POINDEXTER J B & CO INC
10-K, 1998-03-31
TRUCK & BUS BODIES
Previous: CRESCENT REAL ESTATE EQUITIES CO, 10-K, 1998-03-31
Next: SCANSOURCE INC, SC 13D/A, 1998-03-31



                                  United States
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-K

          (Mark one) [X] ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE
                       SECURITIES EXCHANGE ACT OF 1934 For
                     the fiscal year ended December 31, 1997
                                       OR
          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
            For the transition period from ____________ to __________
                         Commission file number 33-75154
                           J.B. POINDEXTER & CO., INC.
             (Exact name of registrant as specified in its charter)

            Delaware                                    76-0312814
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
 incorporation or organization)

         1100 Louisiana
           Suite 5400
         Houston, Texas                                    77002
(Address of principal executive offices)                (Zip Code)


       (Registrant's telephone number, including area code) (713) 655-9800

        Securities registered pursuant to Section 12(b) of the Act: None
                  Name of each exchange where registered: None

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


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. [X]

State the aggregate market value of the voting stock held by  non-affiliates  of
the registrant: $ 0

The number of shares  outstanding of each of the registrants'  classes of common
stock as of March 7, 1998: 3059

Documents Incorporated by Reference:  None


                                      -1-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


PART I.
Item 1.  Business

J.B.  Poindexter & Co., Inc.  ("JBPCO")  operates a variety of manufacturing and
wholesale  distribution  businesses.  JBPCO's  subsidiaries  consist  of  Morgan
Trailer Mfg Co., ("Morgan"),  Truck Accessories Group, Inc. ("TAG"), Lowy Group,
Inc. ("Lowy" or "Lowy Group"), EFP Corporation ("EFP"), and MIC Group Corp. (MIC
Group).  Effective May 6, 1997, MIC Group filed an assumed name  certificate and
began doing business as MIC Group or Manufacturing Innovations Corp.

    Unless  the  context  otherwise  requires,  the  "Company"  refers  to JBPCO
together with its consolidated  subsidiaries.  The Company is controlled by John
B. Poindexter.  In May 1994 the Company  completed an initial public offering of
$100 million, 12 1/2% Senior Notes due 2004 (sometimes referred to herein as the
"Note Offering").  Concurrent with the Note Offering the Company acquired,  from
John B. Poindexter and various minority interests,  TAG, Lowy Group, EFP and MIC
Group.  The Company  manages its assets on a decentralized  basis,  with a small
corporate staff providing strategic direction and support.

    The Company has three industry segments:  Automotive (Morgan and TAG), Floor
Covering (Lowy Group), and Plastics and Precision Machining (EFP and MIC Group).
See Note 12 to the Consolidated Financial Statements of the Company.

Automotive - Morgan

    Morgan is the nation's  largest  manufacturer of commercial van bodies ("van
bodies") for medium-duty  trucks.  Morgan  products,  which are mounted on truck
chassis  manufactured  and supplied by others,  are used for general freight and
deliveries, moving and storage and distribution of refrigerated consumables. Its
eighty-four authorized distributors,  seven manufacturing plants and two service
facilities are positioned in strategic  locations to provide  nationwide service
to its customers,  which include rental  companies,  truck dealers and companies
that  operate  fleets  of  delivery   vehicles.   Formed  in  1952,   Morgan  is
headquartered in Morgantown, Pennsylvania and was acquired in 1990.

    Morgan's van bodies are manufactured  and installed on truck chassis,  which
are classified by hauling  capacity or gross vehicular  weight rating  ("GVWR").
There are eight  classes of GVWR.  Morgan  generally  manufactures  products for
Classes 3 through 7, those having a GVWR of between  10,001  pounds  (light duty
dry freight vans) and 33,000 pounds (medium-duty  trucks). It generally does not
manufacture  products  for  Classes  1 or 2  (pickup  trucks)  or  Class  8. The
principal products offered by Morgan are the following:

    Dry  Freight  Bodies  (Classes  3-7).  Dry  freight  bodies   typically  are
fabricated with pre-painted  aluminum or fiberglass  reinforced  plywood ("FRP")
panels,  aerodynamic  front-end  treatment,  hardwood  floors and  various  door
configurations to accommodate end-user loading and unloading requirements. These
products are used for diversified dry freight  transportation and represent more
than one-half of Morgan's sales.

                                      -2-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES

     Refrigerated Van Bodies (Classes 3-7).  Refrigerated vans are equipped with
insulated  aluminum or FRP bodies that  accommodate  controlled  temperature and
refrigeration  needs of end-users.  These  products are used primarily on trucks
that transport dairy products, frozen food and meats.

    Cutaway Van Bodies (Classes 3-5).  Aluminum or FRP cutaway van bodies (which
differ from conventional vans generally by having different floor configurations
and shorter  lengths) are installed only on cutaway  chassis which are available
with or without  access to the cargo area from the cab.  Cutaway bodies are used
primarily for local delivery of parcels, freight and perishables.

    Stake Bodies and Flatbeds.  Morgan also manufactures stake bodies, which are
flatbeds with various  configurations of removable sides.  Stake bodies are used
for the movement of a variety of materials for the agricultural and construction
industries, among others.

    Gem Top Pick Up Truck Caps. Pickup truck caps are fabricated enclosures that
fit  over the beds of  pickup  trucks,  converting  the beds  into  weatherproof
storage areas. Effective June 30, 1997 Morgan acquired the operations of Gem Top
from TAG. Gem Top services primarily commercial  customers.  For a more detailed
discussion of the truck accessories business see TAG below.

    Some of the  components  of  Morgan's  products,  such as  certain  patented
methods for making curtained doors for vehicle bodies,  are proprietary.  Morgan
also offers certain products manufactured by others, including those distributed
by Morgan's  Advanced  Handling Systems Division that facilitate the loading and
unloading of cargo.  Morgan  distributes  spare parts through and offers limited
service  programs at some of its own  facilities  and  through  its  eighty-four
authorized distributors.

    Customers  and Sales.  The van body  industry  has two major  categories  of
customers:  (1)  customers  operating  their own fleets of vehicles or who lease
their vehicles to third parties (collectively,  "fleet/leasing customers");  and
(2) truck dealers and  distributors  who sell vehicles to others  (collectively,
"dealer/distributor customers"). Morgan's net sales constituted 40%, 34% and 42%
of the Company's total net sales in 1997, 1996 and 1995, respectively.

    Morgan's  revenue is  generated  by five  sources:  (1) sales to  commercial
divisions  of leasing  companies,  companies  with fleets of delivery  vehicles,
truck  dealers  and  distributors  ("Commercial  Sales");  (2) sales to consumer
rental companies  ("Consumer Rental Sales"); (3) parts; (4) service; and (5) the
Advanced Handling Systems Division.

    Consumer Rental Sales are composed of sales to companies that maintain large
fleets of one-way and local moving  vehicles  available  for rent to the general
public. Procurement contracts for Consumer Rental Sales are negotiated annually,
usually in late summer to early fall and tend to be the most  volatile and price
sensitive aspect of Morgan's business.

    Morgan's two largest customers have historically  represented  approximately
40-50% of  Morgan's  total net  sales.  Each has been a  customer  of Morgan for
approximately 20 years, and management considers relations with each to be good.
Sales  to  these  customers  represented  18%,  14%  and  21% of  the  Company's
consolidated net sales during the years 1997, 1996, and 1995, respectively.

                                      -3-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


    Morgan sells  products  through its own sales force and through  independent
distributors.  Most of the  distributors  sell a wide  variety of truck  related
equipment to truck dealers and end-users.

    Manufacturing and Supplies. Morgan operates manufacturing, body mounting and
service facilities in Pennsylvania,  Wisconsin,  Georgia, Texas, and Arizona. It
also has sales,  service and body mounting facilities in Florida and California.
Its Gem Top division is located in Oregon.

    Generally all van bodies  manufactured by Morgan are produced to order.  The
shipment of a unit is  dependent  upon  receipt of the  chassis  supplied by the
customer  and the  customer's  arrangements  for  delivery of  completed  units.
Revenue is  recognized  and the customer is billed upon final body  assembly and
quality inspection. Because contracts for Consumer Rental Sales are entered into
in the summer or fall but production does not begin until the following January,
Morgan  generally has a significant  backlog of Consumer  Rental Sales orders at
the end of each year that is processed  through May of the  following  year.  In
addition,  Morgan typically maintains a significant backlog of Commercial Sales.
At December  31, 1997 and 1996,  Morgan's  total  backlog was $55.2  million and
$50.2 million, respectively. All of the products under the orders outstanding at
December 31, 1997 are expected to be shipped during 1998.

    Morgan maintains an inventory of raw materials necessary to build van bodies
according to  customers'  orders.  Raw  materials are acquired from a variety of
sources,  and Morgan has not experienced  significant  shortages of materials in
recent years.  Fiberglass  reinforced panels,  which are important components of
Morgan's  products,  are acquired  principally  from two suppliers.  The loss of
either of those suppliers could disrupt Morgan's  operations until a replacement
source could be located.  Morgan's  customers  purchase their truck chassis from
major  truck  manufacturing  companies.  The  delivery of a chassis to Morgan is
dependent  upon  truck  manufacturers'  production  schedules  which are  beyond
Morgan's control.  Delays in chassis deliveries can disrupt Morgan's  operations
and can increase its working capital requirements.

    Industry.  Industry revenue and growth are dependent primarily on the demand
for  delivery  vehicles  in the  general  freight,  moving and  storage,  parcel
delivery and food  distribution  industries.  Replacement  of older  vehicles in
fleets represents an important revenue source,  with replacement  cycles varying
from  approximately  four to six  years,  depending  on  vehicle  types.  During
economic  downturns,  replacement  orders are often  deferred or, in some cases,
older vehicles are retired without replacement.

    Competition.  The van body  manufacturing  industry  is highly  competitive.
Morgan competes with a limited number of large  manufacturers and a large number
of smaller  manufacturers.  Some of Morgan's  competitors operate from more than
one location.  Certain  competitors are publicly-owned  with substantial capital
resources. Competitive factors in the industry include product quality, delivery
time,  geographic proximity of manufacturing  facilities to customers,  warranty
terms, service and price.

Automotive - TAG

     TAG has two operating divisions:  TAG Manufacturing Division which consists
of TAG West (Leer West and  Raider),TAG  Midwest  (Leer Midwest and 20th Century
Fiberglass) and TAG East (Leer East); and TAG Distribution  Division  consisting
of retail (Leer Retail and Radco) and the

                                      -4-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES

wholesale  distribution  businesses  (National Truck Accessories,  including MTA
which was acquired in October, 1997).

    TAG is the nation's  largest  manufacturer  and  distributor of pickup truck
caps and tonneau covers marketed under the brand names Leer, Raider, LoRider and
Century.  Caps and tonneau  covers are fabricated  enclosures  that fit over the
beds of pickup  trucks,  converting  the beds into  weatherproof  storage areas.
Sales of caps represented  approximately  20% of the Company's  consolidated net
sales in each of the prior three  years.  In  addition,  TAG  distributes  other
accessories  for light  trucks,  minivans  and sport  utility  vehicles  such as
running boards,  steps,  reinforced bumpers,  wind deflectors,  bedliners,  hood
shields,  visors,  bumper covers and roof-mounted luggage carriers.  TAG's eight
manufacturing   plants  and  network  of  over  600  independent   dealers,   36
company-owned  retail stores and six wholesale  distribution  centers  provide a
national  network through which its products are marketed to individuals,  small
businesses  and  fleet  operators.  Leer  Retail  has  increased  the  number of
company-owned  stores  from eight at the  beginning  of 1991 to 36 at the end of
1997. Leer Retail closed eight stores during 1997.  TAG's net sales  constituted
30%, 37% and 30% of the  Company's  total net sales during 1997,  1996 and 1995,
respectively.  Formed in 1971, TAG is headquartered in Elkhart,  Indiana and was
acquired in 1987.

    Customer and Sales.  Most  purchasers of TAG's products  (whether  purchased
from company-owned  stores or from dealers) are individuals.  TAG's products are
sold primarily  through its national  network of independent  dealers and though
its company-owned  stores.  TAG also sells its products in Canada and Europe. In
1997, foreign sales (primarily in Canada) represented approximately 10% of TAG's
total sales.  TAG has a sales and  marketing  staff which,  among other  things,
trains dealers and company-owned store personnel.

    Manufacturing and  Supplies.  TAG designs and manufactures caps and tonneaus
in seven  manufacturing  facilities located in California,  Indiana,  Minnesota,
Pennsylvania and Saskatchewan, Canada. Approximately 85% of the caps sold by TAG
are  fiberglass,  with  aluminum  representing  the  balance.  TAG  maintains an
inventory of raw materials necessary to manufacture its products.  Raw materials
are obtained from a variety of sources, and TAG has not experienced  significant
shortages of materials in recent years. TAG purchases a substantial  majority of
its windows for caps from a single supplier.  Although the loss of that supplier
would disrupt TAG's production  activities until a replacement supplier could be
located,  management  does not  believe  that such loss  would  have a  material
adverse effect on the Company.

    Industry.  Sales of caps and tonneaus tend to correspond to the level of new
pickup truck  sales.  Sales of  accessories  are affected by sales of new pickup
trucks, sport utility vehicles and minivans. Cap sales are seasonal,  with sales
typically being higher in the fall and spring than in the summer and winter.

    Competition.  The cap and truck  accessory  industry is highly  competitive.
Competitive   factors  include   product   availability,   quality,   price  and
installation  services.  Competitors in the distribution of accessories  include
other cap manufacturers,  auto parts stores,  and mass  merchandisers  which, in
certain  instances,  have the  purchasing  power to buy and sell  accessories at
deeply discounted prices.


                                      -5-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


Floor Covering - Lowy Group

    Lowy  Group  which was  acquired  in 1991  operates  in the  floor  covering
business through three separate divisions:  Lowy Distribution (a wholesale floor
covering  distributor),  Blue Ridge (a carpet  manufacturer) and Courier (a dyer
and printer of carpeting).  Lowy Group's net sales  represented 16%, 17% and 17%
of  the  Company's  total  consolidated  net  sales  in  1997,  1996  and  1995,
respectively.

Lowy Distribution

    Lowy Distribution is a leading  wholesale floor covering  distributor in the
Midwest, serving twelve Midwestern states. It operates seven facilities, located
in Ankeny, Iowa near Des Moines; Lenexa, Kansas; New Brighton, Minnesota; Omaha,
Nebraska; and St. Louis (three locations).

     Products.  Lowy Distribution offers two broad categories of products,  each
of which includes multiple product lines and accessories:

     o    Hard Surface  Products.  Hard surface  products  include  sheet vinyl,
          vinyl, wood flooring, ceramic floor and wall tiles and accessories.

     o    Soft Surface Products.  This product line consists of carpet,  padding
          substrate  used in carpet  installation,  area rugs and sundry  items,
          such as carpet  cleaners and  installation  accessories.  Most of Lowy
          Distribution's carpet sales are for residential installation, with the
          balance  being  sales to the  commercial  market.  Its carpet  line is
          anchored  by carpet  manufactured  by  Peerless  Carpet of Canada  and
          Milliken and Co. Lowy Distribution also offers private label carpeting
          marketed   under  the   "Americana"   and  "Essex   House"  names  and
          manufactured by various  suppliers,  including the Blue Ridge division
          of Lowy Group.

         Customers and Sales. Lowy Distribution  sells its products primarily to
floor  covering  retailers,  most  of  which  are  privately  owned,  small-  to
medium-sized  dealers located away from major metropolitan  areas. These dealers
rely on  wholesalers,  such as Lowy  Distribution,  to  provide a broad  line of
products with  adequate  inventory  ready for immediate  delivery and to provide
sales and marketing support.

         Inventory and Supplies.  Lowy Distribution offers products manufactured
by a variety  of  suppliers.  Its  largest  supplier  is  Congoleum  Corporation
("Congoleum"),   whose   products   represented   approximately   30%  of   Lowy
Distribution's  total  revenue  during  each  of  the  last  three  years.  Lowy
Distribution  has purchased  products from Congoleum  since 1967, and management
considers its relations  with  Congoleum to be good.  Nonetheless,  Congoleum is
entitled  to  terminate  its  relationship  with Lowy  Distribution  at any time
subject to notice requirements. Lowy Distribution is an exclusive distributor of
Congoleum's  products  in certain  markets  and  competes  with other  Congoleum
distributors in other markets.  Congoleum may appoint additional distributors of
its products in Lowy  Distribution's  markets at any time. The loss of Congoleum
as a supplier,  or the  introduction of other Congoleum  distributors  into Lowy
Distribution's markets, could adversely affect Lowy Distribution's operations.


                                      -6-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


         Industry.  The wholesale  distribution of floor covering is affected by
the level of new home and remodeling  construction  activity.  Lowy Distribution
believes  that  approximately  two-thirds  of its  sales are  generated  by home
remodeling activities. The industry is also affected by consumer taste and floor
covering fashion trends.  During the 1980s,  carpet  manufacturers  increasingly
began shipping  products  directly from their mills to the end users,  bypassing
wholesale  distribution,  such  that  management  believes  that  a  substantial
majority  of carpet  sales are now  direct  from the mill to end  users.  Excess
manufacturing  capacity in the carpet industry has resulted in relatively  level
pricing during the past several  years,  forcing  manufacturers  to reduce their
distribution costs in order to preserve their operating  margins.  Lower freight
costs  occasioned by the  deregulation of the freight industry and the emergence
of discount carpet retailers have bolstered this direct-to-customer distribution
trend.  The industry is somewhat  seasonal,  with the second and third  quarters
generally having higher sales than the other quarters.

         Competition.  The floor  covering  wholesale  distribution  business is
highly   competitive.   Lowy   Distribution   competes   with  other   wholesale
distributors,  and large carpet and tile manufacturing  companies who sell their
products directly to their customers. The growth of large retail building supply
concerns that compete with Lowy Distribution's  retail floor covering customers,
coupled with direct selling activities by carpet and tile  manufacturers,  could
adversely  affect the floor  covering  wholesale  distribution  industry  in the
future.  Management  believes  that  the  ability  of floor  covering  wholesale
distributors  to carry broader  product lines and to provide  prompt service are
competitive  advantages to the wholesale  distributors.  Lowy  Distribution also
competes with several regional distributors.

  Blue Ridge

         Blue  Ridge  designs,  manufactures  and  markets  distinctive  mid- to
high-end commercial carpet and, to a limited extent, residential carpet for sale
throughout the United States and abroad.
Formed in 1968, Blue Ridge is located in Ellijay, Georgia.

         Products and Design.  At present,  Blue Ridge offers  approximately  40
styles of  commercial  carpeting  with an average  of 15 colors  per style.  Its
residential  carpet line currently consists of approximately 12 printed patterns
with a total of 35 colors.  Blue Ridge also  manufactures  custom  carpet (e.g.,
imprinting a company's  logo in the carpet) and custom  colors  within  existing
styles. Blue Ridge manufactures  "tufted" carpeting,  which is made by inserting
yarn  into  the  carpet  backing,  forming  loops  that  may or may  not be cut,
depending on the particular  carpet style being made (e.g., cut pile, level loop
or textured level loop carpeting).  All of Blue Ridge's commercial  carpeting is
offered and sold under the "Blue Ridge" brand name. Its residential carpeting is
manufactured for third parties who sell it under their own private labels.  Blue
Ridge designs all of the carpet that it offers except for certain carpet that is
custom made or sold under private labels.

         Customers  and Sales.  Blue  Ridge's  commercial  carpeting  is used by
businesses  and  organizations  with high  traffic  areas,  such as health  care
facilities  (nursing homes,  clinics and hospitals),  schools and  universities,
hotels and motels, restaurants and office buildings.

         Sales and marketing  efforts for the  commercial  line are conducted by
Blue  Ridge's  sales  force.  Blue Ridge  markets  its  commercial  market  line
primarily through architects, designers and


                                      -7-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


specifiers.  Management oversees marketing of the residential carpet line, which
is marketed and sold through  distributors  and dealers.  Blue Ridge maintains a
sales  office and  showroom  in Chicago  for use by  architects,  designers  and
specifiers in the central area of the nation.

         Manufacturing and Supplies. Blue Ridge owns and operates an integrated,
185,000  square foot mill that  performs  tufting,  backing and finishing of its
products.  Dyeing and  printing  of  carpeting  is  performed  for Blue Ridge by
Courier.  Blue Ridge  maintains a  significant  inventory of raw  materials  and
carpet because of its commitment to deliver  products  quickly after receiving a
customer's order.

         Blue  Ridge  acquires  its nylon and other  fibers  for yarn from large
companies, primarily Allied-Signal,  Inc., and B.A.S.F. Corporation. Pursuant to
their licensing  arrangements with Blue Ridge, these suppliers periodically test
Blue Ridge's carpeting to ensure that appropriate  manufacturing  procedures are
being  followed.  Favorable  test  results are  required to enable Blue Ridge to
market its products using the supplier's brand names and to offer the supplier's
warranties.

         Industry.  Sales of  broadloom  carpeting in the  industry's  two major
markets,  residential and  commercial,  represent  approximately  75% and 25% of
total sales,  respectively.  According to an industry  survey, a majority of the
sales in the  commercial  market  in which  Blue  Ridge  competes  relate to the
modernization and renovation of facilities, with the remaining sales relating to
installations in new construction.  Excess capacity in the industry has resulted
in relatively level pricing during the past several years, forcing manufacturers
to reduce  manufacturing  costs through a higher degree of vertical  integration
and distribution costs by implementing factory-direct sales in order to preserve
their operating  margins.  Installations in new construction are affected by the
prevailing new construction  activity.  The industry is somewhat seasonal,  with
the second  and third  quarters  generally  having  higher  sales than the other
quarters.

         Competition.  With approximately 200 carpet manufacturers in the United
States, the carpet  manufacturing  industry is highly competitive.  The industry
competes also with other floor  covering  industries,  such as hardwood and tile
flooring. Management believes that both the consolidation of the carpet industry
and the use of direct marketing of commercial carpet to end-users will continue.
Nonetheless,  management  believes that smaller  companies,  such as Blue Ridge,
will continue to satisfy market niches. The principal competitive factors in the
industry are style,  quality,  price and service,  although  management believes
that  the  commercial   market  in  which  it   principally   operates  is  less
price-sensitive than the residential market.

  Courier

         Courier, operated as a division of Blue Ridge, dyes and prints patterns
on commercial and  residential  carpeting that is manufactured by Blue Ridge and
other companies.  Management  believes that Courier's 66,000  square-foot dyeing
and printing plant is one of the most modern facilities of its kind operating in
the carpet industry.

         Services.  The plant, located in Ellijay, Georgia, is designed to print
and dye  carpeting  with  multi-color  patterns  and random color  effects.  Its
continuous  dyeing  line has the ability to place up to 14  different  colors on
carpet in a desired pattern.  Moreover,  in response to the industry's increased
use of  polyester  fibers in  residential  carpeting,  Courier  has  developed a
process to dye


                                      -8-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


polyester fiber. Courier also owns two "Jet Beck" dyeing machines, each of which
is capable of dyeing in excess of 1,000  square  yards of carpet in a single dye
lot,  ensuring color  consistency  for large orders.  Most of Courier's 1997 net
sales are generated by services performed for unaffiliated  manufacturers,  with
the remaining being performed for Blue Ridge.

Plastic and Precision Machining  - EFP

         EFP molds and markets  expandable  foam plastics used  primarily by the
automotive,  electronics, furniture and appliance industries as packaging, shock
absorbing and materials handling products.  Management  believes that EFP is the
nation's third largest producer and marketer of custom-shaped, molded expandable
plastics.  Management  believes  that EFP's  competitive  strengths  include its
ability to  manufacture  high  quality  products  for  competitive  prices while
providing  excellent  service to its  customers,  including  timely  delivery of
products. EFP's net sales made up less than 10% of the Company's total net sales
during each of the last three years.  Founded in 1954, EFP is  headquartered  in
Elkhart, Indiana and was acquired in 1985.

         Products.  EFP's products are manufactured from expandable  polystyrene
("EPS"),  expandable  polypropylene  ("EPP"),  expanded  polyethylene ("EPE"), a
copolymer of polyethylene  and polystyrene  ("Copolymer")  and certain high heat
resistant resins ("Resins"). EPP, EPE, Copolymer and Resins are each tougher and
more resilient, or have higher temperature  tolerances,  than EPS. Products made
from expandable  foams are lightweight and durable,  capable of absorbing shocks
and impacts, provide thermal insulation and are chemically neutral.

         EFP manufactures and markets the following products:

     o    Packaging and Shock  Absorbing  Products.  EFP sells these products to
          other manufacturers who use them to package and ship a wide assortment
          of industrial  and consumer  products,  such as computers,  television
          sets, toys, furniture, appliances, and cameras. Virtually all of these
          products  are custom  made to fit the  "footprint"  of the  particular
          product or item for which EFP's product is being  manufactured.  These
          products are  manufactured  from EPS and EPP,  with EPP being used for
          more fragile products. Sales of packaging and shock absorbing products
          represent approximately 75% of EFP's total sales.

     o    Material Handling  Products.  These products include reusable trays or
          containers  that  are used for  transporting  components  to or from a
          customer's  manufacturing  facility. EFP also offers its Thin-Wall(TM)
          products  which are used as parts  positioning  trays for  robotic  or
          automatic  product assembly (such as camera  manufacturing).  Material
          handling products generally are produced from EPS, EPP or Copolymer.

     o    Components.  EFP provides  materials  manufactured  from EPP which are
          used as energy absorbing  components of automobile  bumpers.  EFP also
          offers  a line of its  Styro-Cast(R)  foam  foundry  patterns  used by
          foundries in the "lost foam" or  "evaporative  casting"  metal pouring
          process.  During 1996, EFP began the production of door cores,  with a
          molded-in  metal  frame,  for  use in the  mobile  home  manufacturing
          industry.


                                      -9-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


     Customers  and  Sales.   EFP's   products  are  sold  to  the   automotive,
electronics,  furniture, appliance, and marine industries, among others. EFP has
a diversified customer base.

         EFP   utilizes  an  in-house   sales  force  and  engages   independent
representatives  from time to time to provide  supplemental sales support in the
marketing of EFP's packaging and shock absorbing  products.  EFP also employs an
engineering staff that assists  customers in the production,  design and testing
of products.  Because  expanded  foams are very bulky,  freight  charges  impose
geographical  limitations on sales of those products.  Generally,  EFP considers
its  target  market  to  be  limited  to  a  300-mile  radius  surrounding  each
manufacturing  facility. In certain circumstances,  however, EFP has shipped its
products greater distances.

         Manufacturing and Supplies. EFP manufactures its products at facilities
located in  Indiana,  Wisconsin,  Alabama,  Tennessee  and Texas.  The Texas and
Tennessee   facilities   manufacture  products  primarily  for  Compaq  Computer
Corporation  and  Toshiba  Corporation,  respectively,  although  EFP intends to
utilize both facilities to manufacture products for other customers as well.

         As is customary in the industry, EFP purchases its raw materials from a
variety  of  sources on a purchase  order  basis and not  pursuant  to long term
supply  contracts.  Raw material prices  fluctuate and EFP historically has been
affected  by price  increases  in the past but has not  experienced  significant
shortages of raw materials in recent years.

         Industry.  Because most of EFP's products are  manufactured  for use by
other  industries,  economic  conditions  which  affect  those other  industries
generally will affect EFP's operations.  In particular,  growth or a downturn in
the automotive,  electronics,  furniture or appliance industries generally would
be expected to have a  corresponding  effect on EFP's  business as those are the
principal industries served by its packaging and shock absorbing products. Sales
of EFP's products typically are not seasonal other than during a slight downturn
during the latter part of December and early January.

         Competition.   EFP  competes  with  other  molded,  expandable  plastic
producers  and  with   manufacturers  of  alternative   packaging  and  handling
materials,  including  paper,  corrugated boxes and other foam products (such as
soft urethane). Many of these competitors, particularly the paper companies, are
large  companies  having greater  financial  resources  than EFP.  Certain other
expandable  plastic  manufacturers have multiple  facilities.  EFP also competes
with other companies in the foundry patterns market. Competitive factors include
price, quality and timely delivery of products.

 Plastics and Precision Machining - MIC Group

         MIC Group is a  manufacturer,  caster and assembler of precision  metal
parts used in the worldwide oil and gas  exploration  industry.  Formed in 1963,
MIC Group is located in Brenham,  Texas and was  acquired in 1992.  During 1997,
MIC Group  opened a new  facility  in  Houston  in  addition  to the  electronic
assembly facility opened in 1994. The electronic  assembly facility is operating
under the name ElectroSpec.  MIC  Group's net sales made up less than 10% of the
Company's net sales during each of the last three years.



                                      -10-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


         Products.  MIC Group  manufactures  various  precision  metal parts and
electro-mechanical  devices that are  utilized in a variety of  oilfield-related
applications.  Most of the precision parts  currently  manufactured by MIC Group
are utilized in connection with the exploration for oil and gas reserves.  Parts
produced  by MIC Group are  utilized  for complex  functions,  such as well bore
perforation and fracturing. Its products are also applicable to many seismic and
geophysical activities.  ElectroSpec assembles electronic printed circuit boards
and instrumentation  packages for the same or similar  applications.  Management
believes  that the addition of electronic  assembly  provides  additional  sales
opportunities by providing turnkey value-added assemblies to its customers which
incorporate machined parts and electronics in the manufacture of their products.

         Customers.  MIC Group sells its  products  primarily  to  international
oilfield  service  companies.  MIC Group's three largest  customers  represented
approximately  53% of its total net sales  during 1997.  All of these  customers
have been  customers  of MIC Group for more  than  five  years,  and  management
considers relations with them to be good.

         Manufacturing  and Supplies.  MIC Group  manufactures its products in a
75,500 square-foot manufacturing facility located in Brenham, Texas and a 27,000
square  foot  facility  in Houston,  Texas.  ElectroSpec  is located in Houston.
Management  believes that MIC Group's  manufacturing  capabilities are among the
most   sophisticated   in  the   industry.   It   performs  a  broad   range  of
computer-controlled  precision  machining and welding,  including  electrostatic
discharge  machining,  electron  beam  welding,  trepanning,  gun  drilling  and
investment casting.

         MIC Group is ISO 9000 certified.  ISO is an  internationally recognized
certification of production  practices and techniques  employed in manufacturing
processes.

         Products are manufactured  primarily from non-magnetic stainless steel,
alloy  steels,  nickel  based  alloys,  titanium,  brass and  beryllium  copper.
Materials  are  obtained  from a  variety  of  sources  and  MIC  Group  has not
experienced significant shortages in materials in recent years.

         Industry. Because MIC Group's products are sold to large, international
oilfield service companies,  MIC is not dependent solely on the domestic oil and
gas  industry.  Rather,  demand for  equipment  and  services  supplied by those
oilfield service companies and, in turn, sales of related parts  manufactured by
MIC Group and  ElectroSpec,  are directly  related to the level of worldwide oil
and gas drilling  activity.  Worldwide  drilling activity  increased during 1997
thereby  increasing  the demand for services  from  oilfield  service  companies
which, in turn, increased MIC Group's sales.

         Competition.  MIC Group competes with other  businesses  engaged in the
machining, casting, and manufacturing of parts and equipment utilized in the oil
and gas exploration industry. Technological know-how and production capacity are
the primary competitive factors in MIC Group's industry.

