          1998                                                   $      720,040
          1999                                                          534,219
          2000                                                          347,116
          2001                                                          263,127
          2002                                                          103,256
                                                                 --------------
                                                                 $    1,967,758
                                                                 ==============

        Employment   Agreements  -  The  Company  has  entered  into  employment
        agreements  with  certain  key  employees   (including  those  who  were
        previously  employed by the entities the Company  acquired) for terms of
        one to five years. The agreements  provide for minimum  aggregate annual
        salaries of  approximately  $2,469,000  and also  provide for  incentive
        awards based on performance.

        During 1997, the Company expensed  $236,426 for services  provided by an
        independent  contractor who assumed the functions of its Chief Financial
        Officer.  The  independent  contractor  is an  executive  officer of the
        Company and a member of the Company's Board of Directors.

        Development  Agreements  - During 1996,  the Company  entered into three
        agreements  relating to the development of a management  information and
        control system  specifically  designed to assist the Company in managing
        its operations.
<PAGE>
          In  September  1996,  the Company  entered  into an  agreement  with a
          software  developer  for 70 site  licenses  and  limited  service  and
          support  for a period  of two  years  from the  installment  date,  as
          defined.   The  software  will  be  used  in  managing  the  Company's
          preventive health care operations.  The Company agreed to purchase the
          original site  licenses and limited  service and support for $370,000,
          issue 10,000 shares of common  stock,  and grant an option to purchase
          5,000  shares  of  common  stock  on  each  of the  first  and  second
          anniversaries  of the  agreement.  The site  licenses  are included in
          property,  except for the value of options to be granted in the future
          which will be  determined  on the grant date.  The value of the common
          stock issued, $26,250, was determined based on the market value of the
          Company's  common stock. The options will have an exercise price equal
          to the fair market value of the Company's  common stock on the date of
          grant.  Options to purchase  1,666  shares of common stock vest on the
          grant date and options to purchase  1,667  shares of common stock vest
          on the first and second  anniversaries  of the grant  date.  After the
          initial two-year period,  the Company may purchase ongoing service and
          support  for  the 70  sites  at a rate of  $75,000  per  year  and the
          issuance of an option to purchase  5,000  shares of common stock at an
          exercise price equal to the fair market value of the Company's  common
          stock. The Company had paid $57,000 of the original  purchase price in
          1996 and $313,000 in 1997.

          In 1996, the Company entered into agreements with a consulting company
          (one of the  owners of the  consulting  company  is also an  executive
          officer  of the  Company)  for  the  design  and  implementation  of a
          management  information and control system and to serve as a broker in
          the purchase and sale of physical therapy clinics.  The system will be
          used  primarily in managing the Company's  rehabilitative  health care
          operations. Effective July 1, 1997, the Company hired the staff of the
          consulting  company working on the system.  From January 1 to June 30,
          1997,  the  Company  incurred  system  costs and  consulting  costs of
          $564,500 and $87,500,  respectively.  The Company also incurred system
          costs and consulting costs of $513,000 and $124,000,  respectively, in
          1996. In 1996, the Company issued a warrant to purchase  70,431 shares
          of common stock at an exercise  price of $4.00 in connection  with the
          agreement.  The warrant expires in October 2003. The fair market value
          of the warrant was $70,341.

          In  December  1996,  the  Company  entered  into an  agreement  with a
          software  developer  and received a paid-up,  perpetual,  nonexclusive
          right and license to use the  developer's  software  in  managing  the
          Company's rehabilitative health care operations. At the signing of the
          agreement,  the  Company  agreed to  purchase  300 site  licenses  for
          $150,000.  The  Company  paid  $50,000  for 100 site  licenses  at the
          signing of the  agreement  and purchased 100 site licenses for $50,000
          in September 1997. The Company has agreed to purchase another 100 site
          licenses  no later than May 15,  1998.  The Company has also agreed to
          purchase  service and support at a rate of $500 per site for the first
          125 sites.  The rate for service and support for additional sites will
          be negotiated in the future.

          Benefit  Plan - The  Company  has a defined  contribution  plan  which
          conforms to IRS provisions for 401(k) plans. Employees are eligible to
          participate in the plan providing they have attained the age of 21 and
          have completed one year of service.  Participants may contribute up to
          15% of their  earnings,  and the  Company  may make  certain  matching
          contributions. The Company made matching contributions of $106,000 and
          $67,000   during  the  years  ended   December   31,  1997  and  1996,
          respectively.
<PAGE>
          Legal  Proceedings  - The Company is  involved  in various  claims and
          lawsuits  incident to the operation of its business,  including claims
          arising  from  accidents or from the  negligent  provision of physical
          therapy  services.  The Company  believes  that their outcome will not
          have a material adverse effect on its financial condition,  results of
          operation, or cash flows.

          Guarantee - The Company has received minority interests in two related
          limited   liability   companies   (LLCs)  in   exchange   for  $1,782,
          guaranteeing  a $38,724  obligation  for one LLC, and entering into an
          equipment  lease,  as lessor,  with the other  LLC.  The  Company  has
          deferred the profit on the leased  equipment  and will  recognize  the
          profit  ratably over the lease term. The Company has also entered into
          a  management  contract  with the one of the LLC's to manage the LLC's
          hospital based fitness center.

6.       EQUITY TRANSACTIONS

          Issuance of Common  Stock - In  February  1998,  the Company  obtained
          gross  proceeds of  $3,300,000 of equity  financing  through a private
          placement of 3,000,000  units,  with each unit consisting of one share
          of common stock and a detachable  warrant to purchase  one-fourth of a
          share of common  stock at $2.25 per share (the Equity  Offering).  The
          warrants are currently exercisable and expire four years from the date
          of issuance.

          In  connection  with the private  placement,  the Company  also issued
          warrants to  purchase  300,000  shares of common  stock to the selling
          agents. The selling agents' warrants are exercisable from February 18,
          1999  through  February  18, 2003 at $1.65 per share and contain a net
          value exercise  provision allowing for the issuance of a lesser number
          of shares than  provided in the  warrant  without  payment of the cash
          exercise price.

          The  Company  incurred  issuance  costs of  $515,382  and  will  incur
          additional  costs in the future as the Company is required to register
          the shares and warrants with the Securities and Exchange Commission by
          May 20, 1998.

          Assuming the Equity  Offering had taken place on January 1, 1997,  the
          Company's  basic and  diluted  loss per share would have been $.10 for
          the year ended December 31, 1997.

          During  1997 the  Company  issued  130,358  shares of common  stock to
          holders of three convertible,  subordinated  promissory notes electing
          to  convert  their  notes with face  values of  $300,000  and  accrued
          interest of $14,756 into common stock.

          During 1997 the Company also issued  35,500  shares of common stock in
          return for services  provided.  The value of the common stock  issued,
          $83,594, was based on the market value of the Company's common stock.

          On January 30, 1997, the Company issued 292,829 shares of common stock
          in connection with the 1995 purchase of a California-based operator of
          corporate fitness centers.  The 1995 purchase  agreement provided that
          if the average closing sale price of the Company's common stock during
          the fourth quarter of 1996 did not reach at least $6.00 per share, the
          Company would issue sufficient additional shares so that the aggregate
          value of the  stock  consideration  received  by the  sellers  equaled
          $1,200,000 based on the same three month average price calculation.

          In 1996,  the Company issued 456,955 shares of common stock to holders
          of the New Convertible Note and a convertible note electing to convert
          their notes with a face value of $1.0 million and accrued  interest of
          $60,135.  In 1996,  the Company  also issued  10,000  shares of common
          stock in connection with a software  license  agreement.  The value of
          the common stock, $26,250, was determined based on the market value of
          the Company's common stock.
<PAGE>
        Stock Options - Effective  February 24, 1992, the Board of Directors and
        stockholders of the Company adopted the 1992 Incentive Stock Option Plan
        and the 1992 Nonqualified Stock Option Plan (the Plans). On December 31,
        1993, the provisions for granting  options under the Plans expired.  The
        Plans  provided  for the grant of options to  purchase  shares of common
        stock to key  employees  and advisors of the Company at exercise  prices
        not less  than  100% of the fair  market  value at the date of grant and
        110% for incentive  stock options to  individuals  owning 10% or more of
        the  Company's  common  stock.  During  1994,  the Company  also granted
        options  outside of the Plans to purchase  52,800 shares of common stock
        for  prices  ranging  from  $1.56  to  $3.16 in  connection  with  three
        employment   agreements.   During  1995,  the  Board  of  Directors  and
        shareholders  approved a 1995 Stock Option Plan which reserved 1,000,000
        shares  for  issuance  thereunder.  In June  1997,  the number of shares
        reserved  under the 1995 Stock Option Plan was  increased to  2,000,000.
        The Company has also issued options outside of the plans.

        Generally,  the options  outstanding  (1) are granted at prices equal to
        the  market  value  of  the  stock  on  the  date  of  grant,  (2)  vest
        immediately,  ratably over a five year vesting period, or one year prior
        to  expiration,  and, (3) expire over a period of five or ten years from
        the date of grant. No previously issued options have been repriced.

        A summary of the status of the  Company's  stock  options are presented
        below:
<TABLE>
<CAPTION>
                                                                      1997                       1996
                                                            --------------------------  ------------------------
                                                                             Weighted                   Weighted
                                                                              Average                    Average
                                                                             Exercise                   Exercise
                                                               Shares          Price        Shares        Price
        <S>                                                 <C>              <C>        <C>              <C> 
     
        Outstanding at beginning of year                         899,699     $  2.39         725,212     $  1.56
        Granted                                                  762,000        3.14         359,235        3.24
        Exercised                                               (223,000)        .72        (135,000)        .66
        Terminated                                                                           (49,748)       1.09
                                                            ------------                ------------
        Outstanding at end of year                             1,438,699     $  3.05         899,699     $  2.39
                                                            ============     =======    ============     =======

        Options exercisable at year-end                          611,151     $  2.80         510,835     $  1.80
                                                            ============     =======    ============     =======

        Options available under plans for future grants          660,101                     422,101
                                                            ============                ============
</TABLE>


        The  Company   has  chosen  to  continue  to  account  for   stock-based
        compensation  using the intrinsic value method  prescribed by Accounting
        Principles  Board (APB) Opinion No. 25 and related  interpretations.  No
        compensation  cost has been  recognized  for options issued to employees
        under the Plans when the  exercise  price of the options  granted are at
        least equal to the fair value of the common  stock on the date of grant.
        Had  compensation  cost  for  the  Company's  stock  option  plans  been
        determined  based on the fair value at the grant date for awards in 1997
        and 1996, consistent with the provisions of SFAS No. 123, Accounting for
        Stock-Based  Compensation,  the  Company's  net (loss) income would have
        changed to the pro forma amounts indicated below:
<PAGE>
<TABLE>
<CAPTION>
                                                                                          1997           1996
        <S>                                                                         <C>             <C>   

        Net (loss) income, as reported                                              $  (1,046,690)  $    1,005,581
        Net (loss) income, pro forma                                                   (1,510,236)         822,306

        Basic net (loss) income per common share, as reported                       $        (.13)  $          .15
        Basic net (loss) income per common share, pro forma                                  (.19)             .12
 
        Diluted net (loss) income per common share, as reported                     $        (.13)  $          .13
        Diluted net (loss) income per common share, pro forma                                (.19)             .11
</TABLE>

        The fair value of each option grant is estimated on the grant date using
        the Black-Scholes  option-pricing  model with the following  assumptions
        and results for the grants:

                                                    1997               1996

        Dividend yield                              None               None
        Expected volatility                        55.62%             53.67%
        Expected life of option                 5 or 10 years      5 or 10 years
        Risk-free interest rate                     6.56%              6.23%
        Fair value of options on grant date         $1.64              $1.49

        The  following  table  summarizes  information  about  stock  options at
        December 31, 1997:
<TABLE>
<CAPTION>
                                               Options Outstanding                        Options Exercisable
                                  -----------------------------------------------       ------------------------
                                                  Weighted Average       Weighted                       Weighted
                                                      Remaining           Average                        Average
             Range of               Number        Contractual Life       Exercise         Number        Exercise
          Exercise Prices         Outstanding          (Years)             Price        Exercisable       Price
         <S>                      <C>                  <C>                  <C>            <C>             <C>
         $1.25 - $2.50              100,000             .84                 $1.73           90,600         $1.68
          3.00 -  3.50            1,151,699            4.70                  3.01          520,551          3.00
               4.00                 187,000            9.07                  4.00         
                                 ----------                                             ----------
                                 1,438,699             5.00                 $3.05          611,151         $2.80
                                 =========             ====               =======       ==========       =======
</TABLE>
        Employee  Stock  Purchase Plan - During 1995, the Board of Directors and
        Stockholders adopted an Employee Stock Purchase Plan (the Stock Purchase
        Plan).  The Stock Purchase Plan allows  employees to purchase  shares of
        the Company's  common stock at 90% of the fair market value, as defined.
        The aggregate number of shares that could be issued is 200,000 shares of
        common stock.  During 1997 and 1996, the Company issued 21,137 and 7,317
        shares, respectively, under the Stock Purchase Plan.

        Warrants - The Company has issued warrants to directors, selling agents,
        and consultants in consideration  for services  performed.  The warrants
        expire at various  dates in fiscal  years 1997 to 2003.  The Company has
        also  issued  warrants in  connection  with the  issuance  of debt.  The
        warrants  issued in  connection  with the debt  expire in 1999 and 2000.
        Warrant activity is as follows:
<PAGE>
<TABLE>
<CAPTION>
                                                                                                       Exercise
                                                             Number of                                   Price
                                                              Shares            Exercisable            Per Share
        <S>                                                <C>                  <C>                  <C> 
        Balances at December 31, 1995                         1,228,725            783,725           $ .59 - $4.00
         Granted                                                322,831                                2.63 - 4.00
         Exercised                                              (86,592)           (86,592)             .59 - 2.19
         Became exercisable                                                        447,400             2.63 - 4.00
         Terminated                                            (250,000)                                      4.00
                                                           ------------         ----------
        Balances at December 31, 1996                         1,214,964          1,144,533             1.25 - 4.00
         Granted                                                 20,800                                       3.00
         Exercised                                              (86,800)           (86,800)            1.50 - 2.19
         Became exercisable                                                         91,231             1.50 - 4.00
         Terminated                                              (1,600)            (1,600)                   3.16
                                                           ------------         ----------
        Balances at December 31, 1997                         1,147,364          1,147,364           $1.25 - $4.00
                                                           ============         ==========
</TABLE>
        Warrants to purchase  180,000  shares of common stock at $3.60 per share
        contain a net value  exercise  provision  allowing for the issuance of a
        lesser number of shares than provided for in the warrant without payment
        of the cash exercise price.

        Stockholder Note and Interest  Receivable - Note and interest receivable
        are  amounts due from a  stockholder  and  officer of the  Company.  The
        amount due  represents  receivables  relating to  transactions  with the
        stockholder and officer of the Company.

7.      INCOME TAXES

        The  benefit for income  taxes has been offset by a valuation  allowance
        for the  year  ended  December  31,  1997,  because  the  Company's  net
        operating losses could not be carried back and future realization of the
        net operating loss  carryforwards  is uncertain.  Income tax expense for
        the year ended  December 31, 1996, has been offset by a reduction in the
        valuation allowance for deferred taxes.

        A  reconciliation  between taxes computed at the expected federal income
        tax rate and the effective  tax rate for the years ended  December 31 is
        as follows:
<TABLE>
<CAPTION>
                                                                                          1997            1996
        <S>                                                                           <C>              <C>
        Tax benefit (expense) computed at statutory rates                             $    370,000     $   (350,000)
        State taxes, net of federal effect                                                  60,000          (50,000)
        Nondeductible goodwill amortization                                               (170,000)        (120,000)
        Other                                                                              (50,000)         (10,000)
        Change in valuation allowance                                                     (210,000)         530,000
                                                                                      -------------    ------------
                                                                                      $         -      $         -
                                                                                      =============    ============
</TABLE>
        At December 31, 1997,  the Company had  $1,000,000  of federal and state
        operating  loss  carryforwards.  The  carryforwards  expire from 2004 to
        2011.
<PAGE>

        The tax effect of the  temporary  differences,  tax  carryforwards,  and
        valuation allowances at December 31 is as follows:
<TABLE>
<CAPTION>
                                                                                        1997              1996
        <S>                                                                          <C>               <C>
        Current:
          Accounts and notes receivable                                              $    240,000      $   150,000
          Accrued employee benefits                                                       230,000          170,000
          Accrual to cash basis adjustment                                               (100,000)        (100,000)
          Other                                                                                            (10,000)
          Valuation allowance                                                            (370,000)        (210,000)
                                                                                     ------------      -----------
                                                                                     $         -       $        -
                                                                                     ============      ===========
        Noncurrent:
          Accounts and notes receivable                                              $    330,000      $   140,000
          Accrual to cash basis adjustment                                               (380,000)        (600,000)
          Difference between tax and book depreciation
             and amortization                                                            (200,000)         (90,000)
          Other                                                                            30,000
          Tax loss carryforwards                                                          330,000          610,000
          Valuation allowance                                                            (110,000)         (60,000)
                                                                                     ------------      -----------
                                                                                     $        -        $        -
                                                                                     ============      ===========
</TABLE>
<PAGE>

8.   SUPPLEMENTAL  DISCLOSURE  OF CASH FLOW  INFORMATION  AND NONCASH  FINANCING
     ACTIVITIES

     A summary of supplemental  cash flow information and noncash  financing for
     the years ended December 31, is as follows:
<TABLE>
<CAPTION>
                                                                                        1997              1996
        <S>                                                                         <C>              <C>
        Cash paid for interest (net of capitalized interest of
          $129,440 in 1997)                                                         $     526,306    $      225,434
        Conversion of notes payable and accrued interest to equity                        314,756         1,054,445
        Issuance of notes payable in connection with acquisitions                         250,000           300,000
        Issuance of common stock in connection with acquisitions                          415,625           222,314
        Issuance of stock warrant in connection with the design and
          implementation of management information and control system
          agreement                                                                        70,431
        Line of credit borrowings refinanced with long-term debt                          750,000
        Notes payable refinanced with long-term debt                                      600,000
        Debt assumed by company acquiring clinics                                         315,492
        Issuance of common stock in connection with a software license
          agreement                                                                        26,250
</TABLE>
<PAGE>
9.   SEGMENT INFORMATION

     Specific  financial  information  by  business  segment is  included in the
     following summary:
<TABLE>
<CAPTION>
                                                                                      1997               1996
        <S>                                                                       <C>               <C>
        Revenues:
          Preventive health care                                                  $   24,917,000    $    21,790,000
          Rehabilitative health care                                                   8,754,000          6,724,000
                                                                                  --------------    ---------------
                                                                                  $   33,671,000    $    28,514,000
                                                                                  ==============    ===============
        Operating income (loss):
          Preventive health care                                                  $    2,594,000    $     2,590,000
          Rehabilitative health care                                                     215,000            608,000
          Corporate                                                                   (3,228,000)        (1,845,000)
                                                                                  --------------    ---------------
                                                                                  $     (419,000)   $     1,353,000
                                                                                  ==============    ===============
        Identifiable assets:
          Preventive health care                                                  $   14,104,000    $    12,518,000
          Rehabilitative health care                                                   8,407,000          5,313,000
          Corporate                                                                    1,221,000            348,000
                                                                                  --------------    ---------------
                                                                                  $   23,732,000    $    18,179,000
                                                                                  ==============    ===============
        Depreciation and amortization:
          Preventive health care                                                  $      532,000    $       632,000
          Rehabilitative health care                                                     645,000            342,000
          Corporate                                                                      135,000            100,000
                                                                                  --------------    ---------------
                                                                                  $    1,312,000    $     1,074,000
                                                                                  ==============    ===============
        Additions to property:
          Preventive health care                                                  $      574,000    $       819,000
          Rehabilitative health care                                                   1,248,000            239,000
          Corporate                                                                      337,000            120,000
                                                                                  --------------    ---------------
                                                                                  $    2,159,000    $     1,178,000
                                                                                  ==============    ===============
</TABLE>

10.     SUBSEQUENT EVENT

        On February 27, 1998, the Company  completed the  acquisition of all the
        issued and outstanding  stock of closely held Midlands Physical Therapy,
        Inc. (Midlands),  a Nebraska-based provider of rehabilitative  services.
        The purchase agreement  contained a noncompete  provision which covers a
        period of five years and  prohibits  the former  owners from directly or
        indirectly   competing  with  the  Company.   In  connection   with  the
        acquisition  of Midlands,  the Company  issued  200,000 shares of common
        stock valued at $362,500 and cash consideration of $650,000.

        The purchase  agreement  requires the Company to make annual payments up
        to 35% of net income from operations,  as defined,  for each of the five
        fiscal years ending  February 28, 1999 through 2003. The annual payment,
        if any, is due in a combination  of 50% in cash and 50% in the Company's
        common stock.  The number of shares issued in connection with the annual
        payment is  calculated  by dividing  the  portion of the annual  payment
        payable in common stock by $3.00.  The purchase  agreement also requires
        the  Company to make an annual  payment of $25,000 for each of the three
        fiscal  years  ending  February  28,  1999 to 2001  if net  income  from
        operations, as defined, exceeds 20%.
<PAGE>

        The  purchase   agreement  also  required  the  Company  to  enter  into
        employment  agreements  with  certain key  employees  for a term of five
        years. These agreements provide for minimum aggregate annual salaries of
        $200,000.  The  Company  also  granted  stock  options to purchase up to
        50,000 shares of the Company's  common stock at $4.00 per share price in
        connection with the employment agreements.


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

                  None.



<PAGE>
                                    PART III

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

     The names and ages of the executive  officers of the  Registrant  and their
positions and offices presently held are as follows:
<TABLE>
<CAPTION>

Name                                            Age               Position with Company
<S>                                             <C>               <C>    

Loren S. Brink                                  42                Chairman; President and Chief Executive Officer

Charles E. Bidwell                              52                Chief Financial Officer; Treasurer; Director

Charles J. Pappas                               47                President , Health & Fitness Services Division

Thomas H. Coplin                                53                President, Health Fitness Rehab, Inc.

Patrick D. Regan                                40                President, Pro Source Fitness Division

Dennis L. Colacino                              57                Executive Vice President, Research and Development

Michael P. Wise                                 40                Vice President and Corporate Controller
</TABLE>

     Loren S. Brink has been President,  Chief Executive Officer and Chairman of
the Company since its  inception in 1981.  He holds a Masters  Degree in Cardiac
Rehabilitation  and Adult Fitness from the  University  of Wisconsin.  He has an
extensive  clinical  background,   has  published  numerous  articles  regarding
corporate fitness and speaks frequently at national conferences.

     Charles E.  Bidwell has been a Director  of the Company  since 1988 and has
served as a consultant to the Company in the position of Chief Financial Officer
since  July  1997.  Mr.  Bidwell  is a venture  capitalist  and has  served as a
consultant to various  companies.  From 1981 through April 1994, Mr. Bidwell was
the Chief Financial Officer of Red Owl Stores,  Inc., a  Minneapolis-based  food
retailer.  He has a 25-year history of starting and managing new businesses,  as
well as significant  corporate  experience with Tonka,  Inc. and Red Owl Stores,
Inc. He holds an MBA in Marketing and Finance from Carnegie-Mellon University in
Pittsburgh, Pennsylvania.

     Charles  J.  Pappas  has  served  as  President  of the  Company's  Fitness
Management  division  since March 10, 1997.  Prior to joining the Company,  from
1995 to 1997 Mr. Pappas was General Manager of Bearpath Golf and Country Club, a
golf  course,  clubhouse,  pool and tennis  facility  located  in Eden  Prairie,
Minnesota.  From 1995 to 1996, Mr. Pappas was a retail  business  advisor to the
Shakopee Mdewakanton Dakota Community. From 1994 to 1995, Mr. Pappas was General
Manager of Dakotah! Sport and Fitness, an athletic club operated by the Shakopee
Mdewakanton  Dakota Community located near Prior Lake,  Minnesota.  From 1985 to
1993, Mr. Pappas was Vice  President/General  Manager of Flagship  Athletic Club
located in Eden Prairie, Minnesota.
<PAGE>

     Thomas H. Coplin has served as President of the  Company's  Health  Fitness
Rehab division since January 1997 and was designated an executive officer of the
Company in March 1997.  Since 1995,  Mr.  Coplin has been  President of Practice
Management Consultants, Inc., a physical therapy consulting company. Since 1994,
Mr.  Coplin has also  served as  President  of Coplin  Quarter  Horses,  a horse
breeding  operation.  From 1981 to 1993,  Mr.  Coplin  was  President  of Coplin
Physical  Therapy  Associates,  Inc.,  a  physical  therapy  practice  which was
acquired by ReHab  Clinics,  Inc. in 1993 and for whom Mr. Coplin served as Area
Vice President for a portion of 1993.

     Patrick D. Regan has served as the  President of the  Company's  Pro Source
Fitness division since January 1996 when the Company acquired the assets of such
business.  Prior to joining the  Company,  Mr.  Regan was the  President  of Pro
Source since 1991.

     Dennis L.  Colacino has served as Executive  Vice  President,  Research and
Development  since April 1997.  Prior to joining the Company,  from 1995 to June
1997 Mr. Colacino  served as Vice  President,  Marketing and Sales of Scientific
Stretching,   LTD,  a  privately  held,  Canadian  manufacturer  of  proprietary
flexibility machines for the international therapeutic and fitness markets. From
1986 to 1995, Mr.  Colacino was President of Colacino  Group, a consulting  firm
specializing in the areas of health, preventive medicine, cardiac and orthopedic
rehabilitation and fitness.  He holds a Ph.D. in Cardiovascular  Physiology from
the University of Wisconsin and a Masters in Facility Design and  Administration
from the University of New Mexico.

     Michael P. Wise has served as Vice President and Corporate Controller since
December  1997.  Prior to joining the Company,  from April 1994 through  October
1997 Mr. Wise served as a consultant, and Chief Financial Officer, Treasurer and
Secretary  of  The  Sled  Dogs  Company,  a  publicly  held,   Minneapolis-based
manufacturer,  marketer and distributor of snow skates. On November 5, 1997, The
Sled Dogs Company filed a voluntary  petition under Chapter 11 of the Bankruptcy
Code with the United States  Bankruptcy  Court,  District of Minnesota (Case No.
97-4761-RJK). Mr. Wise filed a claim with the Bankruptcy Court for approximately
$50,000 related to wages and severance pursuant to his employment agreement.  No
plan of  reorganization  has been  confirmed.  From April 1986 to March 1994 Mr.
Wise was employed by National Computer  Systems,  Inc., a developer and marketer
of information systems and services for education,  serving in various financial
and sales/marketing management positions. He holds an MBA from the University of
St. Thomas, St. Paul, MN and a CPA from the State of Iowa.

     There are no family  relationships  among any of the Company's directors or
executive officers.

     The  information  required by Item 9 relating to directors  and  compliance
with Section  16(a) of the Exchange Act is  incorporated  herein by reference to
the sections  labeled  "Election of  Directors"  and "Section  16(a)  Beneficial
Ownership  Reporting  Compliance,"  respectively,  which appear in the Company's
definitive Proxy Statement for its 1998 Annual Meeting of Shareholders.

ITEM 10. EXECUTIVE COMPENSATION

     The information required by Item 10 is incorporated herein reference to the
section  labeled  "Executive  Compensation"  which  appears in the  Registrant's
definitive Proxy Statement for its 1998 Annual Meeting of Shareholders.

<PAGE>

ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The information  required by Item 11 is incorporated herein by reference to
the section labeled "Principal Shareholders and Management  Shareholdings" which
appears in the  Registrant's  definitive  Proxy  Statement  for its 1998  Annual
Meeting of Shareholders.

ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The  information  required by Item 12 is  incorporated  by reference to the
section  labeled  "Certain  Transactions"  which  appears  in  the  Registrant's
definitive Proxy Statement for its 1998 Annual Meeting of Shareholders.

ITEM 13. EXHIBITS AND REPORTS ON FORM 8-K

     (a)  Exhibits.

          Exhibits are numbered in accordance  with Item 601 of Regulation  S-B.
          See "Exhibit Index"  immediately  following the signature page of this
          Form 10-KSB.

     (b)  Reports on Form 8-K

          No reports on Form 8-K were  filed  during (or with  respect to events
          occurring in) the last fiscal quarter of the Registrant's  1997 fiscal
          year.


<PAGE>
                                   SIGNATURES


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

Dated:  April 14, 1998        HEALTH FITNESS CORPORATION


                             By  /s/ Loren S. Brink
                                Loren S. Brink
                                Chairman, President and Chief Executive Officer
                                (Principal Executive Officer)


                             By  /s/ Charles E. Bidwell
                                Charles E. Bidwell
                                Secretary, Treasurer and Chief Financial Officer
                                (Principal Financial Officer)


                             By  /s/ Michael P. Wise
                                 Michael P. Wise
                                 Vice President and Corporate Controller
                                 (Principal Accounting Officer)

<PAGE>
                                POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS,  that each person whose  signature  appears
above or below  constitutes  and appoints Loren S. Brink and Charles E. Bidwell,
or either of them, his true and lawful attorneys-in-fact,  and agents, with full
power of substitution  and  resubstitution,  for him and in his name,  place and
stead, in any and all capacities, to sign any and all amendments to this Report,
and to file  the  same,  with  all  exhibits  thereto  and  other  documents  in
connection therewith, with the Securities and Exchange Commission, granting unto
said  attorneys-in-fact  and agents,  full power and authority to do and perform
each and every act and thing requisite and necessary to be done in and about the
premises,  as  fully  to all  intents  and  purposes  as he might or could do in
person,  hereby  ratifying and  confirming all that said  attorneys-in-fact  and
agents,  or their  substitutes,  may  lawfully  do or cause to be done by virtue
hereof.

     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
Report has been signed below by the  following  persons on behalf of the Company
in their respective capacities as directors of the Company.

<TABLE>
<CAPTION>
         Signature                                                               Date
         ---------                                                               ----
         <S>                                         <C>                        <C> 

         /s/ Loren S. Brink
         Loren S. Brink                              Director                   April 14, 1998

         /s/ Charles E. Bidwell
         Charles E. Bidwell                          Director                   April 14, 1998

         /s/ James A. Bernards
         James A. Bernards                           Director                   April 14, 1998

         /s/ George E. Kline
         George E. Kline                             Director                   April 14, 1998

         /s/ William T. Simonet, M.D.
         William T. Simonet, M.D.                    Director                   April 14, 1998

         /s/ Robert K. Spinner
         Robert K. Spinner                           Director                   April 14, 1998

</TABLE>

<PAGE>
                                  EXHIBIT INDEX
                           HEALTH FITNESS CORPORATION
                                   FORM 10-KSB


    Exhibit No.       Description

      3.1       Articles of  Incorporation,  as amended,  of the Company -
                incorporated  by  reference  to  the  Company's  Quarterly
                Report on Form 10-QSB for the quarter ended June 30, 1997
      3.2       Restated  By-Laws of the Company --  incorporated  by reference 
                to the  Company's Registration Statement on Form SB-2 
                No. 33-83784C
      4.1       Specimen of Common Stock  Certificate --  incorporated  by
                reference to the Company's  Registration Statement on Form
                SB-2 No. 33-83784C
     10.1       Purchase and Sale Agreement  dated April 13, 1994 between the 
                Company and Mark W. Siewert and Sports and  Orthopedic  Physical
                Therapy,  Inc. --  incorporated  by reference to the Company's 
                Registration Statement on Form SB-2 No. 33-83784C
    *10.2       Executive  Employment Agreement dated May 22, 1997 between
                the Company and Loren S. Brink - incorporated by reference
                to the Company's  Quarterly  Report on Form 10-QSB for the
                quarter ended June 30, 1997
     10.3       Standard Office Lease Agreement (Net) dated as of June 13,
                1995  covering a portion of the Company's  headquarters  -
                incorporated  by reference to the Company's  Annual Report
                on Form 10-KSB for the year ended December 31, 1996
     10.4       Standard  Office Lease  Agreement (Net) dated as of September 3,
                1997 covering a portion of the Company's headquarters
    *10.5       Company's  1995  Stock  Option  Plan  -  incorporated   by
                reference to the  Company's  Annual  Report on Form 10-KSB
                for the year ended December 31, 1995
    *10.6       Amendment   to   Company's   1995  Stock   Option  Plan  -
                incorporated  by  reference  to  Part  II,  Item  4 of the
                Company's Form 10-QSB for the quarter ended June 30, 1997
     10.7       Stock Purchase  Agreement dated March 27, 1995 between the
                Company,  William  Horton and William  Horton as Trustee -
                incorporated  by reference to the Company's  Annual Report
                on Form 10-KSB for the year ended December 31, 1995
     10.8       Agreement of Purchase and Sale dated  December 23, 1996 by
                and among The Preferred Companies, Inc., its shareholders,
                and Health Fitness Rehab,  Inc.  incorporated by reference
                to the  Company's  Current  Report  on Form  8-K  filed on
                January 7, 1997
     10.9       Agreement of Purchase and Sale dated  February 7, 1997 by and 
                between  Isernhagen & Associates, Inc. and Health Fitness Rehab,
                Inc. - incorporated by reference to the Company's Current Report
                on Form 8-K filed on February 21, 1997
<PAGE>

     10.10      Agreement of Purchase and Sale dated  February 7, 1997 by and 
                between  Isernhagen Ltd. and Health Fitness Rehab,  Inc. - 
                incorporated by reference to the Company's Current Report on 
                Form 8-K filed on February 21, 1997
     10.11      Systems Design and Implementation  Agreement dated October
                15, 1996 between Practice Management Consultants, Inc. and
                the Company -  incorporated  by reference to the Company's
                Annual  Report on Form 10-KSB for the year ended  December
                31, 1996
     10.12      Bridge Loan  Agreement  dated  August 26, 1997 between the
                Company and  Brightbridge  Fund I, L.P. - incorporated  by
                reference to the Company's Quarterly Report on Form 10-QSB
                for the quarter ended September 30, 1997
     10.13      Subordinated  Unsecured  Promissory  Note dated August 26,
                1997  by the  Company  to  Brightbridge  Fund  I,  L.P.  -
                incorporated  by  reference  to  the  Company's  Quarterly
                Report on Form 10-QSB for the quarter ended  September 30,
                1997
     10.14      Warrant  dated  August 26,  1997  issued by the Company to
                Brightbridge  Fund I, L.P. - incorporated  by reference to
                the  Company's  Quarterly  Report on Form  10-QSB  for the
                quarter ended September 30, 1997
     10.15      Loan and  Security  Agreement dated  February  17, 1998  between
                the Company and Madeleine L.L.C.
     21.1       Subsidiaries
     23.1       Consent of Deloitte & Touche LLP
     24.1       Power of Attorney (included on Signature Page)
     27.1       Financial Data Schedule for year ended  December 31, 1997 
                (in electronic  version only)
     27.2       Financial  Data Schedule for 3-month period ended March 31, 1997
                (in  electronic version only)
     27.3       Financial Data Schedule for year ended December 31, 1996 (in 
                electronic version only)
     27.4       Financial Data Schedule for 9-month period ended  September  30,
                1996  (in electronic version only)
     27.5       Financial  Data Schedule for 6-month  period ended June 30, 1996
                (in  electronic version only)

- -------------------------
*Indicates management contract or compensatory plan or arrangement.


                      STANDARD OFFICE LEASE AGREEMENT (NET)


     THIS LEASE AGREEMENT  (hereinafter called the "Lease Agreement") made as of
the  3rd  day  of  September,  1997  by and  between  NORTHLAND  CENTER  LIMITED
PARTNERSHIP,  a Minnesota limited  partnership having offices at Suite 100, 3500
West  80th  Street,   Bloomington,   Minnesota, 55431  (hereinafter  called  the
"Landlord"),   and  HEALTH   FITNESS   CORPORATION,   a  Minnesota   corporation
(hereinafter called the "Tenant").

                                   WITNESSETH

     FOR AND IN  CONSIDERATION  of the sum of One Dollar ($1.00) in hand paid by
each of the  parties to the other,  and other good and  valuable  consideration,
receipt and  sufficiency of which is hereby  acknowledged,  Landlord does hereby
lease and let unto  Tenant,  and Tenant  does hereby  hire,  lease and take from
Landlord,  that area outlined in red on Exhibit A-1 attached hereto, and by this
reference  incorporated  herein,  and described as Suites 35 and 50,  containing
approximately  3,141 square feet (hereinafter called the "Premises") at 3500 and
3600  West  80th  Street  (hereinafter  called  the  "Building")  in the City of
Bloomington,  County of Hennepin, State of Minnesota. The term Building as it is
used herein shall consist of the land and  building(s)  set forth in Exhibit A-2
hereto.

ARTICLE 1 - TERM

     To have  and to hold  said  Premises  for a term of 46  months,  commencing
October 1, 1997, and terminating  July 31, 2001 (hereinafter  called the "Term")
upon  the  rentals  and  subject  to the  conditions  set  forth  in this  Lease
Agreement,  and the Exhibits  attached hereto.  The commencement and termination
dates are specifically subject to the provisions of Article 5 hereof.

ARTICLE 2 - USE

     The Premises shall be used by the Tenant solely for the following purposes:
General Office Use.

ARTICLE 3 - RENTALS

     Tenant  agrees to pay to Landlord  as minimum  rental  (hereinafter  called
"Minimum Rental" for the Premises,  without notice set-off or demand, the sum of
Two Thousand Six Hundred  Seventeen and 00/100 Dollars  ($2,617.00)  per monthly
installments to be due and payable by Tenant in advance on the first day of each
calendar  month  during the Term of this Lease  Agreement,  or any  extension or
renewal  thereof,  at the office of Landlord  set forth in the  preamble to this
Lease  Agreement or at such other place as Landlord may designate.  In the event
of any fractional  calendar month, Tenant shall pay for each day in such partial
month a rental  equal to 1/30 of the Minimum  Rental.  Tenant  agrees to pay, as
Additional  Rent,  which  shall be  collectible  to the same  extent as  Minimum
Rental,  all  amounts  which may become due to Landlord  hereunder  and any tax,
charge or fee that may be levied,  assessed  or imposed  upon or measured by the
rents reserved hereunder by any governmental  authority acting under any present
or future law before any fine,  penalty,  interest or costs may be added thereto
for non-payment.  Pursuant to Article 6 hereof,  Landlord's  estimated Operating
Expenses  for 1997 are $6.34 per square foot and  estimated  Real  Estate  Taxes
payable in 1997 are $4.49 per square foot.
<PAGE>

ARTICLE 4 - CONSTRUCTION

     Plans and/or a description  for permanent  improvements to the Premises are
attached  hereto  as  Exhibit  A-3 and by  this  reference  incorporated  herein
(hereafter called the "Plans"). The Plans have been approved by each of Landlord
and Tenant. The parties acknowledge that the Plans are to modify the Premises to
accommodate   Tenant's   intended  use.   Landlord  shall  be  responsible   for
constructing the  improvements as shown on the Plans  (hereafter  called "Tenant
Improvements") for and on behalf of Tenant. Landlord and Tenant have agreed that
the costs of such Tenant Improvements shall be paid by Tenant, although Landlord
shall  provide  Tenant an allowance  of up to $38,698 to be utilized  toward the
cost of the Tenant  Improvements  (hereafter called the "T.I.  Allowance").  The
T.I.  Allowance  shall be used only for the  payment  of costs  relating  to the
construction  of the Tenant  Improvements  (including  the cost of preparing the
Plans),  which costs Landlord shall pay directly out of the T.I. Allowance,  for
the credit of Tenant,  and in no event shall any part of the T.I.  Allowance  be
paid to or payable to Tenant. Any costs of the Tenant  Improvements which exceed
the T.I.  Allowance  shall be paid by Tenant to Landlord  without  demand within
fifteen (15) days of the day of  submission by Landlord to Tenant of a statement
of said costs.  Any  improvements  to the  Premises,  other than as shown on the
Plans,  and the furnishing of the Premises,  shall be made by Tenant at the sole
cost and  expense  of  Tenant,  subject  to all other  provisions  of this Lease
Agreement,   including   compliance  with  all  applicable   governmental  laws,
ordinances and regulations.  If the Tenant  Improvements cannot be substantially
completed prior to the  commencement of the Term, then the provisions of Article
5 shall apply.

ARTICLE 5 - POSSESSION

     Except as otherwise  provided,  Landlord  shall  deliver  possession of the
Premises on or before the date  hereinabove  specified for  commencement  of the
Term,  but  delivery of  possession  prior to such  commencement  date shall not
affect the  expiration  date of this Lease  Agreement.  Failure of  Landlord  to
deliver  possession of the Premises by the date hereinabove  provided,  due to a
holding over by a prior tenant, or any other cause beyond Landlord's control, or
time required for construction  delays due to material  shortages,  strikes,  or
acts of God, shall  automatically  postpone the date of commencement of the Term
of this Lease Agreement and shall extend the  termination  date by periods equal
to those which shall have elapsed  between and  including  the date  hereinabove
specified for  commencement of the Term hereof and the date on which  possession
of the Premises is delivered to the Tenant.  The rentals  herein  reserved shall
commence on the first day of the Term,  provided,  however,  in the event of any
occupancy by Tenant prior to the beginning of the Term,  such occupancy shall in
all respects be the same as that of a tenant under this Lease Agreement, and the
rental shall  commence as of the date that Tenant enters into such  occupancy of
the Premises. Provided further, that if Landlord shall be delayed in delivery of
the  Premises  to Tenant  due to  Tenant's  failure to agree to the Plans or any
delay  caused by a party  employed  by or the agent of  Tenant,  or by  Tenant's
failure  to pay for the costs of the Tenant  Improvements  in excess of the T.I.
Allowance,  then in such case the rental shall be  accelerated  by the number of
days of such delay,  and the rentals shall commence the same as if occupancy had
been taken by Tenant. Prior to the commencement of the Term, Landlord shall have
no  responsibility  or liability  for loss of damage to fixtures,  facilities or
equipment  installed or left on the  Premises.  By  occupying  the Premises as a
Tenant, or to install fixtures, facilities or equipment, or to perform finishing
work, Tenant shall be conclusively  deemed to have accepted the same and to have
acknowledged  that the  Premises  are in the  condition  required  by this Lease
Agreement,  except  items which are not in  compliance  with Exhibit A-3 and for

<PAGE>

which Tenant has given  Landlord a written  "punch list" within thirty (30) days
of Tenant's  first  occupancy of the Premises.  Should the  commencement  of the
rental  obligations of Tenant under this Lease Agreement occur for any reason on
a day other than the first day of a calendar  month,  then in that event  solely
for the purposes of computing the Term of this Lease Agreement, the commencement
date of the Term shall  become  and be the first day of the first full  calendar
month following the date when Tenant's rental obligation commences, or the first
day of the first full calendar month following the commencement  date set out in
Article 1 (if such is other than the first date of a calendar month),  whichever
date is later, and the termination date shall be adjusted accordingly; provided,
however,  that the  termination  date shall be the last day of a calendar month,
which  date shall in no event be earlier  than the  termination  date set out in
Article 1. Immediately after Tenant's occupancy of the Premises the Landlord and
Tenant shall execute a  ratification  agreement  which shall set forth the final
commencement  and  termination  dates  for the Term and  shall  acknowledge  the
Minimum Rental, the square footage of the Premises, and delivery of the Premises
in the condition required by this Lease Agreement.

ARTICLE 6 - TENANT'S PRO RATA SHARE OF REAL ESTATE TAXES AND OPERATING EXPENSES

     A. During each full or partial  calendar year during the Term of this Lease
Agreement,  Tenant shall pay to Landlord,  as Additional Rental, an amount equal
to the Real Estate Taxes and Operating  Expenses (both as  hereinafter  defined)
per square foot of rentable  area in the  Building  multiplied  by the number of
square feet of rentable area in the Premises prorated for the period that Tenant
occupied the Premises. Notwithstanding the preceding sentence, Tenant's share of
the following  Operating  Expenses shall be computed on the basis of the cost of
said  expenses  per rentable  square foot of area within the  Building  actually
occupied: cleaning, management, and energy expenses.

     B. Landlord shall, each year during the Term of this Lease Agreement,  give
Tenant an estimate of  Operating  Expenses  and Real  Estate  Taxes  payable per
square foot of rentable area for the coming calendar year.  Tenant shall pay, as
Additional  Rental,  along with its monthly  Minimum  Rental  payments  required
hereunder,  one-twelfth  (1/12) of such  estimated  Operating  Expenses and Real
Estate  Taxes and such  Additional  Rental shall be payable  until  subsequently
adjusted for the following year pursuant to this Article.

     C. As soon as possible after the expiration of each calendar year, Landlord
shall  determine  and certify to Tenant the actual  Operating  Expenses and Real
Estate  Taxes for the  previous  year per square  foot of  rentable  area in the
Building and the amount applicable to the Premises. If such statement shows that
Tenant's  share of Operating  Expenses and Real Estate  Taxes  exceeds  Tenant's
estimated  monthly  payments for the previous  calendar year, then Tenant shall,
within  twenty  (20) days after  receiving  Landlord's  certification,  pay such
deficiency  to  Landlord.  In  the  event  of an  overpayment  by  Tenant,  such
overpayment shall be refunded to Tenant,  at the time of  certification,  in the
form of an adjustment in the Additional Rental next coming due, or if at the end
of the Term by a refund.
<PAGE>

     D. For the purposes of this Article, the term "Real Estate Taxes" means the
total of all taxes, fees, charges and assessments, general and special, ordinary
and extraordinary,  foreseen or unforeseen, which become due or payable upon the
Building. All costs and expenses incurred by Landlord during negotiations for or
contests  of the amount of Real Estate  Taxes shall be included  within the term
"Real Estate Taxes." For purposes of this Article, the term "Operating Expenses"
shall be deemed to mean all costs and expenses  directly related to the Building
incurred by Landlord in the repair, operation, management and maintenance of the
Building including interior and exterior and common area maintenance, management
fees,  cleaning  expenses,   energy  expenses,   insurance  premiums,   and  the
amortization of capital  investments  made to reduce operating costs or that are
necessary due to  governmental  requirements,  all in accordance  with generally
accepted accounting principles.

     E.  Landlord may at any time  designate a fiscal year in lieu of a calendar
year and in such event, at the time of such a change, there may be a billing for
the fiscal year which is less than 12 calendar months.

     F. Landlord reserves,  and Tenant hereby assigns to Landlord,  the sole and
exclusive right to contest,  protest,  petition for review,  or otherwise seek a
reduction in the Real Estate Taxes.

ARTICLE 7 - UTILITIES AND SERVICE

     A. Landlord agrees to furnish water,  electricity,  elevator  service,  and
janitorial  service.  In the event  Tenant's  requirements  and/or usage of such
utilities and services is substantially  greater than is customarily supplied to
a typical  tenant in the  Building,  Landlord  or Tenant  may  request  that the
difference in such  requirement  and/or usage be determined and that appropriate
adjustments  be made in the  Minimum  Rental  provided  for in Article 3 of this
Lease Agreement.

     B. Landlord  agrees to furnish heat during the usual heating season and air
conditioning  during  the usual  air  conditioning  season,  all  during  normal
business hours as defined in this Lease Agreement.

     C. No temporary  interruption or failure of such services incidental to the
making of repairs, alterations or improvements, or due to accidents or strike or
conditions  or  events  not  under  Landlord's  control,  shall be  deemed as an
eviction  of the  Tenant  or  relieve  the  Tenant  from  any  of  the  Tenant's
obligations hereunder.

     D. For the  purposes  of this  Article 7,  normal  business  hours shall be
deemed  to mean the  period of time  between  8:00 a.m.  and 5:00  p.m.,  Monday
through  Friday,  and  specifically  excluding  Saturdays,   Sundays  and  legal
holidays.
<PAGE>

ARTICLE 8 - NON-LIABILITY OF LANDLORD

     Except in the event of  negligence  of Landlord,  its agents,  employees or
contractors,  Landlord shall not be liable for any loss or damage for failure to
furnish heat, air conditioning,  electricity, elevator service, water, sprinkler
system or janitorial service.  Landlord shall not be liable for personal injury,
death or any damage from any cause about the Premises or the Building  except if
caused by Landlord's gross negligence.

ARTICLE 9 - CARE OF PREMISES

     A. Tenant agrees:

     1.   To keep the Premises in as good  condition  and repair as they were in
          at the time Tenant took  possession of same,  reasonable wear and tear
          and  damage  from  fire and other  casualty  for  which  insurance  is
          normally  procured  excepted;  

     2.   To keep the  Premises  in a clean and  sanitary  condition;  

     3.   Not to commit any  nuisance  or waste on the  Premises,  overload  the
          Premises or the electrical,  water and/or  plumbing  facilities in the
          Premises or Building, throw foreign substances in plumbing facilities,
          or waste any of the  utilities  furnished by Landlord;  

     4.   To abide by such  rules  and  regulations  as may from time to time be
          reasonably  promulgated  by  Landlord;  

     5.   To  preserve  and protect  all  carpeted  areas and to provide and use
          carpet  protector  mats in all  locations  within the  Premises  where
          chairs  with  castors  are  used;  and 

     6.   To obtain  Landlord's  prior  approval of the  interior  design of any
          portion of the  Premises  visible  from the  common  areas or from the
          outside of the  Building.  "Interior  design" as used in the preceding
          sentence shall include but not be limited to floor and wall coverings,
          furniture, office design, artwork and color scheme.

     B. If Tenant  shall fail to keep and  preserve the Premises in the state of
condition  required by the provisions of this Article 9, the Landlord may at its
option  put or cause the same to be put into the  condition  and state of repair
agreed upon, and in such case the Tenant, on demand, shall pay the cost thereof.
<PAGE>
ARTICLE 10 - NON-PERMITTED USE

     Tenant  agrees  to use the  Premises  only for the  purposes  set  forth in
Article 2 hereof.  Tenant  further  agrees not to commit or permit any act to be
performed  on the  Premises or any omission to occur which shall be in violation
of any statute,  regulation or ordinance of any governmental  body or which will
increase  the  insurance  rates on the Building or which will be in violation of
any insurance  policy  carried on the Building by the Landlord.  Tenant,  at its
expense,  shall  comply  with  all  governmental  laws,  ordinances,  rules  and
regulations  applicable  to the use of the Premises and its  occupancy and shall
promptly  comply with all  governmental  orders,  rulings and directives for the
correction,  prevention  and abatement of any  violation  upon, or in connection
with the Premises or Tenant's use or occupancy of the  Premises,  including  the
making of any alterations or improvements to the Premises,  all at Tenant's sole
cost and expense.  The Tenant shall not disturb other  occupants of the Building
by making any undue or unseemly noise or otherwise and shall not do or permit to
be done in or about the  Premises  anything  which will be  dangerous to life or
limb.

ARTICLE 11 - INSPECTION

     The Landlord or its  employees  or agents shall have the right  without any
diminution  of rent or other  charges  payable  hereunder by Tenant to enter the
Premises at all  reasonable  times for the purpose of exhibiting the Premises to
prospective tenants or purchasers,  inspection,  cleaning,  repairing,  testing,
altering or improving the same or said Building,  but nothing  contained in this
Article  shall be  construed so as to impose any  obligation  on the Landlord to
make any repairs, alterations or improvements.

ARTICLE 12 - ALTERATIONS

     Tenant will not make any alterations, repairs, additions or improvements in
or to the Premises or add,  disturb or in any way change any  plumbing,  wiring,
life/safety  or  mechanical  systems,  locks,  or  structural  components of the
Building  without the prior written  consent of the Landlord as to the character
of the  alterations,  additions or  improvements to be made, the manner of doing
the  work,  and the  contractor  doing  the  work.  Such  consent  shall  not be
unreasonably  withheld or delayed,  if such alterations,  repairs,  additions or
improvements  are required of Tenant or are the obligation of Tenant pursuant to
this  Lease  Agreement.  Such  consent  shall not be  unreasonably  withheld  or
delayed, if such alterations, repairs, additions or improvements are required of
Tenant or are the  obligation of Tenant  pursuant to this Lease  Agreement.  All
such work shall comply with all applicable governmental laws, ordinances,  rules
and  regulations.  The  Landlord  as a condition  to said  consent may require a
surety performance and/or payment bond from the Tenant for said actions.  Tenant
agrees to indemnify  and hold  Landlord  free and harmless  from any  liability,
loss, cost, damage or expense (including attorney's fees) by reasons of any said
alteration, repair, additions or improvements.

ARTICLE 13 - SIGNS

     Tenant  agrees  that no  signs  or  other  advertising  materials  shall be
erected,  attached or affixed to any portion of the  interior or exterior of the
Premises or the Building without the express prior written consent of Landlord.
<PAGE>

ARTICLE 14 - COMMON AREAS

     A. Tenant  agrees that the use of all  corridors,  passageways,  elevators,
toilet rooms, parking areas and landscaped area in and around said Building,  by
the Tenant or Tenant's employees, visitors or invitees, shall be subject to such
rules  and  regulations  as may from  time to time be made by  Landlord  for the
safety, comfort and convenience of the owners,  occupants,  tenants and invitees
of said  Building.  Tenant  agrees that no awnings,  curtains,  drapes or shades
shall be used upon the Premises except as may be approved by Landlord.

     B.  In  addition  to  the   Premises,   Tenant  shall  have  the  right  of
non-exclusive  use, in common with others,  of (a) all  unrestricted  automobile
parking  areas,  driveways and  walkways,  and (b) loading  facilities,  freight
elevators and other facilities as may be constructed in the Building,  all to be
subject to the terms and  conditions  of this Lease  Agreement and to reasonable
rules and  regulations  for the use thereof as  prescribed  from time to time by
Landlord.

     C.  Landlord  shall have the right to make changes or revisions in the site
plan and in the  Building so as to provide  additional  leasing  area.  Landlord
shall  also  have  the  right  to  construct  additional  buildings  on the land
described  on Exhibit A-2 for such  purposes as Landlord  may deem  appropriate.
Landlord also reserves all airspace rights above,  below and to all sides of the
Premises, including the right to make changes, alterations or provide additional
leasing areas.

     D. Landlord and Tenant agree that Landlord will not be responsible  for any
loss, theft or damage to vehicles,  or the contents  thereof,  parked or left in
the parking areas of the Building and Tenant agrees to so advise its  employees,
visitors or invitees who may use such  parking  areas.  The parking  areas shall
include those areas designated by Landlord,  in its sole  discretion,  as either
restricted or unrestricted  parking areas. Any restricted parking areas shall be
leased only by separate license  agreement with Landlord.  Tenant further agrees
not to use or permit its  employees,  visitors  or  invitees  to use the parking
areas for overnight storage of vehicles.
<PAGE>

ARTICLE 15 - ASSIGNMENT AND SUBLETTING

     A. Tenant agrees not to assign, sublet, license,  mortgage or encumber this
Lease Agreement,  the Premises,  or any part thereof,  whether by voluntary act,
operation of law, or otherwise,  without the specific  prior written  consent of
Landlord in each instance. If Tenant is a corporation or a partnership, transfer
of a  controlling  interest of Tenant shall be  considered an assignment of this
Lease  Agreement for purposes of this  Article.  Consent by Landlord in one such
instance  shall not be a waiver of  Landlord's  rights  under this Article as to
requiring  consent for any subsequent  instance.  In the event Tenant desires to
sublet a part or all of the  Premises,  or assign this Lease  Agreement,  Tenant
shall give  written  notice to Landlord  at least  thirty (30) days prior to the
proposed  subletting  or  assignment,  which  notice shall state the name of the
proposed  subtenant  or  assignee,  the  terms  of any  sublease  or  assignment
documents  and  copies  of  financial   reports  or  other  relevant   financial
information of the proposed subtenant or assignee. At Landlord's option, any and
all  payments  by  the  proposed  assignee  or  sublessee  with  respect  to the
assignment  of  sublease  shall be paid  directly to  Landlord.  In any event no
subletting or assignment  shall release Tenant of its obligation to pay the rent
and to perform all other obligations to be performed by Tenant hereunder for the
Term of this Lease Agreement.  The acceptance of rent by Landlord from any other
person shall not be deemed to be a waiver by Landlord of any  provision  hereof.
At Landlord's  option,  Landlord may  terminate  the Lease  Agreement in lieu of
giving its  consent  to any  proposed  assignment  of this  Lease  Agreement  or
subletting  of the  Premises  (which  termination  may be  contingent  upon  the
execution of a new lease with the proposed assignee or subtenant).

     B.  Landlord's  right to assign this Lease  Agreement  is and shall  remain
unqualified  upon  any sale or  transfer  of the  Building  and,  providing  the
purchaser  succeeds to the  interests  of Landlord  under this Lease  Agreement,
Landlord shall  thereupon be entirely  freed of all  obligations of the Landlord
hereunder  and shall not be subject to any liability  resulting  from any act or
omission or event occurring after such conveyance.

ARTICLE 16 - LOSS BY CASUALTY

     If the  Building is damaged or  destroyed  by fire or other  casualty,  the
Landlord  shall have the right to terminate  this Lease  Agreement,  provided it
gives  written  notice  thereof to the Tenant within ninety (90) days after such
damage or destruction.  If a portion of the Premises is damaged by fire or other
casualty,  and Landlord does not elect to terminate  this Lease  Agreement,  the
Landlord  shall,  at its expense,  restore the Premises to as near the condition
which existed  immediately  prior to such damage or  destruction,  as reasonably
possible, and the rentals shall abate during such period of time as the Premises
are  untenantable,  in the  proportion  that  the  untenantable  portion  of the
Premises bears to the entire Premises.
<PAGE>

ARTICLE 17 - WAIVER OF SUBROGATION

     Landlord and Tenant hereby  release the other from any and all liability or
responsibility  to the other or anyone claiming  through or under them by way of
subrogation  or otherwise  for any loss or damage to property  caused by fire or
any of the extended coverage or supplementary contract casualties,  even if such
fire or other  casualty shall have been caused by the fault or negligence of the
other party, or anyone for whom such party may be responsible, provided however,
that this release shall be applicable  and in force and effect only with respect
to loss or damage occurring during such times as the releasing  party's policies
shall contain a clause or  endorsement to the effect that any such release would
not  adversely  affect or impair  said  policies or  prejudice  the right of the
releasing party to recover thereunder.  Landlord and Tenant agree that they will
request their  insurance  carriers to include in their policies such a clause or
endorsement.  If extra cost shall be charged therefore,  each party shall advise
the other of the amount of the extra cost, and the other party, at its election,
may pay the same, but shall not be obligated to do so.

ARTICLE 18 - EMINENT DOMAIN

     If the entire  Building is taken by eminent  domain,  this Lease  Agreement
shall  automatically  terminate  as of the date of  taking.  If a portion of the
Building  is taken by  eminent  domain,  the  Landlord  shall  have the right to
terminate this Lease Agreement,  provided it gives written notice thereof to the
Tenant  within  ninety  (90) days after the date of taking.  If a portion of the
Premises is taken by eminent  domain and this Lease  Agreement is not terminated
by Landlord, the Landlord shall, at its expense, restore the Premises to as near
the  condition  which  existed  immediately  prior  to the  date  of  taking  as
reasonably  possible,  and the rentals shall abate during such period of time as
the Premises are untenantable,  in the proportion that the untenantable  portion
of the  Premises  bears to the entire  Premises.  All  damages  awarded for such
taking  under  the  power of  eminent  domain  shall  belong  to and be the sole
property of  Landlord,  irrespective  of the basis upon which they are  awarded,
provided,  however,  that nothing  contained  herein shall  prevent  Tenant from
making a separate claim to the condemning  authority for its moving expenses and
trade fixtures.  For purposes of this Article,  a taking by eminent domain shall
include Landlord's giving of a deed under threat of condemnation.

ARTICLE 19 - SURRENDER

     On the  last  day of the  Term of this  Lease  Agreement  or on the  sooner
termination thereof in accordance with the terms hereof,  Tenant shall peaceably
surrender  the Premises in good  condition and repair  consistent  with Tenant's
duty to make  repairs as  provided  in Article 9 hereof.  On or before said last
day,  Tenant shall at its expense remove all of its equipment from the Premises,
repairing  any damage  caused  thereby,  and any property  not removed  shall be
deemed  abandoned.  All alterations,  additions and fixtures other than Tenant's
trade  fixtures,  which have been made or installed by either Landlord or Tenant
upon the Premises  shall remain as Landlord's  property and shall be surrendered
with the  Premises  as a part  thereof,  or shall be removed  by Tenant,  at the
option of Landlord, in which event Tenant shall at its expense repair any damage
caused thereby. It is specifically agreed that any and all telephonic,  coaxial,
ethernet, or other computer,  word processing,  facsimile,  or electronic wiring
installed by Tenant within the Premises (hereafter "Wiring") shall be removed at
Tenant's cost at the expiration of the Term,  unless  Landlord has  specifically
requested in writing that said Wiring shall remain,  whereupon said Wiring shall
be surrendered with the Premises as Landlord's property. If the Premises are not
surrendered  at the end of the Term or the sooner  termination  thereof,  Tenant
shall  indemnify  Landlord  against  loss or liability  resulting  from delay by
Tenant in so surrendering the Premises,  including,  without limitation,  claims
made by any  succeeding  tenant  founded on such delay.  Tenant  shall  promptly
surrender  all keys for the  Premises  to  Landlord  at the place then fixed for
payment of rental and shall  inform  Landlord of  combinations  on any locks and
safes on the Premises.
<PAGE>

ARTICLE 20 - NON-PAYMENT OF RENT, DEFAULTS

     If any one or more of the following occurs: (1) a rent payment or any other
payment due from Tenant to  Landlord  shall be and remain  unpaid in whole or in
part for more than ten (10) days after same is due and payable; (2) Tenant shall
violate or default on any of the other  covenants,  agreements,  stipulations or
conditions  herein, or in any parking  agreement(s) or other agreements  between
Landlord  and Tenant  relating to the  Premises,  and such  violation or default
shall  continue for a period of ten (10) days after written notice from Landlord
of such  violation or default;  (3) if Tenant shall  commence or have  commenced
against  Tenant  proceedings  under a  bankruptcy,  receivership,  insolvency or
similar type of action; or (4) if Tenant shall vacate any substantial portion of
the  Premises  for a period of more than 15 days;  then it shall be optional for
Landlord,  without further notice or demand,  to cure such default or to declare
this Lease  Agreement  forfeited and the said Term ended,  or to terminate  only
Tenant's right to possession of the Premises, and to re-enter the Premises, with
or without  process of law,  using such force as may be  necessary to remove all
persons or chattels  therefrom,  and Landlord shall not be liable for damages by
reason of such re-entry or forfeiture;  but notwithstanding re-entry by Landlord
or  termination  only of  Tenant's  right to  possession  of the  Premises,  the
liability of Tenant for the rent and all other sums provided herein shall not be
relinquished or extinguished for the balance of the Term of this Lease Agreement
and Landlord shall be entitled to periodically sue Tenant for all sums due under
this Lease Agreement or which become due prior to judgment,  but such suit shall
not bar  subsequent  suits for any further  sums coming due  thereafter.  Tenant
shall be responsible for, in addition to the rentals and other sums agreed to be
paid  hereunder,  the cost of any necessary  maintenance,  repair,  restoration,
reletting   (including  related  cost  of  removal  or  modification  of  tenant
improvements) or cure as well as reasonable  attorney's fees incurred or awarded
in any suit or action  instituted by Landlord to enforce the  provisions of this
Lease  Agreement,  regain  possession of the Premises,  or the collection of the
rentals due Landlord hereunder.  Tenant shall also be liable to Landlord for the
payment of a late charge in the amount of 10% of the rental installment or other
sum due Landlord hereunder if said payment has not been received within ten (10)
days  from  the date  said  payment  becomes  due and  payable,  or  cleared  by
Landlord's  bank within three (3) business days after deposit.  Tenant agrees to
pay interest at the highest permissible rate of interest allowed under the usury
statutes of the State of Minnesota,  or in case no such maximum rate of interest
is  provided,  at the rate of 12% per annum,  on all  rentals and other sums due
Landlord  hereunder  not paid within ten (10) days from the date same become due
and  payable.  Each  right or  remedy of  Landlord  provided  for in this  Lease
Agreement  shall be cumulative  and shall be in addition to every other right or
remedy provided for in this Lease Agreement now or hereafter  existing at law or
in equity or by statute or otherwise.

ARTICLE 21 - LANDLORD'S DEFAULT

     Landlord  shall not be deemed to be in default  under this Lease  Agreement
until Tenant has given  Landlord  written  notice  specifying  the nature of the
default and Landlord  does not cure such default  within  thirty (30) days after
receipt of such  notice or within  such  reasonable  time  thereafter  as may be
necessary to cure such  default  where such default is of such a character as to
reasonably require more than thirty (30) days to cure.
<PAGE>

ARTICLE 22 - HOLDING OVER

     Tenant will, at the expiration of this Lease Agreement, whether by lapse of
time or termination,  give up immediate possession to Landlord.  If Tenant fails
to give up possession the Landlord may, at its option, serve written notice upon
Tenant  that such  holdover  constitutes  any one of (i)  renewal  of this Lease
Agreement for one year, and from year to year thereafter,  or (ii) creation of a
month-to-month  tenancy,  or (iii)  creation  of a  tenancy  at  sufferance.  If
Landlord does not give said notice,  Tenant's holdover shall create a tenancy at
sufferance. In any such event the tenancy shall be upon the terms and conditions
of this Lease  Agreement,  except  that the Minimum  Rental  shall be double the
Minimum Rental Tenant was obligated to pay Landlord  under this Lease  Agreement
immediately  prior to  termination  (in the case of tenancy at  sufferance  such
Minimum  Rental  shall be  prorated  on the basis of a 365 day year for each day
Tenant remains in possession);  excepting  further that in the case of a tenancy
at sufferance,  no notices shall be required prior to  commencement of any legal
action  to gain  repossession  of the  Premises.  In the  case of a  tenancy  at
sufferance,  Tenant shall also pay to Landlord all damages sustained by Landlord
resulting  from  retention  of  possession  by Tenant.  The  provisions  of this
paragraph  shall not constitute a waiver by Landlord of any right of re-entry as
otherwise available to Landlord;  nor shall receipt of any rent or any other act
in  apparent  affirmance  of the  tenancy  operate  as a waiver  of the right to
terminate this Lease Agreement for a breach by Tenant hereof.

ARTICLE 23 - SUBORDINATION

     Tenant  agrees  that  this  Lease  Agreement  shall be  subordinate  to any
mortgage(s)  that may now or  hereafter  be placed upon the Building or any part
thereof, and to any and all advances to be made thereunder,  and to the interest
thereon, and all renewals,  replacements,  and extensions thereof,  provided the
mortgagee  named  in such  mortgage(s)  shall  agree  to  recognize  this  Lease
Agreement  or Tenant in the event of  foreclosure  provided the Tenant is not in
default.  In confirmation of such  subordination,  Tenant shall promptly execute
and  deliver any  instrument,  in  recordable  form,  as required by  Landlord's
mortgagee.  In the event of any mortgagee electing to have the Lease Agreement a
prior  incumbrance  to its mortgage,  then and in such event upon such mortgagee
notifying  Tenant to that effect,  this Lese Agreement  shall be deemed prior to
incumbrance to the said mortgage, whether this Lease Agreement is dated prior to
or subsequent to the date of said mortgage.

ARTICLE 24 - INDEMNITY, INSURANCE AND SECURITY

     A.  Tenant  will keep in force at its own expense for so long as this Lease
Agreement  remains in effect  public  liability  insurance  with  respect to the
Premises in which Landlord shall be named as an additional insured, in companies
and in form acceptable to Landlord with a minimum combined limit of liability of
Two Million Dollars  ($2,000,000.00).  This limit shall apply per location. Said
insurance shall also provide for contractual  liability coverage by endorsement.
Tenant  shall  further  provide for business  interruption  insurance to cover a
period  of not less  than six (6)  months.  Tenant  will  further  deposit  with
Landlord the policy or policies of such  insurance or  certificate  thereof,  or
other acceptable evidence that such insurance is in effect, which evidence shall
provide  that  Landlord  shall be notified in writing  thirty (30) days prior to
cancellation, material change, or failure to renew the insurance. Tenant further
covenants and agrees to indemnify and hold  Landlord and  Landlord's  manager of
the  Building  harmless  for any  claim,  loss or damage,  including  reasonable
attorney's fees,  suffered by Landlord,  Landlord's  manager or Landlord's other
tenants  caused by: i) any act or  omission  by Tenant,  Tenant's  employees  or
anyone  claiming  through or by Tenant in,  at, or around  the  Premises  or the
Building;  ii) the conduct or management of any work or thing whatsoever done by
Tenant in or about the Premises; or iii) Tenant's failure to comply with any and
all governmental laws, rules, ordinances or regulations applicable to the use of
the Premises and its  occupancy.  If Tenant shall not comply with its  covenants
made in this  Article  24,  Landlord  may,  at its option,  cause  insurance  as
aforesaid  to be issued and in such event  Tenant  agrees to pay the premium for
such insurance promptly upon Landlord's demand.
<PAGE>

     B. Tenant shall be  responsible  for the security and  safeguarding  of the
Premises and all property kept,  stored or maintained in the Premises.  Landlord
will make available to Tenant, at Tenant's request, the plans and specifications
for construction of the Building and the Premises.  Tenant represents that it is
satisfied that the construction of the Building and the Premises,  including the
floors, walls,  windows,  doors and means of access thereto are suitable for the
particular  needs of Tenant's  business.  Tenant further  represents  that it is
satisfied  with the security of said Building and Premises for the protection of
any property which may be owned,  held,  stored or otherwise caused or permitted
by Tenant to be present upon the Premises.  The placement and sufficiency of all
safes,  vaults,  cash or security drawers,  cabinets or the like placed upon the
Premises  by  Tenant  shall be at the sole  responsibility  and risk of  Tenant.
Tenant shall maintain in force throughout the Term,  insurance upon all contents
of the Premises,  including that owned by others and Tenant's  equipment and any
alterations,  additions,  fixtures, or improvements in the Premises acknowledged
by Landlord to be the Tenant's.

     C. Landlord shall carry and cause to be in full force and effect a fire and
extended  coverage  insurance  policy on the Building,  but not contents  owned,
leased or otherwise in possession of Tenant. The cost of such insurance shall be
an Operating Expense.

ARTICLE 25 - NOTICES

     All notices from Tenant to Landlord required or permitted by any provisions
of this Lease Agreement shall be directed to Landlord postage prepaid, certified
or registered mail, at the address provided for Landlord in the preamble to this
Lease  Agreement  or at such other  address as Tenant shall be advised to use by
Landlord.  All notices  from  Landlord to Tenant  required or  permitted  by any
provision of this Lease Agreement shall be directed to Tenant,  postage prepaid,
certified or registered  mail,  at the Premises and at the address,  if any, set
forth on page 6 of this Lease Agreement. Landlord and Tenant shall each have the
right any time and from time to time to designate  one (1)  additional  party to
whom copies of any notice shall be sent.

ARTICLE 26 - APPLICABLE LAW

     This  Lease  Agreement  shall be  construed  under the laws of the State of
Minnesota.

ARTICLE 27 - MECHANICS' LIEN

     In the event any  mechanic's  lien shall at any time be filed  against  the
Premises  or any part of the  Building  by reason of work,  labor,  services  or
materials  performed or  furnished  to Tenant or to anyone  holding the Premises
through or under Tenant,  Tenant shall forthwith cause the same to be discharged
of record.  If Tenant shall fail to cause such lien  forthwith to be  discharged
within  five (5) days after  being  notified  of the filing  thereof,  then,  in
addition to any other right or remedy of Landlord,  Landlord  may, but shall not
be obligated to,  discharge the same by paying the amount  claimed to be due, or
by  bonding,  and the  amount so paid by  Landlord  and all costs and  expenses,
including  reasonable  attorney's  fees  incurred by Landlord in  procuring  the
discharge  of such lien,  shall be due and payable in full by Tenant to Landlord
on demand.
<PAGE>

ARTICLE 28 - SECURITY INTEREST

     Tenant  hereby  grants  to  Landlord  a  security  interest  in all  goods,
chattels,  fixtures and personal property belonging to Tenant,  which now are or
may hereafter be placed in the  Premises,  to secure all rents due hereunder and
all other  covenants and  obligations  of Tenant  hereunder.  In the event there
exists any  security  interest  in said  property  which  security  interest  is
paramount and superior to the security  interest  herein  created,  Landlord may
satisfy said paramount  security  interest and all sums paid in satisfying  said
security  interest  will be considered  additional  sums owed Landlord by Tenant
hereunder.  Tenant hereby acknowledges receipt of a true, full and complete copy
of this Lease  Agreement.  Landlord,  in the event of a default by Tenant of any
covenant or condition herein contained,  may exercise, in addition to any rights
and remedies  herein  granted,  all the rights and  remedies of a secured  party
under the Uniform  Commercial  Code or any other  applicable  law. Tenant agrees
upon  request  of  Landlord  to execute  and  deliver  to  Landlord a  financing
statement  evidencing such security interest. A copy of this Lease Agreement may
be filed as a financing statement.

ARTICLE 29 - BROKERAGE

     Each of the parties  represents  and warrants  that there are no claims for
brokerage  commissions or finder's fees in connection with this Lease Agreement,
and  agrees  to  indemnify  the other  against,  and hold it  harmless  from all
liabilities arising from any such claim, including without limitation,  the cost
of attorney's fees in connection therewith.

ARTICLE 30 - SUBSTITUTION

     Landlord  reserves the right, on thirty (30) days written notice to Tenant,
to substitute other premises within the Building for the Premises hereunder. The
substituted premises shall contain  substantially the same square footage as the
Premises,  shall contain comparable  improvements,  and the Minimum Rental shall
not exceed the Minimum Rental specified in Article 3 hereof.

ARTICLE 31 - ESTOPPEL CERTIFICATES

     Each party hereto agrees that at any time, and from time to time during the
Term of this Lease  Agreement  (but not more  often than twice in each  calendar
year),  within ten (10) days after  request by the other party  hereto,  it will
execute,  acknowledge  and  deliver  to such other  party or to any  prospective
purchaser,  assignee or mortgagee  designated  by such other party,  an estoppel
certificate in a form acceptable to Landlord.  Tenant agrees to provide Landlord
(but not more often than twice in any  calendar  year),  within ten (10) days of
request, the then most current financial statements of Tenant and any guarantors
of this Lease Agreement,  which shall be certified by Tenant,  and if available,
shall be audited and certified by a certified public accountant.  Landlord shall
keep  such  financial  statements   confidential,   except  Landlord  shall,  in
confidence,  be entitled to disclose  such  financial  statements to existing or
prospective mortgagees or purchasers of the Building.
<PAGE>

ARTICLE 32 - GENERAL

     This Lease  Agreement  does not create the  relationship  of principal  and
agent  or of  partnership  or of joint  venture  or of any  association  between
Landlord and Tenant,  the sole  relationship  between  Landlord and Tenant being
that of landlord and tenant.  No waiver of any default of Tenant hereunder shall
be implied  from any  omission by Landlord to take any action on account of such
default if such  default  persists or is repeated,  and no express  waiver shall
affect any default  other than the default  specified in the express  waiver and
that only for the time and to the extent therein stated. The covenants of Tenant
to pay the Minimum Rental and the Additional  Rental are each independent of any
other covenant,  condition, or provision contained in this Lease Agreement.  The
marginal or topical headings of the several Articles, paragraphs and clauses are
for convenience  only and do not define,  limit or construe the contents of such
Articles,  paragraphs or clauses.  All preliminary  negotiations are merged into
and  incorporated  in this Lease  Agreement.  This Lease  Agreement  can only be
modified or amended by an agreement in writing signed by the parties hereto. All
provisions  hereof  shall be binding upon the heirs,  successors  and assigns of
each party hereto. If any term or provision of this Lease Agreement shall to any
extent be held invalid or  unenforceable,  the  remainder  shall not be affected
thereby,  and each other term and  provision  of this Lease  Agreement  shall be
valid and be  enforced to the fullest  extent  permitted  by law. If Tenant is a
corporation,  each  individual  executing this Lease Agreement on behalf of said
corporation  represents  and warrants that he is duly  authorized to execute and
delivery this Lease Agreement on behalf of said corporation in accordance with a
duly adopted  resolution  of the Board of Directors  of said  corporation  or in
accordance with the Bylaws of said corporation, and that this Lease Agreement is
binding  upon said  corporation  in  accordance  with its  terms.  No receipt or
acceptance  by  Landlord  from  Tenant  of less  than the  monthly  rent  herein
stipulated shall be deemed to be other than a partial payment on account for any
due and unpaid  stipulated rent; no endorsement or statement of any check or any
letter or other  writing  accompanying  any check or payment of rent to Landlord
shall be deemed  an  accord  and  satisfaction,  and  Landlord  may  accept  and
negotiate such check or payment  without  prejudice to Landlord's  rights to (i)
recover  the  remaining  balance of such  unpaid  rent or (ii)  pursue any other
remedy provided in this Lease Agreement.  (Neither party shall record this Lease
Agreement or any memorandum thereof,  and any such recordation shall be a breach
of this Lease Agreement  void, and without  effect.) Time is of the essence with
respect to the due  performance of the terms,  covenants and  conditions  herein
contained.  Submission of this instrument for examination  does not constitute a
reservation of or option for the Premises, and this Lease Agreement shall become
effective only upon execution and delivery thereof by Landlord and Tenant.

ARTICLE 33 - EXCULPATION

     Tenant agrees to look solely to Landlord's interest in the Building for the
recovery of any  judgment  from  Landlord,  it being  agreed that  Landlord  and
Landlord's  partners,  whether general or limited (if Landlord is a partnership)
or its directors, officers or shareholders (if Landlord is a corporation), shall
never be personally liable for any such judgment.
<PAGE>

     IN WITNESS  WHEREOF,  this Lease  Agreement  has been duly  executed by the
parties hereto as of the day and year indicated above.


Address for Notices, if other than the Premises:






TENANT:                                LANDLORD:
Health Fitness Corporation,            NORTHLAND CENTER LIMITED
A Minnesota corporation                PARTNERSHIP,

                                       By:  The Northland Company, its Managing
                                            General Partner

By:  /s/ Loren Brink                   By:  /s/ Frank Dutke
      Loren Brink                           Frank Dutke
Its: Chief Executive Officer                Its: Assistant Secretary


By:                                    By:

Its                                    Its:

Date:                                  Date:  09/11/97

                                                                   [Execution]





                           LOAN AND SECURITY AGREEMENT

                                  by and among


                           HEALTH FITNESS CORPORATION
                                   as Borrower


                           HEALTH FITNESS REHAB, INC.
                          THE PREFERRED COMPANIES, INC.
                       HEALTH FITNESS REHAB OF IOWA, INC.
                    DUFFY & ASSOCIATES PHYSICAL THERAPY CORP.
                               MEDLINK CORPORATION
                             MEDLINK SERVICES, INC.
                           FITNESS CENTERS OF AMERICA
                   SPORTS & ORTHOPEDIC PHYSICAL THERAPY, INC.
                                  as Guarantors

                                       and

                                 MADELEINE L.L.C
                                    as Lender



                            Dated: February 17, 1998



<PAGE>


                                TABLE OF CONTENTS
                                                                           Page


RECITALS.......................................................................1

  SECTION 1.  DEFINITIONS......................................................1

  SECTION 2.  CREDIT FACILITY.................................................17
           2.1  Loans.........................................................18
           2.2  Procedure for Borrowing.......................................18
           2.3  Registered Note...............................................18

  SECTION 3.  INTEREST AND FEES...............................................18
           3.1  Interest......................................................18
           3.2  Interest After Event of Default...............................19
           3.3  Closing Fee...................................................19
           3.4  Servicing Fee.................................................19
           3.5  Calculations..................................................19
           3.6  Maximum Rate..................................................19
           3.7  Indemnification in Certain Events.............................20

  SECTION 4.  PAYMENTS AND ADMINISTRATION.....................................20
           4.1  Collections; Management of Collateral.........................20
           4.2  Payments......................................................22
           4.3  Mandatory and Optional Prepayments............................25
           4.4  Borrower's Loan Account.......................................26
           4.5  Authorized Signatures.........................................26
           4.6  Statements....................................................26
           4.7  Right of Inspection; Access...................................26
           4.8  Specific Powers...............................................27
           4.9  Use of Proceeds...............................................27

  SECTION 5.  CONDITIONS PRECEDENT TO LOANS AND
              OTHER FINANCIAL ACCOMMODATIONS  ................................28
           5.1  Conditions Precedent to Initial Loans.  ......................28
           5.2  Conditions Precedent to All Loans.  ..........................32

  SECTION 6.  COLLATERAL......................................................32

  SECTION 7.  REPRESENTATIONS AND WARRANTIES..................................34
           7.1  Organization and Qualification................................34
           7.2  Corporate Power and Authority.................................35
           7.3  Capitalization................................................35

                                                i

<PAGE>

                                                                           Page


         7.4  Compliance with Other Agreements and Applicable Law.............36
         7.5  Governmental Approval...........................................37
         7.6  Chief Executive Office; Collateral Locations....................37
         7.7  Priority of Liens/Title to Properties...........................37
         7.8  Tax Returns.....................................................38
         7.9  Litigation......................................................38
         7.10 Intellectual Property...........................................38
         7.11 Accounts........................................................39
         7.12 Employee Benefits...............................................41
         7.13 Environmental Compliance........................................42
         7.14 Bank Accounts...................................................43
         7.15 Investment Company..............................................43
         7.16 Regulation G; Securities Exchange Act of 1934...................43
         7.17 No Material Adverse Change......................................43
         7.18 Financial Statements............................................44
         7.19 Disclosure......................................................44
         7.20 Labor Disputes..................................................44
         7.21 Corporate Name; Prior Transactions..............................45
         7.22 Restrictions on Subsidiaries....................................45
         7.23 Material Contracts..............................................45
         7.24 Payable Practices...............................................45
         7.25 Interrelated Businesses.  ......................................45
         7.26 Compliance with Medicare and Medicaid...........................46
         7.27 Health Care Practitioners Duly Licensed.........................47

SECTION 8.  ADDITIONAL COVENANTS..............................................47
         8.1  Tradenames......................................................47
         8.2  Subsidiaries....................................................48
         8.3  New Collateral Locations.  .....................................48
         8.4  Sale of Assets, Consolidation, Merger, Dissolution, Etc.........49
         8.5  Encumbrances....................................................50
         8.6  Indebtedness....................................................51
         8.7  Loans, Investments, Guarantees, Etc.............................53
         8.8  Dividends and Redemptions.......................................57
         8.9  Transactions with Affiliates....................................57
8.10 Change in Retained Earnings.  ...........................................58
         8.11 Fixed Charge Coverage Ratio.....................................58
         8.12 Consolidated Working Capital....................................59
         8.13 Maintenance of Existence........................................59
         8.14 Changes in Business.............................................59
         8.15 Compliance with Laws, Regulations, Etc..........................59
         8.16 Payment of Taxes and Claims.....................................60
         8.17 Properties in Good Condition....................................60
         8.18 Insurance.......................................................61

                                       ii

<PAGE>

                                                                            Page


         8.19 Compliance with ERISA...........................................62
         8.20 Additional Bank Accounts........................................63
         8.21 Financial Statements and Other Information......................63
         8.22 End of Fiscal Years; Fiscal Quarters............................67
         8.23 Limitation on Restrictions Affecting Subsidiaries...............67
         8.24 Additional Negative Pledges.....................................68
         8.25 Compliance with Action Plan.....................................68
         8.26 Further Assurances..............................................68

SECTION 9.  EVENTS OF DEFAULT AND REMEDIES....................................69
         9.1  Events of Default...............................................69
         9.2  Remedies........................................................71

SECTION 10.   EFFECTIVE DATE; TERMINATION; COSTS;
               ASSIGNMENTS; AMENDMENTS; ETC...................................74
         10.1  Term...........................................................74
         10.2  Expenses and Additional Fees...................................74
         10.3  Amendments and Waivers.........................................76
         10.4  Independence of Representations, Warranties and Covenants......76
         10.5  Partial Invalidity.............................................76
         10.6  Headings.......................................................76
         10.7  Counterparts...................................................76
         10.8  Survival of Agreement..........................................76
         10.9  No Waiver; Cumulative Remedies.................................76
         10.10 Notices........................................................77
         10.11 Successors.....................................................77
         10.12 Entire Agreement...............................................78

SECTION 11.  JURY TRIAL WAIVER; OTHER WAIVERS
              AND CONSENTS; GOVERNING LAW      ...............................78
         11.1  Governing Law; Choice of Forum; Service of Process; 
               Jury Trial Waiver..............................................78
         11.2  Waiver of Notices..............................................80
         11.3  Waiver of Counterclaims........................................80
         11.4  Indemnification................................................80



                                       iii
<PAGE>

                             EXHIBITS AND SCHEDULES


Exhibit A                 Action Plan

Exhibit B                 Form of Borrowing Base Certificate

Exhibit C                 Form of Notice of Borrowing

Exhibit D                 Form of Certificate for Compliance with Financial
                          Covenants

Exhibit E                 Form of Registered Note

Schedule 1.69             Permitted Holders

Schedule 7.1(a)           Jurisdictions of Qualification

Schedule 7.1(b)           Subsidiaries

Schedule 7.4              Permits

Schedule 7.6              Chief Executive Office and Locations of Collateral

Schedule 7.7              Existing Liens

Schedule 7.8              Tax Returns

Schedule 7.9              Pending Litigation

Schedule 7.11             List of Account Debtors for Insurance Accounts and
                          Contract Accounts

Schedule 7.13             Environmental Matters

Schedule 7.14             Bank Accounts

Schedule 7.20             Collective Bargaining Agreements

Schedule 7.21             Corporate Name; Tradenames; Prior Transactions

Schedule 7.23             Material Contracts

Schedule 7.26             Medicare/Medicaid Compliance

Schedule 7.28             List of Federal Employer Identification Numbers

Schedule 8.6              Existing Indebtedness

Schedule 8.7              Existing Loans, Advances and Guarantees

<PAGE>

                           LOAN AND SECURITY AGREEMENT


     AGREEMENT  dated  February  17,  1998 is entered  into by and among  Health
Fitness Corporation, a Minnesota corporation ("Borrower"), Health Fitness Rehab,
Inc., a Minnesota  corporation ("HF Rehab"), The Preferred  Companies,  Inc., an
Arizona  corporation  ("TPC"),  Health  Fitness  Rehab  of Iowa,  Inc.,  an Iowa
corporation  ("HF Rehab Iowa"),  Duffy & Associates  Physical  Therapy Corp., an
Iowa   corporation   ("Duffy"),   Medlink   Corporation,   an  Iowa  corporation
("Medlink"),  Medlink Services,  Inc., an Iowa corporation ("Medlink Services"),
Fitness Centers of America, a California  corporation  ("Fitness Centers"),  and
Sports & Orthopedic  Physical Therapy,  Inc., a Minnesota  corporation  ("Sports
Therapy",  and  together  with HF Rehab,  TPC,  HF Rehab Iowa,  Duffy,  Medlink,
Medlink Services, and Fitness Centers, collectively,  "Guarantors" and sometimes
referred to  individually  as a "Guarantor")  and Madeleine  L.L.C.,  a New York
limited liability company ("Lender").


                              W I T N E S S E T H:


     WHEREAS,  Borrower and  Guarantors  have  requested  that Lender enter into
certain  financing  arrangements with Borrower pursuant to which Lender may make
loans and advances to Borrower; and

     WHEREAS,  Lender is willing to agree to make loans and advances to Borrower
subject to the terms and conditions set forth herein and in the other  Financing
Agreements (as hereinafter defined);

     NOW,  THEREFORE,  in consideration of the mutual  conditions and agreements
set forth  herein,  and other good and valuable  consideration,  the receipt and
sufficiency  of which are  hereby  acknowledged,  the  parties  hereto  agree as
follows:


SECTION 1.  DEFINITIONS

     For purposes of this  Agreement  and the other  Financing  Agreements,  the
following terms shall have the respective meanings given to them below:

     1.1 "Account Debtor" shall mean each debtor or obligor in any way obligated
on or in connection with any Account.

     1.2  "Accounts"  shall mean all present and future  rights of Borrower  and
each  Guarantor  to payment for goods sold or leased or for  services  rendered,
whether or not  evidenced  by  instruments  or chattel  paper and whether or not
earned by performance  and including,  without  limitation,  Contract  Accounts,
Insurance  Accounts,   Medicare  Accounts,   Medicaid  Accounts  and  any  other
obligations or rights to payment or  reimbursement  under or from  (a) Medicare,
Medicaid, Blue Cross/Blue Shield or any other Federal, State or local government
medical assistance or health care financing program, whether payable directly or
indirectly from a Federal,  State or local agency,  Fiscal Intermediary or other
Third Party Payor, including, without limitation,  prospective payments pursuant
to the Periodic  Interim Payment Program  established  under the Social Security
Act  or  retrospective   reimbursement  payments,   (b) any  insurance  company,
including  payments or the right to payments from an insurance  company pursuant
to an assignment of benefits from a patient, directly or indirectly,  payable to
Borrower or any Guarantor  for services  rendered or goods sold to such patient,
(c) any private individual,  and (d) any hospital,  nursing home or other health
care facility, whether government owned, non-profit, profit or otherwise.

     1.3  "Action  Plan" shall mean the plan  prepared by Borrower  set forth on
Exhibit A hereto to address certain matters  relating to the cash management and
financial reporting systems of Borrower and Guarantors.
<PAGE>

     1.4  "Affiliate"  shall  mean,  with  respect  to  a  specified  Person,  a
partnership,  corporation  or any other  person  which  directly or  indirectly,
through one or more  intermediaries,  controls or is  controlled  by or is under
common  control with such Person,  and without  limiting the  generality  of the
foregoing, includes (a) any Person which beneficially owns or holds five percent
(5%) or more of any class of voting  securities  of such Person or other  equity
interests in such Person, (b) any Person of which such Person  beneficially owns
or holds five percent (5%) or more of any class of voting securities or in which
such Person  beneficially  owns or holds five percent (5%) or more of the equity
interests  and (c) any  director,  officer or employee of such  Person.  For the
purposes of this  definition,  the term "control"  (including  with  correlative
meanings,  the terms  "controlled by" and "under common control with"),  as used
with respect to any Person, means the possession, directly or indirectly, of the
power to direct or cause the  direction of the  management  and policies of such
Person,  whether  through the  ownership of voting  securities or by contract or
otherwise.

     1.5  "Allowable  Costs"  shall  mean as of any date,  with  respect  to any
period,  the  direct and  indirect  operating  costs and  expenses  incurred  by
Borrower and any Guarantor  which is a Certified  Medicare  Provider  related to
rendering health care services to eligible Medicare  beneficiaries (as described
in 42 C.F.R.  Section 413.9) which are: (a) within the cost limits for the types
of patient services rendered by Borrower or such Guarantor established from time
to time by the Health Care Financing  Administration  (or any other Governmental
Authority),  recognized as reasonable in determining  Medicare program payments,
including,  but not limited to, the cost  limits  determined  by the Health Care
Financing  Administration  as  provided in 42 C.F.R.  Section  413.30 and in any
event subject to the limitations of 42 C.F.R. Section 413.13 and including costs
and  expenses  incurred by Borrower  or such  Guarantor  pursuant to the sale or
lease of medical  equipment,  medical supplies or other goods in connection with
the health care  services  provided by  Borrower or such  Guarantor  to eligible
Medicare beneficiaries,  (b) properly allocated to the types of patient services
so provided by Borrower or such Guarantor in accordance with the cost allocation
methodology permitted under the applicable Medicare regulations,  including, but
not limited to 42 C.F.R.  Section  413.50 et seq.,  and used by Borrower or such
Guarantor as of the date hereof,  consistently applied and (c) determined by the
appropriate  Fiscal  Intermediary,  the Health Care Financing  Administration or
other Governmental Authority to be reimbursable under Medicare.

     1.6 "Blue  Cross/Blue  Shield"  shall  mean the  private  health  insurance
companies  or other  insurance  companies  licensed  to use the Blue  Cross/Blue
Shield name by the Blue Cross and Blue Shield Association.

     1.7  "Borrower"  shall mean Health Fitness  Corporation,  formerly known as
Health  Fitness  Physical  Therapy,  Inc.,  a  Minnesota  corporation,  and  its
successors and assigns.

     1.8 "Borrowing Base" shall mean at any time: (a) the lesser of:

          (i) $12,500,000, or

          (ii) three  hundred   seventy-five  percent  (375%)  (or  such  lesser
     percentage as then in effect as provided below) multiplied by the EBITDA of
     Borrower for the immediately preceding twelve (12) month period, calculated
     as of the  last  day of each  fiscal  month of  Borrower,  commencing  with
     December 31, 1997,  provided,  that, such  percentage  shall reduce by five
     percent (5%) as of the last day of every other  month,  with the first such
     reduction on February  28, 1998,  until such  percentage  is three  hundred
     fifty percent  (350%)  (including  for this  purpose,  on a pro forma basis
     actual EBITDA  attributable to assets acquired by Borrower or any Guarantor
     after the date  hereof  pursuant  to the  acquisition  by  Borrower  or any
     Guarantor of all or substantially all of the assets of any Person or all of
     the Capital Stock of any Person from and after the  effective  date of such
     acquisition,  in each  case to the  extent  such  acquisition  of assets or
     Capital  Stock is  permitted  hereunder  and  subject  only to  adjustments
     thereto  expressly  approved  by Lender in  writing  and in the case of the
     acquisition of Capital Stock to the extent such  Subsidiary is a Guarantor,
     and  excluding  for this  purpose on a pro forma  basis,  actual  EBITDA of
     Borrower or any  Guarantor  attributable  to assets sold by Borrower or any
     Guarantor  pursuant to the sale of such assets of such Person or all of the
     Capital Stock of such Person or Subsidiary of such Person,  in each case to
     the extent sold during such twelve (12) month period), or
<PAGE>

          (iii) ninety  percent  (90%) of the  aggregate  amount  of the  actual
     revenue of Borrower and Guarantors for the immediately  preceding  thirteen
     (13) week period,  calculated  as of Saturday of each week  (including  for
     this purpose, on a pro forma basis revenue  attributable to assets acquired
     by  Borrower  or any  Guarantor  after  the  date  hereof  pursuant  to the
     acquisition by Borrower or any Guarantor of all or substantially all of the
     assets of any Person or all of the  Capital  Stock of any  Person  from and
     after the effective  date of such  acquisition,  in each case to the extent
     such  acquisition  of assets or Capital  Stock is permitted  hereunder  and
     subject only to adjustments thereto expressly approved by Lender in writing
     and in the case of the  acquisition  of Capital  Stock to the  extent  such
     Subsidiary  is a Guarantor,  and  excluding for this purpose on a pro forma
     basis, revenue of Borrower or any Guarantor  attributable to assets sold by
     Borrower  or any  Guarantor  pursuant  to the sale of such  assets  of such
     Person or all of the  Capital  Stock of such Person or  Subsidiary  of such
     Person,  in each case to the extent  sold during  such  thirteen  (13) week
     period) or
<PAGE>


          (iv) ninety  percent (90%) of the aggregate  amount of the actual cash
     receipts  from  payments on Accounts  received by Borrower  and  Guarantors
     during the immediately preceding seventeen (17) week period,  calculated as
     of Saturday of each week (including for this purpose,  on a pro forma basis
     cash receipts from payments on Accounts  attributable to assets acquired by
     Borrower or any Guarantor after the date hereof pursuant to the acquisition
     by Borrower or any Guarantor of all or  substantially  all of the assets of
     any Person or all of the  Capital  Stock of any  Person  from and after the
     effective  date  of such  acquisition,  in each  case  to the  extent  such
     acquisition  of assets or Capital Stock is permitted  hereunder and subject
     only to adjustments  thereto expressly approved by Lender in writing and in
     the case of the  acquisition of Capital Stock to the extent such Subsidiary
     is a Guarantor,  and excluding for this purpose on a pro forma basis,  cash
     receipts   from   payments  on  Accounts  of  Borrower  or  any   Guarantor
     attributable  to assets sold by Borrower or any  Guarantor  pursuant to the
     sale of such  assets  of such  Person or all of the  Capital  Stock of such
     Person or Subsidiary of such Person, in each case to the extent sold during
     such seventeen (17) week period), minus

     (b) all reserves (including,  without limitation,  reserves with respect to
security  interests  or  liens  of  third  parties  permitted  hereunder  or  in
connection  with  litigation)  which Lender in its reasonable  discretion  deems
necessary or desirable to maintain, including, without limitation,  reserves for
any  amounts  which  Lender  may need to pay in the  future  for the  account or
benefit of Borrower or any Guarantor.

     1.9 "Borrowing Base Certificate" shall mean a certification  concerning the
Borrowing Base to be provided under Section 8.21 hereof, which certificate shall
be  substantially  in the form of Exhibit B, with such changes thereto as Lender
may, from time to time, in its reasonable discretion require.

     1.10  "Brightbridge"  shall mean  Brightbridge  Fund I, L.P.,  a  Minnesota
limited partnership, and its successors and assigns.

     1.11  "Brightbridge  Agreements" shall mean  collectively,  the Bridge Loan
Agreement,   dated  as  of  August  26,  1997,  by  and  between   Borrower  and
Brightbridge,  as amended  pursuant to the  Amendment to Bridge Loan  Agreement,
dated on or about the date hereof, the Subordinated  Unsecured  Promissory Note,
dated on or about the date hereof, issued by Borrower payable to Brightbridge in
the original  principal  amount of $250,000,  and all agreements,  documents and
instruments  at any time  executed  and/or  delivered  by  Borrower or any other
person to, with or in favor of Brightbridge  in connection  therewith or related
thereto.

     1.12  "Business Day" shall mean any day other than a Saturday,  Sunday,  or
other day on which  commercial  banks are  authorized or required to close under
the laws of the  State of  New York,  and a day on which  Lender is open for the
transaction of business.
<PAGE>

     1.13 "Capital  Expenditures"  shall mean all  expenditures for any fixed or
capital assets or improvements, or for replacements,  substitutions or additions
thereto, which have a useful life of more than one (1) year, including,  but not
limited  to,  the  direct  or  indirect  acquisition  of such  assets  by way of
increased  product service charges,  offset items or otherwise and shall include
payments in respect of Capitalized Lease Obligations.

     1.14 "Capitalized  Lease Obligations" shall mean any obligation to pay rent
or other  amounts  under a lease of (or other  agreement  conveying the right to
use) any  property  (whether  real,  personal  or mixed)  that is required to be
classified and accounted for as a capital lease  obligation under GAAP, and, for
the purposes of this Agreement,  the amount of such obligation at any date shall
be the  capitalized  amount thereof at such date,  determined in accordance with
GAAP.

     1.15 "Capital  Stock" shall mean,  with respect to any Person,  any and all
shares,  interests,  participations or other equivalents (however designated) of
such  Person's  capital stock at any time  outstanding,  and any and all rights,
warrants or options exchangeable for or convertible into such capital stock (but
excluding any debt security that is  exchangeable  for or convertible  into such
capital stock).

     1.16 "Cash Equivalents" shall mean any of the following: (a) any investment
in direct  obligations  of the United States of America or any agency thereof or
obligations  guaranteed by the United  States of America or any agency  thereof;
(b) investments  in time  deposit  accounts,  certificates  of deposit and money
market  deposits  maturing  within one hundred  eighty (180) days of the date of
acquisition  thereof issued by a bank or trust company which is organized  under
the laws of the United  States of  America,  any state  thereof  or any  foreign
country  recognized  by the United  States,  and which bank or trust company has
capital,  surplus and undivided profits aggregating in excess of $50,000,000 (or
the foreign currency equivalent thereof) and has outstanding debt which is rated
"A" (or such  similar  equivalent  rating) or higher by at least one  nationally
recognized  statistical  rating  organization  (as defined in Rule 436 under the
Securities  Exchange  Act) or any  money-market  fund  sponsored by a registered
broker dealer or mutual fund distributor; (c) repurchase obligations with a term
of not more  than  thirty  (30)  days for  underlying  securities  of the  types
described   in  clause  (a)  above   entered   into  with  a  bank  meeting  the
qualifications  described  in clause (b) above;  (d) investments  in  commercial
paper,  maturing  not more than ninety (90) days after the date of  acquisition,
issued by a corporation  (other than an Affiliate of Borrower or any  Guarantor)
organized and in existence under the laws of the United States of America or any
foreign country  recognized by the United States of America with a rating at the
time as of which any investment  therein is made of "P-1" (or higher)  according
to Moody's Investor  Service,  Inc. or "A-1" (or higher) according to Standard &
Poor's  Ratings  Group,  a division  of The McGraw  Hill  Companies,  Inc.;  and
(e) investments in securities with maturities of six (6) months or less from the
date of acquisition issued or fully guaranteed by any State of the United States
of America,  or by any political  subdivision or taxing authority  thereof,  and
rated at least "A" by Standard & Poor's  Ratings Group, a division of The McGraw
Hill Companies, Inc. or "A" by Moody's Investor Service, Inc.
<PAGE>

     1.17  "Certificate  of  Need"  shall  mean,  as to any  Person,  a  written
certificate issued by a State or local Governmental Authority in compliance with
the Social  Security Act, as amended,  and pursuant to the applicable  State and
local Health Care Laws  evidencing a need in a community for the  establishment,
conversion,  expansion or  significant  modification  of a health care  service,
hospice or other health care facility.

     1.18  "Certified  Medicaid  Provider"  shall  mean a provider  of  services
properly  certified  to  provide  health  care  services  to  eligible  Medicaid
beneficiaries  and to be reimbursed  therefor  under  Medicaid and the rules and
regulations thereunder.

     1.19  "Certified  Medicare  Provider"  shall  mean a provider  of  services
properly  certified  to  provide  health  care  services  to  eligible  Medicare
beneficiaries  and to be reimbursed  therefor  under  Medicare and the rules and
regulations thereunder.

     1.20 "Change of Control" shall mean the occurrence of any of the following:
(a) all or  substantially  all of  Borrower's  assets  are sold,  in one or in a
series of  transactions  to any  "Person"  or  "Group"  (as such term is used in
Sections 13(d) and 14(d), respectively,  of the Securities Exchange Act); (b) an
event or series of  events  (whether  a stock  purchase,  amalgamation,  merger,
consolidation or other business combination or otherwise) by which any Person or
Group (other than a Permitted  Holder) is or becomes the "beneficial  owner" (as
defined in Rule 13d-3 under the Securities  Exchange Act),  except that a Person
shall be deemed to have  "beneficial  ownership"  of all shares that such Person
has the right to acquire,  whether such right is exercisable immediately or only
after the passage of time, directly or indirectly of fifty percent (50%) or more
of the combined  voting  power of the then  outstanding  securities  of Borrower
ordinarily (and apart from rights accruing under certain  circumstances)  having
the right to vote in election  of  directors;  (c) during  any period of two (2)
consecutive  years,  individuals who at the beginning of such period constituted
the board of  directors  of  Borrower  (together  with any new  directors  whose
election to such board or whose  nomination for election by the  shareholders of
the Borrower, was approved by the directors then still in office who were either
directors at the beginning of such period or whose  election or  nomination  for
election  was  previously  so  approved)  cease for any reason to  constitute  a
majority  of  such  board  of  directors  then in  office;  or  (d) Borrower  is
liquidated or dissolved or adopts a plan of liquidation or dissolution.

     1.21 "Code" shall mean the Internal  Revenue Code of 1986,  as the same now
exists or may from time to time  hereafter be amended,  modified,  recodified or
supplemented,   together  with  all  rules,   regulations  and   interpretations
thereunder or related thereto.

     1.22 "Collateral" shall have the meaning set forth in Section 6 hereof.
<PAGE>

     1.23 "Collateral  Access Agreement" shall mean an agreement in writing,  in
form and  substance  satisfactory  to  Lender,  from any lessor of  premises  to
Borrower, or any other person to whom any Inventory or Equipment is consigned or
who has  custody,  control or  possession  of any  Inventory  or Equipment or is
otherwise  the owner or  operator  of any  premises  on which any  Inventory  or
Equipment is located  pursuant to which such lessor,  consignee or other person,
inter alia,  acknowledges the first priority security interest of Lender in such
Inventory  or  Equipment,  agrees  to  waive  any and all  claims  such  lessor,
consignee  or other  person may, at any time,  have  against  such  Inventory or
Equipment,  whether for processing,  storage or otherwise,  and agrees to permit
Lender  access  to, and the right to remain on,  the  premises  of such  lessor,
consignee  or other  person so as to exercise  Lender's  rights and remedies and
otherwise deal with the Collateral.

     1.24 "Collection  Accounts" shall have the meaning set forth in Section 4.1
hereof.

     1.25  "Consolidated  Net Income" shall mean, with respect to any Person for
any  period,  the  aggregate  of the net  income  (loss) of such  Person and its
Subsidiaries,  on a consolidated basis, for such period (excluding to the extent
included  therein any  extraordinary  gains) after  deducting  all charges which
should be deducted  before arriving at the net income (loss) for such period and
after  deducting the  Provision for Taxes for such period,  all as determined in
accordance with GAAP;  provided,  that, (a) the net income of any Person that is
not a  wholly-owned  Subsidiary or that is accounted for by the equity method of
accounting  shall be included  only to the extent of the amount of  dividends or
distributions  paid or payable to such Person or a  wholly-owned  Subsidiary  of
such Person; (b) except to the extent included pursuant to the foregoing clause,
the net income of any Person accrued prior to the date it becomes a wholly-owned
Subsidiary of such Person or is merged into or consolidated  with such Person or
any of its  wholly-owned  Subsidiaries  or that Person's  assets are acquired by
such  person or by its  wholly-owned  Subsidiaries  shall be  excluded;  (c) the
effect of any change in  accounting  principles  adopted  by such  Person or its
Subsidiaries after the date hereof shall be excluded; and (d) the net income (if
positive) of any  wholly-owned  Subsidiary to the extent that the declaration or
payment of dividends or similar distributions by such wholly-owned Subsidiary to
such Person or to any other wholly-owned Subsidiary of such Person is not at the
time  permitted  by  operation  of the terms of its  charter  or any  agreement,
instrument,  judgment,  decree, order, statute, rule or governmental  regulation
applicable to such wholly-owned  Subsidiary shall be excluded.  For the purposes
of this  definition,  (i) net  income  excludes any gain (but not loss) together
with any related  Provision for Taxes for such gain (but not loss) realized upon
the sale or other  disposition  of any assets that are not sold in the  ordinary
course of business (including, without limitation, dispositions pursuant to sale
and  leaseback  transactions)  or of any  Capital  Stock  of  such  Person  or a
Subsidiary of such Person, and (ii) the term "Provision for Taxes" shall mean an
amount equal to all taxes imposed on or measured by net income, whether Federal,
State,  Provincial,  county or local, and whether foreign or domestic,  that are
paid or payable by any Person in respect of any period in accordance with GAAP.
<PAGE>

     1.26  "Consolidated Net Worth" shall mean, as to any Person at any time, in
accordance with GAAP,  consistently  applied,  on a consolidated  basis for such
Person  and its  Subsidiaries  (if  any),  the  amount  equal to the  difference
between:  (a) the  aggregate net book value of all assets of such Person and its
Subsidiaries,  calculating  the book value of  inventory  for this  purpose on a
first-in-first-out  basis,  after deducting from such book value all appropriate
reserves in accordance with GAAP,  consistently  applied (including all reserves
for doubtful receivables,  obsolescence,  depreciation and amortization) and (b)
the total aggregate  Indebtedness  and other  liabilities of such Person and its
Subsidiaries, including accruals for taxes, workmen's compensation liability and
other accruals (other than contingent liabilities which would not be included in
the balance sheet under GAAP) of such Person and its Subsidiaries.

     1.27  "Consolidated  Working  Capital" shall mean as to any Person,  at any
time, in accordance  with GAAP, on a consolidated  basis for such Person and its
Subsidiaries  (if any),  the amount  equal to the  difference  between:  (a) the
aggregate  net  book  value  of all  current  assets  of  such  Person  and  its
Subsidiaries (as determined in accordance with GAAP), calculating the book value
of inventory for this purpose on a first-in-first-out basis, and (b) all current
liabilities  of such Person and its  Subsidiaries  (as  determined in accordance
with GAAP),  provided,  that, as to Borrower,  for purposes of Section 8.12, the
liabilities  of Borrower and its  Subsidiaries  to Lender  under this  Agreement
shall not be  considered  current  liabilities  (whether  or not  classified  as
current liabilities in accordance with GAAP).

     1.28  "Contract  Account"  shall  mean  any  Accounts  of  Borrower  or any
Guarantor arising pursuant to services rendered by Borrower or such Guarantor to
any person who is an eligible  beneficiary  under any  agreement  of Borrower or
such  Guarantor  with  a  public  or  private,   profit  or  non-profit  agency,
organization,  partnership or other person that provides health care services to
its members or participants  (including any health  maintenance  organization or
preferred provider organization).

     1.29  "Depository  Banks"  shall mean the  meaning set forth in Section 4.1
hereof.

     1.30 "EBITDA" shall mean, as to any Person,  with respect to any period, an
amount  equal  to:  (a) the  Consolidated  Net  Income  of such  Person  and its
Subsidiaries  for such  period  determined  in  accordance  with GAAP,  plus (b)
depreciation,  amortization  and other non-cash  charges for such period (to the
extent deducted in the  computation of Consolidated  Net Income of such Person),
all in accordance with GAAP,  plus (c) Interest  Expense for such period (to the
extent deducted in the  computation of  Consolidated  Net Income of such Person,
but in any event excluding any amortization of deferred  financing fees included
in clause (b) above),  plus (d) charges for  Federal,  State,  local and foreign
income  taxes for such  period (to the extent  deducted  in the  computation  of
Consolidated  Net Income of such  Person),  minus (e) all  income  (and plus all
charges, up to the amount of such income) attributable to any Subsidiary of such
Person,  if and to the extent such income was not  distributed to such Person in
cash.
<PAGE>

     1.31  "Environmental  Laws" shall mean all  Federal,  State and local laws,
rules, regulations,  ordinances, and consent decrees relating to health, safety,
hazardous substances, pollution and environmental matters, as now or at any time
hereafter in effect,  applicable to the business and  facilities of Borrower and
Guarantors (whether or not owned by it or any of them),  including laws relating
to  emissions,  discharges,  releases  or  threatened  releases  of  pollutants,
contamination, chemicals, or hazardous, toxic or dangerous substances, materials
or wastes into the  environment  (including,  without  limitation,  ambient air,
surface  water,  ground water,  land surface or subsurface  strata) or otherwise
relating  to  the  generation,  manufacture,   processing,   distribution,  use,
treatment, storage, disposal, transport or handling of pollutants, contaminants,
chemicals, or hazardous,  toxic or dangerous substances,  materials or wastes or
relating to or imposing  liability or standards of conduct  concerning mining or
reclamation  of mined  land.  Such  laws and  regulations  include,  but are not
limited to, the Resource  Conservation and Recovery Act of 1976, as amended; the
Comprehensive Environmental Response, Compensation and Liability Act of 1980, as
amended;  the Superfund  Amendments and Reauthorization Act; the Water Pollution
Control Act of 1972;  the Solid Waste Disposal Act; the  Insecticide,  Fungicide
and Rodenticide  Act; the Safe Drinking Water Act of 1974; the Toxic  Substances
Control Act, as amended;  the Clean Water Act, as amended; the Clean Air Act, as
amended; the Hazardous Materials Transportation Act, as amended; U.S. Department
of  Transportation  and  Environmental   Protection  Agency   regulations;   and
applicable  state  counterparts  to any of  such  laws  and  any  common  law or
equitable  doctrine  that may impose  liability or  obligations  for injuries or
damages due to, or threatened as a result of, the presence of or exposure to any
Hazardous Materials.

     1.32  "Equipment"  shall mean all of Borrower's  and each  Guarantor's  now
owned  and  hereafter  acquired  equipment  and  fixtures,  of  every  kind  and
description,  wherever  located,  including,  without  limitation,  any  and all
machinery used in connection with the  manufacture,  sale,  exchange or lease of
goods or rendition of services,  machinery, tooling, tools, telephone equipment,
computers,  computer  hardware and related  computer  equipment and  accessories
(including  software  and  records),  vehicles,  dies,  jigs,  furniture,  trade
fixtures and  fixtures,  all  attachments,  components,  parts,  accessions  and
property  now or  hereafter  affixed  thereto,  installed  thereon  or  used  in
connection  therewith,  and all additions to and  substitutions and replacements
thereof  and all  existing  and future  leasehold  interests  in  equipment  and
fixtures,  wherever  located,  whether now owned or  hereafter  acquired and all
licenses and other rights of Borrower or any Guarantor relating thereto, whether
in the possession and control of Borrower or such Guarantor or in the possession
and control of a third person for the account of Borrower or such  Guarantor and
all claims to the proceeds of insurance thereon and all maintenance and warranty
records relating thereto.

     1.33  "ERISA"  shall  mean the United  States  Employee  Retirement  Income
Security Act of 1974, as the same now exists or may hereafter  from time to time
be amended,  modified,  recodified  or  supplemented,  together  with all rules,
regulations and interpretations thereunder or related thereto.

     1.34 "ERISA  Affiliate" shall mean any (a) corporation which is a member of
the same controlled group of corporations  (within the meaning of section 414(b)
of the Code) as Borrower or any  Guarantor,  (b)  partnership  or other trade or
business (whether or not incorporated) which is under common control (within the
meaning of Section 414(c) of the Code) with Borrower or any  Guarantor,  and (c)
member of the same  affiliated  service  group  (within  the  meaning of Section
414(m) of the Code) as Borrower or any Guarantor.

     1.35  "Event of Default"  shall have the  meaning set forth in  Section 9.1
hereof.
<PAGE>

     1.36 "Excess  Availability" shall mean the amount, as determined by Lender,
calculated at any time,  equal to: (a) the Borrowing Base,  minus (b) the sum of
(i) the amount of all then  outstanding  and unpaid  Obligations,  plus (ii) the
aggregate  amount of all trade  payables or other  Indebtedness  of Borrower and
Guarantors  which is more than thirty  (30) days past due as of such time,  plus
(iii) the  amount  of checks  issued by  Borrower  and  Guarantors  to pay trade
payables, but not yet sent and the book overdraft of Borrower and Guarantors.

     1.37  "Existing  Lender"  shall  mean  Norwest  Bank  Minnesota,   National
Association and its successors and assigns.

     1.38 "Final Maturity Date" shall mean July 17, 1999.

     1.39  "Financing  Agreements"  shall mean,  collectively,  this  Agreement,
together with all other agreements, documents and instruments now or at any time
hereafter  executed  and/or  delivered by Borrower,  any  Guarantor or any other
person, with, to or in favor of Lender in connection herewith or related hereto,
as this Agreement and such other agreements,  documents or instruments now exist
or may hereafter be amended, modified, supplemented, extended, renewed, restated
or replaced.

     1.40 "Fiscal  Intermediary"  shall mean any qualified  insurance company or
other financial  institution that has entered into an ongoing  relationship with
any Governmental  Authority to make payments to payees under Medicare,  Medicaid
or any other  Federal,  State or local public health care or medical  assistance
program pursuant to any other Health Care Laws.

     1.41 "Fixed Charge  Coverage  Ratio" for any period shall mean the ratio of
(a) EBITDA of Borrower and its Subsidiaries for such period to (b) Fixed Charges
of Borrower and its Subsidiaries for such period.

     1.42  "Fixed  Charges"  for any  period  shall  mean  the  sum of,  without
duplication,  (a) all Interest Expense,  (b) all scheduled (as determined at the
beginning of the respective period) mandatory principal payments of Indebtedness
(including  payments with respect to all Capitalized Lease  Obligations) made by
Borrower or its  Subsidiaries  during such period,  and (c) all cash payments of
income taxes made by Borrower and its Subsidiaries during such period, including
any payments made pursuant to the tax sharing arrangements by and among Borrower
and its Subsidiaries.

     1.43 "Funding Bank" shall have the meaning set forth in Section 3.7 hereof.

     1.44 "GAAP" shall mean  generally  accepted  accounting  principles  in the
United  States of  America  as in  effect  from time to time as set forth in the
opinions and pronouncements of the Accounting  Principles Board and the American
Institute of Certified Public  Accountants and the statements and pronouncements
of  the  Financial  Accounting  Standards  Board  which  are  applicable  to the
circumstances as of the date of determination, subject to Section 1.85 hereof.
<PAGE>


     1.45  "Governmental  Authority"  shall mean any nation or  government,  any
state,  province,  or other political  subdivision thereof, any central bank (or
similar  monetary  or  regulatory  authority)  thereof,  any  entity  exercising
executive,  legislative,  judicial, regulatory or administrative functions of or
pertaining  to  government,  and  any  corporation  or  other  entity  owned  or
controlled,  through  stock or capital  ownership  or  otherwise,  by any of the
foregoing   (including,   without   limitation,   the  Health   Care   Financing
Administration  of the U.S.  Department  of  Health  and  Human  Resources,  the
Civilian Health and Medical Program of the Uniformed Services  ("CHAMPUS"),  the
Civilian Health and Medical Program of Veterans Affairs ("CHAMPVA") and the U.S.
Department of Veterans Affairs or any similar state or local agencies).

     1.46 "Guarantors"  shall mean,  individually and collectively,  jointly and
severally,  each of the following and their  respective  successors and assigns:
(a) Health  Fitness  Rehab,  Inc., a Minnesota  corporation,  (b) The  Preferred
Companies, Inc., an Arizona corporation, (c) Health Fitness Rehab of Iowa, Inc.,
an Iowa  corporation,  (d) Duffy & Associates  Physical  Therapy Corp.,  an Iowa
corporation, (e) Medlink Corporation, an Iowa corporation, (f) Medlink Services,
Inc.,  an Iowa  corporation,  (g)  Fitness  Centers  of  America,  a  California
corporation,  (h)  Sports &  Orthopedic  Physical  Therapy,  Inc.,  a  Minnesota
corporation and (i) any other Subsidiary of Borrower  acquired or existing after
the date hereof.

     1.47  "Hazardous  Materials"  shall mean any hazardous,  toxic or dangerous
substances or materials and wastes including  without  limitation,  hydrocarbons
(including   naturally   occurring  or  man-made  petroleum  and  hydrocarbons),
flammable  explosives,  asbestos,  urea  formaldehyde  insulation,   radioactive
materials,   biological  substances,   polychlorinated   biphenyl,   pesticides,
herbicides  and any  other  kind  and/or  type  of  pollutants  or  contaminants
(including, without limitation, materials which include hazardous constituents),
sewage,  sludge,  industrial slag, solvents and/or any other similar substances,
materials,  or wastes and including any other substances,  materials,  or wastes
that are or became regulated under any  Environmental  Laws (including,  without
limitation,  any that are or become  classified  as hazardous or toxic under any
Environmental Laws.) In the event that any of the applicable  Environmental Laws
are amended so as to broaden the meaning of any of the  above-referenced  terms,
such  broader  meaning  shall apply  subsequent  to the  effective  date of such
amendment.

     1.48  "Health  Care Laws"  shall mean all  Federal,  State and local  laws,
rules, regulations, interpretations, guidelines, ordinances and decrees relating
to any health care provider,  medical assistance and cost reimbursement program,
as  now  or at  any  time  hereafter  in  effect,  applicable  to  Borrower  and
Guarantors,  including,  without limitation, the Social Security Act, the Social
Security  Amendments  of  1972,  the  Medicare-Medicaid   Anti-Fraud  and  Abuse
Amendments of 1977, and the Medicare and Medicaid Patient and Program Protection
Act of 1987.
<PAGE>

     1.49 "Health Care  Practitioner"  shall mean a registered  nurse,  physical
therapist,  nurse or other health care or medical  practitioner duly licensed in
the state in which such  Person  practices,  who is  employed by Borrower or any
Guarantor or under contract with Borrower or any Guarantor.

     1.50  "Indebtedness"  shall mean, with respect to any Person, any liability
(a) in respect of borrowed  money  (whether or not the recourse of the lender is
to the whole of the  assets of such  Person  or only to a  portion  thereof)  or
evidenced by bonds, notes,  indentures or similar instruments;  (b) representing
the  balance  deferred  and  unpaid of the  purchase  price of any  property  or
services (except any such balance that constitutes an account payable to a trade
supplier in the ordinary  course of business of such Person in  connection  with
obtaining goods,  materials or services,  to the extent such balance is not more
than ninety (90) days past due); (c) all Capitalized Lease Obligations;  (d) any
contractual  obligations,  contingent or otherwise,  of such Person to pay or be
liable for the  payment of any  indebtedness  described  in this  definition  of
another Person, including,  without limitation, any such indebtedness,  directly
or indirectly guaranteed,  endorsed (other than for collection or deposit in the
ordinary  course of  business),  co-made or  discounted or sold with recourse by
such  Person,  or in respect  of which  such  Person is  otherwise  directly  or
indirectly liable,  including contractual  obligations (contingent or otherwise)
arising through any agreement to purchase, repurchase, or otherwise acquire such
indebtedness,  obligation or liability or any security  therefor,  or to provide
funds  for the  payment  or  discharge  thereof  (whether  in the form of loans,
advances, stock purchases,  capital contributions or otherwise),  or to maintain
solvency,  assets,  level of income,  or other financial  condition,  or to make
payment  other than for value  received;  (e) all  obligations  with  respect to
redeemable  stock and  redemption  or repurchase  obligations  under any Capital
Stock or other equity  securities  issued by such Person;  (f) all reimbursement
obligations and other liabilities,  contingent or otherwise, of such Person with
respect to bonds,  letters of credit,  banker's acceptances or similar documents
or instruments  issued for such Person's  account;  and (g) all  indebtedness of
such Person in respect of  indebtedness  of another Person for borrowed money or
indebtedness of another Person  otherwise  described in this definition which is
secured by any  security  interest  in, or mortgage or lien upon the interest in
any  asset of such  Person,  whether  or not such  obligations,  liabilities  or
indebtedness are assumed by or are a personal  liability of such Person,  all as
of such time.

     1.51  "Insurance  Account"  shall  mean any  Accounts  of  Borrower  or any
Guarantor arising pursuant to services rendered by Borrower or such Guarantor to
a person eligible for  reimbursement for such services under an agreement with a
private insurance company.

     1.52 "Interest  Expense"  shall mean, for any period,  as to any Person and
its  Subsidiaries,  all of the following as determined in accordance  with GAAP:
(a) total  interest  expense,  whether paid or accrued  (including  the interest
component of Capitalized Lease Obligations for such period), including,  without
limitation,  all bank fees,  commissions,  discounts  and other fees and charges
owed with  respect  to  letters  of  credit,  banker's  acceptances  or  similar
instruments,  but excluding  (i) amortization  of discount and  amortization  of
deferred  financing  fees and closing costs paid in cash in connection  with the
transactions contemplated hereby, (ii) interest paid in property other than cash
and (iii) any other  interest  expense  not  payable in cash,  minus (b) any net
payments  received  during such period as interest income received in respect of
its investments in cash and Cash Equivalents.
<PAGE>

     1.53  "Inventory"  shall mean all of Borrower's  and each  Guarantor's  now
owned and hereafter acquired  inventory,  wherever located,  including,  without
limitation,  all raw materials,  work-in-process and any other personal property
held for sale,  exchange or lease or  furnished  or to be  furnished  or used or
consumed in the business or in  connection  with the  manufacturing,  packaging,
shipping,   advertising,   selling  or  furnishing  or  such  goods,  inventory,
merchandise and other personal property, and all names or marks affixed to or to
be affixed  thereto for  purposes of selling  same by the seller,  manufacturer,
lessor or  licensor  thereto  and all  right,  title and  interest  therein  and
thereto, wherever located, whether now owned or hereafter acquired.

     1.54 "Lender" shall mean  Madeleine  L.L.C.,  a New York limited  liability
company, and its successors and assigns.

     1.55 "Loans" shall mean the loans made to or for the benefit of Borrower or
any  Guarantor  by Lender on a  revolving  basis  pursuant  to the terms  hereof
(involving  advances,  repayments  and  readvances)  as set forth in Section 2.1
hereof.

     1.56  "Material  Contract"  shall mean any  contract or other  arrangements
(other  than the  Financing  Agreements),  whether  written  or  oral,  to which
Borrower or any  Guarantor  is a party as to which the  breach,  nonperformance,
cancellation  or  failure  to renew by any party  thereto  would have a material
adverse effect on the business,  assets,  conditions (financial or otherwise) or
results of operations or prospects of Borrower and Guarantors taken as a whole.

     1.57 "Maximum Credit" shall mean $12,500,000.

     1.58  "Maximum  Lawful Rate" shall mean, at any given time during which any
Obligations shall be outstanding  hereunder,  the maximum  nonusurious  interest
rate,  if any,  that at any  time or from  time to time may be  contracted  for,
taken,  reserved,  charged  or  received  on the  Obligations  owing  under this
Agreement,  under  the laws of the  State  of New York (or the law of any  other
jurisdiction  whose laws may be  mandatorily  applicable  notwithstanding  other
provisions  of this  Agreement  and the other  Financing  Agreements),  or under
applicable  Federal laws which may presently or hereafter be in effect and which
allow a higher  maximum  nonusurious  interest rate than under New York (or such
other  jurisdiction's) law, in any case after taking into account, to the extent
permitted by applicable law, any and all relevant payments or charges under this
Agreement and any other Financing  Agreements  executed in connection  herewith,
and any available exemptions, exceptions and exclusions.

     1.59  "Medicaid"  shall mean the health care financial  assistance  program
jointly  financed and  administered by the Federal and State  governments  under
Title XIX of the Social Security Act.
<PAGE>

     1.60  "Medicaid  Account"  shall  mean  any  Accounts  of  Borrower  or any
Guarantor arising pursuant to services rendered by Borrower or such Guarantor to
eligible  Medicaid  beneficiaries to be paid by a Fiscal  Intermediary or by any
Governmental Authority under Medicaid.

     1.61  "Medicare"  shall mean the health care financial  assistance  program
under Title XVIII of the Social Security Act.

     1.62  "Medicare  Account"  shall  mean  any  Accounts  of  Borrower  or any
Guarantor arising pursuant to services rendered by Borrower or such Guarantor to
eligible  Medicare  beneficiaries to be paid by a Fiscal  Intermediary or by any
Governmental Authority under Medicare.

     1.63 "Multiemployer  Plan" shall mean a "multiemployer  plan" as defined in
Section 4001(a)(3) of ERISA.
 
     1.64 "Notice of  Borrowing"  shall mean (a) a notice  substantially  in the
form of Exhibit C or (b) telephonic  notice specifying the information set forth
in Exhibit C, promptly followed by a notice substantially in the form of Exhibit
C.

     1.65 "Obligations"  shall mean any and all Loans and all other obligations,
liabilities  and  indebtedness of every kind,  nature and  description  owing by
Borrower  and/or  any  Obligor  to  Lender  and/or  its  Affiliates,   including
principal,  interest,  charges,  fees,  costs and expenses,  however  evidenced,
whether as principal, surety, endorser, guarantor or otherwise, arising under or
in connection with this Agreement,  any of the other Financing  Agreements or by
operation of law in  connection  herewith or,  whether now existing or hereafter
arising, whether arising before, during or after the initial or any renewal term
of this Agreement,  after the  commencement of any case with respect to Borrower
or any Obligor under the United States  Bankruptcy  Code or any similar  statute
(including  the payment of interest  and other  amounts  which would  accrue and
become due but for the  commencement  of such case,  whether or not such amounts
are allowed or  allowable in whole or in part in such case),  whether  direct or
indirect,  absolute or contingent,  joint or several, due or not due, primary or
secondary, liquidated or unliquidated or secured.

     1.66 "Obligor" shall mean any guarantor,  endorser,  acceptor,  surety,  or
other person liable on or with respect to the  Obligations  (including,  without
limitation,  Guarantors)  or who is the owner of any property  which is security
for the Obligations, other than Borrower.

     1.67  "Payment  Account"  shall have the  meaning  set forth in Section 4.1
hereof.

     1.68 "Permits" shall have the meaning set forth in Section 7.4 hereof.

     1.69  "Permitted  Holders"  shall mean the persons  listed on Schedule 1.69
hereto.
<PAGE>

     1.70 "Person" or "person" shall mean any individual,  sole  proprietorship,
partnership,  corporation (including,  without limitation, any corporation which
elects S corporation status under the Code), limited liability company,  limited
liability partnership,  business trust, unincorporated association,  joint stock
corporation,  trust,  joint  venture or other  entity or any  government  or any
agency or instrumentality or political subdivision thereof.

     1.71 "Plan" shall mean any multiemployer or single-employer plan as defined
in Section 4001 of ERISA,  which (a) is  maintained or  contributed to by (or to
which there is an obligation to contribute of) Borrower, any Guarantor or any of
their  Subsidiaries or ERISA Affiliates,  or (b) at any time during the five (5)
year  period  preceding  (i) in  the case of any Loan,  the date of such Loan or
(ii) in the case of any event or condition  described in Section 8.19 or 9.1(i),
the date thereof,  was  maintained or contributed to by (or to which there is or
was an  obligation to  contribute  to)  Borrower,  any Guarantor or any of their
Subsidiaries or ERISA Affiliates.

     1.72  "Receivables"  shall mean:  (a) all Accounts;  (b) all amounts at any
time payable to Borrower or any  Guarantor in respect of the sale by Borrower or
such  Guarantor  of any  Account or other  obligation  for the payment of money;
(c) all  interest,  fees,  late charges,  penalties,  collection  fees and other
amounts  due or to  become  due or  otherwise  payable  in  connection  with any
Account; (d) all letters of credit, indemnities,  guarantees,  security or other
deposits and proceeds  thereof  issued  payable to Borrower or any  Guarantor or
otherwise in favor of or delivered  to Borrower or any  Guarantor in  connection
with any Account; or (e) all other contract rights, chattel paper,  instruments,
notes,  general  intangibles and other forms of obligations owing to Borrower or
any  Guarantor,  whether  from the sale  and  lease of goods or other  property,
rendition of services or from loans or advances by Borrower or any  Guarantor to
or for the  benefit of any third  person  (including  loans or  advances  to any
Affiliates or Subsidiaries) or otherwise associated with any Accounts, Inventory
or  general  intangibles  of  Borrower  or  any  Guarantor  (including,  without
limitation,  choses in action, causes of action, tax refunds, tax refund claims,
any funds which may become  payable to Borrower or any  Guarantor in  connection
with the termination of any Plan or other employee benefit plan).

     1.73 "Records"  shall mean all of Borrower's and each  Guarantor's  present
and  future  books  of  account  of  every  kind or  nature,  purchase  and sale
agreements, invoices, ledger cards, bills of lading and other shipping evidence,
statements,  correspondence,  memoranda, credit files and other data relating to
the Collateral or any Account Debtor,  together with the tapes, disks, diskettes
and  other  data and  software  storage  media and  devices,  file  cabinets  or
containers  in or on which the  foregoing  are stored  (including  any rights of
Borrower or any Guarantor  with respect to the foregoing  maintained  with or by
any other person).

     1.74 "Reference  Rate" shall mean the greater of: (a) the rate from time to
time  publicly  announced by Chase  Manhattan  Bank, or its  successors,  at its
office in New York,  New York, as its prime rate,  whether or not such announced
rate is the best rate available at such bank and (b) eight and one-half  percent
(8 1/2%).

     1.75  "Register"  shall  have the  meaning  set forth in  Section  10.11(b)
hereof.

     1.76  "Registered  Loans"  shall have the  meaning set forth in Section 2.3
hereof.
<PAGE>

     1.77  "Registered  Note"  shall have the  meaning  set forth in Section 2.3
hereof.

     1.78  "Securities  Exchange Act" shall mean the  Securities Act of 1933, as
the same now exists or may  hereafter  from time to time be  amended,  modified,
recodified  or   supplemented,   together  with  all  rules,   regulations   and
interpretations thereunder or related thereto.

     1.79 "Social  Security  Act" shall mean the Social  Security Act, 92 U.S.C.
Sections  1396,  et  seq.,  as the  same now  exists  or may  from  time to time
hereafter be amended,  modified,  recodified or supplemented,  together with all
rules, regulations and interpretations thereunder or related thereto.

     1.80  "Subsidiary" or "subsidiary"  shall mean, with respect to any person,
(a) a corporation  a majority of whose  Capital  Stock with voting power,  under
ordinary  circumstances,  to  elect  directors  is  at  the  time,  directly  or
indirectly,  owned by such Person or by such Person and one or more Subsidiaries
of such  Person or by one or more  Subsidiaries  of such  Person,  (b) any other
Person (other than a corporation) in which such Person, one or more Subsidiaries
of such  Person,  or such Person and one or more  Subsidiaries  of such  Person,
directly or indirectly,  at the date of  determination  thereof,  has at least a
majority  ownership  interest,  or (c) a  partnership  in which such Person or a
Subsidiary  of such Person is, at the time, a general  partner and in which such
Person,  directly or  indirectly,  at the date of  determination  thereof has at
least a majority ownership interest.

     1.81  "Third  Party  Payor"  shall  mean  any  Person,  such  as,  a Fiscal
Intermediary,   Blue  Cross/Blue  Shield,  a  health  maintenance  organization,
preferred provider  organization or private health insurance  company,  which is
obligated to reimburse or otherwise  make payments to health care  providers who
provide medical care or medical assistance for eligible patients under Medicare,
Medicaid or any private insurance contract.

     1.82 "Tradename" shall have the meaning set forth in Section 8.1 hereof.

     1.83 "Unfunded  Current  Liability" shall mean, as to any Plan, the amount,
if any, by which the actuarial  present value of the  accumulated  plan benefits
under the Plan as of the close of its most  recent  plan year,  exceeds the fair
market value of the assets allocable thereto, each determined in accordance with
Statement of Financial  Accounting  Standards  No. 35, based upon the  actuarial
assumptions  used by the Plan's  actuary in the most recent annual  valuation of
the Plan.

     1.84 "Value" or "value" shall mean,  as determined by Lender,  with respect
to the Inventory,  the lower of (a) cost computed on a first-in-first-out  basis
in accordance with GAAP or (b) market value,  as determined by Lender,  based on
such information provided by Borrower to Lender as Lender may require.
<PAGE>

     1.85  Accounting  Terms and  Determinations.  Unless  otherwise  defined or
specified  herein all accounting terms used in this Agreement shall be construed
in accordance with GAAP,  applied on a basis consistent in all material respects
with the financial  statements delivered to Lender on or before the date hereof.
All accounting  determinations  for purposes of determining  compliance with the
financial  covenants  contained  herein,  and all defined  terms as used herein,
shall be made  consistent with practices in effect as of the date hereof and, if
applicable,  in accordance with GAAP as in effect on the date hereof and applied
on a basis  consistent  in all  material  respects  with the  audited  financial
statements delivered to Lender on or before the date hereof, except as otherwise
previously  disclosed  to  Lender.  The  financial  statements  required  to  be
delivered  hereunder from and after the date hereof,  and all financial records,
shall be maintained in accordance with GAAP. If GAAP shall change from the basis
used in preparing  the audited  financial  statements  delivered to Lender on or
before the date hereof in a manner that affects the  calculation  of  compliance
with the financial covenants contained herein, Borrower may by notice to Lender,
or Lender may by notice to Borrower,  require that such  covenant  thereafter be
calculated  in  accordance  with GAAP as in effect,  and  applied  by  Borrower,
immediately  before such change in GAAP occurred.  If such notice is given,  the
compliance  certificates  delivered  pursuant to Section  8.21 hereof after such
change occurs shall be accompanied by  reconciliations of the difference between
the calculation set forth therein and a calculation made in accordance with GAAP
as in effect from time to time after such change occurs.

     1.86 Other Defined Terms The words "hereof", "herein",  "hereunder",  "this
Agreement" and words of similar  import when used in this Agreement  shall refer
to  this  Agreement  as a  whole  and not to any  particular  provision  of this
Agreement,  as the  same now  exists  or may  hereafter  be  amended,  modified,
supplemented, extended, renewed, restated or replaced.

     1.87 Uniform  Commercial Code Definitions.  All terms used herein which are
not  specifically  defined  herein  which  are  defined  or used in the  Uniform
Commercial Code as in effect in the State of New York (the "UCC") shall have the
meanings as defined or used in the UCC.

     1.88  Interpretation.  For purposes of this  Agreement,  unless the context
otherwise  requires,  all  other  terms  hereinbefore  or  hereinafter  defined,
including but not limited to those terms defined in the recitals  hereto,  shall
have the meanings  herein  assigned to such terms.  All  references to Borrower,
Guarantors, Lender and any other Person pursuant to the definitions set forth in
the  recitals  hereto  or  otherwise   herein  shall  include  their  respective
successors  and assigns.  All references to any term in the plural shall include
the singular and all  references  to any term in the singular  shall include the
plural, unless the context otherwise requires. The word "including" when used in
this Agreement shall mean "including,  without limitation".  An Event of Default
shall exist and be  continuing  until such Event of Default is waived in writing
by Lender or cured in a manner  satisfactory to Lender, if such Event of Default
is capable of being cured as determined by Lender in good faith.
<PAGE>

SECTION 2.  CREDIT FACILITY

     2.1 Loans.  Subject to, and upon the terms and conditions contained herein,
Lender agrees to make Loans to Borrower  from time to time in amounts  requested
by Borrower in  accordance  with the terms  hereof up to the amount equal to the
Borrowing Base.  Except in Lender's  discretion,  no Loan shall be made if after
giving effect to such Loan, the aggregate amount of the then  outstanding  Loans
would exceed the Borrowing  Base.  All  calculations  of the  Borrowing  Base in
connection  with  the  preparation  of  any  Borrowing  Base  Certificate  shall
originally be made by Borrower and certified to Lender;  provided,  that, Lender
shall have the right to review and adjust,  in the  exercise  of its  reasonable
credit judgment,  any such calculation (a) to reflect its reasonable estimate of
declines  in any of amounts  described  therein  and (b) to the extent that such
calculation is not in accordance with this Agreement.

     2.2  Procedure  for  Borrowing.  Borrower  shall give to Lender a Notice of
Borrowing  no later than 1:00 p.m.  New York City time three (3)  Business  Days
prior to the proposed date of the Loans  requested  pursuant to such Notice.  No
more than one (1) Notice of Borrowing  shall be given in any week. Any Notice of
Borrowing received by Lender shall be irrevocable and binding on Borrower.  Each
Notice of Borrowing  shall state whether the conditions for the requested  Loans
are satisfied.  Each Notice of Borrowing from Borrower for a Loan shall be given
on, and each Loan shall be made on, a Business Day.

     2.3 Registered Note. Upon Lender's  request,  Borrower agrees to record the
Loans on the Register referred to in Section 10.11 hereof. Loans recorded on the
Register  (the  "Registered  Loans") may not be evidenced  by a promissory  note
other than Registered  Notes (as defined below) and upon the registration of the
Loans,  any promissory note (other than a Registered  Note)  evidencing the same
shall be null and void and shall be returned to Borrower.  Borrower  agrees,  at
the request of Lender,  to execute and  deliver to Lender a  promissory  note in
registered form to evidence such Registered Loans (i.e.,  containing  registered
note  language  reasonably  acceptable  to Lender  and in the form of  Exhibit E
hereto) and registered as provided in Section 10.11 (a "Registered Note"), dated
the date hereof,  payable to Lender and otherwise duly completed.  Once recorded
on the Register, Loans evidenced by such Promissory Note may not be removed from
the Register so long as it remains outstanding, and a Registered Note may not be
exchanged for a promissory note that is not a Registered Note.

<PAGE>

SECTION 3. INTEREST AND FEES

     3.1  Interest.  Borrower  shall pay to Lender  interest on the unpaid daily
principal  balance  of the Loans at the  close of each day at the rate  equal to
seven percent (7%) per annum in excess of the Reference  Rate, of which four and
one-half  percent  (4 1/2%) per annum in excess of the  Reference  Rate shall be
payable in cash or other  immediately  available funds monthly in arrears on the
first day of each calendar  month (or earlier as  hereinafter  provided) and two
and one-half percent (2 1/2%) per annum shall be capitalized so as to constitute
the  principal  amount of a Loan deemed made monthly in arrears on the first day
of each month. Interest shall accrue on the principal amount of the Loan arising
pursuant to such  capitalization  of interest at the rates  provided for in this
Section  3.1 (or  Section 3.2 below,  if  applicable)  in the same manner as the
principal on all other Loans from the date such principal  amount  arises.  Each
change in the Reference  Rate shall be reflected in the foregoing  interest rate
as of the effective  date of such change.  All interest  accrued and accruing on
and after an Event of Default shall be payable promptly upon demand by Lender.

     3.2 Interest After Event of Default.  If any Event of Default occurs,  then
from the date of  occurrence  of such  Event of  Default  until the  earlier  of
(a) the  date all  Obligations  have been paid and  satisfied in full or (b) the
date such Event of  Default is duly  waived in  writing,  Borrower  shall pay to
Lender  interest on the Loans  calculated  at rates per annum equal to the rates
from time to time then in effect under  Sections 3.1 hereof plus,  in each case,
three  percent  (3%).  Such  amounts  shall be payable  promptly  upon demand by
Lender.

     3.3 Closing Fee.  Borrower  shall pay to Lender as a closing fee the amount
of $312,500, which shall be fully earned as of and payable on the date hereof.

     3.4 Servicing Fee.  Borrower shall pay to Lender monthly a servicing fee in
an amount  equal to $5,000 in respect of  Lender's  services  for each month (or
part thereof) while this Agreement  remains in effect and for so long thereafter
as any of the Obligations are outstanding, which fee shall be fully earned as of
and payable on the first day of each month hereafter.

     3.5  Calculations.  All  calculations of interest and fees shall be made by
Lender,  on the basis of a year of three hundred sixty (360) days for the actual
number of days  elapsed  (including  the first day but  excluding  the last day,
assuming, in the case of such last day, that payment is actually received before
12:00 noon New York City time on such day, and if received  later than such time
on such day, as if received on the next  succeeding  Business Day)  occurring in
the period for which such interest or fees are payable.  Each  determination  by
Lender of an interest rate, fees or other payments hereunder shall be conclusive
and binding for all purposes, absent manifest error.
<PAGE>

     3.6  Maximum  Rate.  Notwithstanding  anything  to the  contrary  contained
elsewhere  in  this  Agreement  or in  any of the  other  Financing  Agreements,
Borrower,  each Guarantor and Lender hereby agree that all agreements among them
under this Agreement and the other Financing Agreements, whether now existing or
hereafter  arising and whether written or oral, are expressly limited so that in
no contingency or event  whatsoever shall the amount paid, or agreed to be paid,
to Lender for the use, forbearance, or detention of the money loaned to Borrower
and  evidenced  hereby or  thereby  or for the  performance  or  payment  of any
covenant or obligation  contained  herein or therein,  exceed the Maximum Lawful
Rate. If due to any circumstances  whatsoever,  fulfillment of any provisions of
this Agreement or any of the other Financing  Agreements at the time performance
of such  provision  shall be due shall  exceed the Maximum  Lawful  Rate,  then,
automatically,  the  obligation to be fulfilled  shall be modified or reduced to
the extent  necessary to limit such interest to the Maximum  Lawful Rate, and if
from any such  circumstance  Lender should ever receive anything of value deemed
interest by  applicable  law which would exceed the Maximum  Lawful  Rate,  such
excessive  interest  shall be applied to the reduction of the  principal  amount
then  outstanding  hereunder  or  on  account  of  any  other  then  outstanding
Obligations  and not to the payment of interest,  or if such excessive  interest
exceeds the principal unpaid balance then  outstanding  hereunder and such other
then  outstanding  Obligations,  such excess shall be refunded to Borrower.  All
sums paid or agreed to be paid to Lender for the use, forbearance,  or detention
of the  Obligations  and other  Indebtedness of Borrower to Lender shall, to the
extent permitted by applicable law, be amortized, prorated, allocated and spread
throughout the full term of such Indebtedness  until payment in full so that the
actual rate of interest on account of all such  Indebtedness does not exceed the
Maximum Lawful Rate throughout the entire term of such  Indebtedness.  The terms
and  provisions  of this Section  shall  control  every other  provision of this
Agreement and all agreements among the Borrower, Guarantors and Lender.

     3.7 Indemnification in Certain Events. If after the date hereof, either (a)
any  change in or in the  interpretation  of any law or  regulation  of  general
applicability  is introduced,  including  with respect to reserve  requirements,
applicable  to Lender or any other banking or financial  institution  from which
Lender borrows funds or obtains credit (a "Funding Bank"), (b) a Funding Bank or
Lender  complies with any future  guideline or request of general  applicability
from any central bank or other  Governmental  Authority or (c) a Funding Bank or
Lender  determines  that the adoption of any generally  applicable  law, rule or
regulation  regarding capital adequacy,  or any change therein, or any change in
the  interpretation  or  administration  thereof by any Governmental  Authority,
central  bank  or  comparable   agency  charged  with  the   interpretation   or
administration  thereof,  has or would have the  effect  described  below,  or a
Funding  Bank or Lender  complies  with any  request  or  directive  of  general
applicability  regarding  capital  adequacy  (whether or not having the force of
law) of any such authority,  central bank or comparable  agency, and in the case
of any event  described in clauses  (a),  (b) or (c) of this  Section  3.7, such
adoption,  change or compliance has or would have the direct or indirect  effect
of  reducing  the rate of return  on  capital  of a Funding  Bank or Lender as a
consequence  of its  obligations  hereunder  to a level  below  that  which such
Funding Bank or Lender  could have  achieved  but for such  adoption,  change or
compliance  (taking into consideration such Funding Bank's or Lender's policies,
as the case may be, with  respect to capital  adequacy)  by an amount  deemed by
such Funding Bank or Lender to be material,  then Borrower shall, upon demand by
Lender,  pay to Lender,  additional  amounts  sufficient to indemnify  Lender or
Funding Bank against such increase in cost or reduction in amount receivable.  A
certificate  as to the  amount  of such  increased  cost  and  setting  forth in
reasonable detail the basis for and calculation thereof (which calculation shall
be made in accordance  with a reasonable  method of allocation  among  similarly
situated  borrowers)  shall be submitted to Borrower by Lender or Funding  Bank,
and shall be conclusive, absent manifest error.

<PAGE>

SECTION 4.  PAYMENTS AND ADMINISTRATION

     4.1 Collections; Management of Collateral.

     (a) Borrower and Guarantors shall establish,  and at all times maintain, at
their expense, not less than two (2) lockboxes and related deposit accounts (the
"Collection  Accounts")  with such banks as are acceptable to Lender (such banks
being referred to herein as "Depository Banks") as follows:

          (i) Borrower and Guarantors shall promptly  deposit,  and Borrower and
     Guarantors shall direct each Fiscal Intermediary or other Third Party Payor
     in accordance  with the  applicable  Medicare and Medicaid  regulations  to
     directly remit all payments on Medicare  Accounts and Medicaid  Accounts to
     one or more of such  lockboxes and related  deposit  accounts,  which shall
     only be used for  purposes of receiving  payments on Medicare  Accounts and
     Medicaid  Accounts  and  which  deposit  accounts  shall be under  the sole
     control of Borrower;  provided,  that,  (A) Borrower  and Guarantors  shall
     authorize,  direct and instruct the Depository  Banks at which such deposit
     accounts are  maintained  to remit by federal funds wire transfer all funds
     received or deposited into such lockboxes and related deposit accounts on a
     daily  basis to the  Payment  Account,  which  instructions  by Borrower or
     Guarantors  to such banks may only be changed  after not less than five (5)
     Business  Days' prior  written  notice to such banks and Lender and (B) any
     change in such  instructions,  without the prior written consent of Lender,
     shall be an Event of Default hereunder, and

          (ii) Borrower and Guarantors shall promptly deposit,  and shall direct
     all Third Party Payors and other Account  Debtors to remit  payments on all
     Receivables  other than Medicare  Accounts and Medicaid  Accounts to one or
     more of such  lockboxes and related  deposit  accounts  which shall only be
     used for purposes of receiving  payments on Receivables other than Medicare
     Accounts and Medicaid  Accounts and as to which the Depository  Banks shall
     acknowledge  and  agree,  in a manner and on terms  satisfactory  to Lender
     that:  (A) all  payments  made,  and items  received or  deposited  in such
     lockboxes  and  related  accounts  shall be used to repay the  Obligations,
     (B) the Depository Banks have no lien on, or right of setoff against,  such
     deposit account,  the items received for deposit therein, or the funds from
     time to time on deposit therein and (C) the  Depository Banks will wire, or
     otherwise transfer,  in immediately  available funds, all funds received or
     deposited into such lockbox and related deposit account on a daily basis to
     such bank account of Lender as Lender may from time to time  designate  for
     such purpose  (such bank account of Lender being  referred to herein as the
     "Payment Account").
<PAGE>

     (b) Borrower and  Guarantors and all of their  employees,  agents and other
Affiliates  shall,  acting as trustee for Lender,  receive,  as the  property of
Lender,  any monies,  checks,  notes,  drafts or any other  payment  relating to
and/or  proceeds  of  Receivables  or other  Collateral  which  come into  their
possession or under their control and immediately  upon receipt  thereof,  shall
deposit or cause the same to be deposited in the  Collection  Accounts  provided
for in Section 4.1(a) above, as appropriate, depending on whether the payment is
on a Medicare Account or Medicaid Account or any other Receivable,  or remit the
same or cause the same to be remitted, in kind, to Lender. In no event shall the
same be commingled with  Borrower's or any  Guarantor's own funds.  Borrower and
each Guarantor  jointly and severally  agrees to reimburse  Lender on demand for
any amounts owed or paid to any Depository Bank at which any Collection  Account
is established or any other bank or person  involved in the transfer of funds to
or  from  the  Collection  Accounts  arising  out  of  Lender's  payments  to or
indemnification  of such bank or person  relating to the transfer of funds to or
from the  Collection  Accounts.  The  obligation  of Borrower and  Guarantors to
reimburse Lender for such amounts pursuant to this Section 4.1 shall survive the
payment of the Obligations and the termination of this Agreement.

     4.2 Payments.

     (a) All  Obligations  shall be payable to the Payment Account as designated
under Section 4.1 or such other place as Lender may designate from time to time.
The  Obligations  shall be payable upon the Final  Maturity  Date or any earlier
effective date of termination of the financing arrangements provided for herein,
or earlier upon an Event of Default,  or otherwise as provided  elsewhere herein
or in the other Financing  Agreements.  Lender shall apply payments  received or
collected  from  Borrower or any Guarantor or for the account of Borrower or any
Guarantor (including,  without limitation,  the monetary proceeds of collections
or the monetary  proceeds of  realization  upon any  Collateral)  to such of the
Obligations,  whether  or not then  due,  in such  order  and  manner  as Lender
determines,  provided,  that,  all such payments shall be applied to Obligations
which are then due and payable  before being  applied to prepay any  Obligations
which are not then due and  payable.  Upon the request of Lender,  Borrower  and
Guarantors shall execute and deliver to Lender one or more promissory  notes, in
form and substance satisfactory to Lender, to evidence further the Loans, or any
portion thereof.

     (b) If after receipt of any payment of, or proceeds  applied to the payment
of, all or any part of the  Obligations,  Lender is for any reason  required  to
surrender  such  payment or  proceeds  to any Person,  because  such  payment or
proceeds is invalidated,  declared fraudulent,  set aside, determined to be void
or voidable as a  preference,  or a diversion of trust  funds,  or for any other
reason,  then the Obligations or any part thereof intended to be satisfied shall
be revived and continue and this  Agreement  shall  continue in full force as if
such payment or proceeds had not been  received by Lender and Borrower  shall be
liable to pay to Lender,  and hereby does indemnify  Lender and hold it harmless
for the amount of such payment or proceeds  surrendered.  The provisions of this
Section 4.2(b) shall be and remain effective notwithstanding any contrary action
which may have been taken by Lender in reliance  upon such  payment or proceeds,
and any such contrary  action so taken shall be without  prejudice to the rights
of Lender under this Agreement and shall be deemed to have been conditioned upon
such payment or proceeds having become final and irrevocable.

     (c) Lender  may,  at its  option,  charge  directly  to any  account(s)  of
Borrower maintained by Lender all principal, interest, fees, commissions, costs,
expenses, or other charges hereunder, under the other Financing Agreements or in
connection herewith or therewith, and any and all Loans.
<PAGE>

     (d) Borrower and Guarantors shall make all payments of principal, interest,
fees and  other  amounts  to be made  pursuant  to this  Agreement  or the other
Financing  Agreements in respect of all or any part of the Obligations  free and
clear of and without  deduction or withholding  for or on account of any and all
present and future taxes, levies,  imposts,  deductions,  charges or withholding
applicable  to  Borrower  or any  Guarantor  from or in respect  of any  amounts
payable by  Borrower or any  Guarantor  to Lender  pursuant to the terms  hereof
(collectively,  "Taxes"),  excluding,  taxes  imposed on Lender's net income and
franchise  taxes (that are imposed on or  computed by  reference  to net income)
imposed on it by the jurisdiction under the laws of which Lender is organized or
any political  subdivision therefor or in which its applicable lending office is
located (all such nonexcluded  Taxes being  hereinafter  referred to as "Covered
Taxes" and all such excluded  Taxes being  hereinafter  referred to as "Excluded
Taxes").

          (i) If Borrower or any Obligor  shall be required by law to deduct any
     Covered  Taxes  from or in  respect  of any sum  payable  in respect of the
     Obligations  to or for the benefit of Lender,  (A) the sum payable shall be
     increased as may be necessary so that after making all required  deductions
     of Covered  Taxes  (including  deductions  of Covered  Taxes  applicable to
     additional sums payable under this Section) Lender receives an amount equal
     to the sum it  would  have  received  had no  such  deductions  been  made,
     (B) Borrower   or  such  other  Obligor  shall  make  such  deductions  and
     (C) Borrower  or such Obligor  shall pay the full amount so deducted to the
     relevant   taxation   authority  or  other  authority  in  accordance  with
     applicable  law.  If any  Excluded  Taxes are payable in respect of Covered
     Taxes pursuant to the preceding  sentence,  Borrower or such Obligor agrees
     to  reimburse  Lender,  within  thirty (30) days of the date of the written
     request of Lender,  for such Excluded  Taxes  ("Second  Tier  Taxes").  The
     written request referred to in the preceding sentence shall certify and set
     forth in reasonable  detail the  calculation of the payment and specify the
     type of such Second  Tier Taxes.  Any such  certificate  submitted  in good
     faith to Borrower or such Obligor shall,  absent  manifest error, be final,
     conclusive and binding on all parties;  provided, that, notwithstanding any
     of the foregoing with respect to the above-referenced calculations,  Lender
     shall not be  obligated  to provide  any  information  with  respect to its
     assets, income or operations other than assets, income or operations solely
     attributable to this Agreement or any of the other Financing  Agreements or
     any Loan. Except as provided in the preceding sentence, Lender shall not be
     obligated  to  disclose  any  information  regarding  its  tax  affairs  or
     computations to Borrower or any Obligor.

          (ii) In addition,  Borrower agrees to pay any present or future stamp,
     documentary,  excise, privilege, intangible or similar levies that arise at
     any time or from time to time (A) from any  payment  made under any and all
     Financing  Agreements or (B) from the execution or delivery by Borrower of,
     or from the  filing or  recording  or  maintenance  of, or  otherwise  with
     respect to the exercise by Lender of its rights  (subject to the provisions
     of this Section 4.2) under, any and all Financing  Agreements  (hereinafter
     referred to as "Other Taxes").
<PAGE>

          (iii) Borrower shall indemnify,  to the extent not previously withheld
     and  paid  to  the  relevant  taxation  authority  or  other  authority  in
     accordance  with  applicable law, Lender for the full amount of (A) Covered
     Taxes imposed on or with respect to amounts  payable  hereunder,  (B) Other
     Taxes,  and (C) any Second Tier Taxes (other than Covered  Taxes imposed by
     any  jurisdiction on amounts payable under this Section) paid by Lender and
     any liability (including  penalties,  interest and expenses) arising solely
     therefrom or with respect thereto. Payment of this indemnification shall be
     made within thirty (30) days from the date Lender certifies such amounts to
     Borrower,  which  certification  shall set forth in  reasonable  detail the
     calculation  thereof  as to the  amount  and type of such  Taxes.  Any such
     certificate  submitted  by Lender in good faith to Borrower  shall,  absent
     manifest error, be final, conclusive and binding on all parties;  provided,
     that,   notwithstanding   any  of  the   foregoing   with  respect  to  the
     above-referenced calculations, Lender shall not be obligated to provide any
     information  with respect to its assets,  income or  operations  other than
     assets,  income or operations solely  attributable to this Agreement or any
     Loan.

          (iv)  Within  thirty  (30) days  after  having  received  a receipt of
     Covered Taxes or Other Taxes,  Borrower will furnish to Lender the original
     or a certified copy of a receipt evidencing payment thereof.

          (v) If any Taxes for which  Borrower would be required to make payment
     under this Section are  imposed,  Lender  shall use  reasonable  efforts to
     avoid  or  reduce  such  Taxes  by  taking  appropriate  action  (including
     assigning its rights  hereunder to a related entity or a different  office)
     which  would  not  in  the  good  faith  opinion  of  Lender  otherwise  be
     disadvantageous to Lender.

          (vi) If Borrower  pays any  additional  amounts  under this Section to
     Lender  and Lender  determines  in its good  faith  discretion  that it has
     actually  received or realized in  connection  therewith  any refund or any
     reduction of, or credit against,  its liabilities  with respect to Taxes in
     or with respect to the taxable year in which the additional amount is paid,
     Lender shall pay to Borrower an amount that Lender shall, in its good faith
     discretion,  determine  is equal to the net benefit,  after tax,  which was
     obtained by Lender in such year as a consequence of such refund,  reduction
     or credit.

     (e) In the  event  Lender  shall  assign  the  Obligations  and its  rights
hereunder  to an assignee  which is organized  under the laws of a  jurisdiction
outside the United States,  such assignee of Lender shall provide  Borrower with
an IRS Form 4224 or Form 1001 or other applicable form,  certificate or document
prescribed by the Internal  Revenue  Service  certifying  as to such  assignee's
entitlement to full exemption from United States withholding tax with respect to
all payments to be made to such  assignee  hereunder  and under any of the other
Financing  Agreements  (unless  such  assignee  of  Lender is unable to do so by
reason of a change in law (including,  without limitation,  any statute, treaty,
ruling,  determination or regulation) occurring subsequent to the effective date
of such  assignment).  Unless  Borrower  has received  forms or other  documents
reasonably satisfactory to it indicating that payments hereunder or under any of
the other  Financing  Agreements  are not  subject  to United  States of America
withholding tax,  Borrower shall, in the case of payments to or for any assignee
of Lender  organized under the laws of a jurisdiction  outside the United States
(i) withhold taxes from such payments at the applicable  statutory rate, or at a
rate reduced by an applicable  tax treaty  (provided  that Borrower has received
forms or other  documents  satisfactory  to it indicating that such reduced rate
applies) and (ii) pay such assignee such payment net of any taxes withheld.
<PAGE>


     (f) Without  prejudice to the  survival of any other  agreement of Borrower
hereunder,  the agreements and obligations of Borrower contained in this Section
4.2 shall survive the payment in full of the  Obligations and the termination of
this Agreement.

     (g) If the due date of any payment under this Agreement or any of the other
Financing  Agreements  would otherwise fall on a day that is not a Business Day,
such date shall be extended to the next  succeeding  Business  Day, and interest
shall be payable for any principal so extended for the period of such extension.

     4.3 Mandatory and Optional Prepayments.

     (a) In the  event  that the  outstanding  amount of the  Loans  exceed  the
Borrowing  Base or the  aggregate  amount of the Loans  outstanding  at any time
shall exceed the Maximum Credit,  such event shall not limit, waive or otherwise
affect any rights of Lender in that circumstance or on any future occasions and,
subject to Section 4.3(b) below,  Borrower shall,  upon demand by Lender,  which
may be made at any time or from time to time,  immediately repay to Lender,  the
entire amount of any such excess(es) for which payment is demanded.

     (b) Immediately  after the receipt by Borrower or any Guarantor of any cash
proceeds from the issuance or sale of Capital Stock, or from any other additions
to the equity of Borrower or any  Guarantor or any  contributions  to capital of
Borrower or any guarantor (net of all  reasonable  costs  associated  therewith,
including,  without limitation,  all expenses paid for or reimbursed by Borrower
or any Guarantor,  underwriting  or similar fees,  discounts and commissions and
other  direct  costs  associated  therewith),   Borrower  shall  absolutely  and
unconditionally,  without  notice  or  demand,  pay  to  Lender  as a  mandatory
prepayment of the then outstanding principal amount of the Loans an amount equal
to one hundred  percent  (100%) of such  proceeds,  provided,  that,  since such
prepayment  is only  required to be made with cash proceeds from the issuance or
sale of Capital Stock, no such prepayment shall be required upon the issuance of
Capital Stock by Borrower as payment of a portion of the purchase  price for the
acquisition  by Borrower or any  Guarantor  of all or  substantially  all of the
assets of any  Person or all of the  Capital  Stock of any  Person to the extent
such acquisition of assets or Capital Stock is permitted hereunder.

     (c) Borrower may prepay the Loans at any time and from time to time and may
terminate this Agreement in accordance with Section 10.1 hereof.

     (d) All payments in respect of the Loans pursuant to this Section 4.3 shall
be without premium or penalty.  All interest  accrued on the principal amount of
the Loans paid  pursuant to this Section 4.3 shall be paid, or may be charged by
Lender to the loan account(s) of Borrower,  at Lender's  option,  on the date of
such payment.
<PAGE>


     4.4  Borrower's  Loan  Account.  Lender  shall  maintain  one or more  loan
account(s)  on its  books in which  shall be  recorded  (a) all  Loans and other
Obligations, (b) all payments made by or on behalf of Borrower and (c) all other
appropriate debits and credits as provided in this Agreement, including, without
limitation, fees, charges, costs, expenses and interest. All entries in the loan
account(s) shall be made in accordance with Lender's  customary  practices as in
effect from time to time. All Collateral or other collateral security held by or
granted to Lender by  Borrower,  any  Guarantor  or any third  persons  shall be
security for the payment and  performance of any and all Obligations of Borrower
to Lender  (including,  but not  limited  to, the  Loans),  notwithstanding  the
maintenance of separate  accounts for Borrower or third persons or the existence
of any notes.

     4.5 Authorized Signatures.  On or prior to the date hereof,  Borrower shall
provide to Lender a list, with specimen  signatures,  of officers  authorized to
request Loans. Lender is entitled to rely upon such list until it is replaced by
Borrower.  Lender shall have no duty to verify the authenticity of the signature
appearing on any Notice of Borrowing or other request for Loans or other writing
delivered hereunder and, with respect to an oral request for Loans, Lender shall
have no duty to verify the identity of any  individual  representing  himself as
one of the  officers  authorized  to make such  request  on behalf of  Borrower.
Lender  shall not incur any  liability to Borrower or any Obligor as a result of
acting upon any  telephonic  notice  that Lender  believes in good faith to have
been  given by a duly  authorized  officer  or other  individual  authorized  to
request Loans on behalf of Borrower or for otherwise acting in good faith.

     4.6  Statements.  Lender  shall  render to Borrower  each month a statement
setting forth the balance in Borrower's loan account(s) maintained by Lender for
Borrower pursuant to the provisions of this Agreement. Each such statement shall
be subject to subsequent  adjustment by Lender but shall, absent manifest errors
or  omissions,  be  considered  correct  and deemed  accepted  by  Borrower  and
conclusively  binding upon  Borrower as an account  stated  except to the extent
that Lender  receives a written notice from Borrower of any specific  exceptions
of Borrower  thereto  within thirty (30) days after the date such  statement has
been mailed by Lender. Until such time as Lender shall have rendered to Borrower
a written statement as provided above, the balance in Borrower's loan account(s)
shall be  presumptive  evidence  of the  amounts  due and owing by  Borrower  to
Lender.

     4.7 Right of Inspection;  Access. Lender and its representatives  shall, at
all  reasonable  times and upon  reasonable  advance notice prior to an Event of
Default and at any time and  without  notice at any time on or after an Event of
Default and for so long as the same is continuing, have free access to and right
of inspection of the Collateral and have full access to and the right to examine
and make copies of the books and records of Borrower and  Guarantors  to confirm
and verify all  Receivables,  to perform  general audits and to do whatever else
Lender  deems  necessary to protect the  interests of Lender.  Lender may at any
time remove from the premises of Borrower or any  Guarantor or require  Borrower
or any  Guarantor or any  accountants  and auditors  employed by Borrower or any
Guarantor to deliver copies of any books and records.
<PAGE>

     4.8 Specific  Powers.  Except in respect of Medicare  Accounts and Medicaid
Accounts,  Borrower  and  each  Guarantor  hereby  constitutes  Lender  and  its
designees,  as Borrower's and such  Guarantors  attorney-in-fact,  with power of
substitution, at the cost and expense of Borrower and Guarantors, to exercise at
any time all or any of the  following  powers which  appointment,  being coupled
with  an  interest,  shall  be  irrevocable  until  all  Obligations  have  been
indefeasibly  paid in full:  (a) to receive,  take,  endorse,  assign,  deliver,
accept and deposit, in the name of Lender or Borrower or any Guarantor,  any and
all checks,  notes,  drafts,  remittances and other instruments and documents or
chattel paper relating to the  Collateral;  (b) on or after the occurrence of an
Event of Default,  or an act,  condition or event which with notice,  passage of
time or both would constitute an Event of Default, to receive,  open and dispose
of all  mail  addressed  to  Borrower  or any  Guarantor  and to  notify  postal
authorities to change the address for delivery thereof to such address as Lender
designates;  (c) to  transmit to Account  Debtors  notice of  Lender's  interest
therein and to request  from such  Account  Debtors at any time,  in the name of
Lender,  Borrower or any  Guarantor  or that of Lender's  designee,  information
concerning the  Collateral  and the amounts owing  thereon;  (d) on or after the
occurrence  of an Event of  Default,  or an act,  condition  or event which with
notice,  passage of time or both would constitute an Event of Default, to notify
Account  Debtors  to make  payment  directly  to  Lender;  (e) on or  after  the
occurrence  of an Event of  Default,  or an act,  condition  or event which with
notice, passage of time or both would constitute an Event of Default, to take or
bring,  in the name of Lender,  Borrower or any Guarantor,  all steps,  actions,
suits  or  proceedings  deemed  by  Lender  necessary  or  desirable  to  effect
collection  of  the  Collateral;  and  (f)  to  execute  in  Borrower's  or  any
Guarantor's  name and on its behalf any UCC  financing  statements or amendments
thereto.  Borrower and each Guarantor  hereby  releases Lender and its officers,
employees and designees,  from any liability  arising from any act or acts under
this Section 4.8 or in furtherance  thereof,  whether of omission or commission,
and whether  based upon any error of judgment or mistake of law or fact,  except
for acts of gross  negligence  or wilful  misconduct  of  Lender  as  determined
pursuant to a final non-appealable order of a court of competent jurisdiction.

     4.9 Use of Proceeds.

     (a) Borrower shall use the initial  proceeds of the Loans made by Lender to
Borrower  hereunder  on the day such  Loans  are made  only  for:  (i) loans  by
Borrower to each Guarantor in an amount equal to the then outstanding  amount of
the  Indebtedness  of such  Guarantor  to  Borrower  arising  from loans made by
Borrower to such  Guarantor  prior to the date of the initial  Loans  hereunder,
provided,  that, (A) each Guarantor shall use the proceeds of the loans received
by such  Guarantor  from  Borrower  (which  loans were made by  Borrower to such
Guarantor  with the  proceeds  of the  Loans by  Lender  to  Borrower)  to repay
Indebtedness of such Guarantor to Borrower outstanding  immediately prior to the
loans by  Borrower  to such  Guarantor  using the  proceeds of the Loans made to
Borrower  hereunder  and  (B)  Borrower  shall  use  the  proceeds  of all  such
repayments  from  Guarantors  of  the  loans  previously  made  by  Borrower  to
Guarantors to repay all of the  Indebtedness  of Borrower to the Existing Lender
and  (ii) costs,   expenses  and  fees  in  connection  with  the   preparation,
negotiation,  execution and delivery of this  Agreement and the other  Financing
Agreements.
<PAGE>

     (b) Borrower shall only use all other proceeds of Loans for its own general
operating,  working  capital or other proper  corporate  purposes not  otherwise
prohibited by the terms hereof (and including,  without limitation to make loans
to Guarantors which shall only be used for the benefit of, or in connection with
the  business  of,  such  Guarantor,  in  each  case  to  the  extent  permitted
hereunder).

     (c) All loans made by Borrower to any Guarantor,  or in connection with the
business of, any Guarantor  pursuant to the provisions hereof shall only be used
by such Guarantor for  (i) general  operating,  working capital and other proper
corporate  purposes of such  Guarantor  not  otherwise  prohibited  by the terms
hereof and (ii) interest,  costs,  expenses,  fees and other Obligations owed to
Lender in connection  with this Agreement and the  transactions  contemplated in
connection herewith.

     (d) None of the  proceeds  of the  Loans or the  loans by  Borrower  to any
Guarantor shall be used,  directly or indirectly,  for the purpose of purchasing
or carrying any margin  security or for the purposes of reducing or retiring any
Indebtedness  which was  originally  incurred  to  purchase  or carry any margin
security  or for any other  purpose  which  might cause any of the Loans or such
intercompany  loans to be  considered a "purpose  credit"  within the meaning of
Regulation  G of the  Board of  Governors  of the  Federal  Reserve  System,  as
amended.


SECTION 5. CONDITIONS PRECEDENT TO LOANS AND OTHER FINANCIAL ACCOMMODATIONS

     5.1  Conditions  Precedent  to Initial  Loans.  Each of the  following is a
condition  precedent  to  Lender  making  the  initial  Loans  pursuant  to this
Agreement and the other Financing  Agreements,  (any of which may be waived,  in
whole or in part, only by Lender in writing):

     (a) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender,  all  releases,  terminations  and such  other  documents  as Lender may
request to  evidence  and  effectuate  the  termination  and release by Existing
Lender of Borrower and Guarantors from obligations, liabilities and indebtedness
of  Borrower  to  Existing  Lender and the  termination  and release by Existing
Lender of any  interest  in and to any assets and  properties  of  Borrower  and
Guarantors,  duly authorized,  executed and delivered by it, including,  but not
limited  to,  UCC  termination  statements  for  all  UCC  financing  statements
previously  filed by it as  secured  party and  Borrower  or any  Guarantor,  as
debtor;
<PAGE>

     (b) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender, (i) the unaudited December 31, 1997 consolidated pro-forma balance sheet
of  Borrower  and  its   Subsidiaries   reflecting   the  initial   transactions
contemplated  hereunder,  including,  but not limited to, the Loans made and the
use  of  the  proceeds  of  the  Loans  as  provided  herein,  accompanied  by a
certificate  dated of even date  herewith  of the  chief  financial  officer  of
Borrower  stating that such pro-forma  balance sheet  represents the reasonable,
good faith  opinion of such officer as to the subject  matter  thereof as of the
date of such  certificate  and (ii) the  monthly  projections  of the  financial
condition  and results of operations  of Borrower and its  Subsidiaries  for the
fiscal year ending December 31, 1998;

     (c) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender, all other consents, waivers, acknowledgments, releases, terminations and
other  agreements  and  documents  from  third  persons  which  Lender  may deem
necessary or desirable in order to permit, protect and perfect Lender's security
interests in and liens upon the  Collateral or to effectuate  the  provisions or
purposes  of this  Agreement  and the  other  Financing  Agreements,  including,
without limitation,  (i) such Collateral Access Agreements as Lender may specify
and  (ii) acknowledgments  and consents to the security  interests in, and liens
upon, and assignment as collateral of, Receivables  arising under any agreements
of Borrower or any Guarantor with Third Party Payors, duly authorized,  executed
and  delivered  by such Third Party Payors  (including  those listed on Schedule
7.11 hereto);

     (d) Borrower shall have established the Collection Accounts;

     (e)  Lender  shall  have  received  evidence  of  insurance  and loss payee
endorsements  required  under  this  Agreement  and under  the  other  Financing
Agreements,  in form and substance  satisfactory to Lender,  and certificates of
insurance  policies  and/or  endorsements  naming  Lender as loss payee,  all at
Borrower's cost and expense;

     (f) Lender shall have received evidence, in form and substance satisfactory
to Lender, that Lender has a valid perfected first priority security interest in
all of the Collateral;

     (g) Lender shall have  received  and  reviewed  UCC search  results for all
jurisdictions  in which assets of Borrower  and  Guarantors  are located,  which
search results shall be in form and substance satisfactory to Lender;

     (h) Lender shall have received a Borrowing Base  Certificate  setting forth
such  Borrowing  Base as is  appropriate,  in the Lender's  discretion,  for the
business and working  capital  requirements  of Borrower and  Guarantors,  which
Borrowing  Base  Certificate  as to the EBITDA of Borrower and its  Subsidiaries
shall be as of the last day of the month  immediately  preceding the date hereof
and as to the revenues and cash receipts of Borrower and Guarantors  shall be as
of the Saturday immediately preceding the date hereof;

     (i) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender,  the  results  of a review of  Borrower's  and  Guarantors'  accounting,
collateral and other records by a firm  acceptable to Lender,  and the resulting
report shall be satisfactory in form, scope and substance to Lender;

     (j) the Excess Availability as determined by Lender, as of the date hereof,
shall be not less than $1,000,000  after giving effect to the initial Loans made
in connection with the initial transactions hereunder;
<PAGE>


     (k) Lender shall have  received  true,  correct and complete  copies of all
Material Contracts;

     (l) all requisite corporate action and proceedings in connections with this
Agreement and the other Financing  Agreements  shall be satisfactory in form and
substance to Lender,  and Lender shall have received all  information and copies
of  all  documents,   including,   without  limitation,   records  of  requisite
corporation action and proceedings which Lender may have requested in connection
therewith,  such  documents  where  requested  by  Lender or its  counsel  to be
certified by appropriate corporate officers or governmental authorities;

     (m) Lender shall have received share  certificates in the name of Lender or
its designee representing the number of shares of common stock of Borrower equal
to three  percent  (3%) of all of the  issued and  outstanding  shares of common
stock of  Borrower  as of the date  hereof  (after  giving  effect to the equity
issued in connection with the cash equity capital  contribution  provided for in
this Section 5.1 and the issuance of such shares to Lender);

     (n) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender, the Subscription and Registration  Rights Agreement between Borrower and
Lender, duly authorized, executed and delivered by Borrower;

     (o) Lender shall have received evidence, in form and substance satisfactory
to Lender,  that all of the bank  accounts of Borrower and each  Guarantor  have
been  reconciled in a manner  satisfactory  to Lender or its agents or designees
for each month of 1997;

     (p) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender,  (i) the  limited  guarantee by Loren S. Brink in favor of Lender (which
guarantee  shall be limited to  $1,000,000,  plus interest from the date payment
thereunder is due and costs,  expenses and other  charges  related to collection
thereunder)  and (ii) the  unlimited  guarantees by each of the  Subsidiaries of
Borrower  in favor  of  Lender,  in each  case  duly  authorized,  executed  and
delivered by each of them;

     (q)  Lender  shall  have  received,   in  form  and  substance   reasonably
satisfactory to Lender, a stock pledge agreement, duly executed and delivered by
Borrower  or the  Guarantor  which  is the  owner  thereof  (as the case may be)
pledging all of the Capital Stock of each Guarantor to Lender, together with the
original  stock  certificates  representing  such  stock and stock  powers  duly
executed in blank with respect thereto;

     (r) Lender shall have received evidence, in form and substance satisfactory
to Lender,  that Borrower has received on the date hereof net cash proceeds from
a cash equity capital  contribution  of not less than  $2,000,000  pursuant to a
private  placement of the Capital  Stock of Borrower and warrants for such stock
on terms and conditions  acceptable to Lender and such proceeds are available to
be used by Borrower for working capital;
<PAGE>

     (s) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender, a subordination  agreement by and between  Brightbridge  and Lender,  as
acknowledged and agreed to by Borrower, duly authorized,  executed and delivered
by Brightbridge  and Borrower,  providing for, inter alia, the  subordination in
right of  payment of  Indebtedness  of  Borrower  to  Brightbridge  to the prior
indefeasible payment and satisfaction in full of the Obligations;

     (t)  Lender shall have  received,  in form and  substance  satisfactory  to
Lender,  amendments to the  Brightbridge  Agreements to reflect the repayment of
$250,000 of the Indebtedness of Borrower to Brightbridge thereunder and that the
remaining  principal  balance  is  $250,000  payable  in six (6)  equal  monthly
installments,   duly   authorized,   executed  and  delivered  by  Borrower  and
Brightbridge;

     (u) Lender shall have received evidence, in form and substance satisfactory
to  Lender,  that all  necessary  governmental  and  third  party  approvals  in
connection with the financing  arrangements  provided for herein shall have been
obtained  and  remain in  effect,  and no action  shall  have been  taken by any
competent  authority which  restrains,  prevents or imposes  materially  adverse
conditions  upon the  consummation  of the financing  arrangements  provided for
herein;

     (v) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender,  an opinion letter of counsel to Borrower and Guarantors with respect to
the Financing  Agreements,  and an opinion letter of special counsel to Borrower
and Guarantors with respect to certain health care issues and such other matters
as Lender or its counsel may request;

     (w) there shall be no actions,  suits or proceedings  pending or threatened
(i) with  respect to this Agreement or any of the other Financing  Agreements or
(ii) which  could be reasonably  likely to have a material adverse effect on the
business,  assets, condition (financial or otherwise) or results of operation or
prospects   of   Borrower  or  any   Guarantor   or  the   legality,   validity,
enforceability,  perfection  or priority of the security  interests and liens of
Lender upon the  Collateral or the ability of Lender to enforce the  Obligations
or realize upon the Collateral or otherwise with respect to the rights of Lender
hereunder and under the other Financing Agreements or the ability of Borrower or
any Guarantor to perform its obligations  hereunder or under the other Financing
Agreements;

     (x) no material adverse change shall have occurred in the business, assets,
condition  (financial  or otherwise) or results of operations of Borrower or any
Guarantor  or since the date of the latest  field  examination  of Lender and no
change or event shall have  occurred  which would impair the ability of Borrower
or any Guarantor to perform its obligations  hereunder or under any of the other
Financing  Agreements  to  which  it is a party  or of  Lender  to  enforce  the
Obligations or realize upon the Collateral; and

     (y) the  other  Financing  Agreements  and all  instruments  and  documents
hereunder and thereunder  shall have been duly executed and delivered to Lender,
in form and substance satisfactory to Lender.
<PAGE>

     
     5.2  Conditions  Precedent  to  All  Loans.  Each  of the  following  is an
additional  condition precedent to the Loans to Borrower,  including the initial
Loans and any future Loans:

     (a) all  representations  and warranties  contained herein and in the other
Financing  Agreements  shall be true and correct in all  respects  with the same
effect as though such  representations and warranties had been made on and as of
the date of the making of each such Loan and after giving effect thereto, except
to the extent that such representation and warranties expressly relate solely to
an earlier date (in which case such  representations  and warranties  shall have
been true and accurate on and as of such earlier date);

     (b) no law,  regulation,  order,  judgment  or decree  of any  Governmental
Authority  shall, and Lender shall not have received any notice that any action,
suit,  investigation,  litigation  or proceeding is pending or threatened in any
court or before any arbitrator or Governmental Authority which,  (i) purports to
enjoin,  prohibit,  restrain or otherwise  affect (A) the making of the Loans or
(B) the  consummation  of the  transactions  contemplated  pursuant to the terms
hereof or of the other Financing Agreements or (ii) has or would have a material
adverse effect on the business,  assets,  condition  (financial or otherwise) or
results of operations or prospects of Borrower or any Guarantor or the legality,
validity,  enforceability,  perfection or priority of the security interests and
liens of Lender  upon the  Collateral  or the  ability of Lender to enforce  the
Obligations  or realize upon the  Collateral  or  otherwise  with respect to the
rights of Lender  hereunder  and under  the other  Financing  Agreements  or the
ability of Borrower or any  Guarantor  to perform its  obligations  hereunder or
under the other Financing Agreements; and

     (c) no Event of Default and no act,  condition or event which,  with notice
or passage of time or both, would constitute an Event of Default, shall exist or
have occurred and be continuing on and as of the date of the making of such Loan
and after giving effect thereto.


SECTION 6.  COLLATERAL

     6.1 As  collateral  security  for the prompt  performance,  observance  and
payment in full of all of the  Obligations,  Borrower and each Guarantor  hereby
grants,  pledges  and  assigns  to Lender as  security,  a  continuing  security
interest in and lien upon, and right of setoff against, all of the following now
owned and hereafter  acquired or existing  assets and properties of Borrower and
each Guarantor (which assets and properties,  together with all other collateral
security for the Obligations  granted to or otherwise held or acquired by Lender
are referred to herein as the "Collateral"):

     (a) all Receivables;
<PAGE>

     (b) all other present and future general  intangibles  (including,  but not
limited to, licenses,  franchises,  permits, patents, patent rights, copyrights,
works  which are the  subject  matter  of  copyrights,  trademarks,  tradenames,
tradestyles,   patent  and  trademark   applications  and  licenses  and  rights
thereunder,  and all other rights under any of the  foregoing,  all  extensions,
renewals, reissues, divisions,  continuations,  and continuations-in-part of any
of the  foregoing,  and  all  rights  to  sue  for  past,  present,  and  future
infringement  of any of the  foregoing;  inventions,  trade  secrets,  formulae,
processes,  compounds, drawings, designs, blueprints, surveys, reports, manuals,
and  operating  standards;  goodwill;  customer and other lists in whatever form
maintained;  and  trade  secret  rights,  copyright  rights,  rights in works of
authorship,  and contract  rights  relating to computer  software  programs,  in
whatever form created or maintained);

     (c) all present and future  monies,  securities  and  investment  property,
credit balances,  deposits,  deposit accounts and other property of Borrower and
each  Guarantor now or hereafter  held or received by or in transit to Lender or
its Affiliates or at any other  depository or other  institution from or for the
account of Borrower or any Guarantor, whether for safekeeping,  pledge, custody,
transmission, collection or otherwise;

     (d) all present and future liens,  security  interests,  rights,  remedies,
title and interest in, to and in respect of  Receivables  and other  Collateral,
including,  without  limitation,  (i) rights and  remedies  under or relating to
guaranties,  contracts  of  suretyship,  letters  of credit and credit and other
insurance  related  to the  Collateral;  (ii) rights  of  stoppage  in  transit,
replevin,  repossession,  reclamation and other rights and remedies of an unpaid
vendor,  lienor or secured party; (iii) goods described in invoices,  documents,
contracts  or  instruments  with  respect  to,  or  otherwise   representing  or
evidencing,  Receivables or other  Collateral,  including,  without  limitation,
returned,  repossessed and reclaimed goods; and (iv) deposits by and property of
Account Debtors or other Persons securing the obligations of Account Debtors;

     (e) all Inventory;

     (f) all Equipment;

     (g) all Records; and

     (h) all  products and proceeds of the  foregoing,  in any form,  including,
without limitation,  any insurance proceeds and any claims against third persons
for loss or damage to or destruction of any or all of the foregoing.
<PAGE>

     6.2  Notwithstanding  anything to the  contrary  contained  in  Section 6.1
above,  the types or items of  Collateral  described in such  Section  shall not
include any Equipment  which is, or at the time of Borrower's or any Guarantor's
acquisition  thereof  shall be,  subject to a purchase  money  mortgage or other
purchase  money  lien  or  security   interest   (including   Capitalized  Lease
Obligations)  permitted  under  Section  8.5 hereof if: (a) the valid grant of a
security  interest or lien to Lender in such item of Equipment is  prohibited by
the terms of the agreement  between  Borrower (or such Guarantor) and the holder
of such  purchase  money  mortgage  or other  purchase  money  lien or  security
interest and such  prohibition has not been or is not waived,  or the consent of
the  holder of the  purchase  money  mortgage  or other  purchase  money lien or
security interest has not been or is not otherwise obtained and (b) the purchase
money mortgage or other purchase money lien or security interest on such item of
Equipment is or shall become valid and perfected.

     6.3 Nothing  contained  herein shall be deemed to be (a) an  assignment  or
grant of a power of attorney as to Medicare  Accounts in violation of the Social
Security Act Amendments of 1972, as amended,  42 U.S.C.  Section  1395g,  or any
similar state statute applicable to Borrower or Guarantors,  as amended, and the
rules and regulations  promulgated thereunder or (b) an assignment or grant of a
power of attorney as to Medicaid  Accounts in violation  of the Social  Security
Act  Amendments of 1972,  42 U.S.C.  Section  1396(a)(32),  or any similar state
statute  applicable  to Borrower or  Guarantors,  as amended,  and the rules and
regulations promulgated thereunder.


SECTION 7.  REPRESENTATIONS AND WARRANTIES

     Borrower and each  Guarantor  hereby  jointly and severally  represents and
warrants  to  Lender  as  follows,  which  representations  and  warranties  are
continuing  and shall survive the execution and delivery  hereof,  and the truth
and accuracy of each,  together with the  representations  and warranties in the
other Financing Agreements, being a continuing condition of each Loan:

     7.1 Organization and Qualification.

     (a) Borrower and each  Guarantor is a duly  organized and validly  existing
corporation  in good  standing  under the laws of its state or  jurisdiction  of
incorporation,  with perpetual corporate existence,  and has the corporate power
and authority to own its  properties and to transact the business in which it is
engaged  or  presently  proposes  to engage.  Borrower  and each  Guarantor  has
qualified  to do  business  as a foreign  corporation  in the  states  and other
jurisdictions  listed on Schedule  7.1(a) which  constitute  all states or other
jurisdictions  where  the  nature of its  business  or the  ownership  or use of
property requires such qualification.

     (b) Borrower and  Guarantors  do not have any  Subsidiaries  as of the date
hereof, except as set forth on Schedule 7.1(b) hereto.
<PAGE>

     (c) As of the date hereof,  Borrower has taken, or caused to be taken,  all
actions and  proceedings  required to  liquidate  and  dissolve  Health  Fitness
Physical  Therapy  of  Tahoe,  Inc.  in  accordance  with  applicable  laws  and
regulations,  including,  but not limited to, appropriate  shareholder and board
approvals and filings with the state governmental authorities in accordance with
the Articles of Incorporation  and By-Laws of such Subsidiary and all applicable
laws and  regulations.  The liquidation and dissolution of such Subsidiary shall
not (i)  violate  any  material  law or any  order  or  decree  of any  court or
governmental instrumentality in any material respect and shall not conflict with
or  result in the  breach  of, or  constitute  a  material  default  under,  any
indenture,  mortgage,  deed of trust,  or any other  agreement or  instrument to
which Borrower, any Guarantor or such Subsidiary is a party or may be bound, and
(ii) result in any  increased  liabilities  of Borrower or any  Guarantor in any
material  respect.  Upon the  liquidation and dissolution of such Subsidiary all
assets of such Subsidiary or proceeds  thereof have been or shall be transferred
to Borrower.

     7.2 Corporate  Power and  Authority.  Borrower has the corporate  power and
authority to borrow and Borrower and each Guarantor have the corporate power and
authority  to execute,  deliver and carry out the terms and  provisions  of this
Agreement  and  the  other  Financing   Agreements  and  all  other  agreements,
instruments and documents  delivered by Borrower and Guarantors  pursuant hereto
and thereto  applicable  to it, and  Borrower and each  Guarantor  have taken or
caused to be taken all necessary  corporate  action to authorize the  execution,
delivery and performance of this Agreement,  the other Financing  Agreements and
the other  agreements  relating  hereto or thereto  to which it is a party,  the
present and future  borrowings  by Borrower  hereunder  and  thereunder  and the
execution,  delivery and performance of the instruments and documents  delivered
and to be delivered by it pursuant  hereto and thereto.  This  Agreement and the
other Financing Agreements to which it is a party constitute and will constitute
legal, valid and binding obligations of Borrower and each Guarantor, enforceable
in accordance with their respective terms.

     7.3 Capitalization.

     (a) All of the issued and outstanding  shares of Capital Stock of HF Rehab,
HF Rehab Iowa,  Fitness Centers and Sports Therapy are directly and beneficially
owned and held by Borrower and have been duly  authorized and are fully paid and
non-assessable, free and clear of all claims, liens, pledges and encumbrances of
any kind except in favor of Lender.  All of the issued and outstanding shares of
Capital  Stock of TPC are directly and  beneficially  owned and held by HF Rehab
and have been duly authorized and are fully paid and non-  assessable,  free and
clear of all claims, liens, pledges and encumbrances of any kind except in favor
of Lender.  All of the issued and outstanding  shares of Capital Stock of Duffy,
Medlink and Medlink Services are directly and beneficially  owned and held by HF
Rehab Iowa and have been duly  authorized and are fully paid and  non-assessable
free and clear of all claims, liens, pledges and encumbrances of any kind except
in favor of Lender.
<PAGE>

     (b) After the creation of the Obligations, the security interests of Lender
and the other transactions  contemplated hereunder,  Borrower and each Guarantor
shall continue to be able to pay their  respective debts as they mature and each
of them has (and has  reason to  believe it will  continue  to have)  sufficient
capital (and not  unreasonably  small  capital) to carry on its business and all
businesses in which it is about to engage. The assets and properties of Borrower
and each  Guarantor at a fair  valuation and at their present fair salable value
are,  and will be,  greater  than the  Indebtedness  and  other  liabilities  of
Borrower  and  such  Guarantor,   and  including   subordinated  and  contingent
liabilities  computed  in the  amount  which,  to the  best  of  Borrower's  and
Guarantor's knowledge,  represents an amount which can reasonably be expected to
become  an  actual  or  matured  liability.  Borrower  and  each  Guarantor  has
sufficient  capital to carry on all businesses and  transactions in which it now
engages or proposes to engage in, is solvent and will, in the  reasonable,  good
faith  determination of Borrower and Guarantors as of the date hereof,  continue
to be solvent after the creation of the Obligations  and the security  interests
in favor of Lender, and is able to pay its debts as they mature.

     7.4 Compliance with Other Agreements and Applicable Law.

     (a) Borrower and each Guarantor is not in default under, in violation of or
in contravention of, in any material respect, any Material Contract.

     (b)  Neither  the  execution  and  delivery  of this  Agreement,  the other
Financing  Agreements,  or any of the  instruments and documents to be delivered
pursuant hereto or thereto,  nor the consummation of the transactions  herein or
therein contemplated,  nor compliance with the provisions hereof or thereof, has
violated  any  law or  regulation  or any  order  or  decree  of  any  court  or
Governmental Authority in any respect or does or will conflict with or result in
the breach  of, or  constitute  a default in any  respect  under,  any  Material
Contract,  or result  in the  creation  or  imposition  of any  lien,  charge or
encumbrance  upon any of the  property of Borrower or any  Guarantor  (except as
specifically  contemplated hereunder or under the other Financing Agreements) or
violate any provision of the Certificate of Incorporation or By-Laws of Borrower
or any Guarantor.

     (c)  Borrower  and  each  Guarantor  has  obtained  all  material  permits,
licenses,  approvals,  consents,  certificates,  orders or authorizations of any
Governmental Authority required for the lawful conduct of its business and is in
compliance in all material  respects  with the  requirements  of all  applicable
laws, rules,  regulations and orders of any Governmental  Authority  relating to
its business (including,  without limitation,  those set forth in or promulgated
pursuant to ERISA, the  Occupational  Safety and Health Act of 1970, as amended,
the Health Care Laws,  the Fair Labor  Standards  Act of 1938,  as amended,  the
Code, and the Environmental  Laws).  Schedule 7.4 hereto sets forth all material
permits, licenses, approvals, consents,  certificates,  orders or authorizations
("Permits")  held by Borrower and Guarantors as of the date hereof issued by any
Federal,  State or local Governmental  Authority and any applications pending by
Borrower  or any  Guarantor  with  any  Federal,  State  or  local  Governmental
Authority.  The  Permits  constitute  all  licenses,  permits  and  certificates
necessary  for  Borrower  and each  Guarantor to own and operate its business as
presently  conducted  or proposed  to be  conducted  and as to Borrower  and any
Guarantor which is a Certified Medicare Provider or Certified Medicaid Provider,
for the ownership,  operation and conduct of its business in such capacity.  All
of the Permits are valid and subsisting and in full force and effect.  There are
no  actions,   claims  or  proceedings  pending  or  threatened  that  seek  the
revocation,  cancellation,  suspension  or  modification  of any of the Permits,
except as set forth on Schedule 7.4 hereto. True, correct and complete copies of
the  Permits  have been  delivered  to  Lender.  To the best of  Borrower's  and
Guarantors' knowledge,  no statute, law, rule,  regulation,  standard or code is
pending or proposed which would substantially  reduce the projected revenues of,
or  otherwise  materially  adversely  affect  the  business,  assets,  condition
(financial  or  otherwise),  or results of operation or prospects of Borrower or
any Guarantor.
<PAGE>

     7.5  Governmental  Approval.  No consent,  approval or other  action of, or
filing with, or notice to any  Governmental  Authority is required in connection
with the  execution,  delivery  and  performance  of this  Agreement,  the other
Financing  Agreements  or any of the  instruments  or  documents to be delivered
pursuant hereto or thereto, except for the filing of UCC financing statements.

     7.6 Chief  Executive  Office;  Collateral  Locations.  The addresses of the
principal  place of  businesses  and chief  executive  offices of  Borrower  and
Guarantors are set forth on Schedule 7.6 hereto, which addresses are the mailing
address for such principal  place of business and chief  executive  office.  The
books and records  relating to the  Receivables  of Borrower and  Guarantors are
located at such  addresses.  The Collateral is located only at the locations set
forth on  Schedule  7.6,  subject  to the right of  Borrower  and  Guarantor  to
establish new locations in accordance with Section 8.3 below.

     7.7 Priority of Liens/Title to Properties.

     (a) The security interests and liens granted to Lender under this Agreement
and the other  Financing  Agreements  constitute  valid and perfected  liens and
security  interests  in and  upon  the  Collateral  subject  only  to the  liens
indicated  on  Schedule  7.7 hereto and the liens  permitted  under  Section 8.5
hereof.

     (b) Borrower and each Guarantor has good and marketable title to all of its
properties  and  assets  subject  to  no  liens,  mortgages,  pledges,  security
interests,  encumbrances or charges of any kind,  except those directly in favor
of or assigned to Lender and such others as are specifically permitted under the
provisions  of this  Agreement as listed on Schedule 7.7 hereto or are permitted
under Section 8.5 hereof and the other Financing  Agreements.  Borrower and each
Guarantor  has  peaceful and  undisturbed  possession  of all real  property and
Equipment  and  such  other  assets  as may be  necessary  for its  business  as
presently  conducted or proposed to be conducted and under all leases,  licenses
and easements  necessary for the operation of its properties and business.  None
of such  leases,  licenses  and  easements  contain  any  unusual or  burdensome
provisions  which  might  materially  affect or impair  the  operations  of such
properties  and business and all such leases,  licenses and  easements are valid
and subsisting and in full force and effect.
<PAGE>

     (c) All assets and  properties  of  Borrower  or any  Guarantor  which were
subject to any security interest or lien in favor of START Physical  Therapy,  a
California  general  partnership  have been sold,  assigned and  transferred  by
Borrower or such Guarantor to Regency  Outpatient  Services,  Inc., a California
corporation pursuant to the Asset Purchase Agreement,  dated as of May 30, 1997,
between Borrower and Regency Outpatient Services,  Inc. Pursuant to the terms of
such Asset Purchase Agreement, Regency has assumed all obligations,  liabilities
and  indebtedness of Borrower or any of its Affiliates to START Physical Therapy
(including,  without  limitation,  all obligations of Borrower to START Physical
Therapy evidenced by or arising under the Commercial Promissory Note, dated June
2, 1994, issued by Borrower payable to START Physical  Therapy).  START Physical
Therapy has acknowledged and consented to such assignment and assumption.  As of
the date hereof,  Borrower has no further  obligations  or  liabilities to START
Physical Therapy except for obligations or liabilities to START Physical Therapy
which have been assumed by Regency Outpatient Services, Inc.

     7.8 Tax  Returns.  Except as set forth on Schedule  7.8,  Borrower and each
Guarantor has filed, or caused to be filed, all Federal,  State, county,  local,
foreign and other tax returns, reports and declarations which are required to be
filed by it and as to which an  extension  has not been  granted and has paid or
caused to be paid all taxes  shown to be due and  payable  on said  returns  and
reports or in any assessment  received by it, to the extent that such taxes have
become due and payable,  except taxes the validity of which are being  contested
in good faith by  appropriate  proceedings  diligently  pursued and available to
Borrower or such Guarantor and with respect to which adequate reserves have been
set aside on its books.  Adequate provision has been made for the payment of all
accrued  and unpaid  Federal,  State,  county,  local,  foreign  and other taxes
whether or not yet due and payable and whether or not disputed.

     7.9  Litigation.  Except as set forth on Schedule  7.9 hereto,  there is no
present  investigation by any Governmental  Authority pending or, to the best of
the  knowledge  of Borrower or any  Guarantor,  threatened  against or affecting
Borrower or any Guarantor or their  respective  properties or business and there
is no present action, suit, proceeding or claim by any Person pending or, to the
best of the knowledge of Borrower or any Guarantor,  threatened against Borrower
or any Guarantor or its or their assets or goodwill, or against or affecting any
transactions  contemplated by this Agreement, the other Financing Agreements, or
other instruments,  agreements or documents  delivered in connection herewith or
therewith,  which if  adversely  determined  with  respect  to it,  would have a
material  adverse  effect  on the  business,  assets,  condition  (financial  or
otherwise)  or results of operation or prospects of Borrower or any Guarantor or
the legality, validity,  enforceability,  perfection or priority of the security
interests  and liens of Lender upon the  Collateral  or the ability of Lender to
enforce the Obligations or realize upon the Collateral or otherwise with respect
to the rights of Lender hereunder or under the other Financing Agreements or the
ability of Borrower or such  Guarantor to perform its  obligations  hereunder or
under the other Financing Agreements.

     7.10  Intellectual  Property.  Borrower and each Guarantor owns or licenses
all  patents,  trademarks,  service-marks,  logos,  tradenames,  trade  secrets,
know-how,  copyrights,  or  licenses  and other  rights  with  respect to any of
foregoing,  which are  necessary  for the operation of its business as presently
conducted or proposed to be conducted.  To the best of the knowledge of Borrower
and any  Guarantor,  no  product,  process,  method,  substance,  part or  other
material  presently  contemplated  to be sold by or  employed by Borrower or any
Guarantor infringes any patent, trademark,  service-mark,  tradename, copyright,
license or other right owned by any other Person and no claim or  litigation  is
pending or threatened against or affecting Borrower or any Guarantor  contesting
its right to sell or use any such product,  process, method,  substance, part or
other material.
<PAGE>

     7.11 Accounts.

     (a) Each  Account  representing  an  obligation  for the  payment  of money
constitutes a valid and legally  enforceable  indebtedness  based upon an actual
and bona  fide  sale and  delivery  of goods or  rendition  of  services  in the
ordinary  course of the  businesses of Borrower and  Guarantors,  which has been
finally  accepted by the Account  Debtor and other than as to Medicare  Accounts
and Medicaid Accounts, for which the Account Debtor is unconditionally liable to
make payment of the amount stated in each invoice or other  document  evidencing
the Account  representing  an obligation  for the payment of money in accordance
with the terms  thereof,  without  offset,  defense  or  counterclaim  and as to
Medicare Accounts,  for which the Fiscal Intermediary or other Account Debtor is
liable to make payment of the Allowable Costs for the sale and delivery of goods
and rendition of services  giving rise to such Account.  All statements made and
all  unpaid   balances   appearing  in  the  invoices,   instruments   or  other
documentation  evidencing  each  Account  are  true and  correct  and are in all
material respects what they purport to be (except as to Medicare Accounts to the
extent  Borrowers and  Guarantors  are only entitled to payment of the Allowable
Costs) and all signatures and endorsements that appear thereon are genuine. None
of the  transactions  underlying  or giving  rise to any  Account  violates  any
Federal, State or foreign laws or regulations, and all documents relating to the
Accounts  are legally  sufficient  under such laws or  regulations  and shall be
legally enforceable in accordance with their terms and all recording, filing and
other  requirements  of giving public notice under any  applicable law have been
duly satisfied.

     (b) For each Medicare Account: (i) the person receiving the services giving
rise to  such  Account  is an  eligible  Medicare  beneficiary,  (ii) a  written
"treatment  authorization  request" or written "prior approval",  if needed, has
been duly  obtained  within  thirty (30) days after  service  begins,  (iii) the
eligibility of the patient under Medicare has been verified with the appropriate
Fiscal  Intermediary or appropriate  Governmental  Authority,  (iv) verification
from the patient has been  obtained  that such  person is not  eligible  for any
other  health  care or  medical  insurance  coverage  or other  similar  type of
assistance,   and  (v)  all  other  authorization  and  billing  procedures  and
documentation  required in order for Borrower or the  Guarantor  providing  such
service to be  reimbursed  and paid on such  account by the Fiscal  Intermediary
have been properly completed and satisfied.

     (c) For each Medicaid Account: (i) the person receiving the services giving
rise to  such  Account  is an  eligible  Medicaid  beneficiary,  (ii) a  written
"treatment  authorization  request" or written "prior approval",  if needed, has
been duly  obtained  within  thirty (30) days after  service  begins,  (iii) the
eligibility of the patient under Medicaid has been verified with the appropriate
Governmental  Authority,  (iv)  verification  from the patient has been obtained
that such person is not eligible for any other health care or medical  insurance
coverage  or other  similar  type of  assistance,  (v) a copy or original of the
patient's Medicaid eligibility card has been obtained,  (vi) confirmation of the
number of service  hours has been  obtained  from the  appropriate  Governmental
Authority,  and  (vii)  all  other  authorization  and  billing  procedures  and
documentation  required in order for Borrower or the  Guarantor  providing  such
service to be  reimbursed  and paid on such  account by the Fiscal  Intermediary
have been properly completed and satisfied.
<PAGE>

     (d) For  each  Contract  Account:  (i)  Borrower  or the  Guarantor  who is
providing  the  services  giving rise to such Account has entered into a written
agreement  with the Third Party Payor which is the Account  Debtor with  respect
thereto in which such Third Party  Payor  agrees to  reimburse  Borrower or such
Guarantor  for health care  services  provided  to its members or  participants,
which  agreement  shall be  valid  and  binding  upon the  parties  thereto  and
enforceable  in  accordance  with its  terms,  (ii) the  patient  receiving  the
services  giving  rise to such  Account  is  entitled  to  coverage  under  such
agreement, (iii) an institutional credit application has been properly completed
in all  respects as to the Third  Party  Payor  which is the Account  Debtor and
signed by an officer, administrator,  owner or partner of such Third Party Payor
and the  creditworthiness of such Third Party Payor approved by Borrower or such
Guarantor in accordance with its current standards and practices,  (iv) Borrower
or such  Guarantor  has  contacted  the Third  Party  Payor which is the Account
Debtor with respect to such  Account and have  received  confirmation  from such
Third Party Payor that:  (A) the proposed  patient is entitled to coverage under
the terms of the  agreement  of such Third Party Payor with the Borrower or such
Guarantor  providing the services giving rise to such Account,  (B) the proposed
service to be provided to such  patient  which will give rise to such Account is
covered  under the terms of such  agreement,  (C) the costs that the Borrower or
such  Guarantor  will incur or has incurred in providing the service giving rise
to such Account are otherwise  reimbursable  under the terms of such  agreement,
except for  certain  costs not to  exceed,  together  with  costs  which are not
reimbursed as described in Section  7.11(e)(i)(C) below, $10,000 in any one case
or $75,000 in the aggregate  (provided,  that, for purposes of such  limitation,
any costs  originally  included in the calculation of such costs for purposes of
the  limitation  which  are  subsequently  reimbursed  under  the  terms of such
agreement  shall  upon  such  reimbursement  no  longer  be  considered  in  the
calculation),  and (D) the  agreement  of Borrower or such  Guarantor  with such
Third Party Payor does not prohibit or restrict in any manner the  assignment of
rights to payment under such agreement by the patient  receiving the services to
Borrower,  such Guarantor or any other third party, and (v) all other applicable
procedures  and  documentation  required  under such  contract  in order for the
Borrower or Guarantor  providing  such service to be reimbursed and paid on such
Account by the Account Debtor have been properly completed and satisfied.

     (e) For each  Insurance  Account:  (i)  Borrower  or the  Guarantor  who is
providing  the services  giving rise to such Account has contacted the insurance
company  which is the  Account  Debtor  with  respect  to such  Account  and has
received  confirmation from such insurance company that (A) the proposed patient
is an insured covered by the insurance  contract issued by the insurance company
under  which the  patient is claiming  coverage,  (B) the  type of service to be
provided to such patient  which will give rise to such Account is covered  under
such  insurance  contract,  (C) the costs that Borrower or such  Guarantor  will
incur or has incurred in providing  the service  giving rise to such Account are
otherwise  reimbursable under the terms of the patient's insurance coverage with
such insurance  company,  except for certain costs not to exceed,  together with
costs which are not  reimbursed  as described in Section  7.11(d)(iv)(C)  above,
$10,000  in any one  case or  $75,000  in the  aggregate  (provided,  that,  for
purposes of such limitation, any costs originally included in the calculation of
such costs for  purposes of the  limitation  which are  subsequently  reimbursed
under  the  terms  of  the  patient's   insurance   coverage   shall  upon  such
reimbursement no longer be considered in the calculation), and (D) the insurance
coverage provided by the insurance company which was the Account Debtor does not
prohibit  or  restrict  in any  manner  the  assignment  of  rights  to  payment
thereunder  to Borrower,  such  Guarantor or any other third party,  and (ii) an
assignment  of benefits  has been duly  executed  and  delivered  by the patient
receiving such service to the Borrower or Guarantor providing such service,  and
(iii) all other authorization and billing procedures and documentation  required
in order for Borrower or the Guarantor  providing  such service to be reimbursed
and paid on such Account by the insurance  company of the patient receiving such
service have been properly completed and satisfied.
<PAGE>

     (f) Schedule 7.11 hereto lists (i) all of the persons obligated to make any
payments to Borrower or any  Guarantor  in respect of any  Insurance  Account or
other person who is obligated to make  payments to Borrower or any  Guarantor in
respect of an  interest or claim in or under any policy of  insurance  as of the
date  hereof  and  (ii) all  of the  persons  obligated  to make any  payment to
Borrower  or any  Guarantor  in respect of any  Contract  Account as of the date
hereof.

     7.12 Employee Benefits.

     (a) Except to the extent that all events and obligations  described in this
Section 7.12 and then in existence  would not, in the  aggregate,  be reasonably
likely to have a material  adverse  effect on the  business,  assets,  condition
(financial or  otherwise) or results of prospects of Borrower or any  Guarantor,
or  the  legality,  validity,  enforceability,  perfection  or  priority  of the
security  interests  and liens of Lender upon the  Collateral  or the ability of
Lender to enforce the  Obligations  or realize upon the  Collateral or otherwise
with  respect to the  rights of Lender  hereunder  or under the other  Financing
Agreements  or  the  ability  of  Borrower  or  any  Guarantor  to  perform  its
obligations hereunder or under the other Financing Agreements to the best of the
knowledge  of  Borrower,  and  each  Guarantor,  (i)  each  Plan  (other  than a
Multiemployer  Plan) is in  substantial  compliance  with  ERISA  and the  Code,
(ii) each  Multiemployer  Plan is in substantial  compliance  with ERISA and the
Code,  (iii) no Reportable Event has occurred with respect to a Plan (other than
a Multiemployer  Plan),  (iv) no  Multiemployer Plan is insolvent (as defined in
Section  4245 of ERISA) or in  reorganization  (as  defined in  Section  4241 of
ERISA),  (v) no Plan (other than a Multiemployer  Plan) has an Unfunded  Current
Liability,  (vi) no Plan (other than a Multiemployer Plan) has an accumulated or
waived  funding  deficiency or has applied for an extension of any  amortization
period  within the  meaning of Section  412 of the Code or Section 302 of ERISA,
(vii) all  contributions  required  to be made with  respect to a Plan have been
timely made, (viii) neither  Guarantor,  Borrower nor any Subsidiary of Borrower
nor any ERISA  Affiliate has incurred any liability  which as of the date hereof
has not been fully  satisfied,  to or on account of a Plan  pursuant to Sections
409, 502(i), 502(1), 515, 4062, 4063, 4064, 4069, 4201, 4204 or 4212 of ERISA or
Sections  401(a)(29),  4971,  4975 or 4980 of the Code or  expects  to incur any
liability under any of the foregoing  Sections with respect to any Plan, (ix) no
proceedings have been instituted to terminate or appoint a trustee to administer
any Plan,  (x) no  condition  exists which presents a material risk to Borrower,
any  Guarantor,  any other  Subsidiary  of  Borrower or any ERISA  Affiliate  of
incurring  a  liability  to or on account of a Plan  pursuant  to the  foregoing
provisions  of  ERISA  and  the  Code,   (xi) using  actuarial  assumptions  and
computation  methods  consistent with Part 1 of subtitle E of Title IV of ERISA,
there would be no liabilities of Borrower,  any Guarantor,  any other Subsidiary
of Borrower or any ERISA Affiliate to all Plans which are Multiemployer Plans in
the event of a complete withdrawal therefrom, as of the close of the most recent
fiscal year of each such Plan ended prior to the date of any Loan, (xii) no lien
imposed under the Code or ERISA on the assets of Borrower or any Guarantor,  any
other Subsidiary of Borrower or any ERISA Affiliate exists or is likely to arise
on account of any Plan, and (xiii) Borrower,  Guarantor, any other Subsidiary of
Borrower or any ERISA  Affiliate do not maintain or  contribute  to any employee
welfare  benefit  plan (as  defined in  Section  3(1) of ERISA)  which  provides
benefits to retired  employees or other former employees (other than as required
by Section 601 of ERISA and Section  4980B of the Code) or any employee  pension
benefit plan (as defined in Section 3(2) of ERISA).
<PAGE>

     (b) With respect to Plans that are Multiemployer  Plans the representations
and  warranties  in this  Section  7.12,  other  than any made with  respect  to
liability under Section 4201 of ERISA,  are made to the best of the knowledge of
Borrower and Guarantors.

     7.13 Environmental Compliance.

     (a) Except as set forth on Schedule 7.13 hereto,  neither  Borrower nor any
Guarantor has  generated,  used,  stored,  treated,  transported,  manufactured,
handled, produced or disposed of any Hazardous Materials, on or off its premises
(whether  or not  owned by it) in any  manner  which at any  time  violates  any
applicable  Environmental Law or any license, permit,  certificate,  approval or
similar  authorization  thereunder in any material respect and the operations of
Borrower and Guarantors  comply in all material  respects with all Environmental
Laws  and  all   licenses,   permits,   certificates,   approvals   and  similar
authorizations thereunder.

     (b)  Except  as set  forth  on  Schedule  7.13  hereto,  there  has been no
investigation,  proceeding,  complaint,  order,  directive,  claim,  citation or
notice by any Governmental  Authority or any other person nor is any pending or,
to the best of the knowledge of Borrower and Guarantors threatened, with respect
to any non-compliance with or violation of the requirements of any Environmental
Law by Borrower or any Guarantor in any material  respect or the release,  spill
or discharge, threatened or actual, of any Hazardous Material or the generation,
use, storage, treatment,  transportation,  manufacturer, handling, production or
disposal of any Hazardous Materials or any other environmental, health or safety
matter, which affects Borrower or any Guarantor or their businesses,  operations
or assets or any  properties  at which  Borrower or any  Guarantor  transported,
stored or disposed of any Hazardous Materials in any material respect.

     (c) Except as set forth on Schedule 7.13 hereto,  neither  Borrower nor any
Guarantor  has any material  liability  (contingent  or otherwise) in connection
with a release,  spill or  discharge,  threatened  or actual,  of any  Hazardous
Materials  or  the  generation,   use,   storage,   treatment,   transportation,
manufacture, handling, production or disposal of any Hazardous Materials.

     (d) Except as set forth on Schedule  7.13,  Borrower and each Guarantor has
all material licenses, certificates,  approvals and other Permits required to be
obtained  or filed  in  connection  with the  operations  of  Borrower  and such
Guarantor  under  any  Environmental  Law  and all of  such  licenses,  permits,
certificates,  approvals  and other  Permits  are  valid  and in full  force and
effect.
<PAGE>

     7.14 Bank Accounts.  All of the deposit  accounts,  investment  accounts or
other accounts in the name of or used by Borrower or any Guarantor maintained at
any bank or other  financial  institution are set forth on Schedule 7.14 hereto,
subject to the right to establish new accounts in  accordance  with Section 8.20
below.

     7.15  Investment  Company.  Borrower and  Guarantors are not an "investment
company", or an "affiliated person" or "promoter" or "principal underwriter", as
such terms are defined in the  Investment  Company Act of 1940, as amended.  The
making of the Loans by Lender, the application of the proceeds and the repayment
thereof by Borrower  and the  performance  by  Borrower  and  Guarantors  of the
transactions   contemplated  herein  will  not  violate  any  provision  of  the
Investment  Company Act of 1940,  as amended,  or any rule,  regulation or order
issued pursuant thereto.

     7.16 Regulation G; Securities  Exchange Act of 1934.  Neither  Borrower nor
any Guarantor  owns any "margin  security" as such term is defined in Regulation
G, as amended  (12 C.F.R.  Part 207) of the Board of  Governors  of the  Federal
Reserve  System.  The proceeds of the borrowings made pursuant to this Agreement
and the other Financing  Agreements will be used by Borrower and Guarantors only
for the purposes contemplated hereunder. Neither Borrower nor any Guarantor will
take nor will they permit any agent acting in their  behalf to take,  any action
which  might  cause  this  Agreement  or  the  other  Financing  Agreements,  or
instruments  delivered pursuant hereto or thereto,  to violate any regulation of
the  Board  of  Governors  of the  Federal  Reserve  System  or to  violate  the
Securities  Exchange Act or any state or other  securities laws, in each case as
in effect on the date hereof or as amended hereafter.

     7.17 No Material Adverse Change.  There has been no material adverse change
in the  business,  assets,  condition  (financial  or  otherwise)  or results of
operations or prospects of Borrower or any Guarantor  since the date of the most
recent  financial  statements with respect thereto  submitted to Lender or field
examination with respect thereto conducted by or on behalf of Lender.
<PAGE>

     7.18 Financial Statements.

     (a)  None  of the  financial  statements,  reports  and  other  information
furnished or to be furnished by Borrower or any Guarantor to Lender with respect
to Borrower and Guarantors  contain,  as of their  respective  dates, any untrue
statement of material fact or (taken as a whole) omit to state any material fact
necessary  to make the  information  therein not  misleading.  All such  audited
financial  statements  and reports were and will be prepared in accordance  with
GAAP consistently  applied,  and all such financial statements and reports shall
fairly  present the  consolidated  and  consolidating  financial  condition  and
results of operations  of the  applicable  Persons,  as of the dates and for the
periods indicated thereon.

     (b) The  opening  balance  sheets  and  future  cash flow  projections  for
Borrower and its  Subsidiaries  (together with the summaries of assumptions  and
projected  assumptions,  based on historical  performance  with respect thereto)
furnished by Borrower and its  Subsidiaries to Lender taken as a whole represent
the  reasonable,  good  faith  opinion  of  Borrower  and  Guarantors  and their
management  as to the subject  matter  thereof and the  opening  balance  sheets
furnished by Borrower and Guarantors to Lender were prepared in accordance  with
applicable guidelines of the American Institute of Certified Public Accountants.

     7.19 Disclosure.

     (a) The  information  contained in the  representations  and  warranties of
Borrower  and  Guarantors  set  forth in this  Agreement,  the  other  Financing
Agreements, or in any other instrument, document, list, certificate,  statement,
schedule  or exhibit  heretofore  delivered  or to be  delivered  to Lender,  as
contemplated  in this Agreement or in the other Financing  Agreements,  does not
contain and will not contain any untrue  statement  of a material  fact and does
not omit and will not omit to state a material  fact  necessary in order to make
the information contained herein or therein not misleading.

     (b) After giving effect to the transactions contemplated by this Agreement,
the other Financing Agreements, and the other instruments or documents delivered
in  connection  herewith and  therewith,  there does not exist and there has not
occurred any act,  condition or event which  constitutes  an Event of Default or
which,  with  notice or  passage of time or both  would  constitute  an Event of
Default.

     7.20 Labor Disputes.

     (a) Set  forth  on  Schedule  7.20  hereto  is a list  (including  dates of
termination)  of all  collective  bargaining  or similar  agreements  between or
applicable  to Borrower or any Guarantor and any union,  labor  organization  or
other  bargaining  agent in respect of the employees of the Borrower  and/or any
Guarantor on the date hereof.
<PAGE>

     (b) There is (i) no  significant  unfair labor practice  complaint  pending
against  Borrower or any  Guarantor or, to the best of the knowledge of Borrower
and  Guarantors,  threatened  against  any of them,  before the  National  Labor
Relations  Board,  and  no  significant  grievance  or  significant  arbitration
proceeding  arising  out of or under  any  collective  bargaining  agreement  is
pending on the date hereof against  Borrower or any Guarantor or, to best of the
knowledge  of Borrower  and  Guarantors,  threatened  against  any of them,  and
(ii) no  significant  strike,  labor  dispute,  slowdown  or stoppage is pending
against  Borrower or any  Guarantor or, to the best of the knowledge of Borrower
and Guarantors, threatened against Borrower or any Guarantor.

     7.21 Corporate Name; Prior Transactions.  Borrower and Guarantors have not,
during  the past  five  years,  been  known by or used any  other  corporate  or
fictitious name or been a party to any merger or consolidation,  or acquired all
or  substantially  all of the  assets  of any  Person,  or  acquired  any of its
property or assets out of the ordinary  course of business,  except as set forth
on Schedule 7.21 hereto.

     7.22  Restrictions on Subsidiaries.  Except for  restrictions  contained in
this Agreement or any other  agreement with respect to  Indebtedness of Borrower
permitted hereunder as in effect on the date hereof, there are no contractual or
consensual restrictions on Borrower or any of its Subsidiaries which prohibit or
otherwise restrict (a) the transfer of cash or other assets (i) between Borrower
and any of its  Subsidiaries or (ii) between any Subsidiaries of Borrower or (b)
the ability of Borrower or any of its  Subsidiaries to grant security  interests
to Lender in the Collateral.

     7.23 Material Contracts. All of the Material Contracts of Borrower and each
Guarantor are set forth on Schedule 7.23 hereto.  Borrower and  Guarantors  have
delivered true, correct and complete copies of such Material Contracts to Lender
on or before the date hereof. Neither Borrower nor any Guarantor is in breach of
or in default under any Material Contract.

     7.24 Payable Practices.  Borrower and Guarantors have not made any material
change  in the  historical  accounts  payable  practices  from  those in  effect
immediately prior to the date hereof.

     7.25 Interrelated  Businesses.  Borrower is the direct and beneficial owner
of all of the issued and  outstanding  shares of Capital  Stock of HF Rehab,  HF
Rehab  Iowa,  Fitness  Centers  and Sports  Therapy.  HF Rehab is the direct and
beneficial owner of all of the issued and outstanding shares of Capital Stock of
TPC. HF Rehab Iowa is the direct and  beneficial  owner of all of the issued and
outstanding  shares of Capital  Stock of Duffy,  Medlink and  Medlink  Services.
Borrower  and  Guarantors  make up a related  organization  of various  entities
constituting  a single  economic and business  enterprise  so that  Borrower and
Guarantors  share an identity of interests such that any benefit received by any
one of them benefits the others.  Borrower and Guarantors  render services to or
for the benefit of the other  Borrower and  Guarantors,  make loans and advances
and provide other financial  accommoda- tions to or for the benefit of the other
(including,  inter alia,  the payment by Borrower and Guarantors of creditors of
Borrower  and   Guarantors   and   guarantees  by  Borrower  and  Guarantors  of
Indebtedness of the other Guarantors),  and provide  administrative,  marketing,
payroll  and  management  services  to  or  for  the  benefit  of  Borrower  and
Guarantors.  Borrower  and  Guarantors  have  centralized  accounting  and legal
services, common officers and directors.
<PAGE>

     7.26 Compliance with Medicare and Medicaid.

     (a) Borrower and each  Guarantor so  designated on Schedule 7.26 hereto are
eligible to receive  payment  under  Medicare and Medicaid and is a "provider of
services"  under  existing  provider  agreements  with the Medicare and Medicaid
programs  through the applicable  Fiscal  Intermediary for the states or regions
indicated in Schedule  7.26 so as to  constitute a Certified  Medicare  Provider
and/or Certified Medicaid Provider, as applicable.

     (i) Borrower and each Guarantor who is a Certified  Medicare  Provider or a
Certified  Medicaid  Provider  is in  compliance  with  all  Health  Care  Laws,
including,  without  limitation,  all Medicare and  Medicaid  program  rules and
regulations   applicable  to  them.  Without  limiting  the  generality  of  the
foregoing,  none of Borrower or  Guarantors  is in violation of, or has received
notice  of any  violation  of,  any  provisions  of the  Medicare  and  Medicaid
Anti-Fraud  and Abuse or  Anti-Kickback  Amendments  of the Social  Security Act
(presently  codified in Section  1128(B)(b)  of the Social  Security Act) or the
Medicare and Medicaid Patient and Program Protection Act of 1987.

     (ii) Borrower and each Guarantor which is a Certified  Medicare Provider or
Certified  Medicaid  Provider has in a timely  manner filed all  requisite  cost
reports,  claims and other reports  required to be filed in connection  with all
Medicare  and Medicaid  programs due on or before the date hereof,  all of which
are  complete  and  correct in all  material  respects.  Except as  specifically
described and set forth on Schedule  7.26,  as of the date hereof,  there are no
claims,  actions or appeals  pending (and Borrower and Guarantors have not filed
any  claims or  reports  which  should  result in any such  claims,  actions  or
appeals)  before any Third  Party  Payor or  Governmental  Authority,  including
without limitation,  any Fiscal Intermediary,  the Provider Reimbursement Review
Board or the  Administrator  of the Health Care Financing  Administration,  with
respect to any Medicare or Medicaid  cost reports or claims filed by Borrower or
Guarantors  on or before  the date  hereof.  No  validation  review  or  program
integrity  review  related to Borrower or Guarantors as it may adversely  affect
any of the assets or business of Borrower or Guarantors,  or the consummation of
the  transactions  contemplated  hereby,  has been  conducted by any Third Party
Payor  or  Governmental  Authority  in  connection  with  Medicare  or  Medicare
programs,  and to the  best of  Borrower's  and  Guarantors'  knowledge  no such
reviews are scheduled,  pending or threatened  against or affecting  Borrower or
Guarantors,  or any of their assets,  or the  consummation  of the  transactions
contemplated hereby.

     (b) Schedule 7.26 lists the names of any applicant, member or former member
of the Borrower's  and/or  Guarantors'  staff whose privileges have been denied,
reduced,  curtailed,  revoked,  limited,  suspended,  placed under  supervision,
modified, terminated or denied, and with respect to which an action or appeal is
currently  pending or the period or periods within which such person is required
to give notice to preserve  any right of hearing,  appeal or further  review has
not or have not  expired.  Borrower  and  Guarantors  shall not be  obligated to
provide  this  information  in such detail that it would  violate any Federal or
State  law  regarding  the  confidentiality  of the  information  or  make  such
information not protected by attorney/client privilege.
<PAGE>

     (c) Except as set forth on Schedule 7.26 hereto, there are no pending or to
the best of Borrower's and  Guarantors'  knowledge,  threatened  investigations,
actions or proceedings as a result of the health care  activities,  programs and
practices of Borrower or Guarantors  pursuant to any violations of or failure to
comply with any Health Care Laws, including, without limitation, any Medicare or
Medicaid program rules or regulations.

     (d) Any referral  system of Borrower  and  Guarantors,  including,  without
limitation,  the "Fair Share"  program,  complies with the Medicare and Medicaid
Anti-Fraud and Abuse  Amendments of 1977, the Medicare and Medicaid  Patient and
Program Protection Act of 1987 and all other Health Care Laws.

     (e) The businesses of Borrower and Guarantors as currently conducted do not
require any Certificate of Need.

     7.27 Health Care Practitioners Duly Licensed. All Health Care Practitioners
that are employees,  agents or independent contractors of Borrower or Guarantors
are duly qualified and duly licensed  under the  appropriate  Federal,  State or
local  Governmental  Authority  in the  jurisdictions  in  which  they  practice
medicine  or health  care under  contract,  in the name of or for the benefit of
Borrower or Guarantors.

     7.28 Taxpayer  Identification  Numbers. The Federal employer identification
number of Borrower and each Guarantor is as set forth on Schedule 7.28 hereto.


SECTION 8.  ADDITIONAL COVENANTS

     In addition to the covenants set forth in the other  Financing  Agreements,
Borrower and each Guarantor  hereby jointly and severally  covenant to and agree
with  Lender that  Borrower  and  Guarantors  shall  comply  with the  following
covenants, or cause the same to be complied with:

     8.1  Tradenames.  Some of the invoices of Borrower and each  Guarantor  may
from  time to time be  rendered  to  customers  under the  tradenames  listed on
Schedule 7.21 hereto  (which,  together with any new  tradenames  used after the
date hereof are referred to collectively as the "Tradenames"  and  individually,
as a "Tradename"). As to the Tradenames used by it, and the related Accounts:

     (a) Each Tradename is a tradename  (and not an  independent  corporation or
other legal entity) by which  Borrower and  Guarantors  may identify and sell or
lease certain of its goods or services and conduct a portion of its business.
<PAGE>

     (b) All Accounts and proceeds thereof (including any returned  merchandise)
which arise from the sale or lease of goods or  rendition  of services  invoiced
under the Tradename  shall be owned solely by Borrower and  Guarantors and shall
be subject to the security interests of Lender and other terms of this Agreement
and the other Financing Agreements.

     (c) All  assignments  or  confirmatory  schedules of Accounts  delivered to
Lender  by  Borrower  or  any  Guarantor,  whether  in  the  name  of any of the
Tradenames  or of Borrower or such  Guarantor,  shall be executed by Borrower or
such Guarantor as owner of such assigned Accounts, as the case may be.

     (d) New Tradenames  may be used by Borrower or any  Guarantor,  but only if
(i)  Lender is given at least  thirty  (30)  days  prior  written  notice of the
intended  use  of  any  new  Tradename  and  (ii) such   supplemental  financing
statements  or similar  instruments  as Lender may request shall be executed and
delivered  to Lender by Borrower or such  Guarantor  for filing or  recording by
Lender prior to the use of such new Tradename.

     8.2  Subsidiaries.  Borrower and  Guarantors  shall not form or acquire any
Subsidiaries after the date hereof, except to the extent permitted under Section
8.7  hereof.  In the event  Borrower  or any  Guarantor  forms or  acquires  any
Subsidiary after the date hereof, promptly upon such formation or acquisition of
any such Subsidiary after the date hereof,  (a) such Subsidiary shall be subject
to the terms of this  Agreement  and bound by the  terms and  conditions  hereof
applicable to Guarantors;  (b) Borrower  or such Guarantor  shall cause any such
Subsidiary to execute and deliver to Lender, in form and substance  satisfactory
to Lender and its  counsel:  (i) an  absolute  and  unconditional  guarantee  of
payment  of the  Obligations  containing  terms  substantially  similar to those
guarantees entered into by the existing  Guarantors in favor of Lender as of the
date hereof,  (ii) a security  agreement granting to Lender a first lien (except
as  otherwise  consented to in writing by Lender) upon all of the assets of such
Subsidiary  containing  terms  substantially  similar to this  Agreement and the
other  Financing  Agreements,   (iii) related  UCC  financing  statements,   and
(iv) such  other  agreements,  documents and  instruments as Lender may require,
including,  but not limited to, supplements and amendments hereto and other loan
agreements or  instruments  evidencing  Indebtedness  of such new  Subsidiary to
Lender;  and (c) promptly upon Lender's request:  (i) Borrower or such Guarantor
shall  execute  and deliver to Lender,  in form and  substance  satisfactory  to
Lender a pledge and security  agreement granting to Lender a first pledge of and
lien on all of the  issued  and  outstanding  shares  of  Capital  Stock of such
Subsidiary and  (ii) Borrower or such Guarantor shall deliver the original stock
certificates  evidencing such shares of Capital Stock together with stock powers
with  respect  thereto  duly  executed  in blank,  and  (iii) the  amount of the
investment by Borrower or such Guarantor in the Capital Stock of such Subsidiary
and any other  amounts paid or  liabilities  incurred by Borrower in  connection
with the formation or acquisition of such Subsidiary shall not exceed the amount
permitted under Section 8.7 hereof.
<PAGE>

     8.3 New Collateral  Locations.  Borrower and any Guarantor may open any new
location  within the  continental  United  States  provided it (a) gives  Lender
thirty (30) days prior  written  notice of the intended  opening of any such new
location, and (b) executes and delivers, or causes to be executed and delivered,
to Lender such agreements,  documents, and instruments consistent with the other
then  existing  Financing  Agreements  to the extent  applicable or otherwise as
Lender may deem  reasonably  necessary or desirable to protect its  interests in
the Collateral to be located in such location,  including,  without  limitation,
UCC financing statements and Collateral Access Agreements.

     8.4 Sale of Assets,  Consolidation,  Merger, Dissolution, Etc. Borrower and
each Guarantor  shall not, and shall not permit any  Subsidiary to,  directly or
indirectly:

     (a) merge into or with or  consolidate  with any other Person or permit any
other Person to merge into or with or consolidate with it; or

     (b) sell,  assign,  lease,  transfer,  abandon or otherwise  dispose of any
Capital  Stock or  Indebtedness  to any other Person or any of its assets to any
other Person, except for:

          (i) sales of Inventory in the ordinary course of business;

          (ii) the  disposition  of worn-out or  obsolete  Equipment  so long as
     (A) any proceeds of such disposition are paid to Lender, for application to
     the  Obligations in such order and manner as Lender shall determine and (B)
     such sales do not involve  Equipment  having an aggregate fair market value
     in excess of $50,000 for all such Equipment  disposed of in any fiscal year
     of Borrower or Guarantors;

          (iii)  the  issuance  and sale or other  disposition  by  Borrower  of
     Capital Stock of Borrower after the date hereof, provided, that, (A) Lender
     shall have  received  not less than ten (10)  Business  Days prior  written
     notice of such  issuance and sale by Borrower,  which notice shall  specify
     the parties to whom such shares are to be sold or  otherwise  disposed  of,
     the terms of such sale or other  disposition,  the total amount which it is
     anticipated   will  be  realized  from  the  issuance  and  sale  or  other
     disposition of such stock and the net cash proceeds which it is anticipated
     will  be  received  by  Borrower  from  such  sale  or  other  disposition,
     (B) Borrower  shall not be required to pay any  dividends or  repurchase or
     redeem such Capital  Stock or make any other  payments in respect  thereof,
     (C) the terms of such Capital  Stock,  and the terms and  conditions of the
     purchase  and sale  thereof,  shall not include any terms which  affect the
     right of Borrower to request or receive Loans or of Borrower and Guarantors
     to amend or modify any of the terms and conditions of this Agreement or any
     of the other  Financing  Agreements  or  otherwise  in any way relate to or
     affect the  arrangements of Borrower and Guarantors with Lender or are more
     restrictive  or burdensome  to Borrower or any Guarantor  than the terms of
     any Capital  Stock in effect on the date hereof,  and (D) as of the date of
     such  issuance  and sale or  other  disposition  and  after  giving  effect
     thereto,  no Event of Default or act,  condition or event which with notice
     or passage of time or both would constitute an Event of Default shall exist
     or have occurred; or
<PAGE>

          (iv)  the  issuance  of up to  8,000,000  shares  of  common  stock of
     Borrower upon the exercise of any options, warrants to purchase such common
     stock or earnout  agreements  whether  outstanding as of the date hereof or
     hereafter  issued  by  Borrower  whether  to  officers  of  Borrower  or in
     connection with acquisitions  permitted  hereunder  (provided,  that, after
     giving  effect to the issuance of such shares,  no Change of Control  shall
     occur);

     (c) wind up, liquidate or dissolve; or

     (d) agree to do any of the foregoing.

     8.5  Encumbrances.  Borrower  and each  Guarantor  shall not, and shall not
permit any Subsidiary to, create,  incur, assume or suffer to exist any security
interest,  mortgage,  pledge,  lien,  charge or other  encumbrance of any nature
whatsoever on any of its assets or properties,  including,  without  limitation,
the Collateral, except:

     (a) the liens and security interests of Lender;

     (b) liens  securing  the  payment of taxes,  either not yet  overdue or the
validity of which are being  contested in good faith by appropriate  proceedings
diligently pursued and available to Borrower,  such Guarantor or Subsidiary,  as
the case may be, and with respect to which adequate reserves have been set aside
on its books;

     (c)  non-consensual  statutory liens (other than liens securing the payment
of taxes)  arising in the  ordinary  course of the  business of  Borrower,  such
Guarantor  or  Subsidiary,  as the case may be, to the  extent:  (i) such  liens
secure  Indebtedness which is not overdue or (ii) such liens secure Indebtedness
relating to claims or liabilities  which are fully insured and being defended at
the sole  cost and  expense  and at the sole  risk of the  insurer  or are being
contested  in good  faith by  appropriate  proceedings  diligently  pursued  and
available to Borrower, such Guarantor or Subsidiary, as the case may be, in each
case prior to the  commencement of foreclosure or other similar  proceedings and
with respect to which adequate reserves have been set aside on its books;

     (d)  zoning  restrictions,   easements,   licenses,   covenants  and  other
restrictions  affecting the use of real  property of Borrower,  any Guarantor or
Subsidiary  which do not interfere in any material  respect with the use of such
real property or ordinary conduct of the business of Borrower, such Guarantor or
Subsidiary,  as the case may be, as presently  conducted  thereon or  materially
impair the value of the real property which may be subject thereto;

     (e) liens  incurred  or  deposits  made by  Borrower  or any  Guarantor  or
Subsidiary in the ordinary  course of the business of Borrower or such Guarantor
or Subsidiary in connection with worker's  compensation,  unemployment insurance
or other types of social security benefits consistent with the current practices
of Borrower or such Guarantor or Subsidiary as of the date hereof;
<PAGE>


     (f) encumbrances  constituting the filing of notice financing statements of
a  lessor's  rights  in and to  personal  property  leased  to  Borrower  or any
Guarantor or  Subsidiary  in the ordinary  course of the business of Borrower or
such Guarantor or Subsidiary;

     (g) purchase money liens or security  interests upon any specific  computer
equipment and related software hereafter acquired existing on any such equipment
or software at the time of the acquisition thereof by Borrower or such Guarantor
or  Subsidiary  (and  including  in any event any leases of  computer  equipment
constituting  Capitalized Lease  Obligations) to secure  Indebtedness  permitted
under Section 8.6(e) below;  provided,  that: (i) no such purchase money lien or
security  interest (or lease with respect to Capitalized Lease  Obligations,  as
the case may be) covering  specific future  equipment and related software shall
extend to or cover any other  property  other than the  specific  equipment  and
related software  acquired subject to such lien or security  interest (or lease)
and the proceeds  thereof,  (ii) such lien or security interest only secures the
obligation  to pay the purchase  price of such  specific  equipment  and related
software (or the Capitalized Lease  Obligations,  as the case may be), (iii) the
principal  amount secured thereby shall not exceed one hundred percent (100%) of
the cost of the equipment and related software so acquired (or leased), and (iv)
no Event of Default,  or act, condition or event which with notice or passage of
time or both would constitute an Event of Default,  shall exist or have occurred
and be continuing;

     (h) purchase money liens or security  interests  upon any specific  fitness
equipment   hereafter  acquired  (and  including  any  leases  with  respect  to
Capitalized Lease Obligations);  provided, that: (i) no such purchase money lien
or security interest (or lease with respect to Capitalized Lease Obligations, as
the case may be) covering  specific future fitness  equipment shall extend to or
cover any other property other than the specific fitness  equipment so acquired,
and the proceeds  thereof,  (ii) such lien or security interest only secures the
obligation to pay the purchase price of such specific fitness  equipment (or the
Capitalized Lease  Obligations,  as the case may be), (iii) the principal amount
secured  thereby shall not exceed one hundred  (100%) percent of the cost of the
fitness equipment so acquired (or leased); and (iv) no Event of Default, or act,
condition or event which with notice or passage of time or both would constitute
an Event of Default, shall exist or have occurred and be continuing; and

     (i) the liens and security interests set forth on Schedule 7.7 hereto.

     8.6  Indebtedness.  Borrower  and each  Guarantor  shall not, and shall not
permit any  Subsidiary  to, incur,  create,  assume,  become or be liable in any
manner with respect to, or permit to exist, any Indebtedness, except:

     (a) the Obligations;

     (b) Indebtedness arising in the ordinary course of the business of Borrower
or any  Guarantor  or  Subsidiary  in  connection  with  worker's  compensation,
unemployment  insurance or other types of social security  benefits in each case
consistent  with  the  current  practices  of  Borrower  or  such  Guarantor  or
Subsidiary as of the date hereof;
<PAGE>

     (c) Indebtedness of Guarantors to Borrower arising pursuant to the loans by
Borrower to Guarantors to the extent such loans are permitted  under Section 8.7
below;

     (d) unsecured Indebtedness of Borrower to any of its Subsidiaries after the
date hereof  pursuant to loans by such Subsidiary to Borrower,  provided,  that,
(i) such Indebtedness is subject to, and subordinate in right of payment to, the
right of Lender to receive the prior  indefeasible  payment and  satisfaction in
full of all of the  Obligations  on terms and  conditions  acceptable to Lender,
(ii) Lender shall have received, in form and substance satisfactory to Lender, a
subordination agreement providing for the terms of the subordination in right of
payment of such Indebtedness of Borrower to the prior  indefeasible  payment and
satisfaction in full of all of the Obligations,  duly  authorized,  executed and
delivered by such Subsidiary and Borrower, (iii) Borrower shall not, directly or
indirectly  make,  or be  required  to make,  any  payments  in  respect of such
Indebtedness  so long as any of the  Obligations  are  outstanding  and  unpaid,
(iv) Borrower  shall not, directly or indirectly,  (A) amend,  modify,  alter or
change any terms of such  Indebtedness or any agreement,  document or instrument
related thereto, or (B) redeem,  retire, defease,  purchase or otherwise acquire
such Indebtedness, or set aside or otherwise deposit or invest any sums for such
purpose, and (v) Borrower shall furnish to Lender all notices,  demands or other
materials in connection with such Indebtedness either received by Borrower or on
its  behalf,  promptly  after  receipt  thereof,  or sent by  Borrower or on its
behalf, concurrently with the sending thereof, as the case may be;

     (e)  Indebtedness of Borrower or any Guarantor or Subsidiary  arising after
the date hereof secured by purchase money liens or security interests  permitted
under  Section  8.5(g)  hereof  upon  specific  computer  equipment  and related
software hereafter acquired by Borrower or such Guarantor or Subsidiary pursuant
to an acquisition by Borrower or such  Guarantor or Subsidiary  permitted  under
Section 8.7(e);

     (f)  Indebtedness  of  Borrower  to  Brightbridge  arising  pursuant to the
Brightbridge Agreements,  provided, that, (i) such Indebtedness is, and shall at
all times remain,  unsecured, (ii) the terms and conditions of such Indebtedness
shall be acceptable in all respects to Lender, (iii) such Indebtedness shall not
exceed  $250,000 (less the aggregate  amount of all repayments or repurchases of
principal in respect thereof) plus interest thereon at the rate set forth in the
Brightbridge Agreements as in effect on the date hereof,  (iv) such Indebtedness
is, in all  respects,  subject to, and  subordinate  in right of payment to, the
right of Lender to receive the prior  indefeasible  payment and  satisfaction in
full of all of the Obligations,  (v) Borrower shall not, directly or indirectly,
make any payments in respect of such  Indebtedness,  including,  but not limited
to, any prepayments or other non-mandatory payments,  except, that, Borrower may
make regularly scheduled payments of principal and interest, on an unaccelerated
basis,  in  respect of such  Indebtedness  in  accordance  with the terms of the
Brightbridge Agreements as in effect on the date hereof,  provided,  that, as to
any such payment,  each of the following conditions is satisfied:  (A) as of the
date of such payment and after giving effect thereto,  no Event of Default shall
<PAGE>

exist or have occurred and be continuing, (B) as of the date of such payment and
after  giving  effect  thereto,  Excess  Availability  shall  be not  less  than
$1,000,000  and (C) after giving  effect to such payment,  Borrower  shall be in
compliance  with the financial  covenants set forth in Sections  8.10,  8.11 and
8.12  hereof on a pro forma basis using for this  purpose the  calculations  for
compliance  with  such  covenants  as of the  last  day of the  fiscal  month of
Borrower  ending  immediately  prior to the date of such payment,  (vi) Borrower
shall not, directly or indirectly,  (A) amend, modify, alter or change any terms
of such Indebtedness or any agreement, document or instrument related thereto as
in effect on the date hereof,  except,  that,  Borrower may, after prior written
notice to Lender,  amend,  modify,  alter or change  the terms  thereof so as to
extend  the  maturity  thereof or defer the  timing of any  payments  in respect
thereof,  or to forgive or cancel any portion of such  Indebtedness  (other than
pursuant to payments  thereof),  or to reduce the  interest  rate or any fees in
connection therewith or to make any covenants contained therein less restrictive
or burdensome  as to Borrower or otherwise  more  favorable to Borrower,  or (B)
redeem, retire, defease, purchase or otherwise acquire such Indebtedness, or set
aside or  otherwise  deposit  or  invest  any sums for such  purpose  and  (vii)
Borrower shall furnish to Lender all notices or demands in connection  with such
Indebtedness  either  received by Borrower or on its behalf,  promptly after the
receipt  thereof,  or sent by Borrower or on its behalf,  concurrently  with the
sending thereof, as the case may be;

     (g)  Indebtedness of Borrower or any Guarantor or Subsidiary  arising after
the date hereof secured by purchase money liens or security interests  permitted
under Section 8.5(h) hereof upon specific fitness equipment  hereafter  acquired
by Borrower or such  Guarantor or  Subsidiary,  provided,  that,  the  aggregate
amount of all such  Indebtedness  incurred in any fiscal year of Borrower  shall
not exceed $100,000 in such fiscal year of Borrower; and

     (h) Indebtedness of Borrower or any Guarantor or Subsidiary  existing as of
the date hereof set forth on Schedule 8.6 hereto,  provided, that, (i) Borrower,
such  Guarantor  or  Subsidiary,  as the case may be,  may only  make  regularly
scheduled  payments of principal and interest in respect of such Indebtedness in
accordance  with the terms of the agreement or  instrument  evidencing or giving
rise to such Indebtedness as in effect on the date hereof,  (ii) Borrower,  such
Guarantor or Subsidiary,  as the case may be, shall not, directly or indirectly,
(A)  amend,  modify,  alter or  change  the  terms of such  Indebtedness  or any
agreement,  document  or  instrument  related  thereto  as in effect on the date
hereof,  or (B) redeem,  retire,  defease,  purchase or  otherwise  acquire such
Indebtedness,  or set aside or  otherwise  deposit  or invest  any sums for such
purpose, and (iii) Borrower,  such Guarantor or Subsidiary,  as the case may be,
shall  furnish  to  Lender  all  notices  or  demands  in  connection  with such
Indebtedness either received by Borrower,  such Guarantor or Subsidiary,  as the
case may be, or on its behalf,  promptly after the receipt  thereof,  or sent by
Borrower or on its behalf,  concurrently  with the sending thereof,  as the case
may be.
<PAGE>

     8.7 Loans, Investments,  Guarantees, Etc. Borrower and each Guarantor shall
not, and shall not permit any  Subsidiary to,  directly or indirectly,  make any
loans or advance  money or  property  to any  person,  or invest in (by  capital
contribution, dividend or otherwise) or purchase or repurchase the Capital Stock
or  Indebtedness  or all or a substantial  part of the assets or property of any
person,  or guarantee,  assume,  endorse,  or otherwise  become  responsible for
(directly or indirectly) the Indebtedness, performance, obligations or dividends
of any  Person  or hold any cash or Cash  Equivalents  or agree to do any of the
foregoing, except:

     (a) the  guarantees by Guarantors  and any other  Subsidiary of Borrower of
the Obligations in favor of Lender;

     (b) the  endorsement  of  instruments  for  collection  or  deposit  in the
ordinary course of business;

     (c)  investments in cash or Cash  Equivalents so long as there are no Loans
outstanding  and such  investments  are pledged and delivered to Lender promptly
upon Lender's request;

     (d) the existing equity investment of Borrower in the Capital Stock of each
of HF Rehab, HF Rehab Iowa, Fitness Centers and Sports Therapy, and the existing
equity  investment  of HF Rehab  in the  Capital  Stock of TPC and the  existing
equity  investment  of HF Rehab  Iowa in the  Capital  Stock  of each of  Duffy,
Medlink and Medlink Services, in each case as of the date hereof;

     (e) the  purchase  by Borrower  or any  Guarantor  of all of the issued and
outstanding  shares of Capital Stock of any Person or all or a substantial  part
of the  assets or  property  of any Person or all or a  substantial  part of the
assets of property of any operating division or business of any Person, if as to
each such purchase  each of the following  conditions is satisfied as determined
by Lender in good faith promptly upon receipt of the applicable information:

     (i) Lender shall have received not less than thirty (30) days prior written
notice of the  intention of Borrower or such  Guarantor,  as the case may be, to
make  such  purchase,   which  notice  shall  set  forth  in  reasonable  detail
satisfactory to Lender,  the parties to such purchase,  the  consideration to be
paid for the purchase of such Capital  Stock or assets,  the terms and manner of
payment of such consideration,  the Capital Stock or assets to be purchased, the
liabilities  being assumed pursuant to such purchase and such other  information
with respect thereto as Lender may request,

     (ii) as of the date of such purchase,  and after giving effect thereto,  no
Event of  Default,  or act,  condition  or event which with notice or passage of
time or both would constitute an Event of Default,  shall exist or have occurred
and be continuing,

     (iii) such  purchase  shall be  permitted  under the terms of all  Material
Contracts,

     (iv) such purchase shall be on commercially reasonable prices and terms and
in a bona fide arms' length transaction,

<PAGE>

     (v) Lender shall have  received  true,  correct and complete  copies of all
agreements,  documents and  instruments  relating to such  acquisition,  as duly
authorized, executed and delivered by the parties thereto,

     (vi) the  restrictions  applicable  to Borrower,  any  Guarantor  and their
respective assets included in the agreements, documents and instruments relating
to such purchase shall be acceptable in good faith to Lender,

     (vii) Borrower and such Guarantor shall, immediately before and immediately
after  giving  effect to such  transaction  or series  of  transactions,  have a
Consolidated Net Worth (including, without limitation, any Indebtedness incurred
or  anticipated  to be  incurred  in  connection  with  or in  respect  of  such
transaction or series of transactions) equal to or greater than the Consolidated
Net  Worth  it  had  immediately   prior  to  such   transaction  or  series  of
transactions,

     (viii) Borrower and Guarantors  shall not become  obligated with respect to
any  Indebtedness,  nor any of their  property  become  subject to any  security
interest or lien,  pursuant to such  acquisition  unless Borrower and Guarantors
could incur such Indebtedness or create such security interest or lien hereunder
or under the other Financing  Agreements (and including  purchase money liens or
security  interests in computer  equipment and related software  permitted under
Section 8.5 hereof),

     (ix) in the  case of the  purchase  of any  Capital  Stock  of any  Person,
Borrower or such Guarantor  shall,  and shall cause such Person,  to comply with
Section 8.2 hereof,

     (x) the total  consideration  paid or payable by Borrower or such Guarantor
to  purchase  the  Capital  Stock or assets  of such  Person  shall  not  exceed
$2,000,000  (inclusive of any deferred portion thereof which shall be calculated
in a manner acceptable to Lender),

     (xi) the total  cash  portion  of the  consideration  or paid or payable by
Borrower  or such  Guarantor  to purchase  the  Capital  Stock or assets of such
Person shall not exceed $750,000,

     (xii) as of the date of such payment in cash or other immediately available
funds and after giving effect  thereto,  Excess  Availability  shall be not less
than the amount equal to ten percent (10%) of the then  outstanding  Obligations
after giving effect on a pro forma basis to Loans made in  connection  with such
acquisition  and other Loans made or  requested  on the date of such  payment in
cash or other immediately available funds,

     (xiii)  the EBITDA of the Person  whose  assets or Capital  Stock are being
acquired  shall be not less than  fifteen  (15%)  percent  of the  actual  total
revenues of such Person for the  immediately  preceding four (4) fiscal quarters
of such Person prior to the effective date of such  acquisition (and in the case
of the acquisition of assets, to the extent attributable to such assets),
<PAGE>

     (xiv) Lender shall have  received,  in form and substance  satisfactory  to
Lender,  (A) evidence that Lender has valid and perfected  security interests in
and liens upon the assets  purchased (in the case of the  acquisition of assets,
or upon the assets of the Subsidiary  acquired in the case of the acquisition of
Capital Stock) consisting of the types and categories of assets which constitute
Collateral  hereunder,  (B) all Collateral Access Agreements and other consents,
waivers,  acknowledgments  and other  agreements from third persons which Lender
may deem  necessary  or  desirable  in order to permit,  protect and perfect its
security  interests in and liens upon the assets  purchased  (in the case of the
acquisition of assets, or upon the assets of the Subsidiary acquired in the case
of the acquisition of Capital Stock), (C) the agreement of the seller consenting
to the  collateral  assignment  by Borrower or such  Guarantor of all rights and
remedies  and claims for damages of Borrower or such  Guarantor  relating to the
Collateral (including, without limitation, any bulk sales indemnification) under
the  agreements,  documents and  instruments  relating to such  acquisition  and
(D) such other  agreements,  documents and  instruments as Lender may request in
connection therewith,

     (xv)  Lender  shall  have  received  a  certificate  executed  by the chief
financial  officer of  Borrower  (A) stating  that no Event of Default,  or act,
condition or event which with notice or passage of time or both would constitute
an Event of Default,  shall exist or have occurred or would exist or occur after
giving effect to such acquisition and (B) showing (in reasonable detail and with
appropriate  calculations  and  computations  in all  respects  satisfactory  to
Lender)  compliance  for the  succeeding  four (4) fiscal  quarters  (the fiscal
quarter in which such acquisition  occurs being the first fiscal quarter of such
period) with the covenants set forth in Sections 8.10, 8.11 and 8.12 hereof on a
prospective  pro forma basis (after  giving effect to such  acquisition  and all
transactions related thereto);

     (f) loans by any  Subsidiary  of  Borrower  to  Borrower  to the extent the
Indebtedness arising from such loans is permitted under Section 8.6 above;

     (g) loans or advances by Borrower to any  Guarantor;  provided,  that,  the
Indebtedness of each Guarantor to Borrower  arising pursuant to such loans shall
not be evidenced by a promissory note or other  instrument,  unless the original
of any such note or other  instrument is duly and validly  endorsed and assigned
by  Borrower  or such  Guarantor  payable  to the order of  Lender,  in a manner
satisfactory to Lender and as so endorsed,  delivered to, and held by, Lender as
part of the Collateral;

     (h) obligations or Capital Stock issued to Borrower or any Guarantor by any
Person (or the representative of such Person) in respect of Indebtedness of such
Person owing to Borrower or such  Guarantor in connection  with the  insolvency,
bankruptcy,  receivership or  reorganization  of such Person or a composition or
readjustment  of the debts of such Person;  provided,  that, the original of any
such stock or instrument evidencing such obligations shall be promptly delivered
to Lender, upon Lender's request,  together with such stock power, assignment or
endorsement by Borrower or such Guarantor as Lender may request;
<PAGE>

     (i)  obligations  of account  debtors to Borrower or any Guarantor  arising
from  Accounts  which are past due  evidenced by a promissory  note made by such
account debtor payable to Borrower or such Guarantor;  provided,  that, promptly
upon the receipt of the original of any such promissory note by Borrower or such
Guarantor,  such promissory note shall be endorsed to the order of Lender,  in a
manner  satisfactory  to Lender and as so endorsed,  delivered  to, and held by,
Lender as part of the Collateral;

     (j)  loans and  advances  by  Borrower,  any  Guarantor  or  Subsidiary  to
employees of Borrower,  such Guarantor or Subsidiary not to exceed the principal
amount of $25,000 in the aggregate at any time  outstanding  for: (i) reasonably
and necessary  work-related  travel or other  ordinary  business  expenses to be
incurred  by such  employee in  connection  with their work for  Borrower,  such
Guarantor or Subsidiary and (ii) reasonable and necessary relocation expenses of
such employees (including home mortgage financing for relocated employees);

     (k) the existing loans, advances and guarantees by Borrower,  any Guarantor
or  Subsidiary  outstanding  as of the date hereof as set forth on Schedule  8.7
hereto; provided, that, as to such loans, advances and guarantees,  (i) Borrower
and such Guarantor or Subsidiary shall not,  directly or indirectly,  (A) amend,
modify,  alter or change the terms of such loans,  advances or guarantees or any
agreement, document or instrument related thereto, or (B) as to such guarantees,
redeem,  retire,  defease,  purchase or otherwise  acquire such guarantee or set
aside or otherwise deposit or invest any sums for such purpose and (ii) Borrower
or such Guarantor or Subsidiary shall furnish to Lender all notices,  demands or
other  materials in connection  with such loans,  advances or guarantees  either
received  by  Borrower,  or such  Guarantor  or  Subsidiary,  or on its  behalf,
promptly  after the receipt  thereof,  or sent by  Borrower,  such  Guarantor or
Subsidiary, or on its behalf, concurrently with the sending thereof, as the case
may be.

     8.8 Dividends and Redemptions.  Borrower and Guarantor shall not,  directly
or indirectly, declare or pay any dividends on account of any shares of class of
Capital  Stock of Borrower or  Guarantor  now or hereafter  outstanding,  or set
aside or  otherwise  deposit  or invest  any sums for such  purpose,  or redeem,
retire,  defease,  purchase  or  otherwise  acquire  any  shares of any class of
Capital  Stock (or set aside or  otherwise  deposit  or invest any sums for such
purpose) for any consideration other than common stock or apply or set apart any
sum, or make any other  distribution  (by  reduction of capital or otherwise) in
respect of any such shares or agree to do any of the  foregoing,  except for the
payment of dividends by any  Guarantor  or other  Subsidiary  of Borrower to any
Guarantor or to Borrower.
<PAGE>

     8.9 Transactions  with  Affiliates.  Borrower and each Guarantor shall not,
and shall not permit any  Subsidiary to,  directly or indirectly,  (a) purchase,
acquire or lease any property from, or sell,  transfer or lease any property to,
any officer,  employee,  shareholder,  director,  agent or any other  Affiliate,
except in the ordinary course of and pursuant to the reasonable  requirements of
its business and upon fair and reasonable  terms no less favorable to it than it
would  obtain in a  comparable  arm's length  transaction  with an  unaffiliated
person or (b) make any  payments  of  management,  consulting  or other fees for
management or similar  services,  or of any  Indebtedness  owing to any officer,
employee,  shareholder,  director or any other  Affiliate  except (i) reasonable
compensation  to officers,  employees  and  directors  for services  rendered to
Borrower and Guarantors in the ordinary course of business,  (ii) Guarantors and
any other  Subsidiary of Borrower may make payments to Borrower  pursuant to the
tax sharing arrangement by and among Borrower and its Subsidiaries (as in effect
on the date hereof),  (iii)  Guarantors and any other Subsidiary of Borrower may
make  payments to  Borrower of  management  fees and costs,  expenses  and other
charges  paid or  incurred  by  Borrower  on  behalf or for the  benefit  of any
Guarantor or other Subsidiary of Borrower,  including,  without limitation,  for
legal  and  accounting,  insurance,  marketing,  payroll  and  similar  types of
services paid for by Borrower on behalf of Guarantors  and (iv) any Guarantor or
other  Subsidiary  of  Borrower  may repay  Indebtedness  of such  Guarantor  or
Subsidiary to Borrower.

     8.10 Change in Retained  Earnings.  Borrower and each  Guarantor  shall not
permit the retained  earnings of Borrower and its  subsidiaries set forth in the
financial statements of Borrower and its subsidiaries as of December 31, 1997 to
decrease  by more than,  or  increase  by less than,  the amount set forth below
during the period indicated,  with the decline  calculated as of the end of each
month:

===============================================================================
             Period                                          Amount of Change
- -------------------------------------------------------------------------------
From January 1, 1998 through and                              ($100,000.00)
including March 31, 1998
- -------------------------------------------------------------------------------
From January 1, 1998 through                                  ($200,000.00)
and including June 30, 1998
- -------------------------------------------------------------------------------
From January 1, 1998 through                                  ($ 40,000.00)
and including September 30, 1998
- -------------------------------------------------------------------------------
From January 1, 1998 through                                   $460,000.00
and including December 31, 1998
- -------------------------------------------------------------------------------
From January 1, 1998 through                                   $660,000.00
and including March 31, 1999
- -------------------------------------------------------------------------------
From January 1, 1998 through June 30,                          $860,000.00
1999
===============================================================================

     Changes  in  retained  earnings  shall be  determined  based  solely on the
Consolidated Net Income of Borrower and its Subsidiaries.
<PAGE>

     8.10 Fixed Charge  Coverage  Ratio.  Borrower and each Guarantor  shall not
permit the Fixed Charge  Coverage  Ratio for any fiscal  quarter to be less than
the ratio set forth opposite such fiscal quarter:

     Fiscal Quarter Ending                           Ratio

     March 31, 1998                                1.75 to 1
     June 30, 1998                                 1.75 to 1
     September 30, 1998                            1.75 to 1
     December 31, 1998 and each                    2 to 1
      fiscal quarter thereafter

     8.11  Consolidated  Working Capital.  Borrower and each Guarantor shall not
permit the Consolidated  Working Capital of Borrower and its Subsidiaries at any
time to be less than $1,500,000.

     8.12 Maintenance of Existence. Borrower and each Guarantor shall, and shall
cause any Subsidiary to, at all times  preserve,  renew and keep in full,  force
and effect their  corporate  existence  and rights and  franchises  with respect
thereto  and  maintain  in full  force  and  effect  all  licenses,  trademarks,
tradenames, approvals,  authorizations,  leases, contracts and Permits necessary
to carry on the business as presently or proposed to be conducted.

     8.13 Changes in Business.  Borrower and each Guarantor shall not, and shall
not permit any  Subsidiary  to, engage in any business other than the businesses
of Borrower  and  Guarantors  on the date hereof and any  businesses  reasonably
related,  ancillary or  complimentary  to the  businesses in which  Borrower and
Guarantors are engaged on the date hereof.

     8.14 Compliance with Laws, Regulations, Etc.

     (a) Borrower and each Guarantor  shall,  and shall cause any Subsidiary to,
at all times comply in all material  respects with all applicable  provisions of
laws, rules, regulations, licenses, approvals, orders and other Permits and duly
observe all requirements,  of any foreign,  Federal, State or local Governmental
Authority,  including,  without  limitation,  ERISA,  the Code, the Occupational
Safety and Health Act of 1970, as amended,  the Health Care Laws, the Fair Labor
Standards Act of 1938, as amended, and the rules and regulations  thereunder and
all statutes, rules,  regulations,  orders, permits and stipulations relating to
environmental  pollution  and  employee  health and safety,  including,  without
limitation, all of the Environmental Laws.

     (b) Borrower and each Guarantor  shall,  and shall cause any Subsidiary to,
take prompt and  appropriate  action to respond to any  material  non-compliance
with any of the  Environmental  Laws and shall  regularly  report to Lender with
regard to such response.  If Borrower,  any Guarantor or Subsidiary receives any
notice of (i) the happening of any event involving the use, spill,  discharge or
clean-up of any Hazardous  Material or (ii) any  complaint,  order,  citation or
notice with regard to air emissions,  water  discharges,  noise emissions or any
other environmental, health or safety matter affecting Borrower from any Person,
including, but not limited to, the United States Environmental Protection Agency
or any state or local  environmental  agency or authority,  then Borrower  shall
give within  three (3)  Business  Days both oral and  written  notice of same to
Lender.
<PAGE>

     8.15 Payment of Taxes and Claims.  Borrower and each Guarantor  shall,  and
shall cause any  Subsidiary  to, duly pay and discharge all taxes,  assessments,
contributions  and  governmental  charges  upon or  against it or them or its or
their  properties  or assets,  except for taxes the  validity of which are being
contested  in good  faith by  appropriate  proceedings  diligently  pursued  and
available to Borrower,  such Guarantor or Subsidiary,  as the case may be, prior
to the date on which penalties attach thereto. Borrower and each Guarantor shall
be  liable  for any tax or  penalty  imposed  upon any  transaction  under  this
Agreement  or any of the  other  Financing  Agreements  or  giving  rise  to the
Accounts or any other  Collateral or which Lender may be required to withhold or
pay for any reason, and Borrower and each Guarantor agrees to indemnify and hold
Lender  harmless  with  respect  thereto,  and to repay to Lender on demand  the
amount thereof, and until paid by Borrower such amount shall be added and deemed
part of the Loans,  provided,  that, nothing contained herein shall be construed
to require  Borrower or any Guarantor to pay any income tax  attributable to the
income of Lender from any amounts charged or paid hereunder to Lender.

     8.16 Properties in Good Condition.

     (a) Borrower and each Guarantor  shall,  and shall cause any Subsidiary to,
keep its  properties,  in good repair,  working order and condition  (reasonable
wear and tear excepted) and, from time to time, make and cause any Subsidiary to
make all needful  and proper  repairs,  renewals,  replacements,  additions  and
improvements  thereto,  so that the  business  carried  on may be  properly  and
advantageously  conducted  at all  times in  accordance  with  prudent  business
management.  The Inventory  shall only be used in the businesses of Borrower and
Guarantors and not for personal, family, household or farming use.

     (b) All of the  Inventory  is and will be held for sale or lease,  or to be
furnished in connection  with the rendition of services,  in the ordinary course
of the  business of  Borrower  and  Guarantors,  and is and will be fit for such
purposes.  Borrower  and  Guarantors  shall  keep  the  Inventory  in  good  and
marketable  condition,  at its own expense.  Borrower and  Guarantors  shall not
acquire or accept any  Inventory  on  consignment  or  approval,  except if such
Inventory  is at all  times  clearly  identified  on the books  and  records  of
Borrower or such Guarantor as Inventory held on consignment or approval and such
Inventory is separately  reported to Lender and not included in the Inventory of
Borrower  as  reported to Lender in a manner  satisfactory  to Lender.  Borrower
shall  conduct a physical  count of the Inventory at least once per fiscal year,
and at any  time on or after  an  Event  of  Default  and so long as the same is
continuing,  at such other times as Lender reasonably requests, and in each case
shall promptly  supply Lender with a copy of such count  accompanied by a report
of the Value of such  Inventory.  Borrower  shall not,  without  Lender's  prior
written  consent,  sell any Inventory on a bill-and-hold  (except if reported to
Lender as  bill-and-hold  goods),  guaranteed  sale,  sale and  return,  sale on
approval, or other repurchase or return basis.
<PAGE>

     8.17  Insurance.  Borrower and each  Guarantor  shall,  and shall cause any
Subsidiary  to, at all  times  maintain  with  financially  sound and  reputable
insurers, insurance with respect to the Collateral against loss or damage of the
kind  and  in  the  amounts  customarily  insured  against  by  corporations  of
established  reputation  engaged in the same or similar businesses and similarly
situated and Borrower and each Guarantor  shall,  and shall cause any Subsidiary
to,  maintain public  liability  insurance  against claims for personal  injury,
death or property damage occurring upon, in, about or in connection with the use
of any  properties  owned,  occupied or  controlled by Borrower and occurring in
connection  with the use (or otherwise) of any products  manufactured or sold by
Borrower or such  Guarantor or  Subsidiary  or services  rendered by Borrower or
such Guarantor or Subsidiary, and workmen's compensation insurance (except as to
workmen's  compensation  insurance to the extent Borrower is  self-insured  with
respect thereto).  Said policies of insurance shall be satisfactory to Lender as
to form, amount and insurer.  Borrower shall furnish  certificates,  policies or
endorsements to Lender as proof of such insurance,  and, if Borrower fails to do
so,  Lender is  authorized,  but not required,  to obtain such  insurance at the
expense of Borrower.  All policies  shall  provide for at least thirty (30) days
prior written notice to Lender of any  cancellation or reduction of coverage and
that Lender may act as attorney for Borrower,  any Guarantor or  Subsidiary,  in
obtaining,  and at any time on or after the  occurrence  of an Event of Default,
adjusting,  settling,  amending  and  canceling  such  insurance.  Borrower  and
Guarantors shall obtain  non-contributory  lender's loss payable endorsements to
all insurance policies in form and substance  reasonably  satisfactory to Lender
specifying that the proceeds of such insurance shall be payable to Lender as its
interests may appear and further specifying that Lender shall be paid regardless
of any act or omission by Borrower or any Guarantor.  At its option,  Lender may
apply  any  insurance  proceeds  received  by  Lender at any time to the cost of
replacement of Collateral  and/or to payment of the Obligations,  whether or not
then due, in any order and in such manner as Lender may determine, except, that,
notwithstanding anything to the contrary contained herein, in the event that any
Equipment or other  tangible  property of Borrower,  any Guarantor or Subsidiary
shall be  physically  damaged or  destroyed,  Lender shall  release the net cash
proceeds from  insurance  received by Lender  pursuant to this Section 8.18 as a
result of such damage or  destruction  to the extent  necessary  for the repair,
refurbishing  or replacement  of such  Equipment or other  tangible  property of
Borrower,  any Guarantor or Subsidiary;  provided,  that,  each of the following
conditions  is  satisfied:  (a) no Event of Default or act,  condition  or event
which  with  notice or  passage  of time or both  would  constitute  an Event of
Default shall exist or have occurred and be continuing;  (b) no Event of Default
or act,  condition  or event  which with notice or passage of time or both would
constitute  an Event of Default  shall occur  during the course of such  repair,
refurbishing  or  replacement;  (c) the  amount of the  insurance  proceeds  are
sufficient,  in  Lender's  good  faith  determination,  to effect  such  repair,
refurbishing or replacement in a satisfactory manner; (d) such proceeds shall be
used solely to repair,  refurbish  or replace the  Equipment  or other  tangible
property of Borrower,  any Guarantor or Subsidiary so damaged or destroyed (free
and clear of any security interests, liens, claims or encumbrances) and shall be
released by Lender as needed for such purpose;  (e) the  insurance carrier shall
have  waived any right of  subrogation  against  Borrower or such  Guarantor  or
Subsidiary under its policy; and (f) no more than $200,000 in insurance proceeds
has been  paid for all such  damage or  destruction  (in any one case and in the
aggregate).
<PAGE>

     8.18 Compliance with ERISA.

     (a) Borrower and Guarantors shall not with respect to all "employee benefit
plans"  maintained by Borrower,  any Guarantor or any of their ERISA Affiliates:
(i) terminate any of such employee benefit plans so as to incur any liability to
the Pension Benefit Guaranty  Corporation  established  pursuant to ERISA,  (ii)
allow or  suffer  to exist  any  prohibited  transaction  involving  any of such
employee  benefit  plans or any trust  created  thereunder  which would  subject
Borrower,  such  Guarantor  or  ERISA  Affiliate  to a tax or  penalty  or other
liability on prohibited  transactions  imposed under Section 4975 of the Code or
Section 502(i) of ERISA, (iii) fail to pay to any such employee benefit plan any
contribution  which it is obligated to pay under  Section 302 of ERISA,  Section
412 of the Code or the  terms of such  plan,  (iv) allow  or suffer to exist any
accumulated funding deficiency,  whether or not waived, with respect to any such
employee  benefit  plan,  (v)  allow or  suffer  to exist  any  occurrence  of a
reportable  event or any other event or condition which presents a material risk
of termination by the Pension Benefit Guaranty  Corporation of any such employee
benefit plan that is a single employer plan, which  termination  could result in
any  liability to the Pension  Benefit  Guaranty  Corporation  or (vi) incur any
withdrawal liability with respect to any Multiemployer Plan.

     (b) As soon as  possible  and,  in any  event,  within  five (5) days after
Borrower, any Guarantor or any of their Subsidiaries or ERISA Affiliate knows or
has reason to know of the occurrence of any of the following  events relating to
a Plan,  Borrower and  Guarantors  shall deliver to Lender a certificate  of the
chief financial  officer of Borrower setting forth details as to such occurrence
and the action,  if any, that  Borrower,  such  Guarantor or ERISA  Affiliate is
required or proposes to take,  together with any notices required to be given to
or filed with or by Borrower, such Guarantor,  the ERISA Affiliate,  the Pension
Benefit Guaranty Corporation,  a Plan participant or the Plan administrator with
respect  thereto:  (i) that a  reportable  event has  occurred  (other than with
respect to a Plan which is a  Multiemployer  Plan)  which  could  reasonably  be
expected to result in material  liability  of Borrower,  any  Guarantor or ERISA
Affiliate,  (ii) that, with respect to a Plan, an accumulated funding deficiency
has been incurred or an application will be or has been made to the Secretary of
the  Treasury  for a waiver or  modification  of the  minimum  funding  standard
(including   any  required   installment   payments)  or  an  extension  of  any
amortization  period under  Section 412 of the Code or Section 302 of ERISA with
respect to a Plan,  (iii) that a  contribution  required to be made to a Plan by
Borrower, any Guarantor or ERISA Affiliate has not been timely made, (iv) that a
Plan has been or is reasonably  expected to be terminated,  (v) that a Plan that
is a  Multiemployer  Plan has been or is reasonably  expected to be reorganized,
partitioned  or declared  insolvent  under Title IV of ERISA,  (vi) that a Plan,
<PAGE>

which is not a Multiemployer Plan, has an Unfunded Current Liability giving rise
to a lien under ERISA or the Code,  (vii) that  proceedings  may be or have been
instituted  to terminate a Plan,  (viii) that a proceeding  has been  instituted
pursuant  to  Section  515 of ERISA to  collect  a  delinquent  contribution  of
Borrower, any Guarantor or ERISA Affiliate to a Plan, or (ix) that Borrower, any
Guarantor  or ERISA  Affiliate  will or is  reasonably  expected  to  incur  any
material  liability  (including any contingent or secondary  liability) to or on
account of the  termination  of or withdrawal  from a Plan under  Sections 4062,
4063,  4064,  4069,  4201, 4204 or 4212 of ERISA or with respect to a Plan under
Sections 409 or 502(i) or 502(1) of ERISA,  or (x) Borrower or any  Guarantor or
ERISA  Affiliate  may incur any  material  liability  pursuant  to any  employee
welfare benefit plan that provides benefits to retired employees or other former
employees  (other  than as  required  by Section  601 of ERISA) or any  employee
pension  benefit  plan.  Upon the request of Lender,  Borrower  will  deliver to
Lender a complete copy of the annual report (Form 5500) of each Plan required to
be filed with the Internal Revenue  Service.  In addition to any certificates or
notices delivered to Lender pursuant to the first sentence hereof, copies of any
material  notices  received by Borrower,  any Guarantor or ERISA  Affiliate with
respect  to any Plan  shall be  delivered  to  Lender  no later  than  three (3)
Business  Days after the date such notice has been  received by Borrower or such
Guarantor or ERISA Affiliate, as applicable.

     (c) As used in this  Section  8.19,  the terms  "employee  pension  benefit
plans,"  "employee  benefit  plans",   "accumulated   funding   deficiency"  and
"reportable event" shall have the respective meanings assigned to them in ERISA,
and the term "prohibited  transaction"  shall have the meaning assigned to it in
Section 4975 of the Code and Section 406 of ERISA.

     8.19 Additional  Bank Accounts.  Borrower and each Guarantor shall not, and
shall not permit any Subsidiary to, directly or indirectly,  open,  establish or
maintain any deposit account,  investment  account or any other account with any
bank or other financial institution,  other than the Collection Accounts and the
accounts  set  forth  in  Schedule  7.14  hereto,  except:  (a) as to any new or
additional  Collection  Accounts and other such new or additional accounts which
contain any Collateral or proceeds  thereof,  with the prior written  consent of
Lender and subject to such conditions thereto as Lender may establish and (b) as
to any accounts used by Borrower or any Guarantor or Subsidiary to make payments
of payroll,  taxes or other  obligations to third  parties,  after prior written
notice to Lender.

     8.20 Financial Statements and Other Information.

     (a) Borrower and each Guarantor  shall promptly  furnish to Lender all such
financial and other  information as Lender shall reasonably  request relating to
the  Collateral  and the assets,  businesses  and  operations  of  Borrower  and
Guarantors,  and notify the auditors and  accountants of Borrower and Guarantors
that Lender is authorized to obtain such information directly from them. Without
limiting the foregoing, Borrower and Guarantors shall furnish to Lender, in such
detail as Lender shall request, the following:
<PAGE>

          (i) As soon as available, but in any event not later than ninety-seven
     (97) days  after the end of each  fiscal  year,  (A)  audited  consolidated
     balance  sheet,  consolidated  statement  of  operations  and  consolidated
     statement of cash flows  for Borrower and its Subsidiaries in each case for
     such fiscal year, and the  accompanying  notes  thereto,  and (B) unaudited
     consolidating  balance  sheets,  statements of operations and statements of
     cash flows for Borrower and its  Subsidiaries for such fiscal year, and the
     accompanying notes thereto,  setting forth in each case in comparative form
     figures for the previous  fiscal year,  all in  reasonable  detail,  fairly
     presenting the financial position and the results of operations of Borrower
     and its  Subsidiaries  as at the date  thereof and for the fiscal year then
     ended,  and prepared in accordance  with GAAP  consistently  applied.  Such
     audited  consolidated  statements of Borrower and its Subsidiaries shall be
     examined in accordance with generally  accepted  auditing  standards by and
     accompanied  by a report  thereon  unqualified  as to scope of  independent
     certified  public  accountants  selected by Borrower  and  satisfactory  to
     Lender and a compliance  certificate by the chief executive officer,  chief
     financial officer or vice  president-corporate  controller substantially in
     the form of  Exhibit D hereto  along  with a  schedule  in form  reasonably
     satisfactory to Lender of the calculations  used in determining,  as of the
     end of such  fiscal  year,  whether  Borrower  was in  compliance  with the
     covenants set forth in Sections  8.10,  8.11 and 8.12 of this Agreement for
     such year and a certificate of the independent certified public accountants
     that examined such statements to the effect that they have reviewed and are
     familiar  with  the  Financing  Agreements  and  that,  in  examining  such
     financial  statements,  they did not become  aware of any fact or condition
     which then  constituted  an Event of  Default,  except  for those,  if any,
     described in reasonable detail in such certificate.

          (ii) As soon as available,  but in any event not later than  fifty-two
     (52) days  after the end of each  fiscal  quarter  (other  than any  fiscal
     quarter  which  is also  the end of any  fiscal  year of  Borrower  and its
     Subsidiaries)  and not later than  ninety-seven  (97) days after the end of
     any fiscal year, consolidated and consolidating unaudited balance sheets of
     Borrower  and  its  Subsidiaries  as  at  the  end  of  such  quarter,  and
     consolidated  and  consolidating  unaudited  statements of  operations  and
     statements of cash flow for Borrower and its  Subsidiaries for such quarter
     and for the period from the beginning of the fiscal year to the end of such
     quarter,  together with the accompanying  notes thereto,  all in reasonable
     detail,  fairly presenting the financial  position and results of operation
     of  Borrower  and its  Subsidiaries  as at the  date  thereof  and for such
     periods, prepared in accordance with GAAP consistently applied (except that
     such interim financial  statements shall not include accompanying notes and
     shall be subject to normal year-end adjustments).  Such statements shall be
     certified to be correct by the chief financial officer of Borrower, subject
     to normal year-end adjustments and accompanied by a compliance  certificate
     substantially in the form of Exhibit D hereto along with a schedule in form
     reasonably  satisfactory to Lender of the calculations used in determining,
     as of  the  end  of  such  fiscal  quarter,  whether  the  Borrower  was in
     compliance  with the covenants set forth in Sections 8.10, 8.11 and 8.12 of
     this Agreement for such quarter.
<PAGE>

          (iii)  As  soon  as  available,  but  in  any  event  not  later  than
     thirty-five (35) days after the end of each month,  consolidated  unaudited
     balance  sheets  of  Borrower  and its  Subsidiaries  as at the end of such
     month, and consolidated unaudited statements of operations for Borrower and
     its  Subsidiaries  for such month and for the period from the  beginning of
     the fiscal year to the end of such month, all in reasonable detail,  fairly
     presenting the financial  position and results of operation of Borrower and
     its Subsidiaries as at the date thereof and for such periods,  and prepared
     in  accordance  with GAAP  consistently  applied  (except that such interim
     financial  statements  shall not  include  accompanying  notes and shall be
     subject to normal year-end adjustments). Such statements shall be certified
     to be correct by the chief financial officer of Borrower, subject to normal
     year-end   adjustments   and   accompanied  by  a  compliance   certificate
     substantially in the form of Exhibit D hereto along with a schedule in form
     reasonably  satisfactory to Lender of the calculations used in determining,
     as of the end of such fiscal month,  whether the Borrower was in compliance
     with the  covenants  set  forth  in  Sections  8.10,  8.11 and 8.12 of this
     Agreement for such month.

          (iv) Not later  than  fifteen  (15) days prior to the last day of each
     fiscal year  (commencing  with the fiscal year of Borrower  ending December
     31, 1998),  preliminary projected consolidated and consolidating  financial
     statements  of  Borrower  and its  Subsidiaries  for the next  fiscal  year
     following such then current fiscal year and not later than  forty-five (45)
     days  after  the last day of each such  fiscal  year  (commencing  with the
     fiscal  year  of  Borrower  ending  December  31,  1998),  final  projected
     consolidated  and  consolidating  financial  statements of Borrower and its
     Subsidiaries as provided above. Such projected  financial  statements shall
     be prepared on a monthly basis for the next succeeding year, on a quarterly
     basis for the  second  and third  succeeding  years and on an annual  basis
     thereafter.

          (v)  Within  twenty  (20)  days  after the last day of each  month,  a
     calculation  of the  EBITDA  of  Borrower  and  its  Subsidiaries  for  the
     immediately  preceding  twelve (12) months and by no later than Thursday of
     each  week or more  frequently  upon  Lender's  request,  a duly  completed
     Borrowing  Base  Certificate  which  shall:  (A) identify the basis for the
     calculations set forth therein in reasonable detail  satisfactory to Lender
     as to collections  and revenues of Borrower and its  Subsidiaries as of the
     Saturday  of  the  immediately  preceding  week  (or  in  the  case  of the
     calculation of EBITDA, as of the last day of the preceding  month),  (B) be
     prepared by or under the  supervision  of the  Borrower's  chief  executive
     officer or chief financial  officer and certified by such officer,  and (C)
     have attached  thereto such additional  schedules and other  information as
     Lender may from time to time request.

          (vi) As soon as available, but in any event not later than twenty (20)
     days  after  the last day of each  month,  agings of  accounts  receivable,
     agings of accounts  payable and  inventory  reports by  location,  cost and
     category.

          (vii)  Promptly  upon any  Insurance  Account or other  Receivable  in
     respect  of an  interest  or claim  in or under  any  policy  of  insurance
     arising,  which is payable by persons  other than those  persons  listed on
     Schedule 7.11 hereto,  the name and address of the person obligated to make
     payments thereon.
<PAGE>

          (viii) Promptly upon entering into any agreement after the date hereof
     giving rise to a Contract Account other than with those persons  designated
     on Schedule  7.11 hereto,  the name and address of the person  obligated to
     make payments thereon.

          (ix) Promptly after delivery thereof, copies of any management letters
     and reports by such independent  certified  public  accountants to Borrower
     and its Subsidiaries.

          (x) Promptly upon becoming  aware of the existence of any condition or
     event  which  constitutes  an Event of  Default or any  condition  or event
     which,  with the passage of time or notice or both would constitute such an
     Event of Default, pursuant to the provisions of this Agreement or the other
     Financing  Agreements,  Borrower  shall give Lender  written notice thereof
     specifying the nature of such condition or event.

          (xi)  Promptly  upon the  earlier of the  mailing  or filing  thereof,
     copies  of all  registration  statements  and any  other  filings  or other
     communications   made  by  Borrower  to  holders  of  its  publicly  traded
     securities or the Securities Exchange Commission from time to time pursuant
     to the Securities  Exchange Act of 1934, as amended,  or the Securities Act
     of 1933, as amended.

          (xii) Promptly and in any event after becoming aware of the occurrence
     of any of the following  events:  (A) any Material  Contract of Borrower or
     any  Guarantor is  terminated  or amended or any new  Material  Contract is
     entered  into (in which event  Borrower  or such  Guarantor  shall  provide
     Lender with a copy of such Material Contract),  or (B) any order,  judgment
     or decree in excess of $100,000 (after  reasonably  expected  insurance and
     indemnity  recovery)  shall  have been  entered  against  Borrower  or such
     Guarantor  or any of their  respective  properties  or  assets,  or (C) any
     notification  of violation of any laws or regulations  (including,  without
     limitation,  any Health Care Laws) shall have been  received by Borrower or
     any Guarantor or from any  Governmental  Authority the results of which are
     reasonably  likely  to have a  material  adverse  effect  on the  business,
     assets,  condition  (financial  or  otherwise)  or results of operations or
     prospects  of  Borrower  or  any  Guarantor  or  the  legality,   validity,
     enforceability,  perfection or priority of the security interests and liens
     of Lender  upon the  Collateral  or the  ability of Lender to  enforce  the
     Obligations or realize upon the Collateral or otherwise with respect to the
     rights of Lender  hereunder or under the other Financing  Agreements or the
     ability of Borrower or any Guarantor to perform its  obligations  hereunder
     or under the other Financing Agreements.

     (b)  Simultaneously  with the  delivery  of each of the annual  audited and
quarterly and monthly unaudited financial statements as set forth herein, Lender
shall  receive a  certificate  of the chief  financial  officer of Borrower  (i)
stating that, except as explained in reasonable detail in such certificate,  (A)
all of the  representations,  warranties and covenants of Borrower and Guarantor
contained in this Agreement and the other  Financing  Agreements are correct and
complete  as at the date of such  certificate  and (B) no Event of Default  then
exists or existed during the period covered by such  financial  statements,  and
(ii) describing and analyzing in reasonable detail all material trends,  changes
and  developments  in each and all  financial  statements.  If such  certificate
discloses that a representation or warranty is not correct or complete,  or that
a covenant has not been complied  with,  or that an Event of Default  existed or
exists, such certificate shall set forth the action Borrower and Guarantors have
taken or propose to take with respect thereto.
<PAGE>

     (c) Upon  Lender's  request,  Borrower  shall  promptly  notify  any person
obligated to make payments on any Contract  Account of the security  interest of
Lender in such Contract  Accounts,  pursuant to a form acceptable to Lender, and
obtain the  acknowledgment  and consent of such person to the security interests
of Lender therein.

     (d) Borrower and each Guarantor  shall promptly notify Lender in writing of
any loss, damage,  investigation,  action, suit, proceeding or claim relating to
the  Collateral  or which might  result in any  material  adverse  change in its
business, properties, assets, goodwill or condition, financial or otherwise.

     (e) Borrower and each Guarantor shall promptly provide Lender such budgets,
forecasts,  projections and other information respecting the business operations
and financial or other condition of Borrower and Guarantors, as Lender may, from
time to time, reasonably request.

     (f)  Lender  is  hereby  authorized  to  deliver  a copy  of any  financial
statement  or any other  information  relating to the  business,  operations  or
financial  condition of Borrower or its Subsidiaries,  which may be furnished to
it  hereunder  or  otherwise,   to  any  regulatory  body  or  agency  or  other
Governmental  Authority  having  jurisdiction  over  Lender  or upon  notice  to
Borrower (to the extent  permitted under applicable law), to any court or to any
other Person which shall,  or shall have any right or obligation  to, succeed to
all or any part of the interests of Lender in any of the Loans,  this Agreement,
the other Financing Agreements or the Collateral.

     8.21 End of Fiscal  Years;  Fiscal  Quarters.  Borrower and each  Guarantor
shall,  for  financial   reporting   purposes,   cause  its,  and  each  of  its
Subsidiaries' (a) fiscal years to end on December 31 of each year and (b) fiscal
quarters to end on March 31, June 30, September 30 and December 31 of each year.

     8.22 Limitation on Restrictions Affecting  Subsidiaries.  Borrower and each
Guarantor  shall not,  and shall not  permit any  Subsidiary  to,  directly,  or
indirectly,  create or  otherwise  cause or suffer to exist any  encumbrance  or
restriction  which  prohibits  or limits the ability of any  Guarantor  or other
Subsidiary of Borrower to (a) pay  dividends or make other  distributions or pay
any Indebtedness owed to Borrower or any Subsidiary of Borrower;  (b) make loans
or advances to Borrower or any Subsidiary of Borrower;  (c) transfer  any of its
properties or assets to Borrower or any  Subsidiary of Borrower;  or (d) create,
incur,  assume or suffer to exist any lien upon any of its  property,  assets or
revenues,  whether now owned or hereafter acquired,  other than encumbrances and
restrictions    arising   under   (i) applicable   law,   (ii) this   Agreement,
(iii) customary  provisions  restricting  subletting  or assignment of any lease
governing  a  leasehold  interest  of  Borrower  or  any  of  its  Subsidiaries,
(iv) customary  restric- tions on dispositions of real property  interests found
in  reciprocal  easement  agreements of Borrower,  any Guarantor or  Subsidiary,
(v) any agreement relating to permitted Indebtedness incurred by a Subsidiary of
Borrower prior to the date on which such Subsidiary was acquired by Borrower and
outstanding on such acquisition date, and (vi) the  extension or continuation of
contractual  obligations  in existence on the date hereof;  provided,  that, any
such  encumbrances or  restrictions  contained in such extension or continuation
are no less favorable to Lender than those  encumbrances and restrictions  under
or pursuant to the contractual obligations so extended or continued.
<PAGE>

     8.23 Additional  Negative  Pledges.  Borrower and each Guarantor shall not,
and shall not  permit any  Subsidiary  to,  directly  or  indirectly,  create or
otherwise cause or suffer to exist or become effective,  or permit any Guarantor
or  Subsidiary  to  create  or  otherwise  cause or  suffer  to exist or  become
effective, directly or indirectly, (a) any prohibition or restriction (including
any agreement to provide  equal and ratable  security to any other Person in the
event a security interest or lien is granted to or for the benefit of Lender) on
the creation or  existence  of any security  interest or lien upon the assets of
Borrower,  any  Guarantor  or other  Subsidiary,  other  than  the  restrictions
contained in this Agreement or the other Financing Agreements; (b) any agreement
relating to a lien  permitted  pursuant to Section  8.5(g) hereof as relating to
the property encumbered  thereby; or (c) restrictions  described in Section 8.23
hereof.

     8.24 Compliance with Action Plan.  Borrower and Guarantors  shall take each
of the actions set forth in the Action Plan and shall have  complied with all of
the terms of the Action Plan and completed all actions required  thereunder in a
manner  satisfactory  to Lender by no later than April 30, 1998.  Borrower shall
cooperate  with  Ernst & Young to  conduct  such  periodic  reviews,  audits and
analysis as Lender may from time to time  require to confirm the  compliance  by
Borrower with the Action Plan.

     8.25 Further Assurances.

     (a) Borrower  and each  Guarantor  has  executed or will  contemporaneously
herewith execute and deliver to Lender such of the other Financing Agreements to
which it is a party and  financing  statements  pursuant to the UCC, in form and
substance  satisfactory  to Lender.  Borrower and each Guarantor  shall,  at its
expense,  at any time or times duly  execute and  deliver,  or shall cause to be
duly executed and delivered, such further agreements, instruments and documents,
including,  without  limitation,   additional  security  agreements,  collateral
assignments,  UCC financing  statements or amendments or continuations  thereof,
certificates  of title  with  respect to motor  vehicles  and  applications  for
notation  of the liens of  Lender  thereon,  Collateral  Access  Agreements  and
consents  to the  exercise by Lender of all the rights and  remedies  hereunder,
under any of the other  Financing  Agreements or applicable  law with respect to
the Collateral, and do or cause to be done such further acts as may be necessary
or proper in Lender's  opinion to  evidence,  perfect,  maintain and enforce the
security  interest and the priority  thereof in the  Collateral and to otherwise
effectuate  the  provisions  or purposes of this  Agreement  or any of the other
Financing Agreements.

     (b) Where permitted by law,  Borrower and each Guarantor hereby  authorizes
Lender to execute and file one or more UCC financing  statements  signed only by
Lender.  Upon the request of Lender, at any time and from time to time, Borrower
and each Guarantor shall, at its cost and expense,  do, make,  execute,  deliver
and record, register or file, financing statements,  mortgages,  deeds of trust,
deeds to secure debt, and other  instruments,  acts,  pledges,  assignments  and
transfers  (or  cause  the same to be done)  and will  deliver  to  Lender  such
instruments evidencing items of Collateral as may be requested by Lender.
<PAGE>

     (c) Upon Lender's  request,  Borrower  shall cause to be delivered  (within
forty- five (45) days of  Lender's  request)  opinions  of counsel,  selected by
Borrower  and  acceptable  to Lender,  licensed to practice in the States  which
Borrower,  any Guarantor or any person  obligated to make payments in respect of
any Medicaid Account, Insurance Account or Contract Account is located as Lender
may from time to time specify.  All such opinions shall be in form and substance
satisfactory to Lender, and either (i) confirm to Lender that no further actions
are  required  in order to  perfect  the  security  interest  of  Lender in such
Accounts in such States or (ii) shall  set forth in  reasonable  detail any such
further  actions as may be  required.  In the event that for any reason  further
actions  are  required as set forth in such  opinions,  upon  Lender's  request,
Borrower and each Guarantor shall promptly take such actions or cause them to be
taken, as the case may be.


SECTION 9.  EVENTS OF DEFAULT AND REMEDIES

     9.1 Events of Default.  The  occurrence of any one or more of the following
events shall constitute an "Event of Default" hereunder:

     (a) Borrower  shall be in default in the payment of any of the  Obligations
when due, which default shall continue for two (2) days; or

     (b)  (i) Borrower,  any Guarantor or other Obligor shall fail to observe or
perform any of the covenants or agreements contained in Sections 8.2, 8.3, 8.10,
8.11,  8.12, 8.13, 8.14, 8.15, 8.16, 8.17, 8.19, 8.20 and 8.22 of this Agreement
or any covenants or agreements  covering  substantially  the same matter as such
sections  in any of the  other  Financing  Agreements,  and such  failure  shall
continue for ten (10) days,  provided,  that, such ten (10) day period shall not
apply in the case of: (A) any failure to observe any such  covenant or agreement
which is not capable of being cured at all or within such ten (10) day period or
which has been the subject of a prior  failure  within a six (6) month period or
(B) an intentional breach by Borrower,  and Guarantor or their management of any
such covenant or  agreement,  or (ii)  Borrower,  any Guarantor or other Obligor
shall fail to observe or perform any covenants or  agreements  contained in this
Agreement, the other Financing Agreements or in any other document or instrument
referred to therein,  other than as  described  in Section  9.1(a) or  9.1(b)(i)
above; or

     (c) any present or future  representation,  warranty or  statement  of fact
when made by or on behalf of  Borrower  or any  Guarantor  to Lender is false or
misleading in any material respect; or

     (d) one or more judgments are rendered  against  Borrower or any Obligor in
excess of $200,000 in any one case or  $400,000  in the  aggregate  and the same
shall  remain  undischarged  for a period  in  excess  of  thirty  (30)  days or
execution shall at any time not be effectively stayed except if it is a judgment
for which  Borrower or such  Obligor is fully  insured and with respect to which
the insurer has admitted in writing its  liability  for the full amount  thereof
and so long as execution is at all times effectively stayed; or
<PAGE>

     (e) Borrower or any Obligor  shall be generally  unable to pay its debts as
they  mature,  suspend or  discontinue  doing  business  for any reason,  become
insolvent, call a meeting of creditors or have a creditors' committee appointed,
make a general  assignment for the benefit of creditors,  shall admit in writing
its  inability to pay its debts as they become due or shall  commence any action
or  proceeding  for the  appointment  of any  trustee,  receiver,  custodian  or
liquidator  of Borrower or such  Obligor or all or any part of their  respective
properties or assets; or

     (f) Borrower or any Obligor  shall  commence any action or  proceeding  for
relief  under  the   Bankruptcy   Code  or  any   reorganization,   arrangement,
composition, readjustment,  liquidation, dissolution or similar relief under the
Bankruptcy  Code or any other  present or future  statute,  law or regulation or
shall take any corporate action to authorize any of such actions or proceedings;
or

     (g) Borrower or any Obligor shall have  commenced  against it any action or
proceeding  for  relief  under  the  Bankruptcy  Code  or  any   reorganization,
arrangement,  composition,  readjustment,  liquidation,  dissolution  or similar
relief under the Bankruptcy Code or any other present or future statute,  law or
regulation,  or any action or  proceeding  for the  appointment  of any trustee,
receiver,  custodian or  liquidator of any of Borrower or such Obligor or all or
any part of their respective properties or assets, which is not dismissed within
forty-five (45) days of its commencement, or Borrower or such Obligor shall file
any answer  admitting or not  contesting  the  allegations  of a petition  filed
against  it in any  such  proceeding  or by any act or  omission  indicates  its
consent to,  acquiescence in or approval of, any such action or proceeding or if
the relief requested is granted sooner; or

     (h) Borrower or any Obligor  shall default in the payment of any amounts at
any time due on any  Indebtedness  for  borrowed  money in excess  of  $200,000,
Capitalized   Lease   Obligations  in  excess  of  $200,000  or  any  contingent
Indebtedness  in  connection  with any  guarantee,  indemnity or similar type of
instrument  in excess of  $200,000  at any time owing to any  Person  other than
Lender and in the performance of any other terms or covenants or any evidence of
same or other  agreement  relating  thereto or securing same and which causes or
permits the holders of such  Indebtedness  to cause such  Indebtedness to become
due  prior to its  maturity,  and  which  default  continues  for more  than the
applicable cure period, if any, with respect thereto,  but in no event more than
thirty (30) days after the occurrence of any such default; or

     (i)  (i) any  Plan shall  fail to  satisfy  the  minimum  funding  standard
required  for any plan  year or part  thereof  or a waiver of such  standard  or
extension of any  amortization  period is sought or granted under Section 412 of
the  Code or  Section  302 of  ERISA,  or any  Plan  is,  shall  have  had or is
reasonably  likely to have a trustee  appointed to administer  such Plan, or any
Plan is,  shall have  been,  or is  reasonably  likely to be  terminated  or the
subject of termination  proceedings under ERISA, or an event shall have occurred
or a condition shall exist in either case entitling the Pension Benefit Guaranty
Corporation  to  terminate  a Plan,  any Plan  shall  have an  Unfunded  Current
Liability, a contribution required to be made to a Plan has not been timely made
by  Borrower  or any  of its  Subsidiaries,  Borrower  or any of its  respective
Subsidiaries (or any ERISA Affiliate, with respect to ERISA Sections 4062, 4063,
4069,  4201,  4204 and 4212 and Code Section 4971) has incurred or is reasonably
likely to incur a material  liability to or on account of a Plan under  Sections
409, 502(i), 502(1), 515, 4062, 4063, 4064, 4069, 4201, 4204 or 4214 of ERISA or
Sections  401(a)(29),  4971, 4975 or 4980 of the Code, or Borrower or any of its
respective  Subsidiaries has incurred or is reasonably  likely to incur material
liabilities  pursuant to one or more employee  welfare benefit plans (as defined
in Section  3(1) of ERISA) that provide  benefits to retired  employees or other
former  employees  (other  than as  required by Section 601 of ERISA and Section
4980B of the Code) or employee pension benefit plans (as defined in Section 3(2)
of ERISA)  or  (ii) there  shall  result  from any event or events  set forth in
clause (i) of this Section  9.1(i) the  imposition of a lien,  the granting of a
security  interest,  or a material  liability or a material  risk of incurring a
material liability; or
<PAGE>

     (j) there is a Change of Control; or

     (k) the  occurrence  of any  default or event of  default  under any of the
other  Financing  Agreements and such default or event of default  continues for
more than the applicable cure periods, if any, with respect thereto.

     9.2 Remedies.

     (a)  Without  limiting  the  rights of Lender to demand  payment  sooner in
accordance  with the terms of this  Agreement,  upon or at any time  during  the
existence of any one or more of such Events of Default, upon termination of this
Agreement or the other Financing Agreements,  or if this Agreement and the other
Financing Agreements are not renewed, in addition to any other rights Lender may
have under the Financing Agreements or otherwise:

          (i) Lender may declare any or all of the Obligations to be immediately
     due and  payable,  together  with  interest at the highest rate of interest
     hereunder  until  fully and  indefeasibly  paid,  without  presentment  for
     payment,  demand,  notice of  dishonor  or protest or any or other  further
     notice,  all of which are hereby  expressly  waived by Borrower  (provided,
     that,  upon the  occurrence of any Events of Default  described in Sections
     9.1(f) or 9.1(g),  all Obligations shall  automatically  become immediately
     due and payable);

          (ii) without  further  notice to Borrower or any  Guarantor and Lender
     may  appropriate,  set off and  apply to the  payment  of any or all of the
     Obligations,  any or  all  Collateral,  in  such  manner  as  Lender  shall
     determine, enforce payment of any Collateral, settle, compromise or release
     in whole or in part, any amounts owing on the  Collateral,  make allowances
     and adjustments with respect thereto, issue credits in Lender's name, sell,
     assign and  deliver  the  Collateral  (or any part  thereof),  at public or
     private sale, at broker's  board,  for cash,  upon credit or otherwise,  at
     Lender's option and discretion,  and Lender may bid or become  purchaser at
     any such sale, if public, free from any right of redemption which is hereby
     expressly waived to the extent permitted under applicable laws;

          (iii)  without  limiting the  generality of the  foregoing,  Lender is
     hereby  authorized  at any time and from time to time, to set off and apply
     any and all deposits  (general or special,  time or demand,  provisional or
     final) at any time held and other  Indebtedness at any time owing by Lender
     to or for the credit or the account of Borrower  against any and all of the
     Obligations, whether or not then due and payable; and

          (iv) Lender  shall have the right,  without  notice to Borrower or any
     Guarantor (except as otherwise  expressly provided herein), at any time and
     from time to time in its discretion,  with or without  judicial  process or
     the aid or  assistance  of others and  without  cost to Lender (A) to enter
     upon any premises on or in which any of the  Inventory  may be located and,
     without  resistance  or  interference  by Borrower or any  Guarantor,  take
     possession  of the  Inventory  or  Equipment,  (B) to complete  processing,
     manufacturing  and  repair  of all  or any  portion  of  the  Inventory  or
     Equipment,  (C) to sell,  foreclose or otherwise dispose of any part or all
     of the  Inventory  or  Equipment  on or in any  premises of Borrower or any
     Guarantor or premises of any other party,  (D) to  require  Borrower or any
     Guarantor,  at its expense,  to assemble  and make  available to Lender any
     part or all of the Inventory or Equipment at any reasonable  place and time
     designated  by  Lender,  and (E) to remove any or all of the  Inventory  or
     Equipment from any premises on or in which the same may be located, for the
     purpose of effecting the sale,  foreclosure or other disposition thereof or
     for any other purpose.
<PAGE>

     (b) Lender  shall have all of the rights and  remedies  of a secured  party
under the UCC or  applicable  law of any State in which  any  Collateral  may be
situated,  in  addition  to all of the  rights  and  remedies  set forth in this
Agreement and the other Financing Agreements,  and in any instrument or document
referred to herein or therein, and/or under any other applicable law relating to
this  Agreement,  the  other  Financing  Agreements,   the  Obligations  or  the
Collateral.

     (c)  Borrower  and each  Guarantor  agrees that the giving of ten (10) days
notice to Borrower by Lender at Borrower's address set forth below,  designating
the place and time of any  public  sale or of the time after  which any  private
sale or other intended  disposition  of the  Collateral is to be made,  shall be
deemed to be reasonable  notice thereof and Borrower and each  Guarantor  waives
any other notice with respect thereto.

     (d) The  proceeds  resulting  from  the  exercise  of any of the  foregoing
consisting  of cash or other  immediately  available  funds,  rights or remedies
shall be applied by Lender to the  payment of the  Obligations  in such order as
Lender may elect,  and Borrower  and each  Guarantor  shall  remain  jointly and
severally  liable to Lender for any deficiency and, in the event of any surplus,
shall be paid to Borrower or  Guarantor  or such other person as may be entitled
thereto  under  applicable  law or  order of any  court  or  other  governmental
authority.  Without  limiting the generality of the foregoing,  if Lender enters
into any credit  transaction,  directly or  indirectly,  in connection  with the
disposition  of any  Collateral,  it shall have the option,  at any time, in its
discretion,  to reduce the  Obligations  by the principal  amount of such credit
transaction or to defer the reduction  thereof until actual receipt by Lender of
cash or other immediately available funds in connection therewith.

     (e) In the event Lender  institutes an action to recover any  Collateral or
seeks  recovery of any  Collateral  by way of  prejudgment  remedy or otherwise,
Borrower and each Guarantor  hereby  irrevocably  waives to the extent permitted
under  applicable  law,  (i) the posting of any bond,  surety or  security  with
respect  thereto  which  might  otherwise  be  required,  (ii)  any  demand  for
possession  prior to the  commencement  of any suit or  action  to  recover  the
Collateral,  and (iii) any  requirement  that Lender retain  possession  and not
dispose of any Collateral until after trial or final judgment.
<PAGE>

     (f)  Lender  may,  at its  option,  cure any  default  by  Borrower  or any
Guarantor under any agreement with any Person, which constitutes, or with notice
or passage of time or both would  constitute,  an Event of Default  hereunder or
under  any of the  other  Financing  Agreements,  or pay or bond on  appeal  any
judgment entered against  Borrower or any Guarantor  (irrespective of the amount
of said judgment or the time elapsed since entry thereof), and charge Borrower's
loan account(s) with Lender  therefor,  such amounts to be repayable by Borrower
on demand,  together  with  interest  thereon at the  highest  rate of  interest
payable  hereunder;  provided,  however,  Lender shall be under no obligation to
effect  such cure,  payment or bonding  and shall not, by making any payment for
the  account(s)  or Borrower  or any  Guarantor,  be deemed to have  assumed any
obligation or liability of Borrower or any Guarantor.

     (g) The enumeration of the foregoing rights and remedies is not intended to
be exclusive,  and such rights and remedies are in addition to and not by way of
limitation  of any other  rights or  remedies  Lender  may have under the UCC or
other  applicable law. Lender shall have the right to determine which rights and
remedies,  and in which  order  any of the  same,  are to be  exercised,  and to
determine which  Collateral is to be proceeded  against and in which order,  and
the  exercise  of any right or remedy  shall not  preclude  the  exercise of any
others, all of which shall be cumulative.

     (h) No act,  failure or delay by Lender shall constitute a waiver of any of
the rights and remedies of Lender.  No single or partial waiver by Lender of any
provision of this Agreement or any of the other Financing Agreements,  or breach
or default  thereunder,  or of any right or remedy  which  Lender may have shall
operate as a waiver of any other provision,  breach, default, right or remedy or
of the same provision, breach, default, right or remedy on a future occasion.

     (i) Borrower and each  Guarantor  waives  presentment,  notice of dishonor,
protest and notice of protest of all  instruments  included in or evidencing any
of the  Obligations  or the  Collateral  and  any  and all  notices  or  demands
whatsoever  (except as  expressly  provided  herein).  Lender may, at all times,
proceed  directly  against  Borrower or any Guarantor to enforce  payment of the
Obligations  and  shall  not be  required  to take  any  action  of any  kind to
preserve, collect or protect any rights in the Collateral.

<PAGE>

SECTION 10.   EFFECTIVE DATE; TERMINATION; COSTS;
              ASSIGNMENTS; AMENDMENTS; ETC.      

     10.1 Term.

     (a)  This  Agreement  and  the  other  Financing  Agreements  shall  become
effective as of the date hereof and shall  continue in full force and effect for
a term ending on the Final Maturity Date.

     (b) In  addition,  Lender  may  terminate  this  Agreement  and  the  other
Financing  Agreements,  or terminate only the provisions of this Agreement as to
future Loans  immediately at any time upon the occurrence of an Event of Default
or an act, condition or event which with notice or passage of time or both would
constitute an Event of Default.

     (c) Borrower may, at any time,  upon ten (10) days prior written  notice to
Lender, terminate this Agreement and the other Financing Agreements.

     (d) Upon the effective  date of  termination  of the  Financing  Agreements
(whether upon the Final Maturity Date,  pursuant to Sections  10.1(b) or 10.1(c)
above, or otherwise),  Borrower shall pay to Lender in full, all outstanding and
unpaid Obligations  (including,  but not limited to, the Loans and all interest,
fees,  charges,  expenses and other amounts  provided for  hereunder,  under the
other  Financing  Agreements or otherwise) and shall furnish cash  collateral to
Lender in such amounts as Lender  determines are reasonably  necessary to secure
Lender from loss, cost, damage or expense,  including reasonable attorneys' fees
and legal expenses, in connection with any contingent Obligations, including any
checks or other payments  provisionally credited to the Obligations and/or as to
which Lender has not yet received final and indefeasible  payment. Such payments
in respect of the  Obligations  and cash  collateral  shall be  remitted by wire
transfer in Federal funds to such bank account of Lender,  as Lender may, in its
discretion,  designate in writing to Borrower for such purpose.  Interest at the
then  applicable rate shall be due until and including the next Business Day, if
the  amounts so paid by Borrower to the bank  account  designated  by Lender are
received in such bank account later than 12:00 noon, New York, New York time.

     (e) No termination of the Financing  Agreements  shall relieve or discharge
either Borrower or any Guarantor of its duties,  obligations and covenants under
the Financing  Agreements  until all  Obligations  have been fully  indefeasibly
discharged  and paid,  and the  continuing  security  interests of Lender in the
Collateral shall remain in effect until all such Obligations have been fully and
indefeasibly discharged and paid.
<PAGE>

     10.2 Expenses and Additional Fees.

     (a) Borrower and  Guarantors  shall pay to Lender on demand all  reasonable
costs  and  expenses  that  Lender  may pay or  incur  in  connection  with  the
negotiation,  preparation,   consummation,   administration,   enforcement,  and
termination of this  Agreement and the other  Financing  Agreements,  including,
without  limitation:  (i) fees and disbursements of counsel to Lender (including
allocated  costs  of  in-house  counsel),  accountants,   appraisers  and  other
consultants,  experts or advisors  retained by Lender,  (ii) costs and  expenses
(including  reasonable  attorneys' and paralegals' fees and  disbursements,  and
allocated  costs of in-house  counsel) for any  amendment,  supplement,  waiver,
consent, or subsequent closing in connec- tion with the Financing Agreements and
the   transactions   contemplated   thereby  (whether  or  not  such  amendment,
supplement,  waiver or consent is ever executed or  delivered),  (iii) costs and
expenses of lien and title searches and title  insurance,  (iv) taxes,  fees and
other  charges for  recording  any  agreements  or documents  with the Office of
Patents  and  Trademarks,   the  Copyright  Office  or  any  other  Governmental
Authority,  and the filing of UCC financing  statements and  continuations,  and
other actions to perfect, protect, and continue the security interests and liens
of Lender in the Collateral, (v) sums paid or incurred to pay any amount or take
any action required of Borrower or any Guarantor under the Financing  Agreements
that Borrower or such Guarantor fails to pay or take, (vi) costs, fees and other
charges of Ernst & Young in  connection  with the periodic  reviews,  audits and
analysis of the  compliance  by Borrower  and  Guarantors  with the Action Plan,
(vii) costs of appraisals,  environmental audits, inspections, and verifications
of the Collateral and the Borrowing Base, including, without limitation, travel,
lodging, and meals for inspections of the Collateral and the Borrowing Base, and
the  operations of Borrower or any Guarantor by Lender or its agents  (including
any review thereof by a third party firm selected by Lender),  plus a per person
per day charge for the field examiners of Lender, provided, that, Lender and its
agents shall not conduct such inspections and field  examinations  more than six
(6)  times in any  twelve  (12)  month  period  prior  to an  Event of  Default,
(viii) costs  and expenses of forwarding  loan proceeds,  collecting  checks and
other items of payment,  and establishing  and maintaining  payment accounts and
lock boxes, (ix) costs and expenses of preserving and protecting the Collateral,
and (x)  costs and  expenses  (including  attorneys'  and  paralegals'  fees and
disbursements  and  allocated  costs of  in-house  counsel)  paid or incurred to
obtain payment of the Obligations,  enforce the security  interests and liens of
Lender, sell or otherwise realize upon the Collateral, and otherwise enforce the
provisions of this Agreement and the other  Financing  Agreements,  or to defend
any claims made or threatened  against  Lender  arising out of the  transactions
contemplated  hereby  (including,  without  limitation,   preparations  for  and
consultations concerning any such matters). The foregoing shall not be construed
to limit any other  provisions of the Financing  Agreements  regarding costs and
expenses to be paid by Borrower.

     (b) Borrower  shall pay to Lender all of its customary  charges and fees in
connection  with opening  bank  accounts and  lockboxes,  depositing  checks and
receiving  and  transferring  funds,  including  any  payment,  claim or  refund
relating to the dishonor of any checks or other items of Borrower, any Guarantor
or Account Debtors.

     (c)  All  sums  provided  for in this  Section  10.2  shall  be part of the
Obligations,  shall be payable on demand, and shall accrue interest after demand
for payment thereof at the applicable  rate of interest then payable  hereunder.
Lender is hereby irrevocably  authorized to charge any amounts payable hereunder
directly to any of the account(s) maintained by Lender or Lender with respect to
Borrower. This Section 10.2 shall survive the termination of this Agreement.
<PAGE>

     10.3  Amendments  and Waivers.  Neither this  Agreement  nor any  provision
hereof shall be amended,  modified,  waived or discharged orally or by course of
conduct,  but only by a written agreement signed by a duly authorized officer of
Lender,  and as to any amendment,  an officer of Borrower.  Lender shall not, by
any act,  delay,  omission or otherwise be deemed to have expressly or impliedly
waived any of its rights,  powers and/or remedies unless such waiver shall be in
writing and signed by a duly authorized officer of Lender. Any such waiver shall
be enforceable only to the extent  specifically  set forth therein.  A waiver by
Lender  of any  right,  power  and/or  remedy on any one  occasion  shall not be
construed  as a bar to or waiver of any such right,  power/and  or remedy  which
Lender would otherwise have on any future  occasion,  whether similar in kind or
otherwise.

     10.4  Independence  of  Representations,   Warranties  and  Covenants.  The
representations,  warranties and covenants contained in the Financing Agreements
shall be  independent  of each  other and no  exception  to any  representation,
warranty  or  covenant  shall  be  deemed  to  be  an  exception  to  any  other
representation,  warranty  or covenant  contained  in the  Financing  Agreements
unless expressly provided,  nor shall any such exception be deemed to permit any
action or omission that would be in contravention of applicable law.

     10.5 Partial  Invalidity.  If any provision of this  Agreement or the other
Financing Agreements is held to be invalid or unenforceable,  such invalidity or
unenforceability  shall not  invalidate  this  Agreement or the other  Financing
Agreements as a whole but this Agreement or the particular  Financing Agreement,
as the  case  may be,  shall be  construed  as  though  it did not  contain  the
particular  provision or provisions held to be invalid or unenforceable  and the
rights and  obligations  of the parties  shall be construed and enforced only to
such extent as shall be permitted by law.

     10.6 Headings. The headings used herein are for convenience only and do not
constitute matters to be considered in interpreting this Agreement.
 
     10.7  Counterparts.  This  Agreement  may  be  executed  in any  number  of
counterparts,   and  by  Lender,   Borrower   and  any   Guarantor  in  separate
counterparts,  each of  which  shall  be an  original,  but all of  which  shall
together constitute one and the same agreement.

     10.8 Survival of Agreement. All agreements,  representations and warranties
contained herein or made in writing by the parties hereto in connection with the
transactions  contemplated  hereby shall  survive the  execution and delivery of
this  Agreement,  the other  Financing  Agreements and the  consummation  of the
transactions contemplated herein or therein regardless of any investigation made
by or on behalf of Lender.
<PAGE>

     10.9 No Waiver;  Cumulative Remedies. No failure to exercise,  and no delay
in  exercising  on the part of Lender any right,  power or privilege  under this
Agreement  or under any of the other  Financing  Agreements  or other  documents
referred to herein or therein shall operate as a waiver  thereof;  nor shall any
single or  partial  exercise  of any  right,  power or  privilege  hereunder  or
thereunder preclude any other or further exercise thereof or the exercise of any
other  right,  power and  privilege.  No notice to or demand on  Borrower or any
Guarantor not required hereunder or any of the other Financing  Agreements shall
entitle  Borrower or any  Guarantor to any other or further  notice or demand in
similar or other circumstances or constitute a waiver of the rights of Lender to
any other or further action in any circumstances  without notice or demand.  The
rights  and  remedies  of Lender  under  this  Agreement,  the  other  Financing
Agreements  and any other  present  and  future  agreements  between  Lender and
Borrower or any  Guarantor  are  cumulative  and not  exclusive of any rights or
remedies provided by law or under any of the Financing  Agreements or such other
agreements  and all such rights and remedies may be  exercised  successively  or
concurrently.

     10.10  Notices.  All notices,  requests and demands  hereunder  shall be in
writing  and (a) made to the  applicable  party at its  address set forth on the
signature page hereof, or to such other address as either party may designate by
written notice to the other in accordance with this provision, and (b) deemed to
have been given or made: if delivered in person,  immediately upon delivery;  if
by telex, telegram or facsimile transmission,  immediately upon sending and upon
confirmation of receipt; if by nationally  recognized  overnight courier service
with  instructions  to deliver the next Business Day, one (1) Business Day after
sending; and if by certified mail, return receipt requested, ten (10) days after
mailing.

     10.11 Successors.

     (a) This Agreement,  the other Financing Agreements and any other documents
referred to herein or therein  shall be binding upon and inure to the benefit of
and  be  enforceable  by  Lender,  Borrower,  Guarantors  and  their  respective
successors and assigns, except that Borrower and Guarantors may not assign their
rights  under  this  Agreement,  the other  Financing  Agreements  and any other
documents  referred to herein or therein  without the prior  written  consent of
Lender.  Subject to  Section  10.11(b)  below,  Lender may assign its rights and
delegate its obligations under this Agreement and the other Financing Agreements
and further may assign, or sell  participations in, all or any part of the Loans
or any other interest herein to another  financial  institution or other person,
in which event,  the assignee or  participant  shall have, to the extent of such
assignment  or  participation,  the same rights and benefits it would have if it
were the Lender  hereunder,  except as  otherwise  provided by the terms of such
assignment or  participation,  provided,  that (i) in no event shall Borrower or
Guarantors  be  required  to pay the costs and  expenses of more than two (2) of
such assignees or participants as required under Section 10.2 hereof and (ii) as
to any  assignment  to  person  which is not an  Affiliate,  Lender  shall  give
Borrower notice thereof.
<PAGE>

     (b) (i) Upon the request of Lender, Borrower shall maintain, or cause to be
maintained, a register (the "Register") that, at the request of Borrower, may be
kept by Lender on behalf of  Borrower at no charge to Borrower at the address to
which notices to Lender are to be sent hereunder, on which it enters the name of
Lender as the  registered  owner of the Loans held by Lender.  Registered  Loans
(and the Registered Notes, if any,  evidencing the same) may be assigned or sold
in whole  or in part  only by  registration  of such  assignment  or sale on the
Register (and each Registered  Note shall expressly so provide).  Any assignment
or sale of all or part of such  Registered  Loans (and the Registered  Notes, if
any,  evidencing  the  same)  may be  effected  only  by  registration  of  such
assignment  or  sale  on  the  Register,  together  with  the  surrender  of the
Registered  Notes, if any,  evidencing the same duly endorsed by (or accompanied
by a written  instrument  of  assignment or sale duly executed by) the holder of
such Registered Note, whereupon, at the request of the designated assignee(s) or
transferee(s),  one or more new Registered Notes in the same aggregate principal
amount shall be issued to the designated assignee(s) or transferee(s).  Prior to
the  registration  of  assignment  or  sale of any  Registered  Loans  (and  the
Registered  Notes, if any evidencing the same),  Borrower shall treat the Person
in whose name such Loans (and the Registered Notes, if any, evidencing the same)
is  registered  as the owner  thereof for the purpose of receiving  all payments
thereon and for all other purposes, notwithstanding notice to the contrary.

     (ii) In the event that Lender sells participations in the Registered Loans,
the  Lender  shall  maintain  a  register  on  which it  enters  the name of all
participants in the Registered  Loans held by it (the  "Participant  Register").
Registered Loans (and the Registered Notes, if any,  evidencing the same) may be
participated in whole or in part only by registration of such  participation  on
the Participant  Register (and each Registered Note shall expressly so provide).
Any  participation  of such  Registered  Loan (and the Registered  Note, if any,
evidencing  the  same)  may  be  effected  only  by  the  registration  of  such
participation on the Participant Register.

     (iii) Any foreign  Person who purchases or is assigned or  participates  in
any portion of such Loans shall  provide  Borrower (in the case of a purchase or
assignment) or Lender (in the case of a participation) with a completed Internal
Revenue  Service Form W-8  (Certificate  of Foreign  Status) or a  substantially
similar form for such  purchaser,  participant  or any other  affiliate who is a
holder of beneficial interests in the Loans.

     10.12 Entire Agreement. This Agreement, the other Financing Agreements, any
supplements hereto or thereto,  and any instruments or documents delivered or to
be delivered in connection  herewith or therewith represent the entire agreement
and  understanding  concerning the subject matter hereof and thereof between the
parties hereto,  and supersede all other prior and  contemporaneous  agreements,
understandings,  negotiations  and  discussions,  representations,   warranties,
offers and contracts  concerning the subject matter hereof and thereof,  whether
oral or written.
<PAGE>


SECTION 11.  JURY TRIAL WAIVER; OTHER WAIVERS
             AND CONSENTS; GOVERNING LAW      

     11.1 Governing Law; Choice of Forum; Service of Process; Jury Trial Waiver.

     (a) The validity,  interpretation and enforcement of this Agreement and the
other  Financing  Agreements  and any dispute  arising  out of the  relationship
between the parties  hereto,  whether in contract,  tort,  equity or  otherwise,
shall be governed by the internal laws of the State of New York (without  giving
effect to principles of conflicts of law).

     (b) Borrower,  Guarantors and Lender irrevocably  consent and submit to the
non- exclusive jurisdiction of the Supreme Court of the State of New York in New
York County and the United States  District  Court for the Southern  District of
New York and waive any  objection  based on venue or forum non  conveniens  with
respect to any action instituted  therein arising under this Agreement or any of
the other  Financing  Agreements  or in any way  connected  with or  related  or
incidental to the dealings of the parties hereto in respect of this Agreement or
any of the other  Financing  Agreements or the  transactions  related  hereto or
thereto, in each case whether now existing or hereafter arising,  and whether in
contract,  tort, equity or otherwise, and agree that any dispute with respect to
any such matters shall be heard only in the courts described above. Lender shall
have the  right to bring  any  action  or  proceeding  against  Borrower  or any
Guarantor or its property in the courts of any other  jurisdiction  which Lender
deems  necessary  or  appropriate  in order to realize on the  Collateral  or to
otherwise enforce its rights against Borrower or any Guarantor or its property).

     (c) Borrower and each Guarantor  hereby waives personal  service of any and
all process upon it and consents that all such service of process may be made by
registered  mail,  postage  prepaid,  directed  to its  address set forth on the
signature  pages hereof and service so made shall be deemed to be completed  ten
(10)  days  after  the same  shall  have been so  deposited  in the U.S.  mails,
registered  mail,  postage  prepaid,  or, at option of Lender,  by service  upon
Borrower or any Guarantor in any other manner provided under the rules of any of
the foregoing  courts.  Within thirty (30) days after such service,  Borrower or
such Guarantor shall appear in answer to such process, failing which Borrower or
such Guarantor  shall be deemed in default and judgment may be entered by Lender
against  Borrower or such Guarantor for the amount of the claim and other relief
requested.  Lender  hereby  consents to service of process by  registered  mail,
postage prepaid,  directed to its address set forth on the signature page hereof
and service so made shall be deemed completed ten (10) days after the same shall
have been so deposited in the U.S. mails, registered mail, postage prepaid.

     (d) BORROWER,  GUARANTORS  AND LENDER EACH HEREBY WAIVES ANY RIGHT TO TRIAL
BY JURY OF ANY CLAIM,  DEMAND,  ACTION OR CAUSE OF ACTION (i) ARISING UNDER THIS
AGREEMENT OR ANY OF THE OTHER FINANCING  AGREEMENTS OR (ii) IN ANY WAY CONNECTED
WITH OR RELATED OR INCIDENTAL  TO THE DEALINGS OF THE PARTIES  HERETO IN RESPECT
OF THIS AGREEMENT OR ANY OF THE OTHER FINANCING  AGREEMENTS OR THE  TRANSACTIONS
RELATED  HERETO OR  THERETO  IN EACH CASE  WHETHER  NOW  EXISTING  OR  HEREAFTER
ARISING,  AND  WHETHER  IN  CONTRACT,  TORT,  EQUITY  OR  OTHERWISE.   BORROWER,
GUARANTORS  AND LENDER  EACH  HEREBY  AGREES AND  CONSENTS  THAT ANY SUCH CLAIM,
DEMAND, ACTION OR CAUSE OF ACTION SHALL BE DECIDED BY COURT TRIAL WITHOUT A JURY
AND THAT  BORROWER,  GUARANTORS OR LENDER MAY FILE AN ORIGINAL  COUNTERPART OF A
COPY OF THIS AGREEMENT WITH ANY COURT AS WRITTEN  EVIDENCE OF THE CONSENT OF THE
PARTIES HERETO TO THE WAIVER OF THEIR RIGHT TO TRIAL BY JURY.
<PAGE>

     (e)  Lender  shall not have any  liability  to  Borrower  or any  Guarantor
(whether in tort, contract, equity or otherwise) for losses suffered by Borrower
or any  Guarantor in connection  with,  arising out of, or in any way related to
the  transactions or relationships  contemplated by this Agreement,  or any act,
omission or event occurring in connection herewith, unless it is determined by a
final and non-appealable  judgment by a court of competent jurisdiction that the
losses were the result of such party's own acts or omissions  constituting gross
negligence  or  willful  misconduct.  In any such  litigation,  Lender  shall be
entitled  to the  benefit of the  rebuttable  presumption  that it acted in good
faith and with the  exercise of ordinary  care in the  performance  by it of the
terms of this Agreement.

     11.2 Waiver of Notices. Borrower and each Guarantor hereby expressly waives
demand,  presentment,  protest and notice of protest and notice of dishonor with
respect  to any  and  all  instruments  and  commercial  paper,  included  in or
evidencing  any of the  Obligations  or the  Collateral,  and any and all  other
demands  and  notices  of any kind or  nature  whatsoever  with  respect  to the
Obligations,  the  Collateral and this  Agreement,  except such as are expressly
provided for herein.  No notice to or demand on Borrower or any Guarantor  which
Lender may elect to give shall entitle Borrower or any Guarantor to any other or
further notice or demand in the same,  similar or other  circumstances.  Without
limiting the generality of the foregoing, Borrower and each Guarantor waives (a)
notice prior to Lender's  taking  possession or control of any of the collateral
or any bond or  security  which might be required by any court prior to allowing
Lender to  exercise  any of  Lender's  remedies,  including  the  issuance of an
immediate writ of possession and (b) the benefit of all valuation,  appraisement
and exemption laws.

     11.3 Waiver of Counterclaims. Borrower and each Guarantor waives all rights
to interpose  any claims,  deductions,  setoffs or  counterclaims  of any nature
(other than compulsory  counterclaims)  in any action or proceeding with respect
to this  Agreement,  the  Obligations,  the  Collateral  or any  matter  arising
therefrom or relating hereto or thereto.

     11.4  Indemnification.  Borrower and each Guarantor shall indemnify  Lender
and its respective officers,  directors, agents, employees and counsel, and hold
the  same  harmless  from  and  against  any and all  losses,  claims,  damages,
liabilities,  costs or expenses  imposed on, incurred by or asserted against any
of them in connection  with any litigation,  investigation,  claim or proceeding
commenced or  threatened  related to the  negotiation,  preparation,  execution,
delivery,  enforcement,  performance or  administration  of this Agreement,  any
other Financing  Agreements,  or any undertaking or proceeding related to any of
the transactions  contemplated hereby or any act, omission, event or transaction
related or attendant thereto,  including,  without  limitation,  amounts paid in
settlement,  court  costs,  and the fees and  expenses of counsel  except to the
extent  resulting  directly from the gross  negligence  or wilful  misconduct of
Lender as  determined  pursuant  to a final  non-appealable  order of a court of
competent jurisdiction. To the extent that the undertaking to indemnify, pay and
hold harmless set forth in this Section may be unenforceable because it violates
any law or public policy,  Borrower and Guarantors shall pay the maximum portion
which it is permitted to pay under  applicable law to Lender in  satisfaction of
indemnified  matters under this Section.  The foregoing  indemnity shall survive
the  payment of the  Obligations  and the  termination  or  non-renewal  of this
Agreement.
<PAGE>

     IN WITNESS  WHEREOF,  Lender,  Borrower  and  Guarantors  have caused these
presents to be duly executed as of the day and year first above written.

MADELEINE, L.L.C.                          HEALTH FITNESS CORPORATION

By:  /s/ Daniel E. Wolf                    By:  /s/ Charles E. Bidwell

Title:  Managing Director                  Title:  CFO

Address for Notices:                       Address for Notices:

450 Park Avenue                            3500 West 80th Street, Suite 130
New York, New York 10022                   Bloomington, Minnesota 55431

Attention:      Mr. Daniel E. Wolf         Attention:     Mr. Loren S. Brink
Telephone:      (212) 891-2121             Telephone:     (612) 831-6830
Telecopier:     (212) 758-5305             Telecopier:    (612) 831-7264


HEALTH FITNESS REHAB, INC.

By:   /s/ Charles E. Bidwell

Title:  CFO


THE PREFERRED COMPANIES, INC.

By:  /s/ Charles E. Bidwell

Title:  CFO


                     [SIGNATURES CONTINUED ON THE NEXT PAGE]
<PAGE>

                  [SIGNATURES CONTINUED FROM THE PREVIOUS PAGE]


HEALTH FITNESS REHAB OF IOWA, INC.

By:   /s/ Charles E. Bidwell

Title:    CFO


DUFFY & ASSOCIATES PHYSICAL
 THERAPY SERVICES CORP.

By:   /s/ Charles E. Bidwell

Title:    CFO


MEDLINK CORPORATION

By:   /s/ Charles E. Bidwell

Title:    CFO


MEDLINK SERVICES, INC.

By:   /s/ Charles E. Bidwell

Title:    CFO


FITNESS CENTERS OF AMERICA

By:   /s/ Charles E. Bidwell

Title:    CFO

                     [SIGNATURES CONTINUED ON THE NEXT PAGE]
<PAGE>

                  [SIGNATURES CONTINUED FROM THE PREVIOUS PAGE]



SPORTS & ORTHOPEDIC PHYSICAL
 THERAPY, INC.

By:   /s/ Charles E. Bidwell

Title:  CFO


Address for Notices:

3500 West 80th Street, Suite 130
Bloomington, Minnesota  55431

Attention:      Mr. Loren S. Brink
Telephone:      (612) 831-6830
Telecopier:     (612) 831-7264


 

                                                                  Exhibit 21.1

                          Subsidiaries (as of 3/17/98)


1.   Sports & Orthopedic Physical Therapy, Inc., a Minnesota corporation

2.   Fitness  Centers of America,  Inc.  d/b/a  Fitness  Systems,  a  California
     corporation

3.   The Preferred Companies, Inc. d/b/a Preferred Therapy Providers of America,
     an Arizona corporation

4.   Health Fitness Rehab, Inc., a Minnesota corporation

5.   Health Fitness Rehab of Iowa, Inc., an Iowa corporation

6.   Duffy and Associates Physical Therapy Corp., an Iowa corporation

7.   Medlink Management Services, Inc., an Iowa corporation

8.   Medlink Corporation, an Iowa corporation

9.   Midlands Physical Therapy, Inc., a Nebraska corporation




                                                                  Exhibit 23.1

                          INDEPENDENT AUDITOR'S CONSENT

     We consent to the incorporation by reference in the Registration Statements
of Health  Fitness  Physical  Therapy,  Inc.  on Form S-8  relating  to the 1995
Employee Stock Purchase Plan, 1995 Employee Stock Option Plan, 1992 Nonqualified
Employee Stock Option Plan and the 1992 Incentive  Employee Stock Option Plan of
our report dated April 8, 1998, appearing in the Annual Report on Form 10-KSB of
Health  Fitness  Corporation  and  Subsidiaries  for the year ended December 31,
1997.



/s/ Deloitte & Touche LLP

Minneapolis, Minnesota
April 13, 1998



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM 
     FINANCIAL STATEMENTS CONTAINED IN THE REGISTRANT'S FORM 10-KSB FOR THE YEAR
     ENDED DECEMBER 31, 1997 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO 
     SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   Year
<FISCAL-YEAR-END>               DEC-31-1997
<PERIOD-START>                  JAN-01-1997
<PERIOD-END>                    DEC-31-1997
<EXCHANGE-RATE>                 1
<CASH>                              81,639
<SECURITIES>                             0
<RECEIVABLES>                    6,727,963
<ALLOWANCES>                       225,000 
<INVENTORY>                        810,805
<CURRENT-ASSETS>                 7,928,728
<PP&E>                           4,440,309
<DEPRECIATION>                     842,121
<TOTAL-ASSETS>                  23,732,282
<CURRENT-LIABILITIES>            7,767,654
<BONDS>                          5,785,018
                    0
                              0
<COMMON>                            81,368
<OTHER-SE>                      10,067,072
<TOTAL-LIABILITY-AND-EQUITY>    23,732,282
<SALES>                          6,809,944
<TOTAL-REVENUES>                33,670,724
<CGS>                            4,839,962
<TOTAL-COSTS>                   26,968,054
<OTHER-EXPENSES>                         0
<LOSS-PROVISION>                         0
<INTEREST-EXPENSE>                 650,347
<INCOME-PRETAX>                 (1,046,690)
<INCOME-TAX>                             0
<INCOME-CONTINUING>             (1,046,690)
<DISCONTINUED>                           0
<EXTRAORDINARY>                          0
<CHANGES>                                0
<NET-INCOME>                    (1,046,690)
<EPS-PRIMARY>                         (.13)
<EPS-DILUTED>                         (.13)
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM 
     FINANCIAL STATEMENTS CONTAINED IN REGISTRANT'S FORM 10-QSB FOR THE QUARTER
     ENDED MARCH 31, 1997 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH 
     FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>               DEC-31-1997
<PERIOD-START>                  JAN-01-1997
<PERIOD-END>                    MAR-31-1997
<EXCHANGE-RATE>                          1
<CASH>                                   0
<SECURITIES>                             0
<RECEIVABLES>                    5,787,550
<ALLOWANCES>                       270,000 
<INVENTORY>                        534,742
<CURRENT-ASSETS>                 6,297,288
<PP&E>                           3,250,230
<DEPRECIATION>                     838,662
<TOTAL-ASSETS>                  20,366,714
<CURRENT-LIABILITIES>            7,011,232
<BONDS>                          2,936,684
                    0
                              0
<COMMON>                            76,791
<OTHER-SE>                      10,271,755
<TOTAL-LIABILITY-AND-EQUITY>    20,366,714
<SALES>                          2,000,294
<TOTAL-REVENUES>                 8,233,433
<CGS>                            1,433,276
<TOTAL-COSTS>                    6,575,025
<OTHER-EXPENSES>                         0
<LOSS-PROVISION>                    15,592
<INTEREST-EXPENSE>                 128,861
<INCOME-PRETAX>                    381,931
<INCOME-TAX>                       115,060
<INCOME-CONTINUING>                266,871
<DISCONTINUED>                           0
<EXTRAORDINARY>                          0
<CHANGES>                                0
<NET-INCOME>                       266,871
<EPS-PRIMARY>                          .04
<EPS-DILUTED>                          .03
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM 
     FINANCIAL STATEMENTS CONTAINED IN THE REGISTRANT'S FORM 10-KSB FOR THE YEAR
     ENDED DECEMBER 31, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO 
     SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   Year
<FISCAL-YEAR-END>               DEC-31-1996
<PERIOD-START>                  JAN-01-1996
<PERIOD-END>                    DEC-31-1996
<EXCHANGE-RATE>                          1
<CASH>                                   0
<SECURITIES>                             0
<RECEIVABLES>                    5,781,876
<ALLOWANCES>                       485,000 
<INVENTORY>                        454,254
<CURRENT-ASSETS>                 5,554,543
<PP&E>                           2,965,372
<DEPRECIATION>                     780,037
<TOTAL-ASSETS>                  18,178,897
<CURRENT-LIABILITIES>            7,630,136
<BONDS>                            576,490
                    0
                              0
<COMMON>                            71,733
<OTHER-SE>                       9,820,355
<TOTAL-LIABILITY-AND-EQUITY>    18,178,897
<SALES>                          6,042,583
<TOTAL-REVENUES>                28,514,344
<CGS>                            4,414,273
<TOTAL-COSTS>                   22,813,889
<OTHER-EXPENSES>                         0
<LOSS-PROVISION>                   408,647
<INTEREST-EXPENSE>                 292,421
<INCOME-PRETAX>                  1,005,581
<INCOME-TAX>                             0
<INCOME-CONTINUING>              1,005,581
<DISCONTINUED>                           0
<EXTRAORDINARY>                          0
<CHANGES>                                0
<NET-INCOME>                     1,005,581
<EPS-PRIMARY>                          .15
<EPS-DILUTED>                          .13
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
     COMPANY'S FORM 10-KSB FOR THE QUARTER ENDED SEPTEMBER 30, 1996 AND IS 
     QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>               DEC-31-1996
<PERIOD-START>                  JAN-01-1996
<PERIOD-END>                    SEP-30-1996
<EXCHANGE-RATE>                          1
<CASH>                               9,297
<SECURITIES>                             0
<RECEIVABLES>                    4,456,943
<ALLOWANCES>                       260,394 
<INVENTORY>                        436,701
<CURRENT-ASSETS>                 4,820,750
<PP&E>                           2,367,324
<DEPRECIATION>                     822,773
<TOTAL-ASSETS>                  15,313,214
<CURRENT-LIABILITIES>            5,329,031
<BONDS>                                  0
                    0
                              0
<COMMON>                            71,394
<OTHER-SE>                       9,604,038
<TOTAL-LIABILITY-AND-EQUITY>    15,313,214
<SALES>                          4,011,618
<TOTAL-REVENUES>                20,743,499
<CGS>                            2,935,880
<TOTAL-COSTS>                   16,369,216
<OTHER-EXPENSES>                         0
<LOSS-PROVISION>                   148,370
<INTEREST-EXPENSE>                 223,440
<INCOME-PRETAX>                    774,669
<INCOME-TAX>                             0
<INCOME-CONTINUING>                774,669
<DISCONTINUED>                           0
<EXTRAORDINARY>                          0
<CHANGES>                                0
<NET-INCOME>                       774,669
<EPS-PRIMARY>                          .11
<EPS-DILUTED>                          .10
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
     COMPANY'S FORM 10-KSB FOR THE QUARTER ENDED JUNE 30, 1996 AND IS QUALIFIED
     IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>               DEC-31-1996
<PERIOD-START>                  JAN-01-1996
<PERIOD-END>                    JUN-30-1996
<EXCHANGE-RATE>                          1
<CASH>                              45,596
<SECURITIES>                             0
<RECEIVABLES>                    4,495,264
<ALLOWANCES>                       170,394 
<INVENTORY>                        392,158
<CURRENT-ASSETS>                 5,024,967
<PP&E>                           1,739,365
<DEPRECIATION>                     736,540
<TOTAL-ASSETS>                  15,223,389
<CURRENT-LIABILITIES>            5,509,342
<BONDS>                                  0
                    0
                              0
<COMMON>                            70,963
<OTHER-SE>                       9,316,644
<TOTAL-LIABILITY-AND-EQUITY>    15,223,389
<SALES>                          2,720,089
<TOTAL-REVENUES>                13,872,653
<CGS>                            1,961,923
<TOTAL-COSTS>                   10,920,936
<OTHER-EXPENSES>                         0
<LOSS-PROVISION>                    58,371
<INTEREST-EXPENSE>                 196,229
<INCOME-PRETAX>                    512,208
<INCOME-TAX>                             0
<INCOME-CONTINUING>                512,208
<DISCONTINUED>                           0
<EXTRAORDINARY>                          0
<CHANGES>                                0
<NET-INCOME>                       512,208
<EPS-PRIMARY>                          .08
<EPS-DILUTED>                          .07
        


</TABLE>


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