ROYAL GRIP INC
10-Q, 1996-08-14
FABRICATED RUBBER PRODUCTS, NEC
Previous: U S DRUG TESTING INC, 10-Q, 1996-08-14
Next: FIRST ALLIANCE CORP /KY/, 10-Q, 1996-08-14



                       SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549-1004
                     ---------------------------------------

                                    FORM 10-Q
(Mark One)

[ X ]        QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
             EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 1996

                                       or

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

                        Commission File Number 0 - 22230

                                ROYAL GRIP, INC.
                                ----------------

            Nevada                                      86-0615648
- -------------------------------             ------------------------------------
(State or other jurisdiction of             (IRS employer identification number)
        incorporation)

                              444 West Geneva Drive
                              Tempe, Arizona 85282
                                 (602) 829-9000
               ---------------------------------------------------
               (Address, including zip code, and telephone number,
                      including area code, of registrant's
                          principal executive offices)

           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  shorter  period  that the
registrant was required to file such  reports),  and (2) has been subject to the
filing requirements for at least the past 90 days.
                                               Yes  X       No 
                                                   ---         ---
           Indicate  the number of shares  outstanding  of each of the  issuer's
classes of common stock, as of the latest practicable date (August 9, 1996).

                    Common stock, $.001 par value: 2,734,678

- --------------------------------------------------------------------------------
<PAGE>
                         ROYAL GRIP, INC. AND SUBSIDIARY

                                      INDEX
<TABLE>
<CAPTION>

                                                                                                     Page
                                                                                                     ----
<S>                                                                                                   <C>
PART I.   FINANCIAL INFORMATION

          Item 1. Financial Statements

                    Condensed Consolidated Balance Sheets-                                            3
                         June 30, 1996 and December 31, 1995


                    Condensed Consolidated Statements of Operations-                                  4
                         Three Months and Six Months Ended
                         June 30, 1996 and June 30, 1995

                    Condensed Consolidated Statements of Cash Flows-                                  5
                         Six Months Ended
                         June 30, 1996 and June 30, 1995

                    Notes to Condensed Consolidated  Financial Statements                             6

          Item 2. Management's Discussion and Analysis of
                    Financial Condition and Results of Operations                                     8


PART II. OTHER INFORMATION

          Item 6. Exhibits and Reports on Form 8-K                                                    12

SIGNATURE                                                                                             13

EXHIBITS

          11        Computation of Net Loss Per Share                                                 14
</TABLE>
<PAGE>
Part I                                    ROYAL GRIP, INC. AND SUBSIDIARY
Item 1
                                       CONDENSED CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                  June 30,        December 31,
                                                                                    1996              1995
                                                                                  --------        ------------
<S>                                                                             <C>               <C>   
                           ASSETS
Current assets:
     Cash and cash equivalents                                                  $     30,987      $    413,345
     Trade accounts receivable (net of allowance for
           doubtful accounts of  $337,740 and $227,070
           as of June 30, 1996 and December 31, 1995,
           respectively)                                                           2,912,868         1,864,012
     Income tax refund receivable                                                       --             101,139
     Inventories                                                                   1,467,959         1,720,296
     Prepaid expenses and other current assets                                        47,253           144,828
                                                                                ------------      ------------
           Total current assets                                                    4,459,067         4,243,620
                                                                                ------------      ------------

Property and equipment, net                                                        5,285,485         6,258,292
Intangible assets, net                                                             1,011,551         1,083,240
Other assets                                                                          56,375            58,675
                                                                                ------------      ------------
                                                                                $ 10,812,478      $ 11,643,827
                                                                                ============      ============

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
     Revolving line of credit                                                   $    425,000      $       --
     Current portion of long-term debt and capital leases                            121,766           136,643
     Accounts payable and accrued expenses                                         1,625,992         1,671,626
                                                                                ------------      ------------
           Total current liabilities                                               2,172,758         1,808,269
                                                                                ------------      ------------

Long-term debt and capital leases, less current portion                               95,610           161,422

Stockholders' equity:
     Preferred stock, par value $.001 per share 
        Authorized 5,000,000 shares; none issued
     Common stock, par value $.001 per share 
        Authorized 15,000,000 shares; issued and
        outstanding 2,734,678 shares at June 30, 1996
        and at December 31, 1995                                                       2,735             2,735
     Additional paid-in capital                                                   12,213,792        12,199,288
     Retained earnings (deficit)                                                  (3,672,417)       (2,527,887)
                                                                                ------------      ------------
           Total stockholders' equity                                              8,544,110         9,674,136
                                                                                ------------      ------------
                                                                                $ 10,812,478      $ 11,643,827
                                                                                ============      ============

     See accompanying notes to condensed consolidated financial statements.
</TABLE>
                                        3
<PAGE>
                         ROYAL GRIP, INC. AND SUBSIDIARY

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>

                                                              Three Months Ended           Six Months Ended
                                                                   June 30,                    June 30,
                                                        --------------------------    --------------------------
                                                            1996           1995           1996           1995
                                                        -----------    -----------    -----------    -----------
<S>                                                     <C>            <C>            <C>            <C>    
Net sales                                               $ 5,094,490    $ 4,978,905    $ 9,452,111    $ 9,462,982
Cost of goods sold                                        3,953,154      3,656,724      7,192,700      6,708,682
                                                        -----------    -----------    -----------    -----------
    Gross profit                                          1,141,336      1,322,181      2,259,411      2,754,300

Selling, general and administrative expenses              1,703,910      1,861,579      3,375,365      3,893,752
                                                        -----------    -----------    -----------    -----------
    Loss from operations                                   (562,574)      (539,398)    (1,115,954)    (1,139,452)

Other expenses, net                                         (12,709)       (12,939)       (28,576)       (27,288)
                                                        -----------    -----------    -----------    -----------

    Loss before income tax benefit                         (575,283)      (552,337)    (1,144,530)    (1,166,740)

Income tax benefit                                             --          (54,600)          --         (300,000)
                                                        -----------    -----------    -----------    -----------

    Net loss                                            $  (575,283)   $  (497,737)   $(1,144,530)   $  (866,740)
                                                        -----------    -----------    -----------    -----------

Net loss per share                                      $     (0.21)   $     (0.18)   $     (0.42)   $     (0.32)
                                                        ===========    ===========    ===========    ===========
Shares used in net loss per share                         2,734,678      2,734,678      2,734,678      2,734,678
                                                        ===========    ===========    ===========    ===========
</TABLE>
     See accompanying notes to condensed consolidated financial statements.

                                        4
<PAGE>
                         ROYAL GRIP, INC. AND SUBSIDIARY

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                                                          Six Months Ended
                                                                                                              June 30,
                                                                                                 --------------------------------
                                                                                                     1996                    1995
                                                                                                     ----                    ----
<S>                                                                                              <C>                    <C>   
CASH FLOWS FROM OPERATING ACTIVITIES
     Net loss                                                                                    $(1,144,530)           $  (866,740)
     Adjustments to reconcile net loss to net cash
        used by operating activities:
         Depreciation and amortization                                                               835,131                987,109
         Compensatory stock option grant                                                              14,504                   --
         Loss on disposition of property and equipment                                                22,175                  6,047
         Decrease in deferred income taxes                                                              --                 (272,000)
         Increase in trade accounts receivable                                                    (1,048,856)              (930,409)
         Decrease in income tax refund receivable                                                    101,139                   --
         Decrease in inventories                                                                     252,337                665,910
         Decrease in prepaid expenses and other current assets                                        97,575                 19,978
         Increase in other assets and intangibles                                                    (21,354)               (24,974)
         Increase (Decrease) in trade accounts payable
         and accrued expenses                                                                        (45,634)               697,394
                                                                                                 -----------            -----------
              Net cash (used) provided by operating activities                                      (937,513)               282,315
                                                                                                 -----------            -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of property and equipment                                                            (578,075)              (498,849)
     Proceeds from sale of property and equipment                                                    788,919                    500
                                                                                                 -----------            -----------
              Net cash provided by (used in) investing activities                                    210,844               (498,349)
                                                                                                 -----------            -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Principal payments under capital lease obligations                                              (15,161)               (13,685)
     Advances on notes payable                                                                        26,309                 11,863
     Principal payments on notes payable                                                             (91,837)               (83,114)
     (Decrease) Increase in revolving line of credit                                                 425,000               (200,000)
                                                                                                 -----------            -----------
              Net cash provided by (used in) financing activities                                    344,311               (284,936)
                                                                                                 -----------            -----------
     Net decrease in cash                                                                           (382,358)              (500,970)
     Cash at beginning of period                                                                     413,345              1,193,909
                                                                                                 -----------            -----------
     Cash at end of period                                                                       $    30,987            $   692,939
                                                                                                 ===========            ===========
</TABLE>
     See accompanying notes to condensed consolidated financial statements.

                                        5
<PAGE>
                         ROYAL GRIP, INC. AND SUBSIDIARY

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


(1)      Basis of Presentation
         ---------------------
         The accompanying  condensed consolidated financial statements have been
prepared in accordance with generally accepted accounting  principles,  pursuant
to rules and  regulations  of the  Securities  and Exchange  Commission.  In the
opinion of management the accompanying  condensed  financial  statements include
all  adjustments (of a normal  recurring  nature) which are necessary for a fair
presentation  of  the  results  for  the  interim  periods  presented.   Certain
information and footnote  disclosures have been condensed or omitted pursuant to
such rules and  regulations.  It is suggested that these condensed  consolidated
financial  statements  be read in  conjunction  with  the  financial  statements
included in the Company's annual report on Form 10-K for the year ended December
31,  1995,  as filed with the  Securities  and Exchange  Commission.  Results of
operations in interim  periods are not  necessarily  indicative of results to be
expected for a full year.