Trademarks and Patents

         The Company owns rights to certain  presentations  of Leer's name which
the Company  believes  is valuable  insofar as  management  believes  that it is
recognized  as being a leading  "brand  name." The  Company  also owns rights to
certain other trademarks and tradenames, including


                                      -11-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


certain  presentations of Morgan's name. Although these and other trademarks and
tradenames  used by the Company help  customers  differentiate  Company  product
lines from those of  competitors,  the Company  believes that the  trademarks or
tradenames  themselves  are less  important to customers than the quality of the
products.  The Company also holds patents on certain  products  which,  although
valuable to the  Company,  are not  critical  to the  Company's  operations.  In
addition, Blue Ridge uses, with permission, certain of its suppliers' tradenames
and trademarks which are important to its business.

Employees

         At February 28, 1998,  the Company had  approximately  3,800  permanent
employees.  Personnel  are  unionized  in:  Lowy  Distribution's  New  Brighton,
Minnesota  (contract  expires May, 1999),  St. Louis (contract  expires December
1998) and Ankeny,  Iowa (contract expires December,  1999) warehouses  (covering
12, 13, and 8 persons, respectively);  EFP's Decatur, Alabama facility (covering
approximately  65 persons,  with a contract  expiring in August 2000); and TAG's
Raider Industries facility in Canada (covering approximately 160 persons, with a
contract  expiring in December 2000).  The Company  believes that relations with
its employees are good.

Environmental Matters

         The Company's operations are subject to numerous environmental statutes
and  regulations,  including  laws and  regulations  affecting  its products and
addressing materials used in manufacturing the Company's products.  In addition,
certain of the  Company's  operations  are subject to  federal,  state and local
environmental  laws and regulations that impose  limitations on the discharge of
pollutants  into the air and water.  The Company  also  generates  non-hazardous
wastes.  The Company has received  occasional notices of noncompliance from time
to  time  with  respect  to its  operations  which  are  typically  resolved  by
correcting  the  conditions  and the  payment  of  minor  fines,  none of  which
individually  or in the  aggregate  has had a  material  adverse  effect  on the
Company.  However,  the Company  expects that the nature of its operations  will
continue to make it subject to increasingly stringent  environmental  regulatory
standards.  Although  the  Company  believes  it  has  made  sufficient  capital
expenditures to maintain  compliance with existing laws and regulations,  future
expenditures  may be necessary as compliance  standards and  technology  change.
Unforeseen significant expenditures required to maintain such future compliance,
including  unforeseen  liabilities,  could limit  expansion or otherwise  have a
material adverse effect on the Company's business and financial condition.

        Morgan has been named as a  potentially  responsible  party ("PRP") with
respect to the generation of hazardous materials alleged to have been handled or
disposed of at two Federal  Superfund sites in  Pennsylvania  and one in Kansas.
Although a precise  estimate of liability  cannot currently be made with respect
to these sites,  based upon information  known to Morgan,  the Company currently
believes that it's proportionate share, if any, of the ultimate costs related to
any  necessary  investigation  and remedial  work at those sites will not have a
material adverse effect on the Company.

         Since the 1980s and early 1990s,  products manufactured from expandable
polystyrene,  such as some  of the  products  manufactured  by  EFP,  have  been
criticized as being allegedly harmful to


                                      -12-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES

the  environment.  Although  management  believes  that more recent  information
suggest that  expandable  polystyrene  is not as harmful to the  environment  as
reported earlier,  negative  publicity  relating to the material has had, and in
the future  could  have,  an adverse  effect on EFP's  business,  although  this
publicity has not had a material adverse effect on EFP's results of operations.

Item 2.       Properties

         The Company owns or leases the following  manufacturing,  distribution,
office and sales facilities:
<TABLE>
<CAPTION>
                                                                                          Owned
                                                                            Approximate     or           Lease
        Location                            Principal Use                   Square Feet   Leased       Expiration(a)
<S>                                        <C>                              <C>           <C>            <C> 
Morgan:
 Ehrenberg, Arizona                        Manufacturing                      125,000     Owned             --
 Rydal, Georgia                            Manufacturing                       85,000     Leased          1999
 Ephrata, Pennsylvania                     Manufacturing                       50,000     Owned             --
 Morgantown, Pennsylvania                  Manufacturing                       62,900     Leased          1999
 Morgantown, Pennsylvania                  Office & manufacturing             261,500     Owned             --
 Corsicana, Texas                          Manufacturing                       60,000     Owned             --
 Janesville, Wisconsin                     Manufacturing                       23,000     Leased          1998
 Janesville, Wisconsin                     Manufacturing                       32,000     Owned             --
 Clackamas, Oregon                         Manufacturing                       78,000     Leased          1998
TAG Manufacturing:
 Woodland, California                      Manufacturing                       92,000     Leased          2001
 Elkhart, Indiana                          Office & research                   17,500     Owned             --
 Elkhart, Indiana                          Manufacturing                      139,000     Leased          2001
 Milton, Pennsylvania                      Manufacturing                      102,000     Leased          2001
 Elkhart, Indiana                          Manufacturing                       91,900     Owned             --
 Elkhart, Indiana                          Manufacturing Office                18,400     Leased          2005
 Drinkwater, Saskatchewan, Canada          Office & manufacturing              72,000     Owned             --
 Moose Jaw, Saskatchewan, Canada           Manufacturing                       87,000     Leased          2005
 Leer Retail: (b)
 Brainerd, Minnesota                       Manufacturing & sales               11,900     Leased          1999
NTA:
 Woodland, California                      Office & warehouse                  21,000     Leased          1999
 Conyers, Georgia                          Office & warehouse                  13,000     Leased          1999
 Elkhart, Indiana                          Office & warehouse                  57,000     Leased          2000
 Milton, Pennsylvania                      Office & warehouse                  35,000     Leased          1998
 Tulsa, Olahoma                            Office & warehouse                  32,500     Leased          2002
 Tyler Texas                               Office & warehouse                  22,000     Leased          2002
Lowy Distribution:
 Ankeny, Iowa                              Warehouse, office & showroom        30,000     Leased          2007
 Lenexa, Kansas                            Warehouse, office & showroom        12,000     Leased          1997
 Fridley, Minnesota                        Warehouse, office & showroom        55,000     Leased          2002
 St. Louis, Missouri                       Warehouse, office & showroom        85,000     Owned             --
 St. Louis, Missouri                       Warehouse, office & showroom        45,000     Owned             --
 St. Louis, Missouri                       Warehouse, office & showroom        14,000     Leased          2000
 Omaha, Nebraska                           Warehouse, office & showroom         7,000     Leased          1998
Blue Ridge/Courier:
 Ellijay, Georgia                          Office & manufacturing             195,000     Owned             --
 Ellijay, Georgia                          Office & manufacturing              66,000     Owned             --
EFP:
 Decatur, Alabama                          Manufacturing                      175,000     Leased          1999
 Elkhart, Indiana                          Office & manufacturing             211,600     Owned             --
 Elkhart, Indiana                          Manufacturing                       24,900     Leased          1997
 Gordonsville, Tennessee                   Manufacturing                       40,000     Leased          2001
 Marlin, Texas                             Manufacturing                       73,000     Leased          1998
 Waukesha, Wisconsin                       Manufacturing                       13,850     Leased          1997
MIC Group:
 Brenham, Texas                            Office & manufacturing              75,500     Owned             --
 Houston, Texas                            Manufacturing                       26,550     Leased          2002
 Houston, Texas                            Manufacturing                        9,600     Leased          1998

<FN>
(a)      Including all renewal terms.
(b)      In addition,  TAG (Leer  Retail)  leases 36 retail  stores  aggregating
         approximately  100,000  square  feet  pursuant  to  leases  with  terms
         averaging approximately nine years (including renewal options).
</FN>
</TABLE>

                                      -13-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


         The Company  utilizes  principally  all of its  facilities and believes
that its  facilities are adequate for its current needs and are capable of being
utilized at higher capacities to supply increased demand if necessary.

Item 3. Legal Proceedings

         The Company is involved in various lawsuits which arise in the ordinary
course of business. In the opinion of management,  the ultimate outcome of these
lawsuits will not have a material adverse effect on the Company.

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

         No matters  were  submitted  to a vote of security  holders  during the
fourth quarter of the fiscal year covered by this report.

PART II

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

         The  registrant's  common  equity is  privately  held and not  publicly
traded.  As of March 1998, one individual owned all of the  registrant's  issued
and outstanding common equity. During the last three fiscal years, JBPCO paid no
cash dividends.

         The  registrant's  ability to pay  dividends  on its  common  equity is
restricted to the extent  described in the Indenture,  dated as of May 23, 1994,
pertaining  to the  registrant's  12 1/2% Senior Notes due 2004 and the Loan and
Security  Agreement,  dated  as  of  June  28,  1996,  with  Congress  Financial
Corporation, as lender.

Item 6. Selected Financial Data

         The  historical  financial  data  presented  below for the years  ended
December  31,  1997,  1996,  1995,  1994 and 1993 are  derived  from the audited
Consolidated  Financial  Statements  of the Company.  The data  presented  below
should be read in  conjunction  with  Management's  Discussion  and  Analysis of
Results of Operations  and Financial  Condition and the  Consolidated  Financial
Statements of the Company and notes  thereto.  The financial  information is not
directly  comparable due to the acquisitions of Gem-Top Mfg., Inc. (March 1993),
Radco (December 1994), 20th Century Fiberglass,  Century Distributing and Raider
Industries (June 1995) and MTA(October 1997).



                                      -14-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>

                                                                            Year Ended December 31,
                                                            (Dollars in Millions, Except Per Share Amounts)
                                                     1997           1996           1995           1994           1993
<S>                                              <C>            <C>            <C>            <C>            <C> 
Operating Data:
     Net sales ...........................       $   447.5      $   432.4      $   450.7      $   386.6      $   327.4
     Cost of sales .......................           351.6          338.0          365.3          301.3          254.9
     Selling, general and
       administrative expense.............            86.1           84.0           82.0           64.9           56.0
     Closed and excess facility costs ....             2.3            1.4            --             --             --
     Other (income) expense ..............            (3.2)          (0.1)          (1.2)           0.4            1.2
                                                  --------       --------       --------       --------       --------
     Operating income ....................            10.7            9.1            4.6           20.0           15.3
     Interest expense ....................            16.9           16.2           15.9           11.5            6.4
     Income tax provision (benefit) ......             1.4           (1.0)          (2.8)           3.0            2.3
     Minority interests ..................             --             --             --             --            (0.1)
                                                  --------       --------       --------       --------       --------
     Income (loss) before
       extraordinary loss ................             7.6           (6.1)          (8.5)           5.5            6.7
     Extraordinary loss ..................             --             0.3            --             2.1            --
                                                  --------       --------       --------       --------       --------
     Net income (loss) ...................       $     7.6      $    (6.4)     $    (8.5)     $     3.4      $     6.7
                                                  ========       ========       ========       ========       ========

     Earnings (loss) per share ...........       $   2,466      $  (2,097)     $  (2,790)     $   1,503      $   6,656
                                                  ========       ========       ========       ========       ========
     Cash dividends per share ............       $     --       $     --       $     --       $   2,910      $   1,136
                                                  ========       ========       ========       ========       ========

Pro Forma for Taxes (a):
     Income (loss) before income
       taxes, minority interests and
       extraordinary loss ................       $    (6.2)     $    (7.1)     $   (11.2)     $     8.5      $     8.9
     Income tax provision (benefit) ......             1.4           (1.0)          (2.8)           3.5            3.7
     Minority interests ..................             --             --             --             --            (0.1)
     Extraordinary loss ..................             --             0.3            --             2.1            --
                                                  --------       --------       --------       --------       --------
     Net income (loss) ...................       $     7.6      $    (6.4)     $    (8.5)     $     2.9      $     5.3
                                                  ========       ========       ========       ========       ========

Balance Sheet Data
     (at period end):
         Working capital .................       $    19.4      $    22.4      $    29.4      $    56.6      $    19.6
         Total assets ....................           175.3          173.5          180.8          173.2          139.8
         Total long-term obligations .....           105.6          105.6          107.6          106.9           75.9
         Stockholder's equity (deficit) ..       $    (4.7)     $     3.0      $     9.5      $    17.8      $    15.2

Other Data:
         EBITDA (b)(c) ...................       $    22.3      $    20.9      $    15.1      $    28.2      $    23.1
         Capital expenditures ............             7.3            8.1           11.9            9.2            9.0
         Depreciation and amortization (c)            11.6           11.2           10.5            8.2            7.0
         Consolidated EBITDA
         Coverage Ratio (d) ..............            1.3x           1.3x           1.0x           2.5x           3.6x

</TABLE>



                                      -15-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


(a)  Pro Forma for Taxes data  reflect the  Company's  income  taxes  (benefits)
     assuming  that Lowy  Group and MIC Group,  which had been "S"  corporations
     prior to May 16, 1994,  were taxable "C"  corporations  during the relevant
     periods.

(b)  "EBITDA"  means  earnings  before  deducting   interest   expense,   taxes,
     depreciation  and  amortization  and  minority  interests as defined in the
     Indenture  pertaining to the Senior Notes. EBITDA is not included herein as
     operating  data and should not be construed as an  alternative to operating
     income  (determined  in  accordance  with  generally  accepted   accounting
     principles)  as an indicator of the Company's  operating  performance.  The
     Company  has  included  EBITDA  because  it  is  relevant  for  determining
     compliance under the Indenture and because the Company  understands that it
     is one measure used by certain investors to analyze the Company's operating
     cash flow and historical ability to service its indebtedness.

(c)  Depreciation and amortization  excludes  amortization of debt issuance cost
     of $0.8  million,  $0.7  million and $0.7  million in 1997,  1996 and 1995,
     respectively.

(d)  "Consolidated  EBITDA  Coverage  Ratio" is the ratio of EBITDA of JBPCO and
     its  Guarantor  Subsidiaries  to  interest  expense  that  is  used  in the
     Indenture to limit the amount of indebtedness that the Company may incur.


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

         The  following  discussion  of the  Company's  financial  condition and
results  of  operations  should  be read in  conjunction  with the  Consolidated
Financial Statements of the Company and the notes thereto.

Basis of Financial Statements

         Concurrently  with the initial public  offering of $100.0  million,  12
1/2% Senior Notes due 2004,  (the "Senior  Notes"),  effective May 23, 1994, the
Company  acquired  TAG,  Lowy,  EFP and MIC Group  from John B.  Poindexter  and
certain minority interests.  The historical,  Consolidated  Financial Statements
reflect the  acquisition  of the  Subsidiaries  as an exchange of  interests  in
companies  under common  control in a manner  similar to a pooling of interests,
except that each  subsidiary is included only from the date of Mr.  Poindexter's
purchase of his interest therein.

Overview

         The Company  has grown from 1993  through  1997,  both  internally  and
through acquisitions (MIC Group and Gem-Top were acquired in June 1992 and March
1993,  respectively).  During 1994, the Company  acquired Radco, a pick up truck
accessory retailer,  and Tile by Design, a wholesale floor covering distributor.
TAG acquired the  businesses and assets of three  companies,  effective June 30,
1995: 20th Century  Fiberglass,  a manufacturer  of pick up truck caps,  Century
Distributing,  a wholesaler of light truck  accessories,  both based in Elkhart,
Indiana, and Raider Industries,  a manufacturer of pickup truck caps and tonneau
covers based in Drinkwater,


                                      -16-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


Saskatchewan,  Canada.  Effective October 31,1997, TAG acquired the business and
assets of Midwest Truck  Aftermarket,  a wholesaler  of light truck  accessories
based in Tulsa,  Oklahoma.  Net sales  increased  from $327.4 million in 1993 to
$447.5 million in 1997. Operating income increased from $15.3 million in 1993 to
$20.0  million  in 1994,  however,  during  1995,  1996  and  1997 TAG  incurred
operating losses of $12.1 million,  $6.9 million and $10.1 million respectively,
which reduced the Company's  consolidated operating income to $4.6 million, $9.1
million and $10.7 million, respectively.

         The following  table  represents  the net sales,  operating  income and
operating margins for each Subsidiary and on a consolidated basis.
<TABLE>
<CAPTION>
                                                              Years Ended December 31,
                                                              ------------------------
                                                     1997              1996              1995
                                                     ----              ----              ----
                                                               (Dollars in Millions)
<S>                                           <C>               <C>               <C>
Net Sales:
                  Morgan ...............      $      178.3      $      145.5      $      187.7
                  TAG ..................             138.9             158.6             137.5
                  Lowy .................              69.7              71.3              75.0
                  EFP ..................              33.0              31.5              30.2
                  MIC Group ............              28.6              25.5              20.3
                  Eliminations .........              (1.0)              --                --
                                                ----------        ----------        ----------
                  Consolidated .........      $      447.5      $      432.4      $      450.7
                                                ==========        ==========        ==========

Operating Income (Loss):
                  Morgan ...............      $        8.7      $        7.1      $        9.9
                  TAG ..................             (10.1)             (6.9)            (12.1)
                  Lowy .................               7.2               3.9               4.9
                  EFP ..................               3.0               2.7               1.7
                  MIC Group ............               4.7               4.8               2.9
                  JBPCO ................              (2.8)             (2.5)             (2.7)
                                                ----------        ----------        ----------
                  Consolidated .........      $       10.7      $        9.1      $        4.6
                                                ==========        ==========        ==========

Operating Margins:
                  Morgan ...............               5.0%              4.9%              5.2%
                  TAG ..................              (7.0)             (4.4)             (8.8)
                  Lowy .................              10.0               5.5               6.6
                  EFP ..................               9.0               8.6               5.7
                  MIC Group ............              17.0              18.8              14.4
                                                ----------        ----------        ----------
                  Consolidated .........               2.0%              2.0%              1.0%
                                                ==========        ==========        ==========
</TABLE>




                                      -17-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


Results of Operations

Consolidated Operating Results

Comparison of 1997 to 1996

         Net sales  increased  4% to $447.5  million in 1997  compared to $432.4
million in 1996. The increase was due primarily to Morgan whose sales  increased
23% or $32.8  million  partially  offset by a decrease of $19.7 million (12%) at
TAG. MIC Group and EFP recorded sales increases of 12% or $3.1 million and 5% or
$1.5 million respectively.

         Cost of sales  increased  4% to  $351.6  million  in 1997  from  $338.0
million in 1996,  and gross  profit  increased  2% to $96.0  million (21% of net
sales) in 1997 compared to $94.4 million (22% of net sales) in 1996.

         Selling,  general  and  administrative  expense  increased  2% to $86.1
million (19% of net sales) in 1997  compared to $84.1 million (19% of net sales)
in 1996.

         The Company  recorded  Closed and Excess Facility Costs of $2.3 million
and  $1.4  million   during  the  years  ended   December  31,  1997  and  1996,
respectively.  During 1997 Morgan  committed to a plan to sell its idle facility
in Mexico.  Accordingly,  Morgan began  marketing the property and,  based on an
estimate  of the fair value less the cost to sell the  property,  wrote down the
carrying  value  by  $0.6  million.   In  1997  TAG  Distribution  closed  eight
unprofitable  stores  and  its  administrative  office,  and  TAG  Manufacturing
incurred additional unexpected expenses with respect to manufacturing facilities
closed during 1996. The closure of these excess facilities  resulted in a charge
of $1.7 million for the year ended December 31, 1997. In 1996, TAG  Distribution
closed four unprofitable  stores and TAG Manufacturing  closed two manufacturing
facilities,  resulting in a charge of $1.4  million for the year ended  December
31,1996.

         Operating  income  increased  18% to $10.7  million in 1997 compared to
$9.1 million in 1996.  Operating  income increased 23% or $1.6 million at Morgan
and 85% or $3.3  million at Lowy.  The  increase at Lowy  included a gain on the
sale of certain real estate of $2.7 million.  Operating  losses at TAG increased
46% to $10.1 million compared to $6.9 million during 1996.

         Interest  expense  increased  4% to $16.9  million in 1997  compared to
$16.2 million in 1996,  average total debt increased 3% to $138.8 million during
1997 compared to $134.6 million during 1996.

         The Company recorded an income tax expense of $1.4 million for the year
ended  December 31, 1997  compared to a $1.0 million  benefit  during 1996.  The
income tax expense of $1.4 million in 1997  represents  state and foreign income
taxes  payable.  The  Company's  income tax  provision  differs from the federal
statutory  rate  principally  due to an increase in the deferred  tax  valuation
allowance relating to net operating losses that may not be realizable.  See Note
11 of Notes to the Consolidated Financial Statements.



                                      -18-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


Comparison of 1996 to 1995

         Net sales  decreased  4% to $432.4  million in 1996  compared to $450.7
million in 1995. The decrease was due primarily to Morgan whose sales  decreased
22% or $42.2  million,  partially  offset by increases of $21.1 million (15%) at
TAG and $5.2 million (26%) at MIC Group.

         Cost of sales  decreased  8% to  $338.0  million  in 1996  from  $365.3
million in 1995,  and gross profit  increased  11% to $94.4  million (22% of net
sales) in 1996  compared to $85.4  million (19% of net sales) in 1995.  EFP, MIC
Group and TAG recorded 47%, 38% and 37% increases in gross profit, respectively.

         Selling,  general  and  administrative  expense  increased  3% to $84.1
million (19% of net sales) in 1996  compared to $82.0 million (18% of net sales)
in 1995.

         Operating income increased 95% to $9.1 million in 1996 compared to $4.6
million in 1995.  Operating losses at TAG decreased 43% to $6.9 million compared
to $12.1 million during 1995.

         Interest  expense  increased  2% to $16.2  million in 1996  compared to
$15.9 million in 1995,  average total debt increased 9% to $134.6 million during
1996 compared to $123.2 million during 1995.

         The Company  recorded an  aggregate  income tax benefit of $1.1 million
for the year ended  December 31, 1996 compared to a $2.7 million  benefit during
1995. See Note 11 of Notes to the Consolidated Financial Statements.


Morgan

         Morgan  acquired  Gem-Top  from TAG  effective  June  30,1997.  Gem-Top
manufactures  pickup  truck  caps  primarily  for  commercial   customers  which
compliments the Morgan business. Morgan's operating results include Gem-Top from
the date of acquisition  only.  For the six months ended  December  31,1997 Gem-
Top's net sales were $2.6 million and its operating  loss was $0.2 million.  Gem
Top's operating results are not considered  material to the results of Morgan or
TAG and, therefore,  the operating results presented for Morgan and TAG were not
restated.

Comparison of 1997 to 1996

         Net sales  increased  23% to $178.3  million in 1997 compared to $145.5
million in 1996.  Shipments of van body units  increased  26% to 23,575 units in
1997  compared to 18,647 units during  1996.  Consumer  Rental Sales (as defined
under  Business)  increased 65% to $22.9 million and Commercial  Sales increased
10% to $131.3 million in 1997 compared to 1996. Backlog at December 31, 1997 was
$55.2  million  compared to $50.2  million at the end of 1996.  Gem-Top sales of
$2.7 million for the six months  ended  December 31 are included in Morgan sales
during 1997

         Cost of sales  increased  22% to $153.3  million  in 1997  compared  to
$126.1  million in 1996 as a result of the  increase  in units  produced.  Gross
profit increased 29% or $5.6 million to $25.0


                                      -19-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


million (14% of net sales) compared to $19.4 million (13% of net sales) in 1996.
Gross profit margins increased  slightly as a result of the improved  absorption
of overhead costs.

         Selling,  general and  administrative  expense  increased  28% to $15.7
million (9% of net sales) in 1997 compared to $12.3 million (8% of net sales) in
1996.  Selling  expense  increased 8% to $7.6  million  primarily as a result of
including the selling  expenses of Gem Top for the six months ended December 31,
1997.  General  and  Administrative  expense  increased  49%  due  to  increased
personnel and related costs

         Morgan's  operating  income  increased  23% to  $8.7  million  in  1997
compared to $7.1 million in 1996 due to its increased net sales. As a percentage
of net sales, operating income remained at 5% in 1997 the same as in 1996.

Comparison of 1996 to 1995

         Net sales  decreased  22% to $145.5  million in 1996 compared to $187.7
million in 1995.  Shipments of van body units  decreased  25% to 18,647 units in
1996  compared to 25,016 units during  1995.  Consumer  Rental Sales (as defined
under  Business)  decreased 60% to $13.9 million and Commercial  Sales decreased
12% to $117.7 million in 1996 compared to 1995. Backlog at December 31, 1996 was
$50.2  million  compared to $41.8  million at the end of 1995.  The  increase in
backlog  reflects an increase in consumer  rental orders  following the cyclical
downturn in that business during 1995.

         Cost of sales  decreased  23% to $126.1  million  in 1996  compared  to
$163.4  million in 1995 as a result of the  decrease  in units  produced.  Gross
profit  decreased  $4.9  million or 20% compared to 1995.  Gross profit  margins
increased  slightly as a result of  slightly  lower raw  material  costs and the
implementation of selling price increases.

         Selling,  general and  administrative  expense  decreased  14% to $12.3
million (9% of net sales) in 1996 compared to $14.4 million (8% of net sales) in
1995.  Selling  expense  decreased  11% and General and  Administrative  expense
decreased 18%.

         Due to decreased net sales Morgan's  operating  income decreased 28% to
$7.1 million in 1996  compared to $9.9 million in 1995.  As a percentage  of net
sales, operating income remained at 5% in 1996 the same as in 1995.

TAG

         During the years ended  December 31, 1997,  1996 and 1995, TAG incurred
operating losses of $10.1 million, $6.9 million and $12.1 million, respectively.
The  continued  losses at TAG have  resulted  in  management  reviewing  various
options related to the TAG business.  The events and circumstances  resulting in
the  operating  performance  indicated  that assets of certain  TAG  operations,
amounting  to  $24.3  million,   may  be  impaired.   However,  an  estimate  of
undiscounted  cash flows from these assets indicated that the carrying values of
the assets would be expected to be recovered over the useful life of the assets.
Management's  options  related to the TAG business  include the possible sale of
all or part of the business, however, management has not committed to


                                      -20-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


a formal plan to dispose of all or part of the TAG  business.  The  accompanying
financial  statements have,  therefore,  been prepared assuming that the Company
continues to operate TAG.  However,  should the Company  decide in the future to
dispose of all or part of TAG,  the Company  could incur a loss on sale of up to
$20.0  million.  Similarly,  it is  reasonably  possible  that the  estimate  of
undiscounted  future  cash  flows  could  change  in the  future  requiring  the
recognition of an impairment loss.

         TAG  transferred  the  operations of Gem Top to Morgan  effective  June
30,1997. The following  comparisons include the operating results of Gem Top for
the period until the date of transfer.


Comparison of 1997 to 1996

         Total  net  sales  for TAG  decreased  12% to  $138.9  million  in 1997
compared to $158.6 million in 19965. TAG Manufacturing  Division net third party
sales decreased 8% to $84.0 million during 1997 compared to $91.5 million during
1996.  Total  shipments  of  caps  and  tonneaus,  including  shipments  to  TAG
Distribution  were 161,571 units during 1997 compared  to173,884  units in 1996.
The decline in units shipped is primarily due to Leer  Manufacturing as a result
of  closing  the Leer  plant in the  Southeastern  United  States  and a decline
national  market  share.  Raider  recorded  an  8,900  unit or 44%  increase  in
shipments and Century's shipments were consistent with the prior year.

        TAG  Distribution  Division  net sales  decreased  18% to $55.0  million
during  1997  compared to $67.1  million  during  1996.  At Leer  Retail,  sales
decreased 14% to $37.2 million as same store sales decreased  approximately  6%,
primarily  due to lower cap sales.  Leer Retail  closed six stores  between July
1996 and December 1997,  which reduced sales  approximately  $2.8 million during
1997, compared to 1996.  Wholesale sales decreased 33% or $6.6 million primarily
due to softness in regional  markets and the loss of customers  resulting from a
reorganization  of service  areas late in 1996.  Effective  October 31, 1997 TAG
acquired the assets of Midwest Truck After Market Inc., a wholesale  distributor
of light truck  accessories  based in Tulsa  Oklahoma,  for  approximately  $2.7
million.  The acquisition  provides the wholesale operations of TAG Distribution
with a presence in a geographical market not previously served.

        Cost of sales  decreased  $14.6 million (12%) to $103.1  million in 1997
compared to $117.7 million in 1996.  Gross profit decreased 12% to $35.8 million
(26% of net sales)  during  1997  compared to $40.9  million  (26% of net sales)
during 1996.  The decrease in gross profits was due primarily to a $12.1 million
decline in the sales at the TAG Distribution  Division.  TAG Manufacturing gross
profit decreased $1.8 million or 9% during 1997 compared to 1996. A $1.7 million
or 84%  increase at Raider was  reduced by a decrease of $3.1  million or 29% at
Leer Manufacturing.

         Selling,  general  and  administrative  expense  decreased  4% to $44.5
million  (32% of net sales)  during 1997  compared to $46.4  million (29% of net
sales) during 1996. Selling expense decreased 12% or $2.2 million primarily as a
result of a $1.7  million  (16%)  decrease  in selling  expense  at Leer  Retail
resulting from the closure of six stores during 1997 and reduced delivery


                                      -21-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


costs at TAG Distribution.  General and  administrative  expense increased 5% or
$1.7  million,   primarily  as  a  result  of  costs  associated  with  the  TAG
Distribution headquarters office in Houston.

         During  the  year  ended   December  31,  1997,   TAG  closed  the  TAG
Distribution  headquarters in Houston,  closed eight unprofitable  retail stores
and incurred  additional costs associated with the closure of two  manufacturing
plants during 1996. The associated costs of $1.8 million were included in Closed
and Excess Facility Costs during 1997.

         TAG incurred an operating  loss for the year ended December 31, 1997 of
$10.1 million compared to an operating loss of $6.9 million in 1996. The decline
in  operating  performance  was  primarily  the  result  of lower  sales at Leer
Manufacturing and TAG Distribution and the costs associated with the closing and
consolidation of various stores and administrative activities late in the year.

         The  Company  continued  to respond in a number of ways to improve  the
performance of TAG including the  elimination  of certain  overhead  costs,  the
closure of  unprofitable  stores and by addressing  the  manufacturing  problems
including  redesigning  certain  products and  implementing  additional  quality
control procedures. Other improvement measures are being evaluated.


Comparison of 1996 to 1995

         Total  net  sales  for TAG  increased  15% to  $158.6  million  in 1996
compared  to  $137.5  million  in 1995.  TAG  Manufacturing  Division  net sales
increased  21% to $91.5 million  during 1996  compared to $75.9  million  during
1995. Net sales during 1995 include sales of 20th Century  Fiberglass and Raider
Industries for the six months subsequent to their acquisition  during June 1995.
Combined net sales for 20th Century  Fiberglass and Raider Industries were $36.0
million for the year ended  December 31, 1996  compared to $17.6 million for the
six months ended December 31, 1995.

         TAG  Distribution  Division  net sales  increased  9% to $67.1  million
during 1996 compared to $61.6 million during 1995.  Operations  acquired  during
June 1995 increased sales approximately $3.2 million for the year ended December
31, 1996  compared to 1995.  Leer Retail sales  increased  $2.9 million (7%) and
wholesale sales, excluding Century Distribution,  remained flat. TAG closed four
unprofitable  stores during 1996,  resulting in closure  costs of  approximately
$0.3 million.

         Cost of sales  increased  $10.1 million (9%) to $117.7  million in 1996
compared to $107.6 million in 1995.  Gross profit increased 37% to $40.9 million
(26% of net sales)  during  1996  compared to $29.9  million  (22% of net sales)
during  1995.  The  increase was due  primarily  to TAG  Manufacturing  Division
product mix changes and efforts to improve  product  quality and delivery  times
were  reflected  in lower cost of sales . Also during  1996,  TAG  Manufacturing
Division eliminated the production of plastic caps.

         Selling,  general and  administrative  expense  increased  10% to $46.4
million  (29% of net sales)  during 1996  compared to $42.1  million (31% of net
sales) during 1995. Selling expense increased 5% or $0.9 million and general and
administrative expense increased 14% or $3.4 million,


                                      -22-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


primarily as a result of the inclusion of operations, acquired during June 1995,
for twelve months of 1996.

         TAG incurred an operating  loss for the year ended December 31, 1996 of
$6.9  million  compared  to an  operating  loss of $12.1  million  in 1995.  The
improvement  in operating  performance  was  primarily  the result of efforts to
remedy  manufacturing  problems  associated with the introduction of new product
lines, product design changes and paint finishing processes.

         The Leer  Manufacturing  plant in the  Southeastern  United  States was
closed during the last quarter of 1996 due to inefficient operations. Production
was  transferred  to the remaining TAG  Manufacturing  plants with an associated
reduction  in  overhead  costs.  Including  costs  of  closing  the Gem Top East
facility,  total  closure  costs of  approximately  $1.1 million were charged to
expense during 1996 as Closed and Excess Facility Cost.

Lowy Group

Comparison of 1997 to 1996

         Net sales  decreased  2% to $69.7  million  in 1997  compared  to $71.3
million in 1996. Sales from the floor covering  distribution  business  declined
$3.6 million (9%) and sales from carpet  manufacturing  activity  increased $1.5
million (5%).

         Cost of sales  decreased 3% to $49.7 million in 1997 from $51.5 million
in 1996.  Accordingly,  gross profit  increased 2% to $20.1  million (29% of net
sales) in 1997  compared  to $19.8  million  (28% of net  sales) in 1996.  Gross
profit increased $0.9 million or 9% at the carpet manufacturing  operations as a
result of lower labor and material costs

         Selling,  general  and  administrative  expense  decreased  1% to $15.7
million (23% of net sales) in 1997  compared to $15.9 million (22% of net sales)
in 1996.

        Lowy sold two  locations  during the period  recognizing  a gain of $2.7
million,  which was included in Other Income,  net, for the year ended  December
31, 1997. A warehouse  facility near  Minneapolis,  Minnesota was sold effective
March 31, 1997 and the operations moved to new location during the quarter ended
June 30, 1997. Effective June 30, 1997, Lowy distribution sold and leased back a
warehouse facility in Ankeny, Iowa.

         Lowy Group's  operating  income,  excluding  the gains from the sale of
real estate, increased 15% to $4.5 million (6% of net sales) in 1997 compared to
$3.9 million (5% of net sales) in 1996 due to  increased  sales and gross profit
at the carpet manufacturing operation.

Comparison of 1996 to 1995

         Net sales  decreased  5% to $71.3  million  in 1996  compared  to $75.0
million in 1995. Sales from the floor covering  distribution  business  declined
$4.3 million (9%) and carpet manufacturing activity sales increased $0.6 million
(2%).



                                      -23-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


         Cost of sales  decreased 5% to $51.5 million in 1996 from $54.0 million
in 1995.  Accordingly,  gross profit  decreased 6% to $19.8  million (28% of net
sales) in 1996 compared to $21.0 million (28% of net sales) in 1995.

         Selling,  general  and  administrative  expense  decreased  2% to $15.9
million (22% of net sales) in 1996  compared to $16.2 million (21% of net sales)
in 1995.  The decrease was due  primarily to lower  expenses  associated  with a
reduction in personnel  partially  offset by higher sample expense and increased
fixed selling costs.

         Lowy Group's  operating income decreased 21% to $3.9 million (6% of net
sales) in 1996 compared to $4.9 million (7% of net sales) in 1995.

EFP

Comparison of 1997 to 1996

         Net sales  increased  5% to $33.0  million  in 1997  compared  to $31.5
million in 1996.  EFP's  Components (as defined under  Business) sales increased
$1.9 million,  on the strength of new business  including the door core business
started in 1996.

         Cost of sales  increased 4% to $25.9 million in 1997 from $25.0 million
in 1996.  Accordingly,  gross  profit  increased  9% to $7.1 million (22% of net
sales) in 1997 compared to $6.5 million (21% of net sales) in 1996. The increase
in gross  profit was due to a decrease  in  material  costs  which was offset by
higher labor costs resulting from changes in product mix.

         Selling,  general  and  administrative  expense  increased  5% to  $4.0
million  (12% of net sales) in 1997  compared to $3.8 million (12% of net sales)
in 1996.

         EFP's operating  income increased 11% to $3.0 million (9% of net sales)
in 1997 compared to $2.7 million (9% of net sales) in 1996.

Comparison of 1996 to 1995

         Net sales  increased  4% to $31.5  million  in 1996  compared  to $30.2
million in 1995.  EFP's  Components (as defined under  Business) sales increased
$3.9  million,  on the strength of new business,  offset by decreased  Styrocast
business and the absence of revenue from the beverage  cooler  business  sold in
1995.

         Cost of sales  decreased 3% to $25.0 million in 1996 from $25.8 million
in 1995.  Accordingly,  gross profit  increased  47% to $6.5 million (21% of net
sales) in 1996 compared to $4.4 million (15% of net sales) in 1995. The decrease
in cost of sales was due to a decrease in labor costs as a result of the sale of
the beverage cooler product line.

         Selling,  general and administrative expense remained $3.8 million (12%
of net sales) in 1996  compared to $3.8 million (13% of net sales) in 1995.  The
decrease  in  expense  as a  percentage  of net  sales is  primarily  due to the
elimination of the beverage product line.


                                      -24-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


         EFP's operating  income increased 58% to $2.7 million (9% of net sales)
in 1996 compared to $1.7 million (6% of net sales) in 1995.

MIC Group

Comparison of 1997 to 1996

         Net sales  increased  12% to $28.6  million in 1997  compared  to $25.5
million in 1996. The increase was  attributable to an increased demand for MIC's
products  and  services  due to  increased  levels  of  activity  in the  energy
exploration and production business.

         Cost of sales  increased 17% to $20.6 million in 1997 compared to $17.6
million in 1996. Gross profit increased 3% to $8.0 million (28% of net sales) in
1997 compared to $7.9 million (31% of net sales) in 1996.  Labor costs increased
$1.4 million or 18% primarily due to increased training costs.

         Selling,  general  and  administrative  expense  increased  6% to  $3.3
million (12% of net sales)  compared to $3.1 million (12% of net sales) in 1996,
principally because of increased sales personnel and related costs.

         Operating  income  decreased 2% to $4.7 million  during 1997, or 16% of
net sales, compared to $4.8 million or 19% of net sales in 1996.

Comparison of 1996 to 1995

         Net sales  increased  26% to $25.5  million in 1996  compared  to $20.3
million in 1995.  The  increase  was  attributable  to an  increased  demand for
Magnetic's  products and  services  due to  increased  levels of activity in the
energy exploration and production business.

         Cost of sales  increased 21% to $17.6 million in 1996 compared to $14.5
million in 1995. Accordingly, gross profit increased 38% to $7.8 million (31% of
net  sales) in 1996  compared  to $5.7  million  (28% of net  sales) in 1995 due
primarily to a higher volume of sales in 1996.

         Selling,  general  and  administrative  expense  increased  18% to $3.0
million (12% of net sales)  compared to $2.6 million (12% of net sales) in 1995,
principally  because  of  increased  sales  commission  payments  and  increased
personnel costs.

         Operating  income  increased 65% to $4.8 million during 1996, or 19% of
net sales, compared to $2.9 million or 14% of net sales in 1995.

Liquidity and Capital Resources

         During 1997 net cash used by  operations  was $2.5 million  compared to
net cash provided by operations of $10.7 million during 1996. Overall changes in
working  capital used cash of $7.2 million  during 1997 primarily due to a build
up in working  capital at Morgan as the result of a large  shipment  during late
December and increased inventory in response to a $5.0 million increase in


                                      -25-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


backlog at December 31,  1997.  Cash used by  operations  was funded by revolver
borrowings  which increased $11.5 million during 1997.  Capital  expenditures of
$7.3  million  were  partially  funded  by the  proceeds  from  the sale of real
properties by Lowy and the remainder funded by revolver borrowings.

         The  Company's  ability to borrow under its  Revolving  Loan  Agreement
depends on the  amount of  eligible  collateral  which is  dependant  on certain
advance rates applied to the value of accounts  receivables  and  inventory.  At
March 13,  1998 the  Company  had unused  available  borrowing  capacity of $5.7
million under the terms of the Revolving  Loan  Agreement.  At December 31, 1997
the Company had total borrowing capacity of $50.0 million, of which $4.6 million
was used to secure  letters of credit and $0.7  million was used to secure trade
finance  borrowings.  Additionally,  $38.2  million  had been  borrowed  to fund
operations resulting in unused available borrowing capacity of $6.5 million. The
decline in unused available  borrowing capacity is primarily due to the build up
in  working  capital  at Morgan  in  advance  of the  seasonal  consumer  rental
business.

         The Company's  Radco  subsidiary,  which is a non-guarantor  subsidiary
under the terms of the bond  indenture,  concurrently  with the  acquisition  of
substantially  all the assets of MTA, entered into a three-year revolving credit
agreement with the Company's revolving credit lender. The agreement provides for
borrowings of up to the lesser of $5,000,000 or an amount based on advance rates
applied to the total amounts of eligible accounts  receivable and inventories of
Radco. The revolving loan agreement provides for borrowing at a variable rate of
interest,  based on the U.S. prime rate (8.5 percent at December 31, 1997),  and
expires  October 31,  2000.  The  arrangement  allows  Radco to borrow funds and
provides  for the  guarantee  of  letters  of credit.  Radco  used  proceeds  of
approximately  $1.7  million to finance the  acquisition  of the MTA assets.  At
December 31, 1997,  Radco had total  borrowing  capacity of  approximately  $1.8
million  and unused net  available  borrowing  capacity  of  approximately  $0.2
million.

         As discussed in Notes 8 and 9 to the Consolidated Financial Statements,
the Company's  Revolving Loan Agreement and Senior Notes Indenture  restrict the
ability of the  Company to dispose of assets,  incur  debt,  pay  dividends  and
restrict certain corporate activities.

        The Company has signed a letter of intent to sell the assets of the Lowy
Distribution  business  and has  retained  investment  bankers to  evaluate  the
possible  sale of the Blue Ridge  carpet  manufacturing  business of Lowy Group.
Proceeds from the possible sale of these  business  units would be used to repay
revolver  borrowings.  Any  remaining  proceeds,  under  the  terms  of the bond
indenture,  would be required to be re-invested in the business within one year.
There are no assurances  that the sales will occur.  See "Safe Harbor  Statement
under the Private Securities Litigation Reform Act of 1995" below.

         The Company believes that it has adequate resources to meet its working
capital and capital  expenditure  requirements  consistent  with past trends and
practices,  and that its cash balances and the borrowing  availability under the
Revolving Credit Agreement will satisfy the Company's cash  requirements for the
foreseeable  future given its  anticipated  additional  capital  expenditure and
working capital requirements and its known obligations. The Company's management
believes  that its options  related to TAG include the  resolution  of operating
problems or the possible sale of the


                                      -26-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


operations,  both  resulting  in  improved  liquidity,  however,  there  are  no
assurances  that these events will occur.  See "Safe Harbor  Statement under the
Private Securities Litigation Reform Act of 1995" below.

Other Matters

         The  Company  is  significantly   leveraged  and  has  a  $4.2  million
stockholder's  deficit at December 31, 1997. Through its floating rate debt, the
Company is subject to  interest  rate  fluctuations.  The  Company  operates  in
cyclical businesses and the markets for its products are highly competitive.  In
addition,  the Company places significant reliance on a relatively few number of
customers with two customers  accounting for 18% of 1997 consolidated net sales.
The combination of these factors, which are outside the Company's control, cause
it to be subject to changes in economic trends and new business developments.

       The Company has net operating loss  carryforwards of approximately  $28.3
million for U.S.  federal income tax purposes at December 31, 1997, which if not
utilized,  will begin to expire in 2002.  The Company  has  recorded a valuation
allowance  of $2.1  million and $.7  million,  during the years  ended  December
31,1997 and 1996, respectively,  against the net operating loss carryforwards as
the  Company  believes  that the  corresponding  deferred  tax  asset may not be
realizable.  The  Company  has  considered  prudent and  feasible  tax  planning
strategies in assessing the need for the  valuation  allowance.  The Company has
assumed  approximately $8.3 million ($10.6 million net of a valuation  allowance
of $2.3 million) of benefits  attributable to such tax planning strategies.  The
Company  believes  that  after  consideration  of  its  options  concerning  the
operations of TAG,  which  incurred  significant  losses  during 1997,  1996 and
1995,and other tax planning  strategies,  that sufficient  future taxable income
will be generated  to utilize the  deferred tax asset.  In the event the Company
were to determine in the future that any such tax planning  strategies would not
be  implemented,  an  adjustment  to the  deferred tax asset would be charged to
income in the period such determination was made.

         Inflation  historically  has  not  materially  affected  the  Company's
business,  although  raw  materials  and  general  operating  expenses,  such as
salaries and employee benefits,  are subject to normal  inflationary  pressures.
The Company  believes  that  generally  it has been able to increase its selling
prices to offset increases in costs due to inflation.

        Morgan has been named as a  potentially  responsible  party ("PRP") with
respect to the generation of hazardous materials alleged to have been handled or
disposed of at two Federal  Superfund sites in  Pennsylvania  and one in Kansas.
Although a precise  estimate of liability  cannot currently be made with respect
to these sites,  based upon information  known to Morgan,  the Company currently
believes that it's proportionate share, if any, of the ultimate costs related to
any  necessary  investigation  and remedial  work at those sites will not have a
material adverse effect on the Company.

         The  Company's  subsidiaries  are  evaluating  plans  to  modify  their
information technology systems to recognize the year 2000. The modifications are
expected  to be  substantially  complete  by mid-1999 and to cost  between  $1.0
million  and $2.0  million.  This  estimate  excludes  the costs to upgrade  and
replace systems in the normal course of business. The project is not expected to
significantly


                                      -27-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


affect  operations.  See "Safe  Harbor  Statement  under the Private  Securities
Litigation Reform Act of 1995" below.

         Although  all of the  Subsidiaries  have  reviewed  the benefits of the
adoption of ISO 9000,  an  internationally  recognized  certification  regarding
production  practices and techniques employed in manufacturing  processes,  only
MIC Group and EFP, at its facility in Indiana, have obtained certification.  The
implementation of this standard is in recognition of the international nature of
a  number  of MIC  Group's  customers  as well as being  reflective  of the high
precision nature of the services of both companies.  EFP and the Raider division
of TAG have plans to implement the standard, EFP at its other locations,  within
the next two years.  The Company  believes  that,  except for MIC Group and EFP,
none of the  customers of the Company  have  requested or expect the adoption by
the Company of ISO 9000.

         The Subsidiaries have historically made payments to a partnership and a
corporation  controlled  by Mr.  Poindexter  in the form of  allocated  overhead
expenses, consulting services and management fees. Since the consummation of the
Note Offering,  the Company has paid fees to that  corporation  for, among other
things,  services provided by Messrs.  Poindexter and Magee. The Company charges
the Subsidiaries for their use of funds and for stewardship services provided to
them by the Company.

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

         Forward-looking   statements   in  this   report,   including   without
limitation, statements relating to the Company's plans, strategies,  objectives,
expectations,  intentions  and adequacy of  resources,  are made pursuant to the
safe harbor provisions of the Private Securities  Litigation Reform Act of 1995.
Investors are cautioned that such  forward-looking  statements involve risks and
uncertainties  including  without  limitation the  following:  (1) the Company's
plans, strategies, objectives, expectations and intentions are subject to change
at any time at the discretion of the Company; (2) any sale of a business unit is
subject  to  many  factors  including  terms  considered   satisfactory  to  the
management of the Company; and (3) other risks and uncertainties  indicated from
time  to  time  in the  Company's  filings  with  the  Securities  and  Exchange
Commission.

Item 8.           Financial Statements and Supplementary Data

Index to Financial Statements:                                             Page

Report of Independent Auditors (Ernst & Young LLP) ...................      29
Report of Independent Public Accountants (Arthur Andersen LLP) .......      30
Consolidated Balance Sheets as of December 31, 1997 and 1996 .........      31
Consolidated Statements of Operations for the years ended
     December 31, 1997, 1996 and 1995 ................................      32
Consolidated Statements of Cash Flows for the years ended
     December 31, 1997, 1996 and 1995 ................................      33
Consolidated Statements of Stockholder's Equity (Deficit) 
     for the years ended December 31, 1997, 1996 and 1995 ............      34
Notes to Consolidated Financial Statements ...........................      35


                                      -28-
<PAGE>




                         REPORT OF INDEPENDENT AUDITORS



Board of Directors and Stockholder
J.B. Poindexter & Co., Inc.

We have audited the accompanying  consolidated balance sheets of J.B. Poindexter
& Co.,  Inc. and  subsidiaries  as of December 31, 1997 and 1996 and the related
consolidated  statements of operations,  stockholder's equity (deficit) and cash
flows for each of the two years in the period ended  December  31,  1997.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the consolidated  financial position of J.B.
Poindexter & Co.,  Inc. and  subsidiaries  at December 31, 1997 and 1996 and the
consolidated  results of their  operations  and their cash flows for each of the
two years in the period ended  December 31, 1997, in conformity  with  generally
accepted accounting principles.

                                                 ERNST & YOUNG LLP

Houston, Texas
March 6, 1998






                                      -29-
<PAGE>




                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To J.B. Poindexter & Co., Inc.:

We have audited the  accompanying  consolidated  statement of  operations,  cash
flows and  stockholder's  equity of J.B.  Poindexter  & Co.,  Inc.  (a  Delaware
Corporation)  and  subsidiaries,  for the year ended  December 31,  1995.  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 audit.

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

As  discussed  in  Note 8,  the  Company  incurred  a  significant  loss in 1995
attributable to losses by one of its subsidiaries.  As a result,  JBPCO violated
certain financial covenants of its revolving credit agreement.  The lenders have
agreed to waive the covenant  violations  and amended  financial  covenants have
been established through expiration of the facility in May 1997. The steps taken
by Company  management to address certain  operational  issues of the subsidiary
are also discussed in Note 8.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the results of operations and cash flows of
J.B.  Poindexter & Co., Inc. and  subsidiaries  for the year ended  December 31,
1995 in conformity with generally accepted accounting principles.


ARTHUR ANDERSEN LLP

Houston, Texas
March 29, 1996




                                      -30-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                             (Dollars in thousands)
<TABLE>
<CAPTION>

                                     ASSETS
                                                                                          December 31,
                                                                                          ------------
                                                                                        1997         1996
                                                                                    ---------     --------
<S>                                                                                 <C>          <C>
Current assets
     Restricted cash ............................................................   $   3,191    $   2,607
     Accounts receivable, net of allowance for doubtful accounts of
              $1,900 and $1,863, respectively ...................................      36,546       31,258
     Inventories, net ...........................................................      50,305       48,612
     Deferred income taxes ......................................................       2,277        2,588
     Prepaid expenses and other .................................................       1,660        2,139
                                                                                    ---------    ---------
              Total current assets ..............................................      93,979       87,204
Property, plant and equipment, net ..............................................      46,329       51,097
Goodwill, net ...................................................................      21,919       21,773
Deferred income taxes ...........................................................       5,259        5,174
Other assets ....................................................................       7,873        8,233
                                                                                    ---------    ---------
Total assets ....................................................................   $ 175,359    $ 173,481
                                                                                    =========    =========

                    LIABILITIES AND STOCKHOLDER'S EQUITY (DEFICIT)

Current liabilities
     Short-term debt ............................................................   $     428    $     917
     Current portion of long-term debt ..........................................       1,376        1,885
     Borrowings under revolving credit facilities ...............................      39,763       28,238
     Accounts payable ...........................................................      14,473       14,624
     Accrued compensation and benefits ..........................................       5,887        7,427
     Accrued income taxes .......................................................         196          372
     Accrued warranty liabilities ...............................................       2,682        2,799
     Other accrued liabilities ..................................................       9,735        8,576
                                                                                    ---------    ---------
              Total current liabilities .........................................      74,540       64,838
                                                                                    ---------    ---------
Noncurrent liabilities
     Long-term debt, less current portion .......................................     102,291      102,767
     Employee benefit obligations and other .....................................       3,269        2,846
                                                                                    ---------    ---------
              Total noncurrent liabilities ......................................     105,560      105,613
                                                                                    ---------    ---------
Commitments and contingencies
Stockholder's equity (deficit)
     Common stock and paid-in capital ...........................................      16,486       16,486
     Cumulative translation adjustment ..........................................        (186)          39
     Accumulated deficit ........................................................     (21,041)     (13,495)
                                                                                    ---------    ---------
              Total stockholder's equity (deficit) ..............................      (4,741)       3,030
                                                                                    ---------    ---------
              Total liabilities and stockholder's equity (deficit) ..............   $ 175,359    $ 173,481
                                                                                    =========    =========

<FN>

              The accompanying notes are an integral part of these
                       consolidated financial statements.
</FN>
</TABLE>

                                      -31-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                 (Dollars in thousands except per share amounts)
<TABLE>
<CAPTION>

                                                        Year Ended December 31,
                                                        -----------------------
                                                     1997         1996         1995
                                                  ---------    ---------    ---------
<S>                                               <C>          <C>          <C>      
Net sales .....................................   $ 447,536    $ 432,387    $ 450,716
Cost of sales .................................     351,580      337,957      365,313
                                                  ---------    ---------    ---------
Gross profit ..................................      95,956       94,430       85,403
Selling, general and administrative expense ...      86,106       84,062       81,971
Closed and excess facility costs ..............       2,306        1,375         --
Other income, net .............................      (3,197)         (76)      (1,211)
                                                  ---------    ---------    ---------
Operating income ..............................      10,741        9,069        4,643
Interest expense ..............................      16,894       16,214       15,901
                                                  ---------    ---------    ---------
Loss before income taxes and extraordinary loss      (6,153)      (7,145)     (11,258)
Income tax provision (benefit) ................       1,393         (991)      (2,722)
                                                  ---------    ---------    ---------
Loss before extraordinary loss ................      (7,546)      (6,154)      (8,536)
Extraordinary loss on early extinguishment of
    debt, net of income tax benefit of $135 ...        --            260         --
                                                  ---------    ---------    ---------
 Net loss .....................................   $  (7,546)   $  (6,414)   $  (8,536)
                                                  =========    =========    =========

Basic and diluted loss per share:
    Loss before extraordinary loss ............   $  (2,467)   $  (2,012)   $  (2,790)
    Extraordinary loss ........................        --            (85)        --
                                                  ---------    ---------    ---------
    Net income (loss) .........................   $  (2,467)   $  (2,097)   $  (2,790)
                                                  =========    =========    =========

Weighted average shares outstanding ...........       3,059        3,059        3,059
                                                  =========    =========    =========













<FN>

              The accompanying notes are an integral part of these
                       consolidated financial statements.
</FN>
</TABLE>

                                      -32-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)
<TABLE>
<CAPTION>

                                                                                        Year Ended December 31,
                                                                                        -----------------------
                                                                                      1997        1996        1995
                                                                                      ----        ----        ----
<S>                                                                                <C>         <C>         <C>
Net loss .......................................................................   $ (7,546)   $ (6,414)   $ (8,536)
Adjustments to reconcile net loss to net
         cash provided by (used in) operating activities:
     Depreciation and amortization .............................................     12,382      11,862      11,155
     Extraordinary loss on early extinguishment of debt,
         net of tax ............................................................       --           260        --
     Closed and excess facility costs ..........................................      1,834        --          --
     (Gain) loss on sale of facilities and equipment ...........................     (2,545)         19      (1,144)
     Deferred federal income tax provision (benefit) ...........................        229      (1,875)     (3,875)
     Other .....................................................................        344         453          96
Increase (decrease) in assets and liabilities net of the effect of acquisitions:
     Accounts receivable .......................................................     (4,903)      2,590         923
     Inventories ...............................................................     (1,077)      3,325       5,126
     Prepaid expenses and other ................................................        485         160          71
     Accounts payable ..........................................................       (151)        798     (13,430)
     Accrued income taxes ......................................................       (378)          9         224
     Other accrued liabilities .................................................     (1,189)       (500)      1,229
                                                                                   --------    --------    --------
         Net cash provided by (used in) operating activities ...................     (2,515)     10,687      (8,161)
                                                                                   --------    --------    --------
Cash flows used in investing activities:
     Purchase of businesses, net of cash acquired ..............................     (2,700)       --       (10,277)
     Proceeds from disposition of facilities and equipment .....................      3,674         416       2,988
     Proceeds from sale of short-term investments ..............................       --          --           180
     Acquisition of property, plant and equipment ..............................     (7,262)     (8,091)    (11,870)
     Other .....................................................................       (145)        178         (34)
                                                                                   --------    --------    --------
         Net cash used in investing activities .................................     (6,433)     (7,497)    (19,013)
                                                                                   --------    --------    --------
Cash flows provided by financing activities:
     Net proceeds of revolving lines of credit .................................     11,037         683      21,615
     Payments of long-term debt and capital leases .............................     (1,298)     (2,228)     (1,848)
     Debt issuance costs .......................................................       (207)       (752)       --
                                                                                   --------    --------    --------
         Net cash provided (used in) financing activities ......................      9,532      (2,297)     19,767
                                                                                   --------    --------    --------
              Increase (decrease) in restricted cash ...........................        584         893      (7,407)
Restricted cash beginning of period ............................................      2,607       1,714       9,121
                                                                                   --------    --------    --------
Restricted cash end of period ..................................................   $  3,191    $  2,607    $  1,714
                                                                                   ========    ========    ========
Supplemental information:
     Cash paid for income taxes ................................................   $  1,526    $  1,010    $    937
                                                                                   ========    ========    ========
     Cash paid for interest cost ...............................................   $ 15,029    $ 16,211    $ 14,873
                                                                                   ========    ========    ========

<FN>

              The accompanying notes are an integral part of these
                       consolidated financial statements.
</FN>
</TABLE>

                                      -33-
<PAGE>



                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY (DEFICIT)
              FOR THE YEARS ENDED DECEMBER 31, 1995, 1996 and 1997
                  (Dollars in thousands, except share amounts)


<TABLE>
<CAPTION>

                                           Shares of      Common        Retained      Currency
                                            Common      Stock and       Earnings    Translation
                                             Stock   Paid-in Capital    (Deficit)    Adjustment        Total
                                             -----   ---------------    ---------    ----------        -----
<S>                                        <C>           <C>           <C>            <C>            <C>

December 31, 1994 ...................         3,059      $ 16,486      $  1,326       $   --         $ 17,812
         Net loss ...................          --            --          (8,536)          --           (8,536)
         Pension liability adjustment          --            --             129           --              129
         Translation adjustment .....          --            --            --               46             46
                                           --------      --------      --------       --------       --------
December 31, 1995 ...................         3,059        16,486         1,326           --            9,451
         Net loss ...................          --            --          (6,414)          --           (6,414)
         Translation adjustment .....          --            --            --               (7)            (7)
                                           --------      --------      --------       --------       --------
December 31, 1996 ...................         3,059        16,486       (13,495)            39          3,030
         Net loss ...................          --            --          (7,546)          --           (7,546)
         Translation adjustment .....          --            --            --             (225)          (225)
                                           --------      --------      --------       --------       --------
December 31, 1997 ...................         3,059      $ 16,486      ($21,041)      $   (186)      ($ 4,741)
                                           ========      ========      ========       ========       ========














<FN>

              The accompanying notes are an integral part of these
                       consolidated financial statements.
</FN>
</TABLE>




                                      -34-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.  Organization & Business:

     J. B.  Poindexter  &  Co.,  Inc.   ("JBPCO")  and  its  subsidiaries   (the
"Subsidiaries",  and  together  with JBPCO,  the  "Company")  operate  primarily
manufacturing and wholesale distribution businesses.  JBPCO and the Subsidiaries
are controlled by John B. Poindexter.

    Morgan  Trailer  Manufacturing  Co.  ("Morgan")  Acquired  January 12, 1990,
Morgan   manufactures  truck  bodies  for  dry  freight  and  refrigerated  vans
(excluding  those  made for pickup  trucks  and  tractor  trailer  trucks).  Its
customers  include  rental  companies,  truck dealers and companies that operate
fleets of delivery vehicles.

    Effective July 1,1997 Morgan  acquired the assets of Gem-Top  Manufacturing,
Inc. ("Gem-Top") from the Truck Accessories Group, Inc. Gem-Top manufactures and
distributes  light  truck  caps  primarily  to  commercial   customers  and  was
originally  acquired on March 16, 1993.  Since both  companies  are under common
control the  acquisition  was accounted for in a manner  similar to a pooling of
interests.

    Truck Accessories Group, Inc., ("TAG") Acquired on August 14, 1987, TAG is a
manufacturer and distributor of pickup truck "caps" and tonneau covers which are
fabricated  enclosures that fit over the open beds of pickup trucks,  converting
the beds into  weatherproof  storage areas. In addition,  TAG distributes  other
accessories  for  light  trucks,  minivans  and  sports  utility  vehicles.  TAG
operations are organized into two separate and distinct operating divisions: TAG
Manufacturing  Division,  manufactures caps and tonneau covers and certain other
accessories;  TAG  Distribution  Division,  operates  as a retail and  wholesale
distributor of products manufactured by TAG divisions and other suppliers.

     The TAG Manufacturing  Division includes Leer, which was acquired on August
14, 1987, 20th Century  Fiberglass  which was acquired June 29, 1995, and Raider
Industries  Ltd.,  a  Saskatchewan,  Canada  corporation  that  acquired the cap
manufacturing businesses of Raider and Lo Rider on June 30, 1995.

    The TAG Distribution  Division  includes Radco Industries,  Inc.,  ("Radco")
which was acquired on December 28, 1994. Century Distributing which was acquired
June 29, 1995, and Midwest Truck After Market ("MTA") which was acquired October
31, 1997.

    Lowy  Group,  Inc.  ("Lowy  Group")  Acquired  August 30,  1991,  Lowy Group
operates  in  the  floor  covering   business  through  three  divisions.   Lowy
Distribution  is a wholesale  floor  covering  distributor  that serves all or a
portion of twelve  Midwestern  states through six company  operated  facilities.
Blue Ridge  Carpet  Mills  designs,  manufactures  and markets  mid- to high-end
commercial  carpeting for sale throughout the United States and abroad.  Courier
Division uses state of the art equipment to dye and print patterns on commercial
and residential carpeting that is manufactured by Blue Ridge and other unrelated
companies.

    EFP  Corporation  ("EFP")  Acquired on August 2, 1985, EFP molds and markets
expandable foam products which are used as casting  patterns,  packaging,  shock
absorbing  and  materials   handling  products   primarily  by  the  automotive,
electronics,  furniture,  appliance and other  industries.  It also manufactures
products  used as thermal  insulators.  On August 31, 1992,  EFP acquired  Astro
Pattern  Corporation's  ("Astro")  assets.  Astro's  assets  are used to produce
machine tooling and wood patterns primarily for the foundry industry.

                                      -35-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


    On  September  8,  1995,  EFP sold  certain  assets  related  to its line of
beverage cooler products and recognized a net gain of $1,040,000.

     MIC Group Corp.  ("MIC  Group")  Acquired on June 19, 1992,  MIC Group is a
manufacturer,  investment  caster and assembler of precision metal parts for use
in the worldwide oil and gas exploration industry.

2. Summary of Significant Accounting Policies:

    Principles of Consolidation. The consolidated financial statements have been
prepared in  accordance  with  generally  accepted  accounting  principles.  All
intercompany accounts and transactions have been eliminated in consolidation.

    Restricted  Cash.  At December 31, 1997 and 1996,  substantially  all of the
Company's  cash is  restricted  pursuant  to the terms of the  revolving  credit
facility (See Note 8).

    Cash and Cash Equivalents.  For the purposes of the statement of cash flows,
the Company  considers all highly liquid  investments  with  maturities of three
months or less when purchased to be cash equivalents.

    Accounts Receivable.  Accounts receivable are stated net of an allowance for
doubtful accounts.  During the years ended December 31, 1997, 1996 and 1995, the
Company charged to expense $779,000, $723,000, and $2,079,000,  respectively, as
a provision  for doubtful  accounts and deducted  from the  allowance  $758,000,
$1,486,000, and $714,000, respectively, for write-offs of bad debts.

    Inventories.  Inventories are stated at the lower of cost or market. Cost is
determined  by the  last-in,  first-out  (LIFO)  method  for  certain  operating
companies  and by the  first-in,  first-out  (FIFO)  method  by other  operating
companies.

    Property,  Plant and Equipment.  Property,  plant and  equipment,  including
property  under capital  leases,  are stated at cost. The cost of property under
capital leases represents the present value of the future minimum lease payments
at the  inception of the lease.  Depreciation  and  amortization  is computed by
using the straight-line method over the estimated useful lives of the applicable
assets for financial  reporting purposes and accelerated  methods for income tax
purposes.

     The cost of  maintenance  and  repairs is charged to  operating  expense as
incurred and the cost of major  replacements  and  significant  improvements  is
capitalized.

    Warranty.  Certain Subsidiaries (Morgan, TAG and Lowy Group) provide product
warranties  for  periods  up to ten  years,  except  for TAG in  which  case the
warranty  period,  exclusive to the original truck owner, is in general but with
exclusions one year for parts,  five years for paint and lifetime for structure.
A provision for warranty  costs is included in cost of sales when goods are sold
based on historical  experience and the estimated warranty liability is adjusted
based on current performance.  Actual warranty costs could differ from estimates
made.

    Income Taxes.  The Company accounts for income taxes under the provisions of
Statement of Financial  Accounting Standards (SFAS) No. 109. Under SFAS No. 109,
deferred tax assets and liabilities are computed

                                      -36-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

based on the difference between the financial  statement and income tax bases of
assets and liabilities using the enacted tax rates. Deferred income tax expenses
or credits are based on the changes in the deferred tax asset or liability  from
period to period.

    Net Sales Recognition. Net sales are recognized upon shipment of the product
to customers,  except for Morgan where revenue is recognized and the customer is
billed upon final body assembly and quality inspection. Adjustments to arrive at
net sales are estimated allowances for discounts and returns.

    Earnings per Share.  Earnings per share is calculated by dividing net income
by the  weighted  average  number of shares  outstanding  during the period.  No
common stock equivalents exist.

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

    Foreign Currency Translation. The functional currency of a subsidiary of one
of the Company's  Subsidiaries is the applicable local currency. The translation
of the  foreign  currency  into U.S.  Dollars is  performed  for  balance  sheet
accounts  using the  exchange  rate in effect at the balance  sheet date and for
income statement accounts using a weighted average exchange rate for the period.
The gains or losses  resulting from such  translation are included as a separate
component of stockholder's equity (deficit).

     Recently  Issued  Accounting   Standards.   In  June  1997,  the  Financial
Accounting  Standards  Board ("FASB") issued  Statement of Financial  Accounting
Standards No. 130 - "Reporting  Comprehensive  Income" ("SFAS130") and Statement
of Financial  Accounting  Standards No. 131 - "Disclosure  About  Segments of an
Enterprise  and Related  Information"  ("SFAS 131").  Both SFAS 130 and SFAS 131
will be adopted in 1998.

        SFAS  130  establishes  standards  for  the  reporting  and  display  of
comprehensive  income  in the  financial  statements.  Comprehensive  income  is
defined  as the change in equity  during a period  from  transactions  and other
events and  circumstances  from non- owner sources.  SFAS 130 is not expected to
have a significant  impact on the  Company's  results of operations or financial
position.

        SFAS 131  changes  the way  segment  information  is  presented  from an
industry  segment  approach to a management  approach,  segments are  determined
based on the operations regularly reviewed by the chief operating decision maker
to make decisions  about resources to be allocated to the segment and assess its
performance.  The Company has not completed its evaluation of the impact of SFAS
131 on its financial statements.

        In February  1998,  the FASB issued  Statement of  Financial  Accounting
Standards  No.  132  -  "Employers'   Disclosures   about   Pensions  and  Other
Postretirement   Benefits"  ("SFAS  132")  that  revises   existing   disclosure
requirements  of SFAS 87  "Employers'  Accounting  for  Pensions"  and  SFAS 106
"Employers'  Accounting for  Postretirement  Benefits other than Pensions".  The
Company will adopt SFAS

                                      -37-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


132 in 1998 and does not expect it to have an impact on the Company's results of
operations or financial position.

3.  Acquisitions:

        Effective  October  31,  1997  Radco,  a  subsidiary  of  TAG,  acquired
substantially  all of the assets of MTA. MTA,  based in Tulsa,  Oklahoma,  was a
wholesale  distributor  of light  truck  and  vehicle  accessories.  Radco  paid
approximately  $2.5  million  of which  $2.1  million  was paid in cash and $0.5
million  evidenced by a 9% promissory  note payable in 20 consecutive  quarterly
installments of principal and interest.  Radco also assumed  $100,000 in closing
fees

        Concurrently  with  the  acquisition,  Radco  entered  into a five  year
non-compete agreement and a six month consulting agreement with the owner of MTA
pursuant  to which  the  owner  will be  compensated  for  providing  continuing
services  to,  and not  competing  with,  Radco.  Radco  will  pay the  owner an
aggregate of $100,000 each year under the terms of the non-compete agreement.

    The Company's  consolidated  results of operations on an unaudited pro forma
basis,  as though  MTA,  had been  acquired  on  January  1, 1996 are as follows
(Dollars in thousands, except per share amounts):
                                                           1997           1996
                                                           ----           ----
                                                               (Unaudited)
Net sales .............................................$ 454,513      $ 440,850
Operating income ......................................   11,043          9,832
Loss before extraordinary loss ........................   (7,507)        (5,875)
Net loss ..............................................   (7,507)        (6,135)

Net loss per common share before extraordinary loss ...   (2,454)        (1,921)
Net loss per common share .............................   (2,454)     $  (2,005)

        These pro forma results are presented  for  informational  purposes only
and do not purport to show the actual  results which would have occurred had the
business combinations been consummated on January 1, 1996.

    During June 1995, the Company's TAG subsidiary acquired substantially all of
the  assets  of  five  companies:   20th  Century   Fiberglass,   Inc.,  Century
Distributing,  Inc.,  Brown Industries  Ltd.,  Pro-More  Industries Ltd., and Lo
Rider Industries Inc. The aggregate purchase price approximated $10.3 million in
cash and TAG assumed  liabilities  of  approximately  $8.5 million of which $1.6
million was repaid in full at closing.  The results of all  businesses  acquired
during the year ended December 31, 1995, have been included in the  consolidated
financial statements from the dates of acquisition.


                                      -38-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

4.  Inventories:

   Consolidated net inventories consist of the following (dollars in thousands):
       December 31,
                                                1997         1996
                                                ----         ----
FIFO Basis Inventory:
        Raw Materials ..................      $14,580      $13,231
        Work in Process ................       13,450       12,052
        Finished Goods .................       11,327       12,436
                                              -------      -------
                                               39,357       37,719

LIFO Basis Inventory:
        Raw Materials ..................        2,160        2,041
        Work in Process ................        1,658        1,595
        Finished Goods .................        7,130        7,257
                                              -------      -------
                                               10,948       10,893
Total Inventory ........................      $50,305      $48,612
                                              =======      =======

        If the FIFO method had been used for all inventory, inventory would have
approximated  inventory  valued  on a LIFO  basis at  December  31,  1997 and at
December 31, 1996.

        Inventories  are stated  net of an  allowance  for  excess and  obsolete
inventory  of  $1,270,000   and  $1,754,000  at  December  31,  1997  and  1996,
respectively.  During the years ended  December  31,  1997,  1996 and 1995,  the
Company  charged  to  expense  and other  accounts  $2,243,000,  $2,453,000  and
$1,795,000,  respectively,  as a provision for excess and obsolete inventory and
deducted from the allowance $2,727,000, $1,727,000 and $1,341,000, respectively,
for write-offs of excess and obsolete inventory.

5. Closed and Excess Facilities and Assets Held for Sale

        During 1997 Morgan  committed to a plan to dispose of its idle  facility
in Mexico in 1998.  Accordingly,  Morgan began marketing the property and, based
on an estimate of the fair value less the cost to sell the property,  wrote down
the carrying value by $558,000 which was included in Closed and Excess  Facility
Cost in the accompanying consolidated statement of operations for the year ended
December 31, 1997.  The Mexico  facility has a net book value of  $1,200,000  at
December 31, 1997, which is included in Property, Plant and Equipment.

        In 1997  TAG  Distribution  closed  eight  unprofitable  stores  and its
administrative  office,  and TAG Manufacturing  incurred  additional  unexpected
expenses  with respect to  manufacturing  facilities  closed  during  1996.  The
closure of these excess  facilities  resulted in a charge of $1,748,000  for the
year ended December 31, 1997. In 1996, TAG Distribution closed four unprofitable
stores and TAG Manufacturing closed two manufacturing facilities, resulting in a
charge of $1,375,000 for the year ended December 31, 1996. Both such charges are
included in Closed and Excess  Facility  Cost in the  accompanying  consolidated
statements of  operations.  Of these charges  $1,111,000 in 1997 and $453,000 in
1996 were  non-cash  expenses  related to the  write-down  or disposal of assets
during those years. At December 31, 1997 accrued expenses included $547,000 with
respect to severance costs and lease obligations which run through

                                      -39-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


September 1999.  Approximately $271,000 of this accrual will be paid in 1998 and
the remainder will be paid in 1999.

       The Company received a letter of intent, dated December 23, 1997, to sell

the assets of the Lowy Distribution  division of Lowy Group Inc. At December 31,
1997 Lowy  Distribution  assets subject to sale were $9,547,000 less liabilities
of approximately $3,406,000.  During the years ended December 31, 1997, 1996 and
1995 Lowy Distribution  sales were $37,902,000,  $41,501,000 and $45,785,000 and
operating  income  was  $3,039,000,   $628,000  and  $1,521,000,   respectively.
Operating  profit during the year ended  December 31, 1997 included gains on the
sales of certain real estate of $2,738,000.  The anticipated sales proceeds from
the disposal of Lowy  Distribution's  assets approximate their carrying value at
December  31,  1997.  Any  sale is  subject  to  many  factors  including  terms
considered  satisfactory  to the management of the Company and no assurances can
be made that these transactions will occur.

       During the year ended  December 31, 1997,  Lowy Group sold two  warehouse
facilities  and realized a gain of  $3,233,000.  Operations in New Brighton were
moved to a new leased location. The facility in Ankenny was sold and leased back
for a term of 10 years. The deferred gain on sale of $622,000 will be recognized
over the period of the lease. The gain recognized  during 1997 of $2,738,000 has
been included in Other Income, net.

6.  Long Lived Assets

        Property,  plant  and  equipment  as of  December  31,  1997  and  1996,
consisted of the following (Dollars in thousands):

<TABLE>
<CAPTION>
                                       Range of Useful Lives        1997           1996
                                       ---------------------      -------        -------
<S>                                               <C>            <C>            <C>     
Land ....................................            --          $  4,065       $  4,122
Buildings and improvements ..............           5-32           20,722         21,012
Machinery and equipment .................           3-10           54,981         50,332
Furniture and fixtures ..................           2-10            7,959          7,385
Transportation equipment ................           2-10            3,867          4,129
Leasehold improvements ..................           3-10            5,244          5,449
Construction in progress ................            --             2,795          3,647
                                                                 --------       --------
                                                                   99,633         96,076
Accumulated depreciation and amortization                         (53,304)       (44,979)
                                                                 --------       --------
Property, plant and equipment, net ......                        $ 46,329       $ 51,097
                                                                 ========       ========
</TABLE>

     Depreciation  expense was  $9,701,000,  $9,191,000  and  $8,364,000 for the
years ended December 31, 1997, 1996 and 1995, respectively.


                                      -40-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



     Other assets and goodwill as of December 31, 1997 and 1996,  consist of the
following (Dollars in thousands):
<TABLE>
<CAPTION>

                                                                1997                             1996
                                                    --------------------------      ---------------------------
                                Amortization        Accumulated       Net Book      Accumulated       Net Book
                                    Period          Amortization        Value       Amortization        Value    
                                    ------          ------------        -----       ------------        -----
<S>                                <C>               <C>             <C>             <C>             <C>
Other Assets:
  Cash surrender value of
    life insurance ............       --             $     --        $    2,345      $     --        $    2,077
  Agreements not-to-compete ...      3-6                    901           1,275           3,467           1,581
  Debt issuance costs and other      3-10                 2,229           4,253           1,426           4,575
                                                     ----------      ----------      ----------      ----------
Total .........................                      $    3,130      $    7,873      $    4,893      $    8,233
                                                     ==========      ==========      ==========      ==========
Goodwill ......................      25-40           $    7,900      $   21,919      $    6,727      $   21,773
                                                     ==========      ==========      ==========      ==========
</TABLE>

       Goodwill is being amortized on a straight-line basis over forty years for
Morgan and twenty-five years for TAG.

        In accordance with FASB Statement No. 121, Accounting for the Impairment
of Long-Lived  Assets and for  Long-Lived  Assets to be Disposed of, the Company
records  impairment  losses on long-lived assets used in operations  when events
and circumstances  indicate that the assets may be impaired and the undiscounted
cash flows  estimated to be generated by those assets are less than the carrying
amounts of those  assets.  During the years ended  December 31,  1997,  1996 and
1995, TAG incurred  operating  losses of $10.1  million,  $6.9 million and $12.1
million,  respectively.  The continued losses at TAG have resulted in management
reviewing  various  options  related  to  the  TAG  business.   The  events  and
circumstances  resulting in the operating  performance  indicated that assets of
certain TAG operations, amounting to $24.3 million, may be impaired. However, an
estimate  of  undiscounted  cash  flows  from these  assets  indicated  that the
carrying  values of the assets would be expected to be recovered over the useful
life of the assets. Management's options related to the TAG business include the
possible  sale of all or  part  of the  business,  however,  management  has not
committed  to a formal plan to dispose of all or part of the TAG  business.  The
financial  statements have,  therefore,  been prepared assuming that the Company
continues to operate TAG.  However,  should the Company  decide in the future to
dispose  of all or part of TAG the Company  could  incur a loss on sale of up to
$20.0  million.  Similarly,  it is  reasonably  possible  that the  estimate  of
undiscounted  future  cash  flows  could  change  in the  future  requiring  the
recognition of an impairment loss.


7.     Short-term debt:

           Short-term  debt as of December  31,  1997 and 1996,  consists of the
following (Dollars in thousands):
<TABLE>
<CAPTION>
                                                                              1997      1996
                                                                              ----      ----
<S>                                                                           <C>       <C>
   Morgan:
   Bankers' acceptances generally 180 day terms with interest rates ranging
   from 4.9% to 7.7% ...................................................      $428      $917
                                                                              ====      ====
</TABLE>

                                      -41-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


8. Revolving Credit Agreements:

        Amounts  outstanding under the Revolving Credit Agreement as of December
31, 1997 and 1996 were (in thousands):
<TABLE>
<CAPTION>
                                                                    1997         1996
                                                                    ----         ----

<S>                                                               <C>          <C>    
$50,000,000 revolving loan due June 1999 ...................      $38,154      $28,238
 $5,000,000 revolving loan due October 2000 ................        1,609         --
                                                                  -------      -------
                Total ......................................      $39,763      $28,238
                                                                  =======      =======
</TABLE>

        On June 28, 1996, the Company  entered into a senior  secured  revolving
loan  agreement  (Revolving  Loan  Agreement)  providing  for  borrowing  by its
Subsidiaries  of up to $50.0  million.  The  arrangement  allows the  Company to
borrow  funds and  provides  for the  guarantee of letters of credit and certain
foreign exchange  contracts,  issued by the Company's banks, up to the lesser of
$50,000,000  or an amount based on advance rates applied to the total amounts of
eligible accounts  receivable and inventories of the  Subsidiaries.  The advance
rates  vary by  subsidiary  and range  between 75  percent  and 85  percent  for
receivables  and between 40 percent and 60 percent for inventory.  The Revolving
Loan Agreement  provides for borrowing at variable  rates of interest,  based on
either LIBOR (London  Interbank  Offered Rate, 5.6 percent at December 31, 1997)
or U.S.  prime rate (8.5  percent at December  31,  1997),  and expires June 28,
1999.  Interest is payable monthly including a fee of one-half of one percent on
the  amount  of unused  borrowings.  The  Subsidiaries  are  guarantors  of this
indebtedness, and inventory and receivables are pledged under the Revolving Loan
Agreement.   At  December  31,  1997,  the  Company  had  total   borrowings  of
$38,154,000,  bank  acceptances  of  $428,000  and letters of credit and foreign
exchange accommodations of $4,931,000 outstanding pursuant to the Revolving Loan
Agreement.  At December 31, 1997, the Company's unused available borrowing under
the Revolving Loan Agreement totaled approximately $6,487,000.

        During the year ended  December  31,1996 the  Company  wrote off certain
capitalized financing costs and recorded an extraordinary loss of $260,000,  net
of tax benefits, as a result of refinancing the revolver debt.

        The Revolving Loan Agreement contains  provisions allowing the lender to
accelerate debt repayment upon the occurrence of an event the lender  determines
to represent a material adverse change. Accordingly,  balances outstanding under
the  Revolving  Loan  Agreement  are  classified  as a  current  liability.  The
Revolving Loan Agreement also contains  restrictive  covenants which among other
things restrict the ability of the Company to dispose of assets,  incur debt and
restrict  certain  corporate  activities.  At December 31, 1997, the Company was
prohibited  from  paying  dividends  under  the  terms  of  the  Revolving  Loan
Agreement.  Additionally,  the Company's  cash balance is  restricted  under the
terms of the Revolving Loan Agreement.

        Radco is a non-guarantor of the Company's  Senior Notes (See Note 9) and
is not a Subsidiary  Guarantor  under the terms of the Company's  Revolving Loan
Agreement.  Concurrent with the acquisition of  substantially  all the assets of
MTA, Radco entered into a three-year  revolving credit  agreement  providing for
borrowings of up to the lesser of $5,000,000 or an amount based on advance rates
applied to the total amounts of eligible accounts  receivable and inventories of
Radco.  The  advance  rates are 80 percent  for  receivables  and 60 percent for
inventory. The revolving loan agreement provides for borrowing at a

                                      -42-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

variable rate of interest, based on the U.S. prime rate (8.5 percent at December
31, 1997), and expires October 31, 2000. Interest is payable monthly including a
fee of one  quarter  percent  on the  amount of unused  borrowings.  Radco  used
proceeds of  approximately  $1.7 million to finance the  acquisition  of the MTA
assets.  The  arrangement  allows  Radco to borrow  funds and  provides  for the
guarantee of letters of credit.

        At December 31, 1997,  Radco had total  borrowings  of  $1,609,000,  and
unused available borrowing capacity totaling approximately $.2 million.

        The Company used  proceeds from the Revolving  Loan  Agreement,  entered
into on June  28,  1996 to repay  all  borrowings  under  the  Revolving  Credit
Agreement entered into on May 23, 1994. The Revolving Credit Agreement contained
numerous  restrictive  covenants,  which,  among other  things,  restricted  the
ability of the Company to dispose of assets and incur debt and restrict  certain
corporate  activities.  In  addition,  the  Company  was  required  to  maintain
specified  financial  covenants  including a minimum net worth and debt coverage
ratio.  At December 31, 1995, the Company was not in compliance with the minimum
net worth  requirements or the debt coverage ratio as specified by the Revolving
Credit  Agreement and  borrowings  by certain  subsidiaries  had exceeded  their
borrowing base.

       The covenant  violations as of December 31, 1995 primarily  resulted from
the  Company  incurring  a net  loss of $8.5  million  in 1995,  which  included
significant losses at TAG, as a result of manufacturing problems associated with
new product  development,  design changes and paint finishing  processes.  These
problems  contributed  to higher than  normal  product  returns  and  production
delays.  Management of JBPCO and TAG,  began taking steps during 1995 to address
these  problems  including,  among  others,  redesigning  certain  products  and
implementing  additional  quality  control  procedures  and closing  inefficient
operations.

        Subsequent  to December 31, 1995,  upon  determination  of the available
borrowing  base,  the  Company  took  action to conform  the  borrowings  of the
subsidiaries to the limits of the then available  borrowing  bases. In addition,
the lenders  agreed to waive the covenant  violations and to amend the financial
covenants of the  Revolving  Credit  Agreement  through its May 1997  expiration
subject to completion of certain documentation requirements.

9.  Long-term debt and Note Offering:

        Long-term  debt  as of  December  31,  1997  and  1996  consists  of the
following (Dollars in the table in thousands):
<TABLE>
<CAPTION>
                                                                                  1997            1996
                                                                                  ----            ----
<S>                                                                           <C>             <C>
JBPCO:
        12 1/2% Senior Notes due 2004 ..................................      $ 100,000       $ 100,000
                                                                              ---------       ---------
</TABLE>

                                      -43-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<S>                                                                           <C>             <C>
TAG:
        Note payable, due October 1, 2002, quarterly principal payments
           of $25,000 plus interest at 9% ..............................            500            --
        Note payable, due June 15, 2000, monthly principal payments
           of $26,666 plus interest at U.S. prime, (8.5% at
            December 31, 1997) .........................................            800           1,120
        Obligations under various non-compete agreements ...............          1,384           1,490
        Obligations under capital leases ...............................            196             589
                                                                              ---------       ---------
                                                                                  2,880           3,199
                                                                              ---------       ---------
Morgan:
        Capital lease obligation due in monthly installments of $17,704
           including interest at 8.2%, through May 10, 1998 ............             90             284
        Other ..........................................................           --                28
                                                                              ---------       ---------
                                                                                     90             312
                                                                              ---------       ---------
Lowy Group:
        Life insurance policy loans, secured by the cash surrender value
           accumulated on each policy, balances are payable at the
           termination of the policy. Interest rates range from 5%
           to 8.6% .....................................................            190             184
        Other ..........................................................           --                 3
                                                                              ---------       ---------
                                                                                    190             187
                                                                              ---------       ---------
EFP:
        Various equipment notes, due in monthly or annual installments,
        interest from 8.12% to 10%, with maturities from May 1997 to
        September 1999, each collateralized by specific assets .........            478             678
        Other ..........................................................           --                83
                                                                              ---------       ---------
                                                                                    478             761
                                                                              ---------       ---------

MIC Group:
        Covenant not-to-compete.........................................             29             193
                                                                              ---------       ---------

Total long-term debt ...................................................        103,667         104,652
Less current portion ...................................................          1,376           1,885
                                                                              ---------       ---------
Long-term debt, less current portion ...................................      $ 102,291       $ 102,767
                                                                              =========       =========
</TABLE>


        The Senior Notes Indenture contains  restrictive  covenants which, among
other  things,  restrict the ability of the Company to dispose of assets,  incur
debt and restrict  certain  corporate  activities.  At December  31,  1997,  the
Company was prohibited from paying dividends under the terms of the Senior Notes
Indenture.

        The Company's  obligations under the Senior Notes are guaranteed by each
directly wholly-owned  Subsidiary of JBPCO (the "Subsidiary  Guarantors").  Each
guarantee is a senior  unsecured  obligation of the  Subsidiary  providing  such
Guarantee and ranks pari passu with all other senior  unsecured  indebtedness of
such  subsidiary.   In  addition,   the  Subsidiary   Guarantors  guarantee  the
indebtedness  outstanding  under the Revolving  Loan  Agreement and have pledged
substantially  all  of  their  assets.  Separate  financial

                                      -44-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


statements of the  Subsidiary  Guarantors  are not included  because (a) all the
Subsidiary Guarantors provide the Guarantees,  and (b) the Subsidiary Guarantors
are jointly and severally liable on a full and  unconditional  basis.  Condensed
financial   information   for  the  Subsidiary   Guarantors  and   non-guarantor
subsidiaries, as a group, is included in Note 17.

        The  Company  estimates  the fair value of the 12 1/2%  Senior  Notes at
December 31, 1997 to be  $110,000,000  based on their  publicly  traded value at
that date compared to a recorded amount of $100,000,000 as of December 31, 1997.

     Maturities.  Aggregate  principal  payments on long-term  debt for the next
five years subsequent to December 31, 1997, are as follows (In thousands):

1998 ...................................      $  1,376
1999 ...................................         1,181
2000 ...................................           623
2001 ...................................           200
2002 ...................................           100
Thereafter .............................       100,187
                                              --------
                                              $103,667
                                              ========

10. Operating Leases:

         The Company leases certain manufacturing facilities and equipment under
noncancelable  operating  leases certain of which contain renewal  options.  The
future minimum lease payments for the next five years subsequent to December 31,
1997 are as follows (Dollars in thousands):

1998 ...................................      $ 8,242
1999 ...................................        6,075
2000 ...................................        3,654
2001 ...................................        2,556
2002 ...................................        2,086
                                              -------
                                              $22,613
                                              =======

     Total rental expense under all operating leases was $8,417,000,  $7,694,000
and  $7,617,000  for  the  years  ended  December  31,  1997,   1996  and  1995,
respectively.


                                      -45-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


11. Income Taxes:

     The income tax provision  (benefit) consists of the following for the years
ended December 31, 1997, 1996 and 1995 (Dollars in thousands):

                                       1997          1996          1995
                                       ----          ----          ----
Current:
 Federal .....................      $  --         $  --         $  --
 State .......................        1,166           884         1,172
 Foreign .....................         --            --            --
Deferred:
 Federal .....................          525        (1,945)       (3,666)
 State .......................         (299)           70          (146)
 Foreign .....................         --            --             (82)
                                    -------       -------       -------
Income tax provision (benefit)      $ 1,393       $  (991)      $(2,722)
                                    =======       =======       =======

         The following table  reconciles the  differences  between the statutory
Federal  income tax rate and the effective tax rate for the years ended December
31, 1997, 1996 and 1995 (Dollars in thousands):

<TABLE>
<CAPTION>
                                                             1997                      1996                    1995
                                                      ------------------       -----------------        ------------------
                                                       Amount        %          Amount        %          Amount        %

<S>                                                   <C>           <C>        <C>           <C>        <C>           <C>
Tax provision (benefit) at statutory
   Federal income tax rate .....................      $(2,093)       34%       $(2,430)       34%       $(3,828)       34%
Valuation allowance ............................        1,277       (21)           --         --            --         --
Goodwill amortization ..........................          239        (4)           335        (5)           268        (2)
Non deductible expenses ........................          196        (3)           --         --            --         -- 
Federal income tax provision on foreign earnings          225        (4)           --         --            --         --
Expiration of ITC ..............................          663       (11)           --         --            --         -- 
State income taxes, net of Federal income
 tax benefit ...................................          474        (8)           517        (7)           980        (9)
Losses (profit) from foreign corporations ......          (52)        1            368        (5)           --         --
Other ..........................................          464        (7)           219        (3)          (142)        1
                                                      -------       ---        -------       ---        -------       ---
Provision (benefit) for income taxes
  and effective tax rates ......................      $ 1,393       (23%)      $  (991)       14%       $(2,722)       24%
                                                      =======       ===        =======       ===        =======       ===

</TABLE>


         Deferred  taxes  are  based on the  estimated  future  tax  effects  of
differences  between  the  financial  statements  and tax  basis of  assets  and
liabilities  given the  provisions of the enacted tax laws. The net deferred tax
assets and  liabilities  as of December  31, 1997 and 1996 are  comprised of the
following (Dollars in thousands):

                                      -46-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                                    1997             1996
                                                    ----             ----
Current deferred tax (assets):
Allowance for doubtful accounts ........      $     (994)      $     (764)
Employee benefit accruals and reserves .          (1,031)            (997)
Warranty liabilities ...................            --               (118)
Excess facility costs ..................            (252)            (328)
Other ..................................            --               (381)
                                              ----------       ----------
   Total current deferred tax (assets) .          (2,277)          (2,588)
Long term deferred tax (assets):
Tax benefit carryforwards ..............         (10,635)         (10,343)
Warranty liabilities ...................          (1,235)            (932)
Non-compete agreements .................            (579)            --
Other ..................................            (198)            --
Valuation allowance ....................           2,312            1,035
                                              ----------       ----------
   Total long term deferred tax (asset)          (10,335)         (10,240)
Long term deferred tax liabilities:
Depreciation and amortization ..........           3,645            4,603
Other ..................................           1,431              463
                                              ----------       ----------
   Net long term deferred tax (asset) ..          (5,259)          (5,174)
                                              ----------       ----------
           Net deferred tax assets .....      $   (7,536)      $   (7,762)
                                              ==========       ==========

       Tax Carryforwards. The Company has investment tax credit carryforwards of
approximately  $189,000 for U.S.  federal  income tax purposes which will expire
between  1998 and 2001 if not  previously  utilized.  The company has recorded a
valuation  allowance of $189,000 against the investment tax credit  carryforward
as the Company  believes  that the  corresponding  deferred tax asset may not be
realizable.  The Company has  alternative  minimum tax credit  carryforwards  of
approximately $817,000 for U.S. federal income tax purposes which may be carried
forward  indefinitely.  The  utilization of the  alternative  minimum tax credit
carryforward is restricted to the taxable income of one Subsidiary. In addition,
the Company has net operating loss carryforwards of approximately  $28.3 million
for U.S.  federal  income  tax  purposes  at  December  31,  1997,  which if not
utilized,  will begin to expire in 2002.  The Company  has  recorded a valuation
allowance of $2.1 million and $708,000, during the years ended December 31, 1997
and 1996,  respectively,  against the net operating  loss  carryforwards  as the
Company  believes  that  the  corresponding   deferred  tax  asset  may  not  be
realizable.

       The Company has considered  prudent and feasible tax planning  strategies
in  assessing  the need for the  valuation  allowance.  The  Company has assumed
approximately  $8.3 million ($10.6 million net of a valuation  allowance of $2.3
million) of benefits attributable to such tax planning strategies.  In the event
the  Company  were to  determine  in the  future  that  any  such  tax  planning
strategies  would not be  implemented,  an  adjustment to the deferred tax asset
would be charged to income in the period such determination was made.

12. Segment Data:

         The Company  operates in three  industry  segments:  Automotive,  Floor
Covering and Plastics and Other. The Automotive segment includes Morgan and TAG,
the Floor  Covering  segment  includes  Lowy

                                      -47-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Group,  and the  Plastics  and Other  segment  includes  EFP and MIC Group.  The
Company operates principally in only one geographic segment (the United States).
The  following  is a summary of the  industry  segment  data for the years ended
December 31, 1997, 1996 and 1995 (Dollars in thousands):

<TABLE>
<CAPTION>

                                                  Operating      Identifiable    Depreciation/     Capital
                                Net Sales           Income          Assets       Amortization    Expenditures
<S>                            <C>              <C>              <C>             <C>             <C>
1997:
Automotive* .............      $  317,211       $   (1,389)      $  122,415      $    7,970      $    5,778
Floor Covering ..........          69,724            7,150           23,813             384             155
Plastics and Other ......          61,516            7,763           24,753           3,083           1,228
  JBPCO .................            (915)          (2,783)           4,378             945             101
                               ----------       ----------       ----------      ----------      ----------
    Consolidated ........      $  447,536       $   10,741       $  175,359      $   12,382      $    7,262
                               ==========       ==========       ==========      ==========      ==========

1996:
 Automotive* ............      $  304,119       $      138       $  115,594      $    7,207      $    6,093
 Floor Covering .........          71,343            3,927           23,815             617             304
 Plastics and Other .....          56,925            7,539           25,074           3,363           1,650
  JBPCO .................            --             (2,535)           8,998             675              32
                               ----------       ----------       ----------      ----------      ----------
    Consolidated ........      $  432,387       $    9,069       $  173,481      $   11,862      $    8,079
                               ==========       ==========       ==========      ==========      ==========

1995:
 Automotive .............      $  325,249       $   (2,227)      $  121,196      $    6,400      $    8,128
 Floor Covering .........          74,955            4,944           24,018             678             875
 Plastics and Other .....          50,512            4,644           26,024           3,308           2,704
 JBPCO ..................            --             (2,718)           9,556             769             163
                               ----------       ----------       ----------      ----------      ----------
    Consolidated ........      $  450,716       $    4,643       $  180,794      $   11,155      $   11,870
                               ==========       ==========       ==========      ==========      ==========
</TABLE>

         *Includes a $2,306,000 and a $1,375,000 charge,  during the years ended
December 31, 1997 and 1996,  respectively,  associated with the closure or write
down in carrying value of certain excess facilities.

13.  Stockholder's Equity:

         As of December 31, 1997 and 1996, there were 100,000 shares  authorized
and 3,059 shares  outstanding of JBPCO common stock with a par value of $.01 per
share.  JBPCO was  incorporated  in Delaware.  No other classes of common stock,
preferred stock or common stock equivalents exist.

14.  Employee Benefit Plans:

Defined Contribution Plans

         JBPCO  401(k)  Plan.  Effective  January  1,  1996,  substantially  all
employees of the Company became  eligible to participate in the  JBPCO-sponsored
401(k)  savings  plan.  This plan allows  participating  employees to contribute
through salary deductions up to 15 percent of gross pay and provides for Company
matching  contributions  up to two  percent  of gross  pay as well as an  annual
discretionary  contribution.  Vesting in the Company matching contribution is 20
percent per year over the first five years.  The

                                      -48-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Company  incurred  expenses of $1,355,000 and $1,426,000  during the years ended
December  31,  1997 and 1996,  respectively,  including  administrative  fees of
approximately $75,000 in each year.

         The  Subsidiaries  (except MIC Group) had various defined  contribution
plans for their  employees prior to January 1, 1996.  Effective  January 1, 1996
certain of these plans were merged into the JBPCO 401 (k) plan.  Total  employer
contributions to remaining defined  contribution plans for all Subsidiaries were
$68,000,  $40,000 and $932,000 for the years ended  December 31, 1997,  1996 and
1995, respectively. Each Subsidiary's plan is summarized below.

         Morgan.  Morgan had a profit participation  program for certain members
of management which provided for payments to participants in 1995. This plan was
terminated in 1995.  Morgan  maintains a separate all employee,  noncontributory
profit sharing plan which provides for an annual  contribution at the discretion
of the board of directors.  This plan and the JBPCO 401(k) plan are administered
under a  master  trust  agreement,  which  became  effective  January  1,  1996.
Contributions  to the  noncontributory  profit  sharing  plan  are  based on the
earnings  of  Morgan  as  defined  under  the  plan  agreement.  Morgan  made no
contributions  to the plan  during the years  ended  December  31, 1997 and 1996
respectively.

         TAG.  TAG had a profit  sharing  plan that  covered  substantially  all
full-time  employees  which was  merged  into the JBPCO  401(k)  plan  effective
January 1, 1996.

         Lowy   Group.   Certain   warehouse   employees    participate   in   a
collectively-bargained,  multi-employer  defined  contribution  pension  plan to
which the Lowy Group makes required  payments.  The basis for  contributions and
the amount contributed is set forth in the collectively-bargained contract. Lowy
Group  makes  discretionary  contributions  to  individual  retirement  accounts
established by and for the benefit of certain  non-union  employees.  During the
year ended December 31, 1997 Lowy contributed $29,000 to the plan.

         EFP.  Certain  employees  of  EFP  who  are  covered  by  a  collective
bargaining  agreement,  participate in a defined  contribution  retirement  plan
whereby EFP's  contribution  is based on the number of hours worked.  During the
year ended December 31, 1997 EFP  contributed  $5,000 to the plan.  Employees of
EFP who were not covered by the collective bargaining agreement were eligible to
participate  in the  employer-sponsored  401(k) profit  sharing plan,  which was
merged into the JBPCO 401(k) plan effective January 1,1996.

         Substantially  all  employees of EFP's Astro  division are covered by a
defined  contribution  plan.  The Money  Purchase  Pension Plan  requires EFP to
contribute  four and one half  percent  of each  participant's  compensation  as
defined in the plan agreement.  Vesting is based on years of service. During the
year ended  December  31,1997  EFP  contributed  $34,000 to the plan.  Effective
January 1, 1996, the EFP Astro division's  401(k) profit sharing plan was merged
into the JBPCO 401(k) plan.  Also,  effective  January 1, 1996, the contribution
percentage  to the money  purchase  pension plan was reduced to two and one half
percent.

                                      -49-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


  Defined Benefit Plans

         Morgan, Lowy Group, TAG and EFP have defined benefit plans as discussed
below. The other Subsidiaries do not have defined benefit plans.

         Morgan.  Morgan  assumed  future  sponsorship  of the NSSC  (Morgan was
merged into NSSC during 1993) pension plan and  continues to make  contributions
to the plan in accordance with the funding  requirements of the Internal Revenue
Service.  No further benefits have accrued subsequent to February 12, 1992. Plan
assets  consist  primarily  of  investments  in two bank  funds  and the plan is
overfunded by approximately $493,000.

         Lowy Group.  Lowy Group has an unfunded  executive defined benefit plan
whereby deferred  compensation  agreements  provide a fixed amount of retirement
benefits  to  key  corporate  and  sales  employees.   The  accumulated  benefit
obligation  related to this plan is  approximately  $1.8 million at December 31,
1997 and 1996. Lowy Group makes no  contributions to the plan, and no assets are
held in trust to secure  benefits  accumulating  in the plan.  Lowy Group  does,
however,  maintain  life  insurance  policies to fund the plan  obligations  and
accumulate  cash surrender  values.  The cash surrender  value of life insurance
policies of which Lowy Group was beneficiary  totaled  $1,647,000 and $1,560,000
at  December  31,  1997  and  1996,  respectively,  and  is  included  in  other
non-current  assets in the accompanying  consolidated  balance sheets.  Payments
made to retired individuals in the plan were $142,000,  $136,000 and $147,000 in
1997, 1996 and 1995, respectively.  The benefits are based on the employee's age
at retirement and the fixed monthly benefit amount  specified in each individual
deferred compensation agreement. The actuarial present value of projected future
benefits attributed to employee service to date represents the projected benefit
obligation in the following table.

         EFP.  EFP  had  a  defined  benefit  plan  covering  substantially  all
full-time employees of one of its divisions.  Benefits under the plan were based
on years of service and a percentage of the employee's average monthly earnings.
This plan was  terminated  effective  April 15, 1996 and the assets  distributed
effective  October 10, 1996. The Company realized a gain,  during the year ended
December 31, 1996,  of  approximately  $200,000  upon  termination  of the plan.
Participants of this plan became eligible to participate in the J.B.  Poindexter
& Co., Inc. 401(k) plan effective January 1, 1996.

         TAG. TAG had a defined  benefit plan covering  hourly  employees of Gem
Top  working at least  1,000 hours per year.  The normal  retirement  benefit is
equal to $20 per month for each year of service.  Normal  retirement  date is 65
years of age. The plan was frozen  effective March 31, 1996, and at December 31,
1997 and 1996 plan assets approximated projected benefit obligations.

                                      -50-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         The  components  of net periodic  pension cost for the defined  benefit
plans of the Company are as follows (Dollars in thousands):
<TABLE>
<CAPTION>
                                                         1997        1996          1995
                                                         ----        ----          ----
<S>                                                     <C>         <C>         <C>    
Service costs benefits earned during the year ....      $  72       $  75       $   254
Interest costs on projected benefit obligation ...        340         342           575
Actual return on plan assets .....................       (659)       (338)       (1,031)
Net amortization & deferral and other costs ......        461        (216)          544
                                                        -----       -----       -------
Net pension expense (income) .....................      $ 214       $(137)      $   342
                                                        =====       =====       =======
</TABLE>

         The following table sets forth the funded status and amounts recognized
in the Company's  consolidated  balance sheets as of December 31, 1997 and 1996,
and the significant assumptions used in accounting for the defined benefit plans
(Dollars in table in thousands):
<TABLE>
<CAPTION>

                                                                          1997          1996
                                                                          ----          ----
<S>                                                                     <C>           <C>    
Accumulated benefit obligations ..................................      $ 4,817       $ 5,137
                                                                        =======       =======
Projected benefit obligations for services
  rendered to date, including vested benefits
  of $3,050,000 and $3,367,000 ...................................      $ 4,817       $ 5,137
Plan assets at fair value ........................................        3,543         3,511
                                                                        -------       -------
Projected benefit obligation in excess of plan assets ............       (1,274)       (1,626)
Unrecognized net (gain) loss from past experience
  different from that assumed and effects
  of changes in assumptions ......................................         (359)          (27)
Prior service cost not yet recognized in net periodic pension cost         --            --
Unrecognized transition cost .....................................         --            --
                                                                        -------       -------
Accrued pension liabilities ......................................      $(1,633)      $(1,653)
                                                                        =======       =======
Cash surrender value of Lowy Group's life insurance policies .....      $ 1,647       $ 1,560
                                                                        =======       =======
Major assumptions at measurement dates:
 Discount rate....................................................                    7.25% to 7.5%
 Expected long-term rate of return on plan assets.................                    8.0%

</TABLE>

       In accordance with SFAS No. 87, "Employers' Accounting for Pensions," the
Company recorded an increase in equity of $129,000,  to recognize a reduction in
the minimum liability in 1995.

15.  Commitments and Contingencies:

        Claims and  Lawsuits.  The  Company is  involved  in certain  claims and
lawsuits arising in the normal course of business. In the opinion of management,
the ultimate resolution of these matters will not have a material adverse effect
on the financial position or results of operations of the Company.

        Concentration  of Credit  Risk.  Concentration  of credit risk exists in
three  Subsidiaries.   Morgan  has  two  customers  (truck  leasing  and  rental
companies)  accounting for, on a combined basis,  approximately 46%, 40% and 50%
of Morgan's net sales during 1997, 1996 and 1995,  respectively and 18%, 14% and
21% of  consolidated  net sales,  respectively.  EFP has three  customers in the
electronics industry accounting for approximately 25% and 21% of EFP's net sales
in 1997 and 1996,  respectively and 2% of consolidated

                                      -51-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

net sales,  respectively.  MIC Group has an industry concentration pertaining to
international  oil field service companies with three customers in 1997 and four
customers in 1996 and 1995  representing  approximately  53%, 69% and 79% of MIC
Group's net sales and 3%, 4% and 3% of consolidated  net sales in 1997, 1996 and
1995, respectively.

        Letters  of  Credit  and Other  Commitments.  Morgan  had  approximately
$773,000 and $1,628,000 in letters of credit outstanding as of December 31, 1997
and 1996. The Company had $3,950,000 and $4,250,000 in standby letters of credit
outstanding at December 31, 1997 and 1996, respectively,  primarily securing the
Company's insurance programs.

        Environmental   Matters.   Morgan  has  been  named  as  a   potentially
responsible party ("PRP") with respect to the generation of hazardous  materials
alleged to have been  handled or disposed of at two Federal  Superfund  sites in
Pennsylvania and one in Kansas.  Although a precise estimate of liability cannot
currently be made with respect to these sites,  based upon information  known to
Morgan, the Company currently believes that it's proportionate share, if any, of
the ultimate costs related to any necessary  investigation  and remedial work at
those sites will not have a material adverse effect on the Company.

        Certain of the Company's operations utilize paints and solvents in their
businesses. Also, raw materials used by EFP contain pentane, which is a volatile
organic  compound  subject to regulation  under the Clean Air Act.  Although the
Company  believes that it has made sufficient  capital  expenditures to maintain
compliance  with  existing  laws and  regulations,  future  expenditures  may be
necessary if and when compliance standards and technology change.

        Self-Insured Risks. The Subsidiaries  utilize a combination of insurance
coverage and self-insurance  programs for health care and workers  compensation.
The portion of certain risks not covered by insurance are summarized as follows:
workers compensation  individual deductibles range from $100,000 to $250,000 and
health care  individual  deductibles  range from $25,000 to $75,000 with certain
Subsidiaries  self-insuring  up to $1,000,000  (aggregate  stop-loss) under both
workers compensation and health care coverage.

        The Company has reserves  recorded to cover the self-insured  portion of
these risks based on known facts and historical  trends and management  believes
that such  reserves are adequate and the ultimate  resolution  of these  matters
will not have a material adverse effect on the financial  position or results of
operations of the Company.

16. Related Party Transactions:

        Concurrently with the Note Offering on May 23, 1994, the Company entered
into  a  Management  Services  Agreement  with  Southwestern  Holdings,  Inc.  a
corporation ("Southwestern") owned by Mr. Poindexter. Pursuant to the Management
Services  Agreement,  Southwestern  provides services to the Company,  including
those of Mr. Poindexter and Mr. Magee its Chief Financial  Officer.  The Company
pays to Southwestern approximately $600,000 per year for these services, subject
to annual  automatic  increases based upon the consumer price index. The Company
may also pay a  discretionary  annual bonus to  Southwestern  subject to certain
limitations,  $63,000  was paid in 1995  and none was paid in 1997 or 1996.  The
Company and  Subsidiaries  use certain  facilities  provided by Southwestern for
meetings and conferences. The Company did not use the facilities during 1997 and
1996 and paid  Southwestern  $23,000 during 1995 for the use of the  facilities.
The Company  paid  Southwestern  approximately  $613,000,

                                      -52-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

$600,000 and $653,000 during 1997, 1996 and 1995, respectively. During 1995, the
Company paid approximately  $16,000 to a company owned by Mr. Poindexter for the
use of a private plane to transport company employees to the facilities provided
by  Southwestern.  A  subsidiary  of the  Company,  which  is  not a  restricted
subsidiary  under the terms of the Bond Indenture or a guarantor under the terms
of the Company's  Revolving Loan Agreement,  paid Southwestern  Holdings $60,000
and $50,000 during 1997 and 1996, respectively, for certain services.

     Mr.  Poindexter,  Mr.  Magee of  JBPCO  and  certain  members  of  Morgan's
management  are  partners in a  partnership  that leases to Morgan  certain real
property in Georgia.  Morgan paid $222,000 in rent to the  partnership  in 1997,
and approximately $200,000 during 1996 and 1995 pursuant to such lease.

        TAG leases certain real estate in Canada from an entity controlled by an
executive  vice  president  of TAG.  Total lease  expense for that  facility was
$117,000 and $114,000 in 1997 and 1996, respectively.

17. Supplemental Guarantor Information:

        The Company's  obligations under the Senior Notes are guaranteed by each
directly  wholly-owned   Subsidiary  of  JBPCO.  In  addition,   the  Subsidiary
Guarantors  guarantee the  indebtedness  outstanding  under the  Revolving  Loan
Agreement.  The  Indenture and Revolving  Loan  Agreement  provides for acquired
subsidiaries  subsequent to the issuance of the Senior Notes to be designated as
guarantors of the Senior Notes, provided certain financial ratio tests are met.

        The  following  consolidating  financial  information  is presented  for
purposes of complying with the reporting  requirements of the parent company and
the Guarantor Subsidiaries. The financial information includes condensed balance
sheet  information as of December 31, 1997 and 1996 and condensed  operating and
cash flow statement  information  for each of the three years ended December 31,
1997. The Company's non-guarantor subsidiaries are Radco Industries (acquired by
TAG in December  1994  including MTA acquired in October  1997),  Tile by Design
(acquired  by Lowy in November  1994),  and  Acero-Tec,  S.A. de C.V.  (Morgan's
Mexico subsidiary).  The Company believes that separate financial  statements or
other disclosures of the guarantors are not material to the investors.

<TABLE>
<CAPTION>
Consolidating Condensed Balance Sheet Information:
                                                                   December 31, 1997
                                               Guarantor      Non-guarantor     JBPCO and
                                             Subsidiaries     Subsidiaries    Eliminations    Consolidated
<S>                                           <C>              <C>             <C>             <C>
Assets
        Current assets .................      $   90,629       $    3,340      $       10      $   93,979
        Noncurrent assets ..............          71,945            4,961           4,474          81,380
                                              ----------       ----------      ----------      ----------
        Total assets ...................      $  162,574       $    8,301      $    4,484      $  175,359
                                              ==========       ==========      ==========      ==========
Liabilities and Equity
        Current liabilities ............      $   69,786       $    3,865      $      889      $   74,540
        Noncurrent liabilities .........          99,170            4,150           2,240         105,560
        Stockholder's equity ...........          (6,382)             286           1,355          (4,741)
                                              ----------       ----------      ----------      ----------
        Total liabilities and equity ...      $  162,574       $    8,301      $    4,484      $  175,359
                                              ==========       ==========      ==========      ==========
</TABLE>

                                      -53-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                   December 31, 1996
                                               Guarantor      Non-guarantor     JBPCO and
                                             Subsidiaries     Subsidiaries    Eliminations    Consolidated
<S>                                           <C>              <C>             <C>             <C>
Assets
        Current assets .................      $   86,220       $    1,336      $     (352)     $   87,204
        Noncurrent assets ..............          75,724            3,961           6,592          86,277
                                              ----------       ----------      ----------      ----------
        Total assets ...................      $  161,944       $    5,297      $    6,240      $  173,481
                                              ==========       ==========      ==========      ==========
Liabilities and Equity
        Current liabilities ............      $   62,641       $      569      $    1,628      $   64,838
        Noncurrent liabilities .........           1,903            3,710         100,000         105,613
        Stockholder's equity ...........          97,400            1,018         (95,388)          3,030
                                              ----------       ----------      ----------      ----------
        Total liabilities and equity ...      $  161,944       $    5,297      $    6,240      $  173,481
                                              ==========       ==========      ==========      ==========
</TABLE>

<TABLE>
<CAPTION>
Consolidating Condensed Income Statement Information for the Year ended:

                                                                   December 31, 1997
                                               Guarantor      Non-guarantor     JBPCO and
                                             Subsidiaries     Subsidiaries    Eliminations    Consolidated

<S>                                           <C>              <C>             <C>             <C>       
Net sales ..............................      $  436,694       $   11,756      $     (914)     $  447,536
Cost of sales ..........................         344,223            8,271            (914)        351,580
Income (loss) before
   extraordinary item ..................          (2,906)            (845)         (3,795)         (7,546)
Net loss ...............................      $   (2,906)      $     (845)     $   (3,795)     $   (7,546)
</TABLE>

<TABLE>
<CAPTION>
                                                                   December 31, 1996
                                               Guarantor      Non-guarantor     JBPCO and
                                             Subsidiaries     Subsidiaries    Eliminations    Consolidated
<S>                                           <C>              <C>             <C>             <C>       
Net sales ..............................      $  421,275       $   11,112      $     --        $  432,387
Cost of sales ..........................         330,206            7,751            --           337,957
Income (loss) before
   extraordinary item ..................          (7,099)            (437)          1,382          (6,154)
Net loss ...............................      $   (7,099)      $     (437)     $    1,122      $   (6,414)
</TABLE>

<TABLE>
<CAPTION>
                                                                   December 31, 1995
                                               Guarantor      Non-guarantor     JBPCO and
                                             Subsidiaries     Subsidiaries    Eliminations    Consolidated
<S>                                           <C>              <C>             <C>             <C>       
Net sales ..............................      $  440,104       $   10,612      $     --        $  450,716
Cost of sales ..........................         357,628            7,685            --           365,313
Income (loss) before
   extraordinary item ..................         (10,884)            (586)          2,934          (8,536)
Net income (loss) ......................      $  (10,884)      $     (586)     $    2,934      $   (8,536)
</TABLE>

                                      -54-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
Consolidating Condensed Statement of Cash Flows Information for the Year ended:


                                                                   December 31, 1997
                                               Guarantor      Non-guarantor     JBPCO and
                                             Subsidiaries     Subsidiaries    Eliminations    Consolidated
<S>                                           <C>              <C>             <C>             <C>    
Net cash provided (used) by
     operating activities ..............      $   (4,128)      $      748      $      865      $   (2.515)
                                              ----------       ----------      ----------      ----------
Capital expenditures ...................          (7,122)             (39)           (101)         (7,262)
Purchase of business ...................            --             (2,700)           --            (2,700)
Proceeds from sale of assets ...........           3,674             --              --             3,674
Other ..................................             (95)            --               (50)           (145)
                                              ----------       ----------      ----------      ----------
Net cash used in investing activities ..          (3,543)          (2,739)           (151)         (6,433)
                                              ----------       ----------      ----------      ----------
Net proceeds of
     revolving lines of credit .........           9,113            1,609             315          11,037
Net payments long-term
     debt and capital leases ...........          (1,772)             474            --            (1,298)
Other ..................................             --              (207)           --              (207)
                                              ----------       ----------      ----------      ----------
Net cash provided (used ) by
     financing activities ..............           7,341            1,876             315           9,532
                                              ----------       ----------      ----------      ----------
Increase (decrease) in restricted cash
      and cash equivalents .............      $     (330)      $     (115)     $    1,029      $      584
                                              ==========       ==========      ==========      ==========
</TABLE>

<TABLE>
<CAPTION>

                                                                   December 31, 1996
                                               Guarantor      Non-guarantor     JBPCO and
                                             Subsidiaries     Subsidiaries     Eliminations   Consolidated
<S>                                           <C>              <C>             <C>             <C> 
Net cash provided (used) by
     operating activities ..............      $   10,326       $     (416)     $      777      $   10,687
                                              ----------       ----------      ----------      ----------
Capital expenditures ...................          (8,048)             (11)            (32)         (8,091)
Other ..................................             594             --              --               594
                                              ----------       ----------      ----------      ----------
Net cash used in investing activities ..          (7,454)             (11)            (32)         (7,497)
                                              ----------       ----------      ----------      ----------
Net proceeds of
     revolving lines of credit .........             683             --              --               683
Net payments long-term
     debt and capital leases ...........          (2,106)            (122)           --            (2,228)
Other ..................................            (156)             156            (752)           (752)
                                              ----------       ----------      ----------      ----------
Net cash provided (used ) by
     financing activities ..............          (1,579)              34            (752)         (2,297)
                                              ----------       ----------      ----------      ----------
Increase (decrease) in restricted cash
      and cash equivalents .............      $    1,293       $     (393)     $       (7)     $      893
                                              ==========       ==========      ==========      ==========
</TABLE>

                                      -55-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                   December 31, 1995
                                               Guarantor      Non-guarantor     JBPCO and
                                             Subsidiaries     Subsidiaries    Eliminations    Consolidated
<S>                                           <C>              <C>             <C>             <C> 
Net cash provided (used) by
     operating activities ..............      $   (8,245)      $     (507)     $      591      $   (8,161)
                                              ----------       ----------      ----------      ----------
Capital expenditures ...................         (11,045)            (662)           (163)        (11,870)
Purchase of business ...................         (10,277)            --              --           (10,277)
Proceeds from sale of assets ...........           2,988             --              --             2,988
Other ..................................              19             --               127             146
                                              ----------       ----------      ----------      ----------
Net cash used in investing activities ..         (18,315)            (662)            (36)        (19,013)
                                              ----------       ----------      ----------      ----------
Net proceeds of
     revolving lines of credit .........          21,615             --              --            21,615
Net payments of long-term
     debt and capital leases ...........          (1,473)            (375)           --            (1,848)
Intercompany transfers .................           5,663              838          (6,501)           --
                                              ----------       ----------      ----------      ----------
Net cash provided (used ) by
     financing activities ..............          25,805              463          (6,501)         19,767
                                              ----------       ----------      ----------      ----------
Decrease in restricted cash and cash
     equivalents .......................      $     (755)      $     (706)     $   (5,946)     $   (7,407)
                                              ==========       ==========      ==========      ==========
</TABLE>


Item 9.  Changes  in  and  Disagreements  with  Accountants  on  Accounting  and
         Financial Disclosure as discussed in Form 8K filed on October 11, 1996.

         As discussed in Form 8K filed on October 11, 1996, during October 1996,
the Company engaged Ernst & Young LLP as the Company's  independent  auditors to
audit the Company's  consolidated financial statements for the fiscal year ended
December  31,  1996.  The Company  chose not to renew the  engagement  of Arthur
Andersen LLP, who previously served as the Company's independent  auditors.  The
change of independent auditors was approved by the Company's Board of Directors.

         In  connection  with the  audits  of the  Company  for the  year  ended
December 31, 1995 and since such time, there were no  disagreements  with Arthur
Andersen LLP on any matter of  accounting  principles  or  practices,  financial
statement disclosure, or auditing scope or procedure,  which, if not resolved to
the  satisfaction  of Arthur Andersen LLP, would have caused Arthur Andersen LLP
to make reference to the subject matter of the  disagreement  in connection with
its report.

                                      -56-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES

PART III

Item 10. Directors and Executive Officers of the Registrant

         The  directors  and  executive  officers  of the  Company are set forth
below.  All directors hold office until the next annual meeting of  stockholders
of the  Company  or until  their  successors  are duly  elected  and  qualified.
Executive  officers  of the  Company  are  appointed  by the Board of  Directors
annually and serve at the discretion of the Board of Directors.


      Name                 Age              Position
John B. Poindexter         53               Chairman of the Board, President
                                               and Chief Executive Officer
W.J. Bowen                 76               Director
Stephen P. Magee           50               Chief Financial Officer, Treasurer
                                               and Director
R.S. Whatley               46               Vice President, Controller
L.T. Wolfe                 49               Vice President Administration

     John B.  Poindexter has served as Chairman of the Board and Director of the
Company since 1988 and Chief  Executive  Officer  since 1994.  From 1985 through
1996, Mr. Poindexter was the majority limited partner of J.B.  Poindexter & Co.,
L.P., a privately held,  long-term equity  investment and management firm formed
by Mr.  Poindexter.  From 1983 through 1985, he was co-managing  partner of KD/P
Equities, a privately held equity investment firm that he co-founded.  From 1976
through 1985, Mr. Poindexter  worked for Smith Barney,  Harris Upham & Co. While
with  Smith  Barney,  he became a senior  vice  president  for its Smith  Barney
Venture Corporation and Smith Barney Capital Corporation ("SBCC") affiliates and
a partner in First Century Partnership II, an investment fund managed by SBCC.

     Stephen P. Magee has served as Treasurer  and Director of the Company since
the Company was formed in 1988 and Chief Financial Officer since 1994.

     W.J.  Bowen retired in 1992 as the Chairman of the Board of Transco  Energy
Company ("Transco"),  a diversified energy company based in Houston,  Texas. Mr.
Bowen  served  as Chief  Executive  Officer  of  Transco  from  1974  until  his
retirement from that position in 1987.

     R.S.  Whatley has served as Vice President,  Controller  since June,  1994.
Previously Mr.  Whatley held senior  financial  positions  with Vinmar,  Inc., a
chemical  trading company and Weatherford  International,  an oilfield  services
company.

     Larry T. Wolfe has served as Vice President of Administration  since May of
1995.   Previously  Mr.  Wolfe  was  Vice  President  of  Human   Resources  and
Administrative Services of Transco Energy Services, Inc.

     Directors  who are officers or employees of the Company do not receive fees
for serving as directors.  The Company pays $20,000 per year as director's  fees
to each outside director.

Other Significant Persons

     Although not an executive  officer of the  Company,  each of the  following
persons is an officer of the referenced Subsidiary or division thereof and is an
important contributor to the Company's operations:

         Name              Age              Position
James R. Chandler          62               President of EFP
Norman E. Gibbs, Jr.       58               President of Blue Ridge and Courier
Mike Hart                  51               President of Lowy Distribution
Jack Rhine                 64               President of MIC Group

                                      -57-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES
 

     James R. Chandler has served as President of EFP since 1978. Prior to 1978,
Mr. Chandler worked in various  marketing and executive  positions with the Ames
Division of Miles Laboratories, Inc. and in the management consulting section of
Price Waterhouse & Co.

     Norman E. Gibbs,  Jr. has served as President of Blue Ridge & Courier since
the  Company's  acquisition  of Lowy Group in 1991 and has more than 25 years of
experience in the carpet manufacturing  industry.  From 1973 until the Company's
acquisition of Lowy Group,  Mr. Gibbs served  successively  as an Executive Vice
President and President of Blue Ridge and, since 1981,  Courier for their former
owners.

     J. Michael  Hart,  was named  President of Lowy Group Inc. on June 2, 1995.
Mr. Hart has held a variety of positions  during his thirty year career with the
company  and  served as  Executive  Vice  President  immediately  preceding  his
appointment to this current position.

     Jack  Rhine has  served as  President  of MIC Group  since  April  1996 and
previously served as Chief Financial Officer from August 1993.

Item 11.  Executive Compensation

         The  following  table  sets forth  certain  information  regarding  the
compensation  paid to the  Company's  Chief  Executive  Officer  and  the  other
executive officers whose total annual salary and bonus are anticipated to exceed
$100,000 for the fiscal years ended December 31, 1997, 1996 and 1995:

<TABLE>
<CAPTION>
                                                                       Summary Compensation Table

                                                               Annual Compensation          All Other
         Name and Principal Position                      Year      Salary      Bonus      Compensation
         ---------------------------                      ----      ------      -----      ------------
<S>                                                       <C>      <C>          <C>           <C>    
         John B. Poindexter                               1997     $  (a)       $   -         $     -
              Chairman of the Board and                   1996        (a) 
              Chief Executive Officer                     1995        (a)

         Stephen P. Magee                                 1997     $  (a)       $  (b)        $      -
              Chief Financial Officer                     1996        (a)
                                                          1995        (a)
         R.S. Whatley Controller                          1997     $105,000     $   -         $     -
         L.T. Wolfe Vice President
               Administration                             1997     $165,000     $   -         $     -
                                                          1996     $160,000     $ 27,500      $     -
<FN>

(a)  Messrs.  Poindexter  and Magee do not receive  salaries  from the  Company.
     Rather, their services are provided to the Company pursuant to a Management
     Services Agreement. See "Management Services Agreement."

(b)  It is anticipated  that Mr. Magee will be eligible to receive in the future
     an annual bonus pursuant to the incentive plan described below.
</FN>
</TABLE>

                                      -58-
<PAGE>

                   J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


         The Company  implemented  an  incentive  plan  covering  certain of its
executive  officers.  Although  the  precise  terms of that  plan  have not been
established,  the Company  anticipates that it will be similar to the Subsidiary
Incentive Plans described below. Messrs. Poindexter and Magee are covered by the
various insurance programs provided by Morgan to its employees.

Management Services Agreement

         Concurrently  with  the  Note  Offering,  the  Company  entered  into a
Management Services Agreement with a corporation  ("Southwestern")  owned by Mr.
Poindexter. Pursuant to the Management Services Agreement, Southwestern provides
services to the Company,  including  those of Mr.  Poindexter  who serves as the
Company's Chairman of the Board and Chief Executive Officer and of Mr. Magee who
serves  as its  Chief  Financial  Officer.  The  Company  pays  to  Southwestern
approximately $600,000 per year for these services,  subject to annual automatic
increases  based  upon  the  consumer  price  index.   The  Company  may  pay  a
discretionary annual bonus to Southwestern for the provision of Mr. Poindexter's
and Mr.  Magee's  services  and may  increase  the annual fee payable  above the
automatic annual increase, in each case subject to certain limitations, if after
giving effect to such payment and/or increase the Company's  Consolidated EBITDA
Coverage Ratio is 2.00 to 1 or higher.  Pursuant to this agreement,  the Company
paid Southwestern $63,000 and in 1995 and none in 1997 and 1996.

Subsidiary Incentive Plans

         The Company has adopted an incentive  compensation  plan for members of
upper  management  of  each of its  Subsidiaries  (collectively  the  "Incentive
Plans") to provide for the payments of annual  bonuses based upon the attainment
of  performance-based  goals.  Eligible  employees will be entitled to receive a
bonus if the Subsidiary  attains or surpasses a stated  percentage (which varies
by Subsidiary) of that Subsidiary's  budgeted pre-tax profit, with the amount of
bonus being tied to the Subsidiary's actual pre-tax profits.  Individual bonuses
are then  allocated  among the eligible  employees  based upon their  individual
achievement of stated  performance  objectives.  The Subsidiaries  also maintain
certain other benefit plans for their  respective  officers and  employees.  See
Note 15 to the Consolidated Financial Statements for the Company.

Compensation Committee Interlocks and Insider Participation

         The Company does not have a compensation committee.  Instead, executive
compensation review decisions are made by the entire board of directors.

                                      -59-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


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

                                                           Beneficial  Ownership
                                                            Number      Percent
Directors, Officers and 5% Stockholders                    of Shares    of Class
- ---------------------------------------                    ---------    --------
John B. Poindexter                                           3,059         100%
     c/o J.B. Poindexter & Co., Inc.
     1100 Louisiana, Suite 5400
     Houston, Texas  77002

Stephen P. Magee                                              --            --
     c/o J.B. Poindexter & Co., Inc.
     1100 Louisiana, Suite 5400
     Houston, Texas  77002

W.J. Bowen                                                    --            --
     c/o J.B. Poindexter & Co., Inc.
     1100 Louisiana, Suite 5400
     Houston, Texas  77002

All directors and officers as a
group (6 persons)                                            3,059         100%

     Mr.  Poindexter  has sole voting and  investment  power with respect to all
shares that he beneficially owns.

Item 13.  Certain Relationships and Related Transactions

     Messrs. Poindexter and Magee and certain members of Morgan's management are
members of a partnership ("Bartow") that leases certain real property in Georgia
to  Morgan.  During  each of 1997,  1996 and  1995,  Morgan  paid  approximately
$200,000 as rent to Bartow,  and it will  continue to pay such rent to Bartow in
the  future.  The Company  believes  that the rent paid by Morgan to Bartow is a
competitive market rate for the location.

     The  Company  has  entered  into  a  Management   Services  Agreement  with
Southwestern  Holdings,  Inc.  a  corporation   ("Southwestern")  owned  by  Mr.
Poindexter. Pursuant to the Management Services Agreement, Southwestern provides
services to the Company,  including  those of Mr.  Poindexter  and Mr. Magee its
Chief Financial Officer. The Company pays to Southwestern approximately $600,000
per year for these services,  subject to annual  automatic  increases based upon
the consumer price index. The Company may also pay a discretionary  annual bonus
to  Southwestern  subject to certain  limitations.  $63,000 was paid in 1995 and
none  was  paid in 1997 or  1996.  The  Company  and  Subsidiaries  use  certain
facilities  provided by Southwestern for meetings and conferences.  Although the
Company  did not use the  facilities  during  1996 or  1997,  the  Company  paid
Southwestern $23,000 during 1995 for the use of the facilities. For all services
and facility use, the Company paid Southwestern approximately $613,000, $600,000
and

                                      -60-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


$653,000 during 1997, 1996 and 1995, respectively.

     The Company  believes that the amounts paid by it to  Southwestern  for the
use of these facilities is a market rate. A subsidiary of the Company,  which is
not a restricted  subsidiary  under the terms of the Senior Notes Indenture or a
guarantor  under the  terms of the  Company's  Revolving  Loan  Agreement,  paid
Southwestern Holdings $60,000 and $50,000 during 1997 and 1996, respectively for
certain services.

     A corporation owned by Mr. Poindexter had an airplane that the Company used
from time to time. During 1995, the Company paid  approximately  $16,000 for the
use of the airplane. The Company believes that the amount it paid for the use of
the airplane was a market rate.

     TAG leases  certain real estate in Canada from an entity  controlled  by an
executive  vice president of TAG. Total lease expenses was $117,000 and $114,000
in 1997 and 1996,  respectively,  the Company considers this to be a market rate
for the property.

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

     (a)(1)       Financial Statements - None, other than as previously listed 
                  in response to Item 8.
     (a)(2)       Financial Statement Schedules -  None
     (a)(3)       Exhibits
     3.1(a)       Second Restated Certificate of Incorporation
     3.1.1(e)     Certificate of First Amendment to Second Restated Certificate
                  of Incorporation.
     3.2(a)       Amended and Restated Bylaws
     4.1(e)       Form of 12 1/2% Senior Note due 2004 (included in Exhibit 4.2)
     4.2(e)       Indenture dated as of May 23, 1994
     4.2.1(f)     First Supplemental  Indenture dated as of May 11, 1995.
                  Incorporated by reference to Exhibit 4.1 to the Form
                  10-Q for the  quarterly  period ended June 30, 1995,  as filed
                  with the  Commission  on  August  15,  1995
     4.2.2(f)     Second  Supplemental Indenture  dated as of June 26, 1995.  
                  Incorporated by reference to Exhibit 4.2 to the Form 10-Q for 
                  the quarterly period ended June 30, 1995, as filed with the 
                  Commission on August 15, 1995.
     4.3(a)       List of certain promissory notes
     10.1.5(h)    Loan and Security Agreement by and among Congress Financial  
                  Corporation and J.B.Poindexter & Co.,Inc., dated June 28,1996.
     10.23(a)     Lease  Agreement, dated as of March 29, 1990,  between  Bartow
                  Partners, L.P. and Morgan Trailer Manufacturing Co., d/b/a 
                  Morgan Corporation, as amended by the First Amendment to Lease
                  Agreement, dated June 13, 1991
     10.24(a)     Form of Salary Continuance Agreement for director level
                  employees of Morgan Trailer Mfg. Co.
     10.25(a)     Form of Salary Continuance Agreement for officers of Morgan
                  Trailer Mfg. Co.
     10.26(a)     Form of Incentive Plan for certain employees of the 
                  Subsidiaries
     10.27(a)     Morgan Trailer Mfg. Co. Long-Term Management Equity
                  Appreciation Program
     10.32(a)     Lease  Agreement,  dated August 14,  1987,  between C&D Realty
                  Partnership and Leer, Inc., as amended by the Lease Option and
                  Amendment Agreement , dated as of August 14, 1992
     10.33(a)     Lease Agreement, dated August 14, 1987, between J&R Realty
                  Company and Leer, Inc.

                                      -61-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


     10.34(a)     Lease  Agreement,  dated August 14,  1987,  between BCD Realty
                  Partnership  with Leer,  Inc.,  as amended by the Lease Option
                  and Amendment Agreement,  dated as of August 14, 1992 (missing
                  page 2 of Amendment)
     10.35(a)     Lease  Agreement,  dated  August  14,  1987,  between  John M.
                  Collins  and Leer,  Inc.,  as amended by the Lease  Option and
                  Amendment  Agreement,  dated as of August  14,  1992,  and the
                  Addendum to Lease Agreement, dated as of August 1, 1993
     10.36(a)     Lease  agreement,  dated August 14,  1987,  between PCD Realty
                  Partnership and Leer, Inc., as amended by the Lease Option and
                  Amendment Agreement, dated as of August 14, 1992
     10.44(a)     Employment Agreement, dated January 1, 1994, between Lowy 
                  Group, Inc. and Norman E. Gibbs, Jr.
     10.46(a)     Non-competition Agreement, dated as of August 30,1991, between
                  Lowy Group, Inc. and Norman E. Gibbs, Jr.
     10.86(e)     Management Services Agreement dated as of May 23,1994, between
                  J.B. Poindexter & Co., Inc. and Southwestern Holdings, Inc.
     10.102(f)    Asset  Purchase  Agreement,  dated as of June 15, 1995,  among
                  Leer Inc., 20th Century  Fiberglass,  Inc., Steven E. Robinson
                  and Ronald E.  Hickman.  Incorporated  by reference to Exhibit
                  10.1 to the current  report on Form 8-K,  dated June 29, 1995,
                  as filed with the Commission on September 11, 1995
     10.103(f)    Promissory Note,  dated June 29, 1995,  executed by Leer, Inc.
                  Incorporated  by  reference  to  Exhibit  10.2 to the  current
                  report on Form 8-K,  dated  June 29,  1995,  as filed with the
                  Commission on September 11, 1995
     10.104(f)    Asset Purchase Agreement, dated as of June 15, 1995 among Leer
                  Inc.,  Century  Distributing,  Inc.,  Steven E.  Robinson  and
                  Ronald E. Hickman.  Incorporated  by reference to Exhibit 10.3
                  to the current  report on Form 8-K,  dated June 29,  1995,  as
                  filed   with   the    Commission   on   September   11,   1995
                  10.105(f)Consulting  Agreement,  dated  as of June  29,  1995,
                  between Leer,  Inc. and Steven E.  Robinson.  Incorporated  by
                  reference to Exhibit  10.4 to the current  report on Form 8-K,
                  dated June 29, 1995, as filed with the Commission on September
                  11, 1995
     10.106(f)    Consulting Agreement, dated as of June 29, 1995, between Leer,
                  Inc.  and Ronald E.  Hickman.  Incorporated  by  reference  to
                  Exhibit 10.5 to the current report on Form 8-K, dated June 29,
                  1995, as filed with the Commission on September 11, 1995.
     10.107(f)    Non-Competition  Agreement, dated as of June 29, 1995, between
                  Leer,  Inc. and Steven E. Robinson.  Incorporated by reference
                  to Exhibit 10.6 to the current  report on Form 8-K, dated June
                  29, 1995, as filed with the Commission on September 11, 1995.
     10.108(f)    Non-Competition  Agreement, dated as of June 29, 1995, between
                  Leer, Inc. and Ronald E. Hickman. Incorporated by reference to
                  Exhibit 10.7 to the current report on Form 8-K, dated June 29,
                  1995, as filed with the Commission on September 11, 1995.
     10.109(f)    Share Purchase Agreement dated as of June 30, 1995, between 
                  Raider Industries, Inc. and Martin Brown
     10.110(f)    Asset Purchase Agreement dated as of June 30, 1995, by and
                  between Raider Industries Inc.,Pro-More Industries Ltd., Brown
                  Industries (1976) Ltd. and Martin Brown
     10.111       Loan and Security Agreement by and between Congress Financial
                  Corporation and Radco  Industries Inc., dated October 31,1997
     10.112       Asset Purchase  Agreement by and among Radco  Industries Inc.,
                  and Midwest Truck After Market and William J. Avery, Sr. and 
                  Sarah A. Avery, dated October 31.1997.

                                      -62-
<PAGE>

                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


     21.1         Subsidiaries of the Registrant
     27.1         Financial data schedule


(a)  Incorporated by reference to the Company's  Registration  Statement on Form
     S-1 (No.  33-75154) as filed with the  Commission  on February 10, 1994
(b)  Incorporated by reference to the Company's  Amendment No. 1 to Registration
     Statement (No.  33-75154) as filed with the Commission on February 24, 1994
(c)  Incorporated by reference to the Company's  Amendment No. 2 to Registration
     Statement (No. 33-75154) as filed with the Commission on March 23, 1994 
(d)  Incorporated by reference to the Company's  Amendment No. 3 to Registration
     Statement  (No.  33-75154) as filed with the Commission on May 16, 1994 
(e)  Incorporated  by reference to the Company's  Annual Report on Form 10-K for
     the year ended December 31, 1994, as filed with the Commission on March 31,
     1995.
(f)  Incorporated  by reference to the Company's  Annual Report on form 10-K for
     the year ended December 31, 1995, as filed with the Commission on March 29,
     1996.
(g)  Incorporated  by reference to the Company's  Quarterly  Report on Form 10-Q
     for the quarter ended March 31, 1996,  as filed with the  Commission on May
     10, 1996. 
(h)  Incorporated  by reference to the Company's  Quarterly  Report on Form 10-Q
     for the quarter ended June 30, 1996, as filed with the Commission on August
     13, 1996.
- -----------------------

(b) Reports of Form 8-K.  The Company  filed the  following  reports on Form 8-K
during the year:
         None


Supplemental  Information to Be Furnished With Reports Filed Pursuant to Section
15 (d) of the Act by Registrants Which Have Not Registered  Securities  Pursuant
to Section 12 of the Act.

The  registrant  has not delivered to its security  holders any annual report to
security holders  covering the last fiscal year, proxy statement,  form of proxy
or other proxy soliciting material (as described under this caption in Form 10-K
as promulgated by the Securities and Exchange  Commission).  A copy of this Form
10-K will be sent to each registered  holder of the  registrant's 12 1/2% Senior
Notes due 2004.



                                      -63-
<PAGE>


                  J.B. POINDEXTER & CO., INC. AND SUBSIDIARIES


                                   SIGNATURES

       Pursuant  to the  requirements  of  Section  13 or 15(d)  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.

                                            J.B. POINDEXTER & CO., INC.


Date: March 27, 1998                        By: John B. Poindexter
                                            ----------------------
                                            John B. Poindexter, Chairman of the
                                            Board 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.



Date: March 27, 1998                        John B. Poindexter
                                            ------------------
                                            John B. Poindexter
                                            Chairman and Chief Executive Officer
                                            and Director
                                            (Principal Executive Officer)

Date: March 27, 1998                        Stephen P. Magee
                                            ----------------
                                            Stephen P. Magee
                                            Chief Financial Officer and Director
                                            (Principal Financial Officer)

Date: March 27, 1998                        W.J. Bowen
                                            ----------
                                            W.J. Bowen
                                            Director

Date: March 27, 1998                        Robert S. Whatley
                                            -----------------
                                            Robert S. Whatley
                                            Chief Accounting Officer
                                            (Principal Accounting Officer)







                                      -64-

                                [Execution Copy]







                           Loan and Security Agreement

                                 by and between

                         CONGRESS FINANCIAL CORPORATION
                                    as Lender

                                       and

                             RADCO INDUSTRIES, INC.
                                   as Borrower




                             Dated: October 31, 1997


<PAGE>


                                TABLE OF CONTENTS

                                                                            Page

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

SECTION 2.        CREDIT FACILITIES.......................................... 10
         2.1      Loans...................................................... 10
         2.2      Letter of Credit Accommodations............................ 11
         2.3      Availability Reserves...................................... 13

SECTION 3.        INTEREST AND FEES.......................................... 13
         3.1      Interest................................................... 13
         3.2      Closing Fee................................................ 14
         3.3      Servicing Fee.............................................. 14
         3.4      Unused Line Fee............................................ 14

SECTION 4.        CONDITIONS PRECEDENT....................................... 14
         4.1      Conditions Precedent to Initial Loans and Letter of Credit
                  Accommodations............................................. 14
         4.2      Conditions Precedent to All Loans and Letter of Credit 
                  Accommodations............................................. 17

SECTION 5.        GRANT OF SECURITY INTEREST................................. 17

SECTION 6.        COLLECTION AND ADMINISTRATION.............................. 18
         6.1      Borrower's Revolving Loan Account.......................... 18
         6.2      Statements................................................. 18
         6.3      Collection of Accounts..................................... 19
         6.4      Payments................................................... 20
         6.5      Authorization to Make Loans................................ 21
         6.6      Use of Proceeds............................................ 21

SECTION 7.        COLLATERAL REPORTING AND COVENANTS......................... 21
         7.1      Collateral Reporting....................................... 21
         7.2      Accounts Covenants......................................... 22
         7.3      Inventory Covenants........................................ 23
         7.4      Equipment Covenants........................................ 24
         7.5      Power of Attorney.......................................... 24
         7.6      Right to Cure.............................................. 25
         7.7      Access to Premises......................................... 25

SECTION 8.        REPRESENTATIONS AND WARRANTIES............................. 26
         8.1      Corporate Existence, Power and Authority; Subsidiaries..... 26
         8.2      Financial Statements; No Material Adverse Change........... 26

                                       (i)

<PAGE>



         8.3      Chief Executive Office; Collateral Locations............... 27
         8.4      Priority of Liens; Title to Properties..................... 27
         8.5      Tax Returns................................................ 27
         8.6      Litigation................................................. 27
         8.7      Compliance with Other Agreements and Applicable Law........ 27
         8.8      Employee Benefits.......................................... 28
         8.9      Environmental Compliance................................... 29
         8.10     Bank Accounts.............................................. 30
         8.11     Acquisition of Purchased Assets............................ 30
         8.12     Capitalization............................................. 30
         8.13     Accuracy and Completeness of Information................... 31
         8.14     Survival of Warranties; Cumulative......................... 31

SECTION 9.        AFFIRMATIVE AND NEGATIVE COVENANTS......................... 31
         9.1      Maintenance of Existence................................... 31
         9.2      New Collateral Locations................................... 32
         9.3      Compliance with Laws, Regulations, Etc..................... 32
         9.4      Payment of Taxes and Claims................................ 33
         9.5      Insurance.................................................. 33
         9.6      Financial Statements and Other Information................. 34
         9.7      Sale of Assets, Consolidation, Merger, Dissolution, Etc.... 35
         9.8      Encumbrances............................................... 35
         9.9      Indebtedness............................................... 36
         9.10     Loans, Investments, Guarantees, Etc........................ 38
         9.11     Dividends and Redemptions.................................. 38
         9.12     Transactions with Affiliates............................... 39
         9.13     Additional Bank Accounts................................... 39
         9.14     Compliance with ERISA...................................... 40
         9.15     Costs and Expenses......................................... 40
         9.16     Further Assurances......................................... 40

SECTION 10.     EVENTS OF DEFAULT AND REMEDIES............................... 41
         10.1     Events of Default.......................................... 41
         10.2     Remedies................................................... 43

SECTION 11.    JURY TRIAL WAIVER; OTHER WAIVERS
                      AND CONSENTS; GOVERNING LAW............................ 44
         11.1     Governing Law; Choice of Forum; Service of Process; Jury Trial
                  Waiver..................................................... 44
         11.2     Waiver of Notices.......................................... 45
         11.3     Amendments and Waivers..................................... 46
         11.4     Waiver of Counterclaims.................................... 46
         11.5     Indemnification............................................ 46

                                      (ii)

<PAGE>




SECTION 12.  TERM OF AGREEMENT; MISCELLANEOUS................................ 46
         12.1      Term...................................................... 46
         12.2      Notices................................................... 48
         12.3      Partial Invalidity........................................ 48
         12.4      Successors................................................ 48
         12.5      Entire Agreement.......................................... 48


                                      (iii)

<PAGE>




                                    INDEX TO
                             EXHIBITS AND SCHEDULES


     Exhibit A       Information Certificate

     Schedule 6.3    Bank Accounts

     Schedule 8.4    Existing Liens

     Schedule 8.7    Permits

     Schedule 8.8    Pension Matters

     Schedule 8.9    Environmental Matters

     Schedule 9.9    Existing Indebtedness

     Schedule 9.10   Existing Loans, Advances and Guarantees








                                       (i)

<PAGE>



                           LOAN AND SECURITY AGREEMENT


         This Loan and Security Agreement dated October 31, 1997 is entered into
by  and  between  Congress  Financial  Corporation,   a  California  corporation
("Lender") and Radco Industries, Inc., a Minnesota corporation ("Borrower").


                              W I T N E S S E T H:


         WHEREAS,   Borrower  has  requested  that  Lender  enter  into  certain
financing arrangements with Borrower pursuant to which Lender may make loans and
provide other financial accommodations to Borrower; and

         WHEREAS,  Lender  is  willing  to make  such  loans  and  provide  such
financial accommodations on the terms and conditions set forth herein;

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


SECTION
1.       DEFINITIONS

         All terms used  herein  which are  defined in Article 1 or Article 9 of
the  Uniform  Commercial  Code  shall have the  meanings  given  therein  unless
otherwise  defined in this Agreement.  All references to the plural herein shall
also mean the singular and to the singular shall also mean the plural unless the
context  otherwise  requires.  All references to Borrower and Lender pursuant to
the definitions set forth in the recitals hereto, or to any other person herein,
shall include  their  respective  successors  and assigns.  The words  "hereof",
"herein", "hereunder", "this Agreement" and words of similar import when used in
this  Agreement  shall refer to this Agreement as a whole and not any particular
provision of this Agreement and as this Agreement now exists or may hereafter be
amended, modified,  supplemented,  extended,  renewed, restated or replaced. The
word  "including"  when used in this Agreement  shall mean  "including,  without
limitation".  An Event of Default shall exist or continue or be continuing until
such Event of Default is waived in accordance with Section 11.3 or is cured in a
manner  satisfactory  to  Lender,  if such  Event of Default is capable of being
cured as determined by Lender.  Any accounting term used herein unless otherwise
defined in this Agreement shall have the meanings customarily given to such term
in accordance  with GAAP. For purposes of this  Agreement,  the following  terms
shall have the respective meanings given to them below:




                                        1

<PAGE>



         1.1 "Accounts"  shall mean all present and future rights of Borrower to
payment  for  goods  sold or  leased  or for  services  rendered,  which are not
evidenced  by  instruments  or  chattel  paper,  and  whether  or not  earned by
performance.

         1.2  "Affiliate"  shall mean, with respect to a specified  person,  any
other person (a) which directly or indirectly through one or more intermediaries
controls,  or is controlled by, or is under common control with,  such specified
person,  (b) which  beneficially  owns or holds five (5%) percent or more of any
class of the voting stock or other equity interest of such specified  person, or
(c) of which  five (5%)  percent  or more of the  voting  stock or other  equity
interest is beneficially  owned or held by such specified person or a Subsidiary
of such specified person. For purposes of this definition, "control" (including,
with correlative meanings,  the terms "controlling",  "controlled by" and "under
common control with") when used with respect to any specified  person shall mean
the  possession,  directly  or  indirectly,  of the power to direct or cause the
direction of the  management  and policies of such person,  whether  through the
ownership of voting stock, by agreement or otherwise.

         1.3   "Availability   Reserves"   shall   mean,   as  of  any  date  of
determination, such amounts as Lender may from time to time establish and revise
in good faith  reducing the amount of Loans and Letter of Credit  Accommodations
which would  otherwise  be available  to Borrower  under the lending  formula(s)
provided for herein: (a) to reflect events,  conditions,  contingencies or risks
which,  as determined  by Lender in good faith,  do or may affect either (i) the
Collateral or any other  property  which is security for the  Obligations or its
value,  (ii) the  assets,  business or  prospects  of Borrower or any Obligor or
(iii)  the  security  interests  and other  rights  of Lender in the  Collateral
(including  the  enforceability,  perfection  and  priority  thereof)  or (b) to
reflect  Lender's  good faith  belief that any  collateral  report or  financial
information furnished by or on behalf of Borrower or any Obligor to Lender is or
may have been  incomplete,  inaccurate or misleading in any material  respect or
(c) to  reflect  outstanding  Letter of Credit  Accommodations  as  provided  in
Section  2.2  hereof  or (d) in  respect  of any  state  of facts  which  Lender
determines in good faith  constitutes an Event of Default or may, with notice or
passage of time or both, constitute an Event of Default.

          1.4  "Blocked  Accounts"  shall have the  meaning set forth in Section
               6.3 hereof.

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

         1.6  "Change  of  Control"  shall  mean  the  occurrence  of any of the
following:  (a) any Person or Persons  (other  than a Permitted  Holder)  acting
together  which would  constitute  a "group" (a "Group") for purposes of Section
13(d)(3) of the Securities  Exchange Act, together with any Affiliates  thereof,
shall beneficially own (as defined in Rule 13d-3 of the Securities  Exchange Act
at least fifty (50%)  percent of the  aggregate  voting  power of all classes of
Capital



                                        2

<PAGE>



Stock of Borrower  entitled to vote  generally  in the  election of directors of
Borrower or (b) any Person or Group  (other than a Permitted  Holder),  together
with any Affiliates thereof,  shall succeed in having sufficient of its or their
nominees  elected to the Board of Directors  of Borrower so that such  nominees,
when added to any  existing  directors  remaining  on the Board of  Directors of
Borrower after such election who is an Affiliate of such Person or Group,  shall
constitute a majority of the Board of Directors of Borrower.

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

         1.8  "Collateral" shall have the meaning set forth in Section 5 hereof.

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



                                        3

<PAGE>



county or local,  and whether  foreign or domestic,  that are paid or payable by
any Person in respect of any period in accordance with GAAP.

         1.10 "Eligible  Accounts" shall mean Accounts created by Borrower which
are and  continue to be  acceptable  to Lender  based on the  criteria set forth
below. In general, Accounts shall be Eligible Accounts if:

               (a) such  Accounts  arise  from the actual and bona fide sale and
delivery  of goods by  Borrower  or  rendition  of  services  by Borrower in the
ordinary course of its business which  transactions  are completed in accordance
with the terms and provisions contained in any documents related thereto;

               (b) such  Accounts  are not unpaid after the lesser of sixty (60)
days past the original due date thereof or ninety (90) days from the date of the
original invoice for them;

               (c) such Accounts comply with the terms and conditions  contained
in Section 7.2(c) of this Agreement;

               (d)  such  Accounts  do not  arise  from  sales  on  consignment,
guaranteed  sale,  sale and return,  sale on  approval  (except for the right of
return  given to retail  customers  in the  ordinary  course of the  business of
Borrower in accordance with the then current return policy of Borrower,  so long
as such  policy is no more  favorable  to the retail  customer  in any  material
respect  than the policy in effect on the date  hereof),  or other  terms  under
which payment by the account debtor may be conditional or contingent;

               (e) such  Accounts  do not  constitute  the rights of Borrower to
payment from any credit card issuer,  credit card processor or other third party
arising  from sales of goods or  rendition  of  services to  customers  who have
purchased  such goods or services using a credit or debit card and such Accounts
do not constitute the rights of Borrower to payment from any credit card issuer,
credit  card  processor  or other  third  party in  connection  with the sale or
transfer  of Accounts  arising  pursuant  to the sale of goods or  rendition  of
services to customers who have  purchased  such goods or services using a credit
card or a debit card;

               (f) the chief executive office of the account debtor with respect
to such  Accounts is located in the United  States of  America,  or, at Lender's
option,  if  either:  (i) the  account  debtor  has  delivered  to  Borrower  an
irrevocable  letter of credit  issued or  confirmed  by a bank  satisfactory  to
Lender and payable  only in the United  States of America  and in U.S.  dollars,
sufficient to cover such Account,  in form and substance  satisfactory to Lender
and,  if  required  by Lender,  the  original  of such letter of credit has been
delivered  to Lender or Lender's  agent and the issuer  thereof  notified of the
assignment  of the  proceeds  of such  letter of credit to Lender,  or (ii) such
Account is subject to credit  insurance  payable to Lender  issued by an insurer
and on terms and in an amount  acceptable  to Lender,  or (iii) such  Account is
otherwise acceptable in all



                                        4

<PAGE>



respects to Lender  (subject to such lending  formula  with  respect  thereto as
Lender may determine);

               (g) such Accounts do not consist of progress  billings,  bill and
hold invoices or retainage  invoices,  except as to bill and hold  invoices,  if
Lender shall have received an agreement in writing from the account  debtor,  in
form  and  substance  satisfactory  to  Lender,   confirming  the  unconditional
obligation of the account debtor to take the goods related  thereto and pay such
invoice;

               (h) the account  debtor  with  respect to such  Accounts  has not
asserted a  counterclaim,  defense or  dispute  and does not have,  and does not
engage in transactions  which may give rise to, any right of setoff against such
Accounts  (but the portion of the Accounts of such  account  debtor in excess of
the amount at any time and from time to time owed by  Borrower  to such  account
debtor or claimed owed by such account debtor may be deemed Eligible Accounts);

               (i) there are no facts,  events or occurrences which would impair
the validity,  enforceability  or  collectability of such Accounts or reduce the
amount payable or delay payment thereunder;

               (j) such  Accounts are subject to the first  priority,  valid and
perfected security interest of Lender and any goods giving rise thereto are not,
and were not at the time of the sale thereof,  subject to any liens except those
permitted in this Agreement;

               (k) neither the account debtor nor any officer or employee of the
account  debtor with respect to such  Accounts is an officer,  employee or other
Affiliate of Borrower;

               (l) the account debtors with respect to such Accounts are not any
foreign  government,   the  United  States  of  America,  any  State,  political
subdivision,  department,  agency or  instrumentality  thereof,  unless,  if the
account  debtor  is  the  United  States  of  America,   any  State,   political
subdivision,  department,  agency  or  instrumentality  thereof,  upon  Lender's
request, the Federal Assignment of Claims Act of 1940, as amended or any similar
State  or  local  law,  if  applicable,  has  been  complied  with  in a  manner
satisfactory to Lender;

               (m) there are no  proceedings  or actions which are threatened or
pending  against the account  debtors with respect to such Accounts  which could
reasonably  be expected  to result in any  material  adverse  change in any such
account debtor's financial condition;

               (n) such  Accounts  are not  owed by an  account  debtor  who has
Accounts  unpaid more than the lesser of sixty (60) days past the  original  due
date thereof or ninety (90) days from the date of the original invoice for them,
constituting more than fifty (50%) percent of the total Accounts of such account
debtor;




                                        5

<PAGE>



               (o)  such  Accounts  are  owed by  account  debtors  whose  total
indebtedness  to Borrower  does not exceed the credit limit with respect to such
account  debtors as  determined  by Borrower  from time to time in the  ordinary
course of business to the extent such credit limits are  satisfactory  to Lender
(but the  portion  of the  Accounts  not in excess of such  credit  limit may be
deemed Eligible Accounts); and

               (p) such Accounts are owed by account debtors deemed creditworthy
at all times by Lender, as determined in good faith by Lender.

General criteria for Eligible  Accounts may be established and revised from time
to time by Lender in good faith.  Any Accounts  which are not Eligible  Accounts
shall nevertheless be part of the Collateral.

         1.11 "Eligible  Inventory" shall mean Inventory  consisting of finished
goods held for resale in the ordinary  course of the  business of Borrower,  raw
materials and  work-in-process  for such finished  goods which are acceptable to
Lender based on the criteria set forth  below.  In general,  Eligible  Inventory
shall not include (a) components which are not part of finished goods; (b) spare
parts for equipment;  (c) packaging and shipping materials; (d) supplies used or
consumed in  Borrower's  business;  (e)  Inventory at premises  other than those
owned and  controlled  by  Borrower,  except if Lender  shall have  received  an
agreement in writing from the person in possession of such Inventory  and/or the
owner or operator of such premises in form and substance  satisfactory to Lender
acknowledging  Lender's  first  priority  security  interest  in the  Inventory,
waiving  security  interests and claims by such person against the Inventory and
permitting  Lender  access to, and the right to remain on, the premises so as to
exercise  Lender's  rights and remedies and otherwise deal with the  Collateral;
(f)  Inventory  subject  to a security  interest  or lien in favor of any person
other than Lender except those  permitted in this  Agreement;  (g) bill and hold
goods; (h) unserviceable, obsolete or slow moving Inventory; (i) Inventory which
is not subject to the first priority,  valid and perfected  security interest of
Lender; (j) returned, damaged and/or defective Inventory; (k) returned Inventory
that is not held for resale;  (l)  Inventory  to be  returned  to  vendors;  (m)
Inventory subject to deposits made by a customer for sales of Inventory that has
not been delivered to the extent that such  Inventory has been  identified to be
sold to such  customer;  and (n)  Inventory  purchased  or sold on  consignment.
General criteria for Eligible Inventory may be established and revised from time
to time by Lender in good faith.  Any Inventory which is not Eligible  Inventory
shall nevertheless be part of the Collateral.

         1.12 "Environmental  Laws" shall mean all Federal,  State,  Provincial,
county, district, local and foreign laws, rules,  regulations,  ordinances,  and
consent decrees relating to workplace health and safety,  hazardous  substances,
pollution and environmental  matters, as now or at any time hereafter in effect,
applicable to the business of Borrower and its facilities  (whether or not owned
by any of them), including laws relating to emissions,  discharges,  releases or
threatened releases of pollutants, contamination, chemicals, or hazardous, toxic
or dangerous  substances,  materials or wastes into the environment  (including,
without limitation, ambient air, surface



                                        6

<PAGE>



water, ground water, land surface or subsurface strata) or otherwise relating to
the generation, manufacture,  processing, distribution, use, treatment, storage,
disposal,  transport  or handling of  pollutants,  contaminants,  chemicals,  or
hazardous, toxic or dangerous substances, materials or wastes.

         1.13  "Equipment"  shall mean all of Borrower's now owned and hereafter
acquired  equipment,  machinery,  computers  and computer  hardware and software
(whether  owned  or  licensed),   vehicles,  tools,  furniture,   fixtures,  all
attachments, accessions and property now or hereafter affixed thereto or used in
connection  therewith,  and  substitutions  and replacements  thereof,  wherever
located.

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

         1.15 "ERISA  Affiliate" shall mean any person required to be aggregated
with Borrower or any of its Subsidiaries under Sections 414(b) and 414(c) of the
Code (and  Sections  414(m) or 414(o)  of the Code for  purposes  of  provisions
relating to Section 412 of the Code).

         1.16 "Event of Default"  shall mean the  occurrence or existence of any
event or condition described in Section 10.1 hereof.

         1.17 "Excess  Availability"  shall mean the amount,  as  determined  by
Lender,  calculated  at any time,  equal to: (a) the lesser of (i) the amount of
the Loans available to Borrower as of such time based on the applicable  lending
formulas  multiplied  by the Net Amount of  Eligible  Accounts  and the Value of
Eligible  Inventory,  as determined by Lender,  and subject to the sublimits and
Availability Reserves from time to time established by Lender hereunder and (ii)
the Maximum Credit, minus (b) the sum of: (i) the amount of all then outstanding
and unpaid Obligations,  plus (ii) the aggregate amount of all trade payables of
Borrower which are more than sixty (60) days past due as of such time.

         1.18 "Financing  Agreements" shall mean,  collectively,  this Agreement
and all notes, guarantees,  security agreements and other agreements,  documents
and  instruments  now or at any time  hereafter  executed  and/or  delivered  by
Borrower or any Obligor in connection with this Agreement, as the same now exist
or may hereafter be amended, modified, supplemented, extended, renewed, restated
or replaced.

         1.19 "GAAP" shall mean generally accepted accounting  principles in the
United  States of  America  as in  effect  from time to time as set forth in the
opinions and pronouncements of the Accounting  Principles Board and the American
Institute of Certified Public  Accountants and the statements and pronouncements
of  the  Financial  Accounting  Standards  Board  which  are  applicable  to the
circumstances as of the date of determination consistently applied.



                                        7

<PAGE>



         1.20 "Hazardous Materials" any hazardous or toxic substances, materials
and wastes,  including,  without limitation,  petroleum,  flammable  explosives,
asbestos,   radioactive  materials,   biological   substances,   polychlorinated
biphenyls,  pesticides,  herbicides,  industrial slag, solvents and/or any other
substances,  materials  or wastes that are or become  regulated  as hazardous or
toxic under any Environmental Law.

         1.21 "Information  Certificate" shall mean the Information  Certificate
of Borrower  constituting  Exhibit A hereto containing material information with
respect  to  Borrower,  its  business  and  assets  provided  by or on behalf of
Borrower to Lender in connection  with the preparation of this Agreement and the
other Financing Agreements and the financing arrangements provided for herein.

         1.22  "Inventory"  shall mean all of Borrower's now owned and hereafter
existing or acquired  raw  materials,  work in process,  finished  goods and all
other inventory of whatsoever kind or nature, wherever located.

         1.23  "JBPCO"  shall  mean J.B.  Poindexter  & Co.,  Inc.,  a  Delaware
corporation, and its successors and assigns.

         1.24  "Leer"  shall mean Leer  Acquisition  Company,  Inc.,  a Delaware
corporation, and its successors and assigns.

         1.25  "Letter  of Credit  Accommodations"  shall  mean the  letters  of
credit,  acceptances with respect to drafts issued under such letters of credit,
merchandise  purchase or other guaranties which are from time to time either (a)
issued or opened by Lender for the  account of  Borrower  or any  Obligor or (b)
with respect to which Lender has agreed to indemnify the issuer or guaranteed to
the issuer the performance by Borrower of its obligations to such issuer.

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

         1.27 "Management Services Agreement" shall mean the Management Services
Agreement,  dated  February 1, 1996,  by and between  Borrower and  Southwestern
Holdings, Inc., a Texas corporation,  as the same now exists or may hereafter be
amended, modified, restated, extended, renewed, restated or replaced.

         1.28 "Maximum Credit" shall mean the amount of $5,000,000.

         1.29 "Net Amount of Eligible  Accounts"  shall mean the gross amount of
Eligible Accounts less (a) sales, excise or similar taxes included in the amount
thereof and (b) returns, discounts, claims, credits and allowances of any nature
at any time  issued,  owing,  granted,  outstanding,  available  or claimed with
respect thereto.



                                        8

<PAGE>



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

         1.31 "Obligor" shall mean any guarantor,  endorser, acceptor, surety or
other person liable on or with respect to the Obligations or who is the owner of
any property which is security for the Obligations, other than Borrower.

         1.32  "Payment Account" shall have the meaning set forth in Section 6.3
hereof.

         1.33 "Permitted  Holder" shall mean John B. Poindexter,  his executors,
administrators  or  similar  legal  representatives,  or  any  Person  which  is
controlled, directly or indirectly by any of the foregoing.

         1.34   "Person"   or   "person"   shall  mean  any   individual,   sole
proprietorship, partnership, corporation (including any corporation which elects
subchapter  S status  under the  Internal  Revenue  Code of 1986,  as  amended),
limited  liability  company,  limited  liability  partnership,  business  trust,
unincorporated  association,  joint stock  corporation,  trust, joint venture or
other entity or any  government  or any agency or  instrumentality  or political
subdivision thereof.

         1.35 "Plan" shall mean any employee  benefit plan within the meaning of
Section  3(2) of ERISA  that is  subject  to Title  IV of  ERISA  maintained  by
Borrower or any ERISA Affiliate.

         1.36  "Prime  Rate"  shall  mean the rate  from  time to time  publicly
announced  by  CoreStates  Bank,  N.A.,  or its  successors,  at its  office  in
Philadelphia,  Pennsylvania,  as its prime rate,  whether or not such  announced
rate is the best rate available at such bank.

         1.37 "Purchase  Agreements" shall mean,  individually and collectively,
the Asset Purchase  Agreement,  dated on or about the date hereof,  by and among
Borrower,  Seller,  William J. Avery, Sr. and Sara A. Avery, together with bills
of sale,  quitclaim deeds,  assignment and assumption  agreements and such other
instruments  of transfer as are  referred to therein and all side  letters  with
respect thereto,  and all agreements,  documents and instruments executed and/or
delivered in  connection  therewith,  as all of the  foregoing  now exist or may
hereafter be amended,  modified,  supplemented,  extended,  renewed, restated or
replaced; provided, that, the term



                                        9

<PAGE>



"Purchase  Agreements"  as used herein  shall not include any of the  "Financing
Agreements" as such term is defined herein.

         1.38  "Purchased  Assets"  shall mean all of the assets and  properties
acquired by Borrower from Seller pursuant to the Purchase Agreements.

         1.39 "Receivables" shall mean all present and future (a) Accounts;  (b)
rights of Borrower to payment from any credit card issuer, credit card processor
or other third party  arising  from sales of goods or  rendition  of services to
customers  who have  purchased  such goods or services  using a credit card or a
debit card and rights of Borrower to payment from any credit card issuer, credit
card  process or other  third party in  connection  with the sale or transfer of
Accounts  arising  pursuant  to the sale of goods or  rendition  of  services to
customers  who have  purchased  such goods or services  using a credit card or a
debit card; (c) chattel paper,  documents and  instruments (i) which evidence or
relate to Accounts  and  Inventory  and  including  documents  of title or other
documents  representing  them, or (ii) which  evidence or relate to  instruments
evidencing  indebtedness  arising  pursuant  to  Accounts  or any  of the  other
Collateral;  and (d) rights of  Borrower to payment  arising  pursuant to loans,
advances or other financial  accommodations  made or provided by Borrower to any
other person.

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

         1.41 Securities Exchange Act" shall mean the Securities Exchange Act of
1934,  as the same now  exists or may  hereafter  from time to time be  amended,
modified,  recodified or supplemented,  together with all rules, regulations and
interpretations thereunder or related thereto.

         1.42 "Seller" shall mean Midwest Truck After Market,  Inc., an Oklahoma
corporation, and its successors and assigns.

         1.43  "Subsidiary"  shall mean any  corporation  of which  fifty  (50%)
percent or more of the outstanding  securities of any class or classes  thereof,
as to which the holders thereof are ordinarily, in the absence of contingencies,
entitled to elect a majority of the  directors  (or Persons  performing  similar
functions) of such corporation, is now hereafter directly or indirectly (through
one or more  intermediaries)  owned by  Borrower  and/or  any one or more of its
Subsidiaries.




                                       10

<PAGE>



         1.44 "Value" shall mean,  as  determined by Lender in good faith,  with
respect to  Inventory,  the lower of (a) cost  computed on a  first-in-first-out
basis in accordance with GAAP or (b) market value.


SECTION 2.     CREDIT FACILITIES

         2.1 Loans.

               (a)  Subject  to and  upon the  terms  and  conditions  contained
herein,  Lender  agrees to make Loans to  Borrower  from time to time in amounts
requested by Borrower up to the amount equal to the sum of:

                     (i)  the  lesser of (A)  eighty  (80%)  percent  of the Net
                          Amount of Eligible Accounts and (B) $1,000,000, plus

                     (ii)  sixty   (60%)   percent  of  the  Value  of  Eligible
Inventory, minus

                     (iii) any Availability Reserves.

               (b) Lender may, in its  discretion,  from time to time,  upon not
less than five (5) days prior notice to Borrower, (i) reduce the lending formula
with respect to Eligible  Accounts to the extent that Lender  determines in good
faith that:  (A) the dilution with respect to the Accounts for any period (based
on the ratio of (1) the aggregate amount of reductions in Accounts other than as
a result of payments  in cash to (2) the  aggregate  amount of total  sales) has
increased in any material  respect or may be reasonably  anticipated to increase
in  any  material   respect  above  historical   levels,   or  (B)  the  general
creditworthiness of account debtors has declined in any material respect or (ii)
reduce the lending  formula(s) with respect to Eligible  Inventory to the extent
that  Lender  determines  in good  faith  that:  (A) the  number  of days of the
turnover of the Inventory for any period has changed in any material  respect or
(B) the liquidation  value of the Eligible  Inventory,  or any category thereof,
has  decreased,  or (C) the  nature  and  quality  or mix of the  Inventory  has
deteriorated so as to adversely affect the Value of the Inventory or the ability
of Lender to realize  thereon.  In  determining  whether  to reduce the  lending
formula(s), Lender may consider events, conditions, contingencies or risks which
are also considered in determining  Eligible Accounts,  Eligible Inventory or in
establishing Availability Reserves.

               (c) Except in Lender's  discretion,  (i) the aggregate  amount of
the Loans and Letter of Credit Accommodations  outstanding at any time shall not
exceed the Maximum Credit and (ii) the aggregate amount of Loans  outstanding at
any  time  based  on  Eligible   Inventory   consisting  of  raw  materials  and
work-in-process  shall not exceed  $100,000.  In the event that the  outstanding
amount of any component of the Loans, or the aggregate amount of the outstanding
Loans and Letter of Credit  Accommodations,  exceed the amounts  available under
the lending  formulas,  the  sublimits for Letter of Credit  Accommodations  set
forth in Section 2.2(d) or the Maximum



                                       11

<PAGE>



Credit, as applicable, such event shall not limit, waive or otherwise affect any
rights of Lender in that  circumstance  or on any future  occasions and Borrower
shall,  upon  demand  by  Lender,  which may be made at any time or from time to
time,  immediately  repay to Lender the entire amount of any such excess(es) for
which payment is demanded.

         2.2   Letter of Credit Accommodations.

               (a)  Subject  to and  upon the  terms  and  conditions  contained
herein,  at the  request of  Borrower,  Lender  agrees to provide or arrange for
Letter of Credit Accommodations for the account of Borrower containing terms and
conditions  acceptable  to Lender and the issuer  thereof.  Any payments made by
Lender to any issuer  thereof  and/or  related  parties in  connection  with the
Letter of Credit  Accommodations  shall constitute  additional Loans to Borrower
pursuant to this Section 2.

               (b) In addition to any charges,  fees or expenses  charged by any
bank or issuer in connection with the Letter of Credit Accommodations,  Borrower
shall pay to Lender a letter of credit fee at a rate  equal to two (2%)  percent
per  annum  on  the  daily   outstanding   balance   of  the  Letter  of  Credit
Accommodations for the immediately preceding month (or part thereof), payable in
arrears as of the first day of each succeeding month, except that Borrower shall
pay to Lender such letter of credit fee, at Lender's option,  without notice, at
a rate equal to four (4%)  percent per annum on such daily  outstanding  balance
for: (i) the period from and after the date of termination or non-renewal hereof
until  Lender  has  received   full  and  final   payment  of  all   Obligations
(notwithstanding  entry of a judgment against Borrower) and (ii) the period from
and after the date of the  occurrence of an Event of Default for so long as such
Event of Default is continuing  as  determined by Lender.  Such letter of credit
fee shall be calculated on the basis of a three hundred sixty (360) day year and
actual days elapsed and the obligation of Borrower to pay such fee shall survive
the termination or non-renewal of this Agreement.

               (c) No Letter of Credit  Accommodations shall be available unless
on the date of the proposed issuance of any Letter of Credit Accommodations, the
Loans available to Borrower  (subject to the Maximum Credit and any Availability
Reserves)  are equal to or greater  than:  (i) if the proposed  Letter of Credit
Accommodation is for the purpose of purchasing  Eligible  Inventory,  the sum of
(A) the percentage equal to one hundred (100%) percent minus the then applicable
percentage set forth in Section  2.1(a)(ii)  above of the Value of such Eligible
Inventory,  plus  (B)  freight,  taxes,  duty and  other  amounts  which  Lender
estimates  must be paid in connection  with such  Inventory upon arrival and for
delivery to one of Borrower's locations for Eligible Inventory within the United
States of America and (ii) if the proposed Letter of Credit Accommodation is for
any other  purpose,  an amount equal to one hundred  (100%)  percent of the face
amount thereof and all other  commitments  and  obligations  made or incurred by
Lender with respect thereto.  Effective on the issuance of each Letter of Credit
Accommodation,  an  Availability  Reserve shall be established in the applicable
amount set forth in Section 2.2(c)(i) or Section 2.2(c)(ii).




                                       12

<PAGE>



               (d) Except in Lender's discretion,  the amount of all outstanding
Letter of Credit  Accommodations  and all other commitments and obligations made
or  incurred  by Lender in  connection  therewith  shall not at any time  exceed
$500,000.  At any  time an  Event  of  Default  exists  or has  occurred  and is
continuing,  upon Lender's request, Borrower will either furnish cash collateral
to secure the  reimbursement  obligations  to the issuer in connection  with any
Letter of Credit  Accommodations  or furnish cash  collateral  to Lender for the
Letter  of  Credit  Accommodations,  and in either  case,  the  Loans  otherwise
available to Borrower  shall not be reduced as provided in Section 2.2(c) to the
extent of such cash collateral.

               (e) Borrower  shall  indemnify and hold Lender  harmless from and
against any and all losses,  claims,  damages,  liabilities,  costs and expenses
which  Lender  may  suffer  or incur in  connection  with any  Letter  of Credit
Accommodations  and any  documents,  drafts  or  acceptances  relating  thereto,
including any losses, claims,  damages,  liabilities,  costs and expenses due to
any action  taken by any issuer or  correspondent  with respect to any Letter of
Credit  Accommodation  except  as a result of the gross  negligence  or  willful
misconduct of Lender as determined pursuant to a final non-appealable order of a
court of competent jurisdiction.  Borrower assumes all risks with respect to the
acts or  omissions of the drawer  under or  beneficiary  of any Letter of Credit
Accommodation  and for such purposes the drawer or  beneficiary  shall be deemed
Borrower's  agent.  Borrower  assumes  all risks  for,  and  agrees to pay,  all
foreign, Federal, State and local taxes, duties and levies relating to any goods
subject  to any  Letter of Credit  Accommodations  or any  documents,  drafts or
acceptances thereunder.  Borrower hereby releases and holds Lender harmless from
and against any acts, waivers,  errors,  delays or omissions,  whether caused by
Borrower,  by any  issuer or  correspondent  or  otherwise  with  respect  to or
relating to any Letter of Credit  Accommodation.  The provisions of this Section
2.2(e)  shall  survive the payment of the  Obligations  and the  termination  or
non-renewal of this Agreement.

               (f) Nothing  contained  herein  shall be deemed or  construed  to
grant  Borrower  any right or  authority  to pledge  the credit of Lender in any
manner. Lender shall have no liability of any kind with respect to any Letter of
Credit  Accommodation  provided by an issuer other than Lender unless Lender has
duly  executed and  delivered to such issuer the  application  or a guarantee or
indemnification in writing with respect to such Letter of Credit  Accommodation.
Borrower shall be bound by any  interpretation  made in good faith by Lender, or
any other  issuer or  correspondent  under or in  connection  with any Letter of
Credit  Accommodation  or  any  documents,  drafts  or  acceptances  thereunder,
notwithstanding   that  such   interpretation   may  be  inconsistent  with  any
instructions  of Borrower.  Lender shall have the sole and  exclusive  right and
authority to, and Borrower shall not: (i) at any time an Event of Default exists
or has  occurred  and is  continuing,  (A) approve or resolve any  questions  of
non-compliance  of  documents,  (B) give any  instructions  as to  acceptance or
rejection of any documents or goods or (C) execute any and all  applications for
steamship or airway guaranties,  indemnities or delivery orders, and (ii) at all
times, (A) grant any extensions of the maturity of, time of payment for, or time
of presentation of, any drafts,  acceptances, or documents, and (B) agree to any
amendments, renewals, extensions, modifications, changes or cancellations of any
of  the  terms  or  conditions  of any of the  applications,  Letter  of  Credit
Accommodations, or documents, drafts or acceptances



                                       13

<PAGE>



thereunder or any letters of credit included in the Collateral.  Lender may take
such actions either in its own name or in Borrower's name.

               (g) Any  rights,  remedies,  duties  or  obligations  granted  or
undertaken by Borrower to any issuer or correspondent in any application for any
Letter of Credit Accommodation, or any other agreement in favor of any issuer or
correspondent relating to any Letter of Credit Accommodation, shall be deemed to
have been granted or undertaken by Borrower to Lender. Any duties or obligations
undertaken by Lender to any issuer or  correspondent  in any application for any
Letter of Credit Accommodation, or any other agreement by Lender in favor of any
issuer or correspondent relating to any Letter of Credit Accommodation, shall be
deemed  to have  been  undertaken  by  Borrower  to  Lender  and to apply in all
respects to Borrower.

         2.3 Availability  Reserves.  All Loans otherwise  available to Borrower
pursuant to the  lending  formulas  and subject to the Maximum  Credit and other
applicable  limits  hereunder shall be subject to Lender's  continuing  right to
establish and revise Availability Reserves. Without limiting any other rights or
remedies of Lender under this Agreement or any of the other Financing Agreements
with respect to the establishment of Availability Reserves or otherwise,  Lender
may establish and revise Availability Reserves to reflect: (a) amounts due or to
become due in respect of sales,  use and/or  withholding  taxes;  (b) any rental
payments,  service  charges or other  amounts due to lessors of real or personal
property  to the extent  Inventory  or Records  are located in or on property or
such Records are needed to monitor or otherwise  deal with the Collateral or (c)
amounts owing by Borrower to credit card issuers or credit card processors.


SECTION 3.     INTEREST AND FEES

         3.1 Interest.

               (a)  Borrower  shall pay to Lender  interest  on the  outstanding
principal  amount  of the  Loans  at the  rate of one and  one-quarter  (1 1/4%)
percent per annum in excess of the Prime Rate,  except that, at Lender's option,
without  notice,  Borrower shall pay to Lender interest at the rate of three and
one-quarter  (3 1/4%) percent per annum in excess of the Prime Rate:  (i) on the
Loans for (A) the period from and after the date of  termination  or non-renewal
hereof until such time as Lender has received full and final payment of all such
Obligations  (notwithstanding  entry of any judgment against Borrower),  and (B)
the period from and after the date of the  occurrence of an Event of Default for
so long as such Event of Default is  continuing as determined by Lender and (ii)
on the  Loans at any time  outstanding  in excess of the  amounts  available  to
Borrower under Section 2 (whether or not such excess(es), arise or are made with
or without  Lender's  knowledge  or consent and whether  made before or after an
Event of Default).

               (b)  Interest  shall be payable by Borrower to Lender  monthly in
arrears  not  later  than the  first  day of each  calendar  month  and shall be
calculated  on the basis of a three hundred sixty (360) day year and actual days
elapsed. The interest rate shall increase or decrease by an



                                       14

<PAGE>



amount  equal to each  increase or decrease in the Prime Rate  effective  on the
first day of the month  after any change in such Prime  Rate is  announced.  The
increase or decrease  shall be based on the Prime Rate in effect on the last day
of the month in which any such change occurs. All interest accruing hereunder on
and after an Event of Default or  termination  or  non-renewal  hereof  shall be
payable on demand.  In no event shall charges  constituting  interest payable by
Borrower to Lender  exceed the maximum  amount or the rate  permitted  under any
applicable law or regulation,  and if any part or provision of this Agreement is
in contravention of any such law or regulation,  such part or provision shall be
deemed amended to conform thereto.

         3.2  Closing  Fee.  Borrower  shall pay to Lender as a closing  fee the
amount  of  $50,000,  which  shall be fully  earned  as of the date  hereof  and
$16,666.66  of which shall be payable on the date  hereof,  $16,666.66  of which
shall be payable on the first anniversary of the date hereof,  and $16,666.67 of
which shall be payable on the second  anniversary of the date hereof,  provided,
that, such amount shall become  immediately  due and payable,  without notice or
demand,  at Lender's option,  upon the occurrence of an Event of Default or upon
the termination or non-renewal hereof.

         3.3 Servicing Fee. Borrower shall pay to Lender monthly a servicing fee
in an amount equal to $2,000 in respect of Lender's  services for each month (or
part thereof) while this Agreement  remains in effect and for so long thereafter
as any of the Obligations are outstanding, which fee shall be fully earned as of
and payable in advance on the date hereof for the month ending November 30, 1997
and on the first day of each month thereafter commencing on December 1, 1997.

         3.4 Unused  Line Fee.  Borrower  shall pay to Lender  monthly an unused
line  fee at a rate  equal  to  one-quarter  (1/4%)  percent  per  annum  of the
difference  between (a) the average monthly principal balance of the outstanding
Loans and Letter of Credit Accommodations and (b) the Maximum Credit, while this
Agreement is in effect and for so long  thereafter as any of the Obligations are
outstanding,  which fee  shall be  payable  on the  first  day of each  month in
arrears.


SECTION 4.     CONDITIONS PRECEDENT

         4.1  Conditions  Precedent  to  Initial  Loans  and  Letter  of  Credit
Accommodations.  Each of the following is a condition precedent to Lender making
the initial  Loans and  providing  the initial  Letter of Credit  Accommodations
hereunder:

               (a)  Lender   shall  have   received,   in  form  and   substance
satisfactory  to Lender,  evidence that the Purchase  Agreements  have been duly
executed  and  delivered  by and to the  appropriate  parties  thereto  and  the
transactions  contemplated under the terms of the Purchase  Agreements have been
consummated prior to or contemporaneously with the execution of this Agreement;




                                       15

<PAGE>



               (b)  Lender   shall  have   received,   in  form  and   substance
satisfactory  to Lender,  a pro-forma  balance sheet of Borrower  reflecting the
initial transactions contemplated hereunder,  including, but not limited to, (i)
the  consummation  of the  acquisition of the Purchased  Assets by Borrower from
Seller and the other  transactions  contemplated by the Purchase  Agreements and
(ii) the  Loans  and  Letter  of  Credit  Accommodations  provided  by Lender to
Borrower on the date hereof and the use of the proceeds of the initial  Loans as
provided herein,  accompanied by a certificate,  dated as of the date hereof, of
the Vice  President  of  Borrower  stating  that such  pro-forma  balance  sheet
represents the reasonable,  good faith opinion of such officer as to the subject
matter thereof as of the date of such certificate;

               (c)  Lender   shall  have   received,   in  form  and   substance
satisfactory to Lender, the agreement of the Seller consenting to the collateral
assignment  by Borrower to Lender of all of  Borrower's  rights and remedies and
claims for damages or other relief under the  Purchase  Agreements  and granting
Lender such other rights as Lender may require,  duly  authorized,  executed and
delivered by Seller;

               (d) Lender shall have received,  in form and substance reasonably
satisfactory to Lender,  the intercreditor  and subordination  agreement between
Lender and Seller,  as  acknowledged  and agreed to by Borrower,  providing for,
among other things,  the terms of the  subordination  in right of payment of all
amounts at any time owing by Borrower to Seller to the indefeasible  payment and
satisfaction of the Obligations and the subordination of the security  interests
of Seller in any of the  assets  and  properties  of  Borrower  to the  security
interests of Lender in the assets and properties of Borrower,  duly  authorized,
executed and delivered by Seller;

               (e)  Lender   shall  have   received,   in  form  and   substance
satisfactory  to Lender,  evidence  that  Lender has valid  perfected  and first
priority  security  interests  in and liens  upon the  Collateral  and any other
property which is intended to be security for the  Obligations,  subject only to
the security  interests  and liens  permitted  herein or in the other  Financing
Agreements;

               (f) all requisite  corporate action and proceedings in connection
with this Agreement and the other Financing  Agreements shall be satisfactory in
form and substance to Lender, and Lender shall have received all information and
copies of all documents,  including  records of requisite  corporate  action and
proceedings  which  Lender may have  requested  in  connection  therewith,  such
documents  where  requested  by  Lender  or  its  counsel  to  be  certified  by
appropriate corporate officers or governmental authorities;

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




                                       16

<PAGE>



               (h) Lender shall have completed a field review of the Records and
such other  information  with respect to the Collateral as Lender may require to
determine the amount of Loans available to Borrower,  the results of which shall
be  satisfactory  to Lender,  not more than three (3) Business Days prior to the
date hereof;

               (i)  Lender   shall  have   received,   in  form  and   substance
satisfactory  to  Lender,  all  consents,  waivers,  acknowledgments  and  other
agreements  from third persons  which Lender may deem  necessary or desirable in
order to permit,  protect and perfect its  security  interests in and liens upon
the Collateral or to effectuate the provisions or purposes of this Agreement and
the  other  Financing   Agreements,   including   acknowledgements  by  lessors,
mortgagees and  warehousemen of Lender's  security  interests in the Collateral,
waivers by such persons of any security interests, liens or other claims by such
persons to the Collateral and  agreements  permitting  Lender access to, and the
right to remain on, the  premises  to  exercise  its  rights  and  remedies  and
otherwise deal with the Collateral;

               (j)  Borrower  shall have  established  the Blocked  Accounts and
Lender shall have received,  in form and substance  satisfactory to Lender,  all
agreements  with the depository  banks and Borrower with respect to such Blocked
Accounts as Lender may require pursuant to Section 6.3 hereof,  duly authorized,
executed and delivered by such depository banks and Borrower;

               (k) Lender shall have  received  evidence,  in form and substance
satisfactory  to  Lender,  that  Borrower  has (i)  directed  the banks at which
Borrower  maintains deposit accounts for the initial receipt of cash, checks and
other items from  Borrower's  retail store locations to transfer all immediately
available funds deposited in such bank only to the Blocked  Accounts as required
pursuant  to Section  6.3  hereof or as  otherwise  directed  by Lender and (ii)
notified  such banks of the  security  interests of Lender in such funds and the
other Collateral;

               (l) Lender shall have  received  evidence of  insurance  and loss
payee endorsements  required hereunder and under the other Financing Agreements,
in form and substance  reasonably  satisfactory to Lender,  and  certificates of
insurance policies and/or  endorsements naming Lender as loss payee with respect
to the Collateral ;

               (m) Lender shall have received,  in form and substance reasonably
satisfactory  to Lender,  the opinion  letter of  counsel(s)  to  Borrower  with
respect to the Purchase  Agreements,  the Financing  Agreements and the security
interests  and liens of Lender  with  respect to the  Collateral  and such other
matters as Lender may request;

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

      4.2 Conditions Precedent to All Loans and Letter of Credit Accommodations.
Each of the  following is an  additional  condition  precedent to Lender  making
Loans and/or providing



                                       17

<PAGE>



Letter of Credit  Accommodations  to Borrower,  including  the initial Loans and
Letter of  Credit  Accommodations  and any  future  Loans  and  Letter of Credit
Accommodations:

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

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


SECTION 5.     GRANT OF SECURITY INTEREST

         5.1 To secure  payment and  performance  of all  Obligations,  Borrower
hereby grants to Lender a continuing  security  interest in, a lien upon,  and a
right of set off  against,  and  hereby  assigns  to  Lender  as  security,  the
following  property and interests in property of Borrower,  whether now owned or
hereafter  acquired  or  existing,  and  wherever  located  (collectively,   the
"Collateral"):

         (a)   all Receivables;

         (b) all present  and future  contract  rights and  general  intangibles
(including  tax  and  duty  refunds,   registered  and   unregistered   patents,
trademarks,  service  marks,  copyrights,  trade  names,  applications  for  the
foregoing, trade secrets, goodwill, processes,  drawings,  blueprints,  customer
lists,  licenses,  whether as licensor or  licensee,  choses in action and other
claims and  acceptances  and  guarantees)  in connection  with or related to the
Receivables and any of the other Collateral;

         (c) all right,  title and interest of Borrower under the Asset Purchase
Agreement by and among  Debtor,  Midwest Truck After  Market,  Inc.,  William J.
Avery, Sr. and Sara A. Avery and related agreements,  documents and instruments,
including,  without limitation,  all rights of Borrower to receive monies due or
to become due thereunder or in connection  therewith,  all rights of Borrower to
indemnification  and  claims  for  damages  or  other  relief  pursuant  to such
agreement or related agreements,  all rights of Borrower to perform and exercise
all remedies thereunder and to require performance by the other parties thereto,
and all proceeds, collections, recoveries and rights of subrogation with respect
to the foregoing;




                                       18

<PAGE>



         (d) all present and future monies,  securities and the other investment
property,  credit  balances,  deposits,  deposit  accounts and other property of
Borrower  now or  hereafter  held or  received by or in transit to Lender or its
Affiliates  or at any  other  depository  or other  institution  from or for the
account of Borrower,  whether for safekeeping,  pledge,  custody,  transmission,
collection or otherwise,  and all present and future liens,  security interests,
rights,  remedies,  title and interest in, to and in respect of Receivables  and
other  Collateral,  including  (i)  rights and  remedies  under or  relating  to
guaranties, contracts of suretyship, letters of credit, banker's acceptances and
credit and other  insurance  related  to the other  Collateral,  (ii)  rights of
stoppage in transit,  replevin,  repossession,  reclamation and other rights and
remedies of an unpaid vendor,  lienor or secured party, (iii) goods described in
invoices, documents,  contracts,  instruments,  credit card sales drafts, credit
card sales  slips or charge  slips or  receipts  and other  forms of daily store
receipts, with respect to, or otherwise representing or evidencing,  Receivables
or other Collateral,  including  returned,  repossessed and reclaimed goods, and
(iv) deposits by and property of account  debtors or other persons  securing the
obligations of account debtors;

         (e)   all Inventory;

         (f)   all Records; and

         (g) all products and proceeds of the foregoing,  in any form, including
insurance proceeds and all claims against third parties for loss or damage to or
destruction of any or all of the foregoing.

         5.2  Notwithstanding  anything to the contrary contained in Section 5.1
above,  the  types or items of  Collateral  shall  not  include  any  rights  or
interests in any contract,  lease, permit, license, charter or license agreement
covering personal property, as such, if under the terms of such contract, lease,
permit,  license,  charter or license agreement,  or applicable law with respect
thereto,  the valid grant of a security  interest  or lien  therein to Lender is
prohibited and such  prohibition has not been or is not waived or the consent of
the other party to such contract,  lease,  permit,  license,  charter or license
agreement has not been or is not otherwise obtained or under applicable law such
prohibition cannot be waived;  provided,  that, the foregoing exclusion shall in
no way be construed  (a) to apply if such  prohibition  is  unenforceable  under
Section 9-318 of the UCC or other  applicable law or (b) so as to limit,  impair
or otherwise affect Lender's unconditional  continuing security interests in and
liens upon any rights or  interests of Borrower in or to monies due or to become
due  under  any such  contract,  lease,  permit,  license,  charter  or  license
agreement (including, without limitation, any Accounts or other Receivables).


SECTION 6.     COLLECTION AND ADMINISTRATION

         6.1  Borrower's  Revolving  Loan Account.  Lender shall maintain one or
more loan  account(s)  on its books in which  shall be  recorded  (a) all Loans,
Letter of Credit  Accommodations  and other Obligations and the Collateral,  (b)
all payments made by or on



                                       19

<PAGE>



behalf of Borrower and (c) all other appropriate  debits and credits as provided
in this Agreement,  including fees, charges,  costs, expenses and interest.  All
entries  in the  loan  account(s)  shall  be made in  accordance  with  Lender's
customary practices as in effect from time to time.

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

         6.3   Collection of Accounts.

               (a)  Borrower  shall  establish  and  maintain,  at its  expense,
deposit account  arrangements and merchant payment  arrangements  with the banks
set forth on  Schedule  6.3 hereto  and after  prior  written  notice to Lender,
subject to Section 9.13,  such other banks as Borrower may  hereafter  select as
are acceptable to Lender.  The banks set forth on Schedule 6.3 constitute all of
the banks with whom  Borrower  has deposit  account  arrangements  and  merchant
payment  arrangements  as of the date hereof and identifies  each of the deposit
accounts at such banks to a retail  location of Borrower or otherwise  describes
the nature of the use of such deposit account by Borrower.

                     (i)  Borrower shall deposit all proceeds from sales of 
Inventory in every form,  including,  without limitation,  cash, checks,  credit
card sales drafts, credit card sales or charge slips or receipts and other forms
of daily store  receipts,  from each retail  store  location of Borrower on each
Business Day into the deposit  accounts of Borrower used solely for such purpose
and  identified to each retail store  location as set forth on Schedule 6.3. All
such funds  deposited into the separate  deposit  accounts shall be sent by wire
transfer on a daily basis and all other proceeds of Collateral  shall be sent by
wire transfer,  to the Blocked Accounts as provided in Section 6.3(a)(ii) below.
Borrower  shall  irrevocably  authorize  and  direct  in  writing,  in form  and
substance  satisfactory  to Lender,  each of the banks into which  proceeds from
sales of Inventory  from each retail store  location of Borrower are at any time
deposited as provided above to send all funds  deposited in such account by wire
transfer  on a daily  basis to the  Blocked  Accounts.  Such  authorization  and
direction shall not be rescinded,  revoked or modified without the prior written
consent of Lender.

                     (ii) Borrower shall establish and maintain, at its expense,
deposit  accounts  with such banks as are  acceptable  to Lender  (the  "Blocked
Accounts")  into which  Borrower  shall  promptly  either  cause all  amounts on
deposit in its deposit accounts used by each retail store



                                       20

<PAGE>



location  to be sent as  provided  in Section  6.3(a)(i)  above or shall  itself
deposit or cause to be  deposited  all  proceeds  from sales of  Inventory,  all
amounts  payable to Borrower from credit card issuers and credit card processors
and all other  proceeds of Collateral.  The banks at which the Blocked  Accounts
are  established   shall  enter  into  an  agreement,   in  form  and  substance
satisfactory  to Lender,  providing  that all items received or deposited in the
Blocked  Accounts are the property of Lender,  that the  depository  bank has no
lien upon, or right of setoff against, the Blocked Accounts,  the items received
for deposit therein,  or the funds from time to time on deposit therein and that
the depository bank will wire, or otherwise transfer,  in immediately  available
funds,  on a daily  basis,  all funds  received  or  deposited  into the Blocked
Accounts  to such  bank  account  of  Lender  as  Lender  may from  time to time
designate for such purpose ("Payment Account"). Borrower agrees that all amounts
deposited in such  Blocked  Accounts or other funds  received  and  collected by
Lender,  whether as proceeds of inventory or other Collateral or otherwise shall
be the property of Lender.

               (b) For purposes of calculating the amount of the Loans available
to Borrower,  such payments will be applied  (conditional upon final collection)
to the  Obligations  on the  Business  Day of receipt  by Lender of  immediately
available funds in the Payment Account provided such payments and notice thereof
are received in  accordance  with Lender's  usual and customary  practices as in
effect from time to time and within  sufficient  time to credit  Borrower's loan
account on such day, and if not, then on the next Business Day. For the purposes
of  calculating  interest  on the  Obligations,  such  payments  or other  funds
received will be applied  (conditional upon final collection) to the Obligations
one (1)  Business Day  following  the date of receipt of  immediately  available
funds by Lender in the Payment Account provided such payments or other funds and
notice  thereof are received in  accordance  with  Lender's  usual and customary
practices  as in effect from time to time and within  sufficient  time to credit
Borrower's loan account on such day, and if not, then on the next Business Day.

               (c) Borrower and all of its Subsidiaries,  employees,  agents and
other Affiliates shall,  acting as trustee for Lender,  receive, as the property
of Lender,  any monies,  checks,  notes,  credit card sales drafts,  credit card
sales or charge slips or receipts, notes, drafts, all forms of store receipts or
any other payment  relating to and/or  proceeds of Accounts or other  Collateral
which come into their  possession  or under their control and  immediately  upon
receipt thereof,  shall deposit or cause the same to be deposited in the Blocked
Accounts,  or remit  the same or cause  the  same to be  remitted,  in kind,  to
Lender.  In no event shall the same be  commingled  with  Borrower's  own funds.
Borrower  agrees to  reimburse  Lender on demand for any amounts owed or paid to
any bank at which a Blocked  Account is  established or any other bank or person
involved in the transfer of funds to or from the Blocked Accounts arising out of
Lender's payments to or  indemnification  of such bank or person. The obligation
of Borrower to reimburse  Lender for such  amounts  pursuant to this Section 6.3
shall survive the termination or non-renewal of this Agreement.

         6.4 Payments.  All Obligations  shall be payable to the Payment Account
as provided in Section 6.3 or such other place as Lender may designate from time
to time. Lender may apply



                                       21

<PAGE>



payments  received  or  collected  from  Borrower or for the account of Borrower
(including  the monetary  proceeds of  collections  or of  realization  upon any
Collateral) to such of the  Obligations,  whether or not then due, in such order
and manner as Lender determines.  At Lender's option,  all principal,  interest,
fees,  costs,  expenses and other charges  provided for in this Agreement or the
other  Financing  Agreements may be charged  directly to the loan  account(s) of
Borrower. Borrower shall make all payments to Lender on the Obligations free and
clear of, and without deduction or withholding for or on account of, any setoff,
counterclaim,   defense,  duties,  taxes,  levies,  imposts,  fees,  deductions,
withholding,  restrictions  or  conditions  of any kind. If after receipt of any
payment  of, or  proceeds  of  Collateral  applied to the payment of, any of the
Obligations,  Lender is required to surrender or return such payment or proceeds
to any Person for any reason,  then the Obligations  intended to be satisfied by
such payment or proceeds  shall be  reinstated  and continue and this  Agreement
shall  continue in full force and effect as if such  payment or proceeds had not
been  received by Lender.  Borrower  shall be liable to pay to Lender,  and does
hereby  indemnify  and hold Lender  harmless  for the amount of any  payments or
proceeds  surrendered  or  returned.  This  Section 6.4 shall  remain  effective
notwithstanding  any  contrary  action  which may be taken by Lender in reliance
upon such payment or proceeds. This Section 6.4 shall survive the payment of the
Obligations and the termination or non-renewal of this Agreement.

         6.5 Authorization to Make Loans. Lender is authorized to make the Loans
and provide the Letter of Credit  Accommodations  based upon telephonic or other
instructions  received  from anyone  purporting  to be an officer of Borrower or
other  authorized  person or, at the  discretion  of  Lender,  if such Loans are
necessary to satisfy any Obligations. All requests for Loans or Letter of Credit
Accommodations  hereunder shall specify the date on which the requested  advance
is to be made or Letter of Credit Accommodations established (which day shall be
a Business Day) and the amount of the requested  Loan.  Requests  received after
11:00 a.m. New York City time on any day shall be deemed to have been made as of
the opening of business on the immediately following Business Day. All Loans and
Letter of Credit  Accommodations  under  this  Agreement  shall be  conclusively
presumed  to have been made to, and at the  request of and for the  benefit  of,
Borrower  when  deposited  to the credit of Borrower or  otherwise  disbursed or
established  in accordance  with the  instructions  of Borrower or in accordance
with the terms and conditions of this Agreement.

         6.6 Use of  Proceeds.  Borrower  shall use the initial  proceeds of the
Loans provided by Lender to Borrower hereunder only for: (a) payments to each of
the persons listed in the disbursement direction letter furnished by Borrower to
Lender  on or  about  the  date  hereof  and (b)  costs,  expenses  and  fees in
connection  with the  preparation,  negotiation,  execution and delivery of this
Agreement and the other Financing Agreements.  All other Loans made or Letter of
Credit Accommodations  provided by Lender to Borrower pursuant to the provisions
hereof shall be used by Borrower only for general operating, working capital and
other proper  corporate  purposes of Borrower not  otherwise  prohibited  by the
terms hereof. None of the proceeds will be used, directly or indirectly, for the
purpose of  purchasing  or carrying  any margin  security or for the purposes of
reducing or retiring any indebtedness which was originally incurred to purchase



                                       22

<PAGE>



or carry any margin  security or for any other  purpose which might cause any of
the Loans to be considered a "purpose credit" within the meaning of Regulation G
of the Board of Governors of the Federal Reserve System, as amended.


SECTION 7.     COLLATERAL REPORTING AND COVENANTS

         7.1  Collateral  Reporting.  Borrower  shall  provide  Lender  with the
following  documents in a form satisfactory to Lender: (a) on a regular basis as
required by Lender, a schedule of Accounts,  sales made, credits issued and cash
received;  (b) on a monthly  basis or more  frequently  beginning  five (5) days
after Lender's request, (i) perpetual inventory reports,  (ii) inventory reports
by category and (iii) agings of accounts payable, (c) upon Lender's request, (i)
copies of customer statements and credit memos,  remittance advices and reports,
and copies of deposit  slips and bank  statements,  (ii) copies of shipping  and
delivery documents,  and (iii) copies of purchase orders,  invoices and delivery
documents for Inventory acquired by Borrower;  (d) agings of accounts receivable
on a monthly basis or more frequently as Lender may request;  and (e) such other
reports as to the  Collateral  as Lender shall request from time to time. If any
of Borrower's records or reports of the Collateral are prepared or maintained by
an  accounting  service,  contractor,  shipper or other agent,  Borrower  hereby
irrevocably  authorizes  such service,  contractor,  shipper or agent to deliver
such records,  reports,  and related  documents to Lender and to follow Lender's
instructions  with  respect  to  further  services  at any time that an Event of
Default exists or has occurred and is continuing.

         7.2   Accounts Covenants.

               (a) Borrower  shall notify  Lender  promptly of: (i) any material
delay  in  Borrower's  performance  of any of its  obligations  to any  material
account  debtor or the assertion of any material  claims,  offsets,  defenses or
counterclaims by any account debtor,  or any disputes with account  debtors,  or
any  settlement,  adjustment or compromise  thereof,  (ii) all material  adverse
information  relating to the financial condition of any account debtor and (iii)
any event or circumstance  which, to Borrower's  knowledge would cause Lender to
consider any then existing Accounts as no longer constituting Eligible Accounts.
No  credit,  discount,  allowance  or  extension  or  agreement  for  any of the
foregoing  shall be granted to any  account  debtor  without  Lender's  consent,
except in the ordinary course of Borrower's business in accordance with its then
current  practices  and policies (so long as such  practices and policies are no
more  favorable to such account  debtor or other person in any material  respect
than those in effect on the date hereof).  So long as no Event of Default exists
or has occurred and is continuing,  Borrower shall settle,  adjust or compromise
any claim, offset,  counterclaim or dispute with any account debtor. At any time
that an Event of Default exists or has occurred and is continuing, Lender shall,
at its option,  have the exclusive  right to settle,  adjust or  compromise  any
claim,  offset,  counterclaim  or  dispute  with  account  debtors  or grant any
credits, discounts or allowances.




                                       23

<PAGE>



               (b) Without  limiting the  obligation  of Borrower to deliver any
other information to Lender, Borrower shall promptly report to Lender any return
of Inventory by any one account debtor if the inventory so returned in such case
has a value in excess of $10,000 other than returns from retail customers in the
ordinary  course of the business of Borrower in accordance with the then current
return policy of the Borrower (provided that such return policy shall be no more
favorable  to the retail  customer in any  material  respect  than the policy in
effect as of the date hereof). At any time that Inventory is returned, reclaimed
or  repossessed,  the Account (or portion  thereof) which arose from the sale of
such  returned,  reclaimed  or  repossessed  Inventory  shall  not be  deemed an
Eligible  Account.  In the event any account  debtor  returns  Inventory when an
Event of Default exists or has occurred and is continuing,  Borrower shall, upon
Lender's  request,  (i) hold the returned  Inventory  in trust for Lender,  (ii)
segregate all returned  Inventory from all of its other property,  (iii) dispose
of the returned  Inventory solely according to Lender's  instructions,  and (iv)
not issue any credits,  discounts or  allowances  with respect  thereto  without
Lender's prior written consent.

               (c) With respect to each Receivable: (i) the amounts shown on any
invoice  delivered  to Lender or schedule  thereof  delivered to Lender shall be
true and  complete,  (ii) no  payments  shall be made  thereon  except  payments
immediately  delivered to Lender pursuant to the terms of this Agreement,  (iii)
no  credit,  discount,  allowance  or  extension  or  agreement  for  any of the
foregoing shall be granted to any account debtor except as reported to Lender in
accordance with this Agreement and except for credits, discounts,  allowances or
extensions  made or given in the  ordinary  course  of  Borrower's  business  in
accordance with the then current  practices and policies of Borrower (so long as
such practices and policies are no more favorable to the account debtor or other
person in any material  respect than those in effect on the date  hereof),  (iv)
there shall be no  setoffs,  deductions,  contras,  defenses,  counterclaims  or
disputes  existing or asserted with respect thereto except as reported to Lender
in accordance  with the terms of this  Agreement,  (v) none of the  transactions
giving  rise  thereto  will  violate  any  applicable  State or Federal  laws or
regulations, all documentation relating thereto will be legally sufficient under
such laws and regulations and all such documentation will be legally enforceable
in accordance with its terms.

               (d) Lender shall have the right at any time or times, in Lender's
name or in the name of a nominee of Lender,  to verify the  validity,  amount or
any other  matter  relating  to any  Receivable  or other  Collateral,  by mail,
telephone, facsimile transmission or otherwise.

               (e)  Borrower  shall  deliver or cause to be delivered to Lender,
with appropriate endorsement and assignment, with full recourse to Borrower, all
chattel paper and instruments constituting part of the Collateral which Borrower
now owns or may at any time acquire immediately upon Borrower's receipt thereof,
except as Lender may otherwise agree.

               (f)  Lender  may,  at any time or times  that an Event of Default
exists or has occurred and is continuing,  (i) notify any or all account debtors
that the Receivables have been assigned to Lender and that Lender has a security
interest therein and Lender may direct any or all accounts



                                       24

<PAGE>



debtors to make payment of Receivables  directly to Lender, (ii) extend the time
of  payment  of,  compromise,  settle or  adjust  for  cash,  credit,  return of
merchandise  or  otherwise,  and  upon  any  terms  or  conditions,  any and all
Receivables  or  other  obligations  included  in  the  Collateral  and  thereby
discharge or release the account debtor or any other party or parties in any way
liable for payment  thereof  without  affecting  any of the  Obligations,  (iii)
demand, collect or enforce payment of any Receivables or such other obligations,
but without any duty to do so, and Lender shall not be liable for its failure to
collect or enforce the payment  thereof nor for the  negligence of its agents or
attorneys  with respect  thereto and (iv) take whatever  other action Lender may
deem  necessary or desirable for the  protection of its  interests.  At any time
that an Event of Default exists or has occurred and is  continuing,  at Lender's
request, all invoices and statements sent to any account debtor shall state that
the Receivables and such other  obligations have been assigned to Lender and are
payable  directly and only to Lender and Borrower  shall  deliver to Lender such
originals  of  documents  evidencing  the  sale  and  delivery  of  goods or the
performance of services giving rise to any Receivables as Lender may require.

         7.3 Inventory  Covenants.  With respect to the Inventory:  (a) Borrower
shall at all times maintain inventory records reasonably satisfactory to Lender,
keeping correct and accurate  records  itemizing and describing the kind,  type,
quality  and  quantity  of  Inventory,   Borrower's   cost  therefor  and  daily
withdrawals  therefrom  and  additions  thereto;  (b) Borrower  shall  conduct a
physical  count of the  Inventory  at least once each  year,  but at any time or
times as  Lender  may  request  on or after an Event of  Default,  and  promptly
following such physical  inventory shall supply Lender with a report in the form
and with such specificity as may be reasonably satisfactory to Lender concerning
such  physical  count;  (c)  Borrower  shall not remove any  Inventory  from the
locations set forth or permitted  herein,  without the prior written  consent of
Lender, except (i) for sales of Inventory in the ordinary course of the business
of Borrower,  (ii) for Inventory  purchased by Borrower from a third party which
is in transit to a location set forth or permitted  herein and is  identified to
Lender as Inventory in transit, (iii) to move Inventory from time to time in the
ordinary course of business to third party processors or outside  contractors in
order for such third party or outside  contractor  to process or otherwise  work
with such Inventory; provided, that, all such Inventory is reported to Lender as
Inventory at such third party  locations,  and (iv) to move  Inventory  directly
from one location set forth or permitted  herein to another such  location;  (d)
upon Lender's request,  Borrower shall, at its expense, no more than once in any
twelve (12) month  period,  but at any time or times as Lender may request on or
after an Event of Default exists or has occurred and is  continuing,  deliver or
cause  to be  delivered  to  Lender  written  reports  or  appraisals  as to the
Inventory  in  form,  scope  and  methodology  acceptable  to  Lender  and by an
appraiser  acceptable  to Lender,  addressed  to Lender or upon which  Lender is
expressly permitted to rely; (e) in the event that the amount of Inventory shown
on the books and  records of Borrower  is greater  than the amount of  Inventory
based on the  physical  count of Inventory by more than five (5%) percent at any
time (but at any time or times as  Lender  may  request  on or after an Event of
Default  exists or has  occurred  and is  continuing),  upon  Lender's  request,
Borrower shall, at its expense, conduct through RGIS Inventory Specialists, Inc.
or another inventory  counting service acceptable to Lender, a physical count of
the Inventory in form, scope and methodology  acceptable to Lender,  the results
of



                                       25

<PAGE>



which shall be reported  directly by such inventory  counting  service to Lender
and Borrower shall  promptly  deliver  confirmation  in a form  satisfactory  to
Lender that appropriate  adjustments have been made to the inventory  records of
Borrower to reconcile the inventory count to Borrower's  inventory records;  (f)
Borrower  shall  produce,  use,  store  and  maintain  the  Inventory  with  all
reasonable care and caution and in accordance  with applicable  standards of any
insurance and in conformity with applicable laws (including the  requirements of
the  Federal  Fair  Labor  Standards  Act of 1938,  as  amended  and all  rules,
regulations  and orders related  thereto);  (g) as between  Borrower and Lender,
Borrower assumes all  responsibility  and liability  arising from or relating to
the production,  use, sale or other  disposition of the Inventory;  (h) Borrower
shall not sell  Inventory to any customer on approval,  or any other basis which
entitles  the  customer to return or may obligate  Borrower to  repurchase  such
Inventory  except  for the right of  return  given to  retail  customers  in the
ordinary  course of the business of Borrower in accordance with the then current
return policy of Borrower (so long as such policy shall be no more  favorable to
the retail  customer in any  material  respect  than the policy in effect on the
date  hereof);  (i) Borrower  shall keep the  Inventory  in good and  marketable
condition;  and (j) Borrower shall not,  without prior written notice to Lender,
acquire or accept any Inventory on consignment or approval.  The foregoing shall
not be construed to limit the existing  customary practice of Borrower to accept
returns from time to time from customers in the ordinary  course of the business
of Borrower.

         7.4 Equipment  Covenants.  With respect to the Equipment:  (a) Borrower
shall keep the Equipment necessary to operate the businesses of Borrower in good
order,  repair,  running  and  marketable  condition  (ordinary  wear  and  tear
excepted);  (b) Borrower shall use the Equipment  with all  reasonable  care and
caution and in  accordance  with  applicable  standards of any  insurance and in
conformity  with all applicable  laws;  and (c) as between  Borrower and Lender,
Borrower assumes all  responsibility  and liability  arising from the use of the
Equipment.

         7.5 Power of  Attorney.  Borrower  hereby  irrevocably  designates  and
appoints  Lender (and all persons  designated by Lender) as Borrower's  true and
lawful attorney-in-fact,  and authorizes Lender, in Borrower's or Lender's name,
to: (a) at any time an Event of Default or event which with notice or passage of
time or both would  constitute an Event of Default exists or has occurred and is
continuing  (i) demand  payment on Receivables or other proceeds of Inventory or
other  Collateral,  (ii) enforce payment of Receivables by legal  proceedings or
otherwise,  (iii) exercise all of Borrower's  rights and remedies to collect any
Receivable or other  Collateral,  (iv) sell or assign any  Receivable  upon such
terms,  for such amount and at such time or times as the Lender deems advisable,
(v) settle, adjust, compromise, extend or renew a Receivable, (vi) discharge and
release any  Receivable,  (vii) prepare,  file and sign  Borrower's  name on any
proof of claim in  bankruptcy  or other  similar  document  against  an  account
debtor,  (viii)  notify the post  office  authorities  to change the address for
delivery of Borrower's  mail to an address  designated  by Lender,  and open and
dispose of all mail addressed to Borrower,  provided, that, Lender shall use all
reasonable  efforts to only open and dispose of mail which it receives  pursuant
to the  exercise  by Lender of its  rights  set forth in this  Section  7.5 from
account debtors or other persons  indebted to Borrower or any Obligor,  or which
might relate to the Collateral or proceeds thereof,  or from suppliers,  vendors
or other trade creditors of Borrower or any Obligor,



                                       26

<PAGE>



and (ix) do all acts and things which are necessary,  in Lender's determination,
to fulfill  Borrower's  obligations under this Agreement and the other Financing
Agreements  and (b) at any time to (i) take control in any manner of any item of
payment or proceeds of any Collateral or other item or proceeds  received in the
Blocked  Accounts  or  otherwise  remitted  to Lender,  (ii) have  access to any
lockbox or postal box into which  Borrower's  mail is  deposited,  (iii) endorse
Borrower's name upon any items of payment or proceeds of any Collateral or other
item or  proceeds  received in the Blocked  Accounts  or  otherwise  remitted to
Lender  and  deposit  the  same  in  Lender's  account  for  application  to the
Obligations,  (iv) endorse  Borrower's  name upon any chattel  paper,  document,
instrument, invoice, or similar document or agreement relating to any Receivable
or any goods  pertaining  thereto or any other  Collateral,  (v) sign Borrower's
name on any  verification  of Receivables and notices thereof to account debtors
and (vi) execute in  Borrower's  name and file any UCC  financing  statements or
amendments  thereto,  in each case to the extent  not  otherwise  prohibited  by
applicable law and in accordance  with the other terms of this Agreement and the
other Financing  Agreements,.  Borrower hereby releases Lender and its officers,
employees and designees from any liabilities  arising from any act or acts under
this power of  attorney  and in  furtherance  thereof,  whether of  omission  or
commission,  except  as a result of  Lender's  own  gross  negligence  or wilful
misconduct as determined pursuant to a final  non-appealable order of a court of
competent jurisdiction.

         7.6  Right to Cure.  Lender  may,  at its  option,  (a) upon  notice to
Borrower, cure any default by Borrower under any material agreement with a third
party  which  affects  the  Collateral,  its value or the  ability  of Lender to
collect,  sell or otherwise dispose of the Collateral or the rights and remedies
of Lender  therein or the ability of Borrower to perform its  obligations  under
the other Financing  Agreements;  (b) discharge taxes, liens, security interests
or other  encumbrances  at any time  levied on or existing  with  respect to the
Collateral  and (c) pay any amount,  incur any expense or perform any act which,
in Lender's  good faith  judgment,  is  necessary  or  appropriate  to preserve,
protect, insure or maintain the Collateral and the rights of Lender with respect
thereto.  Lender may add any amounts so expended to the  Obligations  and charge
Borrower's account therefor, such amounts to be repayable by Borrower on demand.
Lender shall be under no obligation to effect such cure,  payment or bonding and
shall not, by doing so, be deemed to have assumed any obligation or liability of
Borrower.  Any payment  made or other  action taken by Lender under this Section
shall be without  prejudice to any right to assert an Event of Default hereunder
and to proceed accordingly.

         7.7 Access to Premises. From time to time as requested in good faith by
Lender,  at the cost and expense of Borrower,  (a) Lender or its designee  shall
have complete access to all of Borrower's  premises during normal business hours
and after notice to Borrower,  or at any time and without  notice to Borrower if
an Event of Default exists or has occurred and is  continuing,  for the purposes
of inspecting, verifying and auditing the Collateral and all of Borrower's books
and records,  including the Records,  and (b) Borrower shall promptly furnish to
Lender such copies of such books and records or extracts therefrom as Lender may
request, and (c) use during normal business hours such of Borrower's  personnel,
equipment, supplies and premises as may



                                       27

<PAGE>



be reasonably  necessary for the foregoing and if an Event of Default  exists or
has occurred and is continuing for the collection of Receivables and realization
of other Collateral.


SECTION 8.     REPRESENTATIONS AND WARRANTIES

         Borrower hereby  represents and warrants to Lender the following (which
shall  survive the  execution  and  delivery of this  Agreement),  the truth and
accuracy  of which  are a  continuing  condition  of the  making  of  Loans  and
providing Letter of Credit Accommodations by Lender to Borrower:

         8.1 Corporate Existence, Power and Authority; Subsidiaries. Borrower is
a corporation duly organized and in good standing under the laws of its state of
incorporation  and is  duly  qualified  as a  foreign  corporation  and in  good
standing in all states or other jurisdictions where the nature and extent of the
business  transacted by it or the  ownership of assets makes such  qualification
necessary,  except for those  jurisdictions  in which the  failure to so qualify
would not have a material  adverse  effect on  Borrower's  financial  condition,
results of  operation  or  business  or the rights of Lender in or to any of the
Collateral. The execution, delivery and performance of this Agreement, the other
Financing Agreements and the transactions  contemplated hereunder and thereunder
are all within Borrower's  corporate  powers,  have been duly authorized and are
not in contravention of applicable law or the terms of Borrower's certificