BUCKEYE CELLULOSE CORP
10-K, 1997-09-26
PULP MILLS
Previous: BELL & HOWELL CO, PRES14A, 1997-09-26
Next: CASINO RESOURCE CORP, SC 13G, 1997-09-26






================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                    FORM 10-K

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

              ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

                     For the fiscal year ended June 30, 1997

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

                        Commission file number: 33-60032

                          Buckeye Cellulose Corporation
                  Incorporated pursuant to the Laws of Delaware

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

       Internal Revenue Service -- Employer Identification No. 62-1518973

                     1001 Tillman Street, Memphis, TN 38112
                                  901-320-8100

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

           Securities registered pursuant to Section 12(b) of the Act:
               Title of Securities: Common Stock - $.01 par value
             Exchanges on which Registered: New York Stock Exchange

           Securities registered pursuant to Section 12(g) of the Act:
                    8-1/2% Senior Subordinated Notes due 2005
                    9-1/4% Senior Subordinated Notes due 2008

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

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

As of September 22, 1997, the aggregate market value of the registrant's  voting
shares held by non-affiliates was approximately $473,176,000.

As of September 22, 1997, there were outstanding 18,705,193 Common Shares of the
registrant.

                       DOCUMENTS INCORPORATED BY REFERENCE
Portions of Buckeye Cellulose  Corporation's 1997 Annual Report are incorporated
by  reference  into  Part  I  and  Part  II.   Portions  of  Buckeye   Cellulose
Corporation's  1997 Annual Proxy  Statement are  incorporated  by reference into
Part III.

================================================================================


<PAGE>
                                      INDEX

                          BUCKEYE CELLULOSE CORPORATION


ITEM                                                                        PAGE
                                PART I
 1.   Business..............................................................  2
 2.   Properties............................................................  6
 3.   Legal Proceedings.....................................................  6
 4.   Submission of Matters to a Vote of Security Holders...................  6

                               PART II
 5.   Market for the Registrant's Common Stock and Related Security 
      Holder Matters........................................................  7
 6.   Selected Financial Data...............................................  7
 7.   Management's Discussion and Analysis of Financial Condition and
      Results of Operations.................................................  7
 8.   Financial Statements and Supplementary Data...........................  7
 9.   Changes in and Disagreements with Accountants on Accounting and
      Financial Disclosure..................................................  7

                              PART III
10.   Directors and Executive Officers of the Registrant....................  8
11.   Executive Compensation................................................  9
12.   Security Ownership of Certain Beneficial Owners and Management........  9
13.   Certain Relationships and Related Transactions........................  9

                               PART IV
14.   Exhibits, Financial Statement Schedule, and Reports on Form 8-K....... 10

                                OTHER
      Signatures............................................................ 13


                                      -1-
<PAGE>
                                     PART I

ITEM 1.   BUSINESS

     General

         Buckeye  Cellulose  Corporation  (the  Company or Buckeye) is a leading
manufacturer  and  worldwide  marketer of  high-quality,  value-added  cellulose
products.  The Company  focuses on a wide array of technically  demanding  niche
markets in which its proprietary  products and commitment to customer  technical
service  give  it  a  competitive   advantage.   Buckeye  is  the  world's  only
manufacturer  of both wood and  cotton  based  specialty  cellulose,  as well as
cellulose  based  air-laid  nonwovens,  and, as a result,  produces the broadest
range of cellulose products in the industry.  The Company believes that it has a
leading  position in most of the  high-end  niche  markets in which it competes.
Buckeye's focus on niche markets has enabled it to maintain  consistently strong
margins.

     Company History

         The Company has  participated  in the  specialty  cellulose  market for
nearly 75 years and has developed uses for both wood and cotton based  cellulose
products.  In March 1993,  the Company  began  operations  as Buckeye  Cellulose
Corporation and Buckeye Florida,  Limited  Partnership.  Additional  information
required  by this item is  incorporated  herein by  reference  to the  Financial
Review  on pages  12-14 and Note 1,  Accounting  Policies,  to the  Consolidated
Financial Statements on page 19 of the Company's 1997 Annual Report.

          During the period May 1996 (fiscal year 1996) through May 1997 (fiscal
year 1997), the Company made three acquisitions. Two of the acquisitions,  Peter
Temming AG in May 1996 and Alpha Cellulose  Holdings Inc. in September 1996, are
producers of specialty  cellulose.  The third acquisition,  Merfin International
Inc., utilizes specialty cellulose to produce cellulose based air-laid nonwovens
for  absorbent  applications.  Further  information  on  these  acquisitions  is
incorporated  herein  by  reference  to Note 2,  Business  Combinations,  to the
Consolidated  Financial  Statements,  on pages 21 and 22 of the  Company's  1997
Annual Report.

         The Company is incorporated  in Delaware and its executive  offices are
located at 1001 Tillman  Street,  Memphis,  Tennessee.  Its telephone  number is
(901) 320-8100.

     Products

          The  Company  is  the  only  manufacturer   offering  cellulose  based
specialty  products made from both wood and cotton  utilizing  both wet-laid and
air-laid  processes.  As a result,  the  Company  produces  a  broader  range of
cellulose  based  specialty  products  than any of its  competitors.  

          Additional information required by this item is incorporated herein by
reference  to the  Letter to  Shareholders  on pages  2-3,  specialty  cellulose
products on pages 4-7,  absorbent  cellulose  products  on pages  8-11,  and the
Financial Review on pages 12-14 of the Company's 1997 Annual Report.

     Raw Materials

          Slash pine timber and cotton  linters are the  principal raw materials
used in the  manufacture  of the  Company's  specialty  cellulose  and absorbent
cellulose  products.  They  represent  the largest 

                                      -2-
<PAGE>
components of the Company's variable costs of production. The region surrounding
the Foley Plant has a high  concentration  of slash pine timber,  which  enables
Buckeye to purchase  adequate  supplies of a species well suited to its products
at an attractive  cost. In order to be better assured of a secure source of wood
at  reasonable  prices,  the Company has entered  into various  timber  purchase
agreements.  Additional information required by this item is incorporated herein
by reference to Note 13, Purchase  Commitments,  to the  Consolidated  Financial
Statements which appears on page 27 of the Company's 1997 Annual Report.

         The Company  purchases  cotton linters either directly from cotton seed
oil mills which remove these short,  fuzzy linters  before  processing  the seed
into vegetable oil and animal feed or indirectly through agents or brokers.  The
Memphis Plant is  strategically  located in the Mississippi  Valley,  one of the
largest cotton linter  producing  regions in the world.  Generally,  the Company
purchases  substantially  all of its  requirements  of  cotton  linters  for the
Memphis and Lumberton  plants  domestically.  The  Glueckstadt  plant  purchases
cotton linters principally from suppliers in the Middle East.

         The cost of both  slash pine  timber  and cotton  linters is subject to
market  fluctuations  caused by supply and demand  factors  beyond the Company's
control.

     Sales and Customers

          The Company's  products are marketed and sold through a highly trained
and  technically  skilled  in-house  sales force.  The Company  maintains  sales
offices in Memphis, Tennessee, and Geneva, Switzerland.  The Company's worldwide
sales are diversified by geographic  region as well as end-product  application.
Buckeye's  sales of specialty  cellulose  and absorbent  cellulose  products are
distributed to customers worldwide. The Company's fiscal 1997 sales reflect this
geographic diversity, with 30% of sales in the United States, 41% in Europe, 19%
in Asia and 10% in other regions.  Geographic segment data and export sales data
is included in Note 11,  Geographic  Reporting,  to the  Consolidated  Financial
Statements which appears on page 27 of the Company's 1997 Annual Report,  and is
incorporated herein by reference.

          The  high-end,  technically  demanding  specialty  niches that Buckeye
serves  require  a high  level of  sales  and  technical  service  support.  The
Company's  technically  trained  sales and  service  engineers  are  experienced
employees who typically  begin their careers in the Company's  manufacturing  or
product development operations. These professionals work with customers in their
plants to design products  tailored  precisely to their needs and  manufacturing
processes.

          Procter & Gamble,  the world's  largest  diaper  manufacturer,  is the
Company's  largest  customer,  accounting  for 32% of the Company's  fiscal 1997
gross sales. The Company and Procter & Gamble have entered into a long-term Pulp
Supply Agreement, which requires Procter & Gamble to purchase specified tonnages
of the Company's fluff pulp annually through the year 2002.   Shipments of fluff
pulp under the Pulp  Supply  Agreement  are made to Procter & Gamble  affiliates
worldwide,  as  directed  by Procter & Gamble.  The price of the fluff pulp sold
pursuant  to the Pulp  Supply  Agreement  is based in the first six years of the
Pulp  Supply  Agreement's  term  on a  formula  specified  in  the  Pulp  Supply
Agreement.  Pricing  in the  years  1999 and 2000  will be at the  higher of the
contract formula price or market, and pricing in the years 2001 and 2002 will be
at  market.  The  formula  price has three  components:  (i) a  periodic  margin
adjustment,  (ii) a general  escalation  component based on Consumer Price Index
changes,  and (iii) a provision to adjust for all actual changes in the price of
timber,  the  major  raw  material  component  of the 

                                      -3-
<PAGE>
pulp  purchased  under the contract.  Buckeye's  next four largest  customers in
aggregate account for 15% of gross sales.

          Approximately 95% of the Company's  worldwide sales are denominated in
U.S.   dollars,   and   such   sales   are  not   subject   to   exchange   rate
fluctuations.Because  the cost of shipping is borne by the  customer,  Buckeye's
margin on a sale to any given  customer is similar  regardless  of a  customer's
location. The Company's products are shipped by rail, truck and ocean carrier.

     Research and Development

         The Company's  research and development  activities focus on developing
new specialty cellulose and absorbent products, improving existing products, and
enhancing   process   technologies  to  further  reduce  costs  and  respond  to
environmental  needs.  Buckeye  has pilot plant  facilities  in which to produce
experimental  cellulose  products for  qualification in customers'  plants.  The
Company has a history of innovation in specialty cellulose products.

         The  acquisition of Merfin brings added  capability in the research and
development  of new  air-laid  absorbent  products.  Merfin  is a leader  in the
development of multi-bonded  composite products which combine air-laid cellulose
fibers and synthetic fibers.

         Research and development costs of $8.4 million,  $5.4 million, and $4.7
million  were  charged to expense as incurred for the years ended June 30, 1997,
1996 and 1995, respectively.

     Competition

         Buckeye's  competitors include the following:  Alfa Cellulosa de Mexico
S.A.  (Mexico),   Borregaard  Industries,   Limited  (Norway),   Georgia-Pacific
Corporation  (U.S.),  International  Paper  Company  (U.S.),   Louisiana-Pacific
Corporation  (U.S.),  Rayonier,  Inc.  (U.S.),  Sappi  Limited  (South  Africa),
Southern  Cellulose  Products Inc. (U.S.),  Tembec Inc.  (Canada),  Western Pulp
Limited Partnership  (Canada),  Weyerhaeuser  Company (U.S.), Fort James (U.S.),
UPM-Kymmene  Corporation  (Finland),  Duni  AB  (Sweden),  Moelnlycke  (Sweden),
Personal Care Group (U.S.),  Hosposables (U.S.), Honshu (Japan),  Havix (Japan),
Hsing  Less  (Taiwan),   Spontex  (U.K.),  and  Concert   Industries   (Canada).
Competition is based on product performance, technical service, and, to a lesser
extent,  price.  Southern  Cellulose  Products  Inc. is owned by Archer  Daniels
Midland, a subsidiary of which supplies cotton linters to the Company.

     Intellectual Property

         The Company  has  registered  trademarks  and U.S. and foreign  patents
appropriate for the conduct of its business.

     Inflation

         The Company  believes that  inflation has not had a material  effect on
its results of operations or financial condition during recent periods.

     Seasonality

         The  Company's   business  has  generally  not  been  seasonal  to  any
significant extent.



                                      -4-
<PAGE>
     Employees

          On June 30, 1997, the Company employed approximately 1,725 individuals
at its facilities in Memphis,  Tennessee;  Perry,  Florida;  Lumberton and King,
North Carolina;  Savannah, Georgia;  Glueckstadt,  Germany; Delta, Canada; Cork,
Ireland; and Geneva, Switzerland.  Collective bargaining agreements are in place
at the Foley Plant with the United Paper Workers  International Union,  AFL-CIO,
Local  #1192;  and at the  Memphis  Plant  with  the  Local  Union  910 Pulp and
Processing  Workers and the  Retail,  Wholesale,  and  Department  Store  Union,
AFL-CIO.  The agreement for the Foley Plant expires April 1, 1998. The agreement
for the Memphis Plant expires March 18, 2000. A Works Council provides  employee
representation  for all  non-management  workers at the Glueckstadt  Plant.  The
Lumberton, Delta, Cork, and King plants are not unionized.

         None of the  Company's  facilities  have  had  labor  disputes  or work
stoppages  in recent  history.  The Foley  Plant  has not  experienced  any work
stoppages due to labor disputes in over 25 years,  and the Memphis Plant has not
experienced  any work  stoppages  due to labor  disputes  in over 45 years.  The
Company believes its relationship with its employees is very good.

     Environmental Regulations and Liabilities

         The Company is subject to various  environmental  laws and regulations.
The  Company has  reached an  agreement  (the  Fenholloway  Agreement)  with the
Florida  Department  of  Environmental  Protection  based upon the results of an
environmental  study of the  Company's  operations.  In order to comply with the
Fenholloway  Agreement,  the Company  expects  future  capital  expenditures  of
approximately $40 million through 2000 to modify its facilities.  In addition to
the  cost of  compliance  with the  Fenholloway  Agreement,  the cost of  future
compliance with other  environmental  regulations  will depend on  environmental
regulations  which are subject to change and the  subsequent  definition  of the
necessary  technology  to  meet  the  changing  regulations.  Therefore,  it  is
difficult to determine the total amount of expenditures  that may be required in
the future.

         The  Foley  Plant is on the EPA  CERCLIS  list of  potential  hazardous
substance  release sites prepared  pursuant to CERCLA.  The EPA conducted a site
investigation in early 1995. Although the Company considers it unlikely that the
Foley  Plant will be listed on the  CERCLA  National  Priorities  List and hence
require remedial action, the possibility of such listing cannot be ruled out. If
the site were to be placed on the National Priorities List, the costs associated
with conducting a CERCLA remedial action could be material.

     Safe Harbor Provisions

         This  document   contains   various   forward-looking   statements  and
information  which is based on management's  beliefs as well as assumptions made
by and  information  currently  available  to  management.  Statements  in  this
document which are not historical  statements  are  forward-looking  statements.
Such forward-looking  statements are subject to certain risks and uncertainties,
including  among other  things,  pricing  fluctuations  and  worldwide  economic
conditions;  the Company's dependence on its largest customer, Procter & Gamble;
fluctuation in the costs of raw materials; competition; inability to predict the
scope of future environmental  compliance costs or liabilities;  and the ability
of the Company to obtain  additional  capital,  maintain  adequate  cash flow to
service debt as well as meet operating needs.  Should one or more of these risks
materialize,  or should underlying  assumptions prove incorrect,  actual results
may differ materially from those anticipated, estimated or projected.

                                      -5-
<PAGE>
ITEM 2.   PROPERTIES

     Corporate   Headquarters  and  Sales  Offices.   The  Company's   corporate
headquarters,  research  and  development  laboratories,  and pilot  plants  are
located in Memphis, Tennessee. The Company owns the corporate headquarters,  the
Memphis Plant,  the Foley Plant,  the Cork,  Ireland Plant, the Lumberton Plant,
and the Glueckstadt  Plant and leases  buildings  which house the Delta,  Canada
Plant  and the  King,  North  Carolina  Plant.  The  sales  offices  in  Geneva,
Switzerland and distribution facilities in Savannah, Georgia are also leased.

     Memphis  Plant.  The Memphis Plant is located on an  approximately  75-acre
site adjacent to the headquarters complex.  During fiscal 1996, its capacity was
expanded to approximately 100,000 annual metric tons of cotton cellulose.

     Foley Plant. The Foley Plant is located at Perry,  Florida, on a 2,900 acre
site.  The Company also owns 13,000 acres of real  property near the plant site.
The Foley Plant has capacity of approximately 450,000 annual metric tons of wood
cellulose.

     Glueckstadt  Plant. The Glueckstadt  Plant is located in close proximity to
the  Elbe  River  near  Hamburg.  The site is  adjacent  to the  paper  plant of
Steinbeis Temming Papier GmbH. Some utilities, including steam, power, water and
waste  treatment,  are shared  between the plants  pursuant  to various  utility
agreements.  The Glueckstadt Plant has a capacity of approximately 50,000 annual
metric tons and is the largest cotton cellulose plant in Europe.

     Lumberton Plant. The Lumberton Plant,  which is located on an approximately
65-acre  site,  has a capacity of  approximately  50,000  annual  metric tons of
cotton cellulose.

     Air-laid  Plants.  The Delta Plant has a total  capacity  of  approximately
25,000 annual metric tons of air-laid nonwoven fabric from two production lines.
The Cork Plant is in the  process  of  starting  up and will have a capacity  of
approximately  15,000  annual metric tons of air-laid  nonwoven  fabric from its
existing single  production  line. The King Plant converts  air-laid fabrics and
wet-laid  paper into wipes,  towels and tissues for  industrial  and  commercial
uses.


ITEM 3.   LEGAL PROCEEDINGS

     The Company is involved in certain legal actions and claims  arising in the
ordinary  course  of  business.  It is  the  opinion  of  management  that  such
litigation and claims will be resolved  without  material  adverse effect on the
Company's financial position or results of operation.


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

     None.


                                      -6-
<PAGE>
                                     PART II

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

     Information   required  by  this  item  is  set  forth  under  the  caption
"Shareholder  Information" on page 32 in the Company's 1997 Annual Report and is
incorporated herein by reference.


ITEM 6.   SELECTED FINANCIAL DATA

     Information  required by this item is set forth under the caption "Selected
Financial  Data"  on  page  30 in  the  Company's  1997  Annual  Report  and  is
incorporated herein by reference.


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

     Information required by this item is set forth under the caption "Financial
Review" on pages 12-14 in the Company's  1997 Annual Report and is  incorporated
herein by reference.


ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The  financial  statements  and  supplementary  data are set forth on pages
15-29 in the  Company's  1997  Annual  Report  and are  incorporated  herein  by
reference.


ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON 
          ACCOUNTING AND FINANCIAL DISCLOSURE

     The Company  has had no changes in or  disagreements  with its  independent
auditors.


                                      -7-
<PAGE>
                                    PART III

ITEM 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

    The names, ages and positions held by the executive  officers of the Company
on September 19, 1997 are:

                                                                      Elected to
                                                                        Present
        Name            Age              Position                      Position
====================    ===   ==================================      ==========

 Robert E. Cannon*      67    Chairman of the Board, Chief            March 1993
                              Executive Officer and Director

 David B. Ferraro*      59    President, Chief Operating Officer      March 1993
                              and Director

 Henry P. Doggrell**    49    Sr. Vice President/Corporate             July 1997
                              Affairs and General Counsel

 George B. Ellis*       57    Sr. Vice President/Manufacturing-        July 1997
                              Specialty Cellulose

 Edward A. Eppinger*    59    Sr. Vice President/Manufacturing-        July 1997
                              Absorbent Products

 Paul N. Horne*         41    Sr. Vice President/Commercial-           July 1997
                              Specialty Cellulose

 B. Jerry L. Huff*      58    Sr. Vice President/Upstream              July 1997
                              Research & Development

 Kristopher J.          35    Sr. Vice President/Commercial-           July 1997
 Matula**                     Absorbent Products

 David H. Whitcomb*     57    Sr. Vice President/Finance & Accounting  July 1997

- ----------
    *   All of the above  Executive  Officers  have been employed by the Company
        since its beginning in March 1993 and had been  employees of The Procter
        & Gamble Company, C&S Division (the C&S Division), prior to the purchase
        of C&S Division assets by Buckeye, except Messrs. Doggrell and Matula.

    **  Prior to joining Buckeye in June 1996, Mr. Doggrell was a partner in the
        law firm,  Baker  Donelson  Bearman & Caldwell,  from 1988 until May 30,
        1996 and  represented  the Company as its primary  legal  counsel  since
        March 1993.  Prior to joining the Company in March 1994, Mr. Matula held
        various strategic planning and finance positions at The Procter & Gamble
        Company, from August 1991 until March 1994.

Additional   information   relating  to  Directors  and  Executive  Officers  is
incorporated herein by reference to pages 2-3 of the Company's 1997 Annual Proxy
Statement.

                                      -8-
<PAGE>
ITEM 11.   EXECUTIVE COMPENSATION

    Information relating to this item is set forth on pages 7-8 of the Company's
1997 Annual Proxy  Statement and is incorporated  herein by reference,  but does
not include the "Report of the Compensation Committee" on pages 5-6.


ITEM 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

    Information  relating to this item is set forth under the caption  "Security
Ownership of  Company's  Directors  and  Executive  Officers  and Certain  Other
Beneficial  Owners" on pages 10-11 in the Company's 1997 Annual Proxy  Statement
and is incorporated herein by reference.


ITEM 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS


    Information   relating   to  this  item  is  set  forth  under  the  caption
"Transactions with Executive  Officers,  Directors and Others" on page 12 in the
Company's 1997 Annual Proxy Statement and is incorporated herein by reference.




                                      -9-

<PAGE>
                                     PART IV

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

(a)  (1)  Financial Statements

          The following report of independent  auditors and financial statements
          are  incorporated  by  reference  in Part II,  Item 8:

          -  Consolidated Statements of Income -- For the years ended June 30,
             1997, 1996 and 1995
          -  Consolidated Balance  Sheets -- June  30, 1997 and 1996 
          -  Consolidated Statements of Stockholders' Equity -- For the years
             ended June 30, 1997, 1996 and 1995
          -  Consolidated Statements of Cash Flows -- For the years ended
             June 30, 1997, 1996 and 1995
          -  Notes to Consolidated Financial Statements
          -  Report of Management
          -  Report of Independent Auditors

     (2)  Financial Statement Schedule

          -  Schedule II - Valuation and Qualifying Accounts .  See page 12 
             of this document.
          -  All other financial statement schedules are omitted as the
             information is not required or because the required information is
             presented in the financial statements or the notes thereto.

     (3)  Listing of Exhibits
           3.1   Amended and Restated  Certificate of  Incorporation of the 
                 Registrant, as amended through November 20, 1995. *
           3.2   Amended and Restated By-laws of the Registrant. *
           4.1   First Amendment to the Rights Agreement. (The Rights Agreement
                 was filed on Form 8-A, November 20, 1995.)
           10.1  Amended and  Restated  Registration  Agreement by and among the
                 Registrant, Madison Dearborn Capital Partners, L.P. and the
                 named "Executives". *
           10.2  Umbrella  Agreement dated January 18, 1996 by and among Peter 
                 Temming AG--Specialty Pulp Business, Peter Temming AG, 
                 Steinbeis Temming Papier GmbH and Steinbeis Temming Papier GmbH
                 & Co. **
           10.3  1995 Management Stock Option Plan of the Registrant. *
           10.4  1995  Incentive and  Nonqualified Stock Option Plan for
                 Management Employees of the Registrant. *
           10.5  Form of Management Stock Option Subscription Agreement. *
           10.6  Form of Stock Option Subscription Agreement. *
           10.7  First  Supplemental  Indenture,  dated as of November  21, 1995
                 between the Registrant and Bankers Trust Company to Indenture
                 dated as of May 27, 1993. ***
           10.8  Indenture  dated as of November 28, 1995 between the Registrant
                 and Union Planters National Bank. ***

                                      -10-
<PAGE>
           10.9  Stock  Purchase  Agreement dated April 26, 1996 among the  
                 Registrant, Stonebridge  Partners Equity Fund, L.P., Alpha 
                 Cellulose  Associates I, L.P.,  Alpha Cellulose Associates II,
                 L.P., Stonebridge Partners Management, L.P., as nominee for P&C
                 Venture  Corp.  and  Dawkes Corporation, John P. Flanagan, 
                 Michael M. Brown, Janice S. Valenta, John F. Manning, 
                 Ken L.Wilcox, Albert A. Bounds, Jr., Ralph Bolin, Charles P.
                 Oxendine and James R. Israelson. ***
           10.10 The Formula Plan for Non-Employee Directors. ***
           10.11 Company  Stock  Repurchase  Agreement  dated as of June 3, 1996
                 between BKI Investment Corp.and Madison Dearborn Capital 
                 Partners, L.P. ***
           10.12 Offer  to  Purchase for Cash all of the Common Shares of Merfin
                 International Inc. at a price  of Cdn. $6.00  per Common  Share
                 by Buckeye Acquisition Inc. dated March 25, 1997.  ****
           10.13 Notice of Variation of the Offer to Purchase for Cash all of 
                 the Common Shares of Merfin International Inc. at a price of 
                 Cdn. $6.00 per Common Share by Buckeye Acquisition, Inc. dated
                 April 15, 1997. ****
           10.14 Second  Notice of  Variation  of the Offer to Purchase for Cash
                 all of the Common Shares of Merfin  International  Inc. at an 
                 increased  price of Cdn. $6.50 per Common Share by Buckeye  
                 Acquisition Inc. dated April 25, 1997.  ****
           10.15 Third  Notice of Variation of the Offer to Purchase for Cash 
                 all of the Common  Shares of Merfin  International Inc. at an 
                 increased  price  of $7.00 per  Common Share by Buckeye 
                 Acquisition  Inc. dated May 5, 1997.  ****
           10.16 Fourth  Notice of  Variation  of the Offer to Purchase for Cash
                 all of the Common Shares of Merfin  International  Inc. at an
                 increased  price of $7.50  per Common  Share by Buckeye 
                 Acquisition  Inc.  dated May 15, 1997.  ****
           10.17 Credit Agreement dated as of May 28, 1997 among the Registrant,
                 Fleet National  Bank;  SunTrust Bank,  Central  Florida,  N.A.;
                 Toronto  Dominion  (Texas),  Inc.;  and the other lenders party
                 thereto.
           13.1  Buckeye Cellulose Corporation 1997 Annual Report.
           21.1  Subsidiaries of the Registrant.
           23.0  Consent of Ernst & Young LLP.
           27.1  Financial Data Schedule.

(b)  Reports on Form 8-K

     During the quarter ended June 30, 1997, the following current reports were
     filed on Form 8-K:

     -    Report dated June 10, 1997, pursuant to Item 2 and Item 7 of  that 
          form. No financial statements were filed as part of that report.

 --------------
     *     Incorporated by reference to the Registrant's  Registration Statement
           on Form S-1,  File No.  33-97836,  as filed with the  Securities  and
           Exchange  Commission on October 6, 1995 and as amended on October 30,
           1995 and November 21, 1995.
     **    Incorporated by reference to the Registrant's  Current Report on Form
           8-K dated May 2, 1996.
     ***   Incorporated by reference to the Registrant's  Registration Statement
           on Form S-3,  File No.  33-05139,  as filed with the  Securities  and
           Exchange  Commission  on June 4, 1996 and as amended on June 11, 1996
           and June 27, 1996.
     ****  Incorporated by reference to the Registrant's  Current Report on Form
           8-K dated June 10, 1997.

                                      -11-
<PAGE>
<TABLE>
                                   SCHEDULE II
                        VALUATION AND QUALIFYING ACCOUNTS
<CAPTION>

                                 (In Thousands)



                                             Column B            Column C              Column D       Column E
                                           -----------   -------------------------    ----------      ----------
                                                               Additions
                                                         -------------------------
                                             Balance      Charged       Charged                       Balance
                                             at           to            to                            at
                                             Beginning    Cost          Other         (a)             End
                                             of           and           Accounts      Deductions      of
              Description                    Period       Expenses      --Describe    --Describe      Period
- -----------------------------------------  -----------    ---------     ----------    ----------      ----------
<S>                                           <C>           <C>          <C>           <C>             <C>   

Year Ended June 30, 1997
Deducted from asset accounts:                                                (b)
Allowance for doubtful accounts.........        $980         $--          $591           $(249)        $1,322
                                              ======        ====         ======        ========        ======

Year Ended June 30, 1996 
Deducted from asset accounts:
Allowance for doubtful accounts.........      $1,152         $--           $--           $(172)          $980
                                              ======        ====         ======        ========        ======

Year Ended June 30, 1995 
Deducted from asset accounts:
Allowance for doubtful accounts.........      $2,494        $500           $--         $(1,842)        $1,152
                                              ======        ====         ======        ========        ======
<FN>
- ----------------------------
(a)  Uncollectible accounts written off, net of recoveries.
(b)  Acquired allowance for doubtful accounts at the date of acquisition.
</FN>
</TABLE>



                                      -12-
<PAGE>


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

Buckeye Cellulose Corporation


By:  /s/  ROBERT E. CANNON
   -----------------------------------------------
   Robert E. Cannon, Director, Chairman of the Board and Chief Executive Officer
   Date: September 26, 1997




         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities and on the dates indicated.


By:  /s/  ROBERT E. CANNON
   -----------------------------------------------
   Robert E. Cannon, Director, Chairman of the Board and Chief Executive Officer
   Date: September 26, 1997


By:  /s/  DAVID B. FERRARO
   -----------------------------------------------
   David B. Ferraro, Director, President and Chief Operating Officer
   Date: September 26, 1997


By:  /s/  SAMUEL M. MENCOFF
   -----------------------------------------------
   Samuel M. Mencoff, Director
   Date: September 26, 1997


By:  /s/  HARRY J. PHILLIPS, SR.
   -----------------------------------------------
   Harry J. Phillips, Sr., Director
   Date: September 26, 1997


By:  /s/  DAVID H. WHITCOMB
   -----------------------------------------------
   David H. Whitcomb, Sr. Vice President
   Date: September 26, 1997


                                      -13-




- -------------------------------------------------------------------------------
                          BUCKEYE CELLULOSE CORPORATION

                                       and

                          UNION PLANTERS NATIONAL BANK

                                  Rights Agent




                               FIRST AMENDMENT TO
                                RIGHTS AGREEMENT

                           Dated as of April 22, 1997

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






                                     
<PAGE>



                               FIRST AMENDMENT TO

                                RIGHTS AGREEMENT


         First Amendment to Rights Agreement ("Amendment") dated as of April 22,
1997,  between  Buckeye  Cellulose  Corporation,  a  Delaware  corporation  (the
"Company") and Union Planters National Bank, a national banking corporation (the
"Rights Agent").

                                    RECITALS

         The Company  and the Rights  Agent  entered  into that  certain  Rights
Agreement  dated as of November 17, 1995 ("Rights  Agreement") and now desire to
amend certain  provisions of the Rights  Agreement,  as further set forth below,
and all of the  parties  required  by Section 26 of the  Rights  Agreement  have
consented to this Amendment.

         NOW,  THEREFORE,  in  consideration  of the  premises  and  the  mutual
agreements set forth in this Amendment, the parties hereby agree as follows:

         Section I.  Amendment of Section 1(d).  The last  paragraph of Section
1(d) of the Rights Agreement shall be deleted in its entirety, and the following
shall be substituted in lieu thereof:

                      Notwithstanding   anything  in  this   Agreement   to  the
             contrary,  for  purposes  of this  Agreement,  no  Person  is to be
             treated as  "Beneficial  Owner" of, or to  "beneficially  own," any
             securities owned by any other Person that is an Exempt Person,  and
             no Exempt Person shall be treated as the "Beneficial  Owner" of, or
             to  "beneficially  own" any  securities  owned by any other  Person
             (other than an Associate of such Exempt Person).

         Section  II.  Amendment  of Section  1(p).  Section  1(p) of the Rights
Agreement  shall  be  deleted  in its  entirety,  and  the  following  shall  be
substituted in lieu thereof:

                   (p)"Exempt   Person"   means  (i)  the   Company,   (ii)  any
                      Subsidiary  of the Company,  (iii)  Robert E. Cannon,  his
                      spouse or issue,  any  spouse of his  issue,  any trust of
                      which Mr. Cannon, his spouse, his issue, any spouse of his
                      issue, or any charity is a beneficiary,  including without
                      limitation,  the Robert E. Cannon Grantor Retained Annuity
                      Trust  and the  Kathryn  Gracey  Cannon  Grantor  Retained
                      Annuity  Trust,  so long as such persons do not become the
                      Beneficial  Owners  collectively  of  45% or  more  of the
                      Common  Stock,  (iv)  any  employee  benefit  plan  of the
                      Company or of any  Subsidiary of the Company,  and (v) any
                      Person holding Common Stock for any such employee  benefit
                      plan or for employees of the Company or of any  Subsidiary
                      of the Company  pursuant to the terms of any such employee
                      benefit  plan.  For purposes of this  paragraph,  the term
                      "issue" shall include adopted children.




<PAGE>



          Section III. Ratification. Except as amended by Sections I and II, the
Rights Agreement is hereby ratified and confirmed in all respects.


          Section  IV.   Counterparts.   This   Amendment  may  be  executed  in
counterparts,  and each of such counterparts shall for all purposes be deemed to
be an original,  and all such counterparts shall together constitute but one and
the same instrument.


         IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be
duly executed and their  respective  corporate seals to be hereunto  affixed and
attested, all as of the day and year first above written.


                                          BUCKEYE CELLULOSE CORPORATION


                                          By:  /s/  DAVID B. FERRARO
                                             -------------------------------
                                                David B. Ferraro, President


                                          UNION PLANTERS NATIONAL BANK



                                          By:  /s/
                                             -------------------------------
                                          Title:
















                          BUCKEYE CELLULOSE CORPORATION


                                CREDIT AGREEMENT


                            Dated as of May 28, 1997


                           FLEET NATIONAL BANK, Agent

            SUNTRUST BANK, CENTRAL FLORIDA N.A., Documentation Agent

               TORONTO DOMINION (TEXAS), INC., Documentation Agent


















<PAGE>
                                TABLE OF CONTENTS
                                                                           Page

1.   Definitions; Certain Rules of Construction.............................  1
2.   The Credits............................................................ 23
     2.1. Revolving Credit ................................................. 23
          2.1.1. Revolving Loan............................................. 23
          2.1.2. Maximum Amount of Revolving Credit......................... 23
          2.1.3. Borrowing Requests......................................... 24
          2.1.4. Revolving Loan Account; Revolving Notes.................... 24
     2.2. Money Market Rate Credit.......................................... 24
          2.2.1. Request by the Company..................................... 25
          2.2.2. Dissemination of Requests for Bids for Money Market Loans.. 25
          2.2.3. Bids for Money Market Loans................................ 25
          2.2.4. Acceptance of Bids by the Borrower......................... 26
          2.2.5. Funding by the Agent; Money Market Loan Account, etc....... 27
          2.2.6. Prepayments in Respect of Money Market Loans............... 28
     2.3. Swingline Credit.................................................. 28
          2.3.1. Swingline Loan............................................. 28
          2.3.2. Borrowing Requests......................................... 28
          2.3.3. Swingline Loan Account; Swingline Notes.................... 29
          2.3.4. Conversion of Swingline Loan into Revolving Loan........... 29
     2.4. Letters of Credit................................................. 30
          2.4.1. Issuance of Letters of Credit.............................. 30
          2.4.2. Requests for Letters of Credit............................. 30
          2.4.3. Form and Expiration of Letters of Credit................... 30
          2.4.4. Lenders' Participation in Letters of Credit................ 31
          2.4.5. Presentation............................................... 31
          2.4.6. Payment of Drafts.......................................... 31
          2.4.7. Uniform Customs and Practice............................... 31
          2.4.8. Subrogation................................................ 33
          2.4.9. Modification, Consent, etc................................. 33
     2.5. Irish Loans; Mandatory Borrowing.................................. 33
          2.5.1. Irish Loan Advances........................................ 33
          2.5.2. Conversion of Irish Loans into Revolving Loan.............. 34
     2.6. Application of Proceeds........................................... 35
          2.6.1. Revolving Loan............................................. 35
          2.6.2. Money Market Loan.......................................... 35
          2.6.3. Swingline Loan............................................. 35
          2.6.4. Letters of Credit.......................................... 35
          2.6.5. Specifically Prohibited Applications....................... 35
     2.7. Nature of Obligations of Lenders to Make Extensions of Credit..... 35
<PAGE>
          2.7.1. Revolving Loans............................................ 35
          2.7.2. Money Market Loans......................................... 36
          2.7.3. Swingline Loans............................................ 36
          2.7.4. Letters of Credit.......................................... 36
3.   Interest; LIBOR Pricing Options; Fees.................................. 36
     3.1. Interest on Revolving Loan........................................ 36
     3.2. LIBOR Pricing Options............................................. 36
          3.2.1. Election of LIBOR Pricing Options.......................... 36
          3.2.2. Notice to Lenders and Company.............................. 37
          3.2.3. Selection of LIBOR Interest Periods........................ 37
          3.2.4. Additional Interest........................................ 37
          3.2.5. Violation of Legal Requirements............................ 38
          3.2.6. Funding Procedure.......................................... 38
     3.3. Interest on Money Market Loans and Swingline Loan................. 39
     3.4. Computations of Interest and Fees................................. 39
     3.5. Commitment Fees................................................... 39
     3.6. Letter of Credit Fees............................................. 40
     3.7. Reserve Requirements, etc......................................... 40
     3.8. Taxes............................................................. 40
     3.9. Capital Adequacy.................................................. 41
     3.10.Regulatory Changes................................................ 41
     3.11.Mitigation........................................................ 42
4.   Payment................................................................ 42
     4.1. Payment at Maturity............................................... 42
     4.2. Contingent Required Prepayments................................... 42
          4.2.1. Excess Credit Exposure..................................... 43
          4.2.2. Net Asset Sale Proceeds.................................... 43
          4.2.3. Excess Letter of Credit Exposure........................... 43
     4.3. Voluntary Prepayments............................................. 43
     4.4. Letters of Credit................................................. 43
     4.5. Reborrowing; Application of Payments, etc......................... 44
          4.5.1. Reborrowing................................................ 44
          4.5.2. Order of Application....................................... 44
          4.5.3. Payments for Lenders....................................... 44
5.   Conditions to Extending Credit......................................... 44
     5.1. Conditions on Initial Closing Date................................ 44
          5.1.1. Notes...................................................... 44
          5.1.2. Guarantors Contribution Agreement.......................... 45
          5.1.3. Subsidiary Subordination Agreement......................... 45
          5.1.4. Payment of Fees............................................ 45
          5.1.5. Legal Opinions............................................. 45
          5.1.6. Concurrent Transaction..................................... 45
          5.1.7. Capitalization, etc........................................ 46
<PAGE>
Proper Proceedings.......................................................... 47
           5.1.9. General................................................... 47
     5.2.  Conditions to Each Extension of Credit........................... 47
           5.2.1. Officer's Certificate..................................... 47
           5.2.2. Legality, etc............................................. 47
6.   General Covenants...................................................... 48
     6.1.  Taxes and Other Charges; Accounts Payable........................ 48
           6.1.1. Taxes and Other Charges................................... 48
           6.1.2. Accounts Payable.......................................... 48
     6.2.  Conduct of Business, etc......................................... 48
           6.2.1. Types of Business......................................... 48
           6.2.2. Maintenance of Properties................................. 48
           6.2.3. Statutory Compliance...................................... 49
           6.2.4. Compliance with Material Agreements....................... 49
     6.3.  Insurance........................................................ 49
           6.3.1. Business Interruption Insurance........................... 49
           6.3.2. Property Insurance........................................ 49
           6.3.3. Liability Insurance....................................... 50
     6.4.  Financial Statements and Reports................................. 50
           6.4.1. Annual Reports............................................ 50
           6.4.2. Quarterly Reports......................................... 51
           6.4.3. Monthly Reports........................................... 52
           6.4.4. Other Reports............................................. 52
           6.4.5. Notice of Litigation; Notice of Defaults.................. 53
           6.4.6. ERISA Reports............................................. 53
           6.4.7. Other Information......................................... 54
       6.5.  Certain Financial Tests........................................ 54
           6.5.1. Consolidated Net Worth.................................... 54
           6.5.2. Consolidated Total Net Debt to Consolidated EBITDA........ 54
           6.5.3. Consolidated EBITDA to Consolidated Interest Expense...... 54
           6.5.4. Environmental Capital Expenditures........................ 54
           6.5.5. Business Capital Expenditures............................. 54
     6.6.  Indebtedness..................................................... 55
     6.7.  Guarantees; Letters of Credit.................................... 57
     6.8.  Liens............................................................ 57
     6.9.  Investments and Acquisitions..................................... 59
     6.10. Distributions.................................................... 61
     6.11. Asset Dispositions and Mergers................................... 62
     6.12. Lease Obligations................................................ 63
     6.13. Issuance of Stock by Subsidiaries; Subsidiary Distributions, etc. 63
           6.13.1.  Issuance of Stock by Subsidiaries....................... 63
           6.13.2.  No Restrictions on Subsidiary Distributions............. 63
     6.14. Voluntary Prepayments of Other Indebtedness...................... 64
<PAGE>
     6.15. Derivative Contracts............................................. 65
     6.16. Negative Pledge Clauses.......................................... 65
     6.17. ERISA, etc....................................................... 65
     6.18. Transactions with Affiliates..................................... 66
     6.19. Environmental Laws............................................... 66
           6.19.1.  Compliance with Law and Permits......................... 66
           6.19.2.  Notice of Claims, etc................................... 66
     6.20. Interpretation of Covenants...................................... 66
7.   Representations and Warranties......................................... 66
     7.1.  Organization and Business........................................ 66
           7.1.1.  The Company.............................................. 66
           7.1.2.  Subsidiaries............................................. 67
           7.1.3.  Qualification............................................ 67
           7.1.4.  Capitalization........................................... 67
     7.2.  Financial Statements and Other Information; Material Agreements.. 68
           7.2.1.  Financial Statements and Other Information............... 68
           7.2.2.  Material Agreements...................................... 69
     7.3.  Agreements Relating to Financing Debt, Investments, etc.......... 69
     7.4.  Changes in Condition............................................. 69
     7.5.  Title to Assets.................................................. 70
     7.6.  Operations in Conformity With Law, etc........................... 70
     7.7.  Litigation....................................................... 70
     7.8.  Authorization and Enforceability................................. 70
     7.9.  No Legal Obstacle to Agreements.................................. 70
     7.10. Defaults......................................................... 71
     7.11. Licenses, etc.................................................... 71
     7.12. Tax Returns...................................................... 72
     7.13. Certain Business Representations................................. 72
           7.13.1. Labor Relations.......................................... 72
           7.13.2. Antitrust................................................ 72
           7.13.3. Consumer Protection...................................... 72
           7.13.4. Burdensome Obligations................................... 72
           7.13.5. Future Expenditures...................................... 73
     7.14. Environmental Regulations ....................................... 73
           7.14.1. Environmental Compliance ................................ 73
           7.14.2. Environmental Litigation ................................ 73
           7.14.3. Hazardous Material....................................... 74
           7.14.4. Environmental Condition of Properties.................... 74
           7.14.5. No Other Representations and Warranties.................. 74
     7.15. Pension Plans.................................................... 74
     7.16. Foreign Trade Regulations; Government Regulation; Margin Stock... 74
           7.16.1. Foreign Trade Regulations................................ 74
           7.16.2. Government Regulation.................................... 74
<PAGE>
           7.16.3. Margin Stock............................................. 75
     7.17. Disclosure....................................................... 75
     7.18. Special Qualifications Regarding Merfin.......................... 75
8.    Defaults.............................................................. 75
     8.1.  Events of Default................................................ 75
           8.1.1.  Payment.................................................. 75
           8.1.2.  Specified Covenants...................................... 75
           8.1.3.  Other Covenants.......................................... 76
           8.1.4.  Representations and Warranties........................... 76
           8.1.5.  Cross Default, etc....................................... 76
           8.1.6.  Ownership; Liquidation; etc.............................. 76
           8.1.7.  Enforceability, etc...................................... 77
           8.1.8.  Judgments  .............................................. 78
           8.1.9.  ERISA.................................................... 78
           8.1.10. Bankruptcy, etc. ........................................ 78
           8.1.11. Environmental Matters.................................... 79
     8.2.  Certain Actions Following an Event of Default.................... 79
           8.2.1.  Terminate Obligation to Extend Credit ................... 79
           8.2.2.  Specific Performance; Exercise of Rights................. 79
           8.2.3.  Acceleration............................................. 79
           8.2.4.   Enforcement of Payment; Setoff ......................... 80
           8.2.5.   Cumulative Remedies..................................... 80
     8.3.  Annulment of Defaults ........................................... 80
     8.4.  Waivers.......................................................... 80
9.   Guarantees............................................................. 81
     9.1.  Guarantees of Credit Obligations ................................ 81
     9.2.  Continuing Obligation............................................ 81
     9.3.  Waivers with Respect to Credit Obligations....................... 82
     9.4.  Lenders' Power to Waive, etc .................................... 83
     9.5.  Information Regarding the Company, etc........................... 84
     9.6.  Certain Guarantor Representations ............................... 84
     9.7.  Subrogation...................................................... 85
     9.8.  Subordination.................................................... 85
     9.9.  Future Subsidiaries; Further Assurances.......................... 85
10.  Expenses; Indemnity ................................................... 86
     10.1. Expenses ........................................................ 86
     10.2. General Indemnity ............................................... 86
     10.3. Indemnity With Respect to Letters of Credit...................... 87
11.  Operations; Agent   ................................................... 87
     11.1. Interests in Revolving Loan ..................................... 87
     11.2. Agent's Authority to Act, etc ................................... 87
     11.3. Company to Pay Agent, etc ....................................... 87
     11.4. Lender Operations for Advances, Letters of Credit, etc........... 88
<PAGE>
           11.4.1. Advances ................................................ 88
           11.4.2. Letters of Credit........................................ 88
           11.4.3. Agent to Allocate Payments, etc. ........................ 88
           11.4.4. Delinquent Lenders; Nonperforming Lenders ............... 89
     11.5. Sharing of Payments, etc. ....................................... 89
     11.6. Amendments, Consents, Waivers, etc............................... 90
     11.7.  Agent's Resignation ............................................ 91
     11.8.  Concerning the Agent............................................ 91
            11.8.1.   Action in Good Faith, etc............................. 91
            11.8.2.   No Implied Duties, etc................................ 91
            11.8.3.   Validity, etc......................................... 92
            11.8.4.   Compliance............................................ 92
            11.8.5.   Employment of Agents and Counsel...................... 92
            11.8.6.   Reliance on Documents and Counsel..................... 92
            11.8.7.   Agent's Reimbursement ................................ 93
            11.8.8.   Agent's Fees.......................................... 93
     11.9.  Rights as a Lender.............................................. 93
     11.10. Independent Credit Decision..................................... 93
     11.11. Indemnification ................................................ 94
12.  Successors and Assigns; Lender Assignments and Participations.......... 94
     12.1.  Assignments by Lenders.......................................... 94
            12.1.1.   Assignees and Assignment Procedures................... 94
            12.1.2.   Terms of Assignment and Acceptance.................... 95
            12.1.3.   Register ............................................. 96
            12.1.4.   Acceptance of Assignment and Assumption............... 96
            12.1.5.   Federal Reserve Bank ................................. 96
            12.1.6.   Further Assurances ................................... 97
     12.2.  Credit Participants ............................................ 97
     12.3.  Replacement of Lender........................................... 97
13.  Confidentiality ....................................................... 99
14.  Foreign Lenders ....................................................... 99
15.  Notices................................................................100
16.  Course of Dealing; Amendments and Waivers..............................101
17.  Venue; Service of Process .............................................101
18.  WAIVER OF JURY TRIAL...................................................102
19.  Status for Other Debt Documents .......................................102
20.  General................................................................102

<PAGE>
                          BUCKEYE CELLULOSE CORPORATION
                                CREDIT AGREEMENT


     This  Agreement,  dated  as of May 28,  1997,  is among  Buckeye  Cellulose
Corporation,  a Delaware  corporation (the  "Company"),  the Subsidiaries of the
Company  from time to time party  hereto,  the  Lenders  from time to time party
hereto,  Fleet  National  Bank,  both in its  capacity  as a  Lender  and in its
capacity as agent for itself and the other  Lenders  and each of SunTrust  Bank,
Central Florida N.A. and Toronto Dominion (Texas), Inc., both in its capacity as
a Lender and in its  capacity  as  documentation  agent for itself and the other
Lenders. The parties agree as follows:

     Recitals:  Pursuant to this  Agreement,  the Lenders are  extending  to the
Company a $275,000,000 revolving credit facility, including a $50,000,000 letter
of credit facility and a $15,000,000  swingline credit  facility.  A competitive
bid facility is also  available  under this  Agreement and up to  $15,000,000 in
Irish punt loans  advanced  independently  by  certain of the  Lenders  would be
treated as loans under this  Agreement.  All facilities  mature on May 28, 2002.
Each of the Company's  domestic  Subsidiaries  guarantees the credit facilities,
and the credit facilities will be secured by a pledge of 66% of the stock of all
foreign Subsidiaries owned by the Company and its domestic Subsidiaries.

1.  Definitions;  Certain Rules of Construction.  Certain  capitalized terms are
used in this  Agreement  and in the other  Credit  Documents  with the  specific
meanings  defined  below in this  Section  1.  Except  as  otherwise  explicitly
specified to the contrary or unless the context clearly requires otherwise,  (a)
the capitalized  term "Section"  refers to sections of this  Agreement,  (b) the
capitalized term "Exhibit" refers to exhibits to this Agreement,  (c) references
to  a  particular  Section  include  all  subsections   thereof,  (d)  the  word
"including" shall be construed as "including without limitation", (e) accounting
terms not otherwise  defined  herein have the meaning  provided  under GAAP, (f)
references  to  a  particular  statute  or  regulation  include  all  rules  and
regulations  thereunder and any successor statute,  regulation or rules, in each
case as from time to time in effect and (g)  references  to a particular  Person
include such  Person's  successors  and assigns to the extent not  prohibited by
this Agreement and the other Credit  Documents.  References to "the date hereof"
mean the date first set forth above.

     1.1. "Accumulated Benefit Obligations" means the actuarial present value of
the accumulated  benefit  obligations  under any Plan,  calculated in accordance
with Statement No. 87 of the Financial Accounting Standards Board.

     1.2.  "Acquired  Merfin  Debt" means the  Financing  Debt of Merfin and its
Subsidiaries  entered into prior to the acquisition by the Company of Merfin and
designated on Exhibit 7.3 as "Acquired Merfin Debt".

     1.3.  "Acquired Merfin Debt Reserve Amount" means, at any date (a) when any
Acquired  Merfin Debt is outstanding,  $50,000,000  minus the amount of Acquired
Merfin Debt  permanently  repaid,  whether through the proceeds of the Revolving
Loan, other Indebtedness permitted by Section 6.6 or otherwise, minus

                                   1 
<PAGE>
up to  $15,000,000  in an  Equivalent  Amount of United States Funds in Acquired
Merfin Debt of Merfin and its Canadian Subsidiaries permitted by Section 6.6.19,
and (b) when (i) all Acquired Merfin Debt of Merfin Europe Limited is repaid and
(ii) all  Acquired  Merfin Debt of Merfin and its  Canadian  Subsidiaries  in an
aggregate amount exceeding  $15,000,000 in an Equivalent Amount of United States
Funds is repaid as contemplated by Section 6.6.19, zero.

     1.4.  "Acquired  Merfin  Liens" means Liens on the assets of Merfin and its
Subsidiaries created prior to the acquisition by the Company of Merfin to secure
Acquired Merfin Debt.

     1.5.  "Acquisition  Subsidiary" means Buckeye Acquisition,  Inc., a company
existing   under  the   Company  Act  of  British   Columbia,   Canada  and  the
special-purpose Wholly Owned Subsidiary of the Company formed to make the Tender
Offer and consummate the acquisition of Merfin,  as  contemplated  under Section
6.9.9.

     1.6. "Affected Lender" is defined in Section 12.3.

     1.7. "Affiliate" means, with respect to the Company (or any other specified
Person), any other Person directly or indirectly  controlling,  controlled by or
under direct or indirect common control with the Company,  and shall include (a)
any officer or director or general  partner of the Company and (b) any Person of
which the  Company  or any  Affiliate  (as  defined  in clause (a) above) of the
Company shall,  directly or indirectly,  beneficially own either (i) at least 5%
of the outstanding equity securities having the general power to vote or (ii) at
least 5% of all equity interests.

     1.8.  "Agent"  means  Fleet  in its  capacity  as  agent  for  the  Lenders
hereunder,  as well as its successors  and assigns in such capacity  pursuant to
Section 11.7.

     1.9.  "Agreement"  means  this  Agreement  as from  time  to time  amended,
modified and in effect.

     1.10. "Applicable Margin" means, for any month, the percentage in the table
below indicated by the ratio which (a)  Consolidated  Total Debt on the last day
of the most recently ended fiscal quarter for which  financial  statements  have
been (or are  required to have been)  furnished by the Company to the Lenders in
accordance  with Section 6.4.1 or 6.4.2,  as the case may be, prior to the first
day of such  month  bore to (b)  Consolidated  EBITDA  for  the  period  of four
consecutive  fiscal  quarters ended on the last day of such fiscal quarter or by
the Senior Debt Rating, determined as provided below:

Ratio of Consolidated Total
Debt to Consolidated EBITDA            Senior Debt Rating     Applicable Margin
- ---------------------------            ------------------     -----------------
Greater than or equal to 3.35 OR       less than BB/Ba2              1.125%

Greater than or equal to 3.00          but less than 3.35 

                                      2
<PAGE>
     OR                                BB/Ba2                        0.875%

Greater than or equal to 2.50    
but less than 3.00               OR    BB+/Ba1                       0.750%

Greater than or equal to 2.00
but less than 2.50               OR    BBB-/Baa3                     0.625%

Less than 2.00                   OR    BBB/Baa2                      0.450%

     On the Initial  Closing Date the  Applicable  Margin shall be (i) 0.750% if
the  Senior  Debt  Rating is  confirmed  at BB+ by S&P or Ba1 by Moody's or (ii)
0.875% if the Senior Debt Rating is  "unconfirmed" or on "watch" by both S&P and
Moody's;  provided,  however,  that upon  availability  of June 30, 1997 audited
financial statements provided by the Company in accordance with Section 6.4.1 or
a confirmed  Senior Debt Rating,  the  Applicable  Margin under this clause (ii)
shall then be determined in accordance  with the table above.  In the event that
either (A) the ratio of Consolidated  Total Debt to Consolidated  EBITDA and the
Senior Debt Rating would result in different  Applicable  Margins in  accordance
with the table above or (B) S&P and Moody's  provide  Senior Debt  Ratings  that
would result in different Applicable Margins in accordance with the table above,
the lower Applicable Margin shall apply.

     1.11. "Applicable Rate" means, at any date, the sum of:

          (a) (i) with respect to each portion of the Revolving  Loan subject to
     a LIBOR Pricing Option,  the sum of the Applicable Margin (which may change
     during  the  LIBOR  Interest  Period  for  such  LIBOR  Pricing  Option  in
     accordance with the definition of "Applicable  Margin") plus the LIBOR Rate
     with respect to such LIBOR Pricing Option;

          (ii) with respect to each other  portion of the  Revolving  Loan,  the
     Base Rate;

          plus (b) an additional 2% effective on the day the Agent  notifies the
     Company that the interest rates hereunder are increasing as a result of the
     occurrence and continuance of an Event of Default until the earlier of such
     time as (i) such  Event of  Default  is no longer  continuing  or (ii) such
     Event of Default  is deemed no longer to exist,  in each case  pursuant  to
     Section 8.3.

     1.12.  "Approved  Subordinated  Debt"  means the  Company's  8 1/2 % Senior
Subordinated  Notes due 2005 in the original  principal  amount of $150,000,000,
issued pursuant to the indenture dated November 28, 1995 between the Company and
Union Planters National Bank, as trustee, as in effect on the date hereof.

     1.13. "Assignee" is defined in Section 12.1.1.

                                      3
<PAGE>
     1.14. "Assignment and Acceptance" is defined in Section 12.1.1.

     1.15.  "Banking Day" means any day other than Saturday,  Sunday or a day on
which banks in Boston,  Massachusetts are authorized or required by law or other
governmental action to close and, if such term is used with reference to a LIBOR
Pricing Option,  any day on which dealings are effected by first-class  banks in
the London inter-bank markets in New York, New York.

     1.16. "Bankruptcy Code" means Title 11 of the United States Code.

     1.17. "Bankruptcy Default" means an Event of Default referred to in Section
8.1.10.

     1.18.  "Base  Rate"  means,  on any date,  the  greater  of (a) the rate of
interest  announced  by Fleet at the Boston  Office as its prime rate or (b) the
sum of 1/2% plus the Federal Funds Rate.

     1.19.  "Boston  Office"  means  the  principal  banking  office of Fleet in
Boston, Massachusetts.

     1.20.  "Business Capital  Expenditures" means Capital Expenditures that are
not  Environmental  Capital  Expenditures.  For purposes of  computing  Business
Capital Expenditures incurred by Merfin and its Subsidiaries for periods through
June 30, 1998,  such  Business  Capital  Expenditures  shall be deemed to be the
greater of (a)  $10,000,000  or (b) the  actual  Business  Capital  Expenditures
incurred by Merfin and its Subsidiaries since July 1, 1997.

     1.21. "By-laws" means all written by-laws, rules, regulations and all other
documents relating to the management,  governance or internal  regulation of any
Person other than an individual,  or interpretive of the Charter of such Person,
all as from time to time in effect.

     1.22.  "Capital  Expenditures"  means,  for any  period,  amounts  added or
required to be added to the property,  plant and equipment or other fixed assets
account on the Consolidated  balance sheet of the Company and its  Subsidiaries,
prepared  in  accordance   with  GAAP,  in  respect  of  (a)  the   acquisition,
construction,   improvement  or  replacement  of  land,  buildings,   machinery,
equipment, leaseholds and any other real or personal property (excluding repairs
to any  real  or  personal  property  made  out of the  proceeds  of a  casualty
insurance  policy),  (b) to  the  extent  not  included  in  clause  (a)  above,
materials,  contract labor and direct labor relating thereto  (excluding amounts
properly  expensed as repairs and  maintenance in accordance  with GAAP) and (c)
software development costs to the extent not expensed.

     1.23.  "Capitalized  Lease"  means  any  lease  which  is  required  to  be
capitalized  on the  balance  sheet  of the  lessee  in  accordance  with  GAAP,
including Statement Nos. 13 and 98 of the Financial Accounting Standards Board.

     1.24.  "Capitalized  Lease  Obligations"  means the amount of the liability

                                       4
<PAGE>
reflecting  the  aggregate  discounted  amount  of  future  payments  under  all
Capitalized Leases calculated in accordance with GAAP,  including Statement Nos.
13 and 98 of the Financial Accounting Standards Board.

     1.25. "Cash Equivalents" means:

          (a) negotiable certificates of deposit, time deposits (including sweep
     accounts), demand deposits and bankers' acceptances having a maturity of 12
     months or less and issued by any United States financial institution having
     capital and surplus and undivided profits aggregating at least $100,000,000
     and rated at least Prime-1 by Moody's or A-1 by S&P or issued by any Lender
     or by Union  Planters  National  Bank so long as it has capital and surplus
     and undivided  profits  aggregating at least  $100,000,000  and is rated at
     least A2 by Moody's or P2 by S&P or issued by any Lender;

          (b) negotiable certificates of deposit, time deposits (including sweep
     accounts),  demand deposits and bankers'  acceptances  having a maturity of
     nine months or less and issued by any foreign financial  institution having
     capital and surplus and undivided profits aggregating at least $200,000,000
     in the equivalent  amount of United States Funds and rated at least Prime-1
     by Moody's or A-1 by S&P or issued by any Lender;

          (c) corporate  obligations  having a maturity of 12 months or less and
     rated at least Prime-1 by Moody's or A-1 by S&P or issued by any Lender;

          (d) any  direct  obligation  of the  United  States of  America or any
     agency or instrumentality thereof, or of any state or municipality thereof,
     (i) which has a remaining maturity at the time of purchase of not more than
     one year or which is subject to a repurchase  agreement with any Lender (or
     any  other  financial   institution   referred  to  in  clause  (a)  above)
     exercisable  within one year from the time of purchase  and (ii) which,  in
     the case of obligations of any state or municipality,  is rated at least Aa
     by Moody's or AA by S&P; and

          (e) any mutual fund or other pooled investment  vehicle rated at least
     Aa by  Moody's  or AA by  S&P  which  invests  principally  in  obligations
     described above.

     1.26.  "CERCLA"  means the federal  Comprehensive  Environmental  Response,
Compensation and Liability Act of 1980.

     1.27.  "CERCLIS"  means the federal  Comprehensive  Environmental  Response
Compensation  Liability  Information  System  List (or any  successor  document)
promulgated under CERCLA.

     1.28.  "Charter"  means  the  articles  of  organization,   certificate  of
incorporation,  statute,  constitution,  joint  venture  agreement,  partnership
agreement, trust indenture, limited liability company agreement or other charter

                                       5
<PAGE>
document of any Person  other than an  individual,  each as from time to time in
effect.

     1.29.  "Closing  Date" means the Initial  Closing Date,  each other date on
which any  extension of credit is made  pursuant to Sections 2.1, 2.3 or 2.4 and
the Money Market Loan Closing Dates.

     1.30. "Code" means the federal Internal Revenue Code of 1986.

     1.31.  "Commitment"  means,  with  respect  to any  Lender,  such  Lender's
obligations  to extend the  credits  contemplated  by  Section  2. The  original
Commitments  are set  forth in  Section  11.1 and the  current  Commitments  are
recorded from time to time in the Register.

     1.32. "Commitment Fee Rate" is defined in Section 3.5.

     1.33.   "Company"   means  Buckeye   Cellulose   Corporation,   a  Delaware
corporation.

     1.34.  "Computation  Covenants" means Sections 6.5, 6.6.7, 6.6.13,  6.6.14,
6.6.15,  6.6.16,  6.6.18,  6.7.3, 6.9.5, 6.9.6,  6.9.7, 6.9.8,  6.10.2,  6.10.5,
6.11.1, 6.11.4, 6.12.2 and 6.17.

     1.35.  "Concurrent  Transaction" means the transaction  described in clause
(a) of Section 5.1.6.

     1.36.  "Consolidated" and "Consolidating",  when used with reference to any
term,  mean  that term as  applied  to the  accounts  of the  Company  (or other
specified  Person)  and all of its  Subsidiaries  (or other  specified  group of
Persons),  or such of its  Subsidiaries  as may be specified,  consolidated  (or
combined) or  consolidating  (or  combining),  as the case may be, in accordance
with  GAAP  and  with   appropriate   deductions   for  minority   interests  in
Subsidiaries.

     1.37.  "Consolidated  EBITDA"  means,  for any  period,  the  total  of (a)
Consolidated  Net Income  minus (b) to the extent  included  in  computing  such
Consolidated Net Income any  extraordinary  and nonrecurring  gains plus (c) all
amounts deducted in computing such Consolidated Net Income in respect of:

                      (i)   depreciation and amortization;

                      (ii)  Consolidated Interest Expense;

                      (iii) taxes based upon or measured by income; and

                      (iv)  any extraordinary and nonrecurring losses.

     1.38.  "Consolidated  Interest  Expense"  means,  for any  period,  (a) the
aggregate amount of interest expense, including commitment fees, payments in the

                                       6
<PAGE>
nature of interest under Capitalized Leases and net payments under Interest Rate
Protection  Agreements,  net of interest  income  accrued by the Company and its
Subsidiaries in accordance with GAAP on a Consolidated  basis,  minus (b) to the
extent  included in the  foregoing  clause  (a),  amortization  of  Indebtedness
financing costs;  provided,  however that (i) Consolidated  Interest Expense for
any period of four  consecutive  fiscal  quarters of the Company ending with the
first full fiscal quarter after the Initial Closing Date (i.e.,  September 1997)
shall be four times  Consolidated  Interest  Expense  for such first full fiscal
quarter;  (ii) Consolidated  Interest Expense for any period of four consecutive
fiscal  quarters of the Company  ending with the first two full fiscal  quarters
after the Initial Closing Date shall be two times Consolidated  Interest Expense
for such first two full fiscal quarters; and (iii) Consolidated Interest Expense
for any period of four  consecutive  fiscal  quarters of the Company ending with
the first three full fiscal  quarters  after the Initial  Closing  Date shall be
1.33  times  Consolidated  Interest  Expense  for such first  three full  fiscal
quarters.

     1.39.  "Consolidated Net Income" means, for any period,  the net income (or
loss) of the Company and its Subsidiaries, determined in accordance with GAAP on
a Consolidated basis; provided,  however, that Consolidated Net Income shall not
include:

          (a) the income (or loss) of any Person  accrued prior to the date such
     Person  becomes a  Subsidiary  or is merged into or  consolidated  with the
     Company  or any of its  Subsidiaries;  provided,  however,  that (i) in the
     event of an  acquisition  permitted by Section  6.9,  for purposes  only of
     calculating  the Applicable Rate and the ratios in Section 6.5 (but not for
     Section  6.10 or any  other  Section),  the net  income  (or  loss)  of any
     acquired  domestic  Person  or of  Merfin  and its  Subsidiaries  shall  be
     included in Consolidated Net Income for up to four fiscal quarters prior to
     the  acquisition  date,  adjusted  on a pro forma  basis for  specific  and
     quantified  reductions in expenses (excluding projected changes in business
     conditions,  such  as  projected  yield  improvement  or  increased  sales)
     resulting from the  acquisition as agreed between the Company and the Agent
     and  (ii)  with  respect  to  the   acquisition  by  the  Company  and  its
     Subsidiaries of Merfin and its Subsidiaries,  Consolidated Net Income shall
     not be  reduced on account  of  investment  bank fees and other  reasonable
     transaction expenses.

          (b) the income (or loss) of any Person  (other than a  Subsidiary)  in
     which the Company or any of its  Subsidiaries  has an  ownership  interest;
     provided,  however,  that (i) Consolidated Net Income shall include amounts
     in respect of the income of such Person when  actually  received in cash by
     the  Company  or such  Subsidiary  in the  form  of  dividends  or  similar
     Distributions  and (ii)  Consolidated  Net  Income  shall be reduced by the
     aggregate amount of all Investments,  regardless of the form thereof,  made
     by the Company or any of its Subsidiaries in such Person for the purpose of
     funding any deficit or loss of such Person;

          (c) all  amounts  included in  computing  such net income (or loss) in
     respect of the write-up of any asset or the retirement of any  Indebtedness
     or equity at less than face value after June 30, 1996;

                                       7
<PAGE>
          (d) the income of any Subsidiary to the extent (i) the payment of such
     income in the form of a Distribution  or repayment of  Indebtedness  to the
     Company or a Wholly Owned  Subsidiary is not permitted,  whether on account
     of any Charter or By-law restriction,  any agreement,  instrument,  deed or
     lease or any law, statute,  judgment, decree or governmental order, rule or
     regulation  applicable  to such  Subsidiary  or  (ii)  the  income  of such
     Subsidiary  does not exceed the tax  liability  incurred by the Company and
     its Subsidiaries  resulting from the repatriation of foreign earnings under
     the Code caused by the payment of such income in the form of a Distribution
     or repayment of Indebtedness  to the Company or a Wholly Owned  Subsidiary;
     and

          (e) any after-tax  gains or losses  attributable  to returned  surplus
     assets of any Plan.

     1.40. "Consolidated Net Worth" means, at any date, the total of:

          (a)   stockholders'   equity  of  the  Company  and  its  Subsidiaries
     determined in accordance with GAAP on a Consolidated  basis,  excluding the
     effect of any foreign currency translation adjustments;

          minus (b) 75% of the  amount by which  such  stockholders'  equity has
     been increased  after the Initial  Closing Date by the issuance and sale by
     the Company or any of its  Subsidiaries  of equity  securities  in a public
     offering.

     1.41.  "Consolidated  Total Debt" means, at any date, all Financing Debt of
the Company and its Subsidiaries on a Consolidated basis.

     1.42.  "Consolidated Total Net Debt" means, at any date, Consolidated Total
Debt minus cash and Cash Equivalents (other than cash and Cash Equivalents owned
by Foreign  Subsidiaries  and items described in clause (b) of the definition of
"Cash  Equivalents")  to the  extent  such  cash  and  Cash  Equivalents  exceed
$3,000,000.

     1.43. "Credit Documents" means:

          (a) this  Agreement,  the Notes,  each  Letter of  Credit,  each draft
     presented   or  accepted   under  a  Letter  of  Credit,   the   Subsidiary
     Subordination  Agreement, any pledge agreement contemplated by Section 9.9,
     the documents  evidencing any Irish Loan and each Interest Rate  Protection
     Agreement provided by a Lender (or an Affiliate of a Lender) to the Company
     or any of its Subsidiaries, each as from time to time in effect;

          (b)  all  financial  statements,   reports,  notices  or  certificates
     delivered  to the Agent or any of the  Lenders by the  Company,  any of its
     Subsidiaries or any other Obligor in connection herewith or therewith; and

          (c) any other present or future  agreement or instrument  from time to
     time entered into among the Company, any of its Subsidiaries

                                       8
<PAGE>
     or any other  Obligor,  on one hand,  and the  Agent,  any Letter of Credit
     Issuer or all the  Lenders,  on the other hand,  relating  to,  amending or
     modifying this Agreement or any other Credit Document  referred to above or
     which is  stated  to be a  Credit  Document,  each as from  time to time in
     effect.

     1.44.  "Credit  Obligations"  means all  present  and  future  liabilities,
obligations  and  Indebtedness  of the Company,  any of its  Subsidiaries or any
other Obligor owing to the Agent or any Lender under or in connection  with this
Agreement  or any other Credit  Document,  including  obligations  in respect of
principal,  interest,  reimbursement  obligations  under  Letters  of Credit and
Interest Rate Protection  Agreements  provided by a Lender (or an Affiliate of a
Lender),  Irish Loans,  commitment fees, Letter of Credit fees, amounts provided
for in Sections  3.2.4,  3.7,  3.8,  3.9,  3.10 and 10 and other fees,  charges,
indemnities  and expenses  from time to time owing  hereunder or under any other
Credit Document (whether accruing before or after a Bankruptcy Default).

     1.45. "Credit Participant" is defined in Section 12.2.

     1.46. "Default" means any Event of Default and any event or condition which
with the passage of time or giving of notice,  or both, would become an Event of
Default and the filing against the Company, any of its Subsidiaries or any other
Obligor of a petition commencing an involuntary case under the Bankruptcy Code.

     1.47. "Delinquency Period" is defined in Section 11.4.4.

     1.48. "Delinquent Lender" is defined in Section 11.4.4.

     1.49. "Delinquent Payment" is defined in Section 11.4.4.

     1.50. "Distribution" means, with respect to the Company (or other specified
Person):

          (a) the  declaration  or  payment  of any  dividend  or  distribution,
     including  dividends  payable in shares of capital stock of or other equity
     interests in the Company (or such  specified  Person),  on or in respect of
     any shares of any class of capital  stock of or other  equity  interests in
     the Company (or such specified Person);

          (b) the purchase,  redemption or other retirement of any shares of any
     class of capital stock of or other equity  interest in the Company (or such
     specified Person) or of options,  warrants or other rights for the purchase
     of such shares, directly, indirectly through a Subsidiary or otherwise;

          (c) any other distribution on or in respect of any shares of any class
     of capital stock of or equity or other  beneficial  interest in the Company
     (or such specified Person);

          (d) any  payment of  principal  or  interest  with  respect to, or any
     purchase, redemption or defeasance of, any Indebtedness of  the Company (or

                                       9
<PAGE>
     such specified  Person) which by its terms or the terms of any agreement is
     subordinated to the payment of the Credit Obligations; and

          (e) any  payment,  loan or advance by the Company  (or such  specified
     Person)  to, or any other  Investment  by the  Company  (or such  specified
     Person)  in, the  holder of any shares of any class of capital  stock of or
     equity interest in the Company (or such specified Person), or any Affiliate
     of such holder;

PROVIDED,  HOWEVER, that the term "Distribution" shall not include (i) dividends
payable in perpetual  common stock of or other similar  equity  interests in the
Company (or such  specified  Person) or (ii) payments in the ordinary  course of
business in respect of (A) reasonable  compensation paid to employees,  officers
and directors,  (B) advances to employees for travel expenses,  drawing accounts
and similar expenditures,  or (C) rent paid to, or accounts payable for services
rendered or goods sold by,  non-Affiliates  that own  capital  stock of or other
equity interests in the Company (or such specified Person), or (iii) payments of
principal and interest with respect to the Senior Notes.

     1.51. "Distribution Percentage" means at any date, the percentage set forth
below opposite the ratio that Consolidated  Total Net Debt as of such date bears
to  Consolidated  EBITDA  for the then most  recently  completed  period of four
consecutive  fiscal quarters for which financial  reports have been furnished to
the Lenders in accordance with Section 6.4.1 or 6.4.2:

        Consolidated Total Net Debt
        to Consolidated EBITDA Ratio               Distribution Percentage
        ----------------------------               -----------------------
        Greater than three times                          25%
        Three times or less                               40%

     1.52.  "Environmental  Capital  Expenditures" means Capital Expenditures of
the type contemplated by Exhibit 1.

     1.53.  "Environmental  Laws" means all applicable  federal,  state or local
statutes,  laws, ordinances,  codes, rules and regulations (including applicable
consent decrees and  administrative  orders and the Fenholloway River Agreement)
relating  to  public  health  and  safety  and  protection  of the  environment,
including OSHA.

     1.54.  "Equivalent  Amount of United States Funds" means, as of any date of
calculation with respect to a particular amount of foreign  currency,  an amount
of United States Funds equal to such amount of foreign currency, computed (a) in
the case of a Mandatory  Borrowing under Section 2.5.2, at the Agent's spot rate
on such  date at New  York,  New  York;  provided,  however,  that if no rate of
exchange  exists for effecting such spot  purchases,  the  Equivalent  Amount of
United States Funds shall mean the amount of United  States Funds  equivalent to
the actual cost to the Agent of obtaining the foreign currency in the amount and
at the place of payment on such date and (b) in all other cases,  at the foreign
exchange rate published for such date in the Wall Street Journal.

                                       10
<PAGE>
     1.55. "ERISA" means the federal Employee  Retirement Income Security Act of
1974.

     1.56. "ERISA Group Person" means the Company, any Subsidiary of the Company
and any Person which is a member of the controlled group or under common control
with the Company or any Subsidiary within the meaning of section 414 of the Code
or section 4001(a)(14) of ERISA.

     1.57. "Event of Default" is defined in Section 8.1.

     1.58. "Exchange Act" means the federal Securities Exchange Act of 1934.

     1.59.  "Federal  Funds  Rate"  means,  for any day,  the rate  equal to the
weighted  average (rounded upward to the nearest 1/8%) of the rates on overnight
federal funds  transactions  with members of the Federal Reserve System arranged
by federal funds brokers, (a) as such weighted average is published for such day
(or, if such day is not a Banking Day,  for the  immediately  preceding  Banking
Day)  by the  Federal  Reserve  Bank of New  York or (b) if such  rate is not so
published for such Banking Day, as determined by the Agent using any  reasonable
means of  determination.  Each  determination  by the Agent of the Federal Funds
Rate shall, in the absence of manifest error, be conclusive.

     1.60.  "Fenholloway  River Agreement" means the agreement between the State
of Florida  Department of  Environmental  Protection and Buckeye Florida Limited
Partnership dated as of March 29, 1995.

     1.61. "Final Maturity Date" means May 28, 2002.

     1.62.  "Financial Officer" of the Company (or other specified Person) means
its chief executive officer,  chief financial officer,  chief operating officer,
chairman, president, comptroller,  treasurer or any of its vice presidents whose
primary responsibility is for its financial affairs, all of whose incumbency and
signatures  have  been  certified  to  the  Agent  by  the  secretary  or  other
appropriate attesting officer of the Company (or such specified Person).

     1.63.  "Financing  Debt" means each of the items  described  in clauses (a)
through (f) of the definition of the term "Indebtedness".

     1.64. "Fleet" means Fleet National Bank.

     1.65.  "Foreign  Subsidiary"  means each Subsidiary that is organized under
the laws of and conducting its business  primarily in a jurisdiction  outside of
the United States of America.

     1.66.  "Foreign  Trade  Regulations"  means (a) any act that  prohibits  or
restricts,  or empowers  the  President  or any  executive  agency of the United
States of America to prohibit or restrict,  exports to or financial transactions
with any foreign country or foreign  national,  (b) the regulations with respect

                                       11
<PAGE>
to certain  prohibited  foreign trade  transactions set forth at 22 C.F.R. Parts
120-130  and  31  C.F.R.  Part  500  and  (c)  any  order,  regulation,  ruling,
interpretation,  direction,  instruction  or  notice  relating  to  any  of  the
foregoing.

     1.67.  "Funding  Liability" means (a) any deposit which was used (or deemed
by  Section  2.2.6 or 3.2.6 to have been  used) to fund any  portion  of a Money
Market  Loan or any portion of the  Revolving  Loan  subject to a LIBOR  Pricing
Option,  and (b)  any  portion  of a Money  Market  Loan or any  portion  of the
Revolving  Loan subject to a LIBOR  Pricing  Option funded (or deemed by Section
2.2.6 or 3.2.6 to have been funded) with the proceeds of any such deposit.

     1.68. "GAAP" means generally accepted accounting principles as from time to
time in effect,  including  the  statements  and  interpretations  of the United
States  Financial  Accounting  Standards  Board;  provided,  however,  that  for
purposes of  compliance  with Section 6 (other than Section 6.4) and the related
definitions,  "GAAP"  means  such  principles  as in effect on June 30,  1996 as
applied by the Company and its  Subsidiaries  in the  preparation of the audited
financial statements referred to in Section 7.2.1(a), and consistently followed,
without giving effect to any subsequent changes thereto.

     1.69.  "Guarantee"  means,  with respect to the Company (or other specified
Person):

          (a) any guarantee by the Company (or such  specified  Person),  of the
     payment or performance of, or any contingent  obligation by the Company (or
     such specified Person), in respect of, any Indebtedness or other obligation
     of any primary obligor;

          (b) any other  arrangement  whereby  credit is  extended  to a primary
     obligor on the basis of any promise or  undertaking of the Company (or such
     specified  Person),  including any binding  "comfort  letter" or "keep well
     agreement" written by the Company (or such specified Person), to a creditor
     or  prospective   creditor  of  such  primary  obligor,   to  (i)  pay  the
     Indebtedness of such primary  obligor,  (ii) purchase an obligation owed by
     such  primary  obligor,  (iii) pay for the  purchase  or lease of assets or
     services  regardless  of the actual  delivery  thereof or (iv) maintain the
     capital,  working capital,  solvency or general financial condition of such
     primary obligor;

          (c) any  liability  of the Company (or such  specified  Person),  as a
     general  partner  of a  partnership  in respect  of  Indebtedness  or other
     obligations of such partnership;

          (d) any liability of the Company (or such specified Person) as a joint
     venturer of a joint venture in respect of Indebtedness or other obligations
     of such joint venture; and

          (e) reimbursement  obligations,  whether contingent or matured, of the
     Company  (or such  specified  Person)  with  respect  to letters of credit,
     bankers acceptances,  surety bonds, other financial guarantees and Interest
     Rate  Protection  Agreements  (without  duplication  of other  Indebtedness
     supported or guaranteed thereby),

                                       12
<PAGE>
whether or not any of the  foregoing  are  reflected on the balance sheet of the
Company (or such specified Person) or in a footnote thereto; provided,  however,
that the term  "Guarantee"  shall not include  endorsements  for  collection  or
deposit in the ordinary course of business.  The amount of any Guarantee and the
amount of Indebtedness resulting from such Guarantee shall be the maximum amount
that the  guarantor  may become  obligated to pay in respect of the  obligations
(whether or not such obligations are outstanding at the time of computation).

     1.70. "Guarantor" means each Subsidiary listed on the signature page hereto
or which subsequently becomes party to this Agreement as a Guarantor;  provided,
however,  that (a) in no event shall a Foreign Subsidiary constitute a Guarantor
and  (b)  the  Company  shall  be  a  Guarantor  with  respect  to  Irish  Loans
participated to the Lenders under Section 2.5.2.

     1.71. "Guarantors Contribution Agreement" is defined in Section 5.1.2.

     1.72. "Hazardous Material" means any pollutant, toxic or hazardous material
or waste, including any "hazardous substance" or "pollutant" or "contaminant" as
defined in section 101(14) of CERCLA or any other Environmental Law or regulated
as toxic or hazardous under RCRA or any other Environmental Law.

     1.73. "Indebtedness" means all obligations,  contingent or otherwise, which
in accordance  with GAAP are required to be classified upon the balance sheet of
the  Company  (or  other  specified  Person)  as  liabilities,  but in any event
including (without duplication):

          (a) borrowed money;

          (b)   indebtedness   evidenced   by  notes,   debentures   or  similar
     instruments;

          (c) Capitalized Lease Obligations;

          (d) the deferred  purchase  price of assets or  securities,  including
     related noncompetition,  consulting and stock repurchase obligations (other
     than ordinary trade accounts payable within six months after the incurrence
     thereof in the ordinary course of business);

          (e) mandatory redemption or dividend rights on capital stock (or other
     equity);

          (f) reimbursement  obligations,  whether  contingent or matured,  with
     respect to letters of credit,  bankers  acceptances,  surety  bonds,  other
     financial  guarantees  and Interest  Rate  Protection  Agreements  (without
     duplication of other Indebtedness supported or guaranteed thereby);

          (g)  liabilities  secured by any Lien  existing on  property  owned or


                                       13
<PAGE>
     acquired  by the  Company (or such  specified  Person),  whether or not the
     liability secured thereby shall have been assumed; and

          (h) all Guarantees in respect of Indebtedness of others.

     1.74. "Indemnified Party" is defined in Section 10.2.

     1.75. "Initial Closing Date" means May 28, 1997 or such other date prior to
July 21, 1997 agreed to by the Company and the Agent as the first  Closing  Date
hereunder.

     1.76.  "Interest Rate Protection  Agreement"  means any interest rate swap,
interest rate cap,  interest rate hedge or other  contractual  arrangement  that
converts variable interest rates into fixed interest rates, fixed interest rates
into variable interest rates or other similar arrangements.

     1.77.  "Investment"  means, with respect to the Company (or other specified
Person):

          (a) any share of capital stock,  partnership or other equity interest,
     evidence of Indebtedness or other security issued by any other Person;

          (b) any loan,  advance or extension of credit to, or  contribution  to
     the capital of, any other Person;

          (c) any Guarantee of the Indebtedness of any other Person;

          (d) any  acquisition  of all or any part of the  business of any other
     Person or the assets  comprising  such business or part thereof,  excluding
     Capital Expenditures permitted by Sections 6.5.4 and 6.5.5 and purchases of
     inventory and other items in the ordinary course of business; and

          (e) any other similar investment.

     The investments described in the foregoing clauses (a) through (e) shall be
included in the term "Investment" whether they are made or acquired by purchase,
exchange, issuance of stock or other securities,  merger,  reorganization or any
other method;  provided,  however,  that the term "Investment" shall not include
(i) current trade and customer  accounts  receivable for property leased,  goods
furnished or services rendered in the ordinary course of business and payable in
accordance with customary trade terms,  (ii) deposits,  advances and prepayments
to suppliers for property leased,  goods furnished and services  rendered in the
ordinary  course of business,  (iii) advances to employees for travel  expenses,
drawing  accounts  and  similar  expenditures,  (iv)  stock or other  securities
acquired in connection  with the  satisfaction or enforcement of Indebtedness or
claims due to the Company (or such specified Person) or as security for any such
Indebtedness  or claim or (v)  demand  deposits  in banks or  similar  financial
institutions.

                                       14
<PAGE>
     In determining the amount of outstanding Investments:

          (A) the amount of any  Investment  shall be the cost thereof minus any
     returns of capital in cash on such  Investment  (determined  in  accordance
     with GAAP without regard to amounts realized as income on such Investment);

          (B) the amount of any Investment in respect of a purchase described in
     clause  (d) above  shall be  increased  by the  amount of any  Indebtedness
     assumed in connection  with such purchase or secured by any asset  acquired
     in such  purchase  (whether  or not any  Financing  Debt is assumed) or for
     which any Person that becomes a  Subsidiary  is liable on the date on which
     the  securities  of such  Person are  acquired  and shall be reduced by the
     amount of any reductions in such Financing Debt; and

          (C) no  Investment  shall be increased as the result of an increase in
     the  undistributed  retained earnings of the Person in which the Investment
     was made or  decreased  as a result of an equity  interest in the losses of
     such Person.

     1.78.  "Irish  Lender" means any Lender (or any Affiliate of a Lender) that
extends Irish Loans.

     1.79.  "Irish  Loans"  means any  advances  or other  extensions  of credit
denominated  in Irish Punts made by a Lender (or any  Affiliate  of a Lender) to
Merfin Europe Limited pursuant to a request by the Company under Section 2.5.1.

     1.80. "Irish Loan Equivalents"  means, at any date, an Equivalent Amount of
United States Funds equal to the aggregate  principal amount of Irish Loans then
outstanding, computed as of the later of (a) the date the most recent advance of
any  Irish  Loan was made or (b) the  last  day of the most  recently  completed
fiscal quarter of the Company.

     1.81. "Legal  Requirement" means any present or future requirement  imposed
upon any of the Lenders or the Company and its Subsidiaries by any law, statute,
rule,  regulation,  directive,  order, decree,  guideline (or any interpretation
thereof by courts or of administrative  bodies) of the United States of America,
or any  jurisdiction  in which  any  LIBOR  Office  is  located  or any state or
political subdivision of any of the foregoing, or by any board,  governmental or
administrative  agency,  central bank or monetary authority of the United States
of  America,  any  jurisdiction  in which any LIBOR  Office is  located,  or any
political subdivision of any of the foregoing,  in each case having the force of
law; provided,  however, that any such requirement imposed on any of the Lenders
not  having  the  force of law shall be  deemed  to be a Legal  Requirement  for
purposes of Sections  3.2.1(a),  3.2.4,  3.7,  3.8,  3.9 and 3.10 if such Lender
reasonably  believes that  compliance  therewith is in the best interest of such
Lender.

     1.82. "Lender" means each of the Persons listed as lenders on the signature
page hereto,  including Fleet in its capacity as a Lender and such other Persons
who may from time to time own a Percentage  Interest in the Credit  Obligations,
but the term "Lender" shall not include any Credit Participant in such capacity.

                                       15
<PAGE>
     1.83.  "Lending  Officer"  means  such  individuals  whom the  Agent or the
Swingline  Lender,  as the case may be, may  designate  by notice to the Company
from  time  to  time  as an  officer  who may  receive  telephone  requests  for
borrowings under Sections 2.1.3 or 2.3.1.

     1.84. "Letter of Credit" is defined in Section 2.4.1.

     1.85.  "Letter of Credit  Exposure"  means, at any date, the sum of (a) the
aggregate  face amount of all drafts that may then or thereafter be presented by
beneficiaries  under  all  Letters  of  Credit  then  outstanding,  plus (b) the
aggregate  face  amount of all  drafts  that the  Letter of  Credit  Issuer  has
previously accepted under Letters of Credit but has not paid.

     1.86. "Letter of Credit Issuer" means, for any Letter of Credit,  Fleet, or
in the event Fleet does not for any reason  issue a requested  Letter of Credit,
another  Lender  designated  by the  Agent to issue  such  Letter  of  Credit in
accordance with Section 2.4.

     1.87. "LIBOR Basic Rate" means, for any LIBOR Interest Period:

          (a) the rate of interest at which U.S.  dollar deposits are offered in
     the London interbank market in an amount approximately equal to the portion
     of the Loan  subject to the related  LIBOR  Pricing  Option for a period of
     time equal to such LIBOR Interest  Period that appears on the Telerate Page
     3750 as of 11:00 a.m.  London time two Business  Days prior to the Business
     Day on which such LIBOR Interest Period begins or

          (b) if no such rate  appears on the  Telerate  Page 3750,  the rate of
     interest  determined  by the Agent to be the average of up to four interest
     rates per annum at which U.S.  Dollar  deposits  are  offered in the London
     interbank  market in an amount  approximately  equal to the  portion of the
     Loan  subject to the related  LIBOR  Pricing  Option,  for a period of time
     equal to such LIBOR  Interest  Period which  appear on the Reuter's  Screen
     LIBO Page as of 11:00  a.m.  London  time two  Business  Days  prior to the
     Business  Day on which such LIBOR  Interest  Period  begins if at least two
     such offered rates so appear on the Reuter's Screen LIBO Page or

          (c) if no such rate appears on the  Telerate  Page 3750 and fewer than
     two offered  rates  appear on the  Reuter's  Screen LIBO Page,  the rate of
     interest at which  deposits in an amount  comparable  to the portion of the
     Loan as to which the  related  LIBOR  Pricing  Option has been  elected and
     which have a term  corresponding  to such LIBOR Interest Period are offered
     to the Agent by first  class  banks in the  London  inter-bank  market  for
     delivery in immediately  available funds at a LIBOR Office on the first day
     of such LIBOR Interest  Period as determined by the Agent at  approximately
     10:00 a.m. (Boston time) two Banking Days prior to the date upon which such

                                       16
<PAGE>
     LIBOR Interest Period is to commence (which determination by such Reference
     Lender shall, in the absence of manifest error, be conclusive).

     1.88.  "LIBOR  Interest  Period" means any period,  selected as provided in
Section 3.2.1,  of one, two, three or six months,  commencing on any Banking Day
and  ending  on the  corresponding  date in the  subsequent  calendar  month  so
indicated (or, if such subsequent  calendar month has no corresponding  date, on
the last day of such subsequent calendar month); provided, however, that subject
to Section 3.2.3, if any LIBOR Interest Period so selected would otherwise begin
or end on a date which is not a Banking Day,  such LIBOR  Interest  Period shall
instead  begin or end,  as the  case may be,  on the  immediately  preceding  or
succeeding  Banking Day as determined  by the Agent in accordance  with the then
current  banking  practice  in the  London  inter-bank  market  with  respect to
deposits at the applicable LIBOR Office, which determination by the Agent shall,
in the absence of manifest error, be conclusive.

     1.89.  "LIBOR Office" means such non-United  States office or international
banking facility of any Lender as the Lender may from time to time select.

     1.90. "LIBOR Pricing Options" means the options granted pursuant to Section
3.2.1 to have the interest on any portion of the Loan computed on the basis of a
LIBOR Rate.

     1.91.  "LIBOR Rate" for any LIBOR Interest  Period means the rate,  rounded
upward to the nearest 1/100%,  obtained by dividing (a) the LIBOR Basic Rate for
such LIBOR  Interest  Period by (b) an amount equal to 1 minus the LIBOR Reserve
Rate; provided,  however,  that if at any time during such LIBOR Interest Period
the LIBOR  Reserve Rate  applicable  to any  outstanding  LIBOR  Pricing  Option
changes,  the LIBOR Rate for such LIBOR Interest Period shall  automatically  be
adjusted to reflect such change,  effective as of the date of such change to the
extent required by the Legal  Requirement  implementing  the change in the LIBOR
Reserve Rate.

     1.92.  "LIBOR Reserve Rate" means the stated  maximum rate  (expressed as a
decimal)  of all  reserves  (including  any  basic,  supplemental,  marginal  or
emergency reserve or any reserve asset), if any, as from time to time in effect,
required by any Legal  Requirement  to be maintained  by any Lender  against (a)
"Eurocurrency  liabilities"  as  specified  in  Regulation  D of  the  Board  of
Governors of the Federal Reserve System applicable to LIBOR Pricing Options, (b)
any other category of liabilities  that includes  deposits by reference to which
the interest  rate on portions of the Loan subject to LIBOR  Pricing  Options is
determined,  (c) the principal  amount of or interest on any portion of the Loan
subject to a LIBOR  Pricing  Option or (d) any other  category of  extensions of
credit,  or other assets,  that includes loans subject to a LIBOR Pricing Option
by a non-United States office of any of the Lenders to United States residents.

     1.93.  "Lien"  means,  with respect to the Company (or any other  specified
Person):

          (a) any  lien,  encumbrance,  mortgage,  pledge,  charge  or  security
     interest  of any kind upon any  property  or assets of the Company (or such

                                       17
<PAGE>
     specified  Person),  whether now owned or hereafter  acquired,  or upon the
     income or profits therefrom;

          (b) the acquisition  of, or the agreement to acquire,  any property or
     asset  upon  conditional  sale or  subject  to any  other  title  retention
     agreement, device or arrangement (including a Capitalized Lease);

          (c) the sale,  assignment,  pledge or  transfer  for  security  of any
     accounts,  general  intangibles  or chattel  paper of the  Company (or such
     specified Person), with recourse; and

          (d) the transfer of any tangible property or assets for the purpose of
     subjecting such items to the payment of previously outstanding Indebtedness
     in  priority to payment of the  general  creditors  of the Company (or such
     specified Person).

     1.94.  "Loan" means the Revolving Loan, the Money Market Loan and the Swing
Line Loan, collectively.

     1.95. "Loan Accounts" means each of the Revolving Loan Accounts,  the Money
Market Loan Accounts and the Swingline Loan Account.

     1.96.  "Mandatory  Borrowing" means a special mandatory borrowing under the
Revolving Loan contemplated by Sections 2.3.4 and 2.5.2.

     1.97. "Margin Stock" means "margin stock" within the meaning of Regulations
G, T, U or X of the Board of Governors of the Federal Reserve System.

     1.98. "Material Adverse Change" means, since any specified date or from the
circumstances  existing  immediately  prior to the  happening  of any  specified
event, a material adverse change in the business, assets, financial condition or
income of the Company and its Subsidiaries (on a Consolidated basis).

     1.99. "Material Agreements" is defined in Section 7.2.2.

     1.100."Maximum Amount of Revolving Credit" is defined in Section 2.1.2.

     1.101."MDCP"  means Madison  Dearborn  Capital  Partners,  L.P., a Delaware
limited partnership.

     1.102."Merfin"  means Merfin  International  Inc., a company existing under
the Company Act of British Columbia, Canada.

     1.103."Money Market Loan" is defined in Section 2.2.

     1.104."Money Market Loan Accounts" is defined in Section 2.2.5.

                                       18
<PAGE>
     1.105."Money Market Loan Closing Date" is defined in Section 2.2.1.

     1.106."Money  Market  Loan  Interest  Payment  Date" is  defined in Section
2.2.1.

     1.107."Money Market Loan Maturity Date" is defined in Section 2.2.1.

     1.108."Money Market Note" is defined in Section 2.2.5.

     1.109."Money Market Rates" is defined in Section 2.2.3.

     1.110."Moody's" means Moody's Investors Service, Inc.

     1.111.  "Multiemployer  Plan" means any Plan that is a "multiemployer plan"
as defined in section 4001(a)(3) of ERISA.

     1.112.  "Net Asset Sale  Proceeds"  means the cash  proceeds of any sale or
disposition of assets after the Initial Closing Date (including by way of merger
of a  Subsidiary)  by the Company or any of its  Subsidiaries  (other than asset
sales  permitted  by Section  6.11.1) net of (a) any  Indebtedness  permitted by
Section 6.6.7 (Capitalized  Leases and purchase money  indebtedness)  secured by
assets being sold in such  transaction  required to be paid from such  proceeds,
(b) income  taxes that,  as  estimated  by the  Company in good  faith,  will be
required  to be  paid by the  Company  or any of its  Subsidiaries  in cash as a
result of,  and within 15 months  after,  such sale or  disposition  and (c) all
reasonable  expenses  of the  Company  or any of its  Subsidiaries  incurred  in
connection with the transaction.

     1.113. "Nonperforming Lender" is defined in Section 11.4.4.

     1.114.  "Notes" means the Revolving  Notes,  the Money Market Notes and the
Swingline Note.

     1.115.  "Obligor"  means  the  Company,  each  Guarantor  and  each  Person
guaranteeing,  providing  collateral for or  subordinating  obligations  to, the
Credit Obligations.

     1.116. "OSHA" means the federal Occupational Health and Safety Act.

     1.117. "Overdue Reimbursement Rate" means, on any date, a per annum rate of
interest equal to the highest Applicable Rate then in effect.

     1.118.  "Payment  Date" means the last  Banking  Day of each  March,  June,
September and December occurring after the Initial Closing Date.

     1.119.  "PBGC"  means  the  Pension  Benefit  Guaranty  Corporation  or any
successor entity.

                                       19
<PAGE>
     1.120.  "Percentage  Interest"  means,  with  respect  to any  Lender,  the
Commitment  of such Lender with respect to the  respective  portions of the Loan
and Letter of Credit Exposure.  For purposes of determining votes or consents by
the Lenders, the Percentage Interest of any Lender shall be computed as follows:
(a) at all times when no Event of Default  under Section 8.1.1 and no Bankruptcy
Default exists,  the ratio that the respective  Commitments of such Lender bears
to the total  Commitments  of all  Lenders  as from  time to time in effect  and
reflected  in the  Register,  and (b) at all other  times,  the  ratio  that the
respective  amounts of the outstanding  Loan and Letter of Credit Exposure owing
to such Lender bear to the total  outstanding Loan and Letter of Credit Exposure
owing to all Lenders.

     1.121. "Performing Lender" is defined in Section 11.4.4.

     1.122.  "Permitted  Reinvestment"  means,  with respect to any  transaction
resulting  in Net Asset  Sale  Proceeds,  the  acquisition  by the  Company or a
Subsidiary of a business or other assets permitted by Section 6.9.5, or of other
assets  permitted by Section 6.9, that occurs on the date of, or within 270 days
after, such transaction.

     1.123. "Permitted Reinvestment Reserve Amount" is defined in Section 4.2.2.

     1.124.  "Person"  means  any  present  or  future  natural  person  or  any
corporation,  association,  partnership, joint venture, limited liability, joint
stock or  other  company,  business  trust,  trust,  organization,  business  or
government or any governmental agency or political subdivision thereof.

     1.125. "Plan" means, at any date, any pension benefit plan subject to Title
IV of ERISA maintained, or to which contributions have been made or are required
to be made, by any ERISA Group Person within six years prior to such date.

     1.126. "Pledge Agreement" is defined in Section 6.9.5.

     1.127. "Prior Credit Agreement" means the Credit Agreement dated as of
November 28, 1995, as in effect on the Initial Closing Date,  among the Company,
the lenders  parties  thereto,  Fleet  National Bank, as lender and as agent for
itself and the other Lenders parties thereto, and SunTrust Bank, Central Florida
N.A.,  as lender  and as  co-agent  for  itself  and the other  lenders  parties
thereto.

     1.128. "RCRA" means the federal Resource  Conservation and Recovery Act, 42
U.S.C.ss. 690, et seq.

     1.118A   "Redemption   Subordinated   Debt"  means  the  Company's   Senior
Subordinated  Notes due 2008 in the original  principal  amount of $100,000,000,
pursuant to the Indenture  between the Company and Union Planters National Bank,
as trustee, dated as of July 2, 1996 as in effect on the date hereof.

                                       20
<PAGE>
     1.129. "Register" is defined in Section 12.1.3.

     1.130. "Replacement Lender" is defined in Section 12.3.

     1.131. "Request Date" is defined in Section 2.2.1.

     1.132.  "Required  Lenders" means,  with respect to any approval,  consent,
modification,  waiver or other  action  to be taken by the Agent or the  Lenders
under the Credit  Documents which require action by the Required  Lenders,  such
Lenders as own at least 51% of the Percentage  Interests (so long as such 51% of
the Percentage  Interests  comprises the Percentage  Interests of at least three
Lenders  at any  time  when the  total  number  of  Lenders  is at least  five);
provided,  however,  that with respect to any matters referred to in the proviso
to  Section  11.6,  Required  Lenders  means  such  Lenders  as own at least the
respective portions of the Percentage Interests required by Section 11.6.

     1.133. "Revolving Loan" is defined in Section 2.1.

     1.134. "Revolving Loan Account" is defined in Section 2.1.4.

     1.135. "Revolving Notes" is defined in Section 2.1.4.

     1.136. "Securities Act" means the federal Securities Act of 1933.

     1.137.  "Senior  Debt Rating"  means the credit  rating given to the Senior
Notes (or any comparable  unsecured senior debt facilities issued by the Company
to refinance such Senior Notes) by either Moody's or S&P.

     1.138. "Senior Notes" means the 10 1/4% Senior Notes due 2001 issued by the
Company  under the Indenture  dated as of May 27, 1993,  between the Company and
Bankers Trust Company, as trustee, as now in effect.

     1.139.  "S&P"  means  Standard & Poor's  Ratings  Group,  a division of The
McGraw Hill Companies, Inc.

     1.140.  "Subsidiary"  means  any  Person  of which  the  Company  (or other
specified Person) shall at the time,  directly or indirectly through one or more
of its Subsidiaries,  (a) own at least 50% of the outstanding  capital stock (or
other shares of beneficial  interest)  entitled to vote  generally,  (b) hold at
least 50% of the  partnership,  joint  venture or similar  interests or (c) be a
general partner or joint venturer;  provided,  however,  that "Subsidiary" shall
not include any Unrestricted  Affiliate,  regardless of the percentage ownership
or  voting  power  of the  Company  or  such  Subsidiary  in  such  Unrestricted
Affiliate.

     1.141. "Subsidiary Subordination Agreement" is defined in Section 5.1.3.

                                       21
<PAGE>
     1.142. "Swingline Borrower" means the Company.

     1.143.  "Swingline Lender" means Fleet, in its capacity as swingline lender
hereunder.

     1.144. "Swingline Loan" is defined in Section 2.3.3.

     1.145. "Swingline Loan Account" is defined in Section 2.3.3.

     1.146. "Swingline Note" is defined in Section 2.3.3.

     1.147.  "Swingline  Rate"  means  the  rate  equal  to the  sum of (a)  the
Applicable Rate calculated on the basis of the Base Rate,  minus 1/2% per annum,
plus (b) an additional 2% per annum  effective on the day the Agent notifies the
Company that the interest  rates  hereunder  are  increasing  as a result of the
occurrence and continuance of an Event of Default until the earlier of such time
as (i) such  Event of  Default  is no longer  continuing  or (ii) such  Event of
Default is deemed no longer to exist, in each case pursuant to Section 8.3.

     1.148.  "Tax"  means  any  present  or  future  tax,  levy,  duty,  impost,
deduction,  withholding or other charges of whatever nature at any time required
by any Legal  Requirement  (a) to be paid by any Lender or (b) to be withheld or
deducted from any payment otherwise required hereby to be made to any Lender, in
each case on or with respect to such Lender's obligations  hereunder,  the Loan,
any payment in respect of the Credit  Obligations  or any Funding  Liability not
included  in the  foregoing;  provided,  however,  that the term "Tax" shall not
include  taxes  imposed upon or measured by the net income of such Lender (other
than  withholding  taxes that are not creditable for the  jurisdiction  imposing
such withholding  taxes against taxes imposed upon or measured by the net income
of such Lender).

     1.149. "Tender Offer" means the offer by Acquisition Subsidiary to purchase
all of the outstanding  shares of capital stock of Merfin pursuant to the Tender
Offer Circular.

     1.150.  "Tender Offer Circular" means the Offer to Purchase for Cash all of
the Common  Shares of Merfin issued by the  Acquisition  Subsidiary on March 25,
1997, together with the related accompanying circular, each as from time to time
amended and in effect.

     1.151. "Uniform Customs and Practice" is defined in Section 2.4.7.

     1.152.  "United  States  Funds"  means such coin or  currency of the United
States of America as at the time shall be legal  tender  therein for the payment
of public and private debts.

     1.153.  "Unrestricted Affiliate" means a Person which the Company indicates
in writing to the Agent will constitute an "Unrestricted Affiliate".

                                       22
<PAGE>
     1.154.  "Wholly Owned  Subsidiary" means any Subsidiary of which all of the
outstanding  capital stock (or other shares of beneficial  interest) entitled to
vote  generally  (other  than  directors'  qualifying  shares or, in the case of
Foreign Subsidiaries,  shares required to be held by foreign nationals) is owned
by the Company (or other specified Person) directly,  or indirectly  through one
or more Wholly Owned Subsidiaries.

2. The Credits.

     2.1. Revolving Credit .

          2.1.1.  Revolving  Loan . Subject to all the terms and  conditions  of
     this Agreement and so long as no Default  exists,  from time to time on and
     after the Initial  Closing  Date and prior to the Final  Maturity  Date the
     Lenders will,  severally in  accordance  with their  respective  Percentage
     Interests, make loans to the Company in such amounts as may be requested by
     the Company in  accordance  with Section  2.1.3.  The sum of the  aggregate
     principal  amount of loans made under  this  Section  2.1.1 at any one time
     outstanding  plus the Money Market Loans plus the  Swingline  Loan plus the
     Letter of Credit Exposure plus the Irish Loan Equivalents shall in no event
     exceed  the  Maximum  Amount  of  Revolving  Credit.  In no event  will the
     principal  amount of loans made by any Lender  pursuant to this Section 2.1
     at any one time outstanding exceed such Lender's Commitment.

          2.1.2.  Maximum Amount of Revolving  Credit . The term "Maximum Amount
     of  Revolving  Credit"  means on any date  specified in the table below the
     lesser of (a) (i) the amount specified opposite such period in such table:

                 Period                                               Amount
                 ------                                               ------
        Prior to May 28, 2001                                      $275,000,000

        From May 28, 2001 through the Final Maturity Date          $200,000,000

     minus  (ii) Net Asset Sale  Proceeds  to the extent (A) such Net Asset Sale
     Proceeds  exceed both (1) $5,000,000 in any fiscal year and (2) $25,000,000
     in the aggregate  after the Initial Closing Date and (B) the amount of such
     excess  in  the  foregoing  clause  (A) is not  allocated  to an  effective
     Permitted Reinvestment Reserve Amount, minus (iii) the Acquired Merfin Debt
     Reserve  Amount,  minus (iv) an  Equivalent  Amount of United  States Funds
     equal  to  Indebtedness  of  Merfin  Europe  Limited  in  Ireland  (whether
     outstanding or committed)  permitted by Section  6.6.16(b),  computed as of
     the date the most recent advance of any such  Indebtedness was made; or (b)
     the  amount  (in an  integral  multiple  of  $1,000,000)  to which the then
     applicable  amount  set forth in such  table  shall  have been  irrevocably
     reduced  from time to time by notice  from the  Company to the  Agent.  The
     Company  shall not give a notice  reducing  the  amount  applicable  to any

                                       23
<PAGE>
     period  in the  table  above  unless  it  shall  also  reduce  the  amounts
     applicable  to all  subsequent  periods  in such table to at least the same
     specified lower amount,  so that the Maximum Amount of Revolving Credit for
     any  subsequent  period  shall not exceed  the  reduced  Maximum  Amount of
     Revolving Credit applicable to any prior period.

          2.1.3.  Borrowing Requests . The Company may from time to time request
     a loan under Section 2.1.1 by providing to the Agent a notice (which may be
     given by a  telephone  call  received  by a  Lending  Officer  if  promptly
     confirmed  in  writing).  Such notice  must be not later than noon  (Boston
     time) on the first  Banking  Day (third  Banking Day if any portion of such
     loan will be subject to a LIBOR  Pricing  Option on the  requested  Closing
     Date) prior to the  requested  Closing Date for such loan.  The notice must
     specify (a) the amount of the requested  loan (which shall not be less than
     $3,000,000  and an integral  multiple of  $500,000)  and (b) the  requested
     Closing Date therefor  (which shall be a Banking Day). Upon receipt of such
     notice,  the Agent will promptly  inform each other Lender (by telephone or
     otherwise).  Each such loan will be made at the Boston Office by depositing
     the amount thereof to the general account of the Company with the Agent. In
     connection  with each such loan,  the Company  shall furnish to the Agent a
     certificate in substantially the form of Exhibit 5.2.1.

          2.1.4.  Revolving  Loan  Account;  Revolving  Notes . The  Agent  will
     establish on its books a loan account for the Company (the  "Revolving Loan
     Account") which the Agent shall administer as follows:  (a) the Agent shall
     add to the Revolving Loan Account, and the Loan Account shall evidence, the
     principal  amount of all loans from time to time made by the Lenders to the
     Company  pursuant  to  Section  2.1.1 and (b) the Agent  shall  reduce  the
     Revolving Loan Account by the amount of all payments made on account of the
     Indebtedness  evidenced  by  the  Revolving  Loan  Account.  The  aggregate
     principal  amount  of the  Indebtedness  evidenced  by the  Revolving  Loan
     Account is referred to as the "Revolving Loan". The Revolving Loan shall be
     deemed owed to each  Lender  severally  in  accordance  with such  Lender's
     Percentage  Interest  therein,  and all payments  credited to the Revolving
     Loan Account shall be for the account of each Lender in accordance with its
     Percentage  Interest.  The  Company's  obligations  to  pay  each  Lender's
     Percentage  Interest in the Revolving Loan shall be evidenced by a separate
     note of the  Company  in  substantially  the  form of  Exhibit  2.1.4  (the
     "Revolving  Notes"),  payable to each  Lender in maximum  principal  amount
     equal to such Lender's Percentage Interest in the Revolving Loan.

          2.2.  Money  Market Rate Credit . As provided in this Section 2.2, the
     Company may request,  and one or more Lenders,  each acting in its sole and
     absolute discretion, may offer to make, loans on a money market basis (each
     such loan made by any of the Lenders pursuant to this Section 2.2, together
     with money market loans in the aggregate amount of approximately $8,000,000
     advanced by Fleet under the Prior Credit  Agreement  that will  continue as
     Money  Market  Loans under this  Agreement,  being  referred to as a "Money
     Market Loan"),  which the Company may, in its sole and absolute discretion,
     agree to accept;  provided,  however, that in no event shall the sum of the
     aggregate Money Market Loans at any one time outstanding plus the Revolving
     Loan plus the Swingline Loan plus the Letter of Credit  Exposure plus Irish
     Loan Equivalents exceed the Maximum Amount of Revolving Credit.

                                       24
<PAGE>
          2.2.1.  Request  by the  Company  .  Subject  to  all  the  terms  and
     conditions of this Agreement and so long as no Default exists,  the Company
     may,  at any time prior to the Final  Maturity  Date,  by telex or telecopy
     notice to the Agent substantially in the form of Exhibit 2.2.1 received not
     later  than 12:00  noon  (Boston  time) on any  Banking  Day (the  "Request
     Date"),  request bids for loans  pursuant to this Section 2.2 to be made on
     the  following  Banking Day (the "Money  Market Loan Closing  Date"),  such
     request to specify:

               (a) the aggregate  amount of the proposed loans,  which shall not
          be less than  $3,000,000  and which shall be in integral  multiples of
          $500,000,

               (b) the proposed  maturity  dates (each such date a "Money Market
          Loan Maturity  Date") for such proposed  loans (which  maturity  dates
          shall be not later than the earlier of (i) the 180th day following the
          applicable  Money Market Loan Closing Date and (ii) the Final Maturity
          Date) and,

               (c) the  proposed  dates  (each  such date a "Money  Market  Loan
          Interest Payment Date"),  if any, prior to the applicable Money Market
          Loan Maturity Date on which accrued but unpaid  interest  shall be due
          and payable on the principal amount of such proposed loans;  provided,
          however,  that in the event the proposed  Money  Market Loan  Maturity
          Date is more than 90 days after the proposed Money Market Loan Closing
          Date,  the Company  shall also pay accrued and unpaid  interest on the
          proposed  loans on the 90th day after the  proposed  Money Market Loan
          Closing Date.  No more than 20 LIBOR Pricing  Options and Money Market
          Loans in the aggregate may be outstanding at any one time.

          2.2.2.  Dissemination  of Requests  for Bids for Money  Market Loans .
     Promptly upon receipt of each request  submitted by the Company pursuant to
     Section 2.2.1,  and in any event not later than 3:00 p.m.  (Boston time) on
     the applicable  Request Date, the Agent shall,  by telex or telecopy notice
     (or by telephonic notice on a reasonable efforts basis,  promptly confirmed
     by telex or telecopy) to each Lender in  substantially  the form of Exhibit
     2.2.2, notify each Lender of such request, which notice shall constitute an
     invitation  on  behalf  of the  Company  for each  Lender  to  submit  bids
     pertaining to the proposed  Money Market Loans in  accordance  with Section
     2.2.3.

          2.2.3.  Bids for Money Market Loans . Each Lender may, in its sole and
     absolute  discretion,  respond to such  invitation  by  submitting a bid by
     telex or  telecopy  notice to the Agent no later than  10:00  a.m.  (Boston
     time) on the proposed Money Market Loan Closing Date.  Such notice shall be
     in substantially the form of Exhibit 2.2.3A,  which notice shall constitute
     an offer by such

                                       25
<PAGE>
Lender to the Company to make Money Market  Loans on the  proposed  Money Market
Loan Closing  Date in the  principal  amounts  specified in the notice from such
Lender,  which  principal  amounts  (a)  may be for  all or any  portion  of the
proposed Money Market Loans,  notwithstanding  the  Percentage  Interest of such
Lender in the Revolving Loan and Letter of Credit Exposure, (b) may be different
principal  amounts for different Money Market Loan Maturity Dates (subject to an
over-all maximum) and (c) shall be an integral  multiple of $1,000,000  maturing
on the Money Market Loan Maturity Dates  requested by the Company,  with accrued
and unpaid interest on the principal amount thereof to be due and payable on the
Money Market Loan Interest Payment Dates, if any, requested by the Company,  and
on such Money Market Loan Maturity  Dates,  such interest to accrue at the rates
per annum  (which shall be in integral  multiples  of 1/100%)  specified in such
notice (the "Money  Market  Rates").  The Agent shall  disregard any bid (i) not
submitted by 10:00 a.m.  (Boston time) on the proposed Money Market Loan Closing
Date or (ii) not  substantially in the form of Exhibit 2.2.3A,  or not complete,
or containing  qualifying,  conditional or similar language,  or terms different
from or in addition to those set forth in the pertinent request, and any late or
non-conforming  bid shall be deemed  not to have been  given for any  purpose of
this Agreement.  The Agent shall promptly, and in any event not later than 11:00
a.m. (Boston time) on the proposed Money Market Loan Closing Date, by telephonic
notice  to  the  Company,  confirmed  in  writing,  forward  to the  Company  in
substantially the form of Exhibit 2.2.3B,  all bids submitted in compliance with
this Section  2.2.3.  Notwithstanding  the foregoing  provisions of this Section
2.2.3, the Lender  constituting the Agent,  shall submit its own bid, if any, to
the Company by telex or telecopy not later than 9:45 a.m.  (Boston  time) on the
proposed Money Market Loan Closing Date.

          2.2.4.  Acceptance  of Bids by the  Borrower  . Not  later  than  Noon
     (Boston time) on the applicable Money Market Loan Closing Date, the Company
     shall by telex or telecopy notice to the Agent in substantially the form of
     Exhibit  2.2.4A,  indicate its acceptance or  non-acceptance  of each offer
     submitted pursuant to Section 2.2.3. In the case of acceptance, such notice
     shall be irrevocable  and shall specify the aggregate  principal  amount of
     each  offered  Money  Market Loan that is  accepted.  Such notice  shall be
     deemed to  constitute  the  certification  of the Company  that the closing
     conditions for such Money Market Loans contained in Section 5.2 (other than
     the delivery of an officer's certificate) have been satisfied.  The Company
     may accept each such offer in whole or in part; provided, however, that (a)
     the aggregate  principal amount of all Money Market Loans accepted and made
     on any Money Market Loan Closing Date may not exceed the applicable  amount
     set forth in the applicable request, (b) the principal amount of each Money
     Market Loan shall be an integral multiple of $1,000,000, and (c) acceptance
     of offers for Money Market  Loans with the same Money Market Loan  Maturity
     Date may be made only on the basis of ascending  quoted Money Market Rates;
     and  provided,  further,  that if  offers  are made by two or more  Lenders
     having the same Money Market Rate for a greater aggregate  principal amount
     than the amount in respect of which offers at such rate are  accepted,  the
     principal amount of such Money Market Loans in respect of which such offers
     are  accepted  at such rate  shall be  allocated  by the Agent  among  such
     Lenders as nearly as possible (in  integral  multiples  of  $1,000,000)  in
     proportion to the aggregate principal amount of such offers. Determinations
     by the  Agent  of  the  amounts  of  Money  Market  Loans  pursuant  to the
     immediately  preceding  sentence  shall be  conclusive  in the  absence  of
     manifest error. The

                                       26
<PAGE>
     Agent  shall,  not later than 1:00 p.m.  (Boston  time) on the Money Market
     Loan  Closing  Date,  notify  each  Lender who  submitted  an offer for the
     particular loans requested  pursuant to Section 2.2.1 whether any offer has
     been  accepted  (substantially  in the form of Exhibit  2.2.4B) or rejected
     (substantially  in the form of Exhibit  2.2.4C) and, if  accepted,  in what
     principal  amount and  maturity.  In the event the Company fails to provide
     such notice to the Agent by 12:00 noon  (Boston  time) on the Money  Market
     Loan Closing Date, the Agent may conclusively  presume that all such offers
     have been rejected by the Company and, in such event,  the Agent shall, not
     later than 1:00 p.m.  (Boston time),  so notify each Lender which submitted
     an offer.  Each time a Money  Market  Loan is made,  the Agent shall send a
     notice to the Company and each Lender in substantially  the form of Exhibit
     2.2.4D  specifying  the  principal  amount and maturity  date of such Money
     Market Loan.

          2.2.5.  Funding by the Agent;  Money Market Loan  Account,  etc.  Each
     Money  Market Loan by any Lender will be made on the terms  offered by such
     Lender and accepted by the Company in  accordance  with this Section 2.2 at
     the Boston  Office on the  applicable  Money  Market Loan  Closing  Date by
     adding the amount thereof to the applicable  Money Market Loan Accounts and
     either (a) by crediting the amount  thereof to the Revolving  Loan Accounts
     of the  Company for the  account of the  Lenders in  accordance  with their
     respective  Percentage  Interests  therein or (b) if the Company shall have
     specified by written  notice to the Agent,  by crediting the amount thereof
     to the general  account of the Company with the Agent at the Boston Office.
     In conjunction  with each closing under this Section 2.2, the Company shall
     furnish to the Agent by telecopy not later than 4:00 p.m.  (Boston time) on
     the applicable  Money Market Loan Closing Date (with a duplicate  furnished
     promptly by mail) a  certificate  dated such Money Market Loan Closing Date
     in  substantially  the form of  Exhibit  5.2.1 and  signed by the  Company,
     together with any other documents required by Section 5.2.

          (a) Money Market Loan Account.  The Agent will  establish on its books
     separate loan accounts (the "Money Market Loan  Accounts")  for each Lender
     extending  a Money  Market  Loan  to the  Company  which  the  Agent  shall
     administer  as follows:  (a) the Agent shall debit to the  pertinent  Money
     Market Loan  Account,  and the  pertinent  Money Market Loan Account  shall
     evidence,  the principal amount of all Money Market Loans from time to time
     made by such Lender to the  Company  and (b) the Agent shall  credit to the
     pertinent  Money Market Loan Account of the Company on whose behalf payment
     is  made,  all  payments  made  on  account  of  the  principal  amount  of
     Indebtedness  evidenced by the  pertinent  Money Market Loan  Account.  The
     Agent shall also maintain records of the Money Market Rate and Money Market
     Loan Maturity Date with respect to each Money Market Loan. Upon the request
     of any Lender,  the Company shall issue a note in substantially the form of
     Exhibit 2.2.5 (a "Money Market Note") evidencing the Indebtedness evidenced
     by such Lender's Money Market Loan Account.

          (b) Maturity Date;  Interest;  Repayment . The stated maturity date of
     each Money Market Loan shall be the  applicable  Money Market Loan Maturity

                                       27
<PAGE>
     Date for such Money  Market  Loan.  The  Company  will pay  interest on the
     principal  amount of each Money Market Loan at the applicable  Money Market
     Rate  (plus an  additional  2% per  annum  effective  on the day the  Agent
     notifies the Company that the interest rates  hereunder are increasing as a
     result of the  occurrence  and  continuance  of an Event of  Default  under
     Section  8.1.1  until the earlier of such time as (a) such Event of Default
     is no longer  continuing or (b) such Event of Default is deemed pursuant to
     Section  8.3 no  longer  to  exist)  for  such  Money  Market  Loan on each
     applicable  Money Market Loan  Interest  Payment  Date,  if any, and on the
     applicable Money Market Loan Maturity Date for such Money Market Loan. Upon
     the maturity of any Money  Market  Loan,  so long as either (i) no Event of
     Default  then exists or (ii) the Agent shall have  received  the consent of
     all the Lenders if an Event of Default then  exists,  the Agent shall debit
     the Revolving Loan Accounts of the Company in the principal  amount of such
     Money Market Loan for the account of the Lenders in  accordance  with their
     respective  Revolving Percentage Interests and shall credit the same amount
     to the pertinent Money Market Loan Account.

          2.2.6.  Prepayments  in Respect of Money  Market  Loans . If any Money
     Market Loan is prepaid by the Company prior to the applicable  Money Market
     Loan Maturity Date  (including  as a result of  acceleration),  the Company
     will make the  payment,  if any,  which would be required by Section  3.2.4
     with respect to such  prepayment  (such  payment to be calculated as if (a)
     such Money Market Loan  constituted a portion of the Revolving Loan subject
     to a LIBOR Pricing Option and (b) the applicable  Money Market Rate was the
     Basic LIBOR Rate).  For purposes of this Section 2.2.6, if any portion of a
     Money Market Loan which was to have been made  pursuant to this Section 2.2
     is not  outstanding  after the close of  business on the  applicable  Money
     Market  Loan  Closing  Date  other  than by reason of a Lender  failing  to
     perform its  obligations  hereunder,  the  Company  shall be deemed to have
     prepaid such portion of the Money Market Loan.

     2.3. Swingline Credit .

          2.3.1.  Swingline  Loan . Subject to all the terms and  conditions  of
     this Agreement and so long as no Default  exists,  from time to time on and
     after the Initial  Closing Date and prior to the Final  Maturity  Date, the
     Swingline  Lender will make loans to the Company in such  amounts as may be
     requested by the Company in accordance  with Section 2.3.2.  The sum of the
     aggregate  principal amount of loans made under this Section 2.3 at any one
     time  outstanding  plus the Money Market Loans plus the Revolving Loan plus
     the Letter of Credit Exposure plus Irish Loan Equivalents shall in no event
     exceed  the  Maximum  Amount  of  Revolving  Credit.  In no event  will the
     principal amount of loans made pursuant to this Section 2.3 at any one time
     outstanding exceed $15,000,000.

          2.3.2.  Borrowing Requests . The Company may from time to time request
     a loan under Section  2.3.1 by providing to the  Swingline  Lender a notice
     (which may be given by a telephone  call  received  by a Lending  Officer).
     Such notice must be not later than 2:00 p.m. (Boston time) on the requested
     Closing Date (which must be a Banking  Day) for such loan.  The notice must

                                       28
<PAGE>
     specify  the amount of the  requested  loan  (which  shall be not less than
     $100,000 and an integral multiple of $50,000).  Each such loan will be made
     at the  Boston  office by  depositing  the amount  thereof  to the  general
     account of the Company with the Swingline  Lender.  In connection with each
     such loan, the Company shall furnish to the Swingline  Lender a certificate
     in substantially the form of Exhibit 5.2.1.

          2.3.3. Swingline Loan Account;  Swingline Notes . The Swingline Lender
     will establish on its books a loan account for the Company (the  "Swingline
     Loan Account") which the Swingline Lender shall administer as follows:  (a)
     the  Swingline  Lender shall add to the  Swingline  Loan  Account,  and the
     Swingline Loan Account shall  evidence,  the principal  amount of all loans
     from time to time made by the Swingline  Lender to the Company  pursuant to
     Section 2.3.1 and (b) the Swingline  Lender shall reduce the Swingline Loan
     Account by the amount of all payments  made on account of the  Indebtedness
     evidenced by the Swingline Loan Account.  The aggregate principal amount of
     the Indebtedness  evidenced by the Swingline Loan Account is referred to as
     the "Swingline  Loan".  The Company's  obligation to pay the Swingline Loan
     shall be  evidenced by a note of the Company in  substantially  the form of
     Exhibit 2.3.3 (the "Swingline  Note"),  payable to the Swingline  Lender in
     maximum principal amount equal to the Swingline Loan.

          2.3.4.  Conversion  of  Swingline  Loan into  Revolving  Loan . On any
     Banking Day after the occurrence and during the  continuance of an Event of
     Default,  the Swingline Lender may, in its sole discretion,  give notice to
     the other Lenders and the Company that the Swingline  Loan shall be paid in
     full with a Mandatory  Borrowing.  Such a notice of a  Mandatory  Borrowing
     shall be deemed to have been automatically  given upon a Bankruptcy Default
     or upon the exercise of any of the remedies  provided in Section 8.2.  Upon
     the giving of any such notice or deemed notice, a Mandatory Borrowing under
     the Revolving Loan in the amount of the Swingline Loan shall be made on the
     next  Banking  Day from all  Lenders in  accordance  with their  respective
     Percentage  Interests in the Revolving Loan, and the proceeds thereof shall
     be applied to the Swingline  Lender as a repayment of the  Swingline  Loan.
     Each  Lender  irrevocably  agrees to make such loan  pursuant  to each such
     Mandatory  Borrowing notice in the amount and in the matter specified above
     in this Section 2.3.4, notwithstanding (a) whether any conditions specified
     in Section 5 have been satisfied, (b) that a Default or an Event of Default
     has occurred and is continuing or (c) the date of such Mandatory Borrowing.
     In the event that any Mandatory  Borrowing cannot for any reason be made on
     the date required  above  (including as a result of the  commencement  of a
     proceeding under the Bankruptcy  Code), each Lender shall promptly purchase
     from the Swingline Lender as of the date the Mandatory  Borrowing otherwise
     would have occurred such  participation  in the Swingline  Loan as shall be
     necessary to cause the Lenders to share in the Swingline Loan ratably based
     upon their  respective  Percentage  Interests in the Revolving Loan. In the
     event of such  participations,  all interest  payable on the Swingline Loan
     shall be for the account of the  Swingline  Lender  until the date on which
     the  participations  are  required  to be  purchased  and,  to  the  extent
     attributable to the purchased participations, shall


                                       29
<PAGE>
be payable to the  participants  from and after such date.  At the time any such
purchase of participations is actually made, the purchasing Lender shall pay the
Swingline Lender interest on the principal amount of the participation purchased
at the overnight  Federal Funds Rate for each day,  commencing with the date the
Mandatory  Borrowing  otherwise  would have  occurred to the date of payment for
such participation.

     2.4. Letters of Credit.

          2.4.1.  Issuance  of  Letters of Credit . Subject to all the terms and
     conditions of this Agreement and so long as no Default exists, from time to
     time on and after the Initial  Closing Date and prior to the Final Maturity
     Date, the Letter of Credit Issuer will issue for the account of the Company
     one or more irrevocable  documentary or standby letters of credit (together
     with outstanding letters of credit in the aggregate amount of approximately
     $1,300,000  issued  by Fleet  under the Prior  Credit  Agreement  that will
     continue as Letters of Credit issued under this Agreement,  the "Letters of
     Credit"). The sum of Letter of Credit Exposure plus the Revolving Loan plus
     the Money Market Loan plus the Swingline  Loan plus Irish Loan  Equivalents
     shall in no event exceed the Maximum Amount of Revolving Credit.  Letter of
     Credit Exposure shall in no event exceed $50,000,000.

          2.4.2.  Requests  for Letters of Credit . The Company may from time to
     time  request a Letter of Credit to be issued by providing to the Letter of
     Credit  Issuer  (and the Agent if the  Letter  of Credit  Issuer is not the
     Agent) a notice which is actually  received not less than five Banking Days
     prior to the  requested  Closing Date for such Letter of Credit  specifying
     (a) the  amount of the  requested  Letter of  Credit,  (b) the  beneficiary
     thereof,  (c) the requested Closing Date and (d) the principal terms of the
     text for such  Letter of Credit.  Each  Letter of Credit  will be issued by
     forwarding it to the Company or to such other Person as directed in writing
     by the Company.  In  connection  with the issuance of any Letter of Credit,
     the Company  shall furnish to the Letter of Credit Issuer (and the Agent if
     the  Letter  of  Credit  Issuer  is  not  the  Agent)  a   certificate   in
     substantially the form of Exhibit 5.2.1 and any customary application forms
     required by the Letter of Credit Issuer.

          2.4.3.  Form and  Expiration  of  Letters  of Credit . Each  Letter of
     Credit issued under this Section 2.4 and each draft  accepted or paid under
     such a Letter of Credit shall be issued,  accepted or paid, as the case may
     be, by the Letter of Credit  Issuer at its principal  office.  No Letter of
     Credit  shall  provide for the payment of drafts drawn  thereunder,  and no
     draft  shall be  payable,  at a date which is later than the earlier of (a)
     the Final  Maturity  Date or (b) (i) in the case of any  standby  Letter of
     Credit not  described in clause (ii) below,  the first  anniversary  of the
     date of  issuance,  (ii) in the case of any  direct-pay  Letter  of  Credit
     issued  in  connection  with  industrial  development  bonds  permitted  by
     Sections  6.6.13 and 6.6.15,  such  expiration  date as may be customary in
     similar transactions and reasonably acceptable to the Required Lenders (but
     in any event no earlier than the first anniversary of the date of issuance)
     and (iii) in the case of any  other  Letter  of  Credit,  the date 180 days
     after the date of issuance.  Each Letter of Credit and each draft  accepted
     under a Letter of  Credit  shall be in such form and  minimum  amount,  and

                                       30
<PAGE>
     shall  contain such terms,  as the Letter of Credit  Issuer and the Company
     may agree  upon at the time such  Letter of Credit is issued,  including  a
     requirement  of not less than three  Banking Days after  presentation  of a
     draft before payment must be made thereunder.

          2.4.4. Lenders' Participation in Letters of Credit . Upon the issuance
     of any Letter of Credit,  a  participation  therein,  in an amount equal to
     each Lender's Percentage Interest, shall automatically be deemed granted by
     the Letter of Credit Issuer to each Lender on the date of such issuance and
     the Lenders shall automatically be obligated, as set forth in Section 11.5,
     to reimburse the Letter of Credit Issuer to the extent of their  respective
     Percentage  Interests for all obligations  incurred by the Letter of Credit
     Issuer to third parties in respect of such Letter of Credit not  reimbursed
     by the Company.  The Letter of Credit  Issuer will send to each Lender (and
     to  the  Agent  if  the  Letter  of  Credit  Issuer  is not  the  Agent)  a
     confirmation  regarding the participations in Letters of Credit outstanding
     during such month.

          2.4.5. Presentation. The Letter of Credit Issuer may accept or pay any
     draft  presented  to it,  regardless  of  when  drawn  and  whether  or not
     negotiated, if such draft, the other required documents and any transmittal
     advice are  presented to the Letter of Credit Issuer and dated on or before
     the  expiration  date of the  Letter of Credit  under  which  such draft is
     drawn. Except insofar as instructions actually received may be given by the
     Company in writing  expressly to the contrary with regard to, and prior to,
     the  Letter of Credit  Issuer's  issuance  of any  Letter of Credit for the
     account of the Company and such contrary instructions are reflected in such
     Letter of Credit,  the Letter of Credit Issuer may honor as complying  with
     the terms of the  Letter of Credit  and with this  Agreement  any drafts or
     other  documents  otherwise in order signed or issued by an  administrator,
     executor,  conservator,   trustee  in  bankruptcy,  debtor  in  possession,
     assignee  for  benefit of  creditors,  liquidator,  receiver or other legal
     representative  of the party authorized under such Letter of Credit to draw
     or issue such drafts or other documents.

          2.4.6.  Payment of Drafts . At such time as a Letter of Credit  Issuer
     makes  any  payment  on a draft  presented  or  accepted  under a Letter of
     Credit,  the Company will on demand pay to such Letter of Credit  Issuer in
     immediately available funds the amount of such payment.  Unless the Company
     shall  otherwise pay to the Letter of Credit Issuer the amount  required by
     the  foregoing  sentence,  such  amount  shall be  considered  a loan under
     Section 2.1.1 and part of the Revolving  Loan as if the Company had paid in
     full the amount  required with respect to the Letter of Credit by borrowing
     such amount under Section 2.1.1.

          2.4.7. Uniform Customs and Practice . The Uniform Customs and Practice
     for Documentary Credits (1993 Revision),  International Chamber of Commerce
     Publication  No. 500, and any subsequent  revisions  thereof  approved by a
     Congress of the  International  Chamber of  Commerce  and adhered to by the
     Letter of Credit  Issuer (the  "Uniform  Customs and  Practice"),  shall be
     binding on the Company and the Letter of Credit Issuer except to the extent
     otherwise  provided herein,  in any Letter of Credit or in any other Credit
     Document.  Anything in the Uniform  Customs  and  Practice to the  contrary
     notwithstanding:

                                       31
<PAGE>
          (a) Neither the  Company nor any  beneficiary  of any Letter of Credit
     shall be deemed an agent of any Letter of Credit Issuer.

          (b) With  respect  to each  Letter of  Credit,  neither  the Letter of
     Credit Issuer nor its correspondents shall be responsible for or shall have
     any  duty  to  ascertain  (unless  the  Letter  of  Credit  Issuer  or such
     correspondent is grossly negligent or willful in failing so to ascertain):

               (i) the genuineness of any signature;

               (ii) the validity,  form, sufficiency,  accuracy,  genuineness or
          legal effect of any endorsements;

               (iii)  delay in giving,  or failure to give,  notice of  arrival,
          notice of refusal of documents or of discrepancies in respect of which
          any Letter of Credit Issuer refuses the documents or any other notice,
          demand or protest;

               (iv) the  performance  by any  beneficiary  under  any  Letter of
          Credit of such beneficiary's obligations to the Company;

               (v)  inaccuracy  in any notice  received  by the Letter of Credit
          Issuer;

               (vi) the validity,  form, sufficiency,  accuracy,  genuineness or
          legal effect of any instrument,  draft,  certificate or other document
          required by such Letter of Credit to be presented  before payment of a
          draft,  or the office held by or the  authority of any Person  signing
          any of the same; or

               (vii) failure of any instrument to bear any reference or adequate
          reference  to such Letter of Credit,  or failure of any Person to note
          the amount of any  instrument  on the reverse of such Letter of Credit
          or to surrender  such Letter of Credit or to forward  documents in the
          manner required by such Letter of Credit.

          (c) The  occurrence  of any of the events  referred  to in the Uniform
     Customs and  Practice or in the  preceding  clauses of this  Section  2.4.7

                                       32
<PAGE>
     shall not  affect or  prevent  the  vesting  of any of the Letter of Credit
     Issuer's  rights or powers  hereunder or the  Company's  obligation to make
     reimbursement  of  amounts  paid  under  any  Letter of Credit or any draft
     accepted  thereunder,   unless  such  occurrence  results  from  the  gross
     negligence or willful misconduct of the Letter of Credit Issuer.

          (d) The Company will  promptly  examine (i) each Letter of Credit (and
     any amendments  thereof) sent to it by the Letter of Credit Issuer and (ii)
     all  instruments  and  documents  delivered  to it from time to time by the
     Letter of Credit  Issuer.  The  Company  will  notify  the Letter of Credit
     Issuer of any claim of  noncompliance  by notice  actually  received within
     three  Banking Days after receipt of any of the  foregoing  documents,  the
     Company  being  conclusively  deemed to have waived any such claim  against
     such Letter of Credit Issuer and its  correspondents  unless such notice is
     given.   The  Letter  of  Credit   Issuer  shall  have  no   obligation  or
     responsibility  to send any such Letter of Credit or any such instrument or
     document to the Company.

          (e) In the  event  of any  conflict  between  the  provisions  of this
     Agreement  and the Uniform  Customs and  Practice,  the  provisions of this
     Agreement shall govern.

          2.4.8.  Subrogation  . Upon any  payment by a Letter of Credit  Issuer
     under any Letter of Credit and until the  reimbursement  of such  Letter of
     Credit  Issuer by the Company with respect to such  payment,  the Letter of
     Credit  Issuer  shall be entitled to be  subrogated  to, and to acquire and
     retain,  the rights  which the Person to whom such payment is made may have
     against  the  Company  and its  Subsidiaries,  all for the  benefit  of the
     Lenders.  The  Company  and its  Subsidiaries  will take such action as the
     Letter of Credit Issuer may  reasonably  request,  including  requiring the
     beneficiary of any Letter of Credit to execute such documents as the Letter
     of Credit  Issuer may  reasonably  request,  to assure  and  confirm to the
     Letter of Credit  Issuer such  subrogation  and such rights,  including the
     rights, if any, of the beneficiary to whom such payment is made in accounts
     receivable, inventory and other properties and assets of any Obligor.

          2.4.9. Modification, Consent, etc. If the Company requests or consents
     in writing to any  modification  or extension  of any Letter of Credit,  or
     waives any failure of any draft,  certificate  or other  document to comply
     with the terms of such Letter of Credit, and if the Letter of Credit Issuer
     consents thereto,  the Letter of Credit Issuer shall be entitled to rely on
     such request,  consent or waiver.  This Agreement shall be binding upon the
     Company  with  respect to such Letter of Credit as so modified or extended,
     and with  respect to any action  taken or omitted by such  Letter of Credit
     Issuer pursuant to any such request, consent or waiver.

     2.5. Irish Loans; Mandatory Borrowing.

          2.5.1. Irish Loan Advances.  So long as no Default exists, the Company
     may, at any time prior to the Final  Maturity Date, by at least two Banking
     Days telex or telecopy notice to the Agent and any other Lender selected by
     the  Company in its sole  discretion,  request  bids for the  advance of an
     Irish Loan in Irish punts to Merfin Europe Limited in the amount and on the
     date specified in such notice.  The Lender receiving such notice may accept
     or reject  such  request in its sole  discretion.  Any  acceptance  of such
     request may be made within one Business  Day after  receipt of such request
     by telex or telecopy notice to the Agent and the Company.

     Prior to  receiving  any  advance of an Irish  Loan,  the Company or Merfin
Europe  Limited  shall  certify to the  applicable  Irish Lender that no Default



                                       33
<PAGE>
exists.  The Company shall  provide  prompt  written  notice to the Agent of any
advance of, or payment on, any Irish Loan.  The final maturity date of any Irish
Loan may not extend later than the Final  Maturity  Date.  Aggregate  Irish Loan
Equivalents shall not exceed the lesser of (a) $15,000,000 or (b) the excess, if
any, of the Maximum  Amount of  Revolving  Credit over the sum of the  Revolving
Loan plus the Money Market Loans plus the  Swingline  Loan plus Letter of Credit
Exposure.

     The other  Lenders  will not have a direct  participation  under the Credit
Documents in any Irish Loan, but the Irish Lenders may refinance the Irish Loans
in an Equivalent Amount of United States funds pursuant to a Mandatory Borrowing
under Section 2.5.2.

     2.5.2.  Conversion of Irish Loans into  Revolving  Loan. On any Banking Day
after the  occurrence  and during the  continuance  of an Event of Default,  any
Irish Lender may, in its sole  discretion,  give notice to the other Lenders and
the  Company  that the Irish  Loans  extended by it shall be paid in full with a
Mandatory Borrowing in an Equivalent Amount of United States Funds,  computed as
of the date of payment.  Such a notice of a Mandatory  Borrowing shall be deemed
to have been automatically  given upon a Bankruptcy Default or upon the exercise
of any of the  remedies  provided  in Section  8.2.  Upon the giving of any such
notice or deemed notice,  a Mandatory  Borrowing  under the Revolving Loan in an
Equivalent  Amount of United States  Funds,  computed as of the date of payment,
equal to the amount of the Irish Loans  extended by such Irish  Lender  shall be
made on the  next  Banking  Day  from  all  Lenders  in  accordance  with  their
respective  Percentage Interests in the Revolving Loan, and the proceeds thereof
shall be applied to the Irish Loans  extended by such Irish Lender.  Each Lender
irrevocably  agrees to make such loan pursuant to each such Mandatory  Borrowing
notice in the amount and in the manner  specified  above in this Section  2.5.2,
notwithstanding  (a) whether  any  conditions  specified  in Section 5 have been
satisfied,  (b) that a  Default  or an  Event of  Default  has  occurred  and is
continuing or (c) the date of such Mandatory Borrowing.

     In the event that any Mandatory  Borrowing cannot for any reason be made on
the  date  required  above  (including  as a  result  of the  commencement  of a
proceeding under the Bankruptcy  Code), each Lender shall promptly purchase from
such Irish Lender as of the date the Mandatory  Borrowing  otherwise  would have
occurred such  participation in the Irish Loans extended by such Irish Lender as
shall be necessary to cause the Lenders to share in the Irish Loans  extended by
it ratably  based upon their  respective  Percentage  Interests in the Revolving
Loan in an Equivalent Amount of United States Funds,  computed as of the date of
payment. In the event of such participations,  all interest payable on the Irish
Loans  extended  by such  Irish  Lender  shall be for the  account of such Irish
Lender until the date on which the  participations  are required to be purchased
and,  to the  extent  attributable  to the  purchased  participations,  shall be
payable  to the  participants  from and after  such  date.  At the time any such
purchase of  participations  is actually made,  the purchasing  Lender shall pay
such  Irish  Lender  interest  on the  principal  amount  of  the  participation
purchased at the overnight Federal Funds Rate for each day,  commencing with the

                                       34
<PAGE>
date the  Mandatory  Borrowing  otherwise  would  have  occurred  to the date of
payment for such participation.  In no event shall the obligations of any Lender
under this Section 2.5.2 exceed such Lender's Commitment.

     2.6. Application of Proceeds.

          2.6.1.  Revolving  Loan.  Subject to Section  2.6.5,  the Company will
     apply  the  proceeds  of  the   Revolving   Loan  to   refinance   existing
     Indebtedness,  to make capital  contributions and intercompany  advances to
     Acquisition  Subsidiary (directly or through another Subsidiary) to finance
     the Tender  Offer  contemplated  by  Section  5.1.6(a)  and the  subsequent
     acquisition of Merfin (including  related  transaction  costs), for working
     capital, for acquisitions,  for refinancing  Indebtedness of Merfin and its
     Subsidiaries and for other lawful corporate purposes of the Company and its
     Subsidiaries;  provided,  however,  that a portion of the Maximum Amount of
     Revolving Credit equal to any then effective Permitted Reinvestment Reserve
     Amount may only be borrowed to finance an  Investment  permitted by Section
     6.9.5.

          2.6.2.  Money Market Loan . Subject to Section 2.6.5, the Company will
     apply the proceeds of the Money  Market Loan for working  capital and other
     lawful purposes.

          2.6.3.  Swingline  Loan . Subject to Section  2.6.5,  the Company will
     apply the  proceeds of the  Swingline  Loan for  working  capital and other
     lawful corporate purposes.

          2.6.4.  Letters of Credit . Letters of Credit shall be issued only for
     such lawful corporate  purposes as the Company has requested in writing and
     to which the Letter of Credit Issuer agrees.

          2.6.5.  Specifically  Prohibited  Applications.  The Company will not,
     directly or indirectly,  apply any part of the proceeds of any extension of
     credit made  pursuant to the Credit  Documents  (a) to purchase or to carry
     Margin  Stock in amounts  that would result in a violation of Rules G, T, U
     or X of the Board of Governors of the Federal Reserve System, or (b) to any
     transaction  prohibited  by the Foreign Trade  Regulations,  by other Legal
     Requirements applicable to the Lenders or by the Credit Documents.

     2.7. Nature of Obligations of Lenders to Make Extensions of Credit .

          2.7.1.  Revolving  Loans.  The Lenders'  obligations to make Revolving
     Loans  under  this  Agreement  are  several  and are not joint or joint and
     several.  If on any  Closing  Date any Lender  shall  fail to  perform  its
     obligations  under  this  Agreement,  the  Lenders  that have not failed to
     perform their obligations to make the extensions of credit  contemplated by
     Section 2 may, if any such Lender so desires,  assume,  in such proportions
     as such Lenders may agree,  the obligations of any Lender who has so failed
     and  the  Percentage  Interests  shall  be  appropriately   adjusted.   The


                                       35
<PAGE>
     provisions  of this  Section 2.7 shall not affect the rights of the Company
     against any Lender failing to perform its obligations hereunder.

          2.7.2.  Money Market Loans. The obligation to make a Money Market Loan
     shall be an  obligation  solely of the Lenders  which  offered to make such
     loan  in  accordance  with  Section  2.2 and  whose  offers  were  accepted
     thereunder.

          2.7.3. Swingline Loans . The obligation to make a Swingline Loan shall
     be an obligation solely of the Swingline Lender.

          2.7.4.  Letters of Credit.  The obligation to issue a Letter of Credit
     shall be an obligation solely of the Letter of Credit Issuer.

3.   Interest; LIBOR Pricing Options; Fees.

     3.1.  Interest on Revolving Loan . The Revolving Loan shall accrue and bear
interest at a rate per annum which shall at all times equal the Applicable Rate.
Prior to any stated or accelerated  maturity of the Revolving  Loan, the Company
will, on each Payment Date,  pay the accrued and unpaid  interest on the portion
of the Revolving  Loan which was not subject to a LIBOR Pricing  Option.  On the
last day of each LIBOR  Interest  Period or on any  earlier  termination  of any
LIBOR Pricing  Option,  the Company will pay the accrued and unpaid  interest on
the portion of the Revolving  Loan which was subject to the LIBOR Pricing Option
which  expired or  terminated  on such date.  In the case of any LIBOR  Interest
Period  longer  than three  months,  the  Company  will also pay the accrued and
unpaid  interest  on the  portion  of the  Revolving  Loan  subject to the LIBOR
Pricing Option having such LIBOR Interest Period at three-month  intervals,  the
first such payment to be made on the last Banking Day of the three-month  period
which begins on the first day of such LIBOR  Interest  Period.  On the stated or
any accelerated maturity of the Revolving Loan, the Company will pay all accrued
and unpaid  interest on the  Revolving  Loan,  including  any accrued and unpaid
interest  on any  portion  of the  Revolving  Loan  which is  subject to a LIBOR
Pricing Option.  All payments of interest on the Revolving Loan shall be made to
the Agent  for the  account  of each  Lender in  accordance  with such  Lender's
Percentage  Interest therein.  On the Initial Closing Date the Company agrees to
pay the  Lenders  interest  for any funds  advanced  to the  Agent  prior to the
Initial  Closing  Date at the request of the Company to  facilitate  the initial
closing  hereunder at a rate equal to the Applicable  Rate computed on the basis
of the Base Rate.

     3.2. LIBOR Pricing Options.

          3.2.1. Election of LIBOR Pricing Options.  Subject to all of the terms
     and  conditions  hereof and so long as no Default  exists,  the Company may
     from time to time, by irrevocable notice to the Agent actually received not
     less  than  three  Banking  Days  prior to the  commencement  of the  LIBOR
     Interest Period selected in such notice,  elect to have such portion of the
     Revolving  Loan as the Company  may specify in such notice  accrue and bear
     interest  during the LIBOR  Interest  Period so selected at the  Applicable
     Rate computed on the basis of the LIBOR Rate. No such election shall become
     effective:

                                       36
<PAGE>
          (a) if, prior to the  commencement of any such LIBOR Interest  Period,
     the Agent determines that (i) the electing or granting of the LIBOR Pricing
     Option in question would violate a Legal  Requirement,  (ii) LIBOR deposits
     in an amount comparable to the principal amount of the Revolving Loan as to
     which such LIBOR  Pricing  Option  has been  elected  and which have a term
     corresponding  to the  proposed  LIBOR  Interest  Period  are  not  readily
     available  in  the  London  inter-bank   market,  or  (iii)  by  reason  of
     circumstances   affecting  the  London  inter-bank  market,   adequate  and
     reasonable  methods  do  not  exist  for  ascertaining  the  interest  rate
     applicable to such deposits for the proposed LIBOR Interest Period; or

          (b) if any  Lender  shall  have  advised  the  Agent by  telephone  or
     otherwise at or prior to noon (Boston time) on the second Banking Day prior
     to the  commencement of such proposed LIBOR Interest Period (and shall have
     subsequently  confirmed  in  writing)  that,  after  reasonable  efforts to
     determine  the  availability  of  such  deposits,  such  Lender  reasonably
     anticipates that deposits in an amount equal to the Percentage  Interest of
     such  Lender in the  portion of the  Revolving  Loan as to which such LIBOR
     Pricing Option has been elected and which have a term  corresponding to the
     LIBOR  Interest  Period  in  question  will not be  offered  in the  London
     inter-bank market to such Lender at a rate of interest that does not exceed
     the  anticipated  LIBOR Basic Rate.  Any such Lender may be replaced by the
     Company pursuant to Section 12.3.

          3.2.2.  Notice to Lenders and Company . The Agent will promptly inform
     each Lender (by telephone or otherwise) of each notice  received by it from
     the Company  pursuant  to Section  3.2.1 and of the LIBOR  Interest  Period
     specified in such notice. Upon determination by the Agent of the LIBOR Rate
     for such  LIBOR  Interest  Period or in the event such  election  shall not
     become  effective,  the Agent will  promptly  notify the  Company  and each
     Lender (by  telephone or  otherwise) of the LIBOR Rate so determined or why
     such election did not become effective, as the case may be.

          3.2.3.  Selection of LIBOR Interest  Periods.  LIBOR Interest  Periods
     shall be selected so that:

          (a) the minimum  portion of the  Revolving  Loan  subject to any LIBOR
     Pricing Option shall be $3,000,000 and an integral multiple of $500,000;

          (b) no more than 20 LIBOR  Pricing  Options and Money  Market  Options
     shall be outstanding at any one time; and

          (c) no LIBOR Interest Period with respect to any part of the Revolving
     Loan  subject to a LIBOR  Pricing  Option shall expire later than the Final
     Maturity Date.

          3.2.4.  Additional  Interest . If any  portion of the  Revolving  Loan
     subject to a LIBOR Pricing Option is repaid, or any LIBOR Pricing Option is

                                       37
<PAGE>
     terminated  for  any  reason  (including   acceleration  of  maturity,  but
     excluding the failure of any Lender to perform its  obligations  under this
     Agreement),  on a date which is prior to the last  Banking Day of the LIBOR
     Interest Period  applicable to such LIBOR Pricing Option,  the Company will
     pay to the Agent for the  account of each  Lender in  accordance  with such
     Lender's  Percentage  Interest,  in  addition  to any  amounts of  interest
     otherwise  payable  hereunder,   an  amount  equal  to  the  present  value
     (calculated  in  accordance  with this  Section  3.2.4) of interest for the
     unexpired  portion  of such  LIBOR  Interest  Period on the  portion of the
     Revolving  Loan so  repaid,  or as to which a LIBOR  Pricing  Option was so
     terminated,  at a per annum rate equal to the  excess,  if any,  of (a) the
     rate applicable to such LIBOR Pricing Option minus (b) the rate of interest
     obtainable  by the Agent upon the purchase of debt  securities  customarily
     issued by the  Treasury  of the  United  States  of  America  which  have a
     maturity  date  approximating  the last Banking Day of such LIBOR  Interest
     Period.  The present value of such additional  interest shall be calculated
     by  discounting  the amount of such  interest for each day in the unexpired
     portion of such  LIBOR  Interest  Period  from such day to the date of such
     repayment or termination at a per annum interest rate equal to the interest
     rate determined  pursuant to clause (b) of the preceding  sentence,  and by
     adding  all  such  amounts  for all  such  days  during  such  period.  The
     determination by the Agent of such amount of interest shall, in the absence
     of manifest  error,  be conclusive.  For purposes of this Section 3.2.4, if
     any portion of the Revolving Loan which was to have been subject to a LIBOR
     Pricing  Option is not  outstanding  on the first day of the LIBOR Interest
     Period  applicable  to such LIBOR  Pricing  Option  other than for  reasons
     described in Section 3.2.1,  the Company shall be deemed to have terminated
     such LIBOR Pricing Option.

          3.2.5.  Violation  of Legal  Requirements  . If any Legal  Requirement
     shall prevent any Lender from funding or  maintaining  through the purchase
     of deposits in the London  inter-bank  market any portion of the  Revolving
     Loan subject to a LIBOR Pricing  Option or otherwise  from giving effect to
     such Lender's obligations as contemplated by Section 3.2, (a) the Agent may
     by  notice to the  Company  terminate  all of the  affected  LIBOR  Pricing
     Options to the extent not doing so would violate a Legal  Requirement,  (b)
     the portion of the Revolving Loan subject to such terminated  LIBOR Pricing
     Options shall  immediately bear interest  thereafter at the Applicable Rate
     computed on the basis of the Base Rate and (c) the  Company  shall make any
     payment  required by Section 3.2.4.  Any such Lender may be replaced by the
     Company pursuant to Section 12.3.

          3.2.6.  Funding  Procedure  . The  Lenders may fund any portion of the
     Revolving Loan subject to a LIBOR Pricing Option out of any funds available
     to the Lenders.  Regardless of the source of the funds actually used by any
     of the Lenders to fund any portion of the Revolving Loan subject to a LIBOR
     Pricing  Option,  however,  all amounts  payable  hereunder,  including the
     interest rate  applicable to any such portion of the Revolving Loan and the
     amounts  payable under  Sections  3.2.4,  3.7, 3.8, 3.9 and 3.10,  shall be
     computed as if each Lender had  actually  funded such  Lender's  Percentage
     Interest in such  portion of the  Revolving  Loan  through the  purchase of
     deposits  in such  amount  of the type by which the  LIBOR  Basic  Rate was

                                       38
<PAGE>
     determined with a maturity the same as the applicable LIBOR Interest Period
     relating  thereto and through the transfer of such  deposits from an office
     of the Lender  having the same location as the  applicable  LIBOR Office to
     one of such Lender's offices in the United States of America.

     3.3.  Interest on Money Market Loans and Swingline  Loan . The Company will
pay its portion of the interest on each Money Market Loan at the rate and on the
dates  specified in Section  2.2.5(b).  The Swingline Loan shall accrue and bear
interest at a rate per annum which shall at all times equal the Swingline  Rate.
Interest on the  Swingline  Loan shall be calculated on a daily basis and on the
basis of a year of 360 days. Prior to any stated or accelerated  maturity of the
Swingline Loan, the Swingline  Borrower will on each Payment Date,  beginning on
the first  Payment  Date after the  Initial  Closing  Date,  pay the accrued and
unpaid interest on such Indebtedness.  On any stated or accelerated  maturity of
the Swingline  Loan all accrued and unpaid  interest  thereon shall be forthwith
due and payable.  All payments of interest hereunder in respect of the Swingline
Loan shall be made by the Swingline Borrower to the Agent for the account of the
Swingline Lender.

     3.4.  Computations  of Interest and Fees . For purposes of this  Agreement,
interest,  commitment  fees and  Letter  of Credit  fees  (and any other  amount
expressed  as interest or such fees) shall be computed on the basis of a 360-day
year for actual days elapsed.  If any payment required by this Agreement becomes
due on any day  that  is not a  Banking  Day,  such  payment  shall,  except  as
otherwise  provided in the LIBOR Interest Period, be made on the next succeeding
Banking  Day.  If the due date for any  payment of  principal  is  extended as a
result of the immediately preceding sentence,  interest shall be payable for the
time during which payment is extended at the Applicable Rate.

     3.5. Commitment Fees . In consideration of the Lenders' Commitments to make
the extensions of credit provided for in Section 2.1, while such Commitments are
outstanding, the Company will pay to the Agent for the account of the Lenders in
accordance with the Lenders' respective  Percentage  Interests,  on each Payment
Date and on the Final  Maturity Date (or the date of any earlier  termination of
this Agreement),  commencing on the first Payment Date after the Initial Closing
Date and  ending  on the  earlier  of the  Final  Maturity  Date or any  earlier
termination  of this  Agreement,  an amount  equal to  interest  computed at the
Commitment  Fee Rate on the amount by which (a) the average daily Maximum Amount
of Revolving  Credit during the three-month  period or portion thereof ending on
such Payment Date exceeded (b) the sum of (i) the average daily  Revolving  Loan
during such period or portion  thereof  plus (ii) the  average  daily  Letter of
Credit  Exposure  during such period or portion  thereof.  "Commitment Fee Rate"
means:

     (a) at all times when the Applicable Margin is 1.125%, 0.275% per annum,

     (b) at all times when the Applicable Margin is 0.875%, 0.250% per annum,

     (c) at all times when the Applicable Margin is 0.750%, 0.225% per annum,

     (d)  at all times when the  Applicable  Margin is 0.625%,  0.200% per annum
          and 

                                       39
<PAGE>
     (e) at all times when the Applicable Margin is 0.450%, 0.150% per annum.

     3.6.  Letter of  Credit  Fees . The  Company  will pay to the Agent for the
account of each of the  Lenders,  in  accordance  with the  Lenders'  respective
Percentage  Interests,  on each  Payment  Date,  a Letter of Credit fee equal to
interest  at a per annum rate equal to the  Applicable  Margin,  as from time to
time in  effect,  on the  average  daily  Letter of Credit  Exposure  during the
three-month  period or portion  thereof ending on such Payment Date. The Company
will pay to the  Letter  of  Credit  Issuer a facing  fee  equal to 1/4% of each
Letter of Credit  and other  customary  service  charges  and  expenses  for its
services  in  connection  with the  Letters  of  Credit  at the times and in the
amounts  from  time to time in  effect  in  accordance  with  its  general  rate
structure,   including  fees  and  expenses  relating  to  issuance,  amendment,
negotiation, cancellation and similar operations.

     3.7. Reserve Requirements,  etc . If any Legal Requirement shall, after the
Initial  Closing  Date,  (a) impose,  modify,  increase or deem  applicable  any
insurance  assessment,  reserve,  special deposit or similar requirement against
any Funding Liability or the Letters of Credit, (b) impose, modify,  increase or
deem  applicable any other  requirement or condition with respect to any Funding
Liability  or the  Letters of Credit,  or (c)  change the basis of  taxation  of
Funding  Liabilities  or payments in respect of any Letter of Credit (other than
changes in taxes  imposed on or measured  by the net income of such  Lender) and
the effect of any of the foregoing  shall be to increase  materially the cost to
any Lender of issuing,  making, funding or maintaining its respective Percentage
Interest in any portion of the Revolving Loan subject to a LIBOR Pricing Option,
any Money Market Loan or any Letter of Credit,  to reduce materially the amounts
received or  receivable  by such Lender under this  Agreement or to require such
Lender to make any  material  payment or forego any material  amounts  otherwise
payable to such  Lender  under this  Agreement,  then,  within 15 days after the
receipt by the Company of a certificate from such Lender setting forth why it is
claiming  compensation  under this Section 3.7 and  computations  (in reasonable
detail)  of the  amount  thereof,  the  Company  shall  pay to the Agent for the
account of such Lender such  additional  amounts as are specified by such Lender
in such  certificate as sufficient to compensate  such Lender for such increased
cost or such reduction, together with interest at the Overdue Reimbursement Rate
on such amount from the 15th day after receipt of such certificate until payment
in full thereof;  provided,  however,  that the foregoing  provisions  shall not
apply to any Tax or to any reserves  which are  included in computing  the LIBOR
Reserve Rate. The good faith  determination by such Lender of the amount of such
costs shall, in the absence of manifest error, be conclusive.  The Company shall
be entitled to replace any such Lender in accordance with Section 12.3.

     3.8.  Taxes . All payments of the Credit  Obligations  (including the Irish
Loans) shall be made without set-off or  counterclaim  and free and clear of any
deductions,  including  deductions for Taxes,  unless the Company is required by
law to make such deductions.  If (a) any Lender shall, after the Initial Closing
Date,  become  subject  to any Tax with  respect  to any  payment  of the Credit
Obligations or its  obligations  hereunder or (b) the Company  shall,  after the
Initial  Closing  Date,  become  required  to  withhold or deduct any Tax on any

                                       40
<PAGE>
payment  on the  Credit  Obligations,  within 15 days  after the  receipt by the
Company of a  certificate  from such  Lender  setting  forth why it is  claiming
compensation  under this Section 3.8 and computations (in reasonable  detail) of
the amount thereof, the Company shall pay to the Agent for such Lender's account
such  additional  amount as is  necessary  to enable  such Lender to receive the
amount of Tax so  imposed  on the  Lender's  obligations  hereunder  or the full
amount of all payments  which it would have  received on the Credit  Obligations
(including  amounts  required to be paid under  Sections 3.7, 3.9, 3.10 and this
Section  3.8) in the  absence  of such Tax,  as the case may be,  together  with
interest  at the  Overdue  Reimbursement  Rate on such  amount from the 15th day
after receipt of such certificate until payment in full thereof.  Whenever Taxes
must be  withheld  by the  Company  with  respect to any  payments of the Credit
Obligations,  the Company shall promptly furnish to the Agent for the account of
the  applicable  Lender  official  receipts  (to the  extent  that the  relevant
governmental  authority  delivers such receipts)  evidencing payment of any such
Taxes so withheld.  If the Company fails to pay any such Taxes when due or fails
to remit to the Agent for the  account of the  applicable  Lender  the  required
receipts  evidencing  payment of any such Taxes so  withheld  or  deducted,  the
Company  shall  indemnify  the  affected  Lender for any  incremental  Taxes and
interest or penalties  that may become payable by such Lender as a result of any
such failure.  The good faith determination by such Lender of the amount of such
Tax and  the  basis  therefor  shall,  in the  absence  of  manifest  error,  be
conclusive.  The  Company  shall be  entitled  to  replace  any such  Lender  in
accordance  with Section 12.3. In the event any Lender  receives a refund of any
taxes for which it has received payment from the Company under this Section 3.8,
such  Lender  shall  promptly  pay the  amount of such  refund  to the  Company,
together with any interest thereon actually earned by such Lender.

     3.9.  Capital  Adequacy . If any Lender shall  determine in good faith that
compliance by such Lender with any Legal  Requirement  imposed after the Initial
Closing Date regarding  capital adequacy of banks or bank holding  companies has
or would have the effect of reducing the rate of return on such Lender's capital
as a consequence  of such Lender's  commitment to make the  extensions of credit
contemplated  hereby,  or such Lender's  maintenance of the extensions of credit
contemplated hereby, to a level below that which such Lender could have achieved
but for such compliance  (taking into  consideration such Lender's policies with
respect to capital adequacy immediately before such compliance and assuming that
such Lender's  capital was fully utilized prior to such compliance) by an amount
deemed by such Lender to be material,  then, within 15 days after the receipt by
the Company of a certificate  from such Lender  setting forth why it is claiming
compensation  under this Section 3.9 and computations (in reasonable  detail) of
the amount  thereof,  the Company shall pay to the Agent for the account of such
Lender such additional  amounts as shall be sufficient to compensate such Lender
for such reduced  return,  together with  interest at the Overdue  Reimbursement
Rate on each such  amount  from the 15th day after  receipt of such  certificate
until payment in full thereof.  The good faith  determination  by such Lender of
the amount to be paid to it and the basis for computation  thereof shall, in the
absence of manifest  error,  be  conclusive.  In determining  such amount,  such
Lender may use any reasonable averaging, allocation and attribution methods. The
Company shall be entitled to replace any such Lender in accordance  with Section
12.3.

     3.10.  Regulatory  Changes . If any  Lender  shall  determine  that (a) any
change in any Legal Requirement  (including any new Legal Requirement) after the
date  hereof  shall  directly  or  indirectly  (i)  reduce the amount of any sum

                                       41
<PAGE>
received or receivable by such Lender with respect to the Loan or the Letters of
Credit or the return to be earned by such  Lender on the Loan or the  Letters of
Credit,  (ii) impose a cost on such Lender or any  Affiliate of such Lender that
is attributable to the making or maintaining of, or such Lender's  commitment to
make,  its portion of the Loan or the Letters of Credit,  or (iii)  require such
Lender or any  Affiliate of such Lender to make any payment on, or calculated by
reference  to, the gross amount of any amount  received by such Lender under any
Credit  Document  (other than Taxes or income  taxes),  and (b) such  reduction,
increased cost or payment shall not be fully compensated for by an adjustment in
the Applicable Rate or the Letter of Credit fees, then, within 15 days after the
receipt by the Company of a certificate from such Lender setting forth why it is
claiming  compensation  under this Section 3.10 and  computations (in reasonable
detail)  of the  amount  thereof,  the  Company  shall pay to such  Lender  such
additional amounts as such Lender determines will,  together with any adjustment
in the Applicable Rate,  fully compensate for such reduction,  increased cost or
payment,  together  with interest on such amount from the 15th day after receipt
of such certificate  until payment in full thereof at the Overdue  Reimbursement
Rate. The good faith determination by such Lender of the amount to be paid to it
and the basis  for  computation  thereof  hereunder  shall,  in the  absence  of
manifest error, be conclusive.  In determining such amount,  such Lender may use
any reasonable  averaging and attribution methods. The Company shall be entitled
to replace any such Lender in accordance with Section 12.3.

     3.11.  Mitigation  . Each Lender  shall take such  commercially  reasonable
steps as it may  determine are not  disadvantageous  to it,  including  changing
lending  offices to the extent  feasible,  in order to reduce amounts  otherwise
payable by the Company to such Lender pursuant to Sections  3.2.4,  3.7, 3.8 and
3.10 or to make LIBOR Pricing Options available under Section 3.2.1 and 3.2.5.

4. Payment.

     4.1.  Payment at Maturity . Except as set forth in Section  2.2.5,  on each
Money Market Loan Maturity Date, the Company will pay to the Agent for credit to
the applicable Money Market Loan Account the outstanding principal amount of its
Money Market Loan  maturing on such date,  together  with all accrued and unpaid
interest with respect thereto. On the Final Maturity Date, the Company shall pay
to the Agent for credit to the  Revolving  Loan  Account the entire  outstanding
principal amount of Indebtedness  evidenced  thereby,  together with all accrued
and unpaid interest with respect thereto, and all other Credit Obligations owing
by it to any  Lender  (to the extent not  already  paid in  accordance  with the
preceding  sentence).  On the Final Maturity Date, the Swingline  Borrower shall
pay to the Agent for credit to the Swingline Loan Account the entire outstanding
principal amount of Indebtedness  evidenced  thereby,  together with all accrued
and unpaid interest with respect  thereto.  On any  accelerated  maturity of the
Indebtedness  evidenced by any Loan Account,  the Company shall pay to the Agent
for credit to the Loan  Accounts  the  entire  outstanding  principal  amount of
Indebtedness  evidenced  thereby,  together with all accrued and unpaid interest
with  respect  thereto,  and all  other  Credit  Obligations  owing by it to any
Lender.

     4.2. Contingent Required Prepayments.


                                       42
<PAGE>
          4.2.1.  Excess  Credit  Exposure  . If at  any  time  the  sum  of the
     Revolving Loan plus the Money Market Loans plus the Swingline Loan plus the
     Letter of Credit Exposure plus Irish Loan  Equivalents  exceeds the Maximum
     Amount of Revolving  Credit,  the Company  will  promptly pay the amount of
     such excess as a prepayment of the Swingline  Loan or the Revolving Loan or
     the Money Market Loans, as the case may be.

          4.2.2.  Net Asset  Sale  Proceeds  . Upon  receipt  of Net Asset  Sale
     Proceeds that exceed both (a) $5,000,000 in any year and (b) $25,000,000 in
     the  aggregate  after the Initial  Closing  Date,  the Company shall within
     three  Banking  Days  pay the  amount  of such  excess  to the  Agent  as a
     prepayment of the Revolving Loan; provided,  however,  that the Company may
     elect to reserve  all or a portion of such Net Asset  Sale  Proceeds  up to
     $50,000,000 in the aggregate,  for Permitted  Reinvestments.  The amount so
     reserved (the "Permitted Reinvestment Reserve Amount") must be applied to a
     Permitted  Reinvestment within 270 days after the transaction  creating the
     Permitted   Reinvestment   Reserve  Amount.  In  the  event  the  Permitted
     Reinvestment  is not  consummated  within  such  270-day  period (or if the
     Company abandons its plans for a Permitted Reinvestment prior to the end of
     such  period),  the  Company  shall  within  three  Banking  Days repay the
     Revolving  Loan in an amount equal to such Permitted  Reinvestment  Reserve
     Amount. Upon receipt of Net Asset Sale Proceeds exceeding $50,000,000 after
     the Initial  Closing Date,  the Company shall within three Banking Days pay
     the  amount of such  excess to the Agent as a  repayment  of the  Revolving
     Loan.

          4.2.3.  Excess  Letter of Credit  Exposure . If at any time  Letter of
     Credit  Exposure  exceeds  $50,000,000,  the Company will  promptly pay the
     amount of such  excess to the Agent to be  applied as  provided  in Section
     4.4.

     4.3.  Voluntary  Prepayments . In addition to the  prepayments  required by
Section 4.2, at any time or from time to time upon not less than one Banking Day
prior  written  notice to the Agent (except that no such notice need be given in
the  event of an  automatic  payment  on a Money  Market  Loan  Closing  Date in
accordance  with  Section  2.2.5),  the Company  shall have the right to prepay,
without  premium or penalty of any type (except as provided in Sections 2.2.6 or
3.2.4),  all or any part of its Revolving  Loan or any Money Market Loan in such
amounts as are not less than  $3,000,000 and in integral  multiples of $500,000,
unless such payment is equal to the entire  outstanding  principal amount of the
Revolving Loan or the Money Market Loan, as the case may be. At any time or from
time to time upon telephone notice to the Swingline Lender, given not later than
3:00 p.m.  (Boston time) on any Banking Day, the Swingline  Borrower  shall have
the right to prepay,  without premium or penalty of any type, all or any part of
the  outstanding  principal  amount of its Swingline Loan in such amounts as are
not less than $100,000 and in integral multiples of $50,000, unless such payment
is equal to the entire outstanding principal amount of the Swingline Loan.

     4.4.  Letters of Credit.  If on the stated or any  accelerated  maturity of
the Credit  Obligations  the  Letter of Credit  Issuer or the  Lenders  shall be

                                       43
<PAGE>
obligated in respect of a Letter of Credit or a draft accepted under a Letter of
Credit, the Company will either:

          (a) prepay such  obligation by depositing  with the Agent an amount of
     cash, or

          (b) deliver to the Agent a standby letter of credit  (designating  the
     Agent  as  beneficiary  and  issued  by a  bank  and  on  terms  reasonably
     acceptable to the Agent), in each case in an amount equal to the portion of
     the then Letter of Credit  Exposure  issued for the account of the Company.
     Any such cash so  deposited  and the cash  proceeds  of any draw  under any
     standby  letter of credit so  furnished,  including  any interest  thereon,
     shall be returned by the Agent to the Company only when,  and to the extent
     that,  the  amount of such cash held by the  Agent  exceeds  the  Letter of
     Credit Exposure at a time when no Default exists;  provided,  however, that
     if an Event of  Default  occurs and the  Credit  Obligations  become or are
     declared  immediately  due and  payable,  the Agent may  apply  such  cash,
     including  any  interest  thereon,  to the  payment  of  any of the  Credit
     Obligations.

     4.5. Reborrowing; Application of Payments, etc.

          4.5.1.  Reborrowing . The amounts of the Revolving  Loan and Swingline
     Loan prepaid  pursuant to Section 4.3 may be  reborrowed  from time to time
     prior to the Final  Maturity Date in  accordance  with Section 2.1 and 2.3,
     respectively, subject to the limits set forth therein.

          4.5.2.  Order of Application . Unless  specified by the Company to the
     contrary,  all prepayments  shall be deemed to apply to the Revolving Loan.
     Any  prepayment of the Revolving Loan shall be applied first to the portion
     of the Loan not then subject to LIBOR Pricing Options,  then the balance of
     any such  prepayment  shall be applied to the portion of the Revolving Loan
     then subject to LIBOR Pricing Options,  in the  chronological  order of the
     respective  maturities  thereof,  together  with any  payments  required by
     Section 3.2.4.

          4.5.3.  Payments  for  Lenders  . All  payments  of  principal  on the
     Revolving Loan hereunder  shall be made to the Agent for the account of the
     Lenders in accordance with the Lenders' respective Percentage Interests.

5. Conditions to Extending Credit.

     5.1.  Conditions on Initial Closing Date. The obligations of the Lenders to
make any  extension  of credit  pursuant  to  Section 2 shall be  subject to the
satisfaction, on or before the Initial Closing Date, of the conditions set forth
in this  Section 5.1 as well as the further  conditions  in Section  5.2. If the
conditions  set forth in this Section 5.1 are not met on or prior to the Initial
Closing Date,  the Lenders  shall have no  obligation to make any  extensions of
credit hereunder.

          5.1.1.  Notes . The Company  shall have duly executed and delivered to
     the Agent a Revolving  Note for each  Lender and a  Swingline  Note for the
     Swingline Lender.

                                       44
<PAGE>
          5.1.2.  Guarantors  Contribution  Agreement  . Each of the  Guarantors
     shall have entered into a contribution  agreement in substantially the form
     of Exhibit 5.1.2 (the  "Guarantors  Contribution  Agreement"),  pursuant to
     which the Guarantors shall make contributions among themselves with respect
     to payments  made in  accordance  with their  respective  guarantees of the
     Credit Obligations, and shall have delivered it to the Agent.

          5.1.3.  Subsidiary  Subordination Agreement . Each of the Subsidiaries
     of the Company (other than Merfin and its Subsidiaries, whose obligation to
     enter  into such  agreement  is set forth in  Section  6.13.5)  shall  have
     entered into a Subsidiary Subordination Agreement in substantially the form
     of Exhibit 5.1.3 (the "Subsidiary  Subordination Agreement") and shall have
     delivered it to the Agent.

          5.1.4.  Payment of Fees . The Company shall have paid to the Agent (a)
     the fees  separately  agreed  between the Company and the Agent and (b) the
     reasonable fees and  disbursements of the Agent's special counsel for which
     statements have been rendered on or prior to the Initial Closing Date.

          5.1.5. Legal Opinions . On the Initial Closing Date, the Lenders shall
     have  received from the following  counsel their  respective  opinions with
     respect to the  transactions  contemplated by the Credit  Documents,  which
     opinions  shall be in form and  substance  reasonably  satisfactory  to the
     Required Lenders:

               (a) Baker, Donelson,  Bearman & Caldwell, special counsel for the
          Company.

               (b) Kirkland & Ellis, special counsel for the Company.

               (c) Ropes & Gray, special counsel for the Agent.

          The  Company  authorizes  and  directs  its  counsel  to  furnish  the
     foregoing opinions.

          5.1.6. Concurrent Transaction . On or immediately prior to the Initial
     Closing Date:

               (a) Tender  Offer.  Acquisition  Subsidiary  shall have  acquired
          through the Tender Offer at least 75% of the outstanding capital stock
          of Merfin.

               (b)   Satisfaction  of  Conditions  and  Consents.   All  of  the
          conditions  to the  obligations  of  the  parties  to  the  Concurrent
          Transaction  shall have been satisfied in all material  respects.  Any
          material  consent,  authorization,  order or  approval  of any  Person
          required in connection with the Concurrent Transaction shall have been
          obtained and shall be in full force and effect.

                                       45
<PAGE>
               (c) Tender Offer  Documents.  The Company shall have furnished to
          the Agent a copy of each of the Tender Offer  Circular,  together with
          all amendments thereto, and all other material agreements to which the
          Company or any of its  Subsidiaries  is party  (other than  agreements
          entered into by Merfin  prior to the date it becomes a  Subsidiary  of
          the Company),  in each case in connection  with the Tender Offer,  and
          all  such  documents  shall  be  in  form  and  substance   reasonably
          satisfactory to the Agent.

               (d) Officer's  Certificate.  Contemporaneously with the making by
          the  Lenders of the first  extension  of credit  under  Section 2, the
          Agent shall have received a certificate of a Financial  Officer to the
          effect that the Concurrent Transaction has been consummated and to the
          effect that each of the conditions set forth in this Section 5.1.6 has
          been satisfied.

          5.1.7. Capitalization,  etc . On the Initial Closing Date, immediately
     after giving  effect to the  Concurrent  Transaction,  the initial  advance
     under this Agreement and the transactions contemplated thereby and hereby:

               (a)  The  capitalization  of  the  Company  will  consist  of (i)
          $6,900,000  in Senior  Notes,  $149,500,000  in Approved  Subordinated
          Debt, $99,500,000 in Redemption Subordinated Debt, up to DM 15,000,000
          in  Indebtedness by the Company's  German  Subsidiary to Dresdner Bank
          A.G.,  the Acquired  Merfin Debt and other  Indebtedness  permitted by
          Section 6.6 and (ii) Consolidated Net Worth exceeding $96,000,000.

               (b) The Maximum  Amount of Revolving  Credit shall exceed the sum
          of the  Revolving  Loan plus the  Letter of Credit  Exposure  plus the
          Money Market Loan plus the Swingline  Loan by at least  $25,000,000 or
          such lesser  amount as the Company and the Agent  reasonably  agree is
          sufficient  for the  working  capital  needs  of the  Company  and its
          Subsidiaries (including Merfin and its Subsidiaries) taken as a whole.

               (c) The Redemption  Subordinated Debt, the Approved  Subordinated
          Debt and the Senior  Notes shall be  unsecured,  issued by the Company
          and shall have  conditions and terms  reasonably  satisfactory  to the
          Lenders, including but not limited to the absence of any Guarantees by
          any Subsidiaries.

               (d) After giving effect to the Concurrent Transaction, the Senior
          Notes,  the Approved  Subordinated  Debt, the Redemption  Subordinated
          Debt and the Credit  Obligations,  the Company  and its  Subsidiaries,
          taken as a whole:

                    (i) will be solvent;
                    (ii) will have assets having a fair saleable value in excess
               of the amount  required to pay their probable  liability on their
               existing debts as such debts become absolute and mature;
                    (iii) will have access to  adequate  capital for the conduct
               of their business; and

                                       46
<PAGE>
                    (iv) will have the  ability to pay their  debts from time to
               time incurred as such debts mature.

               (e) The Company shall have furnished to the Lenders a certificate
          of  a  Financial  Officer  to  such  effect,  together  with  detailed
          computations  verifying  the  items in  clauses  (a) and (b) above and
          calculations  pursuant to Section  7.2.1(e)  demonstrating  compliance
          with the Computation  Covenants,  in each case giving pro forma effect
          to the  Concurrent  Transaction  and  the  incurrence  of  the  Credit
          Obligations.

          5.1.8. Proper Proceedings . This Agreement, each other Credit Document
     and the  transactions  contemplated  hereby  and  thereby  shall  have been
     authorized by all necessary corporate,  partnership or other proceedings on
     the  part  of the  Company  and the  Guarantors.  All  necessary  consents,
     approvals and  authorizations of any governmental or administrative  agency
     or any other Person of any of the  transactions  contemplated  hereby or by
     any other  Credit  Document  shall have been  obtained and shall be in full
     force and effect.

          5.1.9.  General . All legal and  corporate  proceedings  in connection
     with the transactions  contemplated by this Agreement shall be satisfactory
     in form and substance to the Agent and the Agent shall have received copies
     of all documents,  including certified copies of the Charter and By-Laws of
     the Company and the other  Obligors,  records of corporate and  partnership
     proceedings,  certificates  as to signatures and incumbency of officers and
     opinions  of  counsel,  which the Agent may have  reasonably  requested  in
     connection  therewith,  such documents where appropriate to be certified by
     proper corporate or governmental authorities.

     5.2.  Conditions  to Each  Extension  of  Credit . The  obligations  of the
Lenders to make any  extension of credit  pursuant to Section 2 shall be subject
to the satisfaction, on or before the Closing Date for such extension of credit,
of the following conditions:

          5.2.1.  Officer's  Certificate . The  representations  and  warranties
     contained  in Section 7 shall be true and correct on and as of such Closing
     Date with the same force and  effect as though  made on and as of such date
     (except as to any  representation  or warranty  which  refers to a specific
     earlier  date and  except  to the  extent  set forth in  Section  7.18 with
     respect to Merfin and its  Subsidiaries);  no Default  shall  exist on such
     Closing Date prior to or  immediately  after giving effect to the requested
     extension of credit;  no Material  Adverse Change shall have occurred since
     June 30, 1996 (or, with respect to Merfin and its Subsidiaries, the Initial
     Closing  Date);  and the  Company  shall  have  furnished  to the  Agent in
     connection  with the requested  extension of credit a certificate  to these
     effects,  in substantially the form of Exhibit 5.2.1, signed by a Financial
     Officer.

          5.2.2. Legality, etc . The making of the requested extension of credit
     shall not (a)  subject  any Lender to any  penalty or Tax (other than a Tax
     for which the Company is required to reimburse  the Lenders  under  Section

                                       47
<PAGE>
     3.8) or (b) be prohibited by any Legal Requirement. If any Lender is unable
     to perform its  obligations  hereunder due to a lending  restriction  under
     clauses (a) or (b),  the Company  shall be entitled to replace  such Lender
     pursuant to Section 12.3.

6. General  Covenants.  Each of the Company and the Guarantors  covenants  that,
until all of the Credit  Obligations  shall have been paid in full and until the
Lenders'  commitments to extend credit under this Agreement and any other Credit
Document  shall  have  been   irrevocably   terminated,   the  Company  and  its
Subsidiaries will comply with the following provisions:

     6.1. Taxes and Other Charges; Accounts Payable .

          6.1.1.  Taxes  and  Other  Charges  .  Each  of the  Company  and  its
     Subsidiaries  shall  duly  pay and  discharge,  or  cause  to be  paid  and
     discharged,  before  the same  becomes  in  arrears,  all  material  taxes,
     assessments and other governmental charges imposed upon such Person and its
     properties,  sales or activities,  or upon the income or profits therefrom,
     as well as all material  claims for labor,  materials or supplies  which if
     unpaid  might by law  become a Lien  upon  any of its  property;  provided,
     however, that any such tax, assessment, charge or claim need not be paid if
     the validity or amount thereof shall at the time be contested in good faith
     by appropriate  proceedings  and if such Person shall,  in accordance  with
     GAAP, have set aside on its books adequate  reserves with respect  thereto;
     and provided,  further, that each of the Company and its Subsidiaries shall
     pay or bond,  or cause to be paid or bonded,  all such taxes,  assessments,
     charges or other  governmental  claims immediately upon the commencement of
     proceedings  to  foreclose  any Lien which may have  attached  as  security
     therefor  (except to the extent such  proceedings  have been  dismissed  or
     stayed).

          6.1.2.  Accounts  Payable . Each of the Company  and its  Subsidiaries
     shall  promptly  pay when due (taking  into  account any  applicable  grace
     periods),  or in  conformity  with  customary  trade  terms and  historical
     practices, all other Indebtedness incident to the operations of such Person
     not  referred  to in  Section  6.1.1;  provided,  however,  that  any  such
     Indebtedness  need not be paid if the validity or amount  thereof  shall at
     the time be contested in good faith and if such Person shall, in accordance
     with  GAAP,  have set aside on its books  adequate  reserves  with  respect
     thereto.

     6.2. Conduct of Business, etc.

          6.2.1.  Types of  Business . The Company  and its  Subsidiaries  shall
     engage  principally in the business of (a) specialty  cellulose  pulps, (b)
     nonwoven  and  air-laid  fabrics  and (c)  other  activities  substantially
     related thereto.

          6.2.2.  Maintenance  of  Properties.  Each  of  the  Company  and  its
     Subsidiaries:

          (a)  shall  keep its  properties  in such  repair,  working  order and
     condition,  and shall  from time to time make such  repairs,  replacements,

                                       48
<PAGE>
     additions  and  improvements  thereto as are  necessary  for the  efficient
     operation of its businesses  (in its reasonable  judgment) and shall comply
     at all  times  in all  material  respects  with  all  material  franchises,
     licenses  and  leases  to which it is  party so as to  prevent  any loss or
     forfeiture  thereof or  thereunder,  except where (i)  compliance is at the
     time being  contested  in good  faith by  appropriate  proceedings  or (ii)
     failure to comply with the provisions being contested have not resulted, or
     do not  create  a  material  risk of  resulting,  in the  aggregate  in any
     Material Adverse Change; and

          (b) shall do all things necessary to preserve,  renew and keep in full
     force and effect and in good  standing its legal  existence  and  authority
     necessary to continue its business;  provided,  however,  that this Section
     6.2.2 (b) shall not  prevent  the  merger,  consolidation,  reorganization,
     amalgamation or liquidation of Subsidiaries permitted by Section 6.11.

          6.2.3. Statutory Compliance . Each of the Company and its Subsidiaries
     shall  comply  in all  material  respects  with all  valid  and  applicable
     statutes,  laws, ordinances,  zoning and building codes and other rules and
     regulations of the United States of America,  of the states and territories
     thereof and their counties,  municipalities  and other  subdivisions and of
     any  foreign  country or other  jurisdictions  applicable  to such  Person,
     except  where  failure so to comply  would not  reasonably  be  expected to
     result in the aggregate in any Material Adverse Change; provided,  however,
     that compliance with Environmental Laws shall be governed solely by Section
     6.19.

          6.2.4.  Compliance with Material  Agreements . Each of the Company and
     its  Subsidiaries  shall comply in all material  respects with the Material
     Agreements (to the extent not in violation of the other  provisions of this
     Agreement or any other Credit Document).  Without the prior written consent
     of the Required  Lenders,  no Material  Agreement so  designated in Exhibit
     7.2.2 shall be amended,  modified,  waived or terminated in any manner that
     would have in any material  respect an adverse  effect on the  interests of
     the Lenders.

6.3. Insurance.

          6.3.1.  Business   Interruption   Insurance  .  The  Company  and  its
     Subsidiaries  shall maintain with financially sound and reputable  insurers
     insurance related to interruption of business,  either for loss of revenues
     or for extra expense as it relates to the loss of revenues, in an amount of
     at least  $1,000,000,000  in the  aggregate  and  otherwise  in the  manner
     customary for  businesses of similar size engaged in similar  activities at
     similar locations.

          6.3.2.  Property  Insurance . Each of the Company and its Subsidiaries
     shall  keep its  assets  which are of an  insurable  character  insured  by
     financially  sound  and  reputable  insurers  against  theft  and fraud and
     against loss or damage by fire,  explosion and hazards  insured  against by
     extended  coverage to the extent,  in amounts and with deductibles at least
     as favorable as those  generally  maintained  by businesses of similar size
     engaged in similar activities.

                                       49
<PAGE>
          6.3.3.  Liability Insurance . Each of the Company and its Subsidiaries
     shall  maintain with  financially  sound and reputable  insurers  insurance
     against liability for hazards, risks and liability to persons and property,
     including product liability  insurance,  to the extent, in amounts and with
     deductibles  at  least  as  favorable  as  those  generally  maintained  by
     businesses  of  similar  size  engaged  in  similar  activities  at similar
     locations;  provided,  however,  that it may effect  workers'  compensation
     insurance or similar  coverage with respect to operations in any particular
     state or other  jurisdiction  through an  insurance  fund  operated by such
     state or jurisdiction or by meeting the self-insurance requirements of such
     state or jurisdiction.

     6.4.  Financial  Statements  and  Reports  .  Each of the  Company  and its
Subsidiaries  shall  maintain a system of accounting  in which  correct  entries
shall be made of all  transactions  in relation to their business and affairs in
accordance with generally accepted accounting  practice.  The fiscal year of the
Company  and its  Subsidiaries  shall  end on June  30 in each  year;  provided,
however, that the fiscal year of Merfin and its Subsidiaries may end on December
31.  The  fiscal  quarters  of the  Company  and its  Subsidiaries  shall end on
September 30, December 31, March 31 and June 30 in each year.

          6.4.1.  Annual  Reports . The Company  shall furnish to the Lenders as
     soon as  available,  and in any event  within 95 days after the end of each
     fiscal year,  the  Consolidated  and  Consolidating  balance  sheets of the
     Company  and  its  Subsidiaries  as at the  end of such  fiscal  year,  the
     Consolidated  and  Consolidating  statements  of  income  and  Consolidated
     statements  of  changes  in  shareholders'  equity and of cash flows of the
     Company  and its  Subsidiaries  for such  fiscal  year  (all in  reasonable
     detail) and together,  in the case of  Consolidated  financial  statements,
     with  comparative  figures for the immediately  preceding  fiscal year, all
     accompanied by:

          (a) Unqualified  reports of Ernst & Young LLP (or, if they cease to be
     auditors of the Company and its Subsidiaries,  other independent  certified
     public accountants of recognized national standing reasonably  satisfactory
     to the Required Lenders), containing no material uncertainty, to the effect
     that they have audited the foregoing  Consolidated  financial statements in
     accordance  with  generally  accepted  auditing  standards  and  that  such
     Consolidated financial statements present fairly, in all material respects,
     the financial position of the Company and its Subsidiaries  covered thereby
     at the dates  thereof and the results of their  operations  for the periods
     covered thereby in conformity with GAAP.

          (b) The  statement  of such  accountants  that they have  caused  this
     Agreement  to be  reviewed  and that in the  course  of their  audit of the
     Company and its  Subsidiaries  no facts have come to their  attention  that
     cause them to believe that any Default  exists and in particular  that they
     have no  knowledge  of any Default  under  Sections 6.5 through 6.18 or, if
     such is not the case,  specifying such Default and the nature thereof. This

                                       50
<PAGE>
     statement is furnished by such accountants with the understanding  that the
     examination  of such  accountants  cannot  be  relied  upon  to  give  such
     accountants  knowledge  of  any  such  Default  except  as  it  relates  to
     accounting or auditing matters within the scope of their audit.

          (c) A certificate of the Company signed by a Financial  Officer to the
     effect that such  officer has caused this  Agreement to be reviewed and has
     no  knowledge  of any  Default,  or if such  officer  has  such  knowledge,
     specifying such Default and the nature thereof, and what action the Company
     has taken, is taking or proposes to take with respect thereto.

          (d)   Computations   by  the  Company,   substantially   in  the  form
     historically  prepared by the Company,  comparing the financial  statements
     referred  to above  with the  most  recent  budget  for  such  fiscal  year
     furnished to the Lenders in accordance with Section 6.4.4.

          (e) Computations by the Company  demonstrating,  as of the end of such
     fiscal year,  compliance  with the  Computation  Covenants,  certified by a
     Financial Officer.

          (f)  Calculations,  as at the  end of  such  fiscal  year,  of (i) the
     Accumulated  Benefit Obligations for each Plan covered by Title IV of ERISA
     (other  than  Multiemployer  Plans) and (ii) the fair  market  value of the
     assets of such Plan allocable to such benefits.

          (g)  Supplements  to  Exhibits  7.1 and 7.3 showing any changes in the
     information  set forth in such  Exhibits  not  previously  furnished to the
     Lenders  in  writing,  as well as any  changes  in the  Charter,  Bylaws or
     incumbency  of  officers  of the  Company  or its  Subsidiaries  from those
     previously certified to the Agent.

          (h) In the event of a change in GAAP after June 30, 1996, computations
     by the Company, certified by a Financial Officer, reconciling the financial
     statements  referred  to  above  with  financial   statements  prepared  in
     accordance  with GAAP as  applied to the other  covenants  in Section 6 and
     related definitions.

          6.4.2. Quarterly Reports . The Company shall furnish to the Lenders as
     soon as available  and, in any event,  within 45 days after the end of each
     of the first three fiscal quarters of the Company,  the internally prepared
     Consolidated  balance sheets of the Company and its  Subsidiaries as of the
     end of such fiscal  quarter,  the  Consolidated  statements  of income,  of
     changes in  shareholders'  equity and of cash flows of the  Company and its
     Subsidiaries for such fiscal quarter and for the portion of the fiscal year
     then  ended (all in  reasonable  detail)  and  together,  with  comparative
     figures for the same period in the preceding  fiscal year, all  accompanied
     by:

          (a) A certificate of the Company signed by a Financial  Officer to the
     effect that such financial statements have been prepared in accordance with
     GAAP and present fairly, in all material  respects,  the financial position
     of the Company and its  Subsidiaries  covered  thereby at the dates thereof
     and the  results  of their  operations  for the  periods  covered  thereby,
     subject  only to normal  year-end  audit  adjustments  and the  addition of
     footnotes.

                                       51
<PAGE>
          (b) A certificate of the Company signed by a Financial  Officer to the
     effect that such  officer has caused this  Agreement to be reviewed and has
     no  knowledge  of any  Default,  or if such  officer  has  such  knowledge,
     specifying  such Default and the nature thereof and what action the Company
     has taken, is taking or proposes to take with respect thereto.

          (c)   Computations   by  the  Company,   substantially   in  the  form
     historically  prepared by the Company  comparing the  financial  statements
     referred  to above  with the most  recent  budget  for the  period  covered
     thereby furnished to the Lenders in accordance with Section 6.4.4.

          (d) Computations by the Company  demonstrating,  as of the end of such
     quarter,  compliance  with  the  Computation  Covenants,   certified  by  a
     Financial Officer.

          (e)  Supplements  to  Exhibits  7.1 and 7.3 showing any changes in the
     information  set forth in such  Exhibits  not  previously  furnished to the
     Lenders  in  writing,  as well as any  changes  in the  Charter,  Bylaws or
     incumbency  of  officers of the  Company  and its  Subsidiaries  from those
     previously certified to the Agent.

          (f) In the event of a change in GAAP after June 30, 1996, computations
     by the Company, certified by a Financial Officer, reconciling the financial
     statements  referred  to  above  with  financial   statements  prepared  in
     accordance  with GAAP as  applied to the other  covenants  in Section 6 and
     related definitions.

          6.4.3.  Monthly  Reports . The Company shall furnish to the Lenders as
     soon as available  and, in any event,  within 30 days after the end of each
     month,  the internally  prepared  financial data for such month in the form
     prepared by management for its internal purposes.  A sample of this monthly
     report appears as Exhibit 6.4.

          6.4.4.  Other  Reports . The  Company  shall  promptly  furnish to the
     Lenders:

          (a) As soon as prepared and in any event before the  beginning of each
     fiscal year, an annual plan for each fiscal  quarter in such fiscal year of
     the  Company  and its  Subsidiaries,  prepared  in a  manner  substantially
     consistent with the Company's  historical  practices and with the manner in
     which the financial projections described in Section 7.2.1 were prepared.

          (b) On at least a quarterly basis, any material updates of such budget
     and projections formally prepared by the Company.

          (c) Any  management  letters  furnished  to the  Company or any of its
     Subsidiaries by the Company's auditors.

                                       52
<PAGE>
          (d) All  budgets,  projections,  statements  of  operations  and other
     reports furnished generally to the shareholders of the Company.

          (e)  Such  registration  statements,  proxy  statements  and  reports,
     including  Forms S-1, S-2, S-3, S-4, 10-K, 10-Q and 8-K, as may be filed by
     the Company or any of its  Subsidiaries  with the  Securities  and Exchange
     Commission.

          (f) Any  90-day  letter or 30-day  letter  from the  federal  Internal
     Revenue  Service (or the  equivalent  notice  received  from state or other
     taxing authorities)  asserting tax deficiencies  against the Company or any
     of its Subsidiaries.

          (g) Progress reports as required under the Fenholloway River Agreement
     (whether on a quarterly basis or otherwise).

          6.4.5. Notice of Litigation;  Notice of Defaults . Except with respect
     to matters arising under  Environmental  Laws for which notices as required
     by Section 6.19, the Company shall  promptly  furnish to the Lenders notice
     of any litigation or any administrative or arbitration proceeding (a) which
     would reasonably be expected to create a material risk of resulting,  after
     giving effect to any  applicable  insurance,  in the payment by the Company
     and its Subsidiaries of more than $3,000,000 or (b) which results, or would
     reasonably  be  expected  to  create a  material  risk of  resulting,  in a
     Material Adverse Change.  Promptly upon acquiring  knowledge  thereof,  the
     Company  shall  notify  the  Lenders  of  the  existence  of  any  Default,
     specifying the nature thereof and what action the Company or any Subsidiary
     has taken, is taking or proposes to take with respect thereto.

          6.4.6.  ERISA  Reports . The Company  shall  furnish to the Lenders as
     soon as reasonably available the following items with respect to any Plan:

          (a) any request for a waiver of the funding  standards or an extension
     of the amortization period,

          (b) any reportable event (as defined in section 4043 of ERISA), unless
     the notice requirement with respect thereto has been waived by regulation,

          (c) any notice  received by any ERISA  Group  Person that the PBGC has
     instituted  or intends to institute  proceedings  to terminate any Plan, or
     that any Multiemployer Plan is insolvent or in reorganization,

          (d) notice of the  possibility  of the  termination of any Plan by its
     administrator pursuant to section 4041 of ERISA, and

          (e) notice of the intention of any ERISA Group Person to withdraw,  in
     whole or in part, from any Multiemployer Plan.

                                       53
<PAGE>
          6.4.7.  Other Information . From time to time at reasonable  intervals
     upon request of any  authorized  officer of any Lender,  the Company  shall
     furnish to the Lenders such other information,  substantially consistent in
     form and  substance to  information  historically  prepared by the Company,
     regarding  the  business,  assets,  financial  condition  or  income of the
     Company  and its  Subsidiaries  as such  officer  may  reasonably  request,
     including  copies of all tax returns  and  material  licenses,  agreements,
     leases and  instruments to which any of the Company or its  Subsidiaries is
     party. The Lenders' authorized officers and representatives  shall have the
     right during normal business hours upon reasonable notice and at reasonable
     intervals to inspect the properties and to examine the books and records of
     the Company and its Subsidiaries and to make copies and notes therefrom for
     the purpose of  ascertaining  compliance  with or obtaining  enforcement of
     this Agreement or any other Credit Document.

     6.5. Certain Financial Tests .

          6.5.1.  Consolidated  Net Worth . Consolidated  Net Worth shall not at
     any time be less than $96,000,000;  provided, however, that on the last day
     of each fiscal quarter of the Company,  the then effective dollar amount in
     this Section 6.5.1 shall be increased by 50% of Consolidated Net Income (if
     positive) of the Company and its Subsidiaries determined in accordance with
     GAAP for the quarter then ended.

          6.5.2.   Consolidated   Total  Net  Debt  to  Consolidated   EBITDA  .
     Consolidated  Total  Net  Debt  shall  not  on  any  date  exceed  375%  of
     Consolidated  EBITDA  for  the  most  recently  completed  period  of  four
     consecutive fiscal quarters for which financial reports have been furnished
     to the Lenders in accordance with Section 6.4.1 or 6.4.2.

          6.5.3.  Consolidated EBITDA to Consolidated Interest Expense. For each
     period of four consecutive fiscal quarters of the Company,  commencing with
     the period ending  September 30, 1997,  Consolidated  EBITDA shall equal or
     exceed the  percentage of  Consolidated  Interest  Expense set forth in the
     table below for such period:

                         Period Ending                    Percentage
                         -------------                    ----------
                 Prior to September 30, 1999                  300%
                 September 30, 1999 and thereafter            325%

          6.5.4.  Environmental  Capital  Expenditures . The aggregate amount of
     Environmental  Capital  Expenditures  shall not exceed the aggregate amount
     set forth in Exhibit 1.

          6.5.5.  Business  Capital  Expenditures  . For  each  period  of  four
     consecutive  fiscal  quarters of the  Company,  commencing  with the period

                                       54
<PAGE>
     ending September 30, 1997, the excess of (a) Consolidated  EBITDA minus (b)
     Business  Capital  Expenditures  shall equal or exceed 175% of Consolidated
     Interest Expense.

     6.6.  Indebtedness.  Neither the Company nor any of its Subsidiaries  shall
create,  incur,  assume or otherwise become or remain liable with respect to any
Indebtedness except the following:

          6.6.1. Indebtedness in respect of the Credit Obligations.

          6.6.2. Guarantees permitted by Section 6.7.

          6.6.3. Current liabilities, other than Financing Debt, incurred in the
     ordinary course of business  (including (a) accrued salaries,  vacation and
     benefits, accounts payable for services,  inventory and equipment and other
     trade  accounts  payable and (b) such current  liabilities  incurred in the
     ordinary  course of  business  by Persons  acquired  by the Company and its
     Subsidiaries in accordance with Section 6.9).

          6.6.4.  To the extent that  payment  thereof  shall not at the time be
     required by Section  6.1,  Indebtedness  in respect of taxes,  assessments,
     governmental charges and claims for labor, materials and supplies.

          6.6.5.   Indebtedness  secured  by  Liens  of  carriers,   warehouses,
     mechanics and landlords permitted by Sections 6.8.4 and 6.8.5.

          6.6.6.  Indebtedness  in respect of judgments or awards (a) which have
     been in force for less than the applicable  appeal period or (b) in respect
     of which the Company or any  Subsidiary  shall at the time in good faith be
     prosecuting an appeal or proceedings for review and, in the case of each of
     clauses  (a) and (b),  the  Company  or such  Subsidiary  shall  have taken
     appropriate reserves therefor in accordance with GAAP and execution of such
     judgment or award shall not be levied.

          6.6.7.  To the extent  permitted  by Section  6.8.8,  Indebtedness  in
     respect of  Capitalized  Lease  Obligations  or secured by  purchase  money
     security interests;  provided, however, that the aggregate principal amount
     of all  Indebtedness  permitted  by this  Section  6.6.7  at any  one  time
     outstanding shall not exceed $15,000,000.

          6.6.8.  Indebtedness  in  respect  of  deferred  taxes  arising in the
     ordinary course of business.

          6.6.9.  Indebtedness  in respect of  inter-company  loans and advances
     among the Company and its Subsidiaries  which are not prohibited by Section
     6.9.

          6.6.10.  Indebtedness  of the  Company  in  respect  of  the  Approved
     Subordinated Debt, the Senior Notes and the Redemption Subordinated Debt.

                                       55
<PAGE>
          6.6.11.  Unfunded pension  liabilities and obligations with respect to
     Plans so long as the Company is in compliance with Section 6.17.

          6.6.12.  Indebtedness  outstanding on the date hereof and described in
     Exhibit  7.3  (other  than  Acquired  Merfin  Debt)  and all  renewals  and
     extensions  thereof  not  in  excess  of  the  amount  thereof  outstanding
     immediately prior to such renewal or extension.

          6.6.13.  Indebtedness  of the Company not in excess of  $35,000,000 in
     respect  of  an  industrial  development  bond  or  other  special  purpose
     financing for environmental equipment at its Foley, Florida plant.

          6.6.14.  Indebtedness  (other than Financing  Debt) in addition to the
     Indebtedness  permitted  by the  other  provisions  of  this  Section  6.6;
     provided,  however,  that the aggregate amount of all such  Indebtedness at
     any one time outstanding shall not exceed $15,000,000.

          6.6.15.   Financing   Debt  and  unfunded   pension   liabilities   of
     Subsidiaries acquired in accordance with Section 6.9.5 or otherwise assumed
     by the Company and its  Subsidiaries in  acquisitions  permitted by Section
     6.9.5  in an  aggregate  amount  not  exceeding  $15,000,000  for all  such
     acquisitions after the Initial Closing Date.

          6.6.16.  Indebtedness  of  Foreign  Subsidiaries  in respect of credit
     facilities to finance working capital and other valid business  purposes in
     an amount not to exceed the  following  amounts in the aggregate at any one
     time outstanding:

          (a) in the case of Merfin and its Canadian  Subsidiaries,  $15,000,000
     in the aggregate in the Equivalent Amount of United States Funds,  computed
     as of the  most  recent  date  such  Indebtedness  was  incurred,  minus an
     Equivalent  Amount of United States Funds,  computed as of the later of (i)
     the Initial Closing Date or (ii) the most recent date such Indebtedness was
     incurred  equal to the amount of Acquired  Merfin Debt then  outstanding or
     committed with respect to Merfin and its Canadian Subsidiaries.

          (b) in the case of Merfin Europe Limited, $15,000,000 in the aggregate
     in the  Equivalent  Amount of United States Funds,  computed as of the most
     recent date such  Indebtedness was incurred,  minus an Equivalent Amount of
     United  States Funds,  computed as of the later of (i) the Initial  Closing
     Date or (ii) the most recent date such Indebtedness was incurred,  equal to
     the amount of  Acquired  Merfin  Debt then  outstanding  or  committed  and
     reasonably allocable to finance Merfin Europe Limited, minus the Irish Loan
     Equivalents;  provided, however, that Indebtedness may be outstanding under
     this Section  6.6.16(b) only in the event tax or business  reasons  justify
     Merfin Europe Limited in not using Irish Loans,  to which reasons the Agent
     shall have provided its consent, which may not be unreasonably withheld.

                                       56
<PAGE>
          (c) in the case of any other Foreign Subsidiaries,  $15,000,000 in the
     aggregate in the Equivalent  Amount of United States Funds,  computed as of
     the most recent date such Indebtedness was incurred.

          6.6.17. Indebtedness in respect of foreign currency hedging agreements
     entered into in the ordinary course of business.

          6.6.18.  Indebtedness  issued  by  the  Company,  either  publicly  or
     privately,  in respect of unsecured  term debt that is either  subordinated
     to, or pari passu with, the Credit  Obligations,  has a maturity  extending
     beyond the Final  Maturity  Date,  has no  amortization  prior to the Final
     Maturity Date and is subject to terms and covenants no more  restrictive on
     the Company and its  Subsidiaries  than those contained  herein;  provided,
     however,  that the aggregate  principal amount of such Indebtedness may not
     exceed $100,000,000;  and provided,  further,  however,  that the aggregate
     principal  amount of such  Indebtedness  may be as much as  $150,000,000 so
     long as the Maximum Amount of Revolving Credit is permanently  reduced on a
     dollar-for-dollar  basis by the amount that the  Indebtedness  permitted by
     this Section  6.6.18  exceeds  $100,000,000,  unless the  Required  Lenders
     otherwise agree.

          6.6.19.  Acquired Merfin Debt; provided,  however,  that by August 31,
     1997 (a) all Acquired  Merfin Debt of Merfin Europe  Limited must be repaid
     and (b) all Acquired Merfin Debt of Merfin and its Canadian Subsidiaries in
     an aggregate amount exceeding $15,000,000 in an Equivalent Amount of United
     States Funds,  computed as of the later of (i) the Initial  Closing Date or
     (ii) the most  recent  date any such  Indebtedness  was  incurred,  must be
     repaid.

     6.7.  Guarantees;  Letters of Credit . Neither  the  Company nor any of its
Subsidiaries  shall  become or remain  liable  with  respect  to any  Guarantee,
including  reimbursement  obligations under letters of credit or other financial
guarantees by third parties, except the following:

          6.7.1. Letters of Credit and Guarantees of the Credit Obligations.

          6.7.2.  Guarantees by the Company and its Subsidiaries of Indebtedness
     incurred by its Subsidiaries and permitted by Section 6.6.

          6.7.3.  Guarantees  by the  Company  of loans by third  parties to its
     employees  to  purchase  capital  stock of the  Company in an amount not to
     exceed $4,000,000 in the aggregate at any one time outstanding.

          6.7.4. Letters of Credit issued by foreign financial  institutions for
     the  account  of  Foreign  Subsidiaries  in an  aggregate  face  amount not
     exceeding  $10,000,000 in the  equivalent  amount of United States Funds at
     any one time outstanding.

                                       57
<PAGE>
     6.8. Liens . Neither the Company nor any of its Subsidiaries  shall create,
incur or enter into, or suffer to be created or incurred or to exist,  any Lien,
except the following:

          6.8.1.  Liens to secure  taxes,  assessments  and  other  governmental
     charges,  to the  extent  that  payment  thereof  shall  not at the time be
     required by Section 6.1.

          6.8.2.  Deposits or pledges made (a) in connection  with, or to secure
     payment of, workers' compensation, unemployment insurance, old age pensions
     or  other  social  security,  (b) in  connection  with  casualty  insurance
     maintained in accordance with Section 6.3, (c) to secure the performance of
     bids, tenders, contracts (other than contracts relating to Financing Debt),
     utilities  or  leases,  (d) to secure  statutory  obligations  or surety or
     appeal bonds, (e) to secure  indemnity,  performance or other similar bonds
     in the  ordinary  course of business or (f) in  connection  with  contested
     amounts  to the  extent  that  payment  thereof  shall  not at that time be
     required by Section 6.1.

          6.8.3.  Liens in respect of  judgments  or awards,  to the extent that
     such judgments or awards are permitted by Section 6.6.6.

          6.8.4. Liens of carriers, warehouses, mechanics, suppliers and similar
     Liens,  in each case (a) in  existence  less than 90 days from the later of
     (i) the date of creation  thereof or (ii) the date payment of  Indebtedness
     secured thereby is due, or (b) being contested in good faith by the Company
     or any  Subsidiary in  appropriate  proceedings  (so long as the Company or
     such Subsidiary shall, in accordance with GAAP, have set aside on its books
     adequate reserves with respect thereto).

          6.8.5.  Encumbrances  in the  nature of (a) zoning  restrictions,  (b)
     easements,  (c)  restrictions  of record on the use of real  property,  (d)
     landlords' and lessors' Liens on rented  premises and (e)  restrictions  on
     transfers or assignment of leases,  licenses and other contracts,  which in
     each  case do not  materially  detract  from the  value  of the  encumbered
     property  or impair the use  thereof in the  business of the Company or any
     Subsidiary.

          6.8.6.  Restrictions  under  federal  and  state  securities  laws and
     shareholder agreements on the transfer of securities.

          6.8.7. Restrictions under Foreign Trade Regulations on the transfer or
     licensing of certain assets of the Company and its Subsidiaries.

          6.8.8.  Liens  constituting  (a)  purchase  money  security  interests
     (including mortgages,  conditional sales,  Capitalized Leases and any other
     title retention or deferred purchase  devices) in real property,  interests
     in leases or tangible personal property (other than inventory)  existing or
     created on the date on which such  property  is  acquired or within 90 days
     thereafter,  and (b) the  renewal,  extension  or refunding of any security
     interest referred to in the foregoing clause (a) in an amount not to exceed
     the amount  thereof  remaining  unpaid  immediately  prior to such renewal,
     extension or  refunding;  PROVIDED,  

                                       58
<PAGE>
     HOWEVER,  that (i) each such security  interest  shall attach solely to the
     particular  item of  property  so  acquired,  and the  principal  amount of
     Indebtedness  (including  Indebtedness  in  respect  of  Capitalized  Lease
     Obligations)  secured thereby shall not exceed the cost (including all such
     Indebtedness  secured  thereby,  whether  or not  assumed)  of such item of
     property;  and (ii) the  aggregate  principal  amount  of all  Indebtedness
     secured  by Liens  permitted  by this  Section  6.8.8  shall not exceed the
     amount permitted by Section 6.6.7.

