NATIONAL RV HOLDINGS INC
10-K, 1998-03-31
MOTOR HOMES
Previous: ICON CASH FLOW PARTNERS L P SIX, 10-K, 1998-03-31
Next: COMMERCIAL ASSETS INC, 10-K, 1998-03-31



================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K
(Mark One)
[X]ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES  EXCHANGE ACT
OF 1934 (FEE REQUIRED) OR [ ]TRANSITION  REPORT  PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934 (NO FEE REQUIRED)
                      For the year ended December 31, 1997
                         Commission file number 0-22268
                          NATIONAL R.V. HOLDINGS, INC.
             (Exact name of registrant as specified in its charter)
      Delaware                                           No. 33-0371079
  (State or other jurisdiction of            (I.R.S.Employer Identification No.)
  incorporation or organization)
  3411 N. Perris Blvd., Perris, California                         92571
  (Address of principal executive offices)                      (Zip Code)
         Registrant's telephone number, including area code:  (909) 943-6007
           Securities registered pursuant to Section 12(b) of the Act:  NONE
             Securities  registered pursuant to Section 12(g) of the Act:

Common Stock, par value $.01 per share                           NASDAQ
        (Title of class)             (Name of each Exchange on which registered)

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

                                    Yes X               No___

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

Aggregate  market value (based upon the closing sale price) of the voting stock
held by  nonaffiliated  stockholders  of  Registrant  as of March  18,  1998 was
approximately $129,985,192.

The number of shares outstanding of the Registrant's  common stock, as of March
18, 1998, was 6,490,639.

Documents Incorporated by Reference: Part III incorporates by reference portions
of the National R.V. Holdings, Inc. Proxy Statement for the 1998 Annual Meeting 
of Stockholders.
                                       
<PAGE>

                                     PART I

Item 1.  Business of the Registrant

General

          National R.V.  Holdings,  Inc. (the  "Company") is one of the nation's
leading  manufacturers  of Class A motorhomes.  Through its National  R.V.,  Inc
("NRV")  subsidiary,  the Company  designs,  manufactures  and  markets  Class A
motorhomes and fifth-wheel  travel trailers under brand names including Dolphin,
Sea Breeze, Tropi-Cal, Tradewinds, and Sea View. Through its Country Coach, Inc.
("CCI")  subsidiary,  the Company  designs,  manufactures  and markets  high-end
(Highline)  Class A motorhomes and bus  conversions  under brand names including
Concept,  Affinity,  Magna,  Intrigue  and  Allure.  The  Company,  which  began
manufacturing  recreational  vehicles  ("RVs")  in 1964,  is the  fifth  largest
domestic  manufacturer of Class A motorhomes and sells its motorhomes  through a
network of 183 dealer locations in 39 states, Canada and Europe.

          The Company was incorporated in Delaware in 1988. NRV was incorporated
in  California in 1970 and its  predecessor  was organized in 1964. In May 1989,
affiliates of Siegler, Collery & Co., a New York-based investment firm ("Siegler
Collery"), through the Company, acquired all of the common stock of NRV. CCI was
incorporated  in Oregon in 1973. In November 1996, the Company  acquired all the
common stock of CCI. As used herein,  the term "Company" refers to National R.V.
Holdings, Inc., NRV and CCI unless the context otherwise requires.

          The  Company's  headquarters  are  located  at 3411 N.  Perris  Blvd.,
Perris, California 92571, and its telephone number is (909) 943-6007.

Recreational Vehicle Industry Overview

     Products

         Based upon standards  established by the Recreational  Vehicle Industry
Association  (the  "RVIA"),   RVs  are  commonly   classified  into  three  main
categories:  (i) motorhomes,  composed of Class A, B and C types; (ii) towables,
composed of fifth-wheel  travel trailers,  conventional  travel trailers,  truck
campers and folding camping trailers, and (iii) van conversions.

         Motorhomes.  Motorhomes are  self-powered  RVs built on a motor vehicle
chassis. The interior typically includes a driver's area and kitchen,  bathroom,
dining and sleeping areas.  Motorhomes are self-contained,  with their own power
generation,  heating, cooking,  refrigeration,  sewage holding and water storage
facilities,  so that they can belived in without  being  attached to  utilities.


                                       
<PAGE>

Motorhomes are generally categorized into A, B and C classes. Class A motorhomes
are constructed on a medium-duty truck chassis, which includes the engine, drive
train and other  operating  components.  Retail  prices  for Class A  motorhomes
generally  range from  $40,000 to  $150,000.  Highline  motorhomes,  which are a
subset of Class A motorhomes,  generally  range in retail price from $160,000 to
$1,000,000.  Class C  motorhomes  are built on a van or pick-up  truck  chassis,
which includes an engine, drive-train components and a finished cab section, and
generally range in retail price from $40,000 to $70,000.  Class B motorhomes are
van campers,  which  generally  contain  fewer  features than Class A or Class C
motorhomes.

         Towables.  Towables are non-motorized RVs. Fifth-wheel travel trailers,
similar to motorhomes in features and use, are constructed with a raised forward
section  that  attaches  to the bed of a pick-up  truck.  This allows a bi-level
floor plan and generally more living space than  conventional  travel  trailers.
Fifth-wheel  travel  trailers are typically less  expensive than  motorhomes and
range in retail price from $15,000 to $80,000.  Conventional travel trailers are
similar  to  fifth-wheel  travel  trailers  but do not have the  raised  forward
section.  Truck campers have many of the amenities  found on travel trailers and
slide into the bed of a pickup truck.  Folding  camping  trailers  contain fewer
features  than  other  towables  and are  constructed  with  collapsible  "tent"
sidewalls which fold for easy towing.

         Van  Conversions.  Van conversions are automotive vans converted by van
upfitters  to  include  such  features  as  entertainment  centers,  comfortable
seating, window treatments and lighting.


     Trends and Demographics

         According to the RVIA's wholesale statistics,  RV unit sales (excluding
van  conversions)  in 1997  increased  2.8% to 254,500 from 247,500 in 1996. The
aggregate wholesale value of these 1997 shipments was $5.5 billion, with Class A
motorhomes  comprising $2.6 billion or 47.7% of the total and fifth-wheel travel
trailers  comprising $1.0 billion or 17.8% of the total. Unit shipments of Class
A motorhomes in 1997  increased  3.0% to 37,600 from 36,500 in 1996. The average
wholesale price of Class A motorhomes  increased in 1997 to $69,925 from $63,172
in 1996. Unit shipments of fifth-wheel travel trailers increased in 1997 8.9% to
52,800 from 48,500 in 1996. The average  wholesale  price of fifth-wheel  travel
trailers increased in 1997 2.3% to $18,558 from $18,138 in 1996.

         While overall unit  shipments  have increased over the past five years,
the RV industry's manufacturing base has undergone a consolidation. Between 1992
and 1997, the number of Class A motorhome  manufacturers declined from 45 to 24.

                                       2
<PAGE>

In addition,  during this period,  the aggregate  retail market share of the ten
largest Class A motorhome manufacturers increased from 82.5% to 93.0%.

         RVs  are  purchased  for a  variety  of  purposes,  including  camping,
visiting  family and friends,  sightseeing,  vacationing  and  enjoying  outdoor
activities  and sporting  events.  According to a University of Michigan  study,
approximately  8.2 million  households (or 9.6% of all households) in the United
States owned RVs in 1993, up from 7.7 million households in 1988 and 5.8 million
households in 1980. In addition,  the study indicated that 68% of all current RV
owners  and 43% of all  former  RV owners  plan to  purchase  another  RV in the
future.  This study further  indicated  that 75% of RVs purchased are used (RVIA
and market share  statistics  reflect new product sales only) with more than 29%
of these used RVs older than 15 years.  The  eventual  scrappage  of these older
units is expected to result in an  increasing  proportion  of new product  sales
over the next ten years.

         Ownership of RVs reaches its highest level among those  Americans  aged
55 to 64, with 16.0% of households  in this  category  owning RVs. The number of
Americans in this group,  which constitutes the Company's primary target market,
is projected to grow 38.7% from 1996 to 2005 as compared to 7.8% for the overall
population.  Baby  Boomers are defined as those born  between the years 1946 and
1964, and thus the leading edge of the Baby Boomer  generation  began turning 50
in 1996. This generation is expected to be more affluent and retire earlier than
past  generations.  As Baby Boomers enter and travel through the important 50 to
65 age group for RV sales, they represent the potential for a secular uptrend in
the RV industry.

         As motorhomes  have increased in popularity  due, in part, to the entry
of the Baby Boomer  generation  into the target market,  the purchasers of these
products have grown more  sophisticated  in their tastes.  The Company  believes
that as a result,  customers have demanded more value for their money, and brand
recognition and loyalty have become  increasingly  important.  These trends have
favored companies that can deliver quality, value and reliability on a sustained
basis.


     Business Development and Strategy

         The Company's business development and operating strategy is to deliver
high  quality,  innovative  products  that offer  superior  value to enhance the
Company's  position as one of the nation's  leading  manufacturers  of RVs. This
strategy focuses on the following key elements: (i) building upon and exploiting
recognition  of the  Company's  brand names;  (ii)  offering  the highest  value
products at  multiple  price  points to appeal to first time and repeat  buyers;
(iii) expanding its manufacturing  capacity and continuing to utilize vertically

                                       3
<PAGE>

integrated   manufacturing   processes;   (iv)  capitalizing  on  the  Company's
reputation to expand its presence in the Highline  market;  and (v)  identifying
and acquiring related businesses serving niche markets.

         Building upon and Exploiting  Recognition of the Company's Brand Names.
The Company  believes  that its brand  names and  reputation  for  manufacturing
quality products with excellent value have fostered strong consumer awareness of
the Company's  products and have  contributed to the growth of its net sales and
market share. The Company intends to capitalize on its brand name recognition in
order to increase its sales and market share, facilitate the introduction of new
products and enhance its dealer network.

         Offering the Highest Value  Products at Multiple Price Points to Appeal
to First Time and Repeat Buyers. The Company currently offers ten distinct lines
of RVs, which are available in a variety of lengths,  floorplans,  color schemes
and  interior  designs  and range in  suggested  retail  price  from  $40,000 to
$1,000,000.  Each model is  intended to attract  customers  seeking an RV within
their price range by offering value superior to competitive  products from other
manufacturers.   RVIA  data  indicates  that  most  motorhome   purchasers  have
previously owned a recreational vehicle, and the Company's models are positioned
to address the demands of these repeat customers as well as first time buyers.

         Expanded Manufacturing Capacity and Vertically Integrated Manufacturing
Processes.  The Company has expanded its  manufacturing  facilities  in order to
increase  its  production   flexibility  and   substantially   increase  overall
production volume to meet demand and anticipated growth. The Company designs and
manufactures a significant  number of the components used in the assembly of its
products,  rather than purchasing them from third parties.  The Company believes
that its vertically integrated  manufacturing processes allow it to achieve cost
savings and better quality control. In addition, the Company's in-house research
and development staff and on-site component manufacturing departments enable the
Company to ensure a timely supply of necessary  products and to respond  rapidly
to market changes.

         Capitalizing on the Company's  Reputation to Expand its Presence in the
Highline Market. The Company's Country Coach product offerings focus exclusively
on the  Highline  segment of the Class A  motorhome  market.  The  Company has a
strong  market  share in the  Highline  segment.  For the  twelve  months  ended
December 31, 1997, the Company was the fourth largest  manufacturer  of Highline
motorhomes,  with approximately  12.1% of this market, up from 9.3% in 1996. The
Company is actively  seeking to expand its share of this market by  capitalizing
on its  established  reputation,  continuing  to  offer  superior  products  and
expanding  its  production  capacity  in order to target  the  market's  growing

                                       4
<PAGE>

population  and  satisfy the desire of many  current RV owners to purchase  more
upscale vehicles.

         Identifying and Acquiring Related Businesses Serving Niche Markets.  As
illustrated by the Company's  recent  acquisition of Country Coach,  the Company
plans to expand its  business  through  the  strategic  acquisition  of targeted
businesses  in the RV  industry  and  related  areas.  The  Company  will target
acquisitions which it believes will result in expansion of the Company's product
lines and/or enhancement of operating efficiencies.


Business

     Products

         The Company's product strategy is to offer the highest value RVs across
a wide range of retail prices to appeal to a broad range of potential  customers
and to capture the business of brand-loyal  repeat  purchasers who tend to trade
up with each new  purchase.  The  Company's  National  RV  subsidiary  currently
manufactures  Class A  motorhomes  under its  Dolphin,  Sea  Breeze,  Tropi-Cal,
Tradewinds  and Sea View brand names and a line of fifth-wheel  travel  trailers
under  the Sea  Breeze  brand  name.  The  Company's  Country  Coach  subsidiary
currently manufactures Highline motorhomes under the Concept,  Affinity,  Magna,
Intrigue  and Allure  brand names and bus  conversions  under the Country  Coach
Prevost Conversion brand name.

         The Company's products are offered with a wide range of accessories and
options and manufactured with high-quality materials and components.  Certain of
the Company's Highline motorhomes can be customized to a particular  purchaser's
specifications.  Each  vehicle is  equipped  with a wide  range of  kitchen  and
bathroom  appliances,  audio  and  video  electronics,   communication  devices,
furniture, climate control systems and storage spaces.

         Country Coach Prevost Conversion.  The Country Coach Prevost Conversion
is a completely customized home on wheels, built on a diesel-powered bus chassis
and produced in 40 and 45 foot lengths.  The Country Coach Prevost Conversion is
available  in  customized  floorplans  including a model  featuring an expansive
slide-out room that adds 35 square feet of living area.  Suggested retail prices
range from  approximately  $650,000 to  $1,000,000.  The Country  Coach  Prevost
Conversion was introduced in 1979.

         Concept.  The  Concept is a  wide-body  bus-style  motorhome,  offering
virtually  all  the  features  and  amenities  of a  bus  conversion,  including
customization and a diesel-powered chassis. Among its many features, the Concept
has a Pentium computer-driven digital dash featuring a Global Positioning System
(GPS). The Concept is available in three floorplans and is produced in 40 and 45

                                       5
<PAGE>

foot  lengths.  The  Concept,  as with all the  Company's  Highline  motorhomes,
provides  substantial under coach  ("basement')  storage in insulated,  carpeted
storage  bays.  Suggested  retail  prices range from  approximately  $523,000 to
$552,000. The Concept was introduced in 1988.

         Affinity.  The Affinity is a wide-body bus-style motorhome,  built on a
diesel powered chassis.  The Affinity is a luxury model specially engineered for
a longer  wheel base,  shorter  front and rear  overhang  and a lower  center of
gravity. The Affinity is available in 48 floorplan  combinations and is produced
in 38 and 40 foot  lengths.  Suggested  retail  prices range from  approximately
$345,000 to $403,000. The Affinity was introduced in 1991.

         Magna. The Magna is a wide-body, bus-style motorhome, built on a diesel
powered  chassis.  The Magna is  available  with a slide-out  room  feature that
expands the interior of the motorhome and adds  approximately  32 square feet of
additional living space. The Magna is available in 36 floorplan combinations and
is produced in 36, 38 and 40 foot  lengths.  Suggested  retail prices range from
approximately $270,000 to $290,000. The Magna was introduced in 1991.

         Intrigue.  The Intrigue is a wide-body bus-style motorhome built on the
DynoMax  diesel-powered  chassis  built by CCI.  The Intrigue is available in 20
floorplan  combinations and is produced in 32, 36 and 40 foot lengths. One model
features an  expansive  slide-out  room that adds 32 square feet of living area.
Suggested  retail  prices range from  approximately  $185,000 to  $211,000.  The
Intrigue was introduced in 1994.

         Allure.  The Allure is a  wide-body  bus-style  motorhome  built on the
DynoMax  diesel-powered  chassis  built by CCI.  The Allure is  available  in 15
floorplan combinations and is produced in 32, 36, and 40 foot lengths. One model
features an  expansive  slide-out  room that adds 32 square feet of living area.
The  Allure is  positioned  as the  Company's  entry-level  Highline  motorhome.
Suggested  retail  prices range from  approximately  $158,000 to  $180,000.  The
Allure was introduced in 1995.

         Tradewinds.  The  Tradewinds is available in two floorplans on a diesel
powered chassis. These models are full-basement wide-body, bus-style motorhomes.
Both models have  automatic  slide-out  features that expand the interior of the
motorhome and add  approximately 36 square feet of additional living space. Both
models are produced in 36 foot lengths and are available with a choice of oak or
walnut interiors. Suggested retail prices range from $139,000 to $142,000.

         Dolphin.  The Dolphin is available in four  floorplans on a gas-powered
chassis. These models are full-basement wide-body,  bus-style motorhomes.  Three
models  have  automatic  slide-out  features  that  expand the  interior  of the
motorhome and add  approximately 36 square feet of additional  living space. The
Dolphin models are produced in 33 to 36 foot lengths and have  suggested  retail

                                       6
<PAGE>

prices that range from $78,000 to $92,000.

         Tropi-Cal.  The Tropi-Cal is a wide-body  bus-style motorhome outfitted
similar to the Dolphin  with certain  distinct  features,  exterior  styling and
floorplans.  The  Tropi-Cal  is available in four  floorplans  on a  gas-powered
chassis and  produced in 33 to 36 foot  lengths.  Three models have an automatic
slide-out   feature  that  expands  the  interior  of  the  motorhome  and  adds
approximately 36 square feet of additional living space.
Suggested retail prices range from approximately $84,000 to $94,000.

         Sea Breeze. The Sea Breeze is a moderately-priced, bus-style motorhome,
built on a  gas-powered  chassis.  The Sea  Breeze  has lower  exterior  height,
offering  partial  basement  storage.  A  premium  model is  produced  under the
"Limited" name and has as standard  features  Corian  countertops,  power heated
side-view mirrors, deluxe trim and heated water and waste holding tanks. The Sea
Breeze is produced in 29, 31 and 33 foot lengths.  Suggested retail prices range
from  approximately  $64,000 to $72,000.  The Sea Breeze was  introduced  in May
1992.

         Sea  View.  The  Sea  View  is  available  in  three  floorplans  on  a
gas-powered  chassis.  These  models  are  full-basement  wide-body,   bus-style
motorhomes.  All three models have automatic  slide-out features that expand the
interior of the  motorhome  and add  approximately  36 square feet of additional
living space. The Sea View models are produced in 31 to 33 foot lengths and have
suggested retail prices that range from $77,000 to $78,000.

         Sea Breeze  Fifth-Wheel  Travel  Trailer.  The Sea  Breeze  fifth-wheel
travel  trailer  comes  in  six  floorplans  equipped  similar  to a Sea  Breeze
motorhome.  All floorplans  feature  standard living room and bedroom  slide-out
sections  and are produced in 30 to 37 foot  lengths.  Suggested  retail  prices
range from $42,000 to $51,000.


     Planned Product Introductions

         During 1998, NRV will develop a 40 foot Highline galley slide motorhome
built on a Country Coach Dynomax  chassis with a retail price of $200,000.  A 38
foot Tropi-Cal will be developed with a galley  slide-out and bedroom  slide-out
and a retail  price of  $105,000.  A 32 foot  triple  slide  fifth-wheel  travel
trailer will be developed with a retail price of $46,000.

         During  1998,  CCI will begin  building  all of its  motorhomes  on its
Dynomax chassis.  Galley slide-outs,  with a tested and proven exclusive Country
Coach design, will be available on all models.

                                       7
<PAGE>

Distribution and Marketing

         The  Company  markets  NRV  products  through a network  of 165  dealer
locations in 39 states,  Canada and Europe. These dealers generally carry all or
a portion of NRV's product lines along with competitors'  products.  The Company
markets CCI products through 18 dealer locations.  CCI utilizes a limited dealer
network for its Highline  motorhomes due to the selling  expertise  required and
the  tendency of Highline  customers  to make  destination-type  purchases.  The
Company  believes that each of the CCI dealers has  significant  experience with
top-of-the-line products and has demonstrated high standards for service.

         The Company generally  promotes its products through visits to dealers,
attendance at industry shows,  direct mail  promotions,  corporate  newsletters,
press releases,  trade and consumer  magazine  advertising and RV owner rallies.
From time to time,  the Company also offers  dealer or consumer  incentives.  In
addition,  to help promote customer  satisfaction and brand loyalty, the Company
sponsors  Dolphin  and  Country  Coach  International  clubs  for  owners of the
Company's products.  The clubs publish newsletters and magazines on a monthly or
quarterly  basis and  organize  RV rallies  and other  activities.  The  Company
continually  seeks consumer  preference  input from several  sources,  including
dealers, RV owners and the Company's sales representatives and, in response, the
Company implements changes in the design, decor and features of its products.

          Substantially  all of the Company's  motorhome sales are made on terms
requiring  payment  within 15 days or less of the dealer's  receipt of the unit.
Most dealers finance all, or  substantially  all, of the purchase price of their
inventory under "floor plan"  arrangements with banks or finance companies under
which the lender pays the Company  directly.  Dealers typically are not required
to commence loan repayments to such lenders for a period of at least six months.
The loan is  collateralized  by a lien on the vehicle.  Consistent with industry
practice, the Company has entered into repurchase agreements with these lenders.
In general,  the repurchase  agreements  provide that the Company is required to
repurchase  a unit after the unit is financed and if the "floor plan" lender has
repossessed the unit. Certain of these agreements limit the Company's  liability
to 12 to 18 months after the date of invoice of the unit.  At December 31, 1997,
the Company's  contingent  liability  under these  agreements was  approximately
$74.5  million.  The risk of loss under such  agreements is spread over numerous
dealers and lenders and is further reduced by the resale value of the motorhomes
the Company would be required to  repurchase.  The Company's  losses under these
agreements have not been material in the past.

          Many  finance   companies  and  banks  provide  retail   financing  to
purchasers of RVs. Certain  provisions of the U.S. tax laws applicable to second
residences, including the deductibility of mortgage interest and the deferral of
gain on a qualifying  sale,  currently  apply to motorhomes and travel  trailers
used as qualifying residences.

                                       8
<PAGE>

 Manufacturing Facilities and Production

         NRV owns and  operates a 354,000  square  foot  manufacturing  facility
located on  approximately  30 acres in Perris,  California.  NRV owns another 13
acres  of land  to be  used  for  future  expansion.  CCI  leases  and  operates
manufacturing  facilities  totaling 386,000 square feet located on approximately
40 acres in Junction City, Oregon.