(2)      Inventories
         -----------
               Inventories consist of the following:

                                                  June 30,        December 31,
                                                    1996               1995
                                                ----------        ------------
               Finished goods                   $  823,686        $ 1,144,516
               Work in process                      78,467            188,677
               Raw materials                       585,806            575,306
                                                ----------         ----------
                                                 1,487,959          1,908,499
               Less reserves                        20,000            188,203
                                                ----------         ----------
                                                $1,467,959         $1,720,296
                                                ==========         ==========

                                        6
<PAGE>
(3)      Revolving line of credit
         ------------------------
         The  Company  has a  $1.2  million  revolving  line  of  credit  with a
commercial bank in Phoenix,  Arizona.  Amounts  outstanding bear interest at the
bank's  prime  rate plus 1/2%  which was  8.75% on June 30,  1996.  Interest  is
payable monthly and principal  balances are due when the line expires on May 30,
1997. At June 30, 1996, $425,000 was outstanding on the line. The revolving line
of credit  agreement  contains  debt  covenants  for which  the  Company  was in
compliance at June 30,1996.

(4)      Deferred Income Taxes
         ---------------------
         The Company  accounts  for income  taxes under the asset and  liability
method  of  Statement  of  Financial   Accounting   Standards  (SFAS)  No.  109,
"Accounting for Income Taxes."
         No tax  benefit is  recognized  in the second  quarter of 1996 due to a
100%  valuation  allowance  related  to the  net  operating  loss  carry-forward
deferred tax asset.  This will have the effect of reducing income tax expense in
future periods in which the net operating loss carry forwards are realized.

(5)      Reclassification
         ----------------
                  The Condensed  Consolidated  Statement of  Operations  for the
three months and six months ended June 30, 1995  reflect a  reclassification  of
$400,000 from selling,  general and administrative expense to cost of goods sold
related to the provision in the second  quarter of 1995 in  connection  with the
bartering transaction.

                                        7
<PAGE>
Part I
Item 2                MANAGEMENT'S DISCUSSION AND ANALYSIS
                 OF FINANCIAL CONDITION AND RESULTS OF OPERATION

Forward Looking Statements
         The Private  Securities  Litigation Reform Act of 1995 provides a "safe
harbor" for forward looking statements. The Company's Form 10-K, this Form 10-Q,
any other Form 10-Q, any Form 8-K, or any other written or oral  statements made
by or on behalf of the Company's current views with respect to future events and
financial  performance.  These forward looking statements are subject to certain
uncertainties  and other  factors  that  could  cause  actual  results to differ
materially from such statements.  These uncertainties and other factors include,
but  are  not  limited  to,  uncertainties   relating  to  economic  conditions,
uncertainties relating to customer plans and commitments,  uncertainties related
to the Company's cost of raw materials, the competitive environment in which the
Company operates, and changes in the financial markets relating to the Company's
capital  structure  and  cost  of  capital.   The  words  "believe,"   "expect,"
"anticipate,"  "project,"  and  similar  expressions  identify  forward  looking
statements,  which speak only as of the date the statement was made. The Company
undertakes  no  obligation  to  publicly  update or revise any  forward  looking
statements, whether as a result of new information, future events, or otherwise.

Introduction
         During the quarter,  the Company took several actions which it believes
will have a positive impact on future earnings and cash flow. Principal measures
include the elimination of approximately 30 positions,  the subleasing of 10,700
square feet at the Company's Tempe, Arizona manufacturing facility following the
consolidation of headwear  manufacturing at its Oklahoma City facility,  and the
conversion of its UK operations to a  distributorship  relationship.  Also, near
the end of the quarter,  Danny Edwards,  Chairman and Chief  Executive  Officer,
voluntarily  reduced his salary  from  $250,000  to $0 as an  indication  of his
commitment  to the Company  and to its return to  profitability.  The  financial
impact of these and other  decisions were not fully realized in this quarter but
are  expected to take full effect  beginning in the third  quarter.  The Company
believes that these and other measures will continue to help improve  operations
with a goal of returning to profitability during 1997.

                                        8
<PAGE>
Results of Operations
         The following table sets forth for the periods indicated the percentage
of net  sales  represented  by each  line item in the  Company's  statements  of
operations:

<TABLE>
<CAPTION>
                                                       Three Months Ended      Six Months Ended
                                                            June 30,              June 30,
                                                      -------------------      ----------------
                                                       1996        1995        1996        1995
                                                      ------      ------      ------      ------
<S>                                                   <C>         <C>         <C>         <C>
Net sales                                             100.0%      100.0%      100.0%      100.0%
Cost of goods sold                                     77.6        73.4        76.1        71.0
                                                      -----       -----       -----       ----- 
        Gross profit                                   22.4        26.6        23.9        29.0
Selling, general and administrative expenses           33.4        37.4        35.7        41.1
                                                      -----       -----       -----       ----- 
     Loss from operations                             (11.0)      (10.8)      (11.8)      (12.1)
Other expense net                                      (0.3)       (0.3)       (0.3)       (0.3)
                                                      -----       -----       -----       ----- 
   Loss before income tax benefit                     (11.3)      (11.1)      (12.1)      (12.4)
Income tax benefit                                     (0.0)       (1.1)        --         (3.2)
                                                      -----       -----       -----       ----- 
   Net loss                                           (11.3%)     (10.0%)     (12.1%)      (9.2%)
                                                      =====       =====       =====       ===== 
</TABLE>
         Net Sales. Net sales for the three months ended June 30, 1996 were $5.1
million,   an  increase  of  2.0%  over  net  sales  of  $5.0  million  for  the
corresponding  period in the prior year.  For the first six months of 1996,  net
sales were $9.5  million,  the same as a year ago. The increase in net sales for
the  second  quarter  of 1996 from the same  period of the prior year is largely
attributable  to an increase in headwear  sales of $397,000.  Net sales of grips
during the quarter were down by $272,000, compared to the same quarter last year
due to decreased sales to the Company's  Japanese  distributor of $302,000.  The
Company believes that the lower sales in Japan are due to increased  competition
and delays in delivery  of the cord grip from the  Company's  outside  supplier.
Although  net sales  for the  first  six  months of 1996 and 1995 were the same,
sales of headwear increased by $785,000 while grip sales were down by $774,000.
        
         Gross  Profit.  Gross  profit  decreased  to $1.1 million in the second
quarter of 1996,  down from $1.3  million in the  second  quarter of 1995.  As a
percentage of net sales, gross profit

                                        9
<PAGE>
decreased to 22.4% from 26.6%.  The decline in gross profit and the gross profit
percentage  primarily was  attributable to increased lower margin headwear sales
as a  percentage  of total  sales.  During  the  second  quarter,  the margin on
headwear sales decreased by 13.2 percentage  points compared to the same quarter
last year due to a negative adjustment of approximately $150,000 to inventory as
a result of the implementation of new inventory and audit procedures. The margin
on grip sales  increased by 2.4 percentage  points  compared to the same quarter
last year  primarily  because the results in 1995 included a $400,000  charge to
cost of goods sold  related to an allowance  recorded  for a barter  transaction
which was entered  into in the first  quarter of 1995.  For the six month period
ended June 30, 1996,  gross profit was $2.3 million compared to $2.8 million for
the  corresponding  period in 1995. As a percentage of net sales,  gross margins
declined  to 23.9%  from 29%.  The  decline  in gross  profit  and gross  profit
percentage  primarily was  attributable to increased lower margin headwear sales
as a percentage of total sales.
      
         Selling,    General   and   Administrative.    Selling,   general   and
administrative  expenses decreased to $1.7 million in the second quarter of 1996
from $1.9  million  in the  comparable  period  of 1995.  Selling,  general  and
administrative  expenses  decreased  primarily due to a reduction in advertising
and promotion expenses of $312,000.

         For  the  six  month  period  ended  June  30,  selling,   general  and
administrative  expenses  decreased to $3.4 million in 1996 from $3.9 million in
1995. The decrease in selling,  general and administrative expenses is primarily
due to a reduction in advertising and promotion expenses of $469,000.

         Other Income (Expense). Other expense was $13,000 in the second quarter
of 1996 compared to other  expense of $13,000 in the same period of 1995.  Other
expense in 1996 and 1995 resulted  primarily from interest  expense  incurred on
long term obligations and a revolving line of credit.  Other expense was $29,000
in the first six months of 1996 compared to $27,000 in

                                       10
<PAGE>
the same period of 1995. This expense  resulted  primarily from interest expense
on long term  obligations and a revolving line of credit.  

Liquidity and Capital Resources
    
         During the six months ended June 30, 1996, the Company used $937,513 to
fund  operating   activities,   reflecting  a  significant  build  up  in  trade
receivables.  The Company  attributes  this increase to the  seasonality  of its
sales of golf grips.  For the comparable  period of 1995,  operations  generated
positive  cash  flow of  $282,315.  Cash and  cash  equivalents  decreased  from
$413,345 at December 31, 1995 to $30,987 at June 30, 1996.
        
         The Company  funded its  shortfall  in cash from  operations  primarily
through the sale of property and equipment which generated $789,000 in proceeds,
and from  borrowings  under the  Company's  line of credit.  Borrowings  totaled
$425,000 at June 30, 1996,  as compared to $0 at December 31, 1995. As of August
8, 1996, the Company had $275,000 outstanding on its credit line.
       
         The  Company's  line of credit was renewed  during the second  quarter,
with the expiration  date extended  through May 1997.  Under this facility,  the
Company may borrow up to $1.2 million.  Borrowings  under the line of credit are
subject to a number of conditions,  including compliance with covenants relating
to the Company's current ratio, tangible net worth, working capital and ratio of
total  liabilities  to tangible net worth.  The Company was in  compliance  with
these ratios as of June 30, 1996.
      
         The Company  believes its available  borrowings and expected cash flows
from  operations  will  satisfy its working  capital  needs for the  foreseeable
future.  However, if operations were to deteriorate further, or the Company were
unable to borrow  under  its line of  credit,  the  Company  would  need to seek
alternative  sources of financing for its operations.  There can be no assurance
that such sources would be available.

                                       11
<PAGE>
Part II
Other Information



Item  6.        (a)-1  Exhibit  10.14 - Line of Credit  Facility  with
                       Biltmore Investors Bank, dated May 30, 1996 (attached).

                (a)-2  Exhibit 11 - Computation of  Net Loss
                       Per Share (attached).

                (b)    No  reports  on Form 8-K have  been  filed  during  the
                       quarter for which this report is filed.



                                       12
<PAGE>
                                    SIGNATURE

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned hereunto duly authorized.


                                          ROYAL GRIP, INC.




Date:    August 12, 1996           By:    /s/ Thomas A. Schneider
                                          ------------------------
                                          Thomas A. Schneider
                                          Vice President - Finance
                                          (Principal Financial and
                                          Accounting Officer)



                                       13

                             BUSINESS LOAN AGREEMENT
<TABLE>
<CAPTION>
  Principal     Loan Date    Maturity      Loan No   Call     Collateral      Account    Officer     Initials
<S>                         <C>             <C>                  <C>          <C>         <C>         
$1,200,000.00               05-30-1997      22098                96           0013140     07807 

</TABLE>
References  in the shaded  area are for  Lender's  use only and do not limit the
applicability of this document to any particular loan or item.

Borrower:   ROYAL GRIP, INC.           Lender:   BILTMORE INVESTORS BANK, N.A.
            444 W. GENEVA DRIVE                  PHOENIX DIVISION             
            TEMPE, AZ 85282                      2425 E. CAMELBACK ROAD       
                                                 PHOENIX, AZ 85016            
===============================================================================

THIS BUSINESS LOAN AGREEMENT between ROYAL GRIP, INC.  ("Borrower") and BILTMORE
INVESTORS BANK, N.A.  ("Lender") is made and executed on the following terms and
conditions.  All such  loans and  financial  accommodations,  together  with all
future loans and financial  accommodations from Lender to Borrower, are referred
to in this Agreement individually as the "Loan" and collectively as the "Loans."
Borrower  understands and agrees that: (a) in granting,  renewing,  or extending
any Loan,  Lender is relying upon Borrower's  representations,  warranties,  and
agreements,  as set forth in this  Agreement;  (b) the  granting,  renewing,  or
extending  of any Loan by Lender at all times shall be subject to Lender's  sole
judgment  and  discretion;  and (C) all such  Loans  shall be and  shall  remain
subject to the following terms and conditions of this Agreement.

TERM.  This Agreement  shall be effective as of May 30, 1996, and shall continue
thereafter  until all  indebtedness  of Borrower to Lender has been performed in
full and the parties terminate this Agreement in writing.

DEFINITIONS.  The following words shall have the following meanings when used in
this  Agreement.  Terms not otherwise  defined in this Agreement  shall have the
meanings attributed to such terms in the Uniform Commercial Code. All references
to dollar  amounts  shall mean amounts in lawful  money of the United  States of
America.

         Agreement.  The word "Agreement" means this Business Loan Agreement, as
         this  Business  Loan  Agreement may be amended or modified from time to
         time,  together  with  all  exhibits  and  schedules  attached  to this
         Business Loan Agreement from time to time.

         Borrower.  The  word  "Borrower"  means  ROYAL  GRIP,  INC..  The  word
         "Borrower"  also  includes,   as  applicable,   all   subsidiaries  and
         affiliates  of  Borrower  as  provided  below in the  paragraph  titled
         "Subsidiaries and Affiliates."

         CERCLA.  The  word  "CERCLA"  means  the  Comprehensive   Environmental
         Response, Compensation, and Liability Act of 1980, as amended.

         Cash Flow.  The words  "Cash  Flow" mean net income  after  taxes,  and
         exclusive of  extraordinary  gains and income,  plus  depreciation  and
         amortization.

         Collateral. The word "Collateral" means and includes without limitation
         all  property  and assets  granted as  collateral  security for a Loan,
         whether  real  or  personal  property,   whether  granted  directly  or
         indirectly,  whether granted now or in the future,  and whether granted
         in  the  form  of  a  security  interest,   mortgage,  deed  of  trust,
         assignment,  pledge,  chattel mortgage,  chattel trust,  factor's lien,
         equipment trust,  conditional sale, trust receipt lien, charge, lien or
         title retention contract,  lease or consignment  intended as a security
         device,  or any other  security or lien  interest  whatsoever,  whether
         created by law, contract, or otherwise.

         Debt.  The word "Debt" means all of  Borrower's  liabilities  excluding
         Subordinated Debt.

         ERISA. The word "ERISA" means the Employee  Retirement  Income Security
         Act of 1974, as amended.

         Event of  Default.  The words  "Event  of  Default"  means and  include
         without  limitation any of the Events of Default set forth below in the
         section titled "EVENTS OF DEFAULT."

         Grantor.  The word "Grantor" means and includes without limitation each
         and all of the persons or entitites granting a Security Interest in any
         Collateral  for the  Indebtedness,  including  without  limitation  all
         Borrowers granting such a Security Interest.

         Guarantor.  The word "Guarantor" means and includes without  limitation
         each and all of the guarantors,  sureties, and accommodation parties in
         connection with any indebtedness.

         Indebtedness.  The  word  "Indebtedness"  means  and  includes  without
         limitation all Loans,  together with all other  obligations,  debts and
         liabilities of Borrower to Lender,  or any one or more of them, as well
         as all claims by Lender against  Borrower,  or any one or more of them;
         whether now or hereafter  exisiting,  voluntary or involuntary,  due or
         not due,  absolute or contingent,  liquidated or unliquidated;  whether
         Borrower  may be liable  individual  or jointly  with  others;  whether
         Borrower may be obligated as a guarantor, surety, or otherwise; whether
         recovery upon such  indebtedness  may be or hereafter may become barred
         by any statute of limitations;  and whether such indebtedness may be or
         hereafter may become otherwise unenforceable.

         Lender.  The word "Lender" means  BILTMORE  INVESTORS  BANK,  N.A., its
         successors and assigns.

         Liquid Assets.  The words "Liquid  Assets" mean Borrower's cash on hand
         plus Borrower's readily marketable securities.

         Loan. The word "Loan" or "Loans" means and includes without  limitation
         any and all commercial loans and financial  accommodations  from Lender
         to Borrower,  whether now or hereafter existing, and however evidenced,
         including without  limitation those loans and financial  accommodations
         described  herein or described  on any exhibit or schedule  attached to
         this Agreement from time to time.

         Note. The word "Note" means and includes without limitation  Borrower's
         promissory   note  or  notes,  if  any,   evidencing   Borrower's  Loan
         obligations in favor of Lender, as well as any substitute,  replacement
         or refinancing note or notes therefor.

         Related  Documents.  The words  "Related  Documents"  mean and  include
         without  limitation  all  promissory  notes,  credit  agreements,  loan
         agreements,  environmental agreements, guaranties, security agreements,
         mortgages,  deeds of trust, and all other  instruments,  agreements and
         documents,  whether now or hereafter  existing,  executed in connection
         with the indebtedness.

         Security  Agreement.  The words  "Security  Agreement" mean and include
         without limitation any agreements,  promises, covenants,  arrangements,
         understandings or other agreements,  whether created by law,  contract,
         or  otherwise,  evidencing,  governing,  representing,  or  creating  a
         Security Interest.

         Security  Interest.  The words  "Security  Interest"  mean and  include
         without limitation any type of collateral security, whether in the form
         of a lien, charge, mortgage, deed of trust, assignment, pledge, chattel
         mortgage,  chattel trust, factory's lien, equipment trust,  conditional
         sale,  trust  receipt,  lien or  title  retention  contract,  lease  or
         consignment  intended as a security  device,  or any other security or
         lien  interest  whatsoever,   whether  created  by  law,  contract,  or
         otherwise.

         SARA.   The  word   "SARA"   means   the   Superfund   Amendments   and
         Reauthorization Act of 1986 as now or hereafter amended.

         Subordinated Debt. The words  "Subordinated Debt" mean indebtedness and
         liabilities  of  Borrower  which  have  been  subordinated  by  written
         agreement  to  indebtedness  owed by  Borrower  to  Lender  in form and
         substance acceptable to Lender.

         Tangible  Net Worth.  The words  "Tangible  Net Worth" mean  Borrower's
         total  assets   excluding  all  intangible   assets  (i.e.,   goodwill,
         trademarks,  patents,  copyrights,  organization  expenses, and similar
         intangible items, but including leaseholds and leasehold  improvements)
         less total Debt.

         Working Capital.  The words "Working  Capital" mean Borrower's  current
         assets,   excluding   prepaid   expenses,   less   Borrower's   current
         liabilities.

REPRESENTATIONS  AND WARRANTIES.  Borrower represents and warrants to Lender, as
of the  date of this  Agreement,  as of the  date of each  disbursement  of Loan
proceeds, as of the date of any renewal,  extension or modification of any Loan,
and at all times any indebtedness exists:

         Organization.  Borrower  is a  corporation  which  is  duly  organized,
         validity existing,  and in good standing under the laws of the State of
         Arizona and is validly  existing and in good  standing in all states in
         which  Borrower  is doing  business.  Borrower  has the full  power and
         authority to own its properties and to transact the businesses in which
         it is presently engaged or presently proposes to engage.  Borrower also
         is duly qualified as a foreign  corporation  and is in good standing in
         all states in which the  failure  to so  qualify  would have a material
         adverse effect on its businesses or financial condition.

         Authorization.   The  execution,  delivery,  and  performance  of  this
         Agreement  and all related  Documents by Borrower,  to the extent to be
         executed, delivered or performed by Borrower, have been duly authorized
         by all  necessary  action by  Borrower;  do not  require the consent or
         approval of any other  person,  regulatory  authority  or  governmental
         body; and do not conflict with, result in a violation of, or constitute
         a default under (a) any provision of its articles of  incorporation  or
         organization,  or bylaws, or any agreement or other instrument  binding
         upon borrower or (b) any law, governmental regulation, court decree, or
         order applicable to Borrower.

         Financial Information. Each financial statement of Borrower supplied to
         Lender truly and completely  disclosed Borrower's financial condition a
         of the date of the  statement,  and there has been no material  adverse
         change in Borrower's  financial condition subsequent to the date of the
         most recent  financial  statement  supplied to Lender.  Borrower has no
         material  contingent  obligations except as disclosed in such financial
         statements

         Legal  Effect.  This  Agreement  constitutes,  and  any  instrument  or
         agreement  required  hereunder to be given by Borrower  when  delivered
         will  constitute,  legal,  valid and  binding  obligations  of Borrower
         enforceable against Borrower in accordance with their respective terms.

         Properties.  Except as  contemplated by this Agreement or as previously
         disclosed in  Borrower's  financial  statements or in writing to Lender
         and as accepted by Lender,  and except for property tax liens for taxes
         not presently due and payable,  Borrower owns and has good title to all
         of Borrower's properties free and clear of all Security Interests,  and
         has  not  executed  any  security  documents  or  financing  statements
         relating to such properties. All of Borrower's properties are titled in
         Borrower's  legal name, and Borrower has not used, or filed a financing
         statement under, any other name for at least the last five (5) years.

         Hazardous   Substances.   The  terms  "hazardous   waste,"   "hazardous
         substance," "disposal," "release," and "threatened release," as used in
         this Agreement, shall have the same means as set forth in the "CERCLA,"
         "SARA," the Hazardous Materials  Transportation Act, 49 U.S.C.  Section
         1801, et seq.,  the Resource  Conservation  and Recovery Act, 42 U.S.C.
         Section  6901,  et seq.,  or other  applicable  state or Federal  laws,
         rules, or regulations adopted pursuant to any of the foregoing.  Except
         as  disclosed  to and  acknowledged  by  Lender  in  writing,  Borrower
         represents  and  warrants  that:  (a) During  the period of  Borrower's
         ownership  of the  properties,  there  has  been  no  use,  generation,
         manufacture,   storage,  treatment,  disposal,  release  or  threatened
         release of any  hazardous  waste or substance by any person on,  under,
         about or from any of the properties.  (b) Borrower has no knowledge of,
         or  reason to  believe  that  there  has been (i) any use,  generation,
         manufacture,  storage,  treatment,  disposal,  release,  or  threatened
         release of any hazardous  waste or substance  on, under,  about or from
         the  properties  by  any  prior  owners  or  occupants  of  any  of the
         properties,  or (ii) any actual or  threatened  litigation or claims of
         any kind by any person relating to such matters.  (c) neither  Borrower
         nor any tenant,  contractor,  agent or other  authorized user of any of
         the properties shall use, generate,  manufacture, store, treat, dispose
         of, or release any hazardous  waste or substance  on,  under,  about or
         from any of the properties; and any such activity shall be conducted in
         compliance  with  all  applicable  federal,   state,  and  local  laws,
         regulations,  and ordinances,  including without limitation those laws,
         regulations and ordinances described above.  Borrower authorizes Lender
         and its agents to enter upon the  properties  to make such  inspections
         and tests as Lender may deem appropriate to determine compliance of the
         properties with this section of the Agreement. Any inspections or tests
         made by Lender shall be at Borrower's expense and for Lender's purposes
         only and  shall  not be  construed  to  create  any  responsibility  or
         liability on the part of Lender to Borrower or to any other person. The
         representations and warranties  contained herein as based on Borrower's
         due diligence in  investigating  the properties for hazardous waste and
         hazardous  substances.  Borrower  hereby  (a)  releases  and waives any
         future claims against Lender for indemnify or contribution in the event
         Borrower becomes liable for cleanup or other costs under any such laws,
         and (b) agrees to indemnify  and hold harmless  Lender  against any and
         all claims, losses, liabilities, damages, penalties, and expenses which
         Lender may directly or indirectly  sustain or suffer  resulting  from a
         breach of this section of the Agreement or as a consequence of any use,
         generation,  manufacture,  storage,  disposal,  release  or  threatened
         release  occurring  prior to  Borrower's  ownership  or interest in the
         properties,  whether  or not the same was or should  have been known to
         Borrower.  The provisions of this Section of the  Agreement,  including
         the  obligation  to  indemnify,   shall  survive  the  payment  of  the
         indebtedness  and the  termination  or expiration of this Agreement and
         shall not be affected by Lender's acquisition of any interest in any of
         the properties, whether by foreclosure or otherwise.

         Litigation   and   Claims.   No   litigation,   claim,   investigation,
         administrative proceeding or similar action (including those for unpaid
         taxes) against  Borrower is pending or  threatened,  and no other event
         has occurred which may materially adversely affect Borrower's financial
         condition  or  properties,  other  than  litigation,  claims,  or other
         events,  if any, that have been disclosed to and acknowledged by Lender
         in writing.

         Taxes. To the best of Borrower's knowledge, all tax returns and reports
         of Borrower that are or were required to be filed, have been filed, and
         all taxes, assessments and other governmental charges have been paid in
         full,  except those  presently  being or to be contested by Borrower in
         good faith in the ordinary  course of business  and for which  adequate
         reserves have been provided.

         Lien  Priority.  Unless  otherwise  previously  disclosed  to Lender in
         writing,  Borrower  has  not  entered  into  or  granted  any  Security
         Agreements,  or  permitted  the filing or  attachment  of any  Security
         interests on or affecting any of the Collateral  directly or indirectly
         securing  repayment of Borrower's Loan and Note, that would be prior or
         that may in any way be  superior  to Lender's  Security  interests  and
         rights in and to such Collateral.

         Binding  Effect.  This  Agreement,  the Note,  all Security  Agreements
         directly or indirectly  securing  repayment of Borrower's Loan and Note
         and all of the Related  Documents  are binding upon Borrower as well as
         upon  Borrower's  successors,  representatives  and  assigns,  and  are
         legally enforceable in accordance with their respective terms.

         Commercial  Purposes.  Borrower intends to use the Loan proceeds solely
         for business or commercial related purposes.

         Employee Benefit Plans. Each employee benefit plan as to which Borrower
         may have any  liability  complies  in all  material  respects  with all
         applicable  requirements of law and regulations,  and (i) no Reportable
         Event nor  Prohibited  Transaction  (as defined In ERISA) has  occurred
         with respect to any such plan, (ii) Borrower has not withdrawn from any
         such plan or  initiated  steps to do so, (iii) no steps have been taken
         to terminate any such plan, and (iv) there are no unfunded  liabilities
         other than those previously disclosed to Lender in writing.

         Location  of  Borrower's  Offices  and  Records.  Borrower's  place  of
         business,  or Borrower's Chief executive  office,  if Borrower has more
         than one place of business,  is located at 444 W. GENEVA DRIVE,  TEMPE,
         AZ 85282.  Unless  Borrower  has  designated  otherwise in writing this
         location is also the office or offices where Borrower keeps its records
         concerning the Collateral.

         Information.  All information heretofore or contemporaneously  herewith
         furnished  by Borrower to Lender for the  purposes of or in  connection
         with this Agreement or any transaction  contemplated hereby is, and all
         information  hereafter  furnished by or on behalf of Borrower to Lender
         will be, true and accurate in every material  respect on the date as of
         which  such  information  is  dated  or  certified;  and  none  of such
         information  is or will be incomplete by omitting to state any material
         fact necessary to make such information not misleading.

         Survival of Representations and Warranties.  Borrower  understands and
         agrees that Lender, without independent investigation,  is relying upon
         the above  representations and warranties in extending Loan Advances to
         Borrower.  Borrower  further agrees that the foregoing  representations
         and  warranties  shall be continuing in nature and shall remain in full
         force and effect until such time as  Borrower's  indebtedness  shall be
         paid in full, or until this Agreement shall be terminated in the manner
         provided above, whichever is the last to occur.

AFFIRMATIVE  COVENANTS.  Borrower  covenants and agrees with Lender that,  while
this Agreement is in effect, Borrower will:

         Litigation.  Promptly  inform  Lender in  writing  of (a) all  material
         adverse changes in Borrower's financial condition, and (b) all existing
         and all threatened litigation, claims,  investigations,  administrative
         proceedings  or similar  actions  affecting  Borrower or any  Guarantor
         which could  materially  affect the financial  condition of Borrower or
         the financial condition of any Guarantor.

         Financial  Records.  Maintain its books and records in accordance  with
         generally  accepted  accounting  principles,  applied  on a  consistent
         basis,  and permit  Lender to examine  and audit  Borrower's  books and
         records at all reasonable times.

         Financial Statements. Furnish Lender with, as soon as available, but in
         no event later than ninety (90) days after the end of each fiscal year,
         Borrower's  balance  sheet and  income  statement  for the year  ended,
         audited by a certified public accountant  satisfactory to Lender,  and,
         as soon as  available,  but in no event later than forty five (45) days
         after the end of each  fiscal  quarter,  Borrower's  balance  sheet and
         profit and loss statement for the period ended,  prepared and certified
         as  correct  to the best  knowledge  and  belief  by  Borrower's  chief
         financial officer or other officer or person acceptable to Lender.  All
         financial reports required to be provided under this Agreement shall be
         prepared in accordance with generally accepted  accounting  principles,
         applied on a consistent  basis, and certified by Borrower as being true
         and correct.

         Additional   Information.   Furnish  such  additional  information  and
         statements, lists of assets and liabilities,  agings of receivables and
         payables,  inventory schedules,  budgets,  forecasts,  tax returns, and
         other  reports  with  respect to  Borrower's  financial  condition  and
         business operations as Lender may request from time to time.

         Financial Covenants and Ratios. Comply with the following
         covenants and ratios:

                  Tangible Net Worth.  Maintain a minimum  Tangible Net Worth of
                  not less than $7,250,000.00.

                  Net Worth  Ratio.  Maintain  a ratio of Total  Liabilities  to
                  Tangible Net Worth of less than 1.00 to 1.00.

                  Working  Capital.   Maintain  Working  Capital  in  excess  of
                  $1,750,000.00.

                  Current  Ratio.  Maintain a ratio of Current Assets to Current
                  Liabilities  in  excess of 2.00 to 1.00.  Except  as  provided
                  above, all computations made to determine  compliance with the
                  requirements  contained  in this  paragraph  shall  be made in
                  accordance  with  generally  accepted  accounting  principles,
                  applied on a consistent  basis,  and  certified by Borrower as
                  being true and correct.

                  Insurance.  Maintain  fire and other  risk  insurance,  public
                  liability  insurance,  and such other  insurance as Lender may
                  require with respect to Borrower's  properties and operations,
                  in  form,  amounts,  coverages  and with  insurance  companies
                  reasonably  acceptable  to Lender.  Borrower,  upon request of
                  Lender,  will deliver to Lender from time to time the policies
                  or certificates  of insurance in form  satisfactory to Lender,
                  including stipulations that coverages will not be cancelled or
                  diminished  without  at least  ten (10)  days'  prior  written
                  notice to Lender.  Each insurance policy also shall include an
                  endorsement  providing  that  coverage in favor of Lender will
                  not be impaired in any way by any act,  omission or default of
                  Borrower or any other person.  In connection with all policies
                  covering assets in which Lender holds or is offered a security
                  interest for the Loans, Borrower will provide Lender with such
                  loss payable or other endorsements as Lender may require.

         Insurance Reports.  Furnish to Lender, upon request of Lender,  reports
         on each existing  insurance  policy showing such  information as Lender
         may reasonably request, including without limitation the following: (a)
         the name of the insurer;  (b) the risks insured;  (c) the amount of the
         policy;  (d) the  properties  insured;  (e) the then  current  property
         values  on the  basis of which  insurance  has been  obtained,  and the
         manner of determining those values;  and (f) the expiration date of the
         policy.  In addition,  upon  request of Lender  (however not more often
         than   annually),   Borrower   will  have  an   independent   appraiser
         satisfactory to Lender determine, as applicable,  the actual cash value
         or replacement cost of any Collateral. The cost of such appraisal shall
         be paid by Borrower.

         Other  Agreements.  Comply with all terms and  conditions  of all other
         agreements, whether now or hereafter existing, between Borrower and any
         other party and notify Lender  immediately in writing of any default in
         connection with any other such agreements.

         Loan Proceeds.  Use all Loan proceeds  solely for  Borrower's  business
         operations,  unless specifically consented to the contrary by Lender in
         writing.

         Taxes,  Charges  and  Liens.  Pay  and  discharge  when  due all of its
         indebtedness  and  obligations,   including   without   limitation  all
         assessments,  taxes,  governmental charges,  levies and liens, of every
         kind and nature,  imposed upon Borrower or its properties,  income,  or
         profits,  prior to the date on which  penalties  would attach,  and all
         lawful claims that,  if unpaid,  might become a lien or charge upon any
         of Borrower's properties, income or profits. Provided however, Borrower
         will not be required to pay and  discharge  any such  assessment,  tax,
         charge,  levy,  lien or claim so long as (a) the  legality  of the same
         shall be contested in good faith by  appropriate  proceedings,  and (b)
         Borrower shall have  established  on its books  adequate  reserves with
         respect to such contested assessment, tax, charge, levy, lien, or claim
         in accordance with generally accepted accounting  practices.  Borrower,
         upon demand of Lender,  will  furnish to Lender  evidence of payment of
         the  assessments,  taxes,  charges,  levies,  liens and claims and will
         authorize the appropriate governmental official to deliver to Lender at
         any  time a  written  statement  of any  assessments,  taxes,  charges,
         levies,  liens and claims against  Borrower's  properties,  income,  or
         profits.

         Performance.  Perform  and  comply  with  all  terms,  conditions,  and
         provisions set forth in this Agreement and in the Related  Documents in
         a timely manner,  and promptly  notify Lender if Borrower learns of the
         occurrence  of any event which  constitutes  an Event of Default  under
         this Agreement or under any of the Related Documents.

         Operations.   Maintain   executive  and   management   personnel   with
         substantially  the same  qualifications  and  experience as the present
         executive and management personnel; provide written notice to Lender of
         any change in executive and management personnel;  conduct its business
         affairs in a reasonable and prudent  manner and in compliance  with all
         applicable  federal,  state and municipal laws,  ordinances,  rules and
         regulations  respecting  its  properties,   charters,   businesses  and
         operations, including without limitation, compliance with the Americans
         With  Disabilities Act and with all minimum funding standards and other
         requirements of ERISA and other laws applicable to Borrower's  employee
         benefit plans.

         Inspection. Permit employees or agents of Lender at any reasonable time
         to inspect any and all  Collateral  for the Loan or Loans or Borrower's
         other  properties and to examine or audit Borrower's  books,  accounts,
         and records  and to make  copies and  memoranda  of  Borrower's  books,
         accounts,  and  records.  If  Borrower  now or at any  time  hererafter
         maintains any records (including without limitation  computer generated
         records and  computer  software  programs  for the  generation  of such
         records) in the possession of a third party, Borrower,  upon request of
         Lender,  shall  notify such party to permit  Lender free access to such
         records at all  reasonable  times and to provide  Lender with copies of
         any records it may request, all at Borrower's expense.

         Compliance  Certificate.  Unless  waived in writing by Lender,  provide
         Lender at least annually and at the time of each  disbursement  of Loan
         proceeds with a  certificate  executed by  Borrower's  chief  financial
         officer,  or other officer or person  acceptable to Lender,  certifying
         that the representations and warranties set forth in this Agreement are
         true  and  correct  as of the  date  of  the  certificate  and  further
         certifying that, as of the date of the certificate, no Event of Default
         exists under this Agreement.

         Environmental  Compliance  and  Reports.  Borrower  shall comply in all
         respects with all  environmental  protection  federal,  state and local
         laws,  statutes,  regulations  and  ordinances;  not cause or permit to
         exist, as a result of an intention or unintentional  action or omission
         on its part or on the part of any third party, on property owned and/or
         occupied by  Borrower,  any  environmental  activity  where  damage may
         result  to the  environment,  unless  such  environmental  activity  is
         pursuant to and in compliance with the conditions of a permit issued by
         the appropriate federal, state or local governmental authorities; shall
         furnish to Lender  promptly  and in any event  within  thirty (30) days
         after receipt thereof a copy of any notice,  summons,  lien,  citation,
         directive,  letter or other  communication from any governmental agency
         or instrumentality concerning an intentional or unintentional action or
         omission  on  Borrower's  part in  connection  with  any  environmental
         activity whether or not there is damage to the environment and/or other
         natural resources.

         Additional  Assurances.  Make,  execute  and  deliver  to  Lender  such
         promissory  notes,  mortgages,  deeds of  trust,  security  agreements,
         financing  statements,  instruments,  documents and other agreements as
         Lender or its attorneys may  reasonably  request to evidence and secure
         the Loans and to perfect all Security interests.

NEGATIVE  COVENANTS.  Borrower  covenants and agrees with Lender that while this
Agreement is in effect, Borrower shall not, without the prior written consent of
Lender:

         Capital  Expenditures.  Make or contract to make capital  expenditures,
         including  leasehold  improvements,  in any  fiscal  year in  excess of
         $500,000.00 or incur liability for rentals of property  (including both
         real and personal  property) in an amount which,  together with capital
         expenditures, shall in any fiscal year exceed such sum.

         Continuity  of  Operations.  (a)  Engage  in  any  business  activities
         substantially  different  than  those in which  Borrower  is  presently
         engaged, (b) case operations,  liquidate,  merge, transfer,  acquire or
         consolidate with any other entity,  change ownership,  change its name,
         dissolve or transfer or sell  Collateral out of the ordinary  course of
         business,  (c)  pay any  dividends  on  Borrower's  stock  (other  than
         dividends payable in its stock), provided, however that notwithstanding
         the foregoing, but only so long as no Event of Default has occurred and
         is  continuing  or would  result  from the  payment  of  dividends,  if
         Borrower is a  "Subchapter S  Corporation"  (as defined in the Internal
         Revenue Code of 1986, as amended),  Borrower may pay cash  dividends on
         its stock to its shareholders from time to time in amounts necessary to
         enable the  shareholders to pay income taxes and make estimated  income
         tax payments to satisfy their  liabilities  under federal and state law
         which arise solely from their status as  Shareholders of a Subchapter S
         Corporation  because of their ownership of shares of stock of Borrower,
         or (d) purchase or retire any of Borrower's outstanding shares or alter
         or amend Borrower's capital structure.

         Loans,  Acquisitions  and  Guaranties.  (a) Loan,  invest in or advance
         money or assets,  (b)  purchase,  create or acquire any interest in any
         other  enterprise or entity,  or (c) incur any  obligation as surety or
         guarantor other than in the ordinary course of business.

CESSATION OF  ADVANCES.  If Lender has made any  commitment  to make any Loan to
Borrower,  whether  under this  Agreement or under any other  agreement,  Lender
shall have no  obligation to make Loan Advances or to disburse Loan proceeds if:
(a) Borrower or any Guarantor is in default under the terms of this Agreement or
any of the  Related  Documents  or any  other  agreement  that  Borrower  or any
Guarantor  has with Lender;  (b) Borrower or any  Guarantor  becomes  insolvent,
files a  petition  in  bankruptcy  or  similar  proceedings,  or is  adjudged  a
bankrupt;  (c) there occurs a material  adverse  change in Borrower's  financial
condition,  in the financial condition of any Guarantor,  or in the value of any
Collateral  securing  any loan;  (d) any  Guarantor  seeks,  claims or otherwise
attempts to limit, modify or revoke such Guarantor's guaranty of the Loan or any
other loan with Lender; or (e) Lender in good faith deems itself insecure,  even
though no Event of Default shall have occurred.

ADDITIONAL COVENANTS.  Richard Dan Edwards, President and CEO, agrees to retain
management control.

ADDITIONAL NEGATIVE COVENANTS. INDEBTEDNESS AND LIENS. (A) Except for trade debt
incurred in the normal  course of  business,  existing  indebtedness,  including
capital  leases,  and  indebtedness  to Lender  contemplated  by this Agreement,
create,  incur or assume  indebtedness  for borrowed  money,  including  capital
leases, (b) sell, transfer,  mortgage,  assign,  pledge, lease, grant a security
interest in, or encumber any of Borrower's assets, or (c) sell with recourse any
of Borrower's accounts, except to Lender.

RIGHT OF SETOFF.  Borrower  grants to Lender a contractual  possessory  security
interest in, and hereby assigns,  conveys,  delivers,  pledges, and transfers to
Lender all Borrower's right,  title and interest in and to, Borrower's  accounts
with  Lender  (whether  checking,  savings,  or some other  account),  including
without  limitation all accounts held jointly with someone else and all accounts
Borrower may open in the future,  excluding  however all IRA and Keogh accounts,
and all trust  accounts  for which the  grant of a  security  interest  would be
prohibited  by law.  Borrower  authorizes  Lender,  to the extent  permitted  by
applicable law, to charge or setoff all sums owing on the  indebtedness  against
any and all such accounts.

EVENTS OF DEFAULT.  Each of the following  shall  constitute an Event of Default
under this Agreement:

                  Default  on  Indebtedness.  Failure  of  Borrower  to make any
                  payment when due on the Loans.

                  Other Defaults.  Failure of Borrower or any Grantor to comply
                  with or to  perform  when  due  any  other  term,  obligation,
                  covenant or condition contained in this Agreement or in any of
                  the Related  Documents,  or failure of Borrower to comply with
                  or  to  perform  any  other  term,  obligation,   covenant  or
                  condition  contained in any other agreement between Lender and
                  Borrower.

                  Default  in Favor of Third  Parties.  Should  Borrower  or any
                  Grantor default under any loan, extension of credit,  security
                  agreement,   purchase  or  sales   agreement,   or  any  other
                  agreement,  in favor of any other  creditor or person that may
                  materially affect any of Borrower's  property or Borrower's or
                  any  Grantor's  ability  to repay the Loans or  perform  their
                  respective  obligations  under  this  Agreement  or any of the
                  Related Documents.

                  False  Statements.  Any warranty,  representation or statement
                  made or furnished to Lender by or on behalf of Borrower or any
                  Grantor under this Agreement or the Related Documents is false
                  or  misleading  in any  material  respect  at the time made or
                  furnished,   or  becomes  false  or  misleading  at  any  time
                  thereafter.

                  Defective  Collateralization.  This  Agreement  or  any of the
                  Related  Documents  ceases  to be in  full  force  and  effect
                  (including failure of any Security Agreement to create a valid
                  and  perfected  Security  Interest)  at any  time  and for any
                  reason.

                  Insolvency.  The  dissolution  of  termination  of  Borrower's
                  existence as a going business, the insolvency of Borrower, the
                  appointment of a receiver for any part of Borrower's property,
                  any  assignment  for the  benefit  of  creditors,  any type of
                  creditor workout,  or the commencement of any proceeding under
                  any bankruptcy or insolvency laws by or against Borrower.

                  Creditor   of   Forfeiture   Proceedings.    Commencement   of
                  foreclosure  or  forfeiture  proceedings,  whether by judicial
                  proceeding,  self-help,  repossession or any other method,  by
                  any creditor of Borrower,  any creditor of any Grantor against
                  any   collateral   securing  the   indebtedness,   or  by  any
                  governmental agency. This includes a garnishment,  attachment,
                  or  levy  on or of any of  Borrower's  deposit  accounts  with
                  Lender.  However,  this  Event of  Default  shall not apply if
                  there is a good faith  dispute by Borrower or Grantor,  as the
                  case may be, as to the validity or reasonableness of the claim
                  which is the basis of the creditor or  forfeiture  proceeding,
                  and if Borrower or Grantor gives Lender  written notice of the
                  creditor or forfeiture  proceeding and furnishes reserves or a
                  surety  bond  for  the  creditor  or   forfeiture   proceeding
                  satisfactory to Lender.

                  Events Affecting Guarantor. Any of the preceding events occurs
                  with respect to any  Guarantor of any of the  Indebtedness  of
                  any  Guarantor  dies or  becomes  incompetent,  or  revokes or
                  disputes the validity of, or liability  under, any Guaranty of
                  the Indebtedness. Lender, at its option, may, but shall not be
                  required  to,   permit  the   Guarantor's   estate  to  assume
                  unconditionally  the obligations arising under the guaranty in
                  a manner  satisfactory  to Lender,  and, in doing so, cure the
                  Event of Default.

                  Change in  Ownership.,  Any change in ownership of Twenty-five
                  percent (25%) or more of the common stock of Borrower.

                  Adverse Change. A material adverse change occurs in Borrower's
                  financial  condition,  or  Lender  believes  the  prospect  of
                  payment of performance of the Indebtedness is impaired.

                  Insecurity. Lender, in good faith, deems itself insecure.

                  Right  to  Cure.  If any  default,  other  than a  Default  on
                  Indebtedness,  is curable and if  Borrower or Grantor,  as the
                  case may be, has not been given a notice of a similar  default
                  within the preceding twelve (12) months,  it may be cured (and
                  no Event of Default will have occured) if Borrower or Grantor,
                  as the case may be, after receiving written notice from Lender
                  demanding  cure of such default:  (a) cures the default within
                  fifteen  (15  days;  or (b) if the  cure  requires  more  than
                  fifteen (15) days,  immediately  initiates  steps which Lender
                  deems in Lender's sole discretion to be sufficient to cure the
                  default and thereafter  continues and completes all reasonable
                  and necessary steps  sufficient to produce  compliance as soon
                  as reasonably practical.

EFFECT OF AN EVENT OF DEFAULT. If any Event of Default shall occur, except where
otherwise provided in this Agreement or the Related  Documents,  all commitments
and  obligations of Lender under this Agreement or the Related  Documents or any
other  agreement  immediately  will terminate  (including any obligation to make
Loan  Advances or  disbursements),  and, at Lender's  option,  all  indebtedness
immediately  will  become due and  payable,  all  without  notice of any kind to
Borrower,  except that in the case of an Event of Default of the type  described
in the "Insolvency"  subsection above, such acceleration  shall be automatic and
not  optional.  In  addition,  Lender  shall have all the  rights  and  remedies
provided in the Related  Documents or available at law, in equity, or otherwise.
Except as may be  prohibited  by  applicable  law,  all of  Lender's  rights and
remedies  shall be cumulative and may be exercised  singularly or  concurrently.
Election by Lender to pursue any remedy  shall not exclude  pursuit of any other
remedy,  and an  election to make  expenditures  or to take action to perform an
obligation  of  Borrower or of any Grantor  shall not affect  Lender's  right to
declare a default and to exercise its rights and remedies.

MISCELLANEOUS  PROVISIONS.  The following miscellaneous provisions are a part of
this Agreement:

         Amendments.  This  Agreement,  together  with  any  Related  Documents,
         constitutes the entire understanding and agreement of the parties as to
         the matters set forth in this Agreement.  No alteration of or amendment
         to this Agreement shall be effective unless given in writing and signed
         by the party or parties sought to be charged or bound by the alteration
         or amendment.

         Applicable  Law.  This  Agreement  has been  delivered  to  Lender  and
         accepted  by  Lender in the State of  Arizona.  If there is a  lawsuit,
         Borrower agrees upon Lender's  request to submit to the jurisdiction of
         the courts of MARICOPA  County,  the State of Arizona.  This  Agreement
         shall be governed by and construed in accordance  with the laws of the
         State of Arizona.

         Caption   Headings.   Caption   headings  in  this  Agreement  are  for
         convenience purposes only and are not to be used to interpret or define
         the provisions of this Agreement.

         Multiple  Parties;  Corporate  Authority.  All  obligations of Borrower
         under this Agreement shall be joint and several,  and all references to
         Borrower  shall mean each and every  Borrower.  This means that each of
         the Borrowers  signing below is responsible for all obligations in this
         Agreement.

         Consent to Loan Participation. Borrower agrees and consents to Lender's
         sale or transfer,  whether now or later,  of one or more  participation
         interests in the Loans to one or more  purchasers,  whether  related or
         unrelated  to  Lender.  Lender  may  provide,  without  any  limitation
         whatsoever, to any one or more purchasers, or potential purchasers, any
         information  or knowledge  Lender may have about  Borrower or about any
         other  matter  relating to the Loan,  and  Borrower  hereby  waives any
         rights to privacy it may have with  respect to such  matters.  Borrower
         additionally  waives  any and  all  notices  of  sale of  participation
         interests,   as  well  as  all  notices  of  an   repurchase   of  such
         participation  interests.  Borrower also agrees that the  purchasers of
         any such  participation  interests  will be  considered as the absolute
         owners of such  interests  in the  Loans  and will have all the  rights
         granted under the participation  agreement or agreements  governing the
         sale of such  participation  interests.  Borrower  further  waives  all
         rights of offset or counterclaim  that it may have now or later against
         Lender or against any  purchaser or such a  participation  interest and
         unconditionally agrees that either Lender or such purchaser may enforce
         Borrower's  obligation  under the Loans  irrespective of the failure or
         insolvency of any holder of any interest in the Loans. Borrower further
         agrees  that the  purchaser  of any such  participation  interests  may
         enforce its interests  irrespective  of any personal claims or defenses
         that Borrower may have against Lender.

         Costs and Expenses.  Borrower agrees to pay upon demand all of Lender's
         expenses,  including without  limitation  attorneys' fees,  incurred in
         connection with the preparation,  execution, enforcement,  modification
         and collection of this  Agreement or in connection  with the Loans made
         pursuant to this Agreement. Lender may pay someone else to help collect
         the Loans and to enforce this  Agreement,  and  Borrower  will pay that
         amount.  This  includes,  subject to any limits under  applicable  law,
         Lender's  attorneys' fees and Lender's legal  expenses,  whether or not
         there  is  a  lawsuit,   including   attorneys'   fees  for  bankruptcy
         proceedings  (including  efforts to modify or vacate any automatic stay
         or injunction),  appeals, and any anticipated  post-judgment collection
         services.  Borrower  also will pay any court costs,  in addition to all
         other sums provided by law.

         Notices. All notices required to be given under this Agreement shall be
         given in writing, may be sent by telefacsimilie, and shall be effective
         when actually delivered or when deposited with a nationally  recognized
         overnight  courier or deposited in the United States mail, first class,
         postage  prepaid,  addressed  to the party to whom the  notice is to be
         given at the address shown above.  Any party may change its address for
         notices  under this  Agreement by giving formal  written  notice to the
         other parties,  specifying  that the purpose of the notice is to change
         the party's  address.  To the extent  permitted by  applicable  law, if
         there is more than one Borrower, notice of any Borrower will constitute
         notice to all Borrowers. For notice purposes, Borrower will keep Lender
         informed at all times of Borrower's current address(es).

         Severability.  If a court of competent jurisdiction finds any provision
         of this  Agreement to be invalid or  unenforceable  as to any person or
         circumstance,  such finding shall not render that provision  invalid or
         unenforceable  as to any other persons or  circumstances.  If feasible,
         any such  offending  provision  shall be  deemed to be  modified  to be
         within  the  limits of  enforceability  or  validity;  however,  if the
         offending provision cannot be so modified, it shall be stricken and all
         other  provisions of this  Agreement in all other respects shall remain
         valid and enforceable.

         Subsidiaries  and Affiliates of Borrower.  To the extent the context of
         any  provisions  of this  Agreement  makes  it  appropriate,  including
         without limitation any representation,  warranty or covenant,  the word
         "Borrower" as used herein shall include all subsidiaries and affiliates
         of  Borrower.   Notwithstanding   the  foregoing   however,   under  no
         circumstances  shall this  Agreement be construed to require  Lender to
         make any Loan or other  financial  accommodation  to any  subsidiary or
         affiliate of Borrower.

         Successors and Assigns. All covenants and agreements contained by or on
         behalf of  Borrower  shall bind its  successors  and  assigns and shall
         inure to the benefit of Lender,  its successors  and assigns.  Borrower
         shall not,  however,  have the right to assign  its  rights  under this
         Agreement or any interest therein, without the prior written consent of
         Lender.

         Survival.  All  warranties,  representations,  and  covenants  made  by
         Borrower in this Agreement or in any  certificate  or other  instrument
         delivered  by  Borrower  to  Lender  under  this  Agreement   shall  be
         considered  to have been  relied  upon by Lender and will  survive  the
         making of the Loan and  delivery  to Lender of the  Related  Documents,
         regardless of any investigation made by Lender or on Lender's behalf.

         Time is of the Essence.  Time is of the essence in the  performance  of
         this Agreement.

         Waiver. Lender shall not be deemed to have waived any rights under this
         Agreement  unless such waiver is given in writing and signed by Lender.
         No delay or  omission  on the part of  Lender in  exercising  any right
         shall operate as a waiver of such right or any other right. A waiver by
         Lender  of a  provision  of  this  Agreement  shall  not  prejudice  or
         constitute  a waiver of  Lender's  right  otherwise  to  demand  strict
         compliance   with  that  provision  or  any  other  provision  of  this
         Agreement. No prior waiver by Lender, nor any course of dealing between
         Lender  and  Borrower,  or  between  Lender  and  any  Grantor,   shall
         constitute a waiver of any of Lender's  rights or of any obligations of
         Borrower or of any Grantor as to any future transactions.  Whenever the
         consent of Lender is required  under this  Agreement,  the  granting of
         such consent by Lender in any instance shall not constitute  continuing
         consent in subsequent instances where such consent is required,  and in
         all  cases  such  consent  may be  granted  or  withheld  in  the  sole
         discretion of Lender.

BORROWER  ACKNOWLEDGES  HAVING READ ALL THE  PROVISIONS  OF THIS  BUSINESS  LOAN
AGREEMENT,  AND BORROWER AGREES TO ITS TERMS.  THIS AGREEMENT IS DATED AS OF MAY
30, 1996.

BORROWER:

ROYAL GRIP, INC.

By:      /s/Robert Burg            By:      /s/Thomas A. Schneider             
         -----------------------            -----------------------------------
         ROBERT BURG, PRESIDENT             THOMAS A. SCHNEIDER, VICE PRESIDENT
                                                  




LENDER:

BILTMORE INVESTORS BANK, N.A.

By:      Signature illegible
         -----------------------------------
         Authorized Officer
<PAGE>
                            CHANGE IN TERMS AGREEMENT
<TABLE>
<CAPTION>
  Principal     Loan Date    Maturity      Loan No     Call    Collateral     Account   Officer   Initials
<S>                         <C>             <C>                    <C>        <C>       <C>       
$1,200,000.00               05-30-1997      22098                  96         0013140   07807
</TABLE>
Borrower:    ROYAL GRIP, INC.          Lender:     BILTMORE INVESTORS BANK, N.A.
             444 W. GENEVA DRIVE                   PHOENIX DIVISION             
             TEMPE, AZ 85282                       2425 E. CAMELBACK ROAD       
                                                   PHOENIX, AZ 85016            
===============================================================================
Principal Amount:    $1,200,000.00      Date of Agreement:         May 30, 1996

DESCRIPTION OF EXISTING INDEBTEDNESS.  The Promissory Note from Royal Grip, Inc.
to  Biltmore  Investors  Bank dated June 15,  1994,  and any and all  subsequent
Change in Terms Agreements.

DESCRIPTION OF COLLATERAL. Commercial Security Agreement.

DESCRIPTION OF CHANGE IN TERMS.
1.       This Change in Terms Agreement hereby extends the maturity
         date to May 30, 1997.
2.       This Change in Terms  Agreement  hereby  increases the variable rate of
         interest to the Wall Street Journal Prime Rate plus .50%.
3.       This Change in Terms Agreement hereby amends the monthly
         payment schedule to interest only monthly.

PROMISE TO PAY.  ROYAL  GRIP,  INC.  ("Borrower")  promises  to pay to  BILTMORE
INVESTORS BANK, N.A. ("Lender"),  or order, in lawful money of the United States
of America,  the principal  amount of One Million Two Hundred  Thousand & 00/100
Dollars ($1,200,000.00) or so much as may be outstanding, together with interest
on the unpaid outstanding  principal balance of each advance.  Interest shall be
calculated from the date of each advance until repayment of each advance.

PAYMENT. Borrower will pay this loan in one payment of all outstanding principal
plus all accrued unpaid interest on May 30, 1997. In addition, Borrower will pay
regular monthly payments of accrued unpaid interest beginning June 30, 1996, and
all  subsequent  interest  payments  are due on the last day of each month after
that. Interest on this Agreement is computed on a 365/360 simple interest basis;
that is, by applying  the ratio of the annual  interest  rate over a year of 360
days, multiplied by the outstanding principal balance,  multiplied by the actual
number of days the principal balance is outstanding. Borrower will pay Lender at
Lender's  address  shown above or at such other place as Lender may designate in
writing. Unless otherwise agreed or required by applicable law, payments will be
applied first to accrued unpaid interest,  then to principal,  and any remaining
amount to any unpaid collection costs and late charges.

VARIABLE INTEREST RATE. The interest rate on this Agreement is subject to change
from time to time based on changes in an  independent  index  which is the Prime
rate as published in the Wall Street Journal,  Western Edition.  When a range of
rates has been  published,  the higher of the rates will be used (the  "Index").
The Index is not  necessarily the lowest rate charged by Lender on its loans. If
the Index  becomes  unavailable  during  the term of the this  loan,  Lender may
designate a substitute index after notice to Borrower. Lender will tell Borrower
the current index rate upon Borrower's request. Borrower understands that Lender
may make loans based on other rates as well.  The interest  rate change will not
occur more often than each DAY.  The index  currently  is 8.250% per annum.  The
interest rate to be applied to the unpaid  principal  balance of this  Agreement
will be at a rate of 0.500  percentage  points over the index,  resulting  in an
initial  rate of 8.750%  per  annum.  NOTICE:  Under no  circumstances  will the
interest  rate on this  Agreement  be more  than the  maximum  rate  allowed  by
applicable law.

PREPAYMENT;  MINIMUM INTEREST CHARGE. In any event, even upon full prepayment of
this  Agreement,  Borrower  understands  that  Lender is  entitled  to a minimum
interest charge of $25.00.  Other than Borrower's  obligation to pay any minimum
interest charge, Borrower may pay without penalty all or a portion of the amount
owed earlier than it is due. Early payments will not, unless agreed to by Lender
in  writing,  relieve  Borrower  of  Borrower's  obligation  to continue to make
payments of accrued  unpaid  interest.  Rather,  they will reduce the  principal
balance due.

LATE  CHARGE.  If a payment  is 10 days or more late,  Borrower  will be charged
5.000% of the unpaid portion of the regularly scheduled payment.

DEFAULT.  Borrower  will be in  default  if any of the  following  happens:  (a)
Borrower  fails to make any payment when due.  (b)  Borrower  breaks any promise
Borrower has made to Lender, or Borrower fails to comply with or to perform when
due any  other  term,  obligation,  covenant,  or  condition  contained  in this
Agreement or any agreement related to this Agreement,  or in any other agreement
or loan  Borrower  has with  Lender.  (c)  Borrower  defaults  under  any  loan,
extension of credit,  security  agreement,  purchase or sales agreement,  or any
other  agreement,  in favor of any other  creditor or person that may materially
affect any of Borrower's  property or  Borrower's  ability to repay this Note or
perform Borrower's  obligations under this Note or any of the Related Documents.
(d) Any  representation  or statement made or furnished to Lender by Borrower or
on Borrower's  behalf is false or misleading in any material  respect either now
or at the time made or furnished.  (e) Borrower becomes insolvent, a receiver is
appointed for any part of Borrower's property,  Borrower makes an assignment for
the benefit of creditors,  or any proceeding is commenced  either by Borrower or
against Borrower under any bankruptcy or insolvency laws. (f) Any creditor tries
to take any of Borrower's  property on or in which Lender has a lien or security
interest. This includes a garnishment of any of Borrower's accounts with Lender.
(g) Any  guarantor  dies or any of the other  events  described  in this default
section occurs with respect to any guarantor of this  Agreement.  (h) A material
adverse change occurs in Borrower's financial condition,  or Lender believes the
prospect of payment or performance of the  indebtedness is impaired.  (i) Lender
in good faith deems itself insecure.

If any default,  other than a default in payment, is curable and if Borrower has
not been  given a notice of a breach  of the same  provision  of this  Agreement
within  the  preceding  twelve  (12)  months,  it may be cured  (and no event of
default will have  occurred) if Borrower,  after  receiving  written notice from
Lender demanding cure of such default; (a) cures the default within fifteen (15)
days;  or (b) if the cure  requires  more than  fifteen  (15) days,  immediately
initiates  steps which Lender deems in Lender's sole discretion to be sufficient
to cure the default and  thereafter  continues and completes all  reasonable and
necessary  steps  sufficient  to  produce   compliance  as  soon  as  reasonably
practical.

LENDER'S  RIGHTS.  Upon default,  Lender may declare the entire unpaid principal
balance on this  Agreement  and all accrued  unpaid  interest  immediately  due,
without notice, and then Borrower will pay that amount. Upon default,  including
failure  to pay upon  final  maturity,  Lender,  at its  option,  may  also,  if
permitted under  applicable  law, do one or both of the following:  (a) increase
the variable interest rate on this Agreement to 6.500 percentage points over the
index,  and (b) add any unpaid  accrued  interest to principal and such sum will
bear  interest  therefrom  until  paid at the rate  provided  in this  Agreement
(including  any increased  rate).  The interest rate will not exceed the maximum
rate  permitted by applicable  law.  Lender may hire or pay someone else to help
collect this  Agreement if Borrower does not pay.  Borrower also will pay Lender
that amount. This includes, subject to any limits under applicable law, Lender's
attorneys'  fees and Lender's legal expenses  whether or not there is a lawsuit,
including  attorneys'  fees  and  legal  expenses  for  bankruptcy   proceedings
(including  efforts  to modify  or vacate  any  automatic  stay or  injunction),
appeals,  and  any  anticipated   post-judgment   collection  services.  If  not
prohibited  by  applicable  law,  Borrower  also  will pay any court  costs,  in
addition to all other sums provided by law. This Agreement has been delivered to
Lender and  accepted by Lender in the State of  Arizona.  If there is a lawsuit,
Borrower  agrees  upon  Lender's  request to submit to the  jurisdiction  of the
courts  of  MARICOPA  County,  the State of  Arizona.  This  Agreement  shall be
governed by and construed in accordance with the laws of the State of Arizona.

DISHONORED  ITEM FEE.  Borrower  will pay a fee to Lender of $16.25 if  Borrower
makes a payment on Borrower's  loan and the check or  preauthorized  charge with
which Borrower pays is later dishonored.

RIGHT OF SETOFF.  Borrower  grants to Lender a contractual  possessory  security
interest in, and hereby assigns,  conveys,  delivers,  pledges, and transfers to
Lender all Borrower's right,  title and interest in and to, Borrower's  accounts
with  Lender  (whether  checking,  savings,  or some other  account),  including
without  limitation all accounts held jointly with someone else and all accounts
Borrower may open in the future,  excluding  however all IRA and Keogh accounts,
and all trust  accounts  for which the  grant of a  security  interest  would be
prohibited  by law.  Borrower  authorizes  Lender,  to the extent  permitted  by
applicable law, to charge or setoff all sums owing on this Agreement against any
and all such accounts.

LINE OF CREDIT.  This Agreement  evidences a revolving line of credit.  Advances
under this Agreement may be requested either orally or in writing by Borrower or
by an  authorized  person.  Lender  may,  but need  not,  require  that all oral
requests  be  confirmed  in  writing.  All  communications,   instructions,   or
directions  by  telephone  or otherwise to Lender are to be directed to Lender's
office shown above.  The  following  party or parties are  authorized to request
advances  under  the line of credit  until  Lender  receives  from  Borrower  at
Lender's  address shown above written  notice of revocation of their  authority:
RICHARD DAN EDWARDS,  CEO; ROBERT BURG,  PRESIDENT;  EARL L. HAINES, SENIOR VICE
PRESIDENT; and THOMAS A. SCHNEIDER, VICE PRESIDENT. Borrower agrees to be liable
for all sums either:  (a) advanced in  accordance  with the  instructions  of an
authorized person or (b) credited to any of Borrower's accounts with Lender. The
unpaid principal balance owing on this Agreement at any time may be evidenced by
endorsements on this Agreement or by Lender's internal records,  including daily
computer print-outs.  Lender will have no obligation to advance funds under this
Agreement  if: (a) Borrower or any  guarantor  is in default  under the terms of
this  Agreement or any agreement that Borrower or any guarantor has with Lender,
including any agreement made in connection  with the signing of this  Agreement;
(b) Borrower or any guarantor  ceases doing  business or is  insolvent;  (c) any
guarantor seeks,  claims or otherwise  attempts to limit,  modify or revoke such
guarantor's  guarantee  of this  Agreement  or any other loan with  Lender;  (d)
Borrower has applied  funds  provided  pursuant to this  Agreement  for purposes
other than those authorized by Lender;  or (e) Lender in good faith deems itself
insecure  under  this  Agreement  or any  other  agreement  between  Lender  and
Borrower.

CONTINUING VALIDITY. Except as expressly changed by this Agreement, the terms of
the original  obligation or obligations,  including all agreements  evidenced or
securing  the  obligation(s),  remain  unchanged  and in full force and  effect.
Consent  by Lender to this  Agreement  does not waive  Lender's  right to strict
performance of the  obligation(s)  as changed,  nor obligate  Lender to make any
future change in terms. Nothing in this Agreement will constitute a satisfaction
of the obligation(s).  It is the intention of Lender to retain as liable parties
all makers and endorsers of the original obligation(s),  including accommodation
parties, unless a party is expressly released by Lender in writing. Any maker or
endorser, including accommodation makers, will not be released by virtue of this
Agreement.  If any person who signed the original  obligation does not sign this
Agreement below,  then all persons signing below acknowledge that this Agreement
is  given  conditionally,  based  on  the  representation  to  Lender  that  the
non-signing  party  consents to the changes and  provisions of this Agreement or
otherwise  will not be  released  by it.  This  waiver  applies  not only to any
initial  extension,  modification  or release,  but also to all such  subsequent
actions.

PRIOR NOTE. THE PROMISSORY  NOTE FROM ROYAL GRIP,  INC. TO LENDER DATED JUNE 15,
1994, AND ANY AND ALL SUBSEQUENT CHANGE IN TERMS AGREEMENTS.

MISCELLANEOUS PROVISIONS.  Lender may delay or forgo enforcing any of its rights
or remedies  under this Agreement  without  losing them.  Borrower and any other
person who signs,  guarantees or endorses this Agreement,  to the extent allowed
by law, waive presentment,  demand for payment,  protest and notice of dishonor.
Upon any change in the terms of this Agreement,  and unless otherwise  expressly
stated  in  writing,  no party  who  signs  this  Agreement,  whether  as maker,
guarantor,  accommodation  maker or endorser,  shall be released from liability.
All such parties agree that Lender may renew or extend  (repeatedly  and for any
length of time) this loan, or release any party or guarantor or  collateral;  or
impair,  fail to  realize  upon or perfect  Lender's  security  interest  in the
collateral;  and take any other action  deemed  necessary by Lender  without the
consent of or notice to anyone.  All such parties  also agree that  Lender,  may
modify this loan without the consent of or notice to anyone other than the party
with whom the modification is made.

EFFECTIVE  RATE.  Borrower  agrees to an effective  rate of interest that is the
rate  specified in this Note plus any  additional  rate resulting from any other
charges in the nature of  interest  paid or to be paid in  connection  with this
Note.

PRIOR TO SIGNING THIS AGREEMENT, BORROWER READ AND UNDERSTOOD ALL THE PROVISIONS
OF THIS AGREEMENT,  INCLUDING THE VARIABLE  INTEREST RATE  PROVISIONS.  BORROWER
AGREES TO THE TERMS OF THE  AGREEMENT  AND  ACKNOWLEDGES  RECEIPT OF A COMPLETED
COPY OF THE AGREEMENT.


BORROWER:

ROYAL GRIP, INC.

By:  Robert Burg                   By:  Thomas A. Schneider                 
     ----------------------             ----------------------------------- 
     ROBERT BURG, PRESIDENT             THOMAS A. SCHNEIDER, VICE PRESIDENT 

                         ROYAL GRIP, INC. AND SUBSIDIARY

                        COMPUTATION OF NET LOSS PER SHARE
<TABLE>
<CAPTION>
                                                        Three Months Ended              Six Months Ended
                                                              March 31,                    June 30,
                                                    --------------------------    --------------------------
                                                        1996          1995           1996           1995
                                                        ----          ----           ----           ----
<S>                                                 <C>            <C>            <C>            <C> 
Net loss                                            $  (575,283)   $  (497,737)   $(1,144,530)   $  (866,740)
                                                    ===========    ===========    ===========    ===========

Weighted Average Shares:
    Common shares outstanding                         2,734,678      2,734,678      2,734,678      2,734,678
    Common equivalent shares issuable upon
        exercise of employee stock options                 --             --             --             --
                                                    -----------    -----------    -----------    -----------

Shares used in net loss per share                     2,734,678      2,734,678      2,734,678      2,734,678
                                                    ===========    ===========    ===========    ===========

Net loss per share                                  $     (0.21)   $     (0.18)   $     (0.42)   $     (0.32)
                                                    ===========    ===========    ===========    ===========
</TABLE>



                                   EXHIBIT 11


                                       14


<TABLE> <S> <C>


<ARTICLE>                       5
<MULTIPLIER>                                   1
<CURRENCY>                            US DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   JUN-30-1996
<EXCHANGE-RATE>                                          1
<CASH>                                              30,987
<SECURITIES>                                             0
<RECEIVABLES>                                    3,250,608
<ALLOWANCES>                                       337,740
<INVENTORY>                                      1,467,959
<CURRENT-ASSETS>                                 4,459,067
<PP&E>                                          10,326,078
<DEPRECIATION>                                   5,040,593 
<TOTAL-ASSETS>                                  10,812,478
<CURRENT-LIABILITIES>                            2,172,758
<BONDS>                                                  0
                                    0
                                              0
<COMMON>                                             2,735
<OTHER-SE>                                       8,544,110
<TOTAL-LIABILITY-AND-EQUITY>                    10,812,478
<SALES>                                          9,452,111
<TOTAL-REVENUES>                                 9,452,111
<CGS>                                            7,192,700
<TOTAL-COSTS>                                    3,375,365
<OTHER-EXPENSES>                                    14,098
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                  14,478
<INCOME-PRETAX>                                (1,144,530)
<INCOME-TAX>                                             0
<INCOME-CONTINUING>                            (1,144,530)
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                   (1,144,530)
<EPS-PRIMARY>                                        (.42)
<EPS-DILUTED>                                        (.42)
        

</TABLE>


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