          6.8.9.  Liens securing  industrial  development bonds or other special
     purpose financing permitted by Section 6.6.13 or 6.6.15 on the assets being
     acquired, constructed or improved with the proceeds of such bonds.

          6.8.10. Liens securing the Credit Obligations.

          6.8.11. Rights of set-off held by any banks.

          6.8.12.  Liens on  foreign  assets  owned by Foreign  Subsidiaries  to
     secure Indebtedness of Foreign Subsidiaries in respect of credit facilities
     permitted by Section 6.6.16.

          6.8.13.  Pledge of certificates of deposit of the Company constituting
     Guarantees permitted by Section 6.7.3.

          6.8.14.  Liens  existing on the Initial  Closing  Date as described on
     Exhibit 6.8.14 (other than Acquired Merfin Liens).

          6.8.15. Acquired Merfin Liens; provided, however, that the Company and
     its  Subsidiaries  shall repay the Acquired Merfin Debt secured by Acquired
     Merfin Liens to the extent contemplated by Section 6.6.19.

     6.9.  Investments  and  Acquisitions  . Neither  the Company nor any of its
Subsidiaries shall have outstanding,  acquire,  commit itself to acquire or hold
any Investment  (including any Investment  consisting of the  acquisition of any
business) except for the following:

          6.9.1. Investments of the Company and its Subsidiaries in Wholly Owned
     Subsidiaries  (a) which are  domestic  Subsidiaries  as of the date of this
     Agreement or (b) which become domestic Wholly Owned  Subsidiaries after the
     Initial  Closing  Date and  become  Guarantors  to the extent  required  by
     Section 9.9; provided,  however,  that no such Investment shall involve the
     transfer by the Company of any substantial assets (other than cash).

          6.9.2.  Intercompany  loans and advances  from any  Subsidiary  to the
     Company or any Guarantor that are subordinated to the Credit Obligations in
     accordance with the Subsidiary Subordination Agreement.

                                       59
<PAGE>
          6.9.3. Investments in Cash Equivalents.

          6.9.4. Guarantees permitted by Section 6.7.

          6.9.5.  So long as immediately  before and after giving effect thereto
     no Default  exists,  and so long as the  Company  (if the  Company is party
     thereto)  or a  Guarantor  (if the  Company  is not party  thereto)  is the
     surviving  entity,  the Company and its  Subsidiaries  may acquire  another
     entity in the same line of business as the Company as  described in Section
     6.2.1 for a purchase  price not  exceeding,  except with the consent of the
     Required Lenders:

          (a) at all times when Consolidated Total Net Debt (calculated on a pro
     forma basis giving effect to the proposed acquisition) is less than 150% of
     Consolidated  EBITDA for the most recent period of four consecutive  fiscal
     quarters  (calculated  on a pro forma basis  giving  effect to the proposed
     acquisition as if such acquisition had been consummated at the beginning of
     such period) for which financial reports have been (or are required to have
     been)  furnished to the Lenders in accordance with Sections 6.4.1 or 6.4.2,
     $75,000,000  for any  single  acquisition  and  $75,000,000  in  cumulative
     aggregate  purchase  price for all  acquisitions  permitted by this Section
     6.9.5  during the period from the Initial  Closing  Date  through the Final
     Maturity Date and

          (b) at all other times,  $35,000,000  for any single  acquisition  and
     $50,000,000 in cumulative  aggregate  purchase  price for all  acquisitions
     permitted by this Section 6.9.5 during the period from the Initial  Closing
     Date through the Final Maturity Date;

     PROVIDED,  HOWEVER,  that the (i) the  acquisition  must be approved by the
     target entity's board of directors,  (ii) the Company must be in compliance
     with the  Computation  Covenants  immediately  after giving  effect to such
     acquisition,  (iii) the  acquired  entity  must not have any  environmental
     liabilities  which,   after  giving  effect  to  such  acquisition,   would
     reasonably be expected to result in a Material  Adverse Change and (iv) any
     Subsidiary  acquired  under this Section  6.9.5 shall  guarantee the Credit
     Obligations,  or a pledge of such Subsidiary's  stock shall be furnished to
     the Agent under a Pledge Agreement in substantially the form of Exhibit 9.9
     (each a "Pledge Agreement"), in either case as contemplated by Section 9.9.

          6.9.6.  Investments in Unrestricted  Affiliates  engaged in businesses
     contemplated  by Section  6.2.1 in an aggregate  outstanding  amount not to
     exceed,  at the time any such  Investment is made,  (a)  $25,000,000 at all
     times when Consolidated Total Net Debt exceeds 150% of Consolidated  EBITDA
     for the most recent period of four  consecutive  fiscal  quarters for which
     financial reports have been (or are required to have been) furnished to the
     Lenders in accordance  with Sections 6.4.1 or 6.4.2 and (b)  $45,000,000 at
     all other times.

                                       60
<PAGE>
          6.9.7.  Loans or advances to employees of the Company in an amount not
     to exceed (a)  $1,000,000 in the aggregate  outstanding at any time for the
     purchase  of  capital  stock  of the  Company  and  (b)  $2,000,000  in the
     aggregate outstanding at any time for all other purposes.

          6.9.8.  So long as immediately  before and after giving effect thereto
     no Default  exists,  Investments  of the  Company and its  Subsidiaries  in
     foreign  Wholly  Owned  Subsidiaries;  provided,  however,  that  (a)  such
     Investments  shall not involve the transfer of  substantial  assets  (other
     than cash) from the Company and its  domestic  Subsidiaries  to its Foreign
     Subsidiaries and (b) cash Investments  (other than Investments  outstanding
     on the Initial Closing Date or made to consummate the acquisition of Merfin
     in  accordance  with  Section  6.9.9)  of  the  Company  and  its  domestic
     Subsidiaries  in its Foreign  Subsidiaries  made  pursuant to this  Section
     shall not exceed  the sum of (i)  $35,000,000  at any one time  outstanding
     plus (ii) the amount of Capital  Expenditures  permitted by Sections  6.5.4
     and 6.5.5 incurred by such Foreign Subsidiaries.

          6.9.9.  In addition to all other  Investments  allowed by this Section
     6.9 and notwithstanding  the foregoing  provisions of this Section 6.9, the
     Acquisition Subsidiary may purchase the outstanding capital stock of Merfin
     and may merge into, or amalgamate with,  Merfin, all as contemplated by the
     Tender Offer Circular.

          6.9.10. On or about the time Acquisition  Subsidiary  acquires all the
     capital  stock  of  Merfin,  the  Company  and its  Subsidiaries  may  make
     appropriate   transfers  among  themselves  so  that  direct  Wholly  Owned
     Subsidiaries  of Merfin may become direct Wholly Owned  Subsidiaries of the
     Company and its other Wholly Owned Subsidiaries.

          6.9.11.  The Company and its  Subsidiaries may make Loans to employees
     of Merfin and its  Subsidiaries in an amount equal to the exercise price of
     options to acquire Merfin stock owned by such employees,  which loans shall
     be promptly repaid through the subsequent exercise of such options and sale
     of the  resulting  Merfin  stock  by  such  employees  to  the  Acquisition
     Subsidiary at a price not exceeding fair value.

     6.10. Distributions . Neither the Company nor any of its Subsidiaries shall
make any Distribution except for the following:

          6.10.1.  Subsidiaries  of the  Company may make  Distributions  to the
     Company or any Wholly Owned Subsidiary of the Company,  and the Company and
     its Subsidiaries may make Investments permitted by Section 6.9.

          6.10.2. So long as immediately  before and after giving effect thereto
     no Default  exists,  the Company  may make  Distributions  in an  aggregate
     amount since the Initial Closing Date which shall not exceed the sum of (a)
     the sum of the respective applicable Distribution Percentages,  on a fiscal
     quarter by fiscal quarter basis, of Consolidated Net Income (which may be a
     negative  number) for each fiscal  quarter since March 31, 1997 through the
     fiscal quarter then most recently ended for which financial statements have

                                       61
<PAGE>
     been furnished to the Lenders in accordance  with Section  6.4.2,  plus (b)
     $10,000,000 in the aggregate after the Initial  Closing Date,  which amount
     in this clause (b) may be applied only to pay dividends to  stockholders or
     to repurchase  shares of the Company's  capital stock from its stockholders
     after the amount in clause (a) has already  been applied in its entirety to
     pay dividends or to make stock repurchases.

          6.10.3.  The Company may pay  interest  and  principal of the Approved
     Subordinated Debt and the Redemption  Subordinated Debt, each in accordance
     with the respective subordination provisions thereof.

          6.10.4. So long as immediately  before and after giving effect thereto
     no Default exists, the Company may repay intercompany Indebtedness owing to
     its Subsidiaries.

          6.10.5. So long as immediately  before and after giving effect thereto
     no Default  exists,  the  Company may  repurchase  shares of its stock from
     employees  whose  employment  with the  Company  and its  Subsidiaries  has
     terminated,  to the extent required by the Company's  nonqualified employee
     benefit plans and contracts in an aggregate amount not exceeding $1,000,000
     in any fiscal year.

          6.10.6.  Acquisition  Subsidiary may purchase Merfin stock from Merfin
     employees as contemplated by Section 6.9.11.

          6.11. Asset  Dispositions and Mergers . Neither the Company nor any of
     its Subsidiaries  shall merge or enter into a consolidation or sell, lease,
     sell and lease back,  sublease or  otherwise  dispose of any of its assets,
     except the following:

          6.11.1.  The Company and any of its Subsidiaries may sell or otherwise
     dispose of (a) inventory in the ordinary  course of business,  (b) tangible
     assets to be replaced in the ordinary  course of business  within 12 months
     by other tangible  assets of equal or greater value and (c) tangible assets
     that are no longer  used or useful in the  business  of the Company or such
     Subsidiary;  provided,  however, that the fair market value of all items so
     sold or  disposed  of  pursuant  to this  clause (c) plus all items sold or
     disposed of pursuant to Section  6.11.4 shall not exceed  $5,000,000 in any
     fiscal year.

          6.11.2.  Any  Subsidiary  of the Company may merge,  amalgamate  or be
     liquidated or reorganized  into the Company or any Wholly Owned  Subsidiary
     of the Company so long as after  giving  effect to any such merger to which
     the Company or a Guarantor is a party the Company or (if the Company is not
     party thereto) a Guarantor shall be the surviving or resulting Person.

          6.11.3. So long as immediately  before and after giving effect thereto
     no Default exists,  the Company may, in addition to transactions  permitted
     under 6.11.1, sell or otherwise dispose of assets for fair value; provided,

                                       62
<PAGE>
     however,  that the Company shall make any  prepayments of the Loan required
     by Section 4.2.2.

          6.11.4. So long as immediately  before and after giving effect thereto
     no Default exists,  the Company may sell or otherwise dispose of assets for
     fair market  value so long as the fair market value of all items so sold or
     disposed of pursuant to this Section 6.11.4 plus all items sold or disposed
     of pursuant to Section  6.11.1(c) shall not exceed $5,000,000 in any fiscal
     year.

          6.11.5. Mergers constituting Investments permitted by Section 6.9.5.

          6.11.6. Asset transfers and related transactions among the Company and
     its Subsidiaries constituting Investments permitted by Section 6.9.10.

     6.12.  Lease  Obligations . Neither the Company nor any of its Subsidiaries
shall be or become obligated as lessee under any lease except:

          6.12.1.  Capitalized  Leases  permitted by Sections  6.6.7,  6.8.8 and
     6.8.9.

          6.12.2. Leases other than Capitalized Leases; provided,  however, that
     the aggregate fixed rental  obligations  for any year  (excluding  payments
     required  to be made by the  lessee  in  respect  of taxes,  insurance  and
     operating  expenses  whether or not  denominated  as rent) shall not exceed
     $15,000,000.

          6.13.  Issuance of Stock by  Subsidiaries;  Subsidiary  Distributions,
     etc.

          6.13.1. Issuance of Stock by Subsidiaries . No Wholly Owned Subsidiary
     shall  issue or sell any shares of its capital  stock or other  evidence of
     beneficial  ownership (except for directors'  qualifying shares and, in the
     case of  Foreign  Subsidiaries,  shares  required  to be  held  by  foreign
     nationals and stock issuances by Merfin  contemplated by Section 6.9.11) to
     any Person  other than the Company or any Wholly  Owned  Subsidiary  of the
     Company.

          6.13.2. No Restrictions on Subsidiary  Distributions . Except for this
     Agreement  and the Credit  Documents  and except as  provided in the credit
     facilities of the Foreign  Subsidiaries  permitted by Section  6.16.4 or in
     the  documents  relating  to the  Acquired  Merfin Debt or required by law,
     neither the Company nor any Subsidiary  shall enter into or be bound by any
     agreement  (including  covenants  requiring  the  maintenance  of specified
     amounts  of net  worth or  working  capital)  restricting  the right of any
     Subsidiary  to make  Distributions  or  extensions of credit to the Company
     (directly or indirectly through another Subsidiary).

          6.13.3.  Restricted  Operations of MDCP Subsidiary.  The Subsidiary of
     the Company formed to repurchase shares of the Company's capital stock from

                                       63
<PAGE>
     MDCP will conduct no operations other than acquiring and owning the capital
     stock  of the  Company  repurchased  from  MDCP and  activities  incidental
     thereto.  Such  Subsidiary will own no material assets other than shares of
     stock of the Company,  which shares have been delisted from any  securities
     exchange or quotation system and are no longer publicly tradable.

          6.13.4.  Restricted Operations of Acquisition Subsidiary.  Acquisition
     Subsidiary  will conduct no  operations  other than making the Tender Offer
     and  acquiring  and  owning  the  capital  stock of Merfin  and  activities
     incidental  thereto.  Acquisition  Subsidiary  will own no material  assets
     other  than the stock of  Merfin,  cash and Cash  Equivalents.  Acquisition
     Subsidiary will incur no Indebtedness (other than intercompany Indebtedness
     owing to the Company or a Wholly Owned Subsidiary of the Company). Upon the
     acquisition  of at least 75% of  Merfin's  outstanding  stock,  Acquisition
     Subsidiary  will  commence  procedures  to acquire the  remaining  stock of
     Merfin (by merger or amalgamation  into Merfin or otherwise) as promptly as
     practicable.

          6.13.5.  Merfin and Foreign Subsidiary  Matters.  Within 30 days after
     the date Acquisition Subsidiary acquires all the stock of Merfin:

          (a) The  Company and its  domestic  Subsidiaries  shall  pledge to the
     Agent  as  security  for  the  Credit  Obligations  66%  of  the  stock  of
     Acquisition  Subsidiary or any of Merfin and its Foreign  Subsidiaries  (to
     the extent  such  Person  becomes  owned  directly  by the  Company and its
     domestic  Subsidiaries) pursuant to a Pledge Agreement in substantially the
     form of Exhibit 9.9.

          (b) Merfin and its  Subsidiaries  shall duly  authorize,  execute  and
     deliver to the Agent the Subsidiary Subordination Agreement.

          (c) In the event Merfin Systems Inc.  becomes owned by the Company and
     its domestic  Subsidiaries,  such Subsidiary shall duly authorize,  execute
     and deliver to the Agent a joinder to this Agreement as a Guarantor.

Prior to June 28, 1997, the Company and its domestic  Subsidiaries  shall pledge
to the Agent as  security  for the Credit  Obligations  66% of the stock of each
Foreign  Subsidiary  owned by them  (other  than  Merfin)  pursuant  to a Pledge
Agreement  in  substantially  the  form of  Exhibit  9.9 or in such  other  form
acceptable to the Agent. In connection with each such pledge,  the Company shall
deliver to the Agent a legal  opinion  of local  counsel  for each such  Foreign
Subsidiary confirming the validity and enforceability of such pledge.

     6.14. Voluntary Prepayments of Other Indebtedness . Neither the Company nor
any of its Subsidiaries  shall make any voluntary  prepayment of principal of or
interest  on any  Financing  Debt  (other  than the Credit  Obligations  and the
Acquired  Merfin  Debt) or make any  voluntary  redemptions  or  repurchases  of
Financing Debt (other than the Credit  Obligations and the Acquired Merfin Debt)

                                       64
<PAGE>
in an aggregate  amount  exceeding  $3,000,000  since the Initial  Closing Date,
except that the Company may  refinance  Financing  Debt and may purchase  Senior
Notes outstanding after the Initial Closing Date.

     6.15. Derivative Contracts. Neither the Company nor any of its Subsidiaries
shall  enter into any  Interest  Rate  Protection  Agreement,  foreign  currency
exchange contract or other financial or commodity derivative contracts except to
provide hedge protection for an underlying economic  transaction in the ordinary
course of business.

     6.16.  Negative  Pledge  Clauses  .  Neither  the  Company  nor  any of its
Subsidiaries  shall enter into any  agreement,  instrument,  deed or lease which
prohibits  or limits the  ability of the Company or any of its  Subsidiaries  to
create,  incur,  assume or suffer to exist any Lien upon any of their respective
properties,  assets or revenues, whether now owned or hereafter acquired, except
the following:

               6.16.1. This Agreement and the other Credit Documents.

               6.16.2.  Covenants  in  documents  creating  Liens  permitted  by
          Section  6.8  prohibiting  further  Liens  on  the  assets  encumbered
          thereby.

               6.16.3. Covenants in the indentures for the Approved Subordinated
          Debt and the Senior  Notes,  each as in effect on the Initial  Closing
          Date, and in the indenture for the Redemption Subordinated Debt, as in
          effect on the Amendment Date.

               6.16.4.  Covenants  in  the  credit  facilities  of  the  Foreign
          Subsidiaries  permitted by Section 6.6.16 prohibiting further Liens on
          the assets of the Foreign  Subsidiaries,  restrictions required by law
          or customary non-assignment provisions.

               6.16.5.  Covenants  contained in the  documents  for the Acquired
          Merfin Debt.

     6.17.  ERISA,  etc. Each of the Company and its Subsidiaries  shall comply,
and shall cause all ERISA Group  Persons to comply,  in all  material  respects,
with the provisions of ERISA and the Code  applicable to each Plan.  Each of the
Company and its Subsidiaries shall meet, and shall cause all ERISA Group Persons
to meet, all minimum funding requirements applicable to them with respect to any
Plan pursuant to section 302 of ERISA or section 412 of the Code, without giving
effect  to any  waivers  of  such  requirements  or  extensions  of the  related
amortization periods which may be granted, except if the failure to comply would
not reasonably be expected to result in a Material  Adverse  Change.  At no time
shall  the  Accumulated  Benefit  Obligations  under  any  Plan  that  is  not a
Multiemployer  Plan  exceed  the fair  market  value of the  assets of such Plan
allocable  to such  benefits  by  more  than  $5,000,000.  The  Company  and its
Subsidiaries  shall not withdraw,  and shall cause all other ERISA Group Persons
not to withdraw,  in whole or in part, from any Multiemployer Plan so as to give
rise to withdrawal liability exceeding  $5,000,000 in the aggregate.  At no time
shall the actuarial  present value of unfunded  liabilities for  post-employment
health care  benefits,  whether or not provided  under a Plan,  calculated  in a
manner consistent with Statement No. 106 of the Financial  Accounting  Standards
Board, exceed $25,000,000.

                                       65
<PAGE>
     6.18.  Transactions  with  Affiliates.  Neither  the Company nor any of its
Subsidiaries   shall  effect  any  transaction  with  any  of  their  respective
Affiliates  (except  for the  Company  and  its  Subsidiaries)  on a basis  less
favorable, in the reasonable, good faith judgment of the Company, to the Company
and its  Subsidiaries  than  would  be the  case if such  transaction  had  been
effected with a non-Affiliate.

     6.19. Environmental Laws.

          6.19.1.  Compliance with Law and Permits.  Each of the Company and its
     Subsidiaries  shall use and operate all of its facilities and properties in
     material  compliance  with all  Environmental  Laws (for  purposes  of this
     sentence, any such facility that is now or hereafter listed on the National
     Priorities  List pursuant to procedures  described in 40 C.F.R.  ss.300.425
     shall be deemed  solely for purposes of this sentence not to be in material
     compliance with Environmental Laws), keep all necessary permits, approvals,
     certificates,  licenses and other authorizations  relating to environmental
     matters in effect and remain in material compliance  therewith,  and handle
     all  Hazardous   Materials  in  material  compliance  with  all  applicable
     Environmental  Laws,  except where such failure to use,  operate,  keep, or
     handle  in  compliance  would not  reasonably  be  expected  to result in a
     Material Adverse Change.

          6.19.2.   Notice  of  Claims,   etc.  Each  of  the  Company  and  its
     Subsidiaries  shall, as soon as reasonably  practicable,  notify the Agent,
     and  provide  copies  (when  applicable)  of (a) any failure to comply with
     Section  6.19.1 or (b) upon  receipt,  of all written  claims,  complaints,
     notices or inquiries from governmental  authorities relating to any alleged
     noncompliance  with or liability under  Environmental  Laws with respect to
     the facilities or properties that might reasonably be expected to result in
     payments  by the  Company  and  its  Subsidiaries  in an  aggregate  amount
     exceeding $5,000,000 in excess of applicable insurance.
       
          6.20.  Interpretation of Covenants . In Sections 6.6 through 6.19, the
     various permitted  transactions provided in the subsections to each Section
     are  cumulative  and not  exclusive  of each  other.  The  Company  and its
     Subsidiaries may decide in their reasonable discretion which of the various
     applicable subsections shall apply to a particular transaction.

7.  Representations  and  Warranties.  In order to induce the  Lenders to extend
credit  to  the  Company  hereunder,  each  of  the  Company  and  such  of  its
Subsidiaries  as are  party  hereto  from  time to time  jointly  and  severally
represents and warrants as follows:

     7.1. Organization and Business.

          7.1.1.  The  Company . The  Company is a duly  organized  and  validly
     existing corporation,  in good standing under the laws of Delaware with all
     power and  authority,  corporate or otherwise,  necessary to (a) enter into

                                       66
<PAGE>
     and perform this  Agreement  and each other Credit  Document to which it is
     party and (b) own its properties and carry on the business now conducted by
     it.  Certified  copies of the Charter and By-laws of the Company  have been
     previously  delivered  to the Agent and are correct and  complete.  Exhibit
     7.1,  as from  time to  time  hereafter  supplemented  in  accordance  with
     Sections 6.4.1 and 6.4.2, sets forth, as of the later of the date hereof or
     as of the  end of the  most  recent  fiscal  quarter  for  which  financial
     statements  are required to be furnished in accordance  with such Sections,
     (i) the jurisdiction of  incorporation of the Company,  (ii) the address of
     the Company's principal executive office and chief place of business, (iii)
     each name,  including any trade name,  under which the Company conducts its
     business and (iv) the  jurisdictions  in which the Company  keeps  tangible
     personal property.

          7.1.2.   Subsidiaries  .  Each  Subsidiary  of  the  Company  is  duly
     organized,  validly  existing  and in good  standing  under the laws of the
     jurisdiction  in  which it is  organized,  with all  power  and  authority,
     corporate  or  otherwise,  necessary  to (a) enter  into and  perform  this
     Agreement  and  each  other  Credit  Document  to which  it is  party,  (b)
     guarantee the Credit  Obligations  and (c) own its  properties and carry on
     the  business  now  conducted  by it.  Certified  copies of the Charter and
     By-laws of each Subsidiary of the Company have been previously delivered to
     the Agent and are correct and  complete.  Exhibit 7.1, as from time to time
     hereafter  supplemented in accordance  with Sections 6.4.1 and 6.4.2,  sets
     forth,  as of the  later  of the date  hereof  or as of the end of the most
     recent fiscal  quarter for which  financial  statements  are required to be
     furnished in accordance with such Sections,  (i) the name and  jurisdiction
     of organization of each Subsidiary of the Company,  (ii) the address of the
     chief  executive  office  and  principal  place of  business  of each  such
     Subsidiary,  (iii) each name under which each such Subsidiary  conducts its
     business,  (iv)  each  jurisdiction  in which  each such  Subsidiary  keeps
     tangible  personal  property,  and (v) the number of authorized  and issued
     shares and ownership of each such Subsidiary.

          7.1.3.  Qualification  . Each of the Company and its  Subsidiaries  is
     duly and legally qualified to do business as a foreign corporation or other
     entity and is in good standing in each state or  jurisdiction in which such
     qualification  is required and is duly  authorized,  qualified and licensed
     under all laws, regulations, ordinances or orders of public authorities, or
     otherwise,  to carry on its  business  in the  places  and in the manner in
     which it is conducted,  except for failures to be so qualified,  authorized
     or licensed  which  would not in the  aggregate  reasonably  be expected to
     result,  or create a material  risk of resulting,  in any Material  Adverse
     Change.

          7.1.4.  Capitalization . Other than the conversion  rights of NIRO A/S
     with respect to the  ordinary  shares of Merfin  Europe  Limited that would
     arise only upon a payment default  pursuant to the Loan Stock Instrument of
     Merfin Europe  Limited  dated as of August 13, 1996, no options,  warrants,
     conversion  rights,  preemptive  rights or other  statutory or  contractual

                                       67
<PAGE>
     rights to  purchase  shares of  capital  stock or other  securities  of any
     Subsidiary now exist, nor has any Subsidiary authorized any such right, nor
     is any  Subsidiary  obligated  in any other  manner to issue  shares of its
     capital  stock or other  securities  (except  that the  representation  and
     warranty contained in this Section 7.1.4 is made with respect to Merfin and
     its  Subsidiaries  only from and after the date on which  Merfin  becomes a
     Wholly Owned Subsidiary of the Company).

     7.2. Financial Statements and Other Information; Material Agreements.

          7.2.1.  Financial  Statements and Other  Information . The Company has
     previously furnished to the Lenders copies of the following:

          (a) The  audited  Consolidated  balance  sheets of the Company and its
     Subsidiaries  as at  June  30 in each of  1995  and  1996  and the  audited
     Consolidated statements of income, changes in shareholders' equity and cash
     flows of the  Company  and its  Subsidiaries  for the  fiscal  years of the
     Company then ended.

          (b) The  unaudited  Consolidated  balance sheet of the Company and its
     Subsidiaries as at March 31, 1997 and the unaudited Consolidated statements
     of income,  changes in  shareholders'  equity and cash flows of the Company
     and its Subsidiaries for the portion of the fiscal year then ended.

          (c)  The  audited  Consolidated  balance  sheets  of  Merfin  and  its
     Subsidiaries  as  at  December  31,  1996  and  the  audited   Consolidated
     statements  of income,  changes in  shareholder's  equity and cash flows of
     Merfin and its Subsidiaries for the year then ended.

          (d) The  three-year  financial  and  operational  projections  for the
     Company  previously  supplied to the  Lenders  and  included as part of the
     offering memorandum for the initial syndication of the Credit Obligations.

          (e)   Calculations   demonstrating   pro  forma  compliance  with  the
     Computation Covenants as of December 31, 1996 (including Merfin).

          (f) The Tender Offer Circular.

          The audited  Consolidated  financial  statements  (including the notes
     thereto)  referred to in clause (a) above were prepared in accordance  with
     GAAP and fairly  present  the  financial  position  of the  Company and its
     Subsidiaries  on a Consolidated  basis at the respective  dates thereof and
     the  results of their  operations  for the  periods  covered  thereby.  The
     unaudited Consolidated financial statements referred to in clause (b) above
     were  prepared in  accordance  with GAAP and fairly  present the  financial
     position  of the  Company  and its  Subsidiaries  at the  respective  dates
     thereof  and the  results  of  their  operations  for the  periods  covered
     thereby,  subject to normal  year-end audit  adjustment and the addition of
     footnotes in the case of interim financial statements.  Neither the Company
     nor any of its Subsidiaries has any known contingent  liability material to
     the  Company  and its  Subsidiaries  on a  Consolidated  basis which is not

                                       68
<PAGE>
     reflected in the balance sheets referred to in clauses (a) or (b) above (or
     delivered  pursuant to Sections  6.4.1 or 6.4.2) or in the notes thereto or
     otherwise disclosed to the Agent in writing.

          To the best of the knowledge of the Company,  the audited Consolidated
     financial  statements of Merfin and its Subsidiaries  referred to in clause
     (c) above were prepared in  accordance  with  Canadian  generally  accepted
     accounting  principles,  consistently  applied,  and fairly  present in all
     material respects the financial  position of Merfin and its Subsidiaries on
     a  Consolidated  basis  at the  date  thereof  and  the  results  of  their
     operations for the year then ended.

          In the Company's judgment,  the financial and operational  projections
     referred to in clause (d) above  constitute  a  reasonable  basis as of the
     Initial  Closing Date for the  assessment of the future  performance of the
     Company and its Subsidiaries during the periods indicated therein, it being
     understood that any projected financial information represents an estimate,
     based on various assumptions,  of future results of operations which may or
     may not in fact occur.

          The Tender  Offer  Circular  as in effect on the date  hereof does not
     contain any untrue statement of a material fact or omit to state a material
     fact  necessary  in order  to make the  statements  contained  therein  not
     misleading  in light of the  circumstances  under  which  they  were  made;
     provided,  however,  that with respect to statements or omissions regarding
     Merfin and its Subsidiaries,  this  representation is made only to the best
     of the Company's knowledge.

          7.2.2.  Material Agreements . The Company has previously  furnished to
     the Lenders correct and complete copies, including all exhibits,  schedules
     and amendments thereto, of the agreements and registration statements, each
     as in effect on the date  hereof,  listed in Exhibit  7.2.2 (the  "Material
     Agreements").

     7.3. Agreements Relating to Financing Debt, Investments,  etc. Exhibit 7.3,
as from time to time hereafter  supplemented  in accordance  with Sections 6.4.1
and 6.4.2, sets forth (a) the amounts (as of the dates indicated in Exhibit 7.3,
as so  supplemented)  of all Financing Debt of the Company and its  Subsidiaries
and all  agreements  which  relate  to such  Financing  Debt,  (b) all Liens and
Guarantees  with respect to such  Financing  Debt and (c) all  agreements  which
directly  or  indirectly  require  the  Company  or any  Subsidiary  to make any
Investment.  The Company has  furnished  the Lenders  with  correct and complete
copies of any agreements  described in clauses (a), (b) and (c) above  requested
by the Required Lenders.

     7.4.  Changes in Condition . Since June 30, 1996 no Material Adverse Change
has occurred and between June 30, 1996 and the date hereof,  neither the Company
nor any  Subsidiary  of the Company has entered  into any  material  transaction
outside the ordinary course of business except for the transactions permitted by
this  Agreement  and  the  Material  Agreements;  PROVIDED,  HOWEVER,  that  the

                                       69
<PAGE>
representation  and warranty  contained in this Section 7.4 is made with respect
to Merfin and its  Subsidiaries  only for the period  from and after the Initial
Closing Date.

     7.5.  Title to  Assets.  The  Company  and its  Subsidiaries  have good and
marketable  title to, or  adequate  license or  leasehold  rights in, all assets
necessary for or used in the  operations  of their  business as now conducted by
them and reflected in the most recent balance sheet referred to in Section 7.2.1
(or the  balance  sheet most  recently  furnished  to the  Lenders  pursuant  to
Sections 6.4.1 or 6.4.2),  and to all assets acquired  subsequent to the date of
such balance  sheet,  subject to no Liens except for Liens  permitted by Section
6.8 and except for assets disposed of as permitted by Section 6.11.

     7.6.  Operations in Conformity With Law, etc. The operations of the Company
and its  Subsidiaries  as now  conducted or proposed to be conducted  are not in
violation of, nor is the Company or its Subsidiaries in default under, any Legal
Requirement  presently in effect,  except for such violations and defaults as do
not and would not reasonably be expected, in the aggregate, to result, or create
a material risk of resulting,  in any Material  Adverse Change.  The Company has
received no notice of any such  violation or default and has no knowledge of any
basis on  which  the  operations  of the  Company  or its  Subsidiaries,  as now
conducted and as currently proposed to be conducted after the date hereof, would
be held so as to violate or to give rise to any such violation or default.

     7.7.  Litigation.  No  litigation,  at law or in equity,  or any proceeding
before any court,  board or other  governmental or administrative  agency or any
arbitrator  is pending or, to the  knowledge  of the  Company or any  Guarantor,
threatened  which may involve any material risk of any final judgment,  order or
liability which, after giving effect to any applicable insurance,  has resulted,
or is  reasonably  expected  to  create a  material  risk of  resulting,  in any
Material  Adverse  Change or which  seeks to enjoin the  consummation,  or which
questions  the  validity,  of any  of  the  transactions  contemplated  by  this
Agreement or any other  Credit  Document.  No  judgment,  decree or order of any
court,  board or other  governmental or administrative  agency or any arbitrator
has been issued  against or binds the Company or any of its  Subsidiaries  which
has resulted, or is reasonably likely to create a material risk of resulting, in
any Material Adverse Change.

     7.8.  Authorization and Enforceability.  Each of the Company and each other
Obligor has taken all corporate action required to execute,  deliver and perform
this Agreement and each other Credit  Document to which it is party.  No consent
of stockholders of the Company is necessary in order to authorize the execution,
delivery or performance of this Agreement or any other Credit  Document to which
the Company is party.  Each of this  Agreement  and each other  Credit  Document
constitutes  the legal,  valid and  binding  obligation  of each  Obligor  party
thereto and is  enforceable  against such Obligor in  accordance  with its terms
except as the  enforceability  of such  documents may be limited by  bankruptcy,
insolvency,  reorganization,  moratorium or other similar laws from time to time
in effect  and  affecting  the  rights of  creditors  generally  and by  general
principles of equity, good faith and fair dealing.

     7.9. No Legal Obstacle to Agreements. Neither the execution and delivery of

                                       70
<PAGE>
this  Agreement or any other Credit  Document,  nor the making of any borrowings
hereunder, nor the guaranteeing of the Credit Obligations,  nor the consummation
of any transaction referred to in or contemplated by this Agreement or any other
Credit  Document,  nor the  fulfillment of the terms hereof or thereof or of any
other agreement, instrument, deed or lease contemplated by this Agreement or any
other Credit  Document,  has  constituted  or resulted in or will  constitute or
result in:

          (a) any breach or  termination  of the  provisions  of any  agreement,
     instrument,  deed or lease to which the Company, any of its Subsidiaries or
     any other Obligor is a party or by which it is bound,  or of the Charter or
     By-laws of the Company, any of its Subsidiaries or any other Obligor;

          (b)  the  violation  in any  material  respect  of any  law,  statute,
     judgment,  decree or governmental  order, rule or regulation  applicable to
     the Company, any of its Subsidiaries or any other Obligor;

          (c) the creation under any agreement, instrument, deed or lease of any
     Lien (other than Liens which secure the Credit Obligations) upon any of the
     assets of the Company, any of its Subsidiaries or any other Obligor; or

          (d) any redemption,  retirement or other repurchase  obligation of the
     Company,  any of its  Subsidiaries  or any other Obligor under any Charter,
     By-law, agreement, instrument, deed or lease.

No approval, authorization or other action by, or declaration to or filing with,
any governmental or administrative  authority or any other Person is required to
be obtained or made by the Company, any of its Subsidiaries or any other Obligor
in connection  with the execution,  delivery and  performance of this Agreement,
the Notes or any other Credit Document, the transactions  contemplated hereby or
thereby, the making of any borrowing hereunder or the guaranteeing of the Credit
Obligations.

     7.10.  Defaults.  Neither  the Company  nor any of its  Subsidiaries  is in
default  under any  provision of its Charter or By-laws or of this  Agreement or
any other Credit Document. Neither the Company nor any of its Subsidiaries is in
default under any provision of any agreement, instrument, deed or lease to which
it is party or by which it or its property is bound. Neither the Company nor any
of its  Subsidiaries  has violated  any law,  judgment,  decree or  governmental
order,  rule or  regulation,  in each case so as to result,  or to be reasonably
expected to create a material risk of resulting, in any Material Adverse Change.

     7.11.  Licenses,  etc. The Company and its  Subsidiaries  have all patents,
patent  applications,  patent  licenses,  patent rights,  trademarks,  trademark
rights,  trade  names,  trade name  rights,  copyrights,  licenses,  franchises,
permits, authorizations and other rights as are necessary for the conduct of the

                                       71
<PAGE>
business of the Company and its  Subsidiaries  as now conducted by them.  All of
the foregoing are in full force and effect in all material respects, and each of
the Company and its Subsidiaries is in substantial compliance with the foregoing
without any known  conflict  with the valid rights of others which has resulted,
or is reasonably likely to create a material risk of resulting,  in any Material
Adverse Change. No event has occurred which permits, or after notice or lapse of
time or both would permit,  the  revocation or  termination of any such license,
franchise  or other right or which  affects the rights of any of the Company and
its Subsidiaries thereunder so as to result, or is reasonably expected to create
a material risk of resulting,  in any Material Adverse Change.  No litigation or
other  proceeding  or dispute  exists with  respect to the  validity  or,  where
applicable,  the  extension  or  renewal,  of  any of the  foregoing  which  has
resulted, or is reasonably likely to create a material risk of resulting, in any
Material Adverse Change.

     7.12. Tax Returns.  Each of the Company and its  Subsidiaries has filed all
material tax and  information  returns  which are required to be filed by it and
has paid,  or made  adequate  provision for the payment of, all taxes which have
become due pursuant to such returns or to any assessment  received by it, except
with respect to those taxes that the Company or its  Subsidiaries are contesting
in good faith.  Neither the  Company  nor any of its  Subsidiaries  knows of any
material  additional  assessments or any basis therefor.  The Company reasonably
believes that the charges, accruals and reserves on the books of the Company and
its Subsidiaries in respect of taxes or other governmental charges are adequate.

     7.13. Certain Business Representations.

          7.13.1. Labor Relations. No dispute or controversy between the Company
     or any of its  Subsidiaries  and  any of  their  respective  employees  has
     resulted,  or is  reasonably  likely to  result,  in any  Material  Adverse
     Change,  and neither the  Company nor any of its  Subsidiaries  anticipates
     that its  relationships  with its unions or employees  will result,  or are
     reasonably  likely to result,  in any Material Adverse Change.  The Company
     has not  experienced a strike or other labor  interruption in the past five
     years.  The Company and each of its  Subsidiaries  is in  compliance in all
     material  respects  with all  federal  and state  laws with  respect to (a)
     non-discrimination  in employment with which the failure to comply,  in the
     aggregate,  has resulted, or is reasonably likely to create a material risk
     of resulting, in a Material Adverse Change and (b) the payment of wages.

          7.13.2.  Antitrust.  Each of the  Company and its  Subsidiaries  is in
     compliance in all material  respects  with all federal and state  antitrust
     laws  relating to its  business  and the  geographic  concentration  of its
     business.

          7.13.3.  Consumer  Protection.  Neither  the  Company  nor  any of its
     Subsidiaries   is  in  violation  of  any  rule,   regulation,   order,  or
     interpretation  of any  rule,  regulation  or  order of the  Federal  Trade
     Commission (including truth-in-lending),  with which the failure to comply,
     in the  aggregate,  has  resulted,  or is  reasonably  likely  to  create a
     material risk of resulting, in a Material Adverse Change.

                                       72
<PAGE>
          7.13.4.  Burdensome  Obligations.  Neither  the Company nor any of its
     Subsidiaries  is party to or bound by any  agreement,  instrument,  deed or
     lease or is subject to any Charter, By-law or other restriction, commitment
     or requirement  which, in the opinion of the management of such Person,  is
     so unusual or burdensome as in the foreseeable  future to result,  or to be
     reasonably  likely to create a material  risk of  resulting,  in a Material
     Adverse Change.

          7.13.5.  Future  Expenditures.  Neither  the  Company  nor  any of its
     Subsidiaries  anticipate  that  the  future  expenditures,  if any,  by the
     Company and its Subsidiaries  needed to meet the provisions of any federal,
     state or foreign governmental  statutes,  orders, rules or regulations will
     be so burdensome as to result,  or create a material risk of resulting,  in
     any Material Adverse Change.

     7.14. Environmental Regulations.  Except to the extent set forth in Exhibit
7.14:

          7.14.1.  Environmental  Compliance  .  Each  of the  Company  and  its
     Subsidiaries   is  in  compliance   in  all  material   respects  with  the
     Environmental Laws in effect in any jurisdiction in which any properties of
     the  Company or any of its  Subsidiaries  are  located or where any of them
     conducts  its  business,  and  with  all  applicable  published  rules  and
     regulations  (and  applicable  standards and  requirements)  of the federal
     Environmental  Protection  Agency and of any similar  agencies in states or
     foreign  countries  in which the Company or its  Subsidiaries  conducts its
     business other than those which in the aggregate have not resulted,  and do
     not create a material risk of resulting, in a Material Adverse Change.

          7.14.2.  Environmental  Litigation  . As of the date hereof and except
     where any matter  described in clauses (i) or (ii) would not  reasonably be
     expected to result in a Material Adverse Change, (i) no suit, claim, action
     or  proceeding  of which the  Company or any of its  Subsidiaries  has been
     given notice or otherwise  has  knowledge is now pending  before any court,
     governmental  agency or board or other forum, or to the Company's or any of
     its Subsidiaries' knowledge, threatened by any Person for, and (ii) neither
     the   Company  nor  any  of  its   Subsidiaries   have   received   written
     correspondence from any federal, state or local governmental authority with
     respect to:

          (a)  noncompliance by the Company or any of its Subsidiaries  with any
     Environmental Law;

          (b) personal injury, wrongful death or other tortious conduct relating
     to materials, commodities or products used, generated, sold, transferred or
     manufactured by the Company or any of its Subsidiaries  (including products
     made of,  containing or  incorporating  asbestos,  lead or other  hazardous
     materials, commodities or toxic substances); or

          (c) the  release  into the  environment  by the  Company or any of its
     Subsidiaries of any Hazardous  Material  generated by the Company or any of

                                       73
<PAGE>
     its Subsidiaries  whether or not occurring at or on a site owned, leased or
     operated by the Company or any of its Subsidiaries.

          7.14.3.  Hazardous Material . The disposal or arrangement for disposal
     at any waste disposal or dump sites at which Hazardous  Material  generated
     by either  the  Company or any of its  Subsidiaries  has been  disposed  of
     directly  by the  Company or any of its  Subsidiaries  and all  independent
     contractors to whom the Company or any of its  Subsidiaries  have delivered
     Hazardous  Material  for  disposal,  or to  the  Company's  or  any  of its
     Subsidiaries'  knowledge,  where  Hazardous  Material  finally  came  to be
     located,  has not resulted,  and would not reasonably be expected to result
     in a Material Adverse Change.

          7.14.4.  Environmental  Condition  of  Properties  . No release of any
     Hazardous  Material is present in any real  property  currently or formerly
     owned or  operated by the  Company or any of its  Subsidiaries  except that
     which has not resulted, and could not reasonably be expected to result in a
     Material Adverse Change.

          7.14.5. No Other  Representations and Warranties . The representations
     and  warranties  in this Section  7.14  constitute  the sole and  exclusive
     representations  and  warranties of the Company and its  Subsidiaries  with
     respect to all matters arising under Environmental Laws.

     7.15.  Pension Plans.  Each Plan (other than a Multiemployer  Plan) and, to
the knowledge of the Company and its Subsidiaries, each Multiemployer Plan is in
material compliance with the applicable  provisions of ERISA and the Code. As of
the date  hereof,  each  Multiemployer  Plan and each  Plan that  constitutes  a
"defined benefit plan" (as defined in ERISA) are set forth in Exhibit 7.15. Each
ERISA Group Person has met all of the funding standards  applicable to all Plans
that are not Multiemployer Plans, and no condition exists which would permit the
institution  of  proceedings  to terminate any Plan that is not a  Multiemployer
Plan under section 4042 of ERISA.  To the best knowledge of the Company and each
Subsidiary,  no Plan that is a Multiemployer  Plan is currently  insolvent or in
reorganization or has been terminated within the meaning of ERISA.

     7.16. Foreign Trade Regulations; Government Regulation; Margin Stock .

          7.16.1. Foreign Trade Regulations . Neither the execution and delivery
     of this  Agreement  or any other  Credit  Document,  nor the  making by the
     Company of any borrowings  hereunder,  nor the  guaranteeing  of the Credit
     Obligations  by any  Guarantor  has  constituted  or  resulted  in or  will
     constitute or result in the violation of any Foreign Trade Regulation.

          7.16.2.  Government  Regulation  . Neither  the Company nor any of its
     Subsidiaries,  nor  any  Person  controlling  the  Company  or  any  of its
     Subsidiaries  or  under  common  control  with  the  Company  or any of its

                                       74
<PAGE>
     Subsidiaries,  is subject to regulation  under the Public  Utility  Holding
     Company Act of 1935, the Federal Power Act, the Investment Company Act, the
     Interstate  Commerce Act or any statute or regulation  which  regulates the
     incurring by the Company or any of its  Subsidiaries  of Financing  Debt as
     contemplated by this Agreement and the other Credit Documents.

          7.16.3. Margin Stock . Neither the Company nor any of its Subsidiaries
     owns any Margin  Stock in excess of 25% of the value of the assets  subject
     to any negative pledge  arrangement or covenants  restricting  asset sales.
     The Merfin stock  acquired in the Tender Offer and the resulting  merger or
     amalgamation does not constitute Margin Stock.

     7.17.  Disclosure . Neither this Agreement nor any other Credit Document to
be  furnished  to the  Lenders  by or on  behalf  of the  Company  or any of its
Subsidiaries in connection with the transactions  contemplated hereby or by such
Credit Document contains any untrue statement of material fact or omits to state
a material fact  necessary in order to make the statements  contained  herein or
therein not misleading in light of the circumstances under which they were made.
No fact is actually  known to the Company or any of its  Subsidiaries  which has
not been  disclosed to the Lenders and which has resulted,  or in the future (so
far as the  Company or any of its  Subsidiaries  can  reasonably  foresee)  will
result, or is reasonably expected to create a material risk of resulting, in any
Material  Adverse  Change,  except to the extent that present or future  general
economic conditions may result in a Material Adverse Change.

     7.18.  Special  Qualifications  Regarding Merfin . If any representation or
warranty  regarding  Merfin  or any  Subsidiary  of  Merfin  set  forth  in this
Agreement  or any other  Credit  Document is not true and correct as a result of
matters,  circumstances  or events  occurring  or existing  prior to the Initial
Closing  Date,  the  failure of such  representation  or warranty to be true and
correct  shall not be taken into account for purposes of Section  5.2.1 or 8.1.4
unless  such  failure  remains  uncured to the  reasonable  satisfaction  of the
Required Lenders for more than 30 days after a Financial  Officer of the Company
becomes aware of such failure.

8.  Defaults.

     8.1. Events of Default . The following events are referred to as "Events of
Default":

          8.1.1. Payment . The Company shall fail to make any payment in respect
     of:  (a)  interest  or any  fee  on or in  respect  of  any  of the  Credit
     Obligations  owed by it as the same shall become due and payable,  and such
     failure  shall  continue  for a period of three  Banking  Days,  or (b) any
     Credit  Obligation  with  respect to payments  made by any Letter of Credit
     Issuer  under any  Letter of Credit or any draft  drawn  thereunder  within
     three Banking Days after demand therefor by such Letter of Credit Issuer or
     (c) principal of any of the Credit Obligations owed by it as the same shall
     become due, whether at maturity or by acceleration or otherwise.

          8.1.2.  Specified  Covenants . The Company or any of its  Subsidiaries
     shall fail to perform or observe  any of the  provisions  of  Sections  6.5
     through 6.16.

                                       75
<PAGE>
          8.1.3.  Other Covenants . The Company,  any of its Subsidiaries or any
     other Obligor  shall fail to perform or observe any covenant,  agreement or
     provision  to be  performed  or observed by it under this  Agreement or any
     other Credit Document (other than covenants,  agreements or provisions with
     which the  failure to comply  would  constitute  an Event of Default  under
     Sections 8.1.2,  8.1.9 or 8.1.11),  and such failure shall not be rectified
     or cured to the written satisfaction of the Required Lenders within 30 days
     after the earlier of (a) notice  thereof by the Agent to the Company or (b)
     a Financial Officer shall have actual knowledge thereof.

          8.1.4. Representations and Warranties . Subject to Section 7.18 in the
     case of Merfin and its Subsidiaries,  any  representation or warranty of or
     with respect to the Company,  any of its  Subsidiaries or any other Obligor
     made to the Lenders or the Agent in, pursuant to or in connection with this
     Agreement or any other Credit  Document  shall be  materially  false on the
     date as of which it was made.

          8.1.5. Cross Default, etc.

          (a) The  Company  or any of its  Subsidiaries  shall  fail to make any
     payment when due (after giving effect to any  applicable  grace periods) in
     respect  of  any  Financing  Debt  (other  than  the  Credit   Obligations)
     outstanding  in an aggregate  amount of principal  (whether or not due) and
     accrued interest exceeding $5,000,000;

          (b) the  Company or any of its  Subsidiaries  shall fail to perform or
     observe the terms of any agreement or instrument relating to such Financing
     Debt,  and such failure  shall  continue,  without  having been duly cured,
     waived or consented  to, beyond the period of grace,  if any,  specified in
     such   agreement  or   instrument,   and  such  failure  shall  permit  the
     acceleration of such Financing Debt;

          (c) all or any part of such  Financing  Debt of the  Company or any of
     its Subsidiaries  shall be accelerated or shall become due or payable prior
     to its  stated  maturity  (except  with  respect to  voluntary  prepayments
     thereof) for any reason whatsoever;

          (d) any Lien on any property of the Company or any of its Subsidiaries
     securing  any such  Financing  Debt shall be  enforced  by  foreclosure  or
     similar action; or

          (e) any holder of any such  Financing Debt shall exercise any right of
     rescission or put right with respect thereto.

          8.1.6.  Ownership;  Liquidation;  etc.  Except as permitted by Section
     6.11:

          (a) the Company shall cease to own,  directly or  indirectly,  all the
     capital  stock of its Wholly  Owned  Subsidiaries  (other  than  director's

                                       76
<PAGE>
     qualifying shares and, in the case of Foreign Subsidiaries, shares required
     to be owned by foreign nationals);

          (b) (i) any  "person"  or "group"  (as such terms are used in sections
     13(d) and 14(d) of the Exchange Act), other than the current members of the
     Company's  management who directly (or indirectly  through  Affiliates) own
     capital  stock of the  Company is or  becomes  the  "beneficial  owner" (as
     defined in Rules  13d-3 and 13d-5  under the  Exchange  Act  except  that a
     Person shall be deemed to have  "beneficial  ownership"  of all  securities
     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 more than 35% of the total voting stock of the Company;

          (ii) the Company  consolidates  with, or mergers with or into, another
     Person or sells, assigns, conveys,  transfers, leases or otherwise disposes
     of all or  substantially  all of its  assets to any  Person,  or any Person
     consolidates  with, or merges with or into, the Company,  in any such event
     pursuant  to a  transaction  in which any  voting  stock of the  Company is
     reclassified  or changed into or exchanged  for cash,  securities  or other
     property, other than any such transaction where (A) any voting stock of the
     Company is  reclassified  or changed  into or  exchanged  for voting  stock
     (other  than  redeemable  capital  stock) of the  surviving  or  transferee
     corporation  and (B)  immediately  after such  transaction  no  "person" or
     "group" (as such terms are used in sections 13(d) and 14(d) of the Exchange
     Act),  other than the  current  members  of the  Company's  management  who
     directly  (or  indirectly  through  Affiliates)  own  capital  stock of the
     Company,  is the  "beneficial  owner" (as  defined in Rules 13d-3 and 13d-5
     under  the  Exchange  Act,  except  that a Person  shall be  deemed to have
     "beneficial  ownership" of all securities 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 more than 35% of the total
     voting stock of the surviving or transferee corporation;

          (iii) during any consecutive  two-year period,  individuals who at the
     beginning of such period  constituted the board of directors of the Company
     (together with any new directors  whose election by such board of directors
     or whose  nomination  for election by the  stockholders  of the Company was
     approved  by a vote of  66-2/3% of 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 the board of  directors  of the  Company  then in
     office; or

          (iv) any final  order,  judgment  or  decree  of a court of  competent
     jurisdiction shall be entered against the Company decreeing the dissolution
     or liquidation of the Company; and

          (c) the Company or any of its  Subsidiaries or any other Obligor shall
     initiate any action to  dissolve,  liquidate  or  otherwise  terminate  its
     existence.

          8.1.7.  Enforceability,  etc. Any Credit  Document shall cease for any
     reason (other than the scheduled termination thereof in accordance with its

                                       77
<PAGE>
     terms) to be enforceable in accordance  with its terms or in full force and
     effect;  or any party to any Credit  Document shall so assert in a judicial
     or similar  proceeding;  or the security interests (if any) created by this
     Agreement or any other Credit  Documents  shall cease to be enforceable and
     of the same effect and priority purported to be created hereby.

          8.1.8.  Judgments.  A final judgment (a) which, with other outstanding
     final  judgments  against  the  Company  and its  Subsidiaries,  exceeds an
     aggregate of $5,000,000 in excess of applicable insurance coverage shall be
     rendered  against  the  Company  or any of its  Subsidiaries,  or (b) which
     grants injunctive relief that results,  or is reasonably likely to create a
     material risk of resulting, in a Material Adverse Change and in either case
     if, (i) within 30 days after entry  thereof,  such judgment  shall not have
     been  discharged or execution  thereof stayed pending appeal or (ii) within
     30 days after the expiration of any such stay, such judgment shall not have
     been discharged.

          8.1.9.  ERISA . Any "reportable  event" (as defined in section 4043 of
     ERISA) shall have occurred that  reasonably  could be expected to result in
     termination of a Plan or the appointment by the  appropriate  United States
     District  Court of a trustee to administer  any Plan or the imposition of a
     Lien in favor of a Plan;  or any ERISA Group  Person shall fail to pay when
     due amounts  aggregating in excess of $5,000,000 which it shall have become
     liable to pay to the PBGC or to a Plan under  Title IV of ERISA;  or notice
     of intent to terminate a Plan shall be filed under Title IV of ERISA by any
     ERISA  Group  Person  or   administrator;   or  the  PBGC  shall  institute
     proceedings  under Title IV of ERISA to  terminate or to cause a trustee to
     be appointed to administer any Plan or a proceeding  shall be instituted by
     a fiduciary of any Plan  against any ERISA Group Person to enforce  section
     515 or  4219(c)(5)  of  ERISA  and such  proceeding  shall  not  have  been
     dismissed within 30 days  thereafter;  or a condition shall exist by reason
     of which the PBGC would be  entitled to obtain a decree  adjudicating  that
     any Plan must be terminated.

          8.1.10.  Bankruptcy,  etc. The Company, any of its Subsidiaries or any
     other Obligor shall:

          (a) commence a voluntary case under the Bankruptcy  Code or authorize,
     by  appropriate  proceedings  of its board of directors or other  governing
     body, the commencement of such a voluntary case;

          (b) (i) have filed  against it a petition  commencing  an  involuntary
     case under the Bankruptcy Code that shall not have been dismissed within 60
     days after the date on which such petition is filed, or (ii) file an answer
     or other  pleading  within such 60-day period  admitting or failing to deny
     the material  allegations  of such a petition or seeking,  consenting to or
     acquiescing in the relief therein  provided,  or (iii) have entered against
     it an  order  for  relief  in any  involuntary  case  commenced  under  the
     Bankruptcy Code;

          (c) seek relief as a debtor under any  applicable  law, other than the

                                       78
<PAGE>
     Bankruptcy  Code,  of  any  jurisdiction  relating  to the  liquidation  or
     reorganization  of  debtors or to the  modification  or  alteration  of the
     rights of creditors, or consent to or acquiesce in such relief;

          (d)  have  entered  against  it  an  order  by a  court  of  competent
     jurisdiction  (i) finding it to be bankrupt or insolvent,  (ii) ordering or
     approving its liquidation or reorganization as a debtor or any modification
     or alteration of the rights of its creditors or (iii) assuming  custody of,
     or  appointing  a receiver or other  custodian  for,  all or a  substantial
     portion of its property; or

          (e) make an assignment for the benefit of, or enter into a composition
     with,  its  creditors,  or appoint,  or consent to the  appointment  of, or
     suffer to exist a receiver or other  custodian  for,  all or a  substantial
     portion of its property.

          8.1.11. Environmental Matters . The Company or any of its Subsidiaries
     shall  fail  to  comply  with  any  Environmental  Law  in  effect  in  any
     jurisdiction  in  which  any  properties  of  the  Company  or  any  of its
     Subsidiaries are located or where any of them conducts its business,  which
     failure would be  reasonably  likely to result in or create a material risk
     of  resulting  in a Material  Adverse  Change and within 30 days after such
     noncompliance,  the Company or its Subsidiaries shall continue to be out of
     compliance with such Environmental Law; provided, however, that such 30-day
     period may be extended for up to an additional 150 days so long as (a) such
     noncompliance is reasonably capable of cure within such 150-day period, and
     the Company and its Subsidiaries  shall have commenced,  and shall continue
     to pursue  diligently,  a cure for such  noncompliance  and (b) no Material
     Adverse Change shall have occurred.

     8.2.  Certain  Actions  Following  an Event of Default . If any one or more
Events of Default shall occur, then in each and every such case:

          8.2.1.  Terminate  Obligation  to Extend  Credit . Upon request of the
     Required  Lenders,  the Agent on behalf of the Lenders shall  terminate the
     obligations  of the Lenders to make any further  extensions of credit under
     the  Credit  Documents  by  furnishing  notice of such  termination  to the
     Company.

          8.2.2. Specific Performance;  Exercise of Rights . Upon request of the
     Required  Lenders,  the Agent on behalf of the  Lenders  shall  proceed  to
     protect and enforce the  Lenders'  rights by suit in equity,  action at law
     and/or other appropriate proceeding, either for specific performance of any
     covenant or  condition  contained  in this  Agreement  or any other  Credit
     Document  or in any  instrument  or  assignment  delivered  to the  Lenders
     pursuant to this Agreement or any other Credit  Document,  or in aid of the
     exercise  of any  power  granted  in this  Agreement  or any  other  Credit
     Document or any such instrument or assignment.

          8.2.3.  Acceleration . Upon request of the Required Lenders, the Agent
     on behalf of the  Lenders  shall by notice in  writing to the  Company  (a)

                                       79
<PAGE>
     declare  all or any part of the unpaid  balance  of the Credit  Obligations
     then  outstanding  to be immediately  due and payable,  and (b) require the
     Company  immediately  to deposit  with the Agent in cash an amount equal to
     the then Letter of Credit Exposure (which cash shall be held and applied as
     provided in Section 4.5), and thereupon such unpaid balance or part thereof
     and such amount equal to the Letter of Credit  Exposure shall become so due
     and payable  without  presentation,  protest or further demand or notice of
     any kind, all of which are hereby expressly waived; provided, however, that
     if a Bankruptcy  Default  shall have  occurred,  the unpaid  balance of the
     Credit Obligations shall automatically become immediately due and payable.

          8.2.4.  Enforcement of Payment;  Setoff . Upon request of the Required
     Lenders,  the Agent on behalf  of the  Lenders  shall  proceed  to  enforce
     payment of the Credit  Obligations  in such manner as it may elect,  and to
     cancel,  or  instruct  other  Letter  of  Credit  Issuers  to  cancel,  any
     outstanding  Letters of Credit which permit the cancellation  thereof.  The
     Lenders may offset and apply  toward the payment of the Credit  Obligations
     (and/or  toward the curing of any Event of Default) any  Indebtedness  from
     the  Lenders  to  the  respective  Obligors,   including  any  Indebtedness
     represented  by  deposits  in any  account  maintained  with  the  Lenders,
     regardless of the adequacy of any security for the Credit Obligations.  The
     Lenders  shall have no duty to determine  the adequacy of any such security
     in connection with any such offset.

          8.2.5.   Cumulative  Remedies  .  To  the  extent  not  prohibited  by
     applicable law which cannot be waived, all of the Lenders' rights hereunder
     and under each other Credit Document shall be cumulative.

     8.3.  Annulment of Defaults . Once an Event of Default has  occurred,  such
Event of Default shall be deemed to exist and be continuing  for all purposes of
the Credit  Documents until the Required  Lenders or the Agent (with the consent
of the  Required  Lenders)  shall have  waived such Event of Default in writing,
stated  in  writing  that the same has been  cured to such  Lenders'  reasonable
satisfaction or entered into an amendment to this Agreement which by its express
terms cures such Event of Default,  at which time such Event of Default shall no
longer be deemed to exist or to have continued. No such action by the Lenders or
the Agent shall  extend to or affect any  subsequent  Event of Default or impair
any  rights  of the  Lenders  upon the  occurrence  thereof.  The  making of any
extension  of credit  during the  existence  of any  Default or Event of Default
shall not constitute a waiver thereof.

     8.4.  Waivers . To the extent  that such  waiver is not  prohibited  by the
provisions of applicable law that cannot be waived,  each of the Company and the
other Obligors waives:

          (a)  all   presentments,   demands   for   performance,   notices   of
     nonperformance  (except to the extent  required  by this  Agreement  or any
     other  Credit  Document),  protests,  notices  of  protest  and  notices of
     dishonor;

          (b) any  requirement  of  diligence or  promptness  on the part of any

                                       80
<PAGE>
     Lender in the enforcement of its rights under this Agreement,  the Notes or
     any other Credit Document;

          (c) any  right it may have to claim or  recover  from the Agent or any
     Lender any special, exemplary, punitive or consequential damages;

          (d) any and all  notices  of every kind and  description  which may be
     required to be given by any statute or rule of law; and

          (e) any defense (other than indefeasible payment in full) which it may
     now or hereafter have with respect to its liability  under this  Agreement,
     the  Notes or any other  Credit  Document  or with  respect  to the  Credit
     Obligations.

9.   Guarantees.

     9.1.  Guarantees  of Credit  Obligations.  Each  Guarantor  unconditionally
jointly and severally  guarantees that the Credit  Obligations will be performed
and will be paid in full in cash when due and payable,  whether at the stated or
accelerated  maturity thereof or otherwise,  this guarantee being a guarantee of
payment and not of  collectability  and being absolute and in no way conditional
or contingent.  In the event any part of the Credit  Obligations  shall not have
been so paid in full when due and payable, each Guarantor will, immediately upon
notice by the Agent or,  without  notice,  immediately  upon the occurrence of a
Bankruptcy Default, pay or cause to be paid to the Agent for the account of each
Lender in  accordance  with the Lenders'  respective  Percentage  Interests  the
amount of such Credit Obligations which are then due and payable and unpaid. The
obligations of each Guarantor hereunder shall not be affected by the invalidity,
unenforceability or irrecoverability of any of the Credit Obligations as against
any other Obligor, any other guarantor thereof or any other Person. For purposes
hereof,  the Credit  Obligations  shall be due and payable  when and as the same
shall be due and payable  under the terms of this  Agreement or any other Credit
Document notwithstanding the fact that the collection or enforcement thereof may
be stayed or enjoined under the Bankruptcy Code or other applicable law.

     9.2. Continuing  Obligation.  Each Guarantor  acknowledges that the Lenders
and the Agent have  entered  into this  Agreement  (and,  to the extent that the
Lenders  or the Agent may  enter  into any  future  Credit  Document,  will have
entered  into such  agreement)  in reliance on this Section 9 being a continuing
irrevocable  agreement,  and such Guarantor agrees that its guarantee may not be
revoked in whole or in part. The  obligations of the Guarantors  hereunder shall
terminate  when the  commitment  of the  Lenders  to extend  credit  under  this
Agreement  shall have  terminated  and all of the Credit  Obligations  have been
indefeasibly paid in full in cash and discharged; provided, however, that:

          (a) if a claim is made upon the Lenders at any time for  repayment  or
     recovery of any amounts or any  property  received by the Lenders  from any
     source on account of any of the Credit Obligations and the Lenders repay or
     return any amounts or property so received  (including  interest thereon to
     the extent required to be paid by the Lenders) or

                                       81
<PAGE>
          (b) if the Lenders  become liable for any part of such claim by reason
     of (i) any  judgment  or order of any  court  or  administrative  authority
     having competent jurisdiction,  or (ii) any settlement or compromise of any
     such claim,

then the Guarantors  shall remain liable under this Agreement for the amounts so
repaid or property  so  returned  or the  amounts  for which the Lenders  become
liable (such  amounts being deemed part of the Credit  Obligations)  to the same
extent as if such  amounts or property  had never been  received by the Lenders,
notwithstanding  any termination hereof or the cancellation of any instrument or
agreement  evidencing  any of the Credit  Obligations.  Not later than five days
after  receipt of notice  from the  Agent,  the  Guarantors  shall  jointly  and
severally  pay to the Agent an amount  equal to the amount of such  repayment or
return for which the Lenders  have so become  liable.  Payments  hereunder  by a
Guarantor may be required by the Agent on any number of occasions.

     9.3.  Waivers  with  Respect  to Credit  Obligations.  Except to the extent
expressly  required  by  this  Agreement  or any  other  Credit  Document,  each
Guarantor  waives,  to  the  fullest  extent  permitted  by  the  provisions  of
applicable law, all of the following (including all defenses,  counterclaims and
other rights of any nature based upon any of the following):

          (a)  presentment,  demand for payment and protest of nonpayment of any
     of  the  Credit   Obligations,   and  notice  of   protest,   dishonor   or
     nonperformance;

          (b) notice of acceptance of this  guarantee and notice that credit has
     been  extended  in  reliance  on the  Guarantor's  guarantee  of the Credit
     Obligations;

          (c) notice of any Default or of any  inability to enforce  performance
     of the  obligations  of the Company or any other Person with respect to any
     Credit  Document,  or notice of any  acceleration of maturity of any Credit
     Obligations;

          (d) demand for  performance or observance  of, and any  enforcement of
     any  provision  of, the Credit  Obligations,  this  Agreement  or any other
     Credit Document or any pursuit or exhaustion of rights or remedies  against
     the Company or any other Person in respect of the Credit Obligations or any
     requirement  of  diligence  or  promptness  on the part of the Agent or the
     Lenders in connection with any of the foregoing;

          (e) any act or omission on the part of the Agent or the Lenders  which
     may impair or prejudice the rights of the  Guarantor,  including  rights to
     obtain subrogation, exoneration, contribution, indemnification or any other
     reimbursement from the Company or any other Person, or otherwise operate as
     a deemed release or discharge;

          (f) any  statute of  limitations  or any  statute or rule of law which
     provides that the  obligation of a surety must be neither  larger in amount
     nor in other respects more burdensome than the obligation of the principal;

                                       82
<PAGE>
          (g) any "single action" or "anti-deficiency" law which would otherwise
     prevent the Lenders  from  bringing any action,  including  any claim for a
     deficiency,  against  the  Guarantor  before  or after the  Agent's  or the
     Lenders'  commencement  or completion of any  foreclosure  action,  whether
     judicially,  by  exercise of power of sale or  otherwise,  or any other law
     which would otherwise  require any election of remedies by the Agent or the
     Lenders;

          (h) all  demands  and  notices  of  every  kind  with  respect  to the
     foregoing; and

          (i) to the extent not  referred  to above,  all  defenses  (other than
     payment)  which the Company may now or hereafter have to the payment of the
     Credit  Obligations,  together with all  suretyship  defenses,  which could
     otherwise be asserted by such Guarantor.

Each Guarantor  represents  that it has obtained the advice of counsel as to the
extent  to which  suretyship  and other  defenses  may be  available  to it with
respect to its obligations  hereunder in the absence of the waivers contained in
this Section 9.3.

     No delay or omission on the part of the Agent or the Lenders in  exercising
any right  under  this  Agreement  or any  other  Credit  Document  or under any
guarantee of the Credit  Obligations shall operate as a waiver or relinquishment
of such right.  No action which the Agent or the Lenders or the Company may take
or refrain from taking with  respect to the Credit  Obligations,  including  any
amendments  thereto or  modifications  thereof or waivers with respect  thereto,
shall  affect  the  provisions  of  this  Agreement  or the  obligations  of the
Guarantor  hereunder.  None of the  Lenders' or the Agent's  rights shall at any
time in any way be  prejudiced  or  impaired by any act or failure to act on the
part of any  Obligor,  or by any  noncompliance  by the Company  with the terms,
provisions and covenants of this Agreement,  regardless of any knowledge thereof
which the Agent or the Lenders may have or otherwise be charged with.

     9.4.  Lenders' Power to Waive,  etc. Each  Guarantor  grants to the Lenders
full power in their discretion,  without notice to or consent of such Guarantor,
such notice and consent being expressly  waived to the fullest extent  permitted
by  applicable  law,  and  without in any way  affecting  the  liability  of the
Guarantor under its guarantee hereunder:

          (a) To waive compliance with, and any Default under, and to consent to
     any amendment to or  modification or termination of any terms or provisions
     of, or to give any waiver in respect of, this  Agreement,  any other Credit
     Document,  the Credit  Obligations  or any guarantee  thereof (each as from
     time to time in effect);

          (b) To  grant  any  extensions  of the  Credit  Obligations  (for  any
     duration), and any other indulgence with respect thereto, and to effect any
     total or partial  release (by  operation of law or  otherwise),  discharge,
     compromise or settlement with respect to the obligations of the Obligors or
     any other  Person in  respect  of the  Credit  Obligations,  whether or not
     rights  against  the  Guarantor   under  this  Agreement  are  reserved  in
     connection therewith;

                                       83
<PAGE>
          (c) To  collect  or  liquidate  or  realize  upon  any  of the  Credit
     Obligations  in any manner or to refrain from  collecting or liquidating or
     realizing upon any of the Credit Obligations; and

          (d) To extend credit under this  Agreement,  any other Credit Document
     or  otherwise  in such  amount  as the  Lenders  may  determine,  including
     increasing the amount of credit and the interest rate and fees with respect
     thereto,  even though the condition of the Obligors (financial or otherwise
     on an individual or  Consolidated  basis) may have  deteriorated  since the
     date hereof.

     9.5. Information  Regarding the Company,  etc. Each Guarantor has made such
investigation  as it deems  desirable of the risks  undertaken by it in entering
into this Agreement and is fully  satisfied that it understands  all such risks.
Each  Guarantor  waives any obligation  which may now or hereafter  exist on the
part of the Agent or the Lenders to inform it of the risks being  undertaken  by
entering into this Agreement or of any changes in such risks and, from and after
the date hereof, each Guarantor undertakes to keep itself informed of such risks
and any changes therein.  Each Guarantor expressly waives any duty which may now
or  hereafter  exist on the part of the Agent or the  Lenders to disclose to the
Guarantor any matter related to the business, operations, character, collateral,
credit,  condition (financial or otherwise),  income or prospects of the Company
or its Affiliates or their  properties or  management,  whether now or hereafter
known by the Agent or the  Lenders.  Each  Guarantor  represents,  warrants  and
agrees that it assumes sole  responsibility  for obtaining  from the Company all
information  concerning  this  Agreement and all other Credit  Documents and all
other  information as to the Company and its  Affiliates or their  properties or
management as such Guarantor deems necessary or desirable.

     9.6. Certain Guarantor Representations . Each Guarantor represents that:

          (a) it is in its best  interest  and in  pursuit of the  purposes  for
     which it was  organized as an integral  part of the business  conducted and
     proposed  to  be  conducted  by  the  Company  and  its  Subsidiaries,  and
     reasonably  necessary and convenient in connection  with the conduct of the
     business  conducted  and proposed to be  conducted  by them,  to induce the
     Lenders to enter into this Agreement and to extend credit to the Company by
     making the Guarantees contemplated by this Section 9,

          (b) the credit  available  hereunder will directly or indirectly inure
     to its benefit,

          (c) by virtue of the  foregoing it is  receiving  at least  reasonably
     equivalent value from the Lenders for its Guarantee,

          (d) it will not be rendered  insolvent  as a result of  entering  into
     this Agreement,

          (e) after  giving  effect  to the  transactions  contemplated  by this

                                       84
<PAGE>
     Agreement,  it will have assets having a fair  saleable  value in excess of
     the amount required to pay its probable  liability on its existing debts as
     they become absolute and matured,

          (f) it has, and will have,  access to adequate capital for the conduct
     of its business,

          (g) it has the ability to pay its debts from time to time  incurred in
     connection therewith as such debts mature, and

          (h) it has been advised by the Agent that the Lenders are unwilling to
     enter  into this  Agreement  unless  the  Guarantees  contemplated  by this
     Section 9 are given by it.

     9.7. Subrogation.  Each Guarantor agrees that, until the Credit Obligations
are paid in full, it will not exercise any right of reimbursement,  subrogation,
contribution,  offset or other  claims  against  the other  Obligors  arising by
contract or operation of law in connection  with any payment made or required to
be made by such Guarantor under this Agreement. After the payment in full of the
Credit  Obligations,  each Guarantor  shall be entitled to exercise  against the
Company and the other  Obligors all such rights of  reimbursement,  subrogation,
contribution  and  offset,  and all such other  claims,  to the  fullest  extent
permitted by law.

     9.8.  Subordination.  Each Guarantor  covenants and agrees that,  after the
occurrence of an Event of Default, all Indebtedness, claims and liabilities then
or  thereafter  owing by the  Company  or any other  Obligor  to such  Guarantor
whether arising  hereunder or otherwise are subordinated to the prior payment in
full of the Credit  Obligations  and are so subordinated as a claim against such
Obligor or any of its assets,  whether such claim be in the  ordinary  course of
business or in the event of voluntary or involuntary  liquidation,  dissolution,
insolvency  or  bankruptcy,  so  that  no  payment  with  respect  to  any  such
Indebtedness,  claim or  liability  will be made or received  while any Event of
Default exists.

     9.9. Future Subsidiaries; Further Assurances. The Company will from time to
time cause (a) any  present  Wholly  Owned  Subsidiary  that is not a  Guarantor
within 30 days  after  notice  from the  Agent or (b) any  future  Wholly  Owned
Subsidiary  within  30 days  after  any  such  Person  becomes  a  Wholly  Owned
Subsidiary,  to  join  this  Agreement  as a  Guarantor  pursuant  to a  joinder
agreement in form and substance  satisfactory to the Agent;  provided,  however,
that in the event such a Wholly Owned Subsidiary is prohibited by any valid law,
statute, rule or regulation from guaranteeing the Credit Obligations, or if such
a guarantee  by any  Foreign  Subsidiary  would  result in a  repatriation  of a
material  amount of  foreign  earnings  under the Code  (including  the  "deemed
dividend"  provisions of section 956 of the Code),  (i) such  guarantee  will be
limited to the extent  necessary to comply with such  prohibition  or to prevent
such  repatriation  of  foreign  earnings  or  (ii) if  such  limitation  on the
guaranteed  amount is not sufficient to avoid such  prohibition or repatriation,
the  Company  and its other  Subsidiaries  will  pledge the stock of such Wholly
Owned  Subsidiary (or as much of such stock as may be pledged without  resulting
in such a repatriation) to the Agent to secure the Credit  Obligations  pursuant
to a pledge  agreement  in  substantially  the form of Exhibit  9.9,  subject to
Section 6.13.5. Each Guarantor will, promptly upon the request of the Agent from

                                       85
<PAGE>
time to time,  execute,  acknowledge and deliver,  and file and record, all such
instruments,  and take all such action, including providing a legal opinion with
respect to its guarantee, as the Agent deems necessary or advisable to carry out
the intent and purposes of this Section 9.

10.  Expenses; Indemnity.

     10.1. Expenses . Whether or not the transactions  contemplated hereby shall
be consummated, the Company will pay:

          (a) all reasonable  expenses of the Agent (including the out-of-pocket
     expenses  related to forming the group of Lenders and  reasonable  fees and
     disbursements  of  the  counsel  to  the  Agent)  in  connection  with  the
     preparation and duplication of this Agreement,  each other Credit Document,
     any environmental  audit report, the transactions  contemplated  hereby and
     thereby and amendments,  waivers,  consents and other operations  hereunder
     and thereunder;

          (b) all recording and filing fees and transfer and  documentary  stamp
     and similar  taxes at any time  payable in respect of this  Agreement,  any
     other Credit Document or the incurrence of the Credit Obligations; and

          (c) all other  reasonable  expenses  incurred  by the  Lenders  or the
     holder of any Credit  Obligation in connection  with the enforcement of any
     rights  hereunder or under any other Credit  Document,  including  costs of
     collection and reasonable attorneys' fees (including a reasonable allowance
     for the hourly  cost of  attorneys  employed  by the  Lenders on a salaried
     basis) and expenses.

     10.2.  General  Indemnity.  The Company shall indemnify the Lenders and the
Agent and hold them harmless from any liability,  loss or damage  resulting from
the  violation  by the Company of Section 2.6. In  addition,  the Company  shall
indemnify each Lender, the Agent, each of the Lenders' or the Agent's directors,
officers and employees,  and each Person, if any, who controls any Lender or the
Agent (each Lender,  the Agent and each of such directors,  officers,  employees
and control Persons is referred to as an  "Indemnified  Party") and hold each of
them  harmless  from and against any and all claims,  damages,  liabilities  and
reasonable expenses (including reasonable fees and disbursements of counsel with
whom  any  Indemnified  Party  may  consult  in  connection  therewith  and  all
reasonable expenses of litigation or preparation therefor) which any Indemnified
Party  may incur or which  may be  asserted  against  any  Indemnified  Party in
connection  with (a) the Indemnified  Party's  compliance with or contest of any
subpoena or other  process  issued  against it in any  proceeding  involving the
Company or any of its  Subsidiaries or their Affiliates or the Tender Offer, (b)
any litigation or investigation  involving the Company,  any of its Subsidiaries
or their Affiliates,  or any officer, director or employee thereof or the Tender
Offer,  (c) the existence or exercise of any security rights with respect to the
Credit Security in accordance with the Credit Documents,  or (d) this Agreement,
any other Credit  Document or any  transaction  contemplated  hereby or thereby,

                                       86
<PAGE>
including  the Tender Offer;  PROVIDED,  HOWEVER,  that the foregoing  indemnity
shall not apply (i) to litigation  commenced by the Company  against the Lenders
or the  Agent  which  seeks  enforcement  of any of the  rights  of the  Company
hereunder or under any other Credit Document and is determined  adversely to the
Lenders  or the Agent in a final  nonappealable  judgment  or (ii) to the extent
such claims,  damages,  liabilities  and expenses  result from a Lender's or the
Agent's gross negligence or willful misconduct or (iii) to litigation  initiated
by Merfin or its  Affiliates  with  respect  to any prior  banking  relationship
between any Lender and Merfin.

     10.3.  Indemnity  With  Respect to Letters of  Credit.  The  Company  shall
indemnify each Letter of Credit Issuer and its  correspondents  and hold each of
them harmless from and against any and all claims, losses, liabilities,  damages
and reasonable expenses (including  reasonable  attorneys' fees) arising from or
in  connection  with any  Letter of  Credit,  including  any such  claim,  loss,
liability,  damage or  expense  arising  out of any  transfer,  sale,  delivery,
surrender or endorsement of any invoice,  bill of lading,  warehouse  receipt or
other document at any time held by the Agent,  any other Letter of Credit Issuer
or held  for  their  respective  accounts  by any of  their  correspondents,  in
connection with any Letter of Credit, except to the extent such claims,  losses,
liabilities,  damages  and  expenses  result  from gross  negligence  or willful
misconduct on the part of the Agent or any other Letter of Credit Issuer.

11.  Operations; Agent.

     11.1.  Interests in Revolving Loan . The percentage interest of each Lender
in the Revolving Loan and Letters of Credit, and the related Commitments,  shall
be computed based on the maximum  principal  amount for each Lender as set forth
in Exhibit 11.1.

     11.2.  Agent's  Authority  to Act,  etc.  Each of the Lenders  appoints and
authorizes Fleet to act for the Lenders as the Lenders' Agent in connection with
the  transactions  contemplated by this Agreement and the other Credit Documents
on the terms set forth herein. In acting hereunder,  the Agent is acting for the
account of Fleet to the extent of its Percentage  Interest in the Revolving Loan
and of its interest in Money Market Loans and Swingline Loans made by it and for
the  account  of the other  Lenders  to the  extent of the  Lenders'  respective
Percentage  Interests  or each of their  interests in the Money Market Loans and
Swingline  Loans made by them, and all action in connection with the enforcement
of, or the exercise of any remedies  (other than the Lenders'  rights of set-off
as provided in Section 8.2.4 or in any Credit Document) in respect of the Credit
Obligations and Credit Documents shall be taken by the Agent.

     11.3.  Company to Pay Agent,  etc. The Company and each Guarantor  shall be
fully  protected in making all payments in respect of the Credit  Obligations to
the Agent, in relying upon consents,  modifications  and amendments  executed by
the Agent  purportedly on the Lenders' behalf,  and in dealing with the Agent as
herein provided.  The Agent may charge the accounts of the Company, on the dates
when the  amounts  thereof  become  due and  payable,  with the  amounts  of the
principal of and interest on the Loan,  any amounts paid by the Letter of Credit
Issuers to third parties under Letters of Credit or drafts presented thereunder,
commitment  fees,  Letter of Credit  fees and all other fees and  amounts  owing
under any Credit Document.

                                       87
<PAGE>
     11.4. Lender Operations for Advances, Letters of Credit, etc.

          11.4.1.  Advances.  On each Closing Date, each Lender shall advance to
     the Agent in immediately  available funds such Lender's Percentage Interest
     in the portion of the Revolving Loan advanced on such Closing Date prior to
     12:00 noon (Boston time).  If such funds are not received at such time, but
     all applicable conditions set forth in Section 5 have been satisfied,  each
     Lender  authorizes  and  requests  the Agent to  advance  for the  Lender's
     account,  pursuant to the terms hereof, the Lender's respective  Percentage
     Interest in such portion of the Revolving  Loan and agrees to reimburse the
     Agent in immediately  available  funds for the amount thereof prior to 2:00
     p.m. (Boston time) on the day any portion of the Revolving Loan is advanced
     hereunder;  provided, however, that the Agent is not authorized to make any
     such advance for the account of any Lender who has previously  notified the
     Agent in writing that such Lender will not be performing its obligations to
     make further  advances  hereunder;  and provided,  further,  that the Agent
     shall be under no obligation to make any such advance.

          11.4.2.  Letters  of  Credit  . Each  of the  Lenders  authorizes  and
     requests  each  Letter of Credit  Issuer  to issue  the  Letters  of Credit
     provided  for in Section  2.4 and to grant each Lender a  participation  in
     each of such  Letters  of  Credit  in an  amount  equal  to its  Percentage
     Interest  in the amount of each such  Letter of Credit.  Promptly  upon the
     request of the Letter of Credit  Issuer,  each Lender shall  reimburse  the
     Letter of Credit Issuer in  immediately  available  funds for such Lender's
     Percentage  Interest  in the  amount of all  obligations  to third  parties
     incurred by the Letter of Credit Issuer in respect of each Letter of Credit
     and each  draft  accepted  under a  Letter  of  Credit  to the  extent  not
     reimbursed  by the  Company.  The Letter of Credit  Issuer will notify each
     Lender of the  issuance  of any  Letter of  Credit,  the amount and date of
     payment of any draft drawn or accepted under a Letter of Credit and whether
     in  connection  with the  payment of any such draft the amount  thereof was
     added to the Revolving Loan or was reimbursed by the Company.

          11.4.3. Agent to Allocate Payments, etc. All payments of principal and
     interest in respect of the  extensions of the Revolving  Loan made pursuant
     to this  Agreement,  reimbursement  of amounts paid by any Letter of Credit
     Issuer to third  parties  under  Letters  of  Credit  or  drafts  presented
     thereunder,  commitment  fees,  Letter of Credit  fees and other fees under
     this Agreement  shall, as a matter of  convenience,  be made by the Company
     and the Guarantors to the Agent in immediately  available  funds. The share
     of each Lender shall be credited to such Lender by the Agent in immediately
     available  funds in such  manner  that the  principal  amount of the Credit
     Obligations to be paid shall be paid proportionately in accordance with the
     Lenders' respective Percentage Interests in such Credit Obligations, except
     as otherwise provided in this Agreement.  Under no circumstances  shall any
     Lender be  required  to  produce or present  its Notes as  evidence  of its
     interests in the Credit Obligations in any action or proceeding relating to
     the Credit Obligations.

                                       88
<PAGE>
          11.4.4. Delinquent Lenders;  Nonperforming Lenders . In the event that
     any Lender fails to reimburse the Agent  pursuant to Section 11.4.1 for the
     Percentage  Interest of such Lender (a  "Delinquent  Lender") in any credit
     advanced by the Agent pursuant  hereto,  overdue  amounts (the  "Delinquent
     Payment") due from the Delinquent  Lender to the Agent shall bear interest,
     payable by the  Delinquent  Lender on demand,  at a per annum rate equal to
     (a) the Federal Funds Rate for the first three days overdue and (b) the sum
     of 2% plus the  Federal  Funds Rate for any longer  period.  Such  interest
     shall be payable to the Agent for its own account for the period commencing
     on the date of the Delinquent Payment and ending on the date the Delinquent
     Lender  reimburses the Agent on account of the  Delinquent  Payment (to the
     extent not paid by the Company as provided below) and the accrued  interest
     thereon (the  "Delinquency  Period"),  whether  pursuant to the assignments
     referred to below or otherwise.  Upon notice by the Agent, the Company will
     pay to the  Agent  the  principal  (but not the  interest)  portion  of the
     Delinquent  Payment.  During  the  Delinquency  Period,  in  order  to make
     reimbursements for the Delinquent Payment and accrued interest thereon, the
     Delinquent  Lender  shall be  deemed  to have  assigned  to the  Agent  all
     interest,  commitment  fees and other  payments  made by the Company  under
     Section 3 that would  have  thereafter  otherwise  been  payable  under the
     Credit Documents to the Delinquent Lender. During any other period in which
     any Lender is not performing its obligations to extend credit under Section
     2 (a "Nonperforming  Lender"),  the Nonperforming Lender shall be deemed to
     have  assigned  to  each  Lender  that  is not a  Nonperforming  Lender  (a
     "Performing  Lender") all principal and other  payments made by the Company
     under Section 4 that would have thereafter otherwise been payable under the
     Credit  Documents  to the  Nonperforming  Lender.  The Agent shall credit a
     portion of such  payments to each  Performing  Lender in an amount equal to
     the Percentage Interest of such Performing Lender in an amount equal to the
     Percentage  Interest  of such  Performing  Lender  divided by one minus the
     Percentage  Interest  of the  Nonperforming  Lender  until  the  respective
     portions of the Loan owed to all the Lenders are the same as the Percentage
     Interests  of  the  Lenders   immediately  prior  to  the  failure  of  the
     Nonperforming  Lender to  perform  its  obligations  under  Section  2. The
     foregoing  provisions shall be in addition to any other remedies the Agent,
     the Performing  Lenders or the Company may have under law or equity against
     the Delinquent Lender as a result of the Delinquent  Payment or against the
     Nonperforming  Lender as a result of its failure to perform its obligations
     under Section 2.

        11.5.  Sharing of  Payments,  etc.  Each  Lender  agrees  that (a) if by
exercising any right of set-off or counterclaim  or otherwise,  it shall receive
payment of (i) a  proportion  of the  aggregate  amount due with  respect to its
Percentage Interest in the Revolving Loan and Letter of Credit Exposure which is
greater than (ii) the proportion  received by any other Lender in respect of the
aggregate amount due with respect to such other Lender's  Percentage Interest in
the  Revolving  Loan and Letter of Credit  Exposure  and (b) if such  inequality
shall continue for more than 10 days, the Lender receiving such  proportionately
greater payment shall purchase participations in the Percentage Interests in the
Revolving Loan and Letter of Credit Exposure held by the other Lenders, and such
other adjustments shall be made from time to time (including  rescission of such

                                       89
<PAGE>
purchases of participations in the event the unequal payment originally received
is recovered from such Lender through bankruptcy  proceedings or otherwise),  as
may be required so that all such payments of principal and interest with respect
to the Revolving Loan and Letter of Credit Exposure held by the Lenders shall be
shared by the Lenders pro rata in accordance  with their  respective  Percentage
Interests;  provided, however, that this Section 11.5 shall not impair the right
of any Lender to exercise any right of set-off or  counterclaim  it may have and
to apply the amount subject to such exercise to the payment of  Indebtedness  of
any Obligor other than such Obligor's Indebtedness with respect to the Revolving
Loan and Letter of Credit  Exposure.  Each Lender that grants a participation in
the Credit  Obligations to a Credit  Participant shall require as a condition to
the granting of such  participation  that such Credit Participant agree to share
payments  received  in respect of the Credit  Obligations  as  provided  in this
Section 11.5. The provisions of this Section 11.5 are for the sole and exclusive
benefit of the  Lenders  and no  failure of any Lender to comply  with the terms
hereof  shall be  available  to any  Obligor as a defense to the  payment of the
Credit Obligations.

     11.6.  Amendments,  Consents,  Waivers,  etc. Except as otherwise set forth
herein,  the Agent may (and upon the written request of the Required Lenders the
Agent shall) take or refrain from taking any action under this  Agreement or any
other Credit Document,  including giving its written consent to any modification
of or  amendment  to and  waiving in writing  compliance  with any  covenant  or
condition in this Agreement or any other Credit Document (other than an Interest
Rate  Protection  Agreement or the documents  evidencing  any Irish Loan) or any
Default or Event of Default,  all of which  actions shall be binding upon all of
the Lenders; provided, however, that:

          (a) Except as  provided  below,  without  the  written  consent of the
     Lenders owning at least a majority of the Percentage Interests,  no written
     modification   of,  amendment  to,  consent  with  respect  to,  waiver  of
     compliance with or waiver of a Default under,  any of the Credit  Documents
     (other than an Interest Rate Protection  Agreement or documents  evidencing
     any Irish Loan) shall be made.

          (b)  Without the  written  consent of such  Lenders as own 100% of the
     Percentage Interests (other than Delinquent Lenders during the existence of
     a Delinquency  Period so long as such Delinquent Lender is treated the same
     as the other Lenders with respect to any actions enumerated below):

               (i) No reduction  shall be made in (A) the amount of principal of
          the Loan or reimbursement  obligations for payments made under Letters
          of  Credit,  (B) the  interest  rate on the Loan or (C) the  Letter of
          Credit fees or commitment fees.

               (ii) No change shall be made in the stated time of payment of all
          or any portion of the Loan or  interest  thereon or  reimbursement  of
          payments  made under  Letters of Credit or fees relating to any of the
          foregoing payable to all of the Lenders and no waiver shall be made of
          any Default under Section 8.1.1.

               (iii) No increase  shall be made in the amount,  or  extension of
          the term, of the Commitments beyond that provided for under Section 2.

                                       90
<PAGE>
               (iv)  No  alteration  shall  be made of the  Lenders'  rights  of
          set-off contained in Section 8.2.4.

               (v) No  release  of any  Guarantor  or  pledged  stock of Foreign
          Subsidiaries  shall  be  made  (except  that  the  Agent  may  release
          particular  Guarantors or pledged stock in  dispositions  permitted by
          Section 6.11 without the written consent of the Lenders).

               (vi) No amendment  to or  modification  of this  Section  11.6(b)
          shall be made.

     11.7.  Agent's  Resignation.  The Agent may resign at any time by giving at
least 60 days' prior  written  notice of its  intention  to do so to each of the
Lenders and the Company and upon the  appointment  by the Required  Lenders of a
successor Agent  satisfactory  to the Company.  If no successor Agent shall have
been so appointed and shall have accepted such appointment  within 45 days after
the retiring  Agent's  giving of such notice of  resignation,  then the retiring
Agent may with the  consent  of the  Company,  which  shall not be  unreasonably
withheld,  appoint a successor  Agent  which shall be a bank or a trust  company
organized  under the laws of the United  States of America or any state  thereof
and  having  a  combined  capital,  surplus  and  undivided  profit  of at least
$100,000,000;  provided,  however, that any successor Agent appointed under this
sentence may be removed upon the written request of the Required Lenders,  which
request shall also appoint a successor Agent satisfactory to the Company. If the
Agent assigns its entire Percentage Interest in the Loans hereunder, the Company
shall be entitled to remove the Agent.  A successor  Agent shall be appointed in
accordance  with  this  Section  11.7.  Upon  the  appointment  of a  new  Agent
hereunder,  the term "Agent" shall for all purposes of this Agreement thereafter
mean such successor.  After any retiring Agent's resignation hereunder as Agent,
or the  removal  hereunder  of any  successor  Agent,  the  provisions  of  this
Agreement shall continue to inure to the benefit of such Agent as to any actions
taken or omitted to be taken by it while it was Agent under this Agreement.

     11.8. Concerning the Agent.

          11.8.1.  Action  in Good  Faith,  etc.  The  Agent  and its  officers,
     directors,  employees  and agents shall be under no liability to any of the
     Lenders or to any future  holder of any interest in the Credit  Obligations
     for any action or failure to act taken or suffered  in good faith,  and any
     action or failure to act in accordance with an opinion of its counsel shall
     conclusively be deemed to be in good faith. The Agent shall in all cases be
     entitled to rely, and shall be fully protected in relying,  on instructions
     given  to the  Agent by the  required  holders  of  Credit  Obligations  as
     provided in this Agreement.

          11.8.2. No Implied Duties,  etc. The Agent shall have and may exercise
     such powers as are specifically delegated to the Agent under this Agreement

                                       91
<PAGE>
     or any other Credit  Document  together  with all other  powers  incidental
     thereto.  The Agent  shall  have no  implied  duties  to any  Person or any
     obligation  to take any action  under this  Agreement  or any other  Credit
     Document except for action  specifically  provided for in this Agreement or
     any other  Credit  Document  to be taken by the  Agent.  Before  taking any
     action under this  Agreement or any other  Credit  Document,  the Agent may
     request an  appropriate  specific  indemnity  satisfactory  to it from each
     Lender in addition to the general indemnity  provided for in Section 11.11.
     Until the Agent has received such specific  indemnity,  the Agent shall not
     be obligated to take (although it may in its sole discretion take) any such
     action  under this  Agreement  or any other  Credit  Document.  Each Lender
     confirms that the Agent does not have a fiduciary  relationship to it under
     the Credit Documents. Each of the Company and its Subsidiaries party hereto
     confirms  that  neither  the  Agent nor any other  Lender  has a  fiduciary
     relationship to it under the Credit Documents.

          11.8.3.  Validity,  etc.  The Agent  shall not be  responsible  to any
     Lender or any future holder of any interest in the Credit  Obligations  (a)
     for  the  legality,  validity,  enforceability  or  effectiveness  of  this
     Agreement  or any other Credit  Document,  (b) for any  recitals,  reports,
     representations,   warranties  or  statements   contained  in  or  made  in
     connection with this Agreement or any other Credit Document and (c) for the
     existence  or value of any assets  included in any  security for the Credit
     Obligations, (d) for the effectiveness of any Lien purported to be included
     in any  security for the Credit  Obligations  or (e) unless the Agent shall
     have  failed to comply  with  Section  11.8.1,  for the  perfection  of any
     security for the Credit Obligations.

          11.8.4.  Compliance . The Agent shall not be obligated to ascertain or
     inquire as to the  performance  or  observance  of any of the terms of this
     Agreement  or any  other  Credit  Document;  and  in  connection  with  any
     extension of credit under this Agreement or any other Credit Document,  the
     Agent shall be fully  protected in relying on a certificate  of the Company
     as to the fulfillment by the Company of any conditions to such extension of
     credit.

          11.8.5.  Employment  of Agents and Counsel . The Agent may execute any
     of its duties as Agent under this Agreement or any other Credit Document by
     or  through  employees,  agents  and  attorneys-in-fact  and  shall  not be
     responsible to any of the Lenders, the Company or any other Obligor for the
     default or misconduct of any such agents or  attorneys-in-fact  selected by
     the Agent  acting in good  faith.  The Agent shall be entitled to advice of
     counsel  concerning all matters pertaining to the agency hereby created and
     its duties hereunder or under any other Credit Document.

          11.8.6.  Reliance  on  Documents  and  Counsel  . The  Agent  shall be
     entitled  to rely,  and  shall  be fully  protected  in  relying,  upon any
     affidavit,  certificate,  cablegram,  consent, instrument,  letter, notice,
     order, document,  statement,  telecopy, telegram, telex or teletype message
     or writing reasonably believed in good faith by the Agent to be genuine and
     correct and to have been  signed,  sent or made by the Person in  question,
     including any telephonic or oral  statement made by such Person,  and, with
     respect to legal matters, upon an opinion or the advice of counsel selected
     by the Agent.

                                       92
<PAGE>
          11.8.7.  Agent's  Reimbursement . Each of the Lenders severally agrees
     to reimburse the Agent, in the amount of such Lender's Percentage Interest,
     for any reasonable expenses not reimbursed by the Company or the Guarantors
     (without  limiting the  obligation of the Company or the Guarantors to make
     such  reimbursement):  (a) for which the Agent is entitled to reimbursement
     by the Company or the  Guarantors  under this Agreement or any other Credit
     Document,  and (b)  after  the  occurrence  of a  Default,  for  any  other
     reasonable  expenses  incurred  by the  Agent  on the  Lenders'  behalf  in
     connection with the enforcement of the Lenders' rights under this Agreement
     or any other Credit Document.

          11.8.8.  Agent's Fees.  The Company shall pay to the Agent for its own
     account an agent's  fee in the  amounts  separately  agreed to from time to
     time by the Company and the Agent.

     11.9.  Rights  as a Lender.  With  respect  to any  credit  extended  by it
hereunder, Fleet shall have the same rights, obligations and powers hereunder as
any other Lender and may  exercise  such rights and powers as though it were not
the Agent, and unless the context otherwise specifies, Fleet shall be treated in
its  individual  capacity  as though it were not the  Agent  hereunder.  Without
limiting the generality of the foregoing, the Percentage Interest of Fleet shall
be  included  in  any  computations  of  Percentage  Interests.  Fleet  and  its
Affiliates  may accept  deposits  from,  lend  money to, act as trustee  for and
generally engage in any kind of banking or trust business with the Company,  any
of its  Subsidiaries  or any  Affiliate of any of them and any Person who may do
business with or own an equity interest in the Company,  any of its Subsidiaries
or any Affiliate of any of them,  all as if Fleet were not the Agent and without
any duty to account therefor to the other Lenders.

     11.10.  Independent Credit Decision.  Each of the Lenders acknowledges that
it has independently and without reliance upon the Agent, based on the financial
statements  and  other  documents  referred  to in  Section  7.2,  on the  other
representations  and warranties  contained herein and on such other  information
with  respect  to the  Company  and  its  Subsidiaries  as  such  Lender  deemed
appropriate,  made such Lender's own credit  analysis and decision to enter into
this Agreement and to make the extensions of credit provided for hereunder. Each
Lender  represents  to the Agent that such Lender will  continue to make its own
independent credit and other decisions in taking or not taking action under this
Agreement or any other Credit Document.  Each Lender expressly acknowledges that
neither  the  Agent  nor  any of its  officers,  directors,  employees,  agents,
attorneys-in-fact  or Affiliates has made any  representations  or warranties to
such  Lender,  and no act by the Agent taken under this  Agreement  or any other
Credit  Document,  including  any review of the  affairs of the  Company and its
Subsidiaries,  shall be deemed to constitute any  representation  or warranty by
the Agent. Except for notices, reports and other documents expressly required to
be  furnished  to each  Lender by the Agent  under this  Agreement  or any other
Credit Document,  the Agent shall not have any duty or responsibility to provide
any  Lender  with any  credit  or other  information  concerning  the  business,
operations,  property, condition, financial or otherwise, or creditworthiness of
the Company or any Subsidiary which may come into the possession of the Agent or
any  of  its  officers,  directors,  employees,  agents,   attorneys-in-fact  or
Affiliates.

                                       93
<PAGE>
     11.11.  Indemnification.  The  holders  of  the  Credit  Obligations  shall
indemnify  the Agent and its officers,  directors,  employees and agents (to the
extent not reimbursed by the Obligors and without limiting the obligation of any
of the  Obligors  to do  so),  pro  rata in  accordance  with  their  respective
Percentage  Interests,  from and against any and all  liabilities,  obligations,
losses,  damages,  penalties,  actions,  judgments,  suits,  costs,  expenses or
disbursements  of any  kind  whatsoever  which  may at any time be  imposed  on,
incurred by or asserted against the Agent or such Persons relating to or arising
out of this Agreement, any other Credit Document, the transactions  contemplated
hereby or  thereby,  or any action  taken or omitted by the Agent in  connection
with any of the  foregoing;  provided,  however,  that the  foregoing  shall not
extend  to  actions  or  omissions  which  are  taken by the  Agent  with  gross
negligence or willful misconduct.

12. Successors and Assigns; Lender Assignments and Participations. Any reference
in this  Agreement  to any of the parties  hereto shall be deemed to include the
successors and assigns of such party,  and all covenants and agreements by or on
behalf  of the  Company,  the  Guarantors,  the  Agent or the  Lenders  that are
contained in this Agreement or any other Credit  Documents  shall bind and inure
to the benefit of their respective  successors and assigns;  provided,  however,
that (a) the  Company  and its  Subsidiaries  may not  assign  their  rights  or
obligations under this Agreement except for mergers or liquidations permitted by
Section  6.11  and (b)  the  Lenders  shall  be not  entitled  to  assign  their
respective  Percentage Interests in the Loan hereunder except as set forth below
in this Section 12.

     12.1. Assignments by Lenders.

          12.1.1.  Assignees  and  Assignment  Procedures.  Each  Lender may (a)
     without the consent of the Agent or the Company if the proposed assignee is
     already  a  Lender  hereunder  or a  Wholly  Owned  Subsidiary  of the same
     corporate  parent of which the  assigning  Lender is a  Subsidiary,  or (b)
     otherwise  with  the  consents  of the  Agent  and (so  long as no Event of
     Default  exists)  the  Company  (which  consents  will not be  unreasonably
     withheld),  in compliance  with  applicable  laws in  connection  with such
     assignment,  assign  to one or more  commercial  banks or  other  financial
     institutions  (each,  an  "Assignee")  all or a portion  of its  interests,
     rights and obligations under this Agreement and the other Credit Documents,
     including all or a portion, which need not be pro rata between the Loan and
     the Letter of Credit Exposure,  of its Commitment,  the portion of the Loan
     and Letter of Credit Exposure at the time owing to it and the Notes held by
     it, but excluding its rights and  obligations as a Letter of Credit Issuer;
     provided, however, that:

               (i) the  aggregate  amount  of the  Commitment  of the  assigning
          Lender  subject to each such  assignment  to any  Assignee  other than
          another  Lender   (determined  as  of  the  date  the  Assignment  and
          Acceptance  with respect to such assignment is delivered to the Agent)
          shall be not less than $10,000,000 and in increments of $1,000,000 and
          after giving effect to such assignment, the Commitment, if any, of the
          assigning Lender shall be at least $10,000,000; and

                                       94
<PAGE>
               (ii) the  parties  to each  such  assignment  shall  execute  and
          deliver to the Agent an Assignment and Acceptance (the "Assignment and
          Acceptance")  substantially  in the form of Exhibit  12.1.1,  together
          with  the  Note  subject  to  such  assignment  and a  processing  and
          recordation fee of $3,000 payable to the Agent by the assigning Lender
          or the Assignee.

Upon  acceptance and recording  pursuant to Section  12.1.4,  from and after the
effective date specified in each Assignment and Acceptance (which effective date
shall be at least five Banking Days after the execution thereof unless waived by
the Agent):

          (A)  the Assignee shall be a party hereto and, to the extent  provided
               in  such   Assignment  and   Acceptance,   have  the  rights  and
               obligations of a Lender under this Agreement and

          (B)  the  assigning  Lender  shall,  to the  extent  provided  in such
               assignment, be released from its obligations under this Agreement
               (and, in the case of an Assignment and Acceptance covering all or
               the  remaining  portion  of  an  assigning  Lender's  rights  and
               obligations under this Agreement, such Lender shall cease to be a
               party hereto but shall continue to be entitled to the benefits of
               Sections  3.2.4,  3.7,  3.8,  3.9, 3.10 and 10, as well as to any
               fees accrued for its account hereunder and not yet paid).

          12.1.2.   Terms  of  Assignment  and  Acceptance.   By  executing  and
     delivering an Assignment and Acceptance,  the assigning Lender and Assignee
     shall be  deemed to  confirm  to and  agree  with each  other and the other
     parties hereto as follows:

          (a) other than the  representation  and warranty  that it is the legal
     and beneficial  owner of the interest being assigned thereby free and clear
     of any adverse claim,  such  assigning  Lender makes no  representation  or
     warranty  and assumes no  responsibility  with  respect to any  statements,
     warranties or representations  made in or in connection with this Agreement
     or  the  execution,   legality,  validity,   enforceability,   genuineness,
     sufficiency or value of this  Agreement,  any other Credit  Document or any
     other instrument or document furnished pursuant hereto;

          (b) such  assigning  Lender  makes no  representation  or warranty and
     assumes no  responsibility  with respect to the financial  condition of the
     Company  and its  Subsidiaries  or the  performance  or  observance  by the
     Company or any of its  Subsidiaries  of any of its  obligations  under this
     Agreement,  any other Credit  Document or any other  instrument or document
     furnished pursuant hereto;

          (c)  such  Assignee  confirms  that  it has  received  a copy  of this
     Agreement,  together  with copies of the most recent  financial  statements

                                       95
<PAGE>
     delivered  pursuant to Section 7.2 or Section 6.4 and such other  documents
     and  information  as it has  deemed  appropriate  to make  its  own  credit
     analysis and decision to enter into such Assignment and Acceptance;

          (d) such Assignee  will  independently  and without  reliance upon the
     Agent,  such  assigning  Lender  or any  other  Lender,  and  based on such
     documents  and  information  as it  shall  deem  appropriate  at the  time,
     continue to make its own credit  decisions  in taking or not taking  action
     under this Agreement;

          (e) such  Assignee  appoints  and  authorizes  the  Agent to take such
     action as agent on its  behalf  and to  exercise  such  powers  under  this
     Agreement as are delegated to the Agent by the terms hereof,  together with
     such powers as are reasonably incidental thereto; and

          (f) such Assignee  agrees that it will perform in accordance  with the
     terms of this  Agreement  all the  obligations  which  are  required  to be
     performed by it as a Lender.

          12.1.3.  Register.  The Agent shall  maintain  at the Boston  Office a
     register  (the  "Register")  for  the  recordation  of (a)  the  names  and
     addresses  of the  Lenders  and  the  Assignees  which  assume  rights  and
     obligations  pursuant  to an  assignment  under  Section  12.1.1,  (b)  the
     Percentage  Interest of each such  Lender as set forth in Section  11.1 and
     (c) the amount of the Revolving  Loan,  Money Market Loan,  Swingline Loan,
     Letter of Credit Exposure and Irish Loans owing to each Lender from time to
     time. The entries in the Register  shall be  conclusive,  in the absence of
     manifest error,  and the Company,  the Agent and the Lenders may treat each
     Person whose name is registered therein for all purposes as a party to this
     Agreement. The Register shall be available for inspection by the Company or
     any  Lender at any  reasonable  time and from time to time upon  reasonable
     prior notice.

          12.1.4. Acceptance of Assignment and Assumption. Upon its receipt of a
     completed  Assignment and Acceptance executed by an assigning Lender and an
     Assignee  together  with  the  Note  subject  to such  assignment,  and the
     processing and  recordation  fee referred to in Section  12.1.1,  the Agent
     shall (a) accept such Assignment and Acceptance, (b) record the information
     contained therein in the Register and (c) give prompt notice thereof to the
     Company.  Within five Banking Days after receipt of notice, the Company, at
     its own expense,  shall  execute and deliver to the Agent,  in exchange for
     the  surrendered  Note,  a new  Note to the  order  of such  Assignee  in a
     principal amount equal to the applicable  Commitment and Loan assumed by it
     pursuant to such Assignment and Acceptance and, if the assigning Lender has
     retained a  Commitment  and portion of the Loan, a new Note to the order of
     such  assigning  Lender  in a  principal  amount  equal  to the  applicable
     Commitment  and Loan retained by it. Such new Note shall be in an aggregate
     principal   amount  equal  to  the  aggregate   principal  amount  of  such
     surrendered Note, and shall be dated the date of the surrendered Note which
     it replaces.

                                       96
<PAGE>
          12.1.5. Federal Reserve Bank. Notwithstanding the foregoing provisions
     of this  Section 13, any Lender may at any time pledge or assign all or any
     portion of such Lender's  rights under this  Agreement and the other Credit
     Documents to a Federal Reserve Bank; provided, however, that no such pledge
     or  assignment  shall  release such Lender from such  Lender's  obligations
     hereunder or under any other Credit Document.

          12.1.6.  Further  Assurances.  The Company and its Subsidiaries  shall
     sign  such  documents  and  take  such  other  actions  from  time  to time
     reasonably  requested  by an Assignee to enable it to share in the benefits
     of the rights created by the Credit Documents.

     12.2.  Credit  Participants.  Each Lender  may,  without the consent of the
Company or the Agent, in compliance with applicable laws in connection with such
participation,  sell  to  one  or  more  commercial  banks  or  other  financial
institutions (each a "Credit Participant") participations in all or a portion of
its interests,  rights and obligations under this Agreement and the other Credit
Documents (including all or a portion of its Commitment,  the Loan and Letter of
Credit Exposure owing to it and the Note held by it); provided, however, that:

          (a) such  Lender's  obligations  under  this  Agreement  shall  remain
     unchanged;

          (b) such Lender shall remain solely  responsible  to the other parties
     hereto for the performance of such obligations;

          (c) the Credit  Participant  shall be  entitled  to the benefit of the
     cost protection provisions contained in Sections 3.2.4, 3.7, 3.8, 3.9, 3.10
     and 10;  provided,  however,  that  the  Credit  Participant  shall  not be
     entitled to receive any greater payment  thereunder than the selling Lender
     would have been entitled to receive with respect to the interest so sold if
     such  interest  had not been  sold;  provided,  further,  that  the  Credit
     Participant  shall not be entitled to receive any greater payment hereunder
     than the Credit  Participant  would have been  entitled  to receive if such
     Credit Participant itself were a Lender; and

          (d) the Company,  the Agent and the other  Lenders  shall  continue to
     deal solely and directly with such Lender in connection  with such Lender's
     rights and obligations  under this Agreement,  and such Lender shall retain
     the sole right in its discretion as one of the Lenders to vote with respect
     to the enforcement of the  obligations of the Company  relating to the Loan
     and  Letter  of  Credit   Exposure  and  the  approval  of  any  amendment,
     modification  or waiver of any  provision  of this  Agreement  (other  than
     amendments,  modifications,  consents or waivers described in clause (b) of
     the proviso to Section 11.6).

Each Obligor agrees, to the fullest extent permitted by applicable law, that any
Credit Participant and any Lender purchasing a participation from another Lender
pursuant to Section 11.5 may exercise all rights of payment (including the right
of  set-off),  with  respect  to its  participation  as fully as if such  Credit
Participant or such Lender were the direct creditor of the Obligors and a Lender
hereunder in the amount of such participation.

     12.3. Replacement of Lender. In the event that any Lender or, to the extent
applicable, any Credit Participant (the "Affected Lender"):

                                       97
<PAGE>
          (a) fails to perform its  obligations  to fund any portion of the Loan
     or to issue any Letter of Credit on any Closing Date when required to do so
     by the terms of the Credit  Documents  or excused only by virtue of Section
     5.2.2, or fails to provide its portion of any LIBOR Pricing Option pursuant
     to Section 3.2.1 or on account of a Legal  Requirement as  contemplated  by
     Section 3.2.5;

          (b) demands  payment under the Reserve  provisions of Section 3.7, the
     Tax provisions of Section 3.8, the capital  adequacy  provisions of Section
     3.9 or the  regulatory  change  provisions in Section 3.10 in an amount the
     Company  deems  materially  in excess of the amounts with  respect  thereto
     demanded by the other Lenders; or

          (c) refuses to consent to a proposed amendment,  modification,  waiver
     or other action requiring  consent of the holders of 100% of the Percentage
     Interests  under Section 11.6(b) that is consented to by the Lenders owning
     at least two-thirds of the Percentage Interests;

then, so long as no Event of Default exists, the Company shall have the right to
seek a  replacement  lender which is reasonably  satisfactory  to the Agent (the
"Replacement  Lender").  The Replacement  Lender shall purchase the interests of
the Affected Lender in the Loan,  Letters of Credit and its Commitment and shall
assume the  obligations  of the Affected  Lender  hereunder  and under the other
Credit  Documents upon execution by the Replacement  Lender of an Assignment and
Acceptance  and the  tender by it to the  Affected  Lender of a  purchase  price
agreed  between it and the Affected  Lender (or, if they are unable to agree,  a
purchase price in the amount of the Affected Lender's Percentage Interest in the
Loan and Letter of Credit Exposure, or appropriate credit support for contingent
amounts included therein, and all other outstanding Credit Obligations then owed
to the Affected Lender).  Such assignment by the Affected Lender shall be deemed
an early  termination  of any LIBOR Pricing Option to the extent of the Affected
Lender's  portion  thereof,  and the Company will pay to the Affected Lender any
resulting amounts due under Section 3.2.4. Upon consummation of such assignment,
the  Replacement  Lender  shall  become  party to this  Agreement as a signatory
hereto  and shall have all the rights and  obligations  of the  Affected  Lender
under this Agreement and the other Credit  Documents with a Percentage  Interest
equal to the Percentage  Interest of the Affected  Lender,  the Affected  Lender
shall be released  from its  obligations  hereunder  and under the other  Credit
Documents, and no further consent or action by any party shall be required. Upon
the  consummation of such  assignment,  the Company,  the Agent and the Affected
Lender  shall make  appropriate  arrangements  so that a new  Revolving  Note is
issued to the  Replacement  Lender if it has acquired a portion of the Revolving
Loan.  The Company and the  Guarantors  shall sign such  documents and take such
other actions  reasonably  requested by the  Replacement  Lender to enable it to
share in the  benefits  of the  rights  created  by the  Credit  Documents.  The
Affected  Lender shall use reasonable  efforts to minimize any increased  costs,
taxes and the impact of adverse Legal Requirements or market  conditions.  Until
the consummation of an assignment in accordance with the foregoing provisions of

                                       98
<PAGE>
this Section 12.3, the Company shall continue to pay to the Affected  Lender any
Credit Obligations as they become due and payable.

13.  Confidentiality.  Each  Lender  will  make no  disclosure  of  confidential
information  furnished  to it by the Company or any of its  Subsidiaries  unless
such information shall have become public, except:

          (a) in connection  with  operations  under or the  enforcement of this
     Agreement or any other Credit Document, if and only to the extent required,
     and in so doing shall require the Person to whom such disclosure is made to
     enter into a  confidentiality  agreement  with  respect to the  information
     disclosed;

          (b)  pursuant  to  any  statutory  or  regulatory  requirement  or any
     mandatory court order, subpoena or other legal process;

          (c) to any  parent or  corporate  Affiliate  of such  Lender or to any
     Credit  Participant,  proposed  Credit  Participant  or proposed  Assignee;
     provided,  however,  that any such  Person  shall  agree to comply with the
     restrictions set forth in this Section 13 with respect to such information;

          (d)  to its  independent  counsel,  auditors  and  other  professional
     advisors  with an  instruction  to such  Person  to keep  such  information
     confidential; and

          (e) with the  prior  written  consent  of the  Company,  to any  other
     Person.

14. Foreign Lenders.  If any Lender or Credit Participant is not incorporated or
organized  under the laws of the United  States of  America or a state  thereof,
such Lender or Credit Participant shall deliver to the Company and the Agent the
following:

          (a) Two duly completed and executed  copies of United States  Internal
     Revenue  Service Form 1001 or 4224 or successor  form,  as the case may be,
     certifying  in each case that such Person is  entitled to receive  payments
     under this Agreement, the Notes and reimbursement obligations under Letters
     of Credit  payable to it,  without  deduction or  withholding of any United
     States federal income taxes; and

          (b) A duly completed and executed Internal Revenue Service Form W-8 or
     W-9 or successor  form, as the case may be, to establish an exemption  from
     United States backup withholding tax.

     Until  such time as the  Company  and the Agent  have  received  such forms
indicating  that payments  hereunder are not subject to deduction or withholding
of United States federal  income tax, the Company shall  withhold  United States
federal  income tax from such  payments  at the  applicable  statutory  rate and
Section 3.8 shall not apply to such withholding.

                                       99
<PAGE>
     Each such Lender or Credit Participant that delivers to the Company and the
Agent a Form  1001 or 4224 and  Form  W-8 or W-9  pursuant  to this  Section  14
further undertakes to deliver to the Company and the Agent two further copies of
Form 1001 or 4224 and Form W-8 or W-9, or successor  applicable  form,  or other
manner of certification, as the case may be, on or before the date that any such
form expires or becomes  obsolete or after the occurrence of any event requiring
a change in the most recent form  previously  delivered by it to the Company and
the Agent.  Such Forms 1001 or 4224  shall  certify  that such  Lender or Credit
Participant  is  entitled  to  receive  payments  under this  Agreement  without
deduction or withholding  of any United States federal income taxes.  Until such
time as the  Company  and the Agent have  received  such forms  indicating  that
payments  hereunder are not subject to deduction or withholding of United States
federal income tax, the Company shall withhold  United States federal income tax
from such payments at the  applicable  statutory  rate and Section 3.8 shall not
apply to such withholding.  The foregoing documents need not be delivered in the
event (i) any change in treaty,  law or  regulation  or official  interpretation
thereof  has  occurred  after  the date  hereof  which  renders  all such  forms
inapplicable  or which  would  prevent  such Lender or Credit  Participant  from
delivering  any such form  with  respect  to it,  or (ii) such  Lender or Credit
Participant  advises the Company  that it is not capable of  receiving  payments
without any deduction or withholding of United States federal income tax. In the
event of clause (ii),  the Company shall  withhold  United States federal income
tax from  payments  to such  Lender or Credit  Participant  in  accordance  with
applicable  law,  and  Section  3.8  shall not  apply to such  withholding.  For
purposes  of the  prior  sentence,  if any such  Lender  or  Credit  Participant
delivers two duly  completed and executed  copies of Form 1001 or successor form
establishing a reduced  withholding tax rate under an applicable tax treaty, the
Company shall  withhold  United States  federal income tax from such payments at
the reduced withholding tax rate established in such treaty. Notwithstanding the
foregoing, if a Lender or Credit Participant has delivered the forms required to
be delivered  under clauses (i) and (ii)  certifying  that such Lender or Credit
Participant  is  entitled  to  receive  payments  under this  Agreement  without
deduction  or  withholding  of any  United  States  federal  income  tax and if,
subsequently, any change in treaty, law or regulation or official interpretation
thereof  occurs which  renders such forms  inapplicable  or which  prevents such
Lender or Credit Participant from delivering any further such forms with respect
to it, then the Company shall  withhold  United States  federal  income tax form
payments to such Lender or Credit  Participant in accordance with applicable law
and Section 3.8 shall apply to such withholding;  provided,  however, that if an
applicable tax treaty provides for a reduced  withholding tax rate,  Section 3.8
shall  only  apply  if such  Lender  or  Credit  Participant  delivers  two duly
completed  and  executed  copies of Form  1001 or  successor  form or  otherwise
complies  with  any  applicable   requirements  for  establishing  such  reduced
withholding tax rate.

15.  Notices.  Except as  otherwise  specified  in this  Agreement,  any  notice
required to be given pursuant to this Agreement  shall be given in writing.  Any
notice, consent, approval, demand or other communication in connection with this
Agreement  shall be deemed  to be given if given in  writing  (including  telex,
telecopy or similar  teletransmission)  addressed  as provided  below (or to the
addressee at such other address as the addressee  shall have specified by notice
actually  received by the  addressor),  and if either (a) actually  delivered in
fully legible form to such address  (evidenced in the case of a telex by receipt

                                      100
<PAGE>
of the  correct  answer  back) or (b) in the  case of a  letter,  unless  actual
receipt of the notice is  required by any Credit  Document  five days shall have
elapsed  after the same shall have been  deposited in the United  States  mails,
with first-class postage prepaid and registered or certified.

     If to the  Company or any of its  Subsidiaries,  to it at its  address  set
forth in Exhibit 7.1 (as supplemented  pursuant to Sections 6.4.1 and 6.4.2), to
the attention of the chief financial officer.

     If to any  Lender  or the  Agent,  to it at its  address  set  forth on the
signature pages of this Agreement or in the Register, with a copy to the Agent.

16. Course of Dealing; Amendments and Waivers.  No course of dealing between any
Lender or the Agent,  on one hand, and the Company or any other Obligor,  on the
other  hand,  shall  operate as a waiver of any of the  Lenders'  or the Agent's
rights under this Agreement or any other Credit  Document or with respect to the
Credit Obligations.  Each of the Company and the Guarantors acknowledges that if
the Lenders or the Agent,  without being  required to do so by this Agreement or
any other  Credit  Document,  give any notice or  information  to, or obtain any
consent from, the Company or any other Obligor,  the Lenders and the Agent shall
not by  implication  have  amended,  waived or modified  any  provision  of this
Agreement  or any other  Credit  Document,  or created any duty to give any such
notice or information or to obtain any such consent on any future  occasion.  No
delay or omission on the part of any Lender of the Agent in exercising any right
under this Agreement or any other Credit  Document or with respect to the Credit
Obligations shall operate as a waiver of such right or any other right hereunder
or  thereunder.  A waiver on any one occasion shall not be construed as a bar to
or waiver of any right or remedy on any future occasion.  No waiver,  consent or
amendment with respect to this  Agreement or any other Credit  Document shall be
binding unless it is in writing and signed by the Agent or the Required Lenders.

17. Venue; Service of Process. Each of the Company and the other Obligors:

          (a) Irrevocably submits to the nonexclusive  jurisdiction of the state
     courts  of The  Commonwealth  of  Massachusetts  and  to  the  nonexclusive
     jurisdiction  of the  United  States  District  Court for the  District  of
     Massachusetts  for the  purpose  of any suit,  action  or other  proceeding
     arising out of or based upon this Agreement or any other Credit Document or
     the subject matter hereof or thereof.

          (b) Waives to the extent not  prohibited by applicable law that cannot
     be waived,  and agrees  not to  assert,  by way of motion,  as a defense or
     otherwise, in any such proceeding brought in any of the above-named courts,
     any claim that it is not subject  personally  to the  jurisdiction  of such
     court,  that its property is exempt or immune from attachment or execution,
     that such proceeding is brought in an inconvenient forum, that the venue of
     such  proceeding  is improper,  or that this  Agreement or any other Credit
     Document,  or the subject matter hereof or thereof,  may not be enforced in
     or by such court.

Each of the Company and the other Obligors consents to service of process in any

                                      101
<PAGE>
such  proceeding  in any manner at the time  permitted  by  Chapter  223A of the
General Laws of The  Commonwealth  of  Massachusetts  and agrees that service of
process by  registered  or certified  mail,  return  receipt  requested,  at its
address specified in or pursuant to Section 15 is reasonably  calculated to give
actual notice.

18. WAIVER OF JURY TRIAL.  TO THE EXTENT NOT  PROHIBITED BY APPLICABLE  LAW THAT
CANNOT BE WAIVED,  EACH OF THE COMPANY,  THE OTHER  OBLIGORS,  THE AGENT AND THE
LENDERS  WAIVES,  AND COVENANTS  THAT IT WILL NOT ASSERT  (WHETHER AS PLAINTIFF,
DEFENDANT OR  OTHERWISE),  ANY RIGHT TO TRIAL BY JURY IN ANY FORUM IN RESPECT OF
ANY ISSUE, CLAIM OR PROCEEDING ARISING OUT OF THIS AGREEMENT OR ANY OTHER CREDIT
DOCUMENT OR THE SUBJECT MATTER HEREOF OR THEREOF OR ANY CREDIT  OBLIGATION OR IN
ANY WAY CONNECTED  WITH THE DEALINGS OF THE LENDERS,  THE AGENT,  THE COMPANY OR
ANY OTHER OBLIGOR IN CONNECTION  WITH ANY OF THE ABOVE, IN EACH CASE WHETHER NOW
EXISTING OR HEREAFTER ARISING AND WHETHER IN CONTRACT,  TORT OR OTHERWISE.  Each
of the Company and the other Obligors  acknowledges that it has been informed by
the  Agent  that  the  provisions  of this  Section  18  constitute  a  material
inducement  upon which each of the  Lenders has relied and will rely in entering
into this Agreement and any other Credit Document,  and that it has reviewed the
provisions  of this  Agreement  with its  counsel.  Any Lender,  the Agent,  the
Company or any other Obligor may file an original  counterpart or a copy of this
Section 18 with any court as written evidence of the consent of the Company, the
other Obligors, the Agent and the Lenders to the waiver of their rights to trial
by jury.

19. Status for Other Debt Documents.  This Agreement refinances and replaces the
Credit  Agreement dated as of November 28, 1995, as amended,  among the Company,
certain of its  Subsidiaries,  Fleet and the other Lenders  parties  thereto for
purposes of constituting the "Bank Credit  Agreement" and "Bank Credit Facility"
as defined in the supplemental indenture for the Senior Notes, the indenture for
the Approved Subordinated Debt and the indenture for the Redemption Subordinated
Debt.

20. General. All covenants,  agreements,  representations and warranties made in
this  Agreement  or any  other  Credit  Document  or in  certificates  delivered
pursuant  hereto or  thereto  shall be  deemed  to have  been  relied on by each
Lender,  notwithstanding any investigation made by any Lender on its behalf, and
shall survive the execution and delivery to the Lenders hereof and thereof.  The
invalidity  or  unenforceability  of any  provision  hereof shall not affect the
validity or  enforceability  of any other provision  hereof,  and any invalid or
unenforceable  provision shall be enforced to the maximum extent of its validity
or  enforceability.  The  headings  in this  Agreement  are for  convenience  of
reference only and shall not limit or otherwise affect the meaning hereof.  This
Agreement and the other Credit Documents  constitute the entire understanding of
the parties with respect to the subject  matter hereof and thereof and supersede
all prior and contemporaneous  understandings and agreements, whether written or
oral.  This  Agreement  may be  executed  in any  number of  counterparts  which

                                      102
<PAGE>
together shall  constitute one  instrument.  This Agreement shall be governed by
and  construed  in  accordance  with the laws (other  than the  conflict of laws
rules) of The Commonwealth of Massachusetts.





                                      103
<PAGE>
        Each of the  undersigned  has caused this  Agreement  to be executed and
delivered by its duly  authorized  officer as an agreement  under seal as of the
date first above written.

                            BUCKEYE CELLULOSE CORPORATION
                            BUCKEYE FLORIDA CORPORATION
                            BUCKEYE FOLEY CORPORATION
                            ALPHA CELLULOSE HOLDINGS INC.
                            ALPHA CELLULOSE CORPORATION
                            BKI INVESTMENT CORPORATION
                            BKI FINANCE CORPORATION

                            By:       /s/ R.E. CANNON
                              -------------------------------------------------
                              As an authorized officer of each of the foregoing
                                         corporations


                            BUCKEYE FLORIDA, LIMITED PARTNERSHIP
                            By Buckeye Florida Corporation, general partner

                            By:      /s/ R.E. CANNON
                              -------------------------------------------------
                              Title:


                            BKI MANAGEMENT COMPANY, L.P.
                            By Buckeye Cellulose Corporation, general partner

                            By:      /s/ R.E. CANNON
                              -------------------------------------------------
                              Title:

                            BKI LIMITED CORPORATION
                            BKI HOLDING CORPORATION 
                            BKI ASSET MANAGEMENT CORPORATION

                            By:      /s/ FRANCIS B. JACOBS II
                              -------------------------------------------------
                                      Francis B. Jacobs, II, President

<PAGE>
                            FLEET NATIONAL BANK

                            By:    /s/ PATRICK GODFREY
                              -------------------------------------------------
                            Title: Managing Director
                            One Federal Street
                            Boston, Massachusetts 02110
                            Telecopy: (617) 346-4806


                            SUNTRUST BANK, CENTRAL FLORIDA N.A.

                            By:    /s/ KURT PUTKONEN
                              -------------------------------------------------
                            Title: Vice President
                            200 South Orange Avenue Tower 4
                            Orlando, Florida 32801
                            Telecopy: (407) 237-6704


                            TORONTO DOMINION (TEXAS), INC.

                            By:    /s/LISA ALLISON 
                              -------------------------------------------------
                            Title: Vice President
                            909 Fannin Street
                            Houston, Texas 77010
                            Telecopy: (713) 951-9921


                            DRESDNER BANK AG
                            NEW YORK AND GRAND CAYMAN BRANCHES

                            By:    /s/ CHRISTOPHER E. SARISKY
                              -------------------------------------------------
                            Title:  Assistant Treasurer

                            By:    /s/ JOHN SWEENEY
                              -------------------------------------------------
                            Title: Vice President
                            190 South LaSalle Street
                            Suite 2700
                            Chicago, Illinois 60603
                            Telecopy: (312) 444-1305
<PAGE>

                            WACHOVIA BANK OF GEORGIA, N.A.

                            By:   /s/ C. DEE O'DELL II
                              -------------------------------------------------
                            Title: Vice President
                            191 Peach Tree Street, North East
                            29th Floor, Mail Code:  3940
                            Atlanta, Georgia  30303
                            Telecopy:  (404) 332-5016


                            FIRST UNION NATIONAL BANK OF NORTH CAROLINA

                            By:    /s/ (ILLEGIBLE SIGNATURE)
                              -------------------------------------------------
                            Title:   Vice President
                            One First Union Center
                            Charlotte, North Carolina 28288-0735
                            Telecopy: (704) 383-0745


                            FIRST TENNESSEE BANK NATIONAL ASSOCIATION

                            By:    /s/  (ILLEGIBLE SIGNATURE)
                              -------------------------------------------------
                            Title:  National Account Officer
                            165 Madison Avenue, 9th Floor
                            Memphis, Tennessee 38103
                            Telecopy: (901) 523-4267


                            FIRST AMERICAN NATIONAL BANK

                            By:      /s/  ELIZABETH VAUGHN
                              -------------------------------------------------
                            Title: SVP
                            6000 Poplar Avenue
                            Suite 300
                            Memphis, Tennessee 38119
                            Telecopy:  (901) 762-5648

<PAGE>

                            ABN AMRO BANK, N.V.

                            By:    /s/ (ILLEGIBLE SIGNATURE)
                              -------------------------------------------------
                            Title: Group Vice President

                            By:   /s/  ILLEGIBLE SIGNATURE)
                              -------------------------------------------------
                            Title: Vice President
                            One Ravinia Drive
                            Suite 1200
                            Atlanta, Georgia 30346
                            Telecopy:  (770) 399-7397


                            THE BANK OF NOVA SCOTIA

                            By:      /s/  F.C.H. ASHBY
                              -------------------------------------------------
                            Title: Senior Manager Loan Operations
                            600 Peachtree Street, N.E.
                            Suite 2700
                            Atlanta, Georgia 30308
                            Telecopy:  (404) 888-8998


                            SUMITOMO BANK

                            By:     /s/   (ILLEGIBLE SIGNATURE)
                              -------------------------------------------------
                            Title: Joint General Manger
                            133 Peachtree Street
                            Suite 3210
                            Atlanta, Georgia 30303
                            Telecopy: (404) 521-1187


================================================================================

                                     [LOGO]
                                    BUCKEYE


                               1997 annual report

================================================================================


<PAGE>



================================================================================


                                     [LOGO]
                                    BUCKEYE


          On the cover of this report, Buckeye introduces its new logo.
           This fresh look conveys the bold, dynamic, and innovative
                     spirit of the Company and its people.


            Buckeye is a technology-driven company. Its future lies
           in anticipating customer needs and applying its technology
                         to deliver creative solutions.


           Buckeye's new logo symbolizes the straightforward approach
            of an experienced company, moving confidently to expand
                            its worldwide business.


=====================================[LOGO]=====================================


<PAGE>



                               [PICTURE OF GLOBE]


                                   we intend
                               to be the world's
                             preeminent supplier of
                            specialty cellulose and
                               absorbent products


<PAGE>



                                    table of
                                  -----------------
                                        contents


Financial Highlights ......................................................    1
Letter to Shareholders ....................................................    2
Business Review ...........................................................    4
Financial Review ..........................................................   12
Consolidated Financial Reports ............................................   15
Directors & Officers ......................................................   31
Shareholder Information ...................................................   32


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


                              financial highlights


 fiscal year ended June 30,               1997       1996       1995       1994
 (in millions, except per share amounts)
- --------------------------------------------------------------------------------
 Net Sales                                $559       $471       $409       $372
 Net Earnings                             $ 53       $ 43       $ 22       $ 13
 Earnings Per Share*                     $2.79      $2.04         --         --
                                   


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

 [THE FOLLOWING TABLES WERE REPRESENTED BY A BAR GRAPH IN THE PRINTED MATERIAL.]

'94   $372                        '94   $13                     
'95   $409                        '95   $22                     
'96   $471                        '96   $43                     '96   $2.04 
'97   $559                        '97   $53                     '97   $2.79 
                                                                 
 Net Sales                       Net Earnings                Earnings Per Share*
In Millions                      In Millions 
                                 


                   *Earnings per share for years prior to the
                   initial public offering are not relevant.


<PAGE>


letter to
         shareholders

We closed our letter in last year's annual report with a statement that Buckeye
was poised to accelerate its growth. Results for fiscal 1997 demonstrate that
this acceleration is well underway. Compared to the prior year:

               o    net sales were up 19%
               o    net earnings were up 24%
               o    earnings per share were up 37%

While delivering these financial results, we successfully combined the Temming
and Alpha acquisitions with our existing specialty cellulose business and
entered the air-laid nonwovens business with our acquisition of Merfin
International.


All of our actions have been part of a strategic plan, now unfolding, to grow
vigorously in both specialty cellulose and absorbent products. Both of these
product areas are technically demanding niche markets. Both depend on
proprietary product innovation. We intend to be the world's preeminent supplier
of specialty cellulose and absorbent products. We are focused on delivering
continued growth in sales and earnings. 


[PHOTO]
Bob Cannon (left) and Dave Ferraro in Geneva, Switerland, Buckeye's European
sales center



Our specialty cellulose acquisitions are already making a significant
contribution to our bottom line and additional synergies are still to come.
Merfin adds an exciting new dimension to our strategy to build a major business
covering the full range of absorbent products. The combination of Buckeye's
expertise in scientifically designed cellulose with Merfin's expertise in
precisely engineered air-laid nonwovens will generate new and exciting
breakthroughs in advanced absorbent materials.



                                      (2)


<PAGE>


To capitalize on the multiple opportunities afforded by our strategy, we have
reorganized our management group. Our specialty cellulose and absorbent
products businesses are each led by two senior vice presidents, one for
commercial and one for manufacturing operations. Their efforts are supported by
centralized functions headed by senior vice presidents for research and
development, finance and accounting, and corporate affairs. Additional
management changes have been made to intensify focus on specific company
objectives.

[PHOTO]

Buckeye's business is based on technology, and we are enlarging our research and
development efforts. We are not only working to create product breakthroughs in
specialty cellulose and absorbent products, but are also conducting research in
upstream technologies that will shape our company's future.

We have taken steps to spread our culture of employee ownership and
performance-based compensation throughout our growing organization. Buckeye
employees and retirees own over 45% of the Company's stock. All employees in our
newly-acquired businesses, like our original organization, are eligible for
bonuses reflecting the level of profit generated by their operation.


Our rapid progress continues to reflect the enthusiastic efforts of our
exceptionally talented employees. Buckeye people are a bold, dynamic, and
innovative group who are forcefully moving the Company forward. They have our
heartfelt thanks, as do our customers and shareholders, who have been loyal and
supportive.

We continue to believe that our sound strategies, outstanding people, and
excellent products will generate the healthy growth that our shareholders have
every right to expect.


/s/Robert E. Cannon

Robert E. Cannon                      
Chairman and Chief Executive Officer                            

/s/David B. Ferraro

David B. Ferraro
President and Chief Operating Officer


                                      (3)


<PAGE>


Customer demand for Buckeye specialty cellulose is expected to increase in
coming years as world population grows and standards of living improve.
Buckeye's unequaled assortment of high quality chemical cellulose products can
be used to manufacture numerous compounds that impart essential characteristics
to a variety of food, textile, cosmetic, and pharmaceutical products. Our focus
is on the high-value segments where above-average growth is occurring. Buckeye's
versatile line of specialty paper celluloses provides durability, porosity, and
permanence to a wide array of advanced materials such as automotive filters,
electronic circuit boards, and premium stationery. Our ability to deliver
customized product innovations is a key element in our customers success. The
Company's commitment to these technically demanding specialty cellulose markets,
proven record of innovation, and unmatched manufacturing performance have
established Buckeye as the preferred supplier of specialty cellulose.


                                     [LOGO]



                              [PHOTO]food casings

Buckeye's high purity cellulose is used in food casings for hot dogs and
sausages where strength and zero defects are important.

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


                                   specialty
                                           cellulose

                                    [PHOTO]



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


                                    shampoo

           Buckeye specialty cellulose makes shampoo rich and thick.

                                    [PHOTO]


                                      (4)


<PAGE>



[PHOTO] cosmetics

Buckeye specialty cellulose adds luster and smoothness to nail polish.

Buckeye specialty cellulose imparts unique chemical or physical characteristics
to a broad and diverse range of consumer and industrial products, from nail
polish to food casings, from ice cream to aerospace components. Buckeye is the
world's only manufacturer of both wood and cotton cellulose, and produces the
broadest range of specialty cellulose in the industry. Buckeye is a leader in
the specialty cellulose markets we serve. Our extensive commitment to research
and development has resulted in important product breakthroughs, and established
Buckeye's technological leadership.

[PHOTO]
filters

Buckeye's high porosity cellulose is used to make automotive filters that are
more efficient and last longer.


                                      (5)


<PAGE>




                                   locations

[PHOTO]
Glueckstadt

Buckeye's worldwide sales force establishes strategic alliances with customers
who are market leaders in their industries and in their geographic regions. Last
year, about two-thirds of Buckeye's specialty cellulose sales were outside the
United States.

The high-value niches that Buckeye serves require comprehensive technical
support. Buckeye's specialty cellulose sales and service engineers average more
than two decades experience, including assignments in the Company's
manufacturing and product development operations.

Buckeye produces specialty cellulose products at state-of-the-art manufacturing
plants in Memphis, Tennessee; Perry, Florida; Lumberton, North Carolina; and
Glueckstadt, Germany. All of Buckeye's specialty cellulose plants are ISO 9002
certified. During the most recent ISO quality audit, the examiner reported,
"Buckeye has implemented and maintains one of the finest quality systems I have
had the pleasure to evaluate."


                                      (6)


<PAGE>




Reliability is Buckeye's manufacturing creed, and Buckeye's specialty cellulose
plants consistently operate with reliability well above the industry average.
Buckeye makes more than 99% of its deliveries on time, as ordered, and meeting
all customer specifications.

Lumberton
[PHOTO]

Specialty Cellulose breakthroughs

Buckeye's superior research and development efforts have provided customers with
breakthrough innovations such as: 

     o    The only successful softwood kraft cellulose for acetate applications

     o    The most effective cellulosic filtration media available

     o    The most efficient cellulose for thickening applications


                                      (7)


<PAGE>


Significant global demographic trends are driving the increased demand for
absorbent products.  o Improving living conditons in Asia, the Middle East, and
Latin America are making feminine hygiene products accessible to millions of
women. The consumption of disposable diapers and adult incontinence products is
also increasing due to healthy economic growth and longer life expectancies.  o
All of these factors indicate that the worldwide consumption of hygiene-related
absorbent products will increase substantially by the turn of the century. o 
Increasing consumer demand for thinner, more form-fitting hygienic products is
stimulating the development of new technology. Buckeye's experienced research
and development team has led the industry in absorbent fiber innovations.  o The
combination of Buckeye's cellulose expertise with Merfin's nonwoven technology
will lead to exciting product breakthroughs.

                                     [LOGO]



[PHOTO]
diapers
Buckeye absorbent cellulose protects babies' tender skin through better
absorbency and fluid transport.
- --------------------------------------------------------------------------------


                               absorbent
                                      products


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


[PHOTO]
feminine hygiene

Buckeye and Merfin collaborate to provide mothers and daughters worldwide with
thinner and more form-fitting feminine hygiene products.


                                      (8)


<PAGE>




[PHOTO]
baby wipes

Merfin air-laid nonwovens used in baby wipes are soft as cloth but more
hygienic.

Absorbent materials offer Buckeye one of its most promising prospects for sales
growth and product diversification. These products are used to increase
absorbency and fluid transport in disposable diapers, feminine hygiene
applications, adult incontinence products, and cloth-like wipes.

Buckeye markets absorbent products in various forms, including cellulose and
air-laid nonwoven materials. Buckeye's absorbent cellulose does an exceptional
job of acquiring, transporting, and retaining fluid in a cost-efficient manner.
Buckeye's Merfin brands of air-laid nonwovens are stronger, softer, and more
absorbent than competing materials. These aesthetically-pleasing fabrics are
used to create many of the products which make our daily lives cleaner and more
comfortable.

[PHOTO]

oshibori

Merfin fabrics provide Asian diners with the refreshing touch of an oshibori
towel.

                                      (9)



<PAGE>





locations


[PHOTOGRAPH]
            ----
            Cork
            ----

Absorbent products used in baby diapers, feminine hygiene products, and adult
incontinence applications have long been an important part of Buckeye's
business. Their significance in the Buckeye product line is being reinforced by
the addition of Merfin's air-laid nonwoven materials.

In May 1997, Buckeye acquired Merfin International, a global leader in the
air-laid nonwovens industry. Merfin's product development team has forged strong
strategic alliances with some of the world's leading manufacturers of hygienic
brands. The design of high performance air-laid composite structures for
sophisticated consumer products is our focus.

Merfin also has the most modern and technologically advanced air-laid facility
in the world, having just commenced operation of a new plant. Located in Cork,
Ireland, this plant features several proprietary systems developed to increase
the capability of the process and uniformity of the products. The Cork facility
will increase Merfin's productive capacity by over 50%.

Merfin's largest facility is located near Vancouver, Canada. Merfin also
operates a converting facility at King, North Carolina.




                                      (10)
<PAGE>



                                                           ---------
                                                           Vancouver
                                                           ---------
                                                                    [PHOTOGRAPH]



Merfin's success is attributable to the quality of its people, many of whom are
pioneers in the air-laid industry. Supported by Merfin's technical experts,
capable operators, and experienced sales people, Buckeye is committed to
broadening its leadership in the air-laid arena. Synergies created by the
Buckeye-Merfin combination will lead to new and exciting breakthroughs in
advanced absorbent materials for our customers.

Absorbent Product breakthroughs

In the absorbent product area, virtually every fiber and air-laid innovation has
been a Buckeye or Merfin breakthrough, including:

     o    The first cellulose-based supersorber

     o    The first chemically crosslinked fiber for diapers

     o    The first multi-bonded air-laid nonwoven



                                      (11)
<PAGE>
- --------------------------------------------------------------------------------
Financial Review
- --------------------------------------------------------------------------------

Introduction

Buckeye Cellulose Corporation (the Company) manufactures specialty cellulose and
absorbent products in the United States, Canada, and Europe, and sells these
products in worldwide markets. The Company began operations under current
management on March 16, 1993, by acquiring the Memphis, Tennessee based
production, research and administrative facilities of Procter & Gamble Cellulose
Company (P&GCC). At the same time, current management formed a partnership to
acquire the Perry, Florida based production facilities of P&GCC, in which P&GCC
retained a financial interest. In November 1995, the Company (1) acquired the
remaining partnership interest of P&GCC and combined the Memphis, Tennessee and
Perry, Florida businesses under a common ownership; (2) completed an initial
primary and secondary public offering of common stock; and (3) refinanced
substantially all of its outstanding indebtedness. In May 1996, the Company
acquired the specialty cellulose facilities of Peter Temming AG (Temming),
located in Glueckstadt, Germany. In September 1996, the Company acquired Alpha
Cellulose Holdings, Inc. (Alpha) with its specialty cellulose producing
facility, located in Lumberton, North Carolina. In May 1997, the Company
completed its tender offer for Merfin International Inc. (Merfin), with
absorbent products facilities located in Delta (near Vancouver), Canada; Cork,
Ireland; and King, North Carolina.

Results of Operations

Comparison of Fiscal Years Ended June 30, 1997
and June 30, 1996

Net sales for 1997 were $558.9 million compared to $471.0 million for 1996, an
increase of $87.9 million or 19%. The increase was primarily due to an 18%
increase in unit sales volume and by a move to a higher value-added product mix.
The unit sales volume increase consisted of a 5% increase from comparable
businesses plus the new volume contributed by acquisitions.

In 1997, operating income was $109.4 million compared to $108.6 million for
1996. Operating income as a percentage of sales declined to 19.6%,
a decrease of 3.5 percentage points from 1996 due to a reduction in the average
unit sales price, excluding product mix changes, higher raw material costs for
cotton linters and wood, and higher selling, research and administrative
expenses. Selling, research and administrative expenses were $10.8 million
higher in 1997 than 1996, and increased as a percentage of sales by 1.0
percentage point, primarily due to added product development spending and
non-compete agreements related to the acquisitions.

Net interest and amortization of debt costs for 1997 were $27.9 million compared
to $17.0 million for 1996, an increase of $10.9 million. The increase was due to
substantially higher debt levels, primarily associated with the acquisitions and
a $50.0 million stock repurchase. 

There was no minority interest in 1997 compared to $16.6 million for the five
month period July-November 1995.

The effective income tax rate was 33.6% for 1997 compared to 35.2% for 1996,
primarily as the result of a full year's effect of the foreign sales corporation
established in November 1995.

The Company's net income for 1997 was $53.3 million, or $2.79 per share,
compared to $43.1 million, or $2.04 per share, for 1996, an increase of $10.2
million or 24%. The 1996 fiscal year reflected a $3.9 million extraordinary
charge for the early retirement of debt.

Comparison of Fiscal Years Ended June 30, 1996 and
June 30, 1995

Net sales for 1996 were $471.0 million compared to $408.6 million for 1995, an
increase of $62.4 million or 15.3%. The increase was primarily due to higher
average unit sales prices which, excluding the effect of product mix changes due
to the Temming acquisition, were 19.3% above 1995. The increase in net sales was


Buckeye Cellulose Corporation

                                      (12)
<PAGE>
- --------------------------------------------------------------------------------
Financial Review
- --------------------------------------------------------------------------------

partially offset by a 4.2% decrease in unit sales volume in 1996 as the result
of softer market demand, in comparison to strong market demand in 1995.

In 1996, operating income was $108.6 million compared to $79.2 million for 1995,
an increase of $29.4 million or 37%. Operating income as a percentage of sales
rose to 23.1%, an improvement of 3.7 percentage points from 1995. The impact of
higher sales discussed previously was partially offset by higher raw material
costs for wood, cotton linters, and process chemicals. Selling, research and
administrative expenses were $2.8 million higher in 1996 than 1995, but
decreased as a percentage of sales from 5.9% to 5.7%. The increase in selling,
research and administrative expenses was primarily due to increased employment
and transition expenses related to the Temming acquisition.

Net interest and amortization of debt costs for 1996 were $17.0 million compared
to $21.2 million for 1995, a decrease of $4.2 million, primarily due to lower
average debt balances during the period preceding the November 1995 business
combination, and lower interest rates following the business combination as the
result of the refinancing of indebtedness.

Minority interest for 1996 was $16.6 million for the five month period
July-November 1995, compared to $23.2 million for the full twelve months of
1995, a decrease of $6.6 million. The decrease is the result of the purchase of
P&GCC's remaining partnership interest as part of the November 1995 combination
of related businesses.

Non-recurring charges associated with the November 1995 and July 1996 secondary
stock offerings totaled $1.9 million and reduced net income by $.09 per share in
fiscal year 1996. There were no non-recurring charges in fiscal year 1995.

The effective income tax rate decreased to 35.2% in 1996 from 36.5% in the prior
year, primarily as the result of establishing a foreign sales corporation in
November 1995.

The Company incurred an extraordinary loss of $3.9 million, net of taxes, in
1996. This loss resulted from the retirement of $57.8 million in principal
amount of the Company's 10 1/4% Senior Notes due 2001.

The Company's income before extraordinary loss for 1996 was $47.0 million, or
$2.23 per share, more than double 1995 net income of $21.7 million. Net income
for 1996 was $43.1 million, or $2.04 per share, which is nearly double 1995 net
income of $21.7 million.

Financial Condition

Cash Flow

Cash provided by operating activities is a major source of funds for the
Company, totaling $117.4 million in 1997, $60.1 million in 1996, and $77.8
million in 1995. Net income increased in each of these years, contributing to
increased cash flow. In 1997, a decrease in inventories of $10.3 million, in
addition to higher net income, contributed to the increase in cash flow. In
1996, an increase of $22.7 million in accounts receivable and $27.6 million in
inventories offset the increase in net income.

Capital expenditures for property, plant and equipment were $42.8 million in
1997, $34.8 million in 1996, and $24.9 million in 1995. The Company made these
expenditures to purchase, modernize, and upgrade production equipment and to
maintain its facilities. Capital expenditures (including environmental
expenditures) for 1998 are expected to increase to approximately $60 million due
primarily to the acquisitions.

During 1997, $67.1 million was used to purchase Company stock, and $172.7
million was used to purchase the common stock of Alpha and Merfin.

Leverage/Capitalization

Total debt increased to $478.1 million at June 30, 1997 from $219.5 million at
June 30, 1996, an increase of $258.6 million, of which the major components are
(1) a public offering for $100 million; (2) net increased borrowings against the
credit facilities of $110.6 million; and (3) assumed debt of $49.3 million
related to the acquisition of Merfin.


                                                   Buckeye Cellulose Corporation

                                      (13)
<PAGE>
- --------------------------------------------------------------------------------
Financial Review
- --------------------------------------------------------------------------------

In July, 1996, the Company issued $100 million in 9 1/4% Senior Subordinated
Notes. The Company used $50 million of the proceeds from the debt offering to
fund a stock repurchase of 2,259,887 shares of common stock. The favorable
impact on earnings per share resulting from this stock repurchase was $0.15 per
share. The remaining proceeds of the debt offering and borrowings from the bank
credit facility were used to fund the purchase of Alpha.

 On May 28, 1997, the bank credit facility was increased to $275 million, and
$146.7 million in borrowings from the facility were used to purchase 97.5% of
the outstanding shares of Merfin. On July 30, 1997, the remaining outstanding
common shares of Merfin were acquired for $3.9 million. The total cost of the
Merfin acquisition is approximately $200 million including $49.3 million in
assumed debt.

The total debt to capital ratio was 78.9% at June 30, 1997, compared to 60.9% in
1996, and 67.4% in 1995. The interest coverage ratio was 5.1x in 1997, 7.9x in
1996, and 4.9x in 1995.

At June 30, 1997, the Company had a $275 million bank credit facility in place
with $56.1 million of unused borrowing capacity assuming the refinancing of
existing Canadian and European Bank and Other Loans of $47.5 million. Also at
June 30, 1997, the Company had purchased 589,500 common shares of the 1,000,000
share buy-back program that was authorized in August 1996.

Liquidity

The Company believes that its cash flow from operations, together with the
borrowings available under the existing bank credit facility, will be sufficient
to fund capital expenditures (including environmental expenditures), meet
operating expenses, fund any common stock repurchases, and service all debt
requirements for the foreseeable future. Consistent with the Company's stated
policy, there are no plans to pay dividends in the foreseeable future.

Environmental Matters

The Company has reached an agreement (the Fenholloway Agreement) with the
Florida Department of Environmental Protection based upon the results of the
recently completed Fenholloway River reclassification analysis. In order to
comply with the Fenholloway Agreement, the Company expects future capital
expenditures of approximately $40 million through fiscal 2000 to modify its
facilities.

Forward-Looking Statements

Except for the historical information contained herein, the matters discussed in
this Annual Report are forward-looking statements that involve risks and
uncertainties, including but not limited to economic, competitive, governmental,
and technological factors affecting the Company's operations, markets, products,
services and prices, and other factors. The Company undertakes no obligation to
publicly release the result of any revisions to these forward-looking statements
to reflect events or circumstances after the date hereof or to reflect the
occurrence of unanticipated events.


Buckeye Cellulose Corporation

                                      (14)
<PAGE>
<TABLE>
- --------------------------------------------------------------------------------
Consolidated Statements of Income    
- --------------------------------------------------------------------------------
<CAPTION>
Year ended June 30 (In thousands, except share data)                  1997                    1996                  1995
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>                     <C>                   <C>         
Net sales                                                        $    558,933            $    470,979          $    408,587
Cost of goods sold                                                    411,751                 335,377               305,150
- ----------------------------------------------------------------------------------------------------------------------------
Gross margin                                                          147,182                 135,602               103,437
Selling, research and administrative expenses                          37,790                  27,035                24,265
- ----------------------------------------------------------------------------------------------------------------------------
Operating income                                                      109,392                 108,567                79,172
Other income (expense):                                                                                       
     Interest income                                                      765                   1,060                 1,138
     Interest expense and amortization of debt costs                  (28,691)                (18,061)              (22,290)
     Other                                                             (1,213)                   (451)                 (615)
     Minority interest                                                     --                 (16,628)              (23,223)
     Secondary offering costs                                              --                  (1,945)                   --
- ----------------------------------------------------------------------------------------------------------------------------
                                                                      (29,139)                (36,025)              (44,990)
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                              
Income before income taxes and extraordinary loss                      80,253                  72,542                34,182
Income taxes                                                           26,979                  25,532                12,470
- ----------------------------------------------------------------------------------------------------------------------------
Income before extraordinary loss                                       53,274                  47,010                21,712
Extraordinary loss, net of tax benefit                                     --                  (3,949)                   --
- ----------------------------------------------------------------------------------------------------------------------------
Net income                                                       $     53,274            $     43,061          $     21,712
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                              
Earnings per share:                                                                                           
     Income before extraordinary loss                            $       2.79            $       2.23         
     Extraordinary loss, net of tax benefit                                --                   (0.19)        
- ----------------------------------------------------------------------------------------------------------------------------
Net income per share                                             $       2.79            $       2.04         
- ----------------------------------------------------------------------------------------------------------------------------
Weighted average shares outstanding                                19,063,606              21,111,793         
- ----------------------------------------------------------------------------------------------------------------------------
  See accompanying notes.                                                                                          
</TABLE>


                                                   Buckeye Cellulose Corporation
                                      (15)
<PAGE>
<TABLE>
- ---------------------------    
Consolidated Balance Sheets    
- ---------------------------    
<CAPTION>
June 30 (In thousands, except share data)                                                        1997                1996
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                                                           <C>                 <C>      
Assets
Current assets:
     Cash and cash equivalents                                                                $   5,164           $      --
     Short-term investments                                                                       2,900               2,900
     Accounts receivable-trade, net of allowance for doubtful accounts of
          $1,322 and $980 at June 30, 1997 and 1996, respectively                                76,527              65,423
     Accounts receivable--other                                                                   3,176               1,382
     Inventories                                                                                107,390             101,028
     Deferred income taxes                                                                        3,479               3,225
     Prepaid expenses and other                                                                   2,487               5,414
- ----------------------------------------------------------------------------------------------------------------------------
Total current assets                                                                            201,123             179,372
- ----------------------------------------------------------------------------------------------------------------------------
Property, plant and equipment, net                                                              382,677             257,598
Goodwill                                                                                        140,845               6,624
Deferred debt costs and other                                                                    12,819               9,205
- ----------------------------------------------------------------------------------------------------------------------------
Total assets                                                                                  $ 737,464           $ 452,799
- ----------------------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------------------
Liabilities and stockholders' equity
Current liabilities:
     Trade accounts payable                                                                   $  29,761           $  23,226
     Accrued expenses                                                                            49,830              36,561
     Notes payable                                                                                3,440               1,620
- ----------------------------------------------------------------------------------------------------------------------------
Total current liabilities                                                                        83,031              61,407
- ----------------------------------------------------------------------------------------------------------------------------
Long-term debt                                                                                  474,631             217,873
Accrued postretirement benefits                                                                  14,208              13,487
Deferred income taxes                                                                            29,846              14,976
Other liabilities                                                                                 7,558               4,168
Commitments and contingencies (Notes 6, 13, and 14)
Stockholders' equity:
     Preferred stock, $.01 par value; 5,000,000 shares authorized;
          none issued or outstanding                                                                 --                  -- 
     Common stock, $.01 par value; 50,000,000 shares authorized;
          21,571,385, and 21,407,223 shares issued and 18,724,598
          and 21,407,223 shares outstanding at June 30, 1997 and 1996,
          respectively                                                                              216                 214
     Additional paid-in capital                                                                  66,143              61,285
     Deferred stock compensation                                                                 (2,200)             (2,373)
     Cumulative translation adjustment                                                           (4,673)               (683)
     Retained earnings                                                                          135,719              82,445
     Treasury shares, 2,846,787 shares                                                          (67,015)                 --
- ----------------------------------------------------------------------------------------------------------------------------
Total stockholders' equity                                                                      128,190             140,888
- ----------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                                                    $ 737,464           $ 452,799
- ----------------------------------------------------------------------------------------------------------------------------
     See accompanying notes.
</TABLE>


Buckeye Cellulose Corporation

                                      (16)
<PAGE>
<TABLE>
- -----------------------------------------------    
Consolidated Statements of Stockholders' Equity    
- -----------------------------------------------    
<CAPTION>

                                                           Additional   Deferred    Cumulative
                                                Common      paid-in      stock      translation   Retained    Treasury
(In thousands, except share data)                stock      capital   compensation  adjustment    earnings     shares       Total
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>         <C>         <C>          <C>          <C>         <C>          <C>      
Balance at July 1, 1994                        $     194   $  44,962   $      --    $      --    $  17,672   $      --    $  62,828
     Issuance of 267,226 shares of
          common stock                                 3          78          --           --           --          --           81
     Net income                                       --          --          --           --       21,712          --       21,712
- ------------------------------------------------------------------------------------------------------------------------------------

Balance at June 30, 1995                             197      45,040          --           --       39,384          --       84,621
     Issuance of 1,725,765 shares of
          common stock                                17      13,132          --           --           --          --       13,149
     Compensation charge for
          stock options                               --         635          --           --           --          --          635
     Deferred stock compensation                      --       2,478      (2,478)          --           --          --           -- 
     Amortization of deferred
          stock compensation                          --          --         105           --           --          --          105
     Translation adjustment                           --          --          --         (683)          --          --         (683)
     Net income                                       --          --          --           --       43,061          --       43,061
- ------------------------------------------------------------------------------------------------------------------------------------

Balance at June 30, 1996                             214      61,285      (2,373)        (683)      82,445          --      140,888
     Purchase of 2,849,387 shares                     --          --          --           --           --     (67,063)     (67,063)
     Issuance of 166,762 shares of
          common stock                                 2       4,249          --           --           --          48        4,299
     Deferred stock compensation                      --         609        (609)          --           --          --           -- 
     Amortization of deferred
          stock compensation                          --          --         782           --           --          --          782
     Translation adjustment                           --          --          --       (3,990)          --          --       (3,990)
     Net income                                       --          --          --           --       53,274          --       53,274
- ------------------------------------------------------------------------------------------------------------------------------------

Balance at June 30, 1997                       $     216   $  66,143   $  (2,200)   $  (4,673)   $ 135,719   $ (67,015)   $ 128,190
- ------------------------------------------------------------------------------------------------------------------------------------
     See accompanying notes.
</TABLE>

                                                   Buckeye Cellulose Corporation
                                      (17)
<PAGE>
<TABLE>
- -------------------------------------
Consolidated Statements of Cash Flows
- -------------------------------------
<CAPTION>

Year ended June 30 (In thousands)                              1997         1996         1995
- ------------------------------------------------------------------------------------------------
<S>                                                        <C>          <C>          <C>
Operating activities
Net income                                                 $  53,274    $  43,061    $  21,712
Adjustments to reconcile net income to net cash provided
   by operating activities:
      Extraordinary loss, net of tax benefit                      --        3,949           --
      Minority interest                                           --       16,628       23,223
      Depreciation                                            30,287       25,212       23,784
      Amortization                                             5,800        1,481        2,113
      Deferred income taxes                                    8,769        8,797        4,179
      Other                                                    4,198        1,523        1,915
      Changes in operating assets and liabilities:
         Accounts receivable                                      (4)     (22,700)      (4,709)
         Inventories                                          10,347      (27,609)       3,099
         Prepaid expenses and other assets                     3,998       (3,325)      (1,124)
         Accounts payable and other current liabilities          736       13,043        3,595
- ------------------------------------------------------------------------------------------------
Net cash provided by operating activities                    117,405       60,060       77,787

Investing activities
Acquisitions of businesses                                  (172,670)     (89,192)          --
Purchases of property, plant and equipment                   (42,757)     (34,807)     (24,922)
Purchases of short-term investments                               --       (2,920)     (13,616)
Proceeds from sale of short-term investments                      --        9,726       14,685
Other                                                           (440)        (954)      (1,074)
- ------------------------------------------------------------------------------------------------
Net cash used in investing activities                       (215,867)    (118,147)     (24,927)

Financing activities
Proceeds from sale of equity interests                            48       13,149           81
Purchase of treasury shares                                  (67,063)          --           --
Net borrowings under revolving line of credit                110,612       54,620        2,500
Proceeds from long-term debt                                  99,449      149,439           --
Payments for debt issuance costs                              (4,677)      (5,506)          --
Minority interest distribution                                    --       (1,590)      (4,598)
Principal payments on long-term debt and other               (34,992)    (163,687)     (46,155)
- ------------------------------------------------------------------------------------------------
Net cash provided by (used in) financing activities          103,377       46,425      (48,172)
Effect of foreign currency rate fluctuations on cash             249         (127)          --
- ------------------------------------------------------------------------------------------------
Increase (decrease) in cash and cash equivalents               5,164      (11,789)       4,688
Cash and cash equivalents at beginning of year                    --       11,789        7,101
- ------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of year                   $   5,164    $      --    $  11,789
- ------------------------------------------------------------------------------------------------
See accompanying notes.
</TABLE>

                                                   Buckeye Cellulose Corporation
                                      (18)
<PAGE>
- --------------------------------------------------------------------------------
Notes to Consolidated Financial Statements       In thousands, except share data
- --------------------------------------------------------------------------------

1. Accounting Policies

Business Description and Basis of Presentation

The financial statements as of and for the year ended June 30, 1997 and 1996 are
consolidated financial statements of Buckeye Cellulose Corporation and its
subsidiaries (the Company). The financial statements for the year ended June 30,
1995 are combined consolidated financial statements of Buckeye Cellulose
Corporation (BCC) and Buckeye Florida Corporation (BFC). All significant
intercompany accounts and transactions have been eliminated in consolidation and
combination.

Under an agreement dated March 16, 1993, Madison Dearborn Capital Partners, L.P.
(MDCP) and members of the Company's current management organized BCC and BFC to
acquire the assets comprising the cotton linter and wood pulp businesses and
certain assets of the headquarters of the Cellulose & Specialties Division of
The Procter & Gamble Cellulose Company (P&GCC). BFC served as the sole general
partner of and held a 50% interest in Buckeye Florida, Limited Partnership
(BFLP), which operated the wood pulp business located in Perry, Florida (the
Foley Plant). P&GCC retained a limited partnership interest in the wood pulp
business and granted BFC an option to purchase P&GCC's limited partnership
interest (the P&G Call Option). On November 28, 1995, shareholders of BFC
exchanged all of their outstanding common stock for common stock of BCC, and BFC
became a wholly-owned subsidiary of BCC. Concurrently, through the exercise of
the P&G Call Option, the Company and its subsidiaries redeemed and/or acquired
the limited partnership interest in BFLP for $62,078 in cash.

The Company manufactures and distributes a broad variety of wood and cotton
linter-based specialty cellulose products used in numerous applications
including disposable diapers, engine air and oil filters, food casings, rayon
textile filament, tapes, thickeners, and papers. With the purchase of Merfin
International Inc. on May 28, 1997, the Company now manufactures and distributes
air-laid nonwovens for use in personal hygiene, baby wipes, and industrial
products.

Cash and Cash Equivalents 

The Company considers cash equivalents to be temporary cash investments with a
maturity of three months or less when purchased.

Short-term Investments

Short-term investments consist of a $2,900 certificate of deposit which the
Company has pledged as collateral to secure loans obtained by certain officers
of the Company.

Inventories

Inventories are stated at the lower of cost (determined on the average cost
method or on a first-in, first-out basis) or market. 

Property, Plant and Equipment

Property, plant and equipment is stated at cost. The cost of major renewals and
improvements is capitalized. Depreciation is computed by the straight-line
method over the following estimated useful lives: buildings--30 to 40 years;
machinery and equipment--5 to 13 years. 

Intangible Assets 

Goodwill is amortized by the straight-line method over thirty to forty years.
The Company periodically reviews the value of its goodwill to determine if an
impairment has occurred. Potential impairment of recorded goodwill is measured
by the undiscounted value of expected future operating cash flows in relation to
its net capital investment in the subsidiary. Approximately 95% of the Company's
goodwill is attributable to the Company's 1997 acquisitions (see Note 2).
Goodwill is net of accumulated amortization of $3,035 and $1,854 at June 30,
1997 and 1996, respectively. Deferred debt costs are amortized by the interest
method over the life of the related debt and are net of accumulated amortization
of $1,236 and $531 at June 30, 1997 and 1996, respectively. Non-compete
agreements, which are included in deferred debt costs and other on the
consolidated balance sheet, are amortized over the agreement term using the
straight-line method, and are net of accumulated amortization of $2,756 and $123
at June 30, 1997 and 1996, respectively.


                                      (19)

<PAGE>
- --------------------------------------------------------------------------------
Notes to Consolidated Financial Statements                             Continued
- --------------------------------------------------------------------------------

Income Taxes

The Company has provided for income taxes under the liability method.
Accordingly, deferred income taxes reflect the net tax effects of temporary
differences between the carrying amounts of assets and liabilities for financial
reporting purposes and the amounts used for income tax purposes. No provision is
made for U.S. income taxes applicable to undistributed earnings of foreign
subsidiaries that are indefinitely reinvested in foreign operations.

Risk Management

The Company selectively uses interest rate swap contracts and foreign currency
forward and option contracts to offset the effects of interest and exchange rate
risk. The differentials to be received or paid under interest rate contracts are
recognized in income over the life of the contracts as adjustments to interest
expense. Gains or losses on termination of interest rate contracts are
recognized as other income or expense when terminated in conjunction with the
retirement of associated debt. The foreign currency forward and option contracts
that are designated as effective hedges are deferred and included in income as
part of the underlying transactions.

Credit Risk

The Company generally obtains credit insurance or requires the customer to
provide a letter of credit for export sales. Credit limits have been established
for each domestic customer and those foreign customers where credit insurance is
not available. Credit limits are monitored routinely. It is not the Company's
policy to require collateral or other security for domestic or foreign sales.

Environmental Costs

Liabilities are recorded when environmental assessments are probable and the
cost can be reasonably estimated. Generally, the timing of these accruals
coincides with the earlier of completion of a feasibility study or the Company's
commitment to a plan of action based on the then known facts.

Revenue Recognition

Revenues are recognized when title to the goods passes to the customer. Net
sales is comprised of sales reduced by sales allowances and distribution costs.

Foreign Currency Translation

Company management has determined that the local currency of its German,
Canadian and Irish subsidiaries is the functional currency, and accordingly
Deutsche mark, Canadian dollar, and Irish punt denominated balance sheet
accounts are translated into United States dollars at the rate of exchange in
effect at fiscal year end. Income and expense activity for the period is
translated at the weighted average exchange rate during the period. Translation
adjustments are included as a separate component of stockholders' equity.

Use of Estimates

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

Earnings Per Share

Earnings per share have been computed based on the weighted average number of
common shares outstanding during the period plus, when their effect is dilutive,
common stock equivalents, representing outstanding stock options. Fully diluted
earnings per share are not materially different from primary earnings per share,
and accordingly are not presented.

Earnings per share have not been presented for years prior to June 30, 1996, as
they are not considered relevant.

In February 1997, the Financial Accounting Standards Board issued Statement No.
128, Earnings Per Share, which is required to be adopted in the quarter ending
December 31, 1997. At that time, the Company will be required to change the
method currently used to compute earnings per share and to restate all prior
periods. Basic earnings per share presented under Statement 128 will be
equivalent to earnings per share as previously reported. Upon adoption of
Statement 128, the Company will report diluted earnings per share including the
effect of stock options, which for all periods presented was less than 3%
dilutive.


                                      (20)


<PAGE>
- --------------------------------------------------------------------------------
Notes to Consolidated Financial Statements                             Continued
- --------------------------------------------------------------------------------

Stock-Based Compensation

As allowed under the provisions of SFAS No. 123, Accounting for Stock-Based
Compensation, which the Company adopted in fiscal 1997, the Company applies the
provisions of Accounting Principles Board Opinion No. 25, Accounting for Stock
Issued to Employees, and related interpretations to account for its stock option
plans.

Reclassifications

Certain amounts in the 1995 and 1996 financial statements have been reclassified
to conform with the 1997 financial statement presentation.

2. Business Combinations

The November 1995 acquisition of the P&GCC limited partnership interest has been
recorded using the purchase method of accounting. The allocation of the purchase
price is based on the respective fair value of assets and liabilities, and
resulted in an increase to property, plant and equipment of $4,098 and a
reduction in goodwill of $9,951. The operations of BFLP are consolidated in the
accompanying financial statements and the limited partnership interest is
recorded as a minority interest prior to the date of acquisition/redemption.

Effective May 1, 1996, Buckeye Cellulose GmbH, a wholly-owned subsidiary of the
Company, purchased the property, plant, equipment, and inventories of the
specialty cellulose business of Peter Temming AG (the Temming Business) in
Glueckstadt, Germany for $27,114 in cash plus assumed liabilities of $2,994. The
acquisition was accounted for using the purchase method of accounting. The
allocation of the purchase price is based on the respective fair value of assets
and liabilities at the date of acquisition.

Temming purchase price allocation
- --------------------------------------------------------------------------------
Inventory                                                               $11,721
Property, plant and equipment                                            16,870
Non-compete agreement                                                     1,517
- --------------------------------------------------------------------------------
                                                                        $30,108
- --------------------------------------------------------------------------------

On September 1, 1996, the Company acquired all of the issued and outstanding
stock of Alpha Cellulose Holdings, Inc. (Alpha) for $25,921 in cash, 164,162
shares of Company common stock valued at $4,244 and the assumption of long-term
debt of $34,276. Alpha is located in Lumberton, North Carolina and its primary
business is the manufacture of specialty cellulose. The acquisition was
accounted for using the purchase method of accounting. The allocation of the
purchase price is based on the respective fair value of assets and liabilities
at the date of acquisition. The excess of the purchase price over the fair value
of the net assets has been recorded as goodwill, and is being amortized on a
straight line basis over 30 years.

Alpha purchase price allocation
- --------------------------------------------------------------------------------
Working capital, net of cash                                           $ 13,950
Property, plant and equipment                                            27,538
Other assets                                                                390
Non-compete agreement                                                     4,000
Goodwill                                                                 25,021
Other liabilities                                                        (6,458)
- --------------------------------------------------------------------------------
                                                                       $ 64,441
- --------------------------------------------------------------------------------

On May 28, 1997, the Company's wholly-owned subsidiary, Buckeye Acquisition Inc.
(BAI), acquired 97.5% of the common shares of Merfin International Inc. (Merfin)
for $146,749 in cash. On July 30, 1997, BAI acquired the remaining outstanding
common shares of Merfin for $3,869 in cash. The total purchase price includes
$150,618 in cash and the assumption of debt of $49,323. Merfin is one of the
leading manufacturers of air-laid nonwovens which are used as ultra thin
absorbent cores in feminine hygiene and adult incontinence products, with
facilities located in Canada, Ireland, and the United States. The acquisition
was accounted for using the purchase method of accounting. The allocation of the
purchase price is based on the respective fair value of assets and liabilities
at the date of acquisition. The excess of the purchase price over the fair value
of the net assets has been recorded as goodwill, and is being amortized on a
straight-line method over 40 years.

Merfin purchase price allocation
- --------------------------------------------------------------------------------
Working capital, net of cash                                          $   3,012
Property, plant and equipment                                            89,025
Goodwill                                                                110,991
Other liabilities                                                        (3,087)
- --------------------------------------------------------------------------------
                                                                      $ 199,941
- --------------------------------------------------------------------------------


                                      (21)
<PAGE>
- --------------------------------------------------------------------------------
Notes to Consolidated Financial Statements                             Continued
- --------------------------------------------------------------------------------

The consolidated operating results of the Temming Business, Alpha, and Merfin
have been included in the consolidated statements of income from the respective
date of acquisition. The following unaudited pro forma results of operations
assume that the acquisition of P&GCC's limited partnership interest in BFLP, the
acquisitions of the Temming Business, Alpha, and Merfin, the Company Stock
Repurchase (see Note 7), and related financing transactions occurred at the
beginning of the periods presented.

Pro forma results of operations

Year ended June 30                                       1997             1996
- --------------------------------------------------------------------------------
Net sales                                              $618,686         $630,456
Income before extraordinary loss                         41,255           47,522
Net income                                               41,255           43,553
Earnings per common share:
  Income before extraordinary loss                         2.19             2.50
  Net income                                               2.19             2.29
- --------------------------------------------------------------------------------

The pro forma financial information is presented for information purposes only
and is not necessarily indicative of the operating results that would have
occurred had the business combinations and related transactions been consummated
as of the above dates, nor is it necessarily indicative of future operating
results. The pro forma results of operations for the year ended June 30, 1997
include certain non-recurring charges, including acquisition related costs
incurred by Alpha and Merfin prior to the date of acquisition. These charges
reduced pro forma net income and net income per share by $4,360 and $.23,
respectively, for the year ended June 30, 1997.

3. Inventories

Components of inventories

June 30                                                  1997             1996
- --------------------------------------------------------------------------------
Raw materials                                          $ 25,409         $ 20,340
Finished goods                                           63,932           65,276
Storeroom and other supplies                             18,049           15,412
- --------------------------------------------------------------------------------
                                                       $107,390         $101,028
- --------------------------------------------------------------------------------

4. Property, plant and equipment

Components of property, plant and equipment

June 30                                               1997               1996
- --------------------------------------------------------------------------------
Land and land improvements                         $   7,270          $   5,415
Buildings                                             49,727             42,301
Machinery and equipment                              348,834            252,824
Construction in progress                              63,798             14,341
- --------------------------------------------------------------------------------
                                                     469,629            314,881
Accumulated depreciation                             (86,952)           (57,283)
- --------------------------------------------------------------------------------
                                                   $ 382,677          $ 257,598
- --------------------------------------------------------------------------------

5. Accrued expenses

Components of accrued expenses

June 30                                                 1997              1996
- --------------------------------------------------------------------------------
Retirement plans                                       $12,042           $11,212
Vacation pay                                             3,998             3,287
Maintenance accrual                                      6,901             9,482
Sales program accrual                                    5,728             3,268
Interest                                                 5,171             1,117
Employee compensation                                    3,076             2,085
Other                                                   12,914             6,110
- --------------------------------------------------------------------------------
                                                       $49,830           $36,561
- --------------------------------------------------------------------------------

6. Debt

Components of long-term debt

June 30                                                  1997            1996
- --------------------------------------------------------------------------------
Senior Subordinated Notes due 2005                     $149,499         $149,460
Senior Subordinated Notes due 2008                       99,475             --
Senior Notes due 2001                                     6,913            6,913
Credit Facility                                         170,000           61,500
Canadian Bank Loans                                      24,969             --
European Bank and Other Loans                            22,552             --
Other                                                     1,223             --
- --------------------------------------------------------------------------------
                                                       $474,631         $217,873
- --------------------------------------------------------------------------------

The Company completed a public offering of $150,000 principal amount of 8 1/2%
Senior Subordinated Notes due December 15, 2005 (the Senior Subordinated Notes)
during November 1995. The Senior Subordinated

                                      (22)
<PAGE>
- --------------------------------------------------------------------------------
Notes to Consolidated Financial Statements                             Continued
- --------------------------------------------------------------------------------

Notes are unsecured  senior  subordinated  obligations  and are  subordinated in
right of  payment  to the  prior  payment  in full of all  senior  indebtedness,
including the indebtedness  under the Credit Facility and the outstanding Senior
Notes due 2001. A portion of the  proceeds  from the Senior  Subordinated  Notes
were used to retire $45,594 of the Senior Notes,  resulting in an  extraordinary
loss of $3,228, net of tax benefit.

The Senior  Subordinated  Notes are redeemable at the option of the Company,  in
whole or in part,  at any time on or after  December  15,  2000,  at  redemption
prices varying from 104.25% of principal  amount to 100.00% of principal  amount
on or after  December 15, 2003,  in each case  together  with accrued and unpaid
interest to the date of redemption.

The Company completed a public offering of $100,000 principal amount of 9 1/4%
Senior Subordinated Notes due September 15, 2008 (the Subordinated Notes) on
July 2, 1996. The Subordinated Notes are unsecured senior subordinated
obligations and are subordinated in right of payment to the prior payment in
full of all senior indebtedness, including the indebtedness under the Credit
Facility, the outstanding Senior Notes and the Senior Subordinated Notes.

The Subordinated Notes are redeemable at the option of the Company,  in whole or
in part,  at any time on or after  September  15,  2001,  at  redemption  prices
varying from 104.625% of principal  amount to 100.00% of principal  amount on or
after September 15, 2004, in each case together with accrued and unpaid interest
to the date of redemption.

The Company entered into a new credit facility (the Credit  Facility) on May 28,
1997,  providing for borrowings up to $275,000.  The Credit Facility matures May
28, 2002, and on May 28, 2001, borrowing  availability reduces to $200,000.  The
interest rate applicable to borrowings  under the Credit Facility is the agent's
prime rate or a LIBOR  based  rate  ranging  from  LIBOR plus  0.450% to 1.125%.
Borrowings at June 30, 1997 were at an average rate of 6.48%.  Letters of credit
issued through the Credit  Facility  aggregating  $1,332 are outstanding at June
30, 1997. The amount available for borrowing under the Credit Facility, assuming
the  refinancing  of  existing  Canadian  and  European  Bank and Other Loans of
$47,521, is $56,147 at June 30, 1997.

The 10 1/4%  Senior  Notes due May 15,  2001 (the  Senior  Notes) are  unsecured
obligations and are equal (pari passu) in the right of payment with all existing
and future  indebtedness of the Company which is not subordinated  indebtedness.
During the year ended June 30, 1996, the Company  purchased and retired  $57,807
of its Senior Notes.

The Senior Notes are  redeemable  at the option of the  Company,  in whole or in
part, at any time on or after May 15, 1998, at  redemption  prices  varying from
103.875% of principal  amount to 100.00% of principal amount on or after May 15,
2000,  in each case  together  with  accrued and unpaid  interest to the date of
redemption.

On May 28, 1997, the Company assumed the debt of Merfin including  Canadian Bank
Loans and European Bank and Other Loans.  The European Bank and Other Loans were
valued at fair market value at the date of acquisition  and retired on August 1,
1997 at no additional cost using borrowings under the Credit Facility. The first
Canadian bank loan has  outstanding  principal of $15,570 and bears  interest at
the bank's prime  lending rate plus 3/4% per year on the unfixed  portion of the
outstanding  balance. Of this amount,  $9,135 and $5,800 have been fixed through
interest rate swaps at 8% and 6.22%, respectively. The second Canadian bank loan
has  outstanding  principal  of $7,286,  with  interest  fixed at a rate of 8.3%
through an interest  rate swap.  The third  Canadian  bank loan has  outstanding
principal of $1,696 with interest fixed at a rate of 6% through an interest rate
swap.  Included in Canadian Bank Loans is the fair market value of interest rate
swap agreements aggregating $417.

At June 30, 1997, the Company  classified $24,969 under the Canadian Bank Loans,
due within one year, as long-term  debt. The Company has both the intent and the
ability,  through its existing Credit Facility,  to refinance these amounts on a
long-term basis.


                                      (23)
<PAGE>
- --------------------------------------------------------------------------------
Notes to Consolidated Financial Statements                             Continued
- --------------------------------------------------------------------------------

Aggregate maturities of long-term debt assuming the Canadian Bank Loans are
refinanced under the Credit Facility are as follows: 1998--none; 1999--none;
2000--none; 2001--$25,657; 2002--$200,000; and $248,974 thereafter. Under the
terms of substantially all long-term debt agreements, the Company is required to
comply with certain covenants including minimum net worth, interest coverage
ratios, and limitations on restricted payments and levels of indebtedness. At
June 30, 1997, the amount available for the payment of dividends or the
acquisition of treasury stock was approximately $17,000 under the most
restrictive of these agreements.

The Company has a revolving credit line of approximately $7,750 with a financial
institution at a rate of interest of 4.8% at June 30, 1997. The outstanding
balance under this revolving line of credit was $3,440 at June 30, 1997 and is
classified as notes payable in the consolidated balance sheet. Letters of credit
issued through the revolving line of credit of $1,647 are outstanding at June
30, 1997. The revolving line of credit expires April 30, 1998.

Total interest paid by the Company for the years ended June 30, 1997, 1996, and
1995 was $24,311, $17,460, and $21,755, respectively.

7. Stockholders' Equity

Immediately prior to the Company's initial public offering of its Common Stock,
the previously outstanding Class A Common and Class B Common of BCC and BFC were
converted into shares of Common Stock of the Company. The aggregate number of
shares of Common Stock issued to the holders of Class A Common and Class B
Common, respectively, was determined based on the accreted liquidation
preference of the Class A Common at the time of conversion and the total equity
valuation of the Company. The Company also effected an approximate 9.2:1.0 stock
split. Share and per share amounts presented have been restated to reflect the
conversion and stock split, with an offsetting adjustment to additional paid-in
capital.

In November 1995, 8,222,500 shares of Common Stock were sold through an initial
public offering of the Company's Common Stock. Of the 8,222,500 shares,
7,475,000 were shares sold by a selling stockholder and the remaining 747,500
shares were issued and sold by the Company. Net proceeds to the Company were
$12,819, net of underwriting discounts and expenses associated with the
offering. The proceeds were used to retire $12,213 (principal amount) of Senior
Notes in January 1996, resulting in an extraordinary loss of $721, net of tax
benefit. If the retirement of Senior Notes, using the net proceeds to the
Company of the offering, were assumed to have taken place at the beginning of
fiscal 1996, net income per share would have been reduced by $.01 per share.

On July 2, 1996, BKI Investment Corporation, a newly formed, wholly-owned
subsidiary of the Company, purchased 2,259,887 shares of Common Stock from MDCP
for $22.125 per share (the Company Stock Repurchase) for an aggregate purchase
price of $50,000. Additionally, on July 2, 1996, MDCP sold to certain
individuals employed by the Company and their related trusts, in an exempt
transaction under the Securities Act of 1933, as amended, an aggregate of
1,385,269 shares of Common Stock for $22.125 per share (the Individuals' Stock
Purchase). The purchase price for the Company Stock Repurchase and the
Individuals' Stock Purchase reflected the prevailing market price when the
parties decided to pursue definitive agreements and sought board approval.

Concurrently with the completion of the Company Stock Repurchase and the
Individuals' Stock Purchase, MDCP sold 2,887,935 shares of Common Stock in a
public offering and the Company issued and sold $100,000 principal amount of
Senior Subordinated Notes, the net proceeds of which were used to fund the
Company Stock Repurchase and, together with borrowings under the Company's
credit facility, to acquire the stock of Alpha.

In addition to the Company Stock Repurchase, the Company acquired as treasury
stock 589,500 common shares under a 1,000,000 share buy-back program authorized
in August 1996. These treasury shares are being reserved for issuance under
existing stock option programs and for other purposes.

The Company's stock option plans provide for the granting of either incentive or
nonqualified stock options to employees and non-employee directors. Options are
subject to terms and conditions determined


                                      (24)
<PAGE>
- --------------------------------------------------------------------------------
Notes to Consolidated Financial Statements                             Continued
- --------------------------------------------------------------------------------

by the Compensation Committee of the Board of Directors, and generally are
exercisable in increments of 20% per year beginning one year from date of grant
and expire ten years from date of grant. 

Option plan activity
                                                                        Average
                                                                        Exercise
                                                        Options          Price
- --------------------------------------------------------------------------------
Outstanding at June 30, 1996                           1,070,000        $17.57
Granted                                                   75,000         18.92
Exercised                                                 (2,600)        18.50
- --------------------------------------------------------------------------------
Outstanding at June 30, 1997                           1,142,400         17.65
- --------------------------------------------------------------------------------
Exercisable at June 30, 1997                             262,017         18.29
- --------------------------------------------------------------------------------

There were 1,305,000 and 1,380,000 shares reserved for grants of options at June
30, 1997 and 1996, respectively. The following summary provides information
about stock options outstanding and exercisable at June 30, 1997:

                                    Outstanding                  Exercisable
                       ------------------------------------  -------------------
                                                   Average
                                     Average      Remaining             Average
                                     Exercise       Life                Exercise
Exercise Price          Options        Price       (Years)   Options     Price
- --------------------------------------------------------------------------------
$15-$21                1,022,400      $16.74         8.5     223,017    $17.06
$25-$27                  120,000       25.45         9.0      39,000     25.32
- --------------------------------------------------------------------------------
Total                  1,142,400       17.65         8.6     262,017     18.29
- --------------------------------------------------------------------------------


In connection with the grant of certain stock options to employees in 1997 and
1996, the Company recorded deferred stock compensation of $609 and $2,478,
respectively, for the difference between the fair value at the date of grant and
the option price. Such amount is presented as a reduction of stockholders equity
and is amortized over the vesting period of the related stock options.

The Company has estimated the fair value of each option grant using the
Black-Scholes option pricing model. The fair value was estimated with the
following weighted average assumptions: expected life of the stock options of
eight years; volatility of the expected market price of common stock of .27; a
risk-free interest rate of 6%; and no dividends. Option pricing models, such as
the Black-Scholes model, require the input of highly subjective assumptions
including the expected stock price volatility which are subject to change from
time to time. Pro forma amounts for 1997 reflect total compensation expense from
the awards made in 1996 and 1997. Since compensation expense from stock options
is recognized over the future years vesting period, and additional awards
generally are made each year, pro forma amounts for 1997 may not be
representative of future years amounts. During 1997, 50,000 options were granted
with an exercise and market price of $15.19 and $27.375, respectively, and an
estimated grant-date fair value of $18.29. Additionally, 25,000 options were
granted in 1997, with an exercise and market price of $26.375, and an estimated
grant-date fair value of $12.35.

The following pro forma information has been prepared as if the Company had
accounted for its employee stock options using the fair value based method of
accounting established by SFAS No. 123:

Year ended June 30                                    1997                1996
- --------------------------------------------------------------------------------
Net income:
        As reported                               $   53,274          $   43,061
        Pro forma                                     51,866              42,373
- --------------------------------------------------------------------------------
Earnings per share:
        As reported                               $     2.79          $     2.04
        Pro forma                                       2.72                2.01
- --------------------------------------------------------------------------------


8. Income Taxes

Provision for income taxes

Year ended June 30                            1997          1996          1995
- --------------------------------------------------------------------------------
Current:
        Federal                              $17,472       $15,701       $ 7,256
        State and other                          738         1,034         1,035
- --------------------------------------------------------------------------------
                                              18,210        16,735         8,291
Deferred:
        Federal                                8,242         8,414         3,652
        State                                    527           383           527
- --------------------------------------------------------------------------------
                                               8,769         8,797         4,179
- --------------------------------------------------------------------------------
                                             $26,979       $25,532       $12,470
- --------------------------------------------------------------------------------

                                      (25)
<PAGE>
- --------------------------------------------------------------------------------
Notes to Consolidated Financial Statements                             Continued
- --------------------------------------------------------------------------------

The provision for income taxes differs from the amount computed by applying the
statutory federal income tax rate of 35% to income before income taxes and
extraordinary loss due to the following:

Rate analysis

Year ended June 30                       1997            1996            1995
- --------------------------------------------------------------------------------
Expected tax expense                   $ 28,089        $ 25,390        $ 11,964
State taxes                                 850             857             693
Foreign sales
  corporation                            (3,030)         (2,112)           --
Nondeductible items                       1,104             681            --
Other                                       (34)            716            (187)
- --------------------------------------------------------------------------------
                                       $ 26,979        $ 25,532        $ 12,470
- --------------------------------------------------------------------------------

Significant components of the Company's deferred tax assets (liabilities) are as
follows:

Deferred tax assets (liabilities)

June 30                                                 1997             1996
- --------------------------------------------------------------------------------
Deferred tax liabilities:
  Depreciation                                        $(39,339)        $(24,807)
  Other                                                 (4,167)          (2,210)
- --------------------------------------------------------------------------------
                                                       (43,506)         (27,017)
Deferred tax assets:
  Postretirement benefits                                5,113            4,786
  Inventory costs                                        1,102              843
  Alternative minimum tax credit                          --              1,902
  Net operating loss                                     3,942            1,598
  Nondeductible reserves                                 3,720            5,196
  Other                                                  3,262              941
- --------------------------------------------------------------------------------
                                                        17,139           15,266
- --------------------------------------------------------------------------------
                                                      $(26,367)        $(11,751)
- --------------------------------------------------------------------------------

The Company paid income taxes of $16,965, $16,832, and $6,884 during the years
ended June 30, 1997, 1996, and 1995, respectively.

The Company has a foreign net operating loss carryforward of approximately
$7,884 which has no expiration date.

The Company's extraordinary loss of $3,949 for the year ended June 30, 1996 is
net of an income tax benefit of $2,383.

9. Employee Benefit Plans

The Company has a defined contribution retirement plan covering U.S. employees.
The Company contributes 1% of the employee's gross compensation plus 1/2% for
each year of service up to a maximum of 11% of the employee's gross
compensation. The plan also provides for additional contributions by the Company
contingent upon the Company's results of operations. Contribution expense for
the retirement plan for the years ended June 30, 1997, 1996, and 1995 was
$7,528, $7,424, and $7,125, respectively.

Also, the Company provides medical, dental, and life insurance postretirement
plans covering U.S. employees who meet specified age and service requirements.
Certain employees who met specified age and service requirements on March 15,
1993 are covered by the Procter & Gamble plans and are not covered by these
plans. The Company's current policy is to fund the cost of these benefits as
payments to participants are required. Expense for postretirement benefits for
the years ended June 30, 1997, 1996, and 1995 was $721, $536, and $376,
respectively.

Accrued postretirement benefits

June 30                                                  1997            1996
- --------------------------------------------------------------------------------
Accumulated postretirement
  benefits:
  Eligible active plan participants                    $    108        $    146
  Retirees                                                  154              84
  Other active plan participants                          9,226           8,022
- --------------------------------------------------------------------------------
                                                          9,488           8,252
Unrecognized gain from
  plan amendments                                         5,256           5,906
Unrecognized net loss                                    (1,066)         (1,222)
Other                                                       530             551
- --------------------------------------------------------------------------------
                                                       $ 14,208        $ 13,487
- --------------------------------------------------------------------------------

The weighted average annual assumed rate of increase in the per capita cost of
covered benefits (i.e. health care cost trend rate) for the medical plans is
9.0% for 1998 and is assumed to decrease gradually to 5.75% in 2005 and remain
level thereafter. Due to the benefit cost limitations in the plan, the health
care cost trend rate assumption does not have a significant effect on the
amounts reported.

                                      (26)
<PAGE>
- ------------------------------------------
Notes to Consolidated Financial Statements    Continued
- ------------------------------------------

The weighted average discount rate used in determining the accumulated
postretirement benefit obligation was 7.75% and 7.5% at June 30, 1997 and 1996,
respectively.

10. Significant Customer

The Company has entered into an agreement whereby Procter & Gamble will purchase
a specified tonnage of fluff pulp from the Company each year. The agreement
expires on December 31, 2002. Shipments of fluff pulp under the agreement are
made to Procter & Gamble affiliates worldwide, as directed by Procter & Gamble.
Net sales to Procter & Gamble for the years ended June 30, 1997, 1996, and 1995
were $189,461, $171,819, and $157,901, respectively.

11. Geographic Reporting

Geographic Segments

The Company has manufacturing operations in the United States, Canada, Germany,
and Ireland. Net sales and identifiable assets by geographic area are as
follows:

Year ended June 30                          1997           1996           1995
- --------------------------------------------------------------------------------
Net sales:
  United States                           $501,124       $460,321       $408,587
  Other                                     57,809         10,658             --
- --------------------------------------------------------------------------------
Identifiable assets:
  United States                           $498,690       $413,022       $379,056
  Other                                    238,774         39,777             --
- --------------------------------------------------------------------------------

Operating data of foreign subsidiaries was not material during the relatively
short period since acquisition. Other identifiable assets for the year ended
June 30, 1997, includes $139,908 pertaining to operations in Canada.

Export Sales

Gross export sales by U.S. operations as a percent of consolidated total gross
sales are as follows:

Year ended June 30                         1997            1996            1995
- --------------------------------------------------------------------------------
Europe                                      32%             32%             30%
Asia                                        18              23              26
Other                                       10              14              14
- --------------------------------------------------------------------------------
                                            60%             69%             70%
- --------------------------------------------------------------------------------

12. Research and Development Expenses

Research and development costs of $8,423, $5,365, and $4,656 were charged to
expense as incurred for the years ended June 30, 1997, 1996, and 1995,
respectively.

13. Purchase Commitments

At June 30, 1997, under four separate agreements expiring at various dates
through December 31, 2002, the Company is required to purchase certain timber
from specified tracts of land that is available for harvest. At the option of
the Company, certain of these timber purchase commitments may be extended
through December 31, 2010. The contract price under the terms of these
agreements is either at the then current market price or at fixed prices as
stated in the contract. The fixed and determinable purchase obligations related
to these contracts, based on contract prices as of June 30, 1997, are as
follows:

Timber purchase commitments
                                                                         Amounts
- --------------------------------------------------------------------------------
1998                                                                     $19,150
1999                                                                      18,633
2000                                                                      16,479
2001                                                                      14,620
2002                                                                      11,906
Thereafter                                                                 5,531
- --------------------------------------------------------------------------------
                                                                         $86,319
- --------------------------------------------------------------------------------

Purchases under these agreements for the years ended June 30, 1997, 1996, and
1995 were $23,441, $25,443, and $21,819, respectively.

14. Contingencies

The Company is subject to various environmental laws and regulations. The
Company has reached an agreement (the Fenholloway Agreement) with the Florida
Department of Environmental Regulation based upon the results of an
environmental study of the Company's operations. In order to comply with the
Fenholloway Agreement, the Company expects future capital expenditures of
approximately $40,000 through 2000 to modify its facilities. In addition to the
cost of compliance with the Fenholloway Agreement,


                                                   Buckeye Cellulose Corporation

                                      (27)
<PAGE>
- ------------------------------------------
Notes to Consolidated Financial Statements    Continued
- ------------------------------------------

the cost of future compliance with other environmental regulations will depend
on environmental regulations which are subject to change and the subsequent
definition of the necessary technology to meet the changing regulations.
Therefore, it is difficult to determine the total amount of expenditures that
may be required in the future. 

The Foley Plant is on the EPA CERCLIS list of potential hazardous substance
release sites prepared pursuant to CERCLA. The EPA conducted a site
investigation in early 1995. Although the Company considers it unlikely that the
Foley Plant will be listed on the CERCLA National Priorities List and hence
require remedial action, the possibility of such listing cannot be ruled out. If
the site were to be placed on the National Priorities List, the costs associated
with conducting a CERCLA remedial action could be material.

The Company is involved in certain legal actions and claims arising in the
ordinary course of business. It is the opinion of management that such
litigation and claims will be resolved without material adverse effect on the
Company's financial position or results of operation.

15. Fair Values of Financial Instruments

For certain of the Company's financial instruments, including cash and cash
equivalents, short-term investments, accounts receivable, accounts payable,
other accrued liabilities and notes payable, the carrying amounts approximate
fair value due to their short maturities. The fair value of the Company's
long-term debt is based on an average of the bid and offer prices at year-end.
The carrying value and fair value of long-term debt at June 30, 1997 were
$474,631 and $476,995, respectively, and at June 30, 1996 were $217,873 and
$209,924, respectively.


16. Quarterly Results of Operations (Unaudited)

<TABLE>
<CAPTION>
                                                          First             Second               Third              Fourth
                                                         Quarter            Quarter             Quarter             Quarter
- ----------------------------------------------------------------------------------------------------------------------------
Year ended June 30, 1997
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                <C>                 <C>                 <C>      
Net sales                                               $ 126,514          $ 142,992           $ 139,499           $ 149,928
Gross margin                                               32,318             35,914              36,414              42,536
Operating income                                           24,543             26,828              27,083              30,938
Net income                                                 11,942             12,757              13,963              14,612
Earnings per share:
  Net income                                                 0.62               0.66                0.74                0.78
- ----------------------------------------------------------------------------------------------------------------------------
Year ended June 30, 1996
- ----------------------------------------------------------------------------------------------------------------------------
Net sales                                               $ 108,566          $ 117,013           $ 113,246           $ 132,154
Gross margin                                               33,495             33,801              34,380              33,926
Operating income                                           27,303             27,872              28,004              25,388
Income before extraordinary loss                            7,737              9,902              15,513              13,858
Net income                                                  7,737              6,674              14,792              13,858
Earnings per share:
  Income before extraordinary loss                           0.37               0.47                0.72                0.65
  Extraordinary loss                                           --              (0.15)              (0.03)                 --
  Net income                                                 0.37               0.32                0.69                0.65
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

Buckeye Cellulose Corporation

                                      (28)
<PAGE>
- --------------------
Report of Management
- --------------------

The preparation and integrity of the financial statements of Buckeye Cellulose
Corporation are the responsibility of its management. These statements, which
include amounts based on management's best estimates and judgments, have been
prepared in conformity with generally accepted accounting principles and in the
opinion of management fairly present the Company's financial position, results
of operations and cash flows.

The Company maintains accounting and internal control systems which it believes
are adequate to provide reasonable assurance that assets are safeguarded against
loss from unauthorized use or disposition and that the financial records are
reliable for preparing financial statements. The selection and training of
qualified personnel, plus the establishment and communication of accounting and
administrative policies and procedures, are important elements of these control
systems.

The report of Ernst & Young LLP on their audits of the accompanying financial
statements follows. This report states that the audits were made in accordance
with generally accepted auditing standards. These standards include a study and
evaluation of internal controls for the purpose of establishing a basis for
reliance thereon relative to the scope of their audits of the financial
statements.

The Board of Directors, through its Audit Committee consisting solely of outside
directors, meets periodically with management and the independent auditors to
discuss audit and financial reporting matters. To assure independence, Ernst &
Young LLP has direct access to the Audit Committee.

   /s/  Robert E. Cannon                          /s/  David B. Ferraro      
     Robert E. Cannon                                David B. Ferraro      
Chairman of the Board and                  President and Chief Operating Officer
 Chief Executive Officer                                                        


- --------------------------------------------------------------------------------
Report of Independent Auditors
- --------------------------------------------------------------------------------


To the Board of Directors and Stockholders of Buckeye Cellulose Corporation

We have audited the accompanying consolidated balance sheets of Buckeye
Cellulose Corporation as of June 30, 1997 and 1996 and the related consolidated
statements of income, stockholders' equity, and cash flows for each of the three
years in the period ended June 30, 1997. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Buckeye Cellulose
Corporation at June 30, 1997 and 1996, and the consolidated results of its
operations and its cash flows for each of the three years in the period ended
June 30, 1997 in conformity with generally accepted accounting principles.

Memphis, Tennessee                                 /s/ Ernst & Young LLP
August 7, 1997


                                      (29)


<PAGE>
<TABLE>
- -----------------------
Selected Financial Data
- -----------------------


<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                       Company                                                           Predecessor
                                                                                                                             (a)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                               March       July 1,
                                                                                                             16,  1993      1992
                                                                                                              through      through
Year ended June 30                                                                                            June 30,     March 15
(In thousands, except per share data)                   1997          1996          1995          1994          1993         1993
- ------------------------------------------------------------------------------------------------------------------------------------
Operating Data:                                          (b)           (c)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>           <C>           <C>           <C>           <C>          <C>     
Net sales                                             $558,933      $470,979      $408,587      $371,526      $113,074     $233,460
Operating income                                       109,392       108,567        79,172        55,689        21,031       21,366
Income before extraordinary loss                        53,274        47,010        21,712        12,968         4,704       21,366
Net income                                              53,274        43,061        21,712        12,968         4,704       21,366
Earnings per share: (d)
     Income before extraordinary loss                     2.79          2.23
     Net income                                           2.79          2.04
Balance sheet data:
- ------------------------------------------------------------------------------------------------------------------------------------
Total assets                                          $737,464      $452,799      $379,056      $374,204      $403,542     $446,732
Long-term debt less
     current portion                                   474,631       217,873       166,202       203,482       278,713
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
(a)  The Predecessor was historically operated as part of P&GCC. The Predecessor
     was allocated certain expenses for services provided by P&GCC and Procter &
     Gamble, including sales, general management, and financial services. Costs
     and expenses were allocated using formulas, primarily based on estimates of
     efforts expended and sales. Since debt obligations of Procter & Gamble were
     not specifically identifiable with individual operating units, interest
     charges are not reflected in the financial data of the Predecessor. Since
     Procter & Gamble had no tax sharing agreement for allocating income taxes
     to operating units, income tax expense or benefit is not reflected in the
     financial data of the Predecessor. On March 16, 1993, the Company acquired
     from P&GCC all of the assets of the Predecessor.

(b)  Includes the operations of Alpha from September 1, 1996 and Merfin from May
     28, 1997, their respective dates of acquisition.

(c)  In fiscal 1996, an extraordinary loss of $3,949, net of tax benefit, was
     recognized on the early retirement of a portion of the Senior Notes. The
     minority interest charge representing P&GCC's limited partnership interest
     in BFLP ceased on November 28, 1995. Includes the operations of the Temming
     Business from May 1, 1996, the date of acquisition.

(d)  Historical net income per share has not been presented as it is not
     considered relevant for periods prior to June 30, 1996.
</FN>
</TABLE>

Buckeye Cellulose Corporation
                                      (30)
<PAGE>
- --------------------------------------------------------------------------------
Directors and Officers of Buckeye Cellulose Corporation
- --------------------------------------------------------------------------------

Directors

Robert E. Cannon
Chairman of the Board and Chief Executive Officer

R. Howard Cannon
President
Dryve, Inc.

Red Cavaney*
President and Chief Executive Officer
American Plastics Council

David B. Ferraro
President and Chief Operating Officer

Henry F. Frigon+
Private Investor

Samuel M. Mencoff*+
Vice President
Madison Dearborn Partners, Inc.

Harry J. Phillips, Sr.*+
Chairman of the Executive Committee
Browning-Ferris, Inc.

*  Audit Committee
+  Compensation Committee



Corporate Officers

Robert E. Cannon, Chairman & Chief Executive Officer

David B. Ferraro, President & Chief Operating Officer

Henry P. Doggrell, Senior Vice President, Corporate Affairs & General Counsel

George B. Ellis, Senior Vice President, Manufacturing-Specialty Cellulose

E. Allen Eppinger, Senior Vice President, Manufacturing-Absorbent Products

Paul N. Horne, Senior Vice President, Commercial-Specialty Cellulose

B. Jerry L. Huff, Senior Vice President, Research & Development

Kristopher J. Matula, Senior Vice President, Commercial-Absorbent Products

David H. Whitcomb, Senior Vice President, Finance & Accounting

Charles S. Aiken, Vice President, Wood Cellulose Manufacturing

G. Douglas Allbritton, Vice President, Cotton Fiber Purchasing

William L. Blankenship, Vice President, Cotton Cellulose Manufacturing

Thomas R. Day, Vice President, Americas & Far East Cellulose Sales

Robert F. Eggleston, Vice President, Information Systems

William M. Handel, Vice President, Human Resources

R. Neil O'Brien, Vice President, External Affairs

Mann A. Shoffner, Vice President, Cellulose Sales & Marketing

James L. Westphal, Vice President, Nonwovens Sales & Marketing

Sheila Jordan Cunningham, Secretary & Associate General Counsel

Officer Retirement  Herman P. van Eck, Vice President, Sales, retired in August 
                    1997 after 40 years of distinguished service and outstanding
                    contributions to Buckeye and its predecessors.


                                      (31)
<PAGE>
- --------------------------------------------------------------------------------
Shareholder Information
- --------------------------------------------------------------------------------


Common Stock Price Range
                                                        Stock Price
- --------------------------------------------------------------------------------
Year ended June 30                             1997                  1996*
                                         High       Low        High       Low
                                       -----------------------------------------
First quarter (ended September 30)     $27 5/8    $22
Second quarter (ended December 31)      28 1/8     25 3/8    $22 1/2    $19
Third quarter (ended March 31)          32 1/4     25 3/4     24         21 1/4
Fourth quarter (ended June 30)          37         29 7/8     29 1/8     21 7/8

*Beginning with the initial public offering in November 1995 

The Company has no plans to pay dividends in the foreseeable future.


Corporate Headquarters
Buckeye Cellulose Corporation
1001 Tillman Street
P. O. Box 80407
Memphis, TN 38108-0407
Telephone: 901-320-8100

Transfer Agent & Registrar
Union Planters National Bank
P. O. Box 387
Memphis, TN 38147

Auditors
Ernst & Young LLP
1400 One Commerce Square
Memphis, TN 38103

Stock Listing and Shareholders
Buckeye Cellulose Corporation is traded on the New York Stock Exchange under the
symbol BKI. There were approximately 5,225 shareholders on September 3, 1997,
based on the number of record holders of the Company's common stock and an
estimate of the number of individual participants represented by security
position listings.

Annual Meeting
The Buckeye Cellulose Corporation annual meeting of shareholders will be held on
Tuesday, October 21, 1997 at 5:00 p.m. (CDT) at the Dixon Gallery and Gardens,
4339 Park Avenue, Memphis, TN.

Supplemental Information
For copies of the form 10-K annual report filed with the Securities and Exchange
Commission, or for additional information about Buckeye, please contact: Mimi
Hall, Buckeye Cellulose Corporation, 5395 Estate Office Drive, Suite One,
Memphis, TN 38119-3636, telephone: 901-682-1360.



                                      (32)
<PAGE>








                                     [LOGO]






<PAGE>









[LOGO] BUCKEYE  1001 Tillman Street, P. O. Box 80407, Memphis, TN 38108-0407


<PAGE>

                                                                    EXHIBIT 21.1

                         SUBSIDIARIES OF THE REGISTRANT


          Subsidiary                              Jurisdiction of Incorporation
==================================                =============================

Buckeye Florida Corporation                                   Delaware

Buckeye Foley Corporation                                     Delaware

Buckeye Florida, Limited Partnership                          Delaware

Buckeye Cellulose S.A.                                        Switzerland

Buckeye (Barbados) Ltd.                                       Barbados

Buckeye Cellulose GmbH                                        Germany

BKI Management Company, L.P                                   Tennessee

BKI Holding Corporation                                       Delaware

BKI Finance Corporation                                       Tennessee

BKI Asset Management Corporation                              Delaware

BKI Limited Corporation                                       Delaware

BKI Investment Corporation                                    Delaware

Alpha Cellulose Holdings, Inc.                                Delaware

Buckeye Lumberton Corporation                                 North Carolina

Buckeye Acquisition Inc.                                      Canada

Merfin International Inc.                                     Canada

Merfin Europe Ltd.                                            Ireland

Merfin Systems, Inc.                                          Delaware


                                                                   EXHIBIT 23.0


                         CONSENT OF INDEPENDENT AUDITORS

     We consent to the  incorporation  by reference in this Annual  Report (Form
10-K) of  Buckeye  Cellulose  Corporation  of our report  dated  August 7, 1997,
included  in the  1997  Annual  Report  to  Shareholders  of  Buckeye  Cellulose
Corporation.

     Our audit  also  included  the  financial  statement  schedule  of  Buckeye
Cellulose   Corporation   listed  in  Item   14(a)(2).   This  schedule  is  the
responsibility of the Company's management.  Our responsibility is to express an
opinion based on our audits. In our opinion,  the financial  statement  schedule
referred to above, when considered in relation to the basic financial statements
taken as a whole,  presents fairly in all material  respects the information set
forth therein.

     We also  consent to the  incorporation  by  reference  in the  Registration
Statements (Form S-8,  Numbers 33-80865 and 33-80867)  pertaining to the Buckeye
Retirement  Plus  Savings  Plan and the Buckeye  Retirement  Plan and (Form S-8,
Number 333-33621)  pertaining to the Alpha Cash Option Thrift Plan of our report
dated August 7, 1997, with respect to the consolidated  financial statements and
schedule of Buckeye Cellulose  Corporation included or incorporated by reference
in this Annual Report (Form 10-K).



                                                 ERNST & YOUNG LLP
Memphis, Tennessee
September 24, 1997


<TABLE> <S> <C>

<ARTICLE>                             5
<MULTIPLIER>                                     1000
       
<S>                                       <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                         JUN-30-1997
<PERIOD-END>                              JUN-30-1997
<CASH>                                          5,164
<SECURITIES>                                    2,900
<RECEIVABLES>                                  81,025
<ALLOWANCES>                                    1,322
<INVENTORY>                                   107,390
<CURRENT-ASSETS>                              201,123
<PP&E>                                        469,629
<DEPRECIATION>                                 86,952
<TOTAL-ASSETS>                                737,464
<CURRENT-LIABILITIES>                          83,031
<BONDS>                                       474,631
                               0
                                         0
<COMMON>                                          216
<OTHER-SE>                                    128,974
<TOTAL-LIABILITY-AND-EQUITY>                  737,464
<SALES>                                       558,933
<TOTAL-REVENUES>                              558,933
<CGS>                                         411,751
<TOTAL-COSTS>                                 449,541
<OTHER-EXPENSES>                                1,213
<LOSS-PROVISION>                                    0
<INTEREST-EXPENSE>                             27,926
<INCOME-PRETAX>                                80,253
<INCOME-TAX>                                   26,979
<INCOME-CONTINUING>                            53,274
<DISCONTINUED>                                      0
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                   53,274
<EPS-PRIMARY>                                    2.79
<EPS-DILUTED>                                    2.79
        



</TABLE>


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