         The  Company's  vehicles  are built by  integrating  manufacturing  and
assembly line processes.  The Company has designed and built its own fabricating
and assembly equipment and molds for a substantial  portion of its manufacturing
processes.  The Company  believes that its vertically  integrated  manufacturing
systems and processes  which it has developed  enable it to efficiently  produce
high-quality products.

          Among  other  items,  the  Company  fabricates,   molds  and  finishes
fiberglass to produce its front and rear-end  components,  manufactures  its own
walls and roofs, assembles sub-floors and molds plastic components.  In addition
to assembling its vehicles and installing  various options and accessories,  the
Company  manufactures the majority of the installed amenities such as cabinetry,
draperies,  showers  and  bathtubs.  After  purchasing  the basic chair and sofa
frames,  the  Company  also  manufactures  most  of the  furniture  used  in its
motorhomes. The Company believes that by manufacturing these components on site,
rather  than  purchasing  them from third  parties,  the Company  achieves  cost
savings,  better  quality  control and timely  supply of  necessary  components.
Chassis,  plumbing  fixtures,  floor  coverings,  hardware  and  appliances  are
purchased  in  finished   form  from  various   suppliers.   Due  to  California
environmental emission restrictions on the amount of fiberglass that the Company
can fabricate,  third parties  manufacture  certain  fiberglass  parts using the
Company's molds.

          The  Company  currently   operates  one  production  shift.   Capacity
increases can be achieved by adding a second shift.

          The Company  purchases  the  principal raw materials and certain other
components used in the production of its RVs from third parties.  Other than the
chassis,  these components and raw materials  typically have short delivery lead
times. With the exception of the chassis,  these materials,  including  plywood,
lumber and plastic,  are  generally  available  from numerous  sources,  and the
Company has not  experienced  any  significant  shortages  of raw  materials  or
components.


Product Development

         The Company  utilizes a combined  research and development  staff of 60
employees who concentrate on product development and enhancements. New ideas are
presented  to the staff  from  management  and are  derived  from a  variety  of
sources,  including  sales  representatives,  dealers and  consumers.  The staff

                                       9
<PAGE>

utilizes  computer-aided  design  equipment  and  techniques  to  assist  in the
development   of  new  products  and  floor  plans  and  to  analyze   suggested
modifications  of existing  products  and  features.  After the initial  step of
development,  prototype models for new products are constructed and refined.  In
the case of modifications to certain features, new molds for various parts, such
as front-end caps and storage doors,  are produced and tested.  Upon  completion
and acceptance of the prototypes,  the new products or components are integrated
into the production  process.  The Company  believes that the  maintenance of an
in-house  research and development  staff enables the Company to respond rapidly
to ongoing  shifts in consumer  tastes and  demands.  Research  and  development
expenses were $2,711000 and $1,077,000 for the years ended December 31, 1997 and
1996,  respectively,  $423,000 for the seven months ended December 31, 1995, and
$780,000 for the fiscal year ended May 31, 1995.


Arrangements with Chassis Suppliers

          NRV purchases chassis which are manufactured by Ford Motor Company and
the  Chevrolet  Motor  Division  of  General  Motors  Corporation   pursuant  to
agreements with finance  companies  affiliated  with such  suppliers.  NRV has a
finance agreement with Freightliner  Custom Chassis Corporation for the purchase
of diesel pusher chassis.  The chassis  supplied by Freightliner  Custom Chassis
Corporation  is the only rear engine  diesel-powered  chassis used by NRV in its
motorhomes,  although other manufacturers of rear engine diesel-powered  chassis
exist. CCI purchases chassis from Gillig and, also manufactures its own chassis,
the  DynoMax,  which is used as the base upon  which  the  Allure  and  Intrigue
motorhomes are built. The Company takes advantage of cash discounts, for payment
upon delivery, that are generally provided for in the agreements. Such financing
agreements  generally  provide  that the Company  must pay for a chassis in full
prior to making any  alterations  or additions to the  chassis.  The  agreements
further  provide that either party may  terminate  the agreement at any time. In
the event of such termination, the Company may incur certain financing and other
costs in order to maintain an adequate supply of chassis.  The Company generally
maintains a one to two month production supply of a chassis in inventory. If any
of the Company's present chassis  manufacturers  were to cease  manufacturing or
otherwise reduce the availability of their chassis,  the business of the Company
could  be  adversely  affected.  The  industry,  as a whole,  from  time to time
experiences  short-term  shortages  of  chassis.  During  1998,  NRV  expects to
experience a shortage of diesel powered  chassis,  used on its Tradewinds  line,
due to a shortage of  transmissions.  NRV will be  allocated 12 chassis per week
through the end of the second  quarter.  The shortage is expected to be resolved
by the end of the year and is not expected to have a material  adverse impact on
the Company's results of operations.

                                       10
<PAGE>

Backlog

          The  Company's  backlog of  motorhome  orders was $98.4  million as of
February 28, 1998 and $59.9 million as of February 28, 1997.  All backlog orders
are subject to  cancellation.  To the extent not canceled,  the Company  expects
that its backlog as of February  28, 1998 will be filled  within 60 days of such
date.

Competition

          The motorhome market is intensely competitive,  with a number of other
manufacturers  selling  products  which  compete  with  those  of  the  Company.
According to Statistical Surveys, Inc., the two leading manufacturers  accounted
for  approximately  45.0% and 44.3% of total  retail  units  sold in the Class A
motorhome market during 1997 and 1996, respectively. These companies and certain
other competitors have substantially  greater financial and other resources than
the Company.  Sales of used motorhomes also compete with the Company's products.
The Company competes on the basis of value, quality, price and design. According
to Statistical  Surveys,  Inc., the Company's Class A retail market share of new
product  sales has  increased  from 1.9% in 1992 to 3.4% in 1993,  4.0% in 1994,
4.2% in 1995, 6.1% in 1996, and 7.8% in 1997.

Regulation

          The Company is subject to the  provisions of the National  Traffic and
Motor Vehicle Safety Act (the "Motor Vehicle Act") and the safety  standards for
RVs and components which have been  promulgated  thereunder by the Department of
Transportation.  The  regulations  that  have been  promulgated  under the Motor
Vehicle Act permit the  National  Highway  Traffic  Safety  Administration  (the
"NHTSA") to require a manufacturer to remedy vehicles containing defects related
to motor  vehicle  safety or  vehicles  which fail to conform to all  applicable
federal motor vehicle safety standards.  The Motor Vehicle Act also provides for
the recall and repair of vehicles which contain certain  hazards or defects.  In
addition,  the Company  has from time to time  instituted  voluntary  recalls of
certain motorhome units, none of which have had a material adverse effect on the
Company.

          The Company relies upon certifications from chassis manufacturers with
respect to  compliance of the Company's  vehicles with all  applicable  emission
control  standards.  The RVIA, of which the Company is a member, has promulgated
stringent  standards for quality and safety.  Each of the units  manufactured by
the Company has a RVIA seal placed upon it to certify that such  standards  have
been met.

          Federal  and state  authorities  have  various  environmental  control
standards relating to air, water, noise pollution and hazardous waste generation
and disposal which affect the business and operations of the Company. California
environmental  emission  regulations  limit the amount of  fiberglass  which the

                                       11
<PAGE>

Company may  fabricate.  The Company  believes that its  facilities and products
comply in all material  respects with applicable  environmental  regulations and
standards.  The Company is also subject to the  regulations  promulgated  by the
Occupational  Safety  and  Health  Administration   ("OSHA"),   which  regulates
workplace  health and safety.  The Company's plant is periodically  inspected by
representatives of OSHA and the RVIA.

Product Warranty

          The  Company  provides  retail  purchasers  of its  motorhomes  with a
limited  warranty  against defects in materials and  workmanship,  excluding the
chassis and certain specified  components which are separately  warranted by the
Company's suppliers. Service covered by warranty must be performed at either the
Company's  in-house  service  facility or any of its dealers or other authorized
service  centers.  The warranty  period  covers the lesser of one year or 18,000
miles.  The  Company's  warranty  reserve was $4.0 million at December 31, 1997,
which the Company believes sufficient to cover warranty claims.

Trademarks

          NRV's  Dolphin,  Tropi-Cal,  Sea Breeze,  Tradewinds,  Sea View,  Dura
Frame, and CCI's Affinity,  Magna,  Intrigue,  Allure, and Great Room trademarks
are  registered  with the  United  States  Patent and  Trademark  Office and are
material to the Company's business.  The Company does not rely upon any material
patents or licenses in the conduct of its business.

Legal Proceedings and Insurance

          From time to time,  the  Company is  involved  in  certain  litigation
arising  out of its  operations  in the  normal  course of  business.  Accidents
involving  personal  injuries and property damage occur from time to time in the
use of RVs. The Company maintains product liability  insurance in amounts deemed
adequate  by  management.  To date,  aggregate  costs to the Company for product
liability actions have not been material. The Company believes that there are no
claims or litigation pending, the outcome of which could have a material adverse
effect on the financial position of the Company.

Employees

          As of February 28, 1998, the Company employed a total of 1,740 people,
of which  1,597 were  involved in  manufacturing,  35 in  administration,  60 in
research and  development  and 48 in sales and marketing.  None of the Company's
personnel are represented by labor unions.  The Company  considers its relations
with its personnel to be good.

                                       12
<PAGE>

Item 2.  Properties

         NRV owns and  operates a 354,000  square  foot  manufacturing  facility
located on  approximately 30 acres in Perris,  California.  NRV owns 13 acres of
land  that  will  be  used  for  future  expansion.   CCI  leases  and  operates
manufacturing  facilities  totaling 386,000 square feet located on approximately
40 acres in Junction City,  Oregon. The Company believes that present facilities
are well maintained and in good condition. The plants are currently operating at
approximately 60% capacity.

Item 3.  Legal Proceedings

         There are no  material  legal  proceedings  to which the  Company  is a
party.

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

         None.

                                       13
<PAGE>

                                     PART II

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

         The  Company's  Common  Stock,  par value $.01 per share  (the  "Common
Stock"),  has been  quoted on the Nasdaq  Stock  Market's  National  Market (the
"Nasdaq National  Market") under the symbol NRVH since September 30, 1993. Prior
to that time,  there was no public market for the Common  Stock.  In April 1996,
the Company  declared a 3-for-2 stock split paid on May 16, 1996.  The following
table sets forth,  for the calendar  quarters  indicated,  the high and low sale
prices for the Common  Stock as furnished  by the Nasdaq  National  Market after
giving retroactive effect to such 3-for-2 stock dividend.

    1997                             High              Low
First Quarter                      $ 15              $ 12 1/2
Second Quarter                       16 1/8            11 1/2
Third Quarter                        21 7/8            15 1/8
Fourth Quarter                       34 1/8            19
    1996                             High              Low
First Quarter                      $ 10 9/16         $   6 11/16
Second Quarter                       14 13/16          10 5/16
Third Quarter                        15                  8 5/8
Fourth Quarter                       17 1/8            13 1/4

         On March 18, 1998,  the last reported  sales price for the Common Stock
quoted on the Nasdaq National Market was $29.00 per share. As of March 18, 1998,
there were 79 record  holders of Common  Stock.  Such  number  does not  include
persons whose shares are held of record by a bank,  brokerage  house or clearing
agency, but does include such banks, brokerage houses and clearing agencies.

Dividends

         The Company has not paid any cash  dividends  or  distributions  on its
Common  Stock  and has no  intention  to do so in the  foreseeable  future.  The
Company  presently  intends to retain earnings for general  corporate  purposes,
including business expansion,  capital  expenditures and possible  acquisitions.
The declaration  and payment of future  dividends will be at the sole discretion
of the  Board of  Directors  and will  depend  on the  Company's  profitability,
financial  condition,  capital needs,  future prospects and other factors deemed
relevant  by the Board of  Directors.  The ability of the Company to declare and
pay dividends is restricted by the Revolving Credit Agreement,  dated as of July
28,  1997,  between  the  Company  and Union  Bank of  California,  N.A.,  which
prohibits  the  payment of  dividends  in cash or  property  unless the  Company
satisfies  certain   financial  tests  set  forth  therein.   See  "Management's
Discussion  and  Analysis  of  Financial  Condition  and  Results of  Operations
Liquidity and Capital Resources."

                                       14
<PAGE>

Item 6.  Selected Financial Data
           SELECTED CONSOLIDATED FINANCIAL INFORMATION
           (In thousands, except per share and unit amounts)
<TABLE>
<CAPTION>

                                                                                            Seven Months
                                                                      Years Ended              Ended
                                                                      December 31,         December 31, Fiscal Years Ended May 31,
                                                                   1997    1996     1995      1995      1995      1994      1993
Operations Data:                                                                (Unaudited)
<S>                                                             <C>     <C>      <C>       <C>       <C>       <C>       <C>     
Net sales                                                       $ 285,95$ 137,101$ 89,397  $ 53,062  $ 81,379  $ 71,749  $ 45,772
Cost of sales                                                     245,763 118,643  78,089    46,864    70,459    62,115    40,514
                                                                  ------- -------  ------    ------    ------    ------    ------
  Gross profit                                                     40,188  18,458  11,308     6,198    10,920     9,634     5,258
Selling expenses                                                    9,518   4,209   2,643     1,586     2,399     2,019     1,543
General and administrative expenses                                 5,649   2,899   2,455     1,233     2,243     1,706     1,504
Amortization of intangibles (1)                                       413      80       -         -         -       278       278
                                                                  ------- -------  ------    ------    ------    ------    ------
Operating income (loss)                                            24,608  11,270   6,210     3,379     6,278     5,631     1,933
Interest expense, net                                                 222     111       3       (15)       (8)      281       545
Other financing related costs                                         113     149     178       136       132       233       267
Gain on early extinguishment of debt                                    -       -       -         -         -      (226)        -
(Gain) loss on sale of land and equipment                               -       -       -         -       (23)       (1)        1
                                                                  ------- -------  ------    ------    ------    ------    ------
Income (loss) before income taxes and extraordinary item           24,273  11,010   6,029     3,258     6,177     5,344     1,120
Provision (benefit) for income taxes                                9,767   4,405   2,387     1,324     2,443     2,212       207
                                                                  ------- -------  ------    ------    ------    ------    ------
Net income (loss) before extraordinary items                       14,506   6,605   3,642     1,934     3,734     3,132       913
Loss on investment in marketable equity securities                      -       -    (958)        -      (958)        -         -
Gain on early extinguishment of debt                                    -       -     342       342         -         -         -
                                                                  ------- -------  ------    ------    ------    ------    ------
Net income (loss)                                                $ 14,506$  6,605$  3,026   $ 2,276   $ 2,776   $ 3,132     $ 913
 
Basic earnings per common share:
  Income before extraordinary items                                $ 2.32  $ 1.38  $ 0.77    $ 0.42    $ 0.77    $ 0.78    $ 0.41
  Extraordinary items                                                   -       -   (0.13)     0.07     (0.20)        -         -
                                                                  ------- -------  ------    ------    ------    ------    ------
    Net income                                                     $ 2.32  $ 1.38  $ 0.64    $ 0.49    $ 0.57    $ 0.78    $ 0.41
Diluted earnings per common share:
  Income before extraordinary items                                $ 2.09  $ 1.26  $ 0.75    $ 0.40    $ 0.74    $ 0.77    $ 0.36
  Extraordinary items                                                   -       -   (0.13)     0.07     (0.19)        -         -
                                                                  ------- -------  ------    ------    ------    ------    ------
    Net income                                                     $ 2.09  $ 1.26  $ 0.62    $ 0.47    $ 0.55    $ 0.77    $ 0.36
Weighted average number of common shares outstanding:
  Basic                                                             6,243   4,793   4,713     4,610     4,860     4,004     2,252
  Diluted                                                           6,926   5,258   4,845     4,812     5,029     4,052     2,502
Other Data:
Class A units sold                                                  3,039   2,042   1,504       905     1,476     1,413       851
Class C units sold (2)                                                  -       -       -         -         -       143       335
Fifth-Wheel Travel Trailers sold                                      258     210     299       132       217         -         -
Balance Sheet Data:
Total assets (3)                                                 $ 87,204$ 68,050$ 34,308  $ 34,308  $ 41,592  $ 45,972  $ 37,416
Working capital                                                    39,271  29,553  15,080    15,080    15,482    17,695     8,368
Long-term debt (4)                                                  6,703   7,272   7,034     7,034    16,282    16,629    24,367
Stockholders' equity                                               60,958  45,532  18,625    18,625    18,389    19,585     2,338
</TABLE>

                                       15
<PAGE>



(1)      Reflects the  amortization  of the costs relating to the acquisition of
         NRV by the Company,  on May 26, 1989 (the  "Acquisition")  and goodwill
         related to the  acquisition  of CCI on November 6, 1996,  over five and
         twenty years,  respectively,  from May 26, 1989.  The  Acquisition  was
         accounted for as a purchase transaction.
(2)      The Company ceased manufacturing Class C motorhomes in January 1994
(3)      Includes a $13.8 million  restricted cash account funded by the Company
         at the time of the  Acquisition,  which was reduced to $13.5 million at
         the time of a  restructuring  effected in 1991, to secure $13.5 million
         of notes (the "Secured  Sellers'  Notes")  issued by the Company to the
         sellers of NRV. The  restricted  cash was used to pay the notes in full
         on September 1, 1995.
(4)      Includes the Secured Sellers' Notes.

                                       16
<PAGE>

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

         This  analysis  of the  Company's  financial  condition  and  operating
results  should  be  viewed  in  conjunction  with  the  accompanying  financial
statements including the notes thereto.

General

         On November 6, 1996,  the Company  acquired all shares of capital stock
of CCI through the  issuance of 543,806  shares of Common  Stock  valued at $9.0
million.  Net assets acquired  included the assumption of $10.1 million of debt.
The purchase price exceeded the fair value of net assets acquired by $8,191,000,
recorded as goodwill and is being amortized over 20 years.

         In December 1996, the Company  completed a private  placement of 
900,000 shares of Common Stock  resulting in $10.9 million of net proceeds to 
the Company.

         In  1995,  the  Company  changed  its  fiscal  year  end from May 31 to
December 31.

                                       17
<PAGE>

Results of Operations

         The following table sets forth for the periods indicated the percentage
of  net  sales   represented  by  certain  items   reflected  in  the  Company's
Consolidated Statement of Income:
<TABLE>
<CAPTION>
                                                                       Percentage of Net Sales
                                                                                         Seven Months  Fiscal Year
                                                                    Years Ended             Ended        Ended
                                                                    December 31,          December 31,   May 31,
                                                                  1997    1996   1995       1995          1995
                                                                              (Unaudited)
<S>                                                               <C>     <C>     <C>       <C>           <C>  
Net sales                                                         100.0   100.0   100.0     100.0         100.0
Cost of sales                                                      86.0    86.5    87.4      88.3          86.6
                                                                  -----   -----   -----     -----         -----  
Gross profit                                                       14.0    13.5    12.6      11.7          13.4
Selling                                                             3.3     3.1     3.0       3.0           2.9
General and administrative                                          2.0     2.1     2.7       2.3           2.8
Amortization of intangibles                                         0.1     0.1       -         -             -
                                                                  -----   -----   -----     -----         -----  
Operating income                                                    8.6     8.2     6.9       6.4           7.7
Interest expense, net                                               0.1     0.1       -         -             -
Other financing related costs                                       0.0     0.1     0.2       0.3           0.1
Gain on early extinguishment of debt                                  -       -       -         -             -
                                                                  -----   -----   -----     -----         -----  
Income before income taxes and extraordinary item                   8.5     8.0     6.7       6.1           7.6
Provision for income taxes                                          3.4     3.2     2.7       2.5           3.0
                                                                  -----   -----   -----     -----         -----  
Income before extraordinary item                                    5.1     4.8     4.0       3.6           4.6
Extraordinary loss on sale of marketable equity securities            -       -    (1.1)        -          (1.2)
Extraordinary gain on early extinguishment of debt                    -       -     0.4       0.7          -
                                                                  -----   -----   -----     -----         -----  
Net income                                                          5.1     4.8     3.3       4.3           3.4

</TABLE>

Year Ended December 31, 1997 Compared to Year Ended December 31, 1996

         Net sales in 1997 increased by $148.9  million,  or 108.6%,  from 1996.
This increase resulted primarily from a 431 unit sales increase at CCI, acquired
in  November  1996,  from 69 units in 1996 to 500 units in 1997.  NRV's sales of
Class A motorhomes  increased 565 units in 1997 to 2,539 units compared to 1,974
units in 1996, and the average sales price  increased  17.7%  reflecting  strong
demand for higher-priced  motorhomes with slide-out rooms.  Sales of fifth-wheel
travel trailers increased 48 units in 1997 to 258 units compared to 210 units in
1996.

         Cost of goods sold in 1997  increased by $127.1  million or 107.1% from
1996 resulting primarily from increased net sales. Gross profit margin was 14.0%
in 1997  compared  to  13.5% in  1996.  The  increase  resulted  primarily  from
manufacturing efficiencies realized from operating at a higher production level.

         Selling  expenses in 1997 increased by $5.3 million or 126.1% from 1996
primarily  due to  including a full year of expense at CCI  compared to only two

                                       18
<PAGE>

months in 1996.  Increases  at NRV were due to  commissions  resulting  from the
increase in net sales and increased  promotional  costs.  As a percentage of net
sales,  selling expenses increased to 3.3% in 1997 from 3.1% in 1996. CCI incurs
higher selling costs which is typical in the highline motorhome market.

         General and  administrative  expenses in 1997 increased by $2.8 million
or 94.9% due to  including  a full year of expense at CCI  compared  to only two
months  in 1996.  As a  percentage  of net  sales,  general  and  administrative
expenses decreased to 2.0% in 1997 from 2.1% in 1996.

         Amortization  of  intangibles  increased  $0.3  million in 1997 to $0.4
million from $0.1 million in 1996, with a full year of amortization expense from
the CCI acquisition compared to only two months in 1996.

         As a result of the  foregoing,  operating  income in 1997  increased by
$13.3  million,  or 118.4%,  to $24.6  million.  As a  percentage  of net sales,
operating income increased to 8.6% in 1997 from 8.2% in 1996.

         Other expenses, which includes net interest expense and other financing
related costs, increased by $75,000, or 28.8%, to $335,000 in 1997 from $260,000
in 1996.

         As a  result  of the  foregoing,  income  before  income  taxes in 1997
increased $13.3 million,  or 120.5% from 1996 to $24.3 million.  As a percentage
of net sales, income before income taxes increased to 8.5% from 8.0% in 1996.

         Provision  for income  taxes in 1997 and 1996 was $9.8 million and $4.4
million,  respectively,  representing a $5.4 million increase. The effective tax
rate in 1997 was 40.2% compared to 40.0% in 1996.

         As a result of the foregoing,  net income  increased  $7.9 million,  or
119.6%,  to $14.5  million  from $6.6 million in 1996.  As a  percentage  of net
sales, net income increased to 5.1% from 4.8% in 1996.

Year Ended December 31, 1996 Compared to Year Ended December 31, 1995(Unaudited)

         Net sales in 1996 increased by $47.7 million,  or 53.4% from 1995. This
increase  resulted  primarily  from a 538  unit  increase  in the  sales  of the
Company's  Class  A  motorhomes,  offset  somewhat  by an 89  unit  decrease  in
Fifth-Wheel  Travel  Trailers.  In  addition,  the net  sales  increase  was due
partially  to new model  year unit  price  increases  implemented  in 1996.  The
remaining  increase  resulted  from a change in the  product  mix of its Class A
motorhomes,  with the Company  selling 587 more of its more expensive units with
the slide-out feature in 1996 than in 1995.

                                       19
<PAGE>

         Cost of goods  sold in 1996  increased  by $40.6  million or 51.9% from
1995 resulting primarily from increased net sales. Gross profit margin was 13.5%
in 1996  compared  to  12.6% in  1995.  The  increase  resulted  primarily  from
manufacturing efficiencies realized from operating at a higher production level.

         Selling  expenses in 1996  increased by $1.6 million or 59.3% from 1995
primarily  due to  commissions  resulting  from the  increase  in net  sales and
increases in promotional  costs. As a percentage of net sales,  selling expenses
increased to 3.1% in 1996 from 3.0% in 1995.

         General and  administrative  expenses in 1996 increased by $0.4 million
or 18.1% from 1995.  As a percentage  of net sales,  general and  administrative
expenses decreased to 2.1% in 1996 from 2.7% in 1995.

         Amortization  of intangibles  increased  $80,000 in 1996 due to the CCI
acquisition.

         As a result of the  foregoing,  operating  income in 1996  increased by
$5.1  million,  or  81.5%,  to $11.3  million.  As a  percentage  of net  sales,
operating income increased to 8.2% in 1996 from 6.9% in 1995.

         Other expenses, which includes net interest expense and other financing
related  costs,  increased by $79,000,  or 43.6%,  to $260,000  from $181,000 in
1995.

         As  a  result  of  the  foregoing,   income  before  income  taxes  and
extraordinary  items in 1996 increased $5.0 million, or 82.6% from 1995 to $11.0
million.  As  a  percentage  of  net  sales,  income  before  income  taxes  and
extraordinary items increased to 8.0% from 6.7% in 1995.

         Provision  for income  taxes in 1995 and 1996 was $2.4 million and $4.4
million,  respectively,  representing a $2.0 million increase. The effective tax
rate in 1996 was 40.0% compared to 39.6% in 1995.

         As a result,  income before extraordinary items increased $3.0 million,
or 81.4%,  to $6.6  million from $3.6  million in 1995.  As a percentage  of net
sales, income before extraordinary items increased to 4.8% from 4.0% in 1995.

         The Company incurred a $958,000 extraordinary loss on its investment in
marketable  equity  securities in 1995. In September 1995, the Company  redeemed
$13,500,000 of outstanding  promissory notes due January 15, 1998,  resulting in
an after-tax gain of $342,000.

                                       20
<PAGE>

         As a result,  net  income  increased  $3.6  million,  or 118.3% to $6.6
million from $3.0  million in 1995.  As a  percentage  of net sales,  net income
increased to 4.8% from 3.3% in 1995.

Seven Months Ended December 31, 1995 Compared to Seven Months Ended December 31,
1994 (Unaudited)

         On December 26, 1995,  the Company  changed its year end from May 31 to
December 31.  Results of operations  for the seven month periods ended  December
31, 1995 and 1994 are not necessarily  indicative of operating  results expected
for a full (12 month) year.

         Net sales for the seven  months ended  December  31, 1995  increased by
$8.0  million or 17.8% from the seven  months  ended  December  31,  1994.  This
increase  resulted  primarily from a 28 and 82 unit increase in the sales of the
Company's Class A motorhomes and fifth-wheel travel trailers,  respectively.  In
addition,  the net sales  increase  was due  partially to August 1995 unit price
increases on the Company's Class A motorhomes.  The remaining  increase resulted
from a change in the  product  mix of its Class A  motorhomes,  with the Company
selling  a  substantially  higher  proportion  of  its  more  expensive  Dolphin
motorhome for the seven months ended  December 31, 1995 than for the same period
last year.

         Cost of  goods  sold for the  seven  months  ended  December  31,  1995
increased by $7.5 million or 19.1% from the seven months ended December 31, 1994
resulting  primarily from increased net sales. Gross profit margin for the seven
months ended  December 31, 1995 was 11.7%  compared to 12.7% for the same period
last year.  The decrease was due mainly to fiberglass  rework that resulted from
overuse of molds when  increasing  the rate of  production  to handle the strong
demand  for 1996  models.  New molds  have been  made to  handle  the  increased
production rate.

         Selling expenses for the seven months ended December 31, 1995 increased
by $243,000 or 18.1% from the seven months ended December 31, 1994 primarily due
to  commissions  resulting  from the  increase  in net  sales and  increases  in
promotional  costs.  As a percentage  of net sales,  selling  expenses were 3.0%
unchanged from the comparable period last year.

         General and administrative expenses for the seven months ended December
31, 1995 increased by $313,000 or 34.0% from the seven months ended December 31,
1994  primarily  due to the annual  management  bonuses  falling in the month of
December,  the end of the short period, rather than the normal month of May, the
last  month in the fiscal  year.  As a  percentage  of net  sales,  general  and
administrative expenses increased to 2.3% from 2.0% during the comparable period
last year.

                                       21
<PAGE>

         As a result of the  foregoing,  operating  income for the seven  months
ended December 31, 1995 decreased by $67,000 or 1.9% from the seven months ended
December 31, 1994. As a percentage of net sales,  operating  income decreased to
6.4% from 7.7% during the comparable period last year.

         Other expenses, which includes net interest expense and other financing
related  costs,  increased by $81,000,  to $121,000 from $40,000 last year.  The
increase was due mainly to lower earnings on invested funds as the $13.5 million
of  restricted  funds was used to retire the  related  obligations  to  previous
owners.

         As  a  result  of  the  foregoing,   income  before  income  taxes  and
extraordinary  item for the seven  months ended  December 31, 1995  decreased by
$148,000 or 4.3% from the seven months ended  December 31, 1994. As a percentage
of net sales,  income before income taxes and  extraordinary  item  decreased to
6.1% from 7.6% during the comparable period last year.

         Provision for income taxes for the seven months ended December 31, 1995
and 1994 was $1.3 million and $1.4 million, respectively. The effective tax rate
for the seven  months  ended  December  31,  1995 and 1994 was 40.7% and  40.5%,
respectively.

         As a result,  income before  extraordinary item decreased  $92,000,  or
4.5%,  to $1.9 million for the seven  months  ended  December 31, 1995 from $2.0
million for the  comparable  period  last year.  As a  percentage  of net sales,
income  before  extraordinary  item  decreased  to 3.6%  from  4.5%  during  the
comparable period last year.

         On September 1, 1995, the Company  redeemed  $13,500,000 of outstanding
promissory  notes due  January  15,  1998,  resulting  in an  after-tax  gain of
$342,000.  The  promissory  notes  were  issued  to the  previous  owners of the
Company's  wholly-owned  operating subsidiary in connection with its acquisition
in 1989, and were collateralized by a $13,500,000 restricted cash account of the
Company. Funds from such restricted cash account were used for the redemption.

         As a result, net income increased  $250,000,  or 12.3%, to $2.3 million
for the  seven  months  ended  December  31,  1995  from  $2.0  million  for the
comparable  period last year. As a percentage of net sales, net income decreased
to 4.3% from 4.5% during the comparable period last year.

Liquidity and Capital Resources

         During 1997, the Company financed its operations  primarily through its
existing cash,  income from operations and its credit facility.  At December 31,
1997, the Company had working capital of $39.3 million compared to $29.6 million
at December 31, 1996.  This increase of $9.7 million was primarily due to a $2.7
million  increase in cash, $5.9 million increase in accounts  receivable,  and a

                                       22
<PAGE>

$3.5 million increase in inventory,  partially offset by a $1.3 million increase
in accounts payable and $3.9 million increase in accrued expenses.  The increase
in accrued  expenses was due  primarily  to a $2.2 million  increase in warranty
reserve  resulting from  increased unit sales, a revision in the  computation of
the estimate for NRV, and  additional  reserve for the chassis  produced at CCI.
Net cash provided by operating  activities  was $11.0 million for the year ended
December 31, 1997.

         During the year ended  December  31,  1997,  net cash used in investing
activities  was $8.5 million and includes $5.6 million of capital  expenditures,
related  primarily  to  the  new  building  construction  at  NRV  and  building
refurbishing at CCI, and $2.7 million of expenditures related to the acquisition
of a limited partnership interest in Dune Jet Services, L.P., a Delaware limited
partnership  formed for the purposes of acquiring  and operating an airplane for
the partners'  business uses and for third-party  charter  flights.  The general
partner of the Partnership is Dune Jet Services,  Inc., a Delaware  corporation,
the sole stockholder of which is the Company's Chairman, Mr. Gary N. Siegler.

         During the twelve months ended  December 31, 1997, net cash provided by
financing activities was $0.2 million.

         As of  December  31,  1997,  the Company  had  short-term  debt of $0.6
million and long-term debt of $6.7 million. Short-term debt consisted of current
maturities of the Company's long-term debt. At December 31, 1997, long-term debt
consisted  primarily of the Company's two  industrial  development  revenue bond
issues.  The first issue ($2.0 million  original  principal  amount) was for the
1985  construction of the NRV facility.  The second issue ($5.0 million original
principal  amount) was used for the  construction  of a new 154,000  square foot
facility at NRV completed in 1997. In February 1998, the Company determined that
it had exceeded a capital expenditure limitation contained in the loan agreement
and certain related  agreements  governing the Company's 1995 industrial revenue
bond  issue (the  "Bond  Agreements"),  of which  approximately  $4,700,000  was
outstanding at December 31, 1997. As a result,  the Bond Agreements require that
the Company prepay such debt in full at an amount equal to 100% of the principal
amount of such  debt plus  accrued  interest.  The  Company  has  delivered  the
prepayment  notice  required by the Bond  Agreements  and is scheduled to prepay
such debt in April 1998.

         During 1997, the Company and its subsidiaries entered into two separate
revolving  credit  facilities   aggregating  $40  million  with  Union  Bank  of
California  (the  "Bank").  The Company's  $20 million  credit  facility will be
available to finance potential acquisitions. The Company's two subsidiaries, NRV
and CCI,  jointly entered into a separate $20 million credit facility which will
be  available  for  general  corporate  and  working  capital  needs and capital
expenditures. Amounts borrowed under the credit facilities will bear interest at
the Bank's  prime rate or at a  LIBOR-based  rate.  Both credit  facilities  are
secured by  substantially  all of the assets of the Company and its subsidiaries

                                       23
<PAGE>

and contain, among other provisions,  certain financial covenants, including net
worth and debt  covenants.  At December  31, 1997,  no amounts were  outstanding
under these revolving credit facilities.

         During the year ended December 31, 1997, the Company  incurred  capital
expenditures  of  $5.6  million  related  mainly  to the  completion  of the new
facility  at NRV and the  refurbishing  of a  building  at  CCI,  and  equipment
required for each of these buildings. The Company anticipates that it will incur
capital expenditures of approximately $3.0 million in 1998.

         The Company  believes  that the  combination  of  internally  generated
funds, existing capital and funds available from its existing credit facilities,
will be  sufficient  to meet  the  Company's  planned  capital  and  operational
requirements for at least the next 24 months.

Effects of Inflation

         Management does not believe that inflation has had a significant impact
on the Company's results of operations for the periods presented.

Forward Looking Statements

         This Form 10-K contains  certain  forward-looking  statements which may
involve  certain  risks  and  uncertainties.   The  actual  results  may  differ
materially from the results anticipated in these forward-looking statements as a
result of various risks and  uncertainties.  Potential  risks and  uncertainties
include  but are not limited to such  factors as the  strength  and  competitive
pricing of the RV industry,  changes in the  availability and pricing of credit,
demand for and  acceptance  of the  Company's  products,  the success of planned
marketing and  promotional  campaigns,  and other risks  identified in documents
filed by the Company with the Securities and Exchange Commission.

Item 8.  Financial Statements and Supplementary Data

         Financial  information required by this item is attached to this report
beginning on page F-1 and is incorporated herein by reference.

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

         Not applicable

                                       24
<PAGE>

                                    PART III

Item 10.  Directors and Officers of the Registrant.

         The  information  required  for  this  Item  will be set  forth  in the
Company's definitive Proxy Statement for its 1998 Annual Meeting of Stockholders
to be filed with the Securities and Exchange  Commission not later than 120 days
after December 31, 1997, which information is incorporated herein by reference.

Item 11.  Executive Compensation

         The  information  required  for  this  Item  will be set  forth  in the
Company's definitive Proxy Statement for its 1998 Annual Meeting of Stockholders
to be filed with the Securities and Exchange  Commission not later than 120 days
after December 31, 1997, which information is incorporated herein by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

         The  information  required  for  this  Item  will be set  forth  in the
Company's definitive Proxy Statement for its 1998 Annual Meeting of Stockholders
to be filed with the Securities and Exchange  Commission not later than 120 days
after December 31, 1997, which information is incorporated herein by reference.

Item 13.  Certain Relationships and Related Party Transactions.

         The  information  required  for  this  Item  will be set  forth  in the
Company's definitive Proxy Statement for its 1998 Annual Meeting of Stockholders
to be filed with the Securities and Exchange  Commission not later than 120 days
after December 31, 1997, which information is incorporated herein by reference.

                                       25
<PAGE>

                                    PART IV

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

         (a)      List of Documents filed as part of this Report

               1. Financial Statements:

                  Report of Independent Accountants

                  Consolidated Balance Sheets at December 31, 1997 and 1996

                  Consolidated Statements  of  Operations  for  the  twelve
                                    months  ended  December  31,  1997 and 1996,
                                    seven  months ended  December 31, 1995,  and
                                    the fiscal year ended May 31, 1995

                  Consolidated Statements  of Cash  Flows  for  the  twelve
                                    months  ended  December  31,  1997 and 1996,
                                    seven  months ended  December 31, 1995,  and
                                    the fiscal year ended May 31, 1995

                  Consolidated Statements of  Stockholders'  Equity for the 
                                    twelve months ended  December 31, 1997
                                    and 1996

                  Notes to Consolidated Financial Statements

                 2.  Financial Statement Schedules

                  Schedule VIII - Valuation and Qualifying Accounts

                  Schedule IX - Short-Term Borrowings

              3.    Exhibits

                  (b) Reports on Form 8-K:

                           None

Designation
of Exhibit                    Description of Exhibit

 3.1     The Company's Restated Certificate of Incorporation. (2)
 3.2     The Company's By-laws. (2)

                                       26
<PAGE>

 4.1     Specimen-Certificate of Common Stock. (1)
10.1     Loan Agreement, dated as of December 1, 1985, between NRV
         and The Industrial Development Authority of the County of
         Riverside (the "Authority"). (1)
10.2     Security  Agreement,  dated as of  December  1,  1985,  by and  among  
         NRV,  the Authority  and Union  Bank.  (1)  
10.3     Pledge  and  Security  Agreement,  dated as of December 1, 1985, 
         between NRV and Union Bank. (1) 
10.4     Employment Agreement, dated as of October 29, 1991, between NRV
         and Wayne Mertes. (1)
10.5     Amendment to  Employment  Agreement,  dated as of July 1, 1993,  
         between NRV and Wayne Mertes. (1) 
10.6     Agreement, dated October 4, 1988, between NRV and
         Ford Motor Company. (1)
10.7     Pool Company Wholesale Finance Plan Application for Wholesale
         Financing and Security Agreement, dated June 26, 1990, between
         NRV and Ford Motor Credit Company ("Ford Credit"). (1)
10.8     Continuing Guaranty of the Company for the benefit of Ford Credit. (1)
10.9     Inventory  Loan and  Security  Agreement,  dated  October  14,  1988,  
         between NRV and  General  Motors  Acceptance Corporation ("GMAC"). (1)
10.10    Amendment to Inventory Loan and Security Agreement, effective as of
         November 19, 1991, between NRV and GMAC. (1)
10.11    Agreement, effective September 27, 1991, between NRV and Chevrolet 
         Motor Division, General Motors Corporation. (1)
10.12    National R.V. Holdings, Inc. 1993 Stock Option Plan. (1)
10.13    Stock Purchase Agreement, dated as of October 11, 1991, by and
         among the Company, Wayne Mertes and Michael Butler. (1)
10.14    National R.V. Holdings, Inc. 1993 Option Plan. (2)
10.15    Second Amendment to Employment Agreement, dated May 23, 1993, between 
         the Company and Wayne Mertes. (3)
10.16    First  Amendment to Loan  Agreement  between  Industrial  Development  
         Authority of the County of Riverside and NRV dated February 1, 1995.(4)
10.17    First  Amendment to Letter of Credit and  Reimbursement  Agreement  
         between NRV and Union Bank dated as of December 1, 1993. (4)
10.18    Ford Authorized Converter Pool Agreement dated June 12, 1990, between 
         NRV and Ford Motor Company. (4)
10.19    First Amendment to Ford Authorized Converter Pool Agreement between NRV
         and Ford Motor Company effective July 1, 1990. (4)
10.20    Second Amendment to Ford Authorized Converter Pool Agreement between 
         NRV and Ford Motor Company dated June 30, 1994. (4)
10.21    Motor Home  Manufacturers  Incentive  Agreement  dated June 30, 1994,  
         between NRV and  Chevrolet  Motor  Division, General Motors 
         Corporation. (4)

                                       27
<PAGE>

10.22    Addendum to Agreement for Wholesale Financing between NRV and ITT 
         Commercial Finance Corp. dated July 8, 1993. (4)
10.23    Loan Agreement, dated as of December 1, 1995, between NRV and 
         California Economic Development Financing Authority. (5)
10.24    Reimbursement Agreement, dated as of December 1, 1995, between NRV and 
         Union Bank. (5)
10.25    Remarketing agreement, dated as of December 1, 1995, between NRV and 
         Rauscher Pierce Refsnes, Inc. (5)
10.26    Tax Regulator Agreement, dated as of December 1, 1995, between NRV,
         the California Economic Development Financing Authority, and First 
         Trust of California. (5)
10.27    Pledge and Security Agreement, dated as of December 1, 1995, between 
         NRV and Union Bank. (5)
10.28    Security Agreement, dated as of December 1, 1995, between NRV and Union
         Bank. (5)
10.29    Second Construction Deed of Trust, Assignment of Rents, Security 
         Agreement and Fixture Filing, dated as of December 1, 1995, between NRV
         and Chicago Title Insurance Company. (5)
10.30    Second Amendment to Ford Authorized Converter Pool Agreement, effective
         August 14, 1995 between the NRV and Ford Motor Company. (5)
10.31    1995 Stock Option Plan. (5)
10.32    Payment terms with Freightliner Custom Chassis Corporation. (5)
10.33    Third Amendment to Employment Agreement, dated October 31,1996, between
         the Company and Wayne M. Mertes. (7)
10.34    Rights Plan Agreement with Continental Stock Transfer & Trust 
         Company. (6)
10.35    Employment Agreement dated November 6, 1996, between CCI and Robert B. 
         Lee. (7)
10.36    1996 Stock Option Plan. (7)
10.37    Revolving Credit Agreement, dated as of July 28, 1997, between the 
         Company and Union Bank of California, N.A.  (8)
10.38    Revolving Credit Agreement, dated as of July 28, 1997, among National 
         R.V., Inc. and Country Coach, Inc. and Union Bank of California, 
         N.A.  (8)
10.39    Letter Agreement, dated January 23, 1998, between the Company and 712 
         Advisory Services, Inc.
10.40    1997 Stock Option Plan
10.41    Second  Amended and Restated  Agreement of Limited  Partnership  
         Agreement of Dune Jet Services,  L.P.  dated as of July 9, 1997 between
         Dune Jet Services, Inc. and the Company.
21.1     List of Subsidiaries.
99       Forward Looking Statements - Incorporated by reference from Form 10-Q 
         for the Quarter ended September 30, 1996.
- ---------------

                                       28
<PAGE>

(1)      Previously filed as an exhibit to the Company's  Registration Statement
         on Form S-1 filed on August 16, 1993 (File No.  33-67414) as amended by
         Amendment No. 1 thereto filed on September 22, 1993 and Amendment No. 2
         thereto filed on September 29, 1993.
(2)      Previously filed as an exhibit to the Company's  Registration Statement
         on Form S-1 filed on December 15, 1993 (File No. 33-72954).
(3)      Previously filed as an exhibit to the Company's  Registration  
         Statement on Form S-1 filed on June 7, 1994 (File No. 33-79900).
(4)      Previously  filed as an  exhibit  to the  Company's  Form  10-K for the
         year  ended May 31,  1995  filed on August 28, 1995.
(5)      Previously  filed as an  exhibit to the  Company's  Form 10-K for the 
         seven months ended December 31, 1995 filed on March 27, 1996.
(6)      Incorporated  by reference  from Form 8-A declared  effective on 
         August 26, 1996.  
(7)      Incorporated  by reference from the Company's Form 10-K for the year
         ended December 31, 1996. 
(8)      Incorporated  by reference from the Company's Form 10-Q for the nine 
         months ended September 30, 1997.

                                       29
<PAGE>

SIGNATURES

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

                          NATIONAL R.V. HOLDINGS, INC.

Dated: March 27, 1998                       By  /s/ Wayne M. Mertes
                                              ---------------------
                                                Wayne M. Mertes,
                                                President and
                                                Chief Executive Officer

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

Signature                   Capacity in Which Signed              Date

/s/ Gary N. Siegler         Chairman of the Board              March 27, 1998
- -----------------------
    Gary N. Siegler

/s/ Wayne M. Mertes         Chief Executive Officer            March 27, 1998
- -----------------------     and Director (Principal                          
    Wayne M. Mertes         Executive Officer)

/s/ Robert B. Lee           Director                           March 27, 1998
- -----------------------
    Robert B. Lee

/s/ Kenneth W. Ashley       Chief Financial Officer (Principal March 27, 1998
- -----------------------     Accounting and Financial Officer)               
    Kenneth W. Ashley      

/s/ Stephen M. Davis        Director and Secretary             March 27, 1998
- -----------------------
    Stephen M. Davis

/s/ Neil H. Koffler         Director and Assistant Secretary   March 27, 1998
- -----------------------
    Neil H. Koffler

/s/ Doy B. Henley           Director                           March 27, 1998
- -----------------------
    Doy B. Henley

/s/ Greg McCaffery          Director                           March 27, 1998
- -----------------------
    Greg McCaffery

                                       30
<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS



February 13, 1998

To the Board of Directors
and Shareholders of
National R.V. Holdings, Inc.

In our opinion,  the  accompanying  consolidated  balance  sheet and the related
consolidated  statements of income,  of  stockholders'  equity and of cash flows
present fairly,  in all material  respects,  the financial  position of National
R.V. Holdings,  Inc. and its subsidiaries at December 31, 1997 and 1996, and the
results of their  operations  and their  cash flows for each of the years  ended
December 31, 1997 and 1996,  the seven  months  ended  December 31, 1995 and the
year ended May 31,  1995,  in  conformity  with  generally  accepted  accounting
principles.  These financial  statements are the responsibility of the Company's
management;  our  responsibility  is to express  an  opinion on these  financial
statements  based on our audits.  We conducted our audits of these statements in
accordance with generally accepted auditing standards which require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements,  assessing the accounting  principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for the opinion  expressed
above.




/s/  Price Waterhouse LLP

Los Angeles, CA
















                                       F-1

                                       1
<PAGE>

                          NATIONAL R.V. HOLDINGS, INC.
                           CONSOLIDATED BALANCE SHEET
<TABLE>
<CAPTION>
                                                                                     December 31,
                                                                              1997                   1996
                              ASSETS
Current assets:
<S>                                                                        <C>                     <C>      
     Cash and cash equivalents                                             $ 3,542,000          $    819,000
     Receivables, less allowance for doubtful accounts
       ($180,000 and $177,000, respectively)                                11,388,000             5,522,000
     Inventories                                                            37,543,000            34,015,000
     Deferred income taxes                                                   2,741,000             1,384,000
     Prepaid expenses                                                        1,375,000             1,232,000
                                                                          ------------          ------------
       Total current assets                                                 56,589,000            42,972,000
Goodwill - net                                                               7,778,000             8,191,000
Restricted funds                                                                     -             1,210,000
Property, plant and equipment, net                                          19,817,000            15,542,000
Other                                                                        3,020,000               135,000
                                                                          ------------          ------------
                                                                          $ 87,204,000          $ 68,050,000
                                                                          ============          ============
               LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Line of credit                                                       $          -          $  1,400,000
     Current portion of long-term debt                                         554,000               545,000
     Accounts payable                                                        9,006,000             7,736,000
     Accrued expenses                                                        7,758,000             3,738,000
                                                                          ------------          ------------
       Total current liabilities                                            17,318,000            13,419,000
Deferred income taxes                                                        2,225,000             1,827,000
Long-term debt                                                               6,703,000             7,272,000
Commitments and contingencies
Stockholders' equity:
     Preferred Stock, $.01 par value, 5,000 shares
       authorized 4,000 issued and outstanding                                       -                     -
     Common Stock, $.01 par value, 10,000,000 shares
       authorized                                                               63,000                62,000
     Additional paid-in capital                                             35,263,000            34,344,000
     Retained earnings                                                      25,632,000            11,126,000
                                                                          ------------          ------------
       Total stockholders' equity                                           60,958,000            45,532,000
                                                                          ------------          ------------
                                                                          $ 87,204,000          $ 68,050,000
                                                                          ============          ============
</TABLE>


                 See Notes to Consolidated Financial Statements





                                      F - 2

                                       2
<PAGE>

                          NATIONAL R.V. HOLDINGS, INC.
                        CONSOLIDATED STATEMENT OF INCOME
<TABLE>
<CAPTION>
                                                                                                Seven Months           Year
                                                                      Year Ended                   Ended              Ended
                                                                     December 31,                December 31,         May 31,
                                                               1997               1996               1995              1995
<S>                                                        <C>                <C>               <C>                <C>        
Net sales                                                  $285,951,000       $137,101,000      $ 53,062,000       $81,379,000
Cost of goods sold                                          245,763,000        118,643,000        46,864,000        70,459,000
                                                           ------------       ------------      ------------       -----------
     Gross profit                                            40,188,000         18,458,000         6,198,000        10,920,000
                                                           ------------       ------------      ------------       -----------
Selling expenses                                              9,518,000          4,209,000         1,586,000         2,399,000
General and administrative expenses                           5,649,000          2,899,000         1,233,000         2,243,000
Amortization of intangibles                                     413,000             80,000                 -                 -
                                                           ------------       ------------      ------------       -----------
     Total operating expenses                                15,580,000          7,188,000         2,819,000         4,642,000
                                                           ------------       ------------      ------------       -----------
     Operating income                                        24,608,000         11,270,000         3,379,000         6,278,000

Other expenses (income):
     Investment income                                         (113,000)          (246,000)         (248,000)         (669,000)
     Interest expense                                           335,000            357,000           233,000           661,000
     Other financing related costs                              113,000            149,000           136,000           109,000
                                                           ------------       ------------      ------------       -----------
       Total other expenses                                     335,000            260,000           121,000           101,000
                                                           ------------       ------------      ------------       -----------
     Income before income taxes and
       extraordinary items                                   24,273,000         11,010,000         3,258,000         6,177,000
Provision for income taxes                                    9,767,000          4,405,000         1,324,000         2,443,000
                                                           ------------       ------------      ------------       -----------
     Income before extraordinary items                       14,506,000          6,605,000         1,934,000         3,734,000

Extraordinary loss on investment in
     marketable equity securities, no tax effect                      -                  -                 -          (958,000)

Extraordinary gain on early extinguishment
     of debt, net of income taxes of $234,000                         -                  -           342,000                 -
                                                           ------------       ------------      ------------       -----------
     Net income                                            $ 14,506,000        $ 6,605,000       $ 2,276,000       $ 2,776,000
                                                           ============       ============      ============       ===========
Earnings per common share - basic
     Income before extraordinary items                           $ 2.32             $ 1.38            $ 0.42            $ 0.77
     Extraordinary items                                              -                  -              0.07             (0.20)
                                                           ------------       ------------      ------------       -----------
       Net income                                                $ 2.32             $ 1.38            $ 0.49            $ 0.57

Earnings per common share - diluted
     Income before extraordinary items                           $ 2.09             $ 1.26            $ 0.40            $ 0.74
     Extraordinary items                                              -                  -              0.07             (0.19)
                                                           ------------       ------------      ------------       -----------
       Net income                                                $ 2.09             $ 1.26            $ 0.47            $ 0.55

Weighted average number of shares:
     Basic                                                    6,243,049          4,793,335         4,609,953         4,860,422
                                                           ============       ============      ============       ===========
     Diluted                                                  6,926,426          5,258,069         4,867,236         5,028,707
                                                           ============       ============      ============       ===========
</TABLE>


                 See Notes to Consolidated Financial Statements


                                      F-3

                                       3
<PAGE>

                          NATIONAL R.V. HOLDINGS, INC.
                      CONSOLIDATED STATEMENT OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                                                        Seven Months       Year
                                                                         Year Ended                        Ended           Ended
                                                                        December 31,                    December 31,       May 31,
                                                                  1997              1996                   1995              1995

Cash flows from operating activities:
<S>                                                              <C>               <C>                 <C>               <C>       
     Net income                                                  $14,506,000       $ 6,605,000         $ 2,276,000       $2,776,000
        Adjustments to reconcile net income to
          net cash provided by operating activities,
          net of effect of acquisition:
        Depreciation                                               1,322,000           516,000             283,000          382,000
        Amortization of intangibles                                  413,000            80,000                   -                -
        Amortization of deferred financial income                          -                 -             (62,000)        (247,000)
        Loss on investment in marketable
          equity securities                                                -                 -                   -          958,000
        Gain on early extinguishment of debt                               -                 -            (576,000)               -
        (Increase) decrease in receivables                        (5,866,000)        2,567,000          (2,148,000)         (39,000)
        (Increase) decrease in inventories                        (3,528,000)       (6,249,000)            688,000       (2,909,000)
        (Increase) decrease in prepaid expenses                     (143,000)         (251,000)            128,000         (175,000)
        Increase (decrease) in accounts payable                    1,270,000        (1,421,000)            631,000       (3,669,000)
        Increase (decrease) in accrued expenses                    4,020,000            13,000            (116,000)        (116,000)
        (Decrease) increase in deferred income taxes                (959,000)         (350,000)            305,000          373,000
                                                                 -----------        ----------          ----------       ----------
          Net cash provided (used) by
             operating activities                                 11,035,000         1,510,000           1,409,000       (2,666,000)
Cash flows from investing activities:
     Proceeds from (investment in) marketable
        equity securities                                                  -                 -             134,000         (382,000)
     Payment for CCI acquisition costs                                     -          (437,000)                  -                -
     Increase in other assets                                     (2,885,000)
     Capital expenditures                                         (5,597,000)       (5,141,000)           (727,000)      (1,721,000)
                                                                 -----------        ----------          ----------       ----------
          Net cash used by investing activities                   (8,482,000)       (5,578,000)           (593,000)      (2,103,000)
Cash flows from financing activities:
     (Decrease) increase in line of credit                        (1,400,000)       (9,965,000)            900,000        1,000,000
     Net proceeds from restricted funds                            1,210,000         3,637,000           8,653,000 #              -
     Proceeds from revenue bonds                                           -                 -           5,000,000                -
     Repayments of obligations to previous owners                          -                 -         (13,500,000)               -
     Principal payments on long-term debt                           (560,000)         (160,000)            (64,000)         (77,000)
     Proceeds from issuance of common stock                        1,140,000        12,255,000             811,000           15,000
     Purchase of treasury stock                                     (220,000)         (953,000)         (2,851,000)      (4,144,000)
     Decrease in unsecured subordinated notes                              -                 -                   -          (11,000)
                                                                 -----------        ----------          ----------       ----------
          Net cash provided (used) by
            financing activities                                     170,000         4,814,000          (1,051,000)      (3,217,000)
                                                                 -----------        ----------          ----------       ----------
     Net increase (decrease) in cash                               2,723,000           746,000            (235,000)      (7,986,000)
     Cash, beginning of year                                         819,000            73,000             308,000        8,294,000
                                                                 -----------        ----------          ----------       ----------
     Cash, end of year                                           $ 3,542,000       $   819,000         $    73,000       $  308,000
                                                                 ===========        ==========          ==========       ==========
</TABLE>

                 See Notes to Consolidated Financial Statements



                                       F-4

                                       4
<PAGE>

                          NATIONAL R.V. HOLDINGS, INC.
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>
                             Preferred    Common Stock    Paid-In      Retained        Treasury Stock
                               Stock     Shares   Amount  Capital      Earnings     Shares       Amount            Total
<S>                          <C>       <C>       <C>      <C>          <C>          <C>          <C>            <C>        
Balance, December 31, 1995   $ -       5,555,163 $56,000  $21,043,000  $ 4,521,000  (1,083,330)  $(6,995,000)   $18,625,000
 Common stock issued
   under option plan                      20,377       -       83,000                                                83,000
 Common stock issued
   upon exercise of warrants             352,933   3,000    1,282,000                                             1,285,000
 Purchase of treasury stock                                                            (95,370)     (953,000)      (953,000)
 Acquisition of CCI                                         5,643,000                  543,806     3,357,000      9,000,000
 Private placement of stock              265,106   3,000    6,293,000                  634,894     4,591,000     10,887,000
 Net income                                                              6,605,000                                6,605,000
                             ----      --------- -------  -----------  -----------   ---------    ----------    -----------
Balance, December 31, 1996   $ -       6,193,579 $62,000  $34,344,000  $11,126,000        -       $    -        $45,532,000
 Common stock issued
   under option plan                      36,454       -      183,000                                               183,000
 Common stock issued
   upon exercise of warrants              81,350   1,000      736,000                   12,400       220,000        957,000
 Purchase of treasury stock                                                            (12,400)     (220,000)      (220,000)
 Net income                                                             14,506,000                               14,506,000
                             ----      --------- -------  -----------  -----------   ---------    ----------    -----------
Balance, December 31, 1997   $ -       6,311,383 $63,000  $35,263,000  $25,632,000           -     $    -       $60,958,000
                             ====      ========= =======  ===========  ===========   =========    ==========    ===========
</TABLE>


                 See Notes to Consolidated Financial Statements



                                      F-5

                                       5
<PAGE>


                          NATIONAL R.V. HOLDINGS, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  Summary of Significant Accounting Policies

National R.V. Holdings,  Inc. (the Company)  manufactures  recreational vehicles
("RVs")  through its  wholly-owned  subsidiaries,  National R.V., Inc. (NRV) and
Country Coach,  Inc. (CCI). The RVs are marketed  primarily in the United States
by NRV under the Dolphin, Sea Breeze,  Tropi-Cal ,and Tradewinds brand names and
by CCI under brand names  including  Concept,  Affinity,  Magna,  Intrigue,  and
Allure.

The preparation of financial  statements in accordance with generally acceptable
accounting principles requires management to make estimates and assumptions that
affect the reported amounts and disclosures in the financial statements.  Actual
results  could  differ  from  those  estimates.  Management  believes  that  the
estimates included in the financial statements are reasonable based on the facts
and circumstances known to them at the time of preparation.

CONSOLIDATION

The  consolidated  financial  statements of the Company  include the accounts of
National  R.V  Holdings,  Inc.,  NRV,  and  CCI.  All  significant  intercompany
transactions have been eliminated in consolidation.

CASH AND CASH EQUIVALENTS

Cash and cash equivalents  include deposits in banks and short-term  investments
with original maturities of three months or less.

INVENTORIES

Inventories  are  stated at the  lower of cost or  market,  with cost  generally
determined by the first-in, first-out (FIFO) method.

PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment is stated at cost, less accumulated  depreciation.
Depreciation  is computed  using the  straight-line  method  over the  estimated
useful lives of the assets  ranging from 31 to 39 years for buildings and 5 to 7
years for machinery and equipment.

AMORTIZATION OF INTANGIBLE ASSETS

Goodwill   related  to  the  acquisition  of  CCI  is  being  amortized  on  the
straight-line basis over a twenty-year period.

RESEARCH AND DEVELOPMENT EXPENSES

Research and development  expenses are charged to operations as incurred and are
included in cost of goods sold. Research and development expenses were $2,711000
and  $1,077,000  for the years ended  December 31, 1997 and 1996,  respectively,
$423,000  for the seven months  ended  December  31, 1995,  and $780,000 for the
fiscal year ended May 31, 1995.

INCOME TAXES

The Company  provides  for income taxes using an asset and  liability  approach.
Under this  method  deferred  tax  assets and  liabilities  are  computed  using
statutory  rates for the expected  future tax  consequences  of events that have
been recognized in the Company's financial statements or tax returns.



                                       F-6

                                       6
<PAGE>



1. (Continued)

INCOME PER SHARE

As of December 31, 1997 the Company adopted and applied  retroactively,  the new
accounting  standard for computing income per share. Under the new requirements,
historically reported "primary" and "fully diluted" earnings per share have been
replaced with "basic" and "diluted" earnings per share.

Basic  earnings  per share is based upon the weighted  average  number of common
shares outstanding during a period. Diluted earnings per share is based upon the
weighted average number of common shares plus the incremental dilutive effect of
the securities convertible to Common Stock.

The  following  is a  reconciliation  of the shares use to  determine  basic and
diluted EPS:
                                                  Seven Months    Year
                                Year Ended           Ended       Ended
                               December 31,       December 31,  May 31,
                              1997       1996         1995        1995
Shares used for basic      6,243,049   4,793,335   4,609,953    4,860,422
Dilutive effect of:
  Stock options              665,239     429,548     206,823      102,556
  Warrants                    18,138      35,186      50,460       21,252
  Convertible notes                                                44,477
                           ---------   ---------   ---------    ---------  
Shares used for diluted    6,926,426   5,258,069   4,867,236    5,028,707
                           =========   =========   =========    =========


2. Acquisition

On November 6, 1996,  the Company  acquired  all shares of Capital  Stock of CCI
through the issuance of 543,806  shares of Common Stock valued at $9.0  million.
Net assets  acquired  included  the  assumption  of $10.1  million of debt.  The
acquisition of CCI was accounted for as a purchase and the results of operations
of CCI have been  included  since  the  acquisition  date.  The  purchase  price
resulted in recording goodwill of $8,191,000.

3.  Inventories

Inventories consisted of the following:

                               December 31,
                        1997                 1996
Finished goods      $ 10,751,000          $ 8,116,000
Work-in-process       12,769,000           11,000,000
Raw materials         11,747,000            7,987,000
Chassis                2,276,000            6,912,000
                    ------------         ------------
                    $ 37,543,000         $ 34,015,000
                    ============         ============













                                       F-7

                                       7
<PAGE>



4.  Property, Plant and Equipment

Major classes of property, plant and equipment consist of the following:

                                                      December 31,
                                               1997                 1996
Land                                       $ 3,310,000          $ 2,387,000
Construction in progress                             -            4,955,000
Buildings                                   11,825,000            5,853,000
Machinery and equipment                      7,501,000            4,852,000
Office equipment                             3,082,000            2,074,000
                                          ------------         ------------
                                            25,718,000           20,121,000
Less accumulated depreciation               (5,901,000)          (4,579,000)
                                          ------------         ------------
  Property, plant and equipment, net      $ 19,817,000         $ 15,542,000
                                          ============         ============ 


5.  Accrued Expenses

Accrued expenses consists of the following:

                                                        December 31,
                                                 1997                 1996
Workers' compensation self-insurance reserve $  402,000          $  347,000
Motorhome warranty reserve                    4,036,000           1,840,000
Payroll and other accrued expenses            3,320,000           1,551,000
                                             ----------          ----------
                                             $7,758,000          $3,738,000
                                             ==========          ==========

6.  Debt and Credit Agreements

Debt consists of the following:

                                                       December 31,
                                                 1997                 1996
Revolving credit agreements
 8.50%, expires 1999                        $        -           $1,400,000
Industrial revenue bonds
 5.10%, due 1998-2003                        1,888,000            2,034,000
 4.05%, due 1998-2020                        4,700,000            5,000,000
Other borrowings                               669,000              783,000
                                            -----------          ----------
                                             7,257,000            9,217,000
Less payments due within one year              554,000            1,945,000
                                            -----------          ----------
                                            $6,703,000           $7,272,000
                                            ===========          ==========

On July 28, 1997,  the Company and its  subsidiaries  entered into two separate,
revolving  credit  facilities   aggregating  $40  million  with  Union  Bank  of
California.  The  Company's  $20 million  credit  facility  will be available to
finance potential  acquisitions.  The Company's two  subsidiaries,  NRV and CCI,
jointly have a separate $20 million credit  facility which will be available for
general  corporate and working capital needs and capital  expenditures.  Amounts
borrowed under the credit facilities will bear interest at the Bank's prime rate
or at a LIBOR-based  rate. Both credit  facilities are secured by  substantially
all of the assets of the Company and its subsidiaries  and contain,  among other
provisions, certain financial covenants, including net worth and debt ratios.

NRV's buildings and property are pledged as collateral for the industrial 
revenue bonds

Debt maturities over the next five years are $554,000 in 1998, $562,000 in 1999,
$571,000 in 2000, $581,000 in 2001 and $592,000 in 2002.

                                       F-8

                                       8
<PAGE>

7.  Income Taxes

The components of the provision for income taxes were as follows:

                                             December 31,              May 31,
                                    1997        1996        1995        1995
Currently Payable:
  Federal                        $8,765,000  $3,686,000  $  886,000  $1,829,000
  State                           1,954,000   1,048,000     372,000     519,000
                                 ----------   ---------   ---------   ---------
                                 10,719,000   4,734,000   1,258,000   2,348,000
Deferred:
  Federal                          (796,000)   (305,000)     63,000      63,000
  State                            (156,000)    (24,000)      3,000      32,000
                                 ----------   ---------   ---------   ---------
                                   (952,000)   (329,000)     66,000      95,000
                                 ----------   ---------   ---------   ---------
Total provision for income taxes $9,767,000  $4,405,000  $1,324,000  $2,443,000
                                 ==========  ==========   =========   =========

Deferred income taxes are recorded based upon differences  between the financial
statement and tax basis of assets and liabilities  and available  carryforwards.
Temporary  differences and carryforwards  which give rise to deferred income tax
assets and liabilities at December 31, 1997 and 1996 were as follows:

                                           December 31,
                                      1997                1996
Accrued expenses                  $2,357,000          $1,138,000
State income taxes                   384,000             246,000
                                  ----------          ----------
  Deferred income tax assets      $2,741,000          $1,384,000
                                  ==========          ==========
Fixed assets                      $1,697,000          $1,275,000
Other                                528,000             552,000
                                  ----------          ----------
  Deferred income tax liabilities $2,225,000          $1,827,000
                                  ==========          ==========

A reconciliation  of the statutory U.S. federal income tax rate to the Company's
effective income tax rate is as follows:

                                         December 31,    May 31,
                                     1997   1996   1995   1995
Statutory rate                      34.0%  34.0%  34.0%  34.0%
State taxes, net of federal benefit  4.8    6.1    6.2    5.9
Amortiztion of intangibles not
 deductible for income tax purposes  1.7    0.6
Other                               (0.3)   0.7)   0.5   (0.4)
                                    ----   ----   ----   ----
                                    40.2%  40.0%  40.7%  39.5%

Cash paid for income taxes was  $9,439,000  and  $4,971,000  for the years ended
December 31, 1997 and 1996,  respectively,  and  $1,285,000 for the seven months
ended December 31, 1995, and $2,031,000 for the fiscal year ended May 31, 1995.



                                       F-9

                                       9
<PAGE>

8.  Recourse on Dealer Financing

As is customary in the industry,  the Company generally agrees with its dealers'
lenders to repurchase any unsold RVs if the dealers become  insolvent within one
year of the purchase of such RVs. Although the total contingent  liability under
these agreements approximates $74,500,000 at December 31, 1997, as with accounts
receivable,  the risk of loss is spread over numerous dealers and lenders and is
further  reduced by the resale value of the coaches  which the Company  would be
required to repurchase.  Losses under these agreements have not been significant
in the past and management believes that any future losses under such agreements
will not have a significant  effect on the  consolidated  financial  position or
results of operations of the Company.

9.  Commitments and Contingencies

The  Company  is  involved  in  litigation  arising  in the  ordinary  course of
business.  In the opinion of management,  based in part on the advice of outside
counsel,  these matters will not have a material adverse effect on the Company's
financial position or results of operations.

The Company has commitments  under certain  non-cancelable  operating  leases as
follows:

     1998                      $ 1,577,000
     1999                        1,622,000
     2000                        1,463,000
     2001                           86,000
     2002                            8,000
                               -----------
                               $ 4,756,000
                               ===========

10.  Stockholders' Equity

On August 20,  1996,  the  Company's  Board of Directors  adopted a  Shareholder
Rights Plan. Pursuant to the Plan, the Company declared a dividend to be made to
stockholders  of  record on  September  4,  1996 of one  Series B  Participating
Preferred  Share  Purchase  right for each  outstanding  share of the  Company's
Common  Stock.  No rights will be  distributed  until a purchaser  acquires,  or
announces  its  intent  or  attempts  to  acquire,  at least 15  percent  of the
Company's Common Stock.

At December  31,  1997,  there were 62,501  warrants  outstanding  to  financial
advisors and  consultants  at prices  ranging  from $9.33 to $16.09.  Expiration
dates range from August 31, 1999 to December 1, 2001.

11.  Stock Options

The Company has five fixed option plans which reserve shares of common stock for
issuance to executives, key employees and directors. The Company has also issued
fixed  options  outside  of such  plans  pursuant  to  individual  stock  option
agreements.  Options  granted to  non-employee  and  employee  directors  vested
immediately  upon grant and  generally  expire ten years from the date of grant.
Options granted to employees vest in three equal annual  installments and expire
five years from the date of grant.  The price of the options granted pursuant to
these plans will not be less than 100 percent of the market  value of the shares
on the date of grant.

No  compensation  cost has been  recognized  for the stock  option  plans in the
financial statements. Had compensation cost for the Company's stock option plans
and individual  option agreements been determined based on the fair value rather
than market value at the grant date for awards under those plans and  agreements
during 1996 and 1997, the Company's net income and earnings per share would have
been reduced to the pro forma amounts indicated below:


                                      F-10

                                       10
<PAGE>

11. (Continued)

                                                      Year Ended December 31,
                                                      1997              1996
Net income                  As reported           $ 14,506,000      $ 6,605,000
                            Pro forma             $ 11,040,000      $ 4,672,000

Basic earnings per share    As reported                 $ 2.32           $ 1.38
                            Pro forma                   $ 1.77           $ 0.97

Diluted earnings per share  As reported                 $ 2.09           $ 1.26
                            Pro forma                   $ 1.59           $ 0.89

Shares
Basic                                                6,243,049        4,793,335
Weighted                                             6,927,713        5,258,069


The fair value of each option  granted is  estimated  on the date of grant using
the  Cox   Rubinstein   binomial   option-pricing   model  with  the   following
weighted-average  assumptions  used for grants:  1997 and 1996 dividend yield of
0.0%; expected volatility of 50.8% in 1997 and 51.1% in 1996; risk-free interest
rate  ranging  from  6.38%  to 6.49% in 1997  and  5.875%  to 6.5% in 1996;  and
expected lives ranging from 5 to 10 years.

Information regarding these option plans and option agreements for 1997 and 1996
is as follows:

                                                          Weighted
                                                          Average
                                                   1997   Exercise        1996
                                                 Shares   Price          Shares
Outstanding, beginning of year                 1,232,228  $  8.757      805,625
Exercised                                        (36,454)    4.682      (20,397)
Granted                                          600,000    15.125      447,000
Outstanding, end of year                       1,795,774  $ 10.967    1,232,228
Option price range at end of year         $4.00 to 15.63         $4.00 to 15.63
Option price range for exercised shares    $4.00 to 6.92          $4.00 to 5.00
Options available for grant at end of  year       79,349                 79,349
Weighted-average fair value of options
  granted during year                            $ 9.266                $ 6.359


The following  table  summarizes  information  about  fixed-price  stock options
outstanding at December 31, 1997:

                                                     Average   Weighted
Grant                         Options     Options   Exercise  Remaining
Date             Authorized Outstanding Exercisable  Price   Life (Years)
9/20/93            300,000    211,649    211,649     4.000       5.4
12/3/93            232,500    147,300    147,300     6.920       5.3
12/30/94           129,375    124,075    124,075     5.000       6.1
9/28/95            150,000    136,000     90,000     5.625       6.5
10/2/1996-11/06/96 450,000    422,000    140,667    14.760       5.9
6/4/97             600,000    600,000          -    15.125       7.7
All others         157,750    157,750    132,083     8.398       5.1






                                      F-11

                                       11
<PAGE>

12.    Related Party Transactions


The Company  has a  financial  advisory  agreement  dated  January 23, 1998 (the
"Advisory  Agreement")  with 712 Advisory  Services,  Inc.,  an  affiliate  (the
"Affiliate")  of the Chairman of the Company,  Mr. Gary N. Siegler.  Mr. Neil H.
Koffler,  a director  of the  Company,  is also an  employee  of the  Affiliate.
Pursuant to the Advisory  Agreement,  the Affiliate has agreed to provide advice
and  consultation  concerning  financial and related matters,  including,  among
other   things,   with  respect  to  private   financings,   public   offerings,
acquisitions,  commercial  banking  relations and other business  ventures.  The
Advisory  Agreement  has  an  initial  term  ending  December  31,  1998  and is
automatically  renewable for additional  periods of one year unless either party
elects to terminate prior to the conclusion of any year. The Advisory  Agreement
provides  that the  Affiliate  shall be paid  fees at the rate of  $230,625  per
annum.  In the event of certain  "changes  of  control"  events  relating to the
Company,  the Affiliate is entitled to immediate payment of the remaining unpaid
annual fee through the end of the  calendar  year in which the change of control
occurs.  Fees paid under a prior advisory  agreement between the Company and the
Affiliate  totaled $220,000 and $150,000 for the fiscal years ended December 31,
1997 and 1996,  respectively,  $75,000 for the seven months  ended  December 31,
1995 and $150,000 for the fiscal year ended  December 31, 1995.  In addition,  a
Chairman's  salary and bonus of $190,000 in the  aggregate  were  payable to Mr.
Siegler for the year ended  December 31, 1997 and $180,000 in the  aggregate was
paid for the year ended December 31, 1996.  During 1996, an additional  $385,000
was paid to the Affiliate for financial advisory services rendered in connection
with the Company's acquisition of CCI.


In  September  1997,  the  Company  acquired,   for  $2.75  million,  a  limited
partnership interest in Dune Jet Services, L.P. (the "Partnership"),  a Delaware
limited  partnership  formed for the  purposes of  acquiring  and  operating  an
airplane for the partners'  business uses and for  third-party  charter  flights
(the  "Aircraft").  The general partner of the Partnership is Dune Jet Services,
Inc. ("DJ Services"),  a Delaware corporation,  the sole stockholder of which is
the Company's Chairman,  Mr. Siegler. DJ Services  contributed $1.55 million for
its general partnership  interest and an additional $3.25 million for a separate
limited  partnership  interest.  The Aircraft has been  partially  financed by a
$4.25 million loan from a third party financing  source,  the repayment of which
loan is personally  guaranteed  by Mr.  Siegler.  Pursuant to the  Partnership's
limited  partnership  agreement and operating agreement terms, the Company, as a
limited partner, has the right to use the Aircraft for business purposes for its
pro rata share of 800 hours per year, at a rate modestly above the variable cost
of operating the Aircraft.  Hours not used by the partners will be available for
charter  flights at market  rates.  Profits  and losses of the  Partnership  are
generally  allocated  in  accordance  with  the  partners'   respective  capital
contributions, except that depreciation is allocated to the general partner, and
distributions to the partners will be made in the same ratios as the allocations
of profits and losses.  Pursuant to the  partnership  agreement,  DJ Services is
entitled to reimbursement for expenses and indemnification  from the Partnership
for acting in its  capacity as general  partner.  Other than the purchase of its
partnership interest, the Company has made no other payments with respect to the
Partnership.


Mr.  Robert B.  Lee,  a  director  of the  Company  and the  Chairman  and Chief
Executive  Officer of CCI, is a partner in two joint  ventures which are parties
to lease  agreements  with  the  Company's  CCI  subsidiary.  Pursuant  to these
agreements,  CCI  leases  from  the  joint  ventures  two  parcels  of  property
constituting  CCI's  entire  manufacturing  facilities.  During  the year  ended
December 31, 1997, the Company paid $1,486,000 under such lease agreements.  The
lease  agreements call for future payments of $1,543,000  annually,  adjusted 3%
annually for inflation, through 2001.


Werbel & Carnelutti, a law firm in which Mr. Stephen M. Davis, the Secretary and
a director  of the  Company,  is a partner,  performed  legal  services  for the
Company during the year ended December 31, 1997.

                                      F-12

                                       12
<PAGE>
   
                       NATIONAL R.V. HOLDINGS, INC.
                       VALUATION AND QUALIFYING ACCOUNTS
              For the years ended December 31, 1997, 1996 and 1995

                                                  Additions
                                      Balance at charged to           Balance at
                                      beginning    costs                end of
                                      of period and expenses Deductions Period
Twelve months ended December 31, 1997
  Allowance for doubtful accounts    $  177,000 $   12,842 $    9,842 $  180,000
  Workers' compensation self-insurance  347,000  1,087,921  1,032,921    402,000
  Motorhome warranty reserve          1,840,000  8,004,383  5,808,383  4,036,000
                                     ---------- ---------- ---------- ----------
                                     $2,364,000 $9,105,146 $6,851,146 $4,618,000

Twelve months ended December 31, 1996
  Allowance for doubtful accounts    $   40,000 $  206,520 $   69,520 $  177,000
  Workers' compensation self-insurance  317,000    793,300    763,300    347,000
  Motorhome warranty reserve            445,000  2,062,084    667,084  1,840,000
                                     ---------- ---------- ---------- ----------
                                     $  802,000 $3,061,904 $1,499,904 $2,364,000

Seven months ended December 31, 1995
  Allowance for doubtful accounts    $   40,000 $        - $        - $   40,000
  Workers' compensation self-insurance  314,000    333,448    330,448    317,000
  Motorhome warranty reserve            342,000    763,629    660,629    445,000
                                     ---------- ---------- ---------- ----------
                                     $  696,000 $1,097,077 $  991,077 $  802,000






                                      F-13

                                       13
<PAGE>

                          NATIONAL R.V. HOLDINGS, INC.
                              SHORT-TERM BORROWINGS

                                                Maximum      Average  Weighted
                                                amount       amount    average
                         Balance  Interest outstanding outstanding interest rate
Category of aggregate   at end of rate end   during the  during the during the
short-term borrowings     period  of period   period     period (1) period (2)
Twelve months ended 
  December 31, 1997
 Line of credit with 
   financial institution         -   8.50%    $4,330,000  $923,957     8.40%
Twelve months ended 
  December 31, 1996
 Line of credit with 
  financial institution  $1,400,000  8.25%    $9,500,000        -      8.30%
Seven months ended 
  December 31, 1995
 Line of credit with 
  financial institution  $1,900,000  8.50%    $1,900,000  $485,714     8.75%

__________
(1) The average amount outstanding during the period was computed by dividing 
    the total of the month-end outstanding principal balances by 12.
(2) Average interest rate calculated using interest rates at the beginning and 
    end of the period.







                                      F-14

                                       14
<PAGE>


                                                                  Exhibit 10.39

                           712 Advisory Services, Inc.
                                712 Fifth Avenue
                                   Suite 1900
                            New York, New York 10019




                                                              January 23, 1998


National R.V. Holdings, Inc.
3411 N. Perris Boulevard
Perris, California  92370

Gentlemen:

                  This letter agreement  hereby amends,  restates and supercedes
any and all prior financial advisory agreements.

                  You hereby  agree to retain us to  continue  to serve,  and we
hereby agree to continue to serve, as financial advisor to National R.V. In such
capacity,  we shall be available for advice and  consultation,  and shall advise
National  R.V. with respect to such  financial  and related  matters as National
R.V. shall from time to time request,  including matters relating to (i) raising
capital,  whether  from  institutional  and other  lenders  or from the  private
placement of  securities,  (ii) public  offerings of debt or equity  securities,
(iii)  structure  of debt or  equity  financing,  (iv)  acquisitions  and  other
business ventures, (v) commercial banking relations,  (vi) shareholder relations
and (vii) general corporate matters.

                  For such services,  National R.V. agrees to pay to us a fee at
the rate of  $230,625  per year  ("Annual  Fee").  The  Annual Fee shall be paid
quarterly in advance from the date hereof through the term of this agreement. We
shall  further be  entitled  to the normal  compensation  payable to  investment
banking  firms (the specific  terms of such  compensation  to be agreed  between
National  R.V.  and  us  on a  case-by-case  basis)  for  completed  financings,
acquisitions  or  other   transactions  as  contemplated   under  the  preceding
paragraph.  National  R.V.  shall  also  reimburse  us for any  travel and other
out-of-pocket  expenses  incurred by us in connection with services provided for
herein.

                  The initial term of our engagement hereunder shall commence as
of January 1, 1998 (the "Commencement  Date") and shall continue until the first
anniversary  of such date;  provided,  however,  that the term of our engagement


                                       1
<PAGE>

hereunder  shall  automatically  be extended for additional  periods of one year
unless and until either  party shall give the other party  written  notice,  not
later than 15 days prior to the first  anniversary of the  Commencement  Date or
any subsequent  anniversary of the Commencement  Date, of the notifying  party's
election to terminate our engagement  hereunder  effective as of the anniversary
of the Commencement Date next succeeding the giving of such notice.

                  National  R.V.  agrees to indemnify and hold us and any of our
officers, directors, employees,  representatives and agents harmless against any
liability,  claim,  loss or expenses to which we or they may become subject as a
result of this agreement or the performance of our services hereunder; provided,
however,  National R.V.  shall not be liable for any liability,  claim,  loss or
expense  which has been  judicially  determined  to have been the  result of our
willful  misconduct  or  gross  negligence.  National  R.V.  shall  satisfy  any
indemnification request promptly upon our written request.

                  In the event of a change of control of  National  R.V.  at any
time while this  agreement is in effect,  at the time of such change in control,
National  R.V.  shall pay to us  immediately  and in cash the  remaining  unpaid
Annual Fees payable  through the end of the calendar year in which the change of
control  occurs.  "Change of Control",  for  purposes of this letter  agreement,
shall  be  deemed  to have  occurred  if (i)  National  R.V.  or its  subsidiary
corporations  sell all or  substantially  all of its or their  assets to another
person or entity or is  acquired  by  another  person or  entity,  whether  such
acquisition  is in the form of a sale,  merger,  consolidation  or other similar
transaction,  (ii) any person or group (as such terms are used in Section  13(d)
of the Securities  Exchange Act of 1934, as amended (the "Exchange  Act")) other
than our  affiliates  is or becomes the  "beneficial  owner" (as defined in Rule
13d-3 promulgated under the Exchange Act), directly or indirectly, of securities
of National R.V.  representing  25% or more of the combined  voting power of the
National  R.V.  then  outstanding  securities  or (iii) during any period of two
consecutive  years,  individuals who at the beginning of such period constituted
the Board of Directors of National  R.V.  cease for any reason to  constitute at
least a majority thereof unless the election,  or the nomination for election by
National R.V.'s stockholders,  of each new director was approved by a vote of at
least two-thirds of the directors then still in office who were directors at the
beginning of the period.


                                       2
<PAGE>


                  If you find the above in  accordance  with our  understanding,
will you kindly so indicate by signing and  returning  the enclosed copy of this
letter.


                                                     Very truly yours,

                                                     712 ADVISORY SERVICES, INC.


                                                     By:________________________
                                                        Name:
                                                        Title:
 



AGREED:

NATIONAL R.V. HOLDINGS, INC.



By:________________________
   Name:
   Title:


                                       3
<PAGE>


                                                                  Exhibit 10.40

                          NATIONAL R.V. HOLDINGS, INC.

                             1997 STOCK OPTION PLAN

                                       
<PAGE>

                          NATIONAL R.V. HOLDINGS, INC.

                             1997 STOCK OPTION PLAN

1. Purpose.  The purpose of this Plan is to strengthen  National R.V.  Holdings,
Inc. by  providing an incentive to its  employees,  consultants  and  directors,
encouraging them to devote their abilities to the success of the Company.  It is
intended  that this purpose be achieved by extending to  employees,  consultants
and directors of the Company or any subsidiary an added long-term  incentive for
high levels of performance and exceptional  efforts through the grant of options
to  purchase  shares of the  Company's  common  stock under this  National  R.V.
Holdings, Inc. 1997 Stock Option Plan.

2. Definitions.  For purposes of the Plan:

   2.1.  "Agreement" means the written  agreement  
between the Company and an Optionee  evidencing the grant of an Option and 
setting forth the terms and conditions thereof.

   2.2. "Board" means the Board of Directors of the Company.

   2.3. "Cause" means with respect to an Eligible  Employee,  including an 
Eligible  Employee  who  is  a  director  of  the  Company,  (i)  the  voluntary
termination of employment by such Eligible Employee, (ii) intentional failure to
perform, or habitual neglect of, reasonably assigned duties, (iii) dishonesty or
willful  misconduct  in  the  performance  of  an  Optionee's  duties,  (iv)  an
Optionee's  engaging in a transaction in connection with the performance of such
Optionee's  duties  to the  Company  or any of its  Subsidiaries  thereof  which
transaction  is  adverse  to  the  interests  of  the  Company  or  any  of  its
Subsidiaries  and which is engaged in for personal  profit to the Optionee,  (v)
willful  violation  of any  law,  rule or  regulation  in  connection  with  the
performance  of an  Optionee's  duties,  (vi)  willful  violation  of any policy
adopted by the Company  relating to the  performance or behavior of employees or
(vii) acts of carelessness or misconduct  which have in the reasonable  judgment
of the Company's  Board of  Directors,  an adverse  effect on the Company. 

   2.4. "Change in  Capitalization"  means any  increase or  reduction  in the 
number of Shares,  or any change  (including,  but not  limited  to, a change in
value) in the Shares or  exchange  of Shares for a  different  number or kind of
shares or other  securities  of the  Company,  by reason of a  reclassification,
recapitalization,  merger,  consolidation,  reorganization,  spin-off, split-up,
issuance of warrants or rights or  debentures,  stock  dividend,  stock split or

                                       1
<PAGE>

reverse stock split, cash dividend,  property dividend,  combination or exchange
of shares, repurchase of shares, public offering,  private placement,  change in
corporate structure or otherwise.

   2.5.  "Code" means the Internal Revenue Code of 1986, as amended.

   2.6.  "Company" means National R.V. Holdings, Inc.

   2.7.  "Consultant Option" means an Option granted to a consultant pursuant to
Section 7.

   2.8.  "Director Option" means an Option granted to a Nonemployee Director 
pursuant to Section 5.

   2.9.  "Disability"  means a physical or mental infirmity which impairs the 
Optionee's  ability to perform  substantially  his or her duties for a period of
sixty (60) consecutive days.

   2.10.  "Eligible  Employee"  means any officer or other  employee of the 
Company or a Subsidiary  who is  designated  by the Board as eligible to receive
Options subject to the conditions set forth herein.

   2.11.  "Employee Options" means an Option granted to an Eligible Employee 
pursuant to Section 6.

   2.12.  "Exchange Act" means the Securities Exchange Act of 1934, as amended.

   2.13.  "Fair  Market  Value" on any date means the average of the high and 
low sales prices of the Shares on such date on the principal national securities
exchange on which such  Shares are listed or  admitted  to  trading,  or if such
Shares are not so listed or admitted to trading,  the arithmetic mean of the per
Share closing bid price and per Share closing asked price on such date as quoted
on the National  Association of Securities Dealers Automated Quotation System or
such other market in which such prices are regularly  quoted,  or, if there have
been no published bid or asked  quotations  with respect to Shares on such date,
the Fair Market Value shall be the value  established by the Board in good faith
and in accordance with Section 422 of the Code.

   2.14.  "Incentive  Stock Option" means an Option  satisfying the  
requirements  of  Section  422 of the Code  and  designated  by the  Board as an
Incentive Stock Option.

   2.15.  "Nonqualified Stock Option" means an Option which is not an Incentive 
Stock Option.

                                       2
<PAGE>

   2.16.  "Nonemployee  Director"  means a director of the  Company  who is not 
a full-time employee of the Company or any Subsidiary.

   2.17.  "Option" means an Employee Option, a Director Option, a Consultant 
Option or any or all of them.

   2.18.  "Optionee" means a person to whom an Option has been granted under the
Plan.

   2.19.  "Parent"  means any  corporation  which is a parent  corporation  
(within the meaning of Section 424(e) of the Code) with respect to the Company.

   2.20.  "Plan" means the National R.V. Holdings, Inc. 1997 Stock Option Plan.

   2.21.  "Shares" means the common stock, par value $.01 per share, of the 
Company.

   2.22.  "Subsidiary"  means any  corporation  which is a  subsidiary  
corporation  (within the meaning of Section  424(f) of the Code) with respect to
the Company.

   2.23. "Successor  Corporation" means a corporation,  or a parent or 
subsidiary  thereof  within the  meaning of  Section  424(a) of the Code,  which
issues or assumes a stock option in a transaction to which Section 424(a) of the
Code applies.

   2.24.  "Ten-Percent  Stockholder" means an Eligible Employee or other 
eligible Plan  participant,  who, at the time an Incentive Stock Option is to be
granted to him or her,  owns  (within  the meaning of Section  422(b)(6)  of the
Code) stock  possessing more than ten percent (10%) of the total combined voting
power of all classes of stock of the Company, or of a Parent or a Subsidiary.

3. Administration.

   3.1.  The Plan  shall be  administered  by the  Board which shall hold 
meetings at such times as may be necessary for the proper  administration of the
Plan.  The Board shall keep minutes of its  meetings.  A quorum shall consist of
not less than a majority of the Board and a majority  of a quorum may  authorize
any action.  Any  decision or  determination  reduced to writing and signed by a
majority of all of the members of the Board  shall be as fully  effective  as if
made by a majority  vote at a meeting  duly  called  and held.  No member of the
Board  shall  be  liable  for  any  action,  failure  to act,  determination  or
interpretation  made in good faith with respect to this Plan or any  transaction
hereunder, except for liability arising from his or her own willful misfeasance,
fraud or bad faith.  The Company  hereby agrees to indemnify  each member of the
Board for all costs and expenses and, to the extent permitted by applicable law,

                                       3
<PAGE>

any liability  incurred in connection  with  defending  against,  responding to,
negotiation for the settlement of or otherwise dealing with any claim,  cause of
action or dispute of any kind arising in  connection  with any action or failure
to act in administering this Plan or in authorizing or denying  authorization to
any transaction hereunder.

   3.2.  Subject to the express terms and conditions  set forth herein,  the 
Board shall have the power from time to time to  determine  those  Optionees  to
whom Options shall be granted  under the Plan and the number of Incentive  Stock
Options and/or  Nonqualified Stock Options to be granted to such Optionee and to
prescribe the terms and conditions (which need not be identical) of each Option,
including  the purchase  price per Share  subject to each  Option,  and make any
amendment or  modification  to any  Agreement  consistent  with the terms of the
Plan.

   3.3.  Subject to the express terms and conditions  set forth herein,  the 
Board shall have the power from time to time:

(a) to construe and interpret the Plan and the Options granted thereunder and to
establish,  amend and revoke rules and regulations for the administration of the
Plan,  including,  but not limited to,  correcting  any defect or supplying  any
omission,  or reconciling any inconsistency in the Plan or in any Agreement,  in
the manner and to the extent it shall deem  necessary  or  advisable to make the
Plan fully effective,  and all decisions and  determinations by the Board in the
exercise of this power shall be final,  binding and conclusive upon the Company,
its  Subsidiaries,  the  Optionees  and all other  persons  having any  interest
therein;

(b) to determine  the  duration and purposes for leaves of absence  which may be
granted to an Optionee on an individual basis without constituting a termination
of employment or service for purposes of the Plan;

(c) to exercise its discretion  with respect to the powers and rights granted to
it as set forth in the Plan;

(d) generally, to exercise  such powers and to perform such acts as are deemed
necessary or advisable to promote the best interests of the Company with respect
to the Plan.

   3.4 Notwithstanding  anything to the contrary  contained herein, the Board 
may  designate a committee  which shall have and may exercise all the powers and
authority of the Board in  administering  this Plan. Any action specified herein
to be taken by the Board,  shall,  if a committee  is formed to  administer  the
Plan, be satisfied by the action of the committee.

                                       4
<PAGE>

4. Stock Subject to Plan.

   4.1.  The  maximum  number of Shares that may be made the subject of Options 
granted  under the Plan is  600,000  Shares (or the number and kind of shares of
stock or other  securities  to which such Shares are  adjusted  upon a Change in
Capitalization  pursuant  to Section 9) and the  Company  shall  reserve for the
purposes of the Plan, out of its authorized but unissued Shares or out of Shares
held in the Company's treasury,  or partly out of each, such number of Shares as
shall be determined by the Board.

   4.2. Whenever any outstanding Option or portion thereof expires,  is canceled
or is otherwise  terminated for any reason, the Shares allocable to the canceled
or otherwise  terminated  Option or portion  thereof may again be the subject of
Options granted hereunder.

5. Option Grants for Nonemployee Directors.

   5.1. Authority of Board. Subject to the provisions of the Plan, the Board 
shall have full and final  authority to select those  Nonemployee  Directors who
will receive  Director  Options,  the terms and conditions of which shall be set
forth in an Agreement.

   5.2.  Purchase  Price.  The purchase  price or the manner in which the 
purchase price is to be determined  for Shares under each Director  Option shall
be determined by the Board and set forth in the Agreement evidencing the Option,
provided that the purchase  price per Share under each Director  Option shall be
not less than the Fair Market Value of a Share on the date the  Director  Option
is granted.

   5.3.  Duration.  Director  Options shall be for a term to be designated by 
the Board and set forth in the Agreement evidencing the Option.

   5.4.  Vesting.  Each Director  Option shall,  commencing  not earlier than 
the date of its grant,  become exercisable in such installments  (which need not
be equal or may be one  installment)  and at such times as may be  designated by
the Board and set forth in the Agreement  evidencing  the Option.  To the extent
not exercised,  installments  shall  accumulate and be exercisable,  in whole or
part,  at any time after  becoming  exercisable,  to not later than the date the
Director  Option  expires.  The Board may accelerate the  exercisability  of any
Option or portion thereof at any time.

6. Option Grants for Eligible Employees.

   6.1. Authority of Board. Subject to the provisions of the Plan, the Board 
shall have full and final authority to select those Eligible  Employees who will

                                       5
<PAGE>

receive Employee  Options,  the terms and conditions of which shall be set forth
in an Agreement;  provided,  however, that no Eligible Employee shall receive an
Incentive  Stock Option  unless he is an employee of the Company,  a Parent or a
Subsidiary at the time the Incentive Stock Option is granted.

   6.2.  Purchase  Price.  The purchase  price or the manner in which the 
purchase price is to be determined  for Shares under each Employee  Option shall
be determined by the Board and set forth in the Agreement evidencing the Option,
provided that the purchase  price per Share under each Employee  Option shall be
(i) except as  provided in clause (ii) of this  Section  6.2,  not less than the
Fair Market  Value of a Share on the date the  Employee  Option is granted;  and
(ii) with  respect  to any  Incentive  Stock  Option  granted  to a Ten  Percent
Stockholder,  not less than 110% of the Fair Market Value of a Share on the date
the Option is granted.

   6.3.  Duration.  Employee Options granted  hereunder shall be for such term 
as the  Board  shall  determine,  provided  that no  Employee  Option  shall  be
exercisable  after the  expiration of ten (10) years from the date it is granted
(five  (5)  years  in  the  case  of an  Incentive  Stock  Option  granted  to a
Ten-Percent  Stockholder).  The Board may,  subsequent  to the  granting  of any
Employee  Option,  extend the term  thereof but in no event shall the term as so
extended exceed the maximum term provided for in the preceding sentence.

   6.4.  Vesting.  Each Employee  Option shall,  commencing  not earlier then 
the date of its grant,  become exercisable in such installments  (which need not
be equal or may be in one installment) and at such times as may be designated by
the Board and set forth in the Agreement  evidencing  the Option.  To the extent
not otherwise  provided by the Board,  Employee  Options shall be exercisable in
three (3) equal  installments  each  equal to  one-third  of the  entire  Option
granted, the first of which shall become exercisable on the first anniversary of
the date of the grant of the Employee  Option,  the second  installment of which
shall become  exercisable on the second  anniversary of the date of grant of the
Employee Option,  and the final installment of which shall become exercisable on
the  third  anniversary  of the date of  grant.  To the  extent  not  exercised,
installments shall accumulate and be exercisable,  in whole or part, at any time
after  becoming  exercisable,  to not later  than the date the  Employee  Option
expires.  The Board may accelerate the  exercisability  of any Option or portion
thereof at any time.

7. Option Grants for Consultants.

   7.1. Authority of Board. Subject to the provisions of the Plan, the Board 
shall have full and final  authority to select those  consultants to the Company
or a Subsidiary who will receive Consultant Options, the terms and conditions of

                                       6
<PAGE>

which shall be set forth in an Agreement.  An employee or officer of the Company
shall not be deemed a consultant.

   7.2. Purchase  Price. The purchase  price or the manner in which the purchase
price is to be  determined  for Shares  under each  Consultant  Option  shall be
determined  by the Board and set forth in the Agreement  evidencing  the Option,
provided that the purchase price per Share under each Consultant Option shall be
not less than the Fair Market Value of a Share on the date the Consultant Option
is granted.

   7.3.  Duration.  Consultant  Options  granted  hereunder  shall  be for  such
term as the Board shall determine,  provided that no Consultant  Option shall be
exercisable  after the expiration of ten (10) years from the date it is granted.
The Board may,  subsequent to the granting of any Consultant Option,  extend the
term  thereof but in no event  shall the term as so extended  exceed the maximum
term provided for in the preceding sentence.

   7.4.  Vesting. Each Consultant Option shall,  commencing not earlier then the
date of its grant,  become  exercisable in such installments  (which need not be
equal or may be in one  installment)  and at such times as may be  designated by
the Board and set forth in the Agreement  evidencing  the Option.  To the extent
not otherwise provided by the Board,  Consultant Options shall be exercisable in
three (3) equal  installments  each  equal to  one-third  of the  entire  Option
granted, the first of which shall become exercisable on the first anniversary of
the date of grant of the  Consultant  Options,  the second  installment of which
shall become exercisable on the second anniversary of the date of grant, and the
final installment of which shall become  exercisable on the third anniversary of
the date of grant. To the extent not exercised,  installments  shall  accumulate
and be exercisable, in whole or part, at any time after becoming exercisable, to
not later than the date the Consultant Option expires.  The Board may accelerate
the exercisability of any Option or portion thereof at any time.

8. Terms and Conditions Applicable to All Options

   8.1. Non-transferability.  No Option granted  hereunder  shall be  
transferable by the Optionee to whom granted  otherwise than by will or the laws
of descent and distribution,  and an Option may be exercised during the lifetime
of  such  Optionee  only  by  the  Optionee  or his or  her  guardian  or  legal
representative.  The terms of each Option shall be final, binding and conclusive
upon the beneficiaries,  executors,  administrators, heirs and successors of the
Optionee.

                                       7
<PAGE>

   8.2.  Method of Exercise.  The exercise of an Option shall be made only by a 
written notice delivered in person or by mail to the Secretary of the Company at
the Company's principal executive office,  specifying the number of Shares to be
purchased and  accompanied by payment  therefor and otherwise in accordance with
the Agreement  pursuant to which the Option was granted.  The purchase price for
any Shares purchased pursuant to the exercise of an Option shall be paid in full
upon such exercise, as determined by the Board in its discretion,  by any one or
a  combination  of the  following:  (i) cash,  (ii)  transferring  Shares to the
Company upon such terms and  conditions as determined by the Board;  or (iii) as
otherwise  determined by the Board. At the Optionee's request and subject to the
consent of the Board, Shares to be acquired upon the exercise of a portion of an
Option will be applied  automatically  to pay the purchase  price in  connection
with the exercise of additional portions of the Option then being exercised. The
written notice pursuant to this Section 8.2 may also provide  instructions  from
the Optionee to the Company that upon receipt of the purchase price in cash from
the Optionee's  broker or dealer,  designated as such on the written notice,  in
payment  for any Shares  purchased  pursuant to the  exercise of an Option,  the
Company shall issue such Shares directly to the designated broker or dealer. Any
Shares  transferred  to the  Company as payment of the  purchase  price under an
Option shall be valued at their Fair Market Value on the day  preceding the date
of exercise of such  Option.  If  requested  by the Board,  the  Optionee  shall
deliver the Agreement  evidencing the Option to the Secretary of the Company who
shall endorse  thereon a notation of such exercise and return such  Agreement to
the  Optionee.  No fractional  shares (or cash in lieu thereof)  shall be issued
upon  exercise of an Option and the number of Shares that may be purchased  upon
exercise shall be rounded to the nearest number of whole Shares.

   8.3.  Rights of  Optionees.  No  Optionee  shall be deemed for any  purpose 
to be the owner of any Shares  subject  to any  Option  unless and until (i) the
Option shall have been exercised pursuant to the terms thereof, (ii) the Company
shall  have  issued  and  delivered  the  Shares to the  Optionee  and (iii) the
Optionee's  name shall have been entered as a stockholder of record on the books
of the Company.  Thereupon,  the Optionee  shall have full voting,  dividend and
other ownership rights with respect to such Shares.

   8.4.  Termination of Employment or Services.  Unless otherwise  provided in 
the Agreement  evidencing the Option, an Option (other than an Option granted to
a consultant  or a  Nonemployee  Director)  shall  terminate  upon an Optionee's
termination  of  employment  (or similar  arrangement)  with the Company and its
Subsidiaries as follows:

(a) in the event the Optionee's employment terminates as a result of Disability,
the Optionee  may at any time within three (3) months after such event  exercise

                                       8
<PAGE>

the  Option  or  portion  thereof  that  was  exercisable  on the  date  of such
termination;

(b) if an Optionee's  employment  terminates for Cause,  the Option shall 
terminate immediately and no rights thereunder may be exercised;

(c) if an Optionee's  employment  terminates  without Cause, the Optionee may at
any time  within one (1) month after such event  exercise  the Option or portion
thereof that was exercisable on the date of such termination; and

(d) if an Optionee  dies while an employee of the Company or any  Subsidiary  or
within six (6) months after  termination  as a result of Disability as described
in clause (a) of this  Section  8.4,  the Option  may be  exercised  at any time
within six (6)  months  after the  Optionee's  death by the person or persons to
whom such rights  under the Option  shall pass by will or by the laws of descent
and  distribution;  provided,  however,  that an Option may be  exercised to the
extent,  and  only to the  extent,  that  the  Option  or  portion  thereof  was
exercisable on the date of death or earlier termination.

  Notwithstanding the foregoing,  in no event may any Option be exercised by 
anyone after the expiration of the term of the Option.

   8.5. Termination of Nonemployee  Director Options and Consultant Options.  
Nonemployee  Director  Options and  Consultant  Options  granted to  Nonemployee
Directors and  consultants to the Company or a Subsidiary  shall terminate under
such  circumstances as are provided in the Agreement  evidencing the Option, and
if not expressly  specified,  as of the close of business on the last day of the
term of the Option,  but in no event may such an Option be  exercised  by anyone
after the expiration of the term of the Option.

   8.6. Modification or  Substitution.  The Board may, in its  discretion,  
modify  outstanding  Options or accept the surrender of outstanding  Options (to
the extent  not  exercised)  and grant new  Options  in  substitution  for them.
Notwithstanding  the foregoing,  no  modification  of an Option shall  adversely
alter or  impair  any  rights  or  obligations  under  the  Option  without  the
Optionee's consent.

9. Adjustment Upon Changes in Capitalization.

   9.1. Subject to Section 10, in the event of a Change in Capitalization, the 
Board shall conclusively determine the appropriate  adjustments,  if any, to the
maximum  number or class of Shares or other stock or securities  with respect to

                                       9
<PAGE>

which Options may be granted  under the Plan,  the number and class of Shares or
other stock or securities which are subject to outstanding Options granted under
the Plan, and the purchase price therefor, if applicable.

   9.2. Any such  adjustment in the Shares or other stock or  securities  
subject to outstanding Incentive Stock Options (including any adjustments in the
purchase price) shall be made in such manner as not to constitute a modification
as  defined by Section  424(h)(3)  of the Code and only to the extent  otherwise
permitted by Sections 422 and 424 of the Code.

   9.3. If, by reason of a Change in  Capitalization,  an Optionee  shall be 
entitled  to exercise an Option with  respect to new,  additional  or  different
shares of stock or securities,  such new,  additional or different  shares shall
thereupon  be subject to all of the  conditions  which  were  applicable  to the
Shares  subject  to the  Option,  as the case may be,  prior to such  Change  in
Capitalization.

10.Effect of Certain Transactions.

   In the event of (i) the  liquidation or dissolution of the Company or (ii) a 
merger or  consolidation  of the  Company  (a  "Transaction"),  the Plan and the
Options  issued  hereunder  shall  continue in effect in  accordance  with their
respective  terms and each  Optionee  shall be entitled to receive in respect of
each Share subject to any outstanding Options, as the case may be, upon exercise
of any Option, the same number and kind of stock, securities, cash, property, or
other  consideration  that each holder of a Share was entitled to receive in the
Transaction in respect of a Share. In the event that, after a Transaction, there
occurs any change of a type  described in Section 2.4 hereof with respect to the
shares of the surviving or resulting  corporation,  then adjustments similar to,
and subject to the same  conditions  as, those in Section 9 hereof shall be made
by the Board.

11.Termination and Amendment of the Program.

   11.1. The Plan shall  terminate on the day preceding the tenth  anniversary  
of the  date  of its  adoption  by  the  Board  and  no  Option  may be  granted
thereafter.  The Board may  sooner  terminate  or amend the Plan at any time and
from time to time; provided, however, that to the extent necessary under Section
16(b) of the Exchange Act and the rules and regulations  promulgated  thereunder
or other  applicable law, no amendment shall be effective unless approved by the
stockholders of the Company in accordance with applicable law and regulations at
an annual or special  meeting  held within  twelve (12) months after the date of
adoption of such amendment.

                                       10
<PAGE>

   11.2. Except as provided in Sections 9 and 10 hereof,  rights and  
obligations  under any Option granted before any amendment or termination of the
Plan  shall  not  be  adversely   altered  or  impaired  by  such  amendment  or
termination, except with the consent of the Optionee, nor shall any amendment or
termination  deprive  any  Optionee  of any  Shares  which he may have  acquired
through or as a result of the Plan.

12. Non-Exclusivity of the Plan. The adoption of the Plan by the Board shall not
be construed  as  amending,  modifying or  rescinding  any  previously  approved
incentive  arrangement or as creating any  limitations on the power of the Board
to adopt such other incentive arrangements as it may deem desirable,  including,
without limitation, the granting of stock options otherwise than under the Plan,
and such  arrangements  may be either  applicable  generally or only in specific
cases.

13.Limitation of Liability.  As illustrative  of the  limitations of liability 
of the Company,  but not intended to be exhaustive thereof,  nothing in the Plan
shall be construed to:

   (i) give any  person any right to be granted  an Option  other  than at the 
sole discretion of the Board;

   (ii) give any person any rights whatsoever with respect to Shares except as 
specifically provided in the Plan;

   (iii) limit in any way the right of the Company to terminate the employment 
of any person at any time; or

   (iv)     be evidence of any  agreement  or  understanding,  expressed  or 
implied,  that the  Company  will  employ any person at any  particular  rate of
compensation or for any particular period of time.

14.Regulations and Other Approvals; Governing Law.

   14.1. This Plan and the rights of all persons  claiming  hereunder  shall be
construed and determined in accordance with the laws of the State of Delaware.

   14.2. The  obligation of the Company to sell or deliver Shares with respect 
to Options granted under the Plan shall be subject to all applicable laws, rules
and regulations, including all applicable federal and state securities laws, and
the obtaining of all such  approvals by  governmental  agencies as may be deemed
necessary or appropriate by the Board.

   14.3. The Plan is intended to comply with Rule 16b-3  promulgated  under the 
Exchange Act and the Board shall  interpret and administer the provisions of the
Plan  or  any  Agreement  in  a  manner  consistent  therewith.  Any  provisions

                                       11
<PAGE>

inconsistent  with such Rule  shall be  inoperative  and  shall not  affect  the
validity of the Plan.

   14.4.  The Board may make such changes as may be necessary  or  appropriate  
to comply with the rules and  regulations  of any  government  authority,  or to
obtain for Eligible  Employees  granted Incentive Stock Options the tax benefits
under  the  applicable  provisions  of  the  Code  and  regulations  promulgated
thereunder.

   14.5.  Each  Option is subject  to the  requirement  that,  if at any time 
the Board  determines,  in its  discretion,  that the listing,  registration  or
qualification  of  Shares  issuable  pursuant  to the  Plan is  required  by any
securities  exchange  or under any  state or  federal  law,  or the  consent  or
approval of any  governmental  regulatory  body is  necessary  or desirable as a
condition of, or in connection  with,  the grant of an Option or the issuance of
Shares,  no Options shall be granted or payment made or Shares issued,  in whole
or in part, unless listing, registration, qualification, consent or approval has
been effected or obtained free of any conditions,  or as otherwise determined to
be acceptable to the Board.

   14.6.  Notwithstanding  anything contained in the Plan to the contrary, in 
the event that the  disposition of Shares  acquired  pursuant to the Plan is not
covered by a then current  registration  statement  under the  Securities Act of
1933,  as amended,  and is not  otherwise  exempt from such  registration,  such
Shares  shall be  restricted  against  transfer  to the extent  required  by the
Securities  Act  of  1933,  as  amended,  and  Rule  144  or  other  regulations
thereunder.  The Board may require any individual  receiving  Shares pursuant to
the Plan, as a condition precedent to receipt of such Shares upon exercise of an
Option,  to  represent  and  warrant to the  Company in writing  that the Shares
acquired by such  individual  are  acquired  without a view to any  distribution
thereof and will not be sold or transferred  other than pursuant to an effective
registration  thereof under said act or pursuant to a exemption applicable under
the Securities Act of 1933, as amended, or the rules and regulations promulgated
thereunder.   The   certificates   evidencing   any  of  such  Shares  shall  be
appropriately  amended to  reflect  their  status as  restricted  securities  as
aforesaid.

15.Miscellaneous.

   15.1. Multiple  Agreements.  The terms of each Option may differ from other 
Options  granted  under the Plan at the same time,  or at some other  time.  The
Board may also grant more than one Option to a given  Eligible  Employee  during
the term of the Plan, either in addition to, or in substitution for, one or more
Options previously granted to that Eligible Employee.

                                       12
<PAGE>

   15.2. Withholding  of Taxes. (a) The Company  shall have the right to deduct 
from any  distribution of cash to any Optionee,  an amount equal to the federal,
state and local income  taxes and other  amounts as may be required by law to be
withheld (the "Withholding Taxes") with respect to any Option. If an Optionee is
entitled to receive  Shares upon exercise of an Option,  the Optionee  shall pay
the  Withholding  Taxes to the Company prior to the issuance of such Shares.  In
satisfaction of the Withholding  Taxes, the Optionee may make a written election
(the "Tax Election"), which may be accepted or rejected in the discretion of the
Board,  to have  withheld a portion of the  Shares  issuable  to him or her upon
exercise  of the Option  having an  aggregate  Fair  Market  Value,  on the date
preceding the date of exercise, equal to the Withholding Taxes, provided that in
respect of an Optionee who may be subject to liability  under  Section  16(b) of
the Exchange Act either (i) (A) the Optionee makes the Tax Election at least six
(6) months  after the date the Option was  granted,  (B) the Option is exercised
during the ten day period  beginning on the third business day and ending on the
twelfth  business day  following  the release for  publication  of the Company's
quarterly or annual  statements of earnings (a "Window  Period") and (C) the Tax
Election is made during the Window  Period in which the Option is  exercised  or
prior to such Window Period and subsequent to the immediately  preceding  Window
Period or (ii) (A) the Tax  Election  is made at least six  months  prior to the
date the  Option is  exercised  and (B) the Tax  election  is  irrevocable  with
respect  to the  exercise  of all  Options  which  are  exercised  prior  to the
expiration  of six months  following  an  election  to revoke the Tax  Election.
Notwithstanding  the  foregoing,  the Board  may,  by the  adoption  of rules or
otherwise,  (i) modify the  provisions in the preceding  sentence or impose such
other restrictions or limitations on Tax Elections as may be necessary to ensure
that the Tax Elections  will be exempt  transactions  under Section 16(b) of the
Exchange  Act, and (ii) permit Tax  Elections to be made at such other times and
subject to such other conditions as the Board determines will constitute  exempt
transactions under Section 16(b) of the Exchange Act.

   (b)     If an Optionee  makes a  disposition,  within the meaning of Section 
424(c)  of the Code and  regulations  promulgated  thereunder,  of any  Share or
Shares  issued to such Optionee  pursuant to the exercise of an Incentive  Stock
Option  within  the  two-year  period  commencing  on the day  after the date of
transfer of such Share or Shares to the Optionee pursuant to such exercise,  the
Optionee  shall,  within ten (10) days of such  disposition,  notify the Company
thereof, by delivery of written notice to the Company at its principal executive
office, and immediately deliver to the Company the amount of Withholding Taxes.

   15.3.  Designation  of  Beneficiary.  Each  Optionee may  designate a person 
or persons to receive in the event of his or her death, any Option or any amount
payable  pursuant  thereto,  to which he or she  would  then be  entitled.  Such

                                       13
<PAGE>

designation will be made upon forms supplied by and delivered to the Company and
may be revoked in  writing.  If an Optionee  fails  effectively  to  designate a
beneficiary, then his or her estate will be deemed to be the beneficiary.

16.  Effective  Date.  The  effective  date of the Plan  shall be the date of 
its adoption by the Board, subject only to the approval by the affirmative votes
of the  holders of a majority  of the  securities  of the  Company  present,  or
represented,  and  entitled  to vote at a meeting of  stockholders  duly held in
accordance  with the applicable laws of the State of Delaware within twelve (12)
months of such adoption.

                                       14
<PAGE>


                                                        Exhibit 10.41

                                     SECOND

                              AMENDED AND RESTATED

                        AGREEMENT OF LIMITED PARTNERSHIP

                                       OF

                             DUNE JET SERVICES, L.P.


                                       
                            Dated as of July 9, 1997

                                      
<PAGE>

                                     SECOND
                              AMENDED AND RESTATED
                                  AGREEMENT OF
                               LIMITED PARTNERSHIP
                                       OF
                             DUNE JET SERVICES, L.P.


         THIS SECOND  AMENDED AND RESTATED  AGREEMENT OF LIMITED  PARTNERSHIP of
DUNE JET SERVICES,  L.P. (this "Agreement") is entered into on October 31, 1997,
as of July 9, 1997, by and among DUNE JET SERVICES, INC. (the "General Partner")
and the other entities set forth on Schedule A attached  hereto and made part of
this  Agreement  (each a "Limited  Partner"  and  collectively  with the General
Partner, the "Partners").

                                    RECITALS:

         The   parties   hereto   have   formed  a  limited   partnership   (the
"Partnership")  pursuant to an Agreement of Limited  Partnership  (the "Original
Agreement") dated as of July 9, 1997 (the "Formation Date") and an amendment and
restatement  of  the  Original  Agreement  (the  "First  Amendment")  as of  the
Formation  Date.  The parties now desire again to amend and restate the Original
Agreement as of the Formation Date as provided herein (the  "Agreement"),  among
other things to reflect the  withdrawal of one of the Limited  Partners upon the
redemption  of its  interest  by the  Partnership,  and the  making  of  capital
contributions  by the General Partner as a Limited  Partner,  in each case as of
the Formation Date.

         In  consideration  of the  foregoing  and of the mutual  covenants  and
agreements hereinafter set forth, and of other good and valuable  consideration,
the receipt and sufficiency of which are hereby acknowledged, the parties hereby
agree as follows:

                                    ARTICLE I

                      FORMATION, NAME AND PRINCIPAL OFFICE

         Section  1.1  Formation.  The  parties  hereto  formed the  Partnership
pursuant to the Revised  Uniform  Limited  Partnership Act (the "Act") and other
relevant laws of the State of Delaware,  and desire to continue the  Partnership
as provided in this Agreement.

         Section 1.2 Name and Principal Office.  The business of the Partnership
shall be conducted  under the name "Dune Jet Services,  L.P." or such other name
as selected by the General  Partner.  The  principal  office of the  Partnership
shall be located at 1013 Center Road,  Wilmington,  Delaware  19805,  or at such
other place as the General Partner may designate.

         Section  1.3  Registered  Office  in the State of  Delaware;  Agent for
Service.  The  address of the  Partnership's  registered  office in the State of
Delaware is c/o The Corporation Service Company,  Corporation Trust Center, 1013
Center Road, Wilmington,  County of New Castle,  Delaware 19805. The name of the
Partnership's  registered  agent for service of process in the State of Delaware

                                       1
<PAGE>

at such address is The Corporation Service Company or such other agent as may be
designated from time to time by the General Partner.


                                   ARTICLE II

                               PURPOSES AND POWERS

         Section 2.1 Purpose.  The purpose for which the  Partnership  is formed
shall be to engage in any lawful act or activity in which a limited  partnership
is  entitled  to  engage  under  the Act,  including,  without  limitation,  the
ownership,  directly  or  through  one or more  grantor  trusts,  of one or more
corporate  jet  aircraft  ("Aircraft")  and the  operation  of a  corporate  jet
aircraft charter business.

         Section 2.2 Powers.  The  Partnership  shall be empowered to do any and
all acts and things necessary, appropriate,  incidental to or convenient for the
furtherance and  accomplishment of the purposes set forth in Section 2.1 hereof,
including,  without  limitation,  directly  in the  name of the  Partnership  or
through any one or more grantor trusts:

                  (a) to utilize its capital  and assets to  purchase,  hold and
dispose of property used in connection with, or incidental to its business;

                  (b) to  acquire,  obtain  rights with  respect to,  construct,
operate,  maintain,  finance,  improve, own, sell, convey,  assign,  mortgage or
lease any Aircraft and any other  personal  property  necessary,  convenient  or
incidental to the accomplishment of the purposes of the Partnership;

                  (c) to borrow money from, and issue  evidences of indebtedness
in furtherance of the Partnership  business and to secure the same by mortgages,
pledges or other liens on any assets of the  Partnership  or prepay,  refinance,
increase,  modify or extend  any  thereof;  provided,  that  such  evidences  of
indebtedness and documents securing the same;

                  (d) to enter  into,  perform  and carry out  contracts  of any
kind,  including,  without limitation,  contracts with affiliates of the General
Partner  necessary or  incidental to the  accomplishment  of the purposes of the
Partnership;

                  (e) to  bring  and  defend  actions  at law  or in  equity  or
compromise  or submit to  arbitration  any and all claims in favor of or against
the Partnership;

                  (f) to enter into  management  and other  agreements as may be
required to operate the business of the Partnership;

                  (g) subject to the express  provisions of this  Agreement,  to
make or revoke any election which the Partnership may make under the Code or any
State or local income tax law;

                                       2
<PAGE>

                  (h)  to  maintain  at the  expense  of  the  Partnership  such
insurance  coverage as shall be necessary or  appropriate to the business of the
Partnership,  including,  without  limitation,  general partner  indemnification
insurance,  in such amounts and of such types as shall be determined in the sole
discretion of the General Partner;

                  (i)  to  make  prudent   interim   investments  in  government
obligations,  insured  obligations,  bank time deposits,  commercial  paper, tax
exempt  investments,  money market  funds,  certificates  of deposit and bankers
acceptances;

                  (j) to deposit the funds of the Partnership in the Partnership
name in any bank or trust  company and to entrust to such bank or trust  company
any of the securities, monies, documents and papers belonging or relating to the
Partnership; and

                  (k) to engage in any kind of lawful activity,  and enter into,
perform and carry out  contracts  of any kind and execute  such  agreements  and
documents as shall be necessary or advisable,  in the  discretion of the General
Partner,   in  connection  with  the  accomplishment  of  the  purposes  of  the
Partnership.

                                   ARTICLE III

                                      TERM

         The term of the  Partnership  shall commence on the Effective Date, and
shall continue until July 8, 2017,  unless the Partnership is terminated  sooner
pursuant to Article XI hereof.

                                   ARTICLE IV

                              CAPITAL CONTRIBUTIONS

         Section 4.1 Initial  Capital  Contributions.  As of the Formation Date,
each Partner made the initial capital  contribution,  if any, set forth opposite
its name on Schedule A as its "Initial Contribution" and Medical Resources,  Inc
(the "Withdrawing Partner") made an initial capital contribution of $1,000. Upon
execution and delivery of the First Amendment,  National RV Holdings,  Inc. (the
"Continuing  Original Limited Partner") made the additional capital contribution
set forth opposite its name as its "Additional Contribution" and the Withdrawing
Partner made an  additional  capital  contribution  of  $3,249,000.  On the date
hereof,  the Partnership  redeemed all capital  contributions of the Withdrawing
Partner and the General Partner shall make the additional  capital  contribution
as a Limited  Partner set forth  opposite  its name as a Limited  Partner as its
"Additional Contribution".

         Section 4.2 Additional Capital Contributions.

                  (a) The General Partner shall  determine  whether any Partner,
now existing  and/or  newly  admitted,  shall be  permitted  to make  additional

                                       3
<PAGE>

capital  contributions to the Partnership.  In the event that there is a deficit
in the  operating  cash  flow  of  the  Partnership,  each  Partner  shall  make
additional  capital  contributions  to the  Partnership  from  time to time,  as
required to fund the operating  expenses of the Partnership as determined in the
reasonable    discretion   of   the   General   Partner   ("Additional   Capital
Contributions");  such Additional Capital Contributions shall be made in amounts
pro  rata  among  the  Partners  in  accordance  with the  percentages  (of each
additional  capital  contribution so determined by the General  Partner) for the
Partners  respectively  set  forth in  Schedule  A  opposite  the  names of such
Partners as their "Contribution  Percentages".  Additional Capital Contributions
under this Section  4.2(a)  shall be made by each  Partner  within ten (10) days
after delivery of a written notice executed by the General Partner, which notice
shall include the total amount of Additional Capital  Contributions  required by
the Partnership.

                  (b) Capital  contributions to the Partnership shall be made in
cash or, with the consent of the General  Partner in its reasonable  discretion,
in property of any kind or  character.  If  contributions  to the capital of the
Partnership  are made in property other than cash, they shall be valued at their
fair market value on the date of contribution.  The initial capital contribution
of  the  General  Partner  was  the  Cessna   Aircraft,   Serial  No.  650-0025,
Registration Number NI6FE, which the parties agree shall be valued at the amount
set forth on Schedule A as the "Initial Contribution" of the General Partner.

                  (c) If a Partner  fails to  contribute  its full  share of any
Additional Capital Contribution called for pursuant to Section 4.2(a) by the due
date  specified in Section  4.2(a) (such  non-contributing  Partner being herein
called  a   "Non-Contributing   Partner"  and  the  amount  of  cash  which  the
Non-Contributing Partner failed timely to contribute being herein referred to as
its "Deficit  Amount"),  the General Partner shall give a notice of such failure
to each of the other Partners who has timely  contributed  its own full share of
such cash (the  Partners  who have timely  contributed  their full share of such
cash being collectively referred to herein as the "Contributing Partners").  For
a period of fifteen (15) days following the giving of such notice by the General
Partner, each Contributing Partner shall have the right (but not the obligation)
to  contribute  directly  to the  Partnership  all or any portion of the Deficit
Amount of the Non-Contributing Partner, provided, however, that if more than one
of the  Contributing  Partners  contributes  all or any  portion of the  Deficit
Amount of a Non-Contributing Partner and the aggregate amount contributed by the
Contributing  Partners  exceeds such Deficit Amount,  unless otherwise agreed in
writing  by all of such  contributing  Partners,  the  maximum  portion  of such
Deficit  Amount  which each such  contributing  Partner  shall have the right to
contribute  shall be that  portion of such  Deficit  Amount which bears the same
ratio  to the  total  of such  Deficit  Amount  as the  respective  Contribution
Percentage of each such contributing Partner bears to the aggregate Contribution
Percentages of all such  Contributing  Partners,  and the General Partners shall
return any such excess.

                  (d) If a Contributing  Partner  contributes all or any portion
of the  Non-Contributing  Partner's  Deficit  Amount,  then all of the following
shall occur effective as of the date of such  contribution  by the  Contributing
Partner:

                           (i) The amount of such  contribution  shall be deemed
         to  be  an  Additional   Capital   Contribution   contributed   by  the
         Contributing  Partner who made such  contribution and such amount shall
         be credited to the Capital Account of the Contributing Partner;

                                       4
<PAGE>

                           (ii)  The  Capital  Account  of the  Non-Contributing
         Partner (as the same may have previously been adjusted pursuant to this
         Section  4.2(d)(ii))  shall be  permanently  decreased  , but not below
         zero,  subject to possible future  adjustment  pursuant to this Section
         4.2(d)(ii),  and the Capital  Account of the  Contributing  Partner who
         made such  contribution  (as the same may have previously been adjusted
         pursuant to this Section  4.2(d)(ii))  shall be permanently  increased,
         subject  to  possible  future  adjustment   pursuant  to  this  Section
         4.2(d)(ii), by an amount equal to the product of (x) the amount of such
         contribution made by the Contributing Partner multiplied by (y) 2; and

                           (iii)  The   Profit  and  Loss   Percentage   of  the
         Non-Contributing Partner (as the same may have previously been adjusted
         pursuant to this Section  4.2(d)(iii))  shall be permanently  decreased
         (but not below zero) subject to possible future adjustment  pursuant to
         this Section 4.2  (d)(iii),  and the Profit and Loss  Percentage of the
         Contributing  Partner who made such  contribution (as the same may have
         previously  been  adjusted  pursuant  to Section  4.2(d)(ii))  shall be
         permanently increased subject to possible future adjustment pursuant to
         this Section  4.2(d)(ii),  by the number of percentage  points equal to
         the  lesser  of (A) the  percentage  (rounded  to ten  decimal  places)
         obtained  by   dividing   (x)  the  sum  of  such   Partner's   Initial
         Contributions,   Additional   Contributions   and  Additional   Capital
         Contributions,  taking  into  account  those  deemed  made  pursuant to
         Section  4.2(d)(ii),  by (y) the  aggregate  of Initial  Contributions,
         Additional  Contributions and Additional  Capital  Contributions of all
         the   Partners;   or  (B)  the  Profit  and  Loss   Percentage  of  the
         Non-Contributing  Partner  immediately prior to the adjustment pursuant
         to this Section 4.2(d).

         4.3  Reasonably  promptly  following  a  request  by any  Partner,  the
Partners shall execute an amendment to this Agreement evidencing any adjustments
in the Partners'  Capital Accounts and Profit and Loss  Percentages  pursuant to
Section 4.2(d),  but such adjustments  shall be effective whether or not such an
amendment is executed.

         4.4 Each Limited  Partner  hereby  consents to admission of  additional
Partners  and any  amendment  of this  Agreement  to reflect  the  admission  of
additional   Partners  or   withdrawal  of  Partners  and   additional   capital
contributions and withdrawals from the Capital Account of any Partner, provided,
however,  that no amendment to this Agreement  shall be necessary to reflect the
admission or  withdrawal  of Limited  Partners or additions or reductions to the
Capital Account of any Partner.

                                    ARTICLE V

                                CAPITAL ACCOUNTS

         Section 5.1 Capital  Accounts.  A separate  capital  account  ("Capital
Account")  shall be  maintained  for each Partner.  The Capital  Account of each
Partner  shall be (a)  credited  with (i) the amount of cash and the fair market

                                       5
<PAGE>

value of any  property  (such value to be  determined  by the  General  Partner)
contributed  by such  Partner to the  capital  of the  Partnership  pursuant  to
Sections  4.1 and 4.2 hereof  and (ii) the share of  profits of the  Partnership
allocated to such Partner  pursuant to Sections 6.1 and 6.2 hereof,  (b) debited
with  (i) the  amount  of  cash  and  the  fair  market  value  of any  property
distributed to such Partner  pursuant to Section 7.1 hereof,  and (ii) the share
of losses of the Partnership allocated to such Partner as determined pursuant to
Sections  6.1 and 6.3 hereof,  (c)  adjusted as provided in Section 4.2, and (d)
otherwise  maintained in accordance with Section 704(b) of the Internal  Revenue
Code of 1986,  as amended  (the  "Code"),  and the Treasury  Regulations  issued
thereunder.

         Any  references in this  Agreement to the Capital  Account of a Partner
shall be deemed to refer to such Capital  Account as the same may be credited or
debited from time to time as set forth in this Section 5.1.

         Section 5.2 Negative Capital Accounts. Except as required by law, no 
Partner shall be required to pay to the  Partnership or to any other Partner any
deficit or negative  balance which may exist from time to time in such Partner's
Capital Account.

         Section  5.3 Return of  Capital;  No  Interest  on  Capital.  Except as
expressly set forth in this Agreement, no Partner shall have the right to demand
or receive the return of all or part of its Capital Account or any contributions
to the capital of the  Partnership.  No Partner shall be entitled to receive any
interest  on any  contributions  to the  capital  of the  Partnership  or on its
Capital Account. Notwithstanding the foregoing, the parties acknowledge that the
Withdrawing Partner has received the amount of $17,536.46, representing interest
on the amount of its capital  contributions from the dates made through the date
of its withdrawal.

                                   ARTICLE VI

                        ALLOCATIONS OF PROFITS AND LOSSES

         Section 6.1 Allocations of Profits and Losses.  Partnership net profits
and losses, other than gains from Substantial Capital  Transactions,  as defined
in Section 6.2 of this Agreement,  and losses from Depreciation of Aircraft,  as
defined in Section 6.3 of this  Agreement,  shall be allocated  for each taxable
year pro rata among the Partners in accordance with their respective  Profit and
Loss  Percentages.  Each Partner's Profit and Loss Percentage shall initially be
the Contribution Percentage set forth on Schedule A hereto and shall be adjusted
pursuant to Section 4.2(d).

         Section 6.2 Allocations of Gain from Substantial Capital  Transactions.
Net gain derived in  connection  with the sale,  transfer,  assignment  or other
disposition of all or substantially  all the business assets of the Partnership,
or any other event  which  results in the  dissolution  and  termination  of the
Partnership  (any such  sale,  transfer,  assignment,  disposition  or event,  a
"Substantial  Capital  Transaction") shall be allocated (after all net income or
net loss from  operations and  distributions  made or to be made for the current
period have been taken into  account) as follows and in the  following  order of
priority:

                                       6
<PAGE>

                           (i) first, to the General Partner to the extent such 
gain (whether or not  characterized  as ordinary  income for federal  income tax
purposes)  is derived  from  recapture of  Depreciation  of Aircraft  previously
allocated pursuant to Section 6.3 hereof;

                           (ii)  second,  to the Partners  with deficit  Capital
Account balances, in proportion to such deficits,
until such deficits are reduced to zero; and

                           (iii) the  balance,  pro rata among the  Partners  in
accordance with their respective Profit and Loss
Percentages.

         Section 6.3 Losses of the Partnership  from deductions for depreciation
and   amortization   for  federal  income  tax  purposes  with  respect  to  the
Partnership's  Aircraft  ("Depreciation  of Aircraft") shall be allocated to the
General Partner.

         Section 6.4 Except as  provided  in Section 6.5 below,  the net profits
and net  losses  of the  Partnership,  as  determined  for  federal  income  tax
purposes,  shall be  allocated  in the same  manner as  profits  and  losses are
allocated under Section 6.1, 6.2 and 6.3.

         Section 6.5  Partnership  income,  gain,  loss and  deduction  shall be
allocated  among the Partners in accordance  with the principles of Code Section
704(c), the Treasury  Regulations  thereunder and Treasury  Regulations  Section
1.704-1(b)(4)(i)  to account for any  variation  between  adjusted tax basis and
book value of Partnership property.


                                   ARTICLE VII

                                  DISTRIBUTIONS

         Section 7.1  Distributions.  Until the dissolution of the  Partnership,
all  distributions  shall be made to the Partners,  pro rata, in accordance with
the respective  Profit and Loss  Percentages.  From and after the dissolution of
the Partnership, distributions shall be made to the Partners:
                           (i) first,  pro rata in accordance with the ratios of
their respective positive capital account balance
until such balances shall be reduced to zero; and

                           (ii) thereafter,  in accordance with their respective
Profit and Loss Percentages.

         All other matters  regarding  distributions,  whether prior to or after
dissolution,  including,  without limitation,  when distributions shall be made,
whether they shall be made in cash and/or property, and the fair market value of
any property distributed in kind shall be determined by the General Partner.

                 Section  7.2  Withholding.   The  Partnership  may  withhold  
from any distribution the amount required by applicable Federal,  State or local

                                       7
<PAGE>

income tax law with respect to such distribution (or deemed distribution related
thereto),  the  amount so  withheld  being  treated  as a  distribution  for all
purposes of this Agreement. The General Partner may make any elections permitted
under  applicable  law as to  withholding  of tax  and may  require  appropriate
documentation  where a Limited  Partner claims that  withholding is not required
with  respect to  distributions  to which he is  entitled.  Notwithstanding  the
foregoing,  the  Partnership  or  the  General  Partner  shall  be  entitled  to
reimbursement, whether from the distributee or from distributions to which he is
otherwise  entitled,  for any taxes the  Partnership  or the General  Partner is
required  to pay with  respect to a Limited  Partner  and not covered by amounts
withheld with respect to such Partner.



                                  ARTICLE VIII
                                 FISCAL MATTERS

         Section 8.1 Fiscal Year. The taxable and fiscal year of the Partnership
for  financial  and federal,  state and local  income tax purposes  shall be the
period  beginning  January 1 and  ending  December  31 of each  year or  portion
thereof  during  which the  Partnership  is in  existence,  except as  otherwise
provided in the discretion of the General Partner.

         Section 8.2 Books and Records.  The Partnership shall keep complete and
accurate books of accounts  reflecting all of the  Partnership's  activities and
transactions.  All accounting decisions,  including the selection of accountants
for the  Partnership,  and tax  elections  shall be  determined  by the  General
Partner The General  Partner is hereby  designated  the Tax Matters  Partner for
Federal  income  tax  purposes  pursuant  to  Section  6231 of the  Code  and is
authorized  to take all  necessary  action to qualify as such.  Each Partner may
have access  during  reasonable  business  hours to the  Partnership's  books of
account.

         Section  8.3  Bank  Accounts.  All  funds of the  Partnership  shall be
deposited in one or more bank accounts established by the General Partner in the
name of the Partnership or in the name of a trust set up by the Partnership. All
withdrawals  therefrom  shall be made upon checks signed by the General  Partner
and/or such  additional  person or persons as shall be designated by the General
Partner.


                                   ARTICLE IX

             RIGHTS, DUTIES AND RESTRICTIONS OF THE GENERAL PARTNER

         Section 9.1 Business Management and Control.  The General Partner shall
have the  absolute  and  exclusive  right,  power and  discretion  to manage the
business of the  Partnership  and,  acting in accordance  with the terms of this
Agreement,  to make all  decisions  and take any  action he deems  necessary  or
advisable in  connection  with the  business,  management  and  operation of the
Partnership.

                                       8
<PAGE>

         Section 9.2 Liability. Except as otherwise provided by law, neither the
General Partner,  nor its successors,  assigns,  and former,  present and future
partners, officers, directors, stockholders and employees or affiliates shall be
personally liable for the return of any portion of the Capital  Contributions of
the  Limited  Partners or shall be  required  to pay to the  Partnership  or any
Limited Partner any deficit in any Partner's Capital Account. No former, present
or future partner, officer, director, stockholder,  employee or affiliate of the
General  Partner shall be liable,  responsible or accountable to the Partnership
or any Partner for (a) any act or omission  performed or omitted by any of them,
including without limitation, those acts performed or omitted on advice of legal
counsel,  accountants,  brokers or  consultants of the  Partnership,  or for any
costs,  damages or liabilities arising therefrom,  or by law, unless that act or
omission was  performed or omitted  fraudulently, in bad faith or as a result of
gross  negligence;  or (b) except as provided in clause (a) of this  Section 9.2
with respect to the person who  performed or omitted such acts,  any loss due to
negligence, dishonesty or bad faith of any employee, officer, broker, consultant
or other agent of the Partnership,  selected, engaged and retained in good faith
by such General Partner.

         Section 9.3 Indemnification.

                  (a) Rights to Indemnification.  The Partnership shall:

                           (i) indemnify and hold harmless the General  Partner,
                  the former, present and future partners, officers,  directors,
                  stockholders,  employees and affiliates of the General Partner
                  and the respective personal representatives, heirs, successors
                  in  interest   and   assignees  of  any  thereof   (each,   an
                  "Indemnified  Party"),  from and  against  any and all damages
                  incurred or suffered by any  Indemnified  Party arising out of
                  or in connection with the  Partnership's  business or affairs;
                  provided, however, that the Partnership shall not indemnify or
                  hold harmless any Indemnified Party with respect to any act or
                  omission which was performed or omitted fraudulently, in bad 
                  faith or as a result of gross  negligence; and

                           (ii) advance to any  Indemnified  Party  expenses for
                  which the Partnership is required to indemnify the Indemnified
                  Party pursuant to this Section 9.3 subject to the  undertaking
                  of the  Indemnified  Party to  repay  such  advances  if it is
                  ultimately  determined  that  such  Indemnified  Party  is not
                  entitled to be indemnified.

                  (b) Survival.  The exculpation provided in Section 9.2 and the
indemnification  provided in this Section 9.3 shall survive any  termination  of
this  Agreement.  Any person  entitled  to  exculpation  pursuant to Section 9.2
and/or  indemnification  pursuant to this Section 9.3 shall  remain  entitled to
such exculpation  and/or  indemnification  to the same extent as prior to any of
the following  events with respect to any matter arising prior to such event and
shall have no liability with respect to any matter arising after such event: (i)
such person ceases to be a partner, officer, director, stockholder,  employee or
affiliate of the General  Partner;  or (ii) the General Partner ceases to be the
general partner of the Partnership,  except, in the case of clause (ii), if such
person is a partner, officer, director, stockholder,  employee or affiliate of a
successor to the General Partner.

                                       9
<PAGE>

                  (c) Repayment.  If it shall  ultimately be determined that the
Indemnified  Party  is not  entitled  to the  indemnification  provided  by this
Section 9.3, the  Indemnified  Party shall promptly repay to the Partnership the
amount of any expenses  advanced to such Indemnified Party and the amount of all
costs  of  the  Partnership  in  providing   indemnification  pursuant  to  this
Agreement.

         Section 9.4 Fees and Expenses.  All out-of-pocket  expenses incurred by
the General Partner in connection with the Partnership's  business shall be paid
by the Partnership or reimbursed to the General Partner by the Partnership.

         Section  9.5  Transactions  with  Partners  or  Affiliates.  Subject to
availability,  taking  into  account the  obligations  of the  Partnership  with
respect to commercial charter of its Aircraft, each Partner shall be entitled to
a pro rata  share of the  hours of  utilization  of the  Partnership's  Aircraft
designated by the General Partner,  in its sole discretion,  by the Partners for
the respective executive officers and their guests. Each Partner shall reimburse
the Partnership  for such  utilization at the rate to be mutually agreed upon by
all Partners. The Partnership is expressly permitted in the normal course of its
business to enter into other  transactions  with any Partner or any affiliate of
any Partner.

                                    ARTICLE X

                             ADMISSION OF PARTNERS;
                             RIGHT OF FIRST REFUSAL;
                       ASSIGNMENT OF PARTNERSHIP INTERESTS

         Section 10.1 Citizenship Requirement.

                  (a) Each Limited  Partner  represents,  warrants and covenants
(i) that it is, and during the term of the Partnership will remain, a citizen of
the United States,  as such term is defined in the Federal Aviation Act of 1958,
as amended (such act or any successor legislation hereinafter referred to as the
"FAA Act"), and (ii) that it is not, and during the term of the Partnership will
not become, nor is it acquiring,  its interest in the Partnership as nominee for
an air  carrier,  an  officer  or  director  of an air  carrier  or a person who
controls an air carrier, as such terms as defined in the FAA Act.

                  (b) If,  at any time  during  the term of the  Partnership,  a
Limited  Partner  breaches any of the  representations,  warranties or covenants
contained in Section  10.1(a) or fails to comply with any rule or  regulation of
the Federal  Aviation  Administration  (or any successor  agency),  or otherwise
imposed  under the FAA Act,  which  rule or  regulation  is  applicable  to such
Limited  Partner,  such Limited  Partner  shall  immediately  give notice to the
General Partner of such non-compliance,  and the General Partner may give notice
to such Limited  Partner  requiring  it to comply with such rule or  regulation,
obtain a waiver  thereof  satisfactory  to the General  Partner or transfer  its
interest in the Partnership to a person approved by the General Partner. If such
Limited  Partner  fails to take any such action within 30 days of such notice by

                                       10
<PAGE>

the General Partner,  anything contained herein to the contrary notwithstanding,
the interest in the  Partnership  of such Limited  Partner  shall  automatically
revert to the  Partnership  and shall be  allocated  to the  other  Partners  in
proportion  to  their  respective  percentages,   and  the  rights,  powers  and
privileges  of  the  Limited  Partner  with  respect  to  such  interest  in the
Partnership shall be forfeited without compensation to such Limited Partner.

                  (c) Each Limited  Partner hereby  indemnifies  the Partnership
and  each  Partner  against  any and all  loss,  liability,  damage  or  expense
(including,  without  limitation,  tax  liabilities  or  loss  of tax  benefits)
arising,  directly or  indirectly,  as a result of any breach by such partner of
the representations, warranties or covenants contained in, or any non-compliance
with the provisions of, this Section 10.1.

         Section 10.2 No person may be admitted as a Limited Partner without the
written  consent of the General  Partner,  which  consent may be withheld in its
sole and absolute  discretion.  No Limited Partner may transfer all or a portion
of its interest in the Partnership  (including any beneficial interest therein),
except  to a  wholly-owned  subsidiary  or  to  a  person  owning  100%  of  the
outstanding  capital stock of such Limited  Partner,  without the consent of the
General  Partner,  which  consent  may be  withheld  in its  sole  and  absolute
discretion.

         Section  10.3 No  transferee  of a Limited  Partner's  interest  in the
Partnership  shall become a Limited  Partner  without the written consent of the
General  Partner,  which  consent  may be  withheld  in the  sole  and  absolute
discretion the General Partner, and the transferee shall have accepted,  adopted
and approved in writing all of the terms and  provisions of this  Agreement,  as
the same may have been amended, and shall have become a party hereto.

         Section  10.4 Change of  Control.  Upon the  occurrence  of a Change in
Control  (as  hereinafter  defined)  of any  Limited  Partner  (or the  death or
incapacity of any Limited Partner who is an individual),  the General Partner or
its  designee  shall have the right to purchase  the  interest  of such  Limited
Partner at a price equal to the fair market value of such interest at such time.
For purposes  hereof,  a "Change of Control" shall mean the occurrence of any of
the  following  events:  (A) any  "person" or "group" (as such terms are used in
Sections 13(d) and 14(d) of the Securities Exchange Act of 1934, as amended [the
"Exchange Act"]), other than Permitted Holders (as hereinafter  defined),  is or
becomes  the  "beneficial  owner" (as defined in Rules 13d-3 and 13d-5 under the
Exchange Act, except that a person shall be deemed to have beneficial  ownership
of all shares that such person has the right to acquire,  whether  such right is
exercisable  immediately  or only  after  the  passage  of  time),  directly  or
indirectly,  of more than 50% of the voting stock of all classes of voting stock
of  such  Limited  Partner;  (B)  such  Limited  Partner  and any  other  person
consolidate or merge,  in a transaction as a result of which  Permitted  Holders
are not  "beneficial  owners,"  directly or indirectly,  of more than 50% of the
voting stock of all classes of voting stock of such  Limited  Partner;  or (iii)
such Limited  Partner is liquidated or dissolved or adopts a plan of liquidation
or  dissolution.  For purposes  hereof,  a "Permitted  Holder" shall mean: (i) a
Partner or a wholly-owned subsidiary,  or person beneficially owning 100% of the
capital stock,  of such Partner;  (ii) any executive  officer or other member of
executive  management  employed as of the date of this  Agreement  by any person
referred to in clause (i) of this sentence;  (iii)  immediate  family members of
persons  described in clause (ii) of this sentence;  (iv) trusts for the benefit

                                       11
<PAGE>

of the persons described in clauses (ii) and (iii) of this sentence;  and (v) in
the event of the death or incapacity of any of the persons  described in clauses
(ii),  (iii)  and  (iv)  of  this  sentence,  such  person's  estate,  executor,
administrator, committee or other personal representatives or beneficiaries.

                                   ARTICLE XI

                 DISSOLUTION AND TERMINATION OF THE PARTNERSHIP

         Section 11.1 Events of Dissolution . The Partnership shall be dissolved
and its affairs  wound-up  upon the  occurrence of the earliest of the following
events:

                  (a) the election to dissolve the Partnership made in writing 
                  by the General Partner;

                  (b) the expiration of its term as provided in this Agreement;

                  (c) the entry of a decree of judicial dissolution; or

                  (d)  except as  otherwise  provided  herein,  any act or event
                  specified  in  Section  17-801  of the  Act  or any  successor
                  provision thereto.

         Section 11.2  Liquidation.  Upon the  liquidation  of the  Partnership,
unless an election to continue the business of the  Partnership is made pursuant
to Section 11.4 hereof, the Partners shall proceed without  unnecessary delay to
sell or otherwise  liquidate the property of the Partnership  and, after payment
or  adequate  provision  for the  payment  of all debts and  obligations  of the
Partnership,  to  distribute  the net  proceeds  and  any  other  assets  of the
Partnership to the Partners pro rata in accordance with the positive balances of
their respective Capital Accounts.

         Section  11.3  Termination.  Dissolution  of the  Partnership  shall be
effective on the day on which the event giving rise to the  dissolution  occurs,
but the  Partnership  shall not  terminate  until the assets of the  Partnership
shall  have  been  distributed  as  provided  for  herein.  Notwithstanding  the
dissolution of the Partnership, prior to the termination of the Partnership, the
Partnership  business and the affairs of the  Partnership  shall  continue to be
governed by this Agreement.

         Section  11.4 Right to  Continue  Business.  In the event of the death,
incompetency,  bankruptcy  or insolvency  of a Partner,  the remaining  Partners
shall have the right to  continue  the  business  of the  Partnership  under its
present name, and such remaining  Partners shall have the option to purchase the
Partnership interest of the bankrupt or insolvent Partner by paying to the legal
representative of the bankrupt or insolvent  Partner,  within one hundred twenty
(120) days after receipt of an appraisal from an appraiser mutually agreeable to
the  parties,  the  fair  market  value of such  Partner's  Capital  Account  as
determined by, such  appraisal,  with the cost of such appraisal  being borne by
the bankrupt or insolvent Partner.

                                       12
<PAGE>


                                   ARTICLE XII

                     AMENDMENT OF THE PARTNERSHIP AGREEMENT

         Amendments to this Agreement may be made by the General Partner without
the  consent of any  Limited  Partner  through  the use of the power of attorney
described in Section 13.1 if those amendments are (i) of a non-material  nature,
as  reasonably  determined  by the  General  Partner,  (ii) for the  purpose  of
admitting  additional  Limited  Partners or reflecting the withdrawal of Limited
Partners,  (iii) necessary to maintain the Partnership's status as a partnership
according  to Section  7701(a)(2)  of the Code,  (iv)  necessary to preserve the
validity  of any  and all  allocations  of  Partnership  income,  gain,  loss or
deduction  pursuant to Section  704(b) of the Code or (v)  contemplated  by this
Agreement. The General Partner and the officers, directors,  employees and other
agents of the General  Partner shall devote so much of their time to the affairs
of the  Partnership  as in their  judgment  the  conduct of its  business  shall
reasonably require.

                                  ARTICLE XIII

                                   ARBITRATION

         Any   controversy,   claim  or  other  dispute  between  or  among  any
Partner(s), on the one hand, any other Partner(s) and/or the Partnership, on the
other hand, arising out of or relating to this Agreement, shall be submitted for
arbitration in accordance with the Commercial  Arbitration Rules of the American
Arbitration  Association  ("AAA").  Unless otherwise agreed to by all parties to
such dispute,  arbitration  before the AAA shall be held in the city, county and
state of New York.

                                       13
<PAGE>


                                   ARTICLE XIV

                                  MISCELLANEOUS

         Section 14.1 Power of Attorney. Each Limited Partner hereby constitutes
and  appoints  the  General  Partner as its true and lawful  representative  and
attorney-in-fact,  in  its  name,  place  and  stead  and  with  full  power  of
substitution to make, execute,  publish,  acknowledge,  deliver, record and file
and swear to the execution,  delivery,  acknowledgment,  filing and/or recording
of: (a) all amendments to this Agreement  permitted by the provisions of Article
XII to be made  without the consent of any Limited  Partner and all  instruments
that  the   attorney-in-fact   deems   appropriate  to  reflect  any  change  or
modification of this Agreement in accordance with this Agreement;  (b) except as
otherwise  provided in this Agreement,  a Certificate of Limited  Partnership of
the Partnership,  any amendment thereof required because of an amendment to this
Agreement  or in  order  to  effectuate  any  change  in the  membership  of the
Partnership;  and (c) all  such  other  agreements,  applications,  instruments,
documents, certifications,  certificates and reports which may from time to time
be required by the laws of the United  States of America,  the State of Delaware
or any other  jurisdiction,  or any political  subdivision or agency thereof, or
any Regulatory Rule, all of the foregoing to effectuate,  implement and continue
the  valid  and  subsisting  existence  of the  Partnership  and to permit it to
conduct its business.  The power of attorney  granted  hereby is coupled with an
interest  and is  irrevocable  and shall (i)  continue  in full force and effect
notwithstanding the subsequent death,  incapacity,  dissolution,  termination or
bankruptcy  of the Limited  Partner  granting the same or the transfer of all or
any portion of such Limited Partner's interest,  and (ii) extend to that Limited
Partner's successors,  assigns and legal  representatives.  Each Limited Partner
agrees to be bound by any representation made by the attorney-in-fact  acting in
good faith  pursuant to, and in  accordance  with,  this power of attorney,  and
hereby waives any and all defenses which may be available to contest,  negate or
disaffirm the action of the  attorney-in-fact  taken in good faith  pursuant to,
and in accordance with, this power of attorney.

         Section 14.2  Additional  Actions and  Documents.  Each Partner  hereby
agrees to take or cause to be taken such further  actions,  to execute,  deliver
and file or cause to be executed, delivered and filed such further documents and
instruments,  as may be necessary or as may be reasonably  requested in order to
fully effectuate the purposes, terms and conditions of this Agreement.

         Section  14.3  Notices.  All notices and demands  required or permitted
under this  Agreement  shall be in writing and shall be deemed to have been duly
given (a) upon receipt if delivered  personally (unless subject to clause (b) of
this Section 14.3) or if mailed by registered or certified mail, (b) on the date
after dispatch if sent by overnight  courier or (c) upon dispatch if transmitted
by telecopy or other means of facsimile  which  provides  immediate  delivery to
compatible  equipment in the  possession of the  recipient,  if receipt has been
confirmed,  in any case, at the address of the Partnership at which such Partner
primarily  performs  its duties to the  Partnership.  Any  Partner may specify a
different address or telecopy number by notifying all other Partners thereof.

                                       14
<PAGE>

         Section  14.4  Severability.  If any  part  of any  provision  of  this
Agreement shall be invalid or unenforceable  in any respect,  such part shall be
ineffective to the extent of such invalidity or  unenforceability  only, without
in any way  affecting  the  remaining  parts of such  provision or the remaining
provisions of this Agreement.

         Section 14.5 Survival. It is the express intention and agreement of the
Partners that all covenants, agreements, statements, representations, warranties
and indemnities  made this Agreement shall survive the execution and delivery of
this Agreement.
         Section 14.6 Waivers. No delay or failure on the part of any Partner in
exercising any right, power or privilege  hereunder shall impair any such right,
power  or  privilege  or  be  construed  as a  waiver  of  any  default  or  any
acquiescence  therein. No single or partial exercise of any such right, power or
privilege  shall  preclude  the further  exercise of any other  right,  power or
privilege.  No waiver shall be valid against any Partner  unless made in writing
and signed by the Partner against whom enforcement of such waiver is sought.

         Section  14.7  Binding  Effect.  Subject  to  the  provisions  of  this
Agreement restricting assignment, this Agreement shall be binding upon and shall
inure to the benefit of the parties hereto and their  respective  successors and
assigns.

         Section 14.8 Entire  Agreement.  This Agreement  constitutes the entire
agreement  among the Partners with respect to the subject matter hereof,  and it
supersedes all prior oral or written  agreements,  commitments or understandings
with respect to the matters provided for herein.

         Section 14.9 Headings.  Article and Section headings  contained in this
Agreement are inserted for convenience of reference only, shall not be deemed to
be a part of this Agreement for any purpose,  and shall not in any way define or
affect the meaning, construction or scope of any of the provisions hereof.

         Section 14.10 Governing Law. THIS AGREEMENT, THE RIGHTS AND OBLIGATIONS
OF THE PARTIES HERETO,  AND ANY CLAIMS OR DISPUTES  RELATING  THERETO,  SHALL BE
GOVERNED BY AND CONSTRUED IN ACCORDANCE  WITH THE LAWS OF THE STATE OF DELAWARE,
EXCLUDING THE CHOICE OF LAW RULES THEREOF.

         Section 14.11 Counterparts.  This Agreement may be executed in as many 
counterparts as may be required.  All counterparts shall collectively constitute
 a single agreement.

                                       15
<PAGE>

         IN WITNESS WHEREOF,  the undersigned have executed this Agreement as of
the date first written above.

                                            GENERAL PARTNER:

                                            DUNE JET SERVICES, INC.


                           
                    By:  /S/ Gary N. Siegler
                         -------------------
                         Name: Gary N. Siegler
                         Title:President



                                            LIMITED PARTNERS:

                                            NATIONAL RV HOLDINGS, INC.


                    By:  /S/ Kenneth W. Ashley
                         ---------------------
                         Name: Kenneth W. Ashley
                         Title:Chief Financial Officer


                                            DUNE JET SERVICES, INC.


                    By:  /S/ Gary N. Siegler
                         -------------------
                         Name: Gary N. Siegler
                         Title:President


                                       16
<PAGE>

                                   SCHEDULE A


============================== -------------- ------------ =================
                                 Initial      Additional       Contribution
          Partners              Contribution  Contribution      Percentage
============================== -------------- ------------ =================
General Partner
============================== -------------- ------------ =================
Dune Jet Services, Inc.           $1,550,000      -0-         20.5298013245%
============================== -------------- ------------ ==================
Limited Partners
============================== -------------- ------------ ==================
Dune Jet Services, Inc.              -0-      $3,250,000      43.0463576159%
============================== ============== ============ ==================
National R.V. Holdings, Inc.        $1,000    $2,749,000      36.4238410596%
============================== ============== ============ ==================

                                       17
<PAGE>



                                                                 Exhibit 21.1

                              List of Subsidiaries

National R.V., Inc. incorporated in the state of California.

Country Coach, Inc. incorporated in the state of Oregon.


                                       
<PAGE>

<TABLE> <S> <C>

<ARTICLE>                     5
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                  YEAR
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   DEC-31-1997
<CASH>                                          3,542
<SECURITIES>                                        0
<RECEIVABLES>                                  11,568
<ALLOWANCES>                                      180
<INVENTORY>                                    37,543
<CURRENT-ASSETS>                               56,589
<PP&E>                                         25,718
<DEPRECIATION>                                  5,901
<TOTAL-ASSETS>                                 87,204
<CURRENT-LIABILITIES>                          17,318
<BONDS>                                         6,703
                               0
                                         0
<COMMON>                                           63
<OTHER-SE>                                     60,895
<TOTAL-LIABILITY-AND-EQUITY>                   87,204
<SALES>                                       285,951
<TOTAL-REVENUES>                              285,951
<CGS>                                         245,763
<TOTAL-COSTS>                                 245,763
<OTHER-EXPENSES>                                    0
<LOSS-PROVISION>                                    0
<INTEREST-EXPENSE>                                335
<INCOME-PRETAX>                                24,273
<INCOME-TAX>                                    9,767
<INCOME-CONTINUING>                            14,506
<DISCONTINUED>                                      0
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                   14,506
<EPS-PRIMARY>                                    2.32
<EPS-DILUTED>                                    2.09
        

</TABLE>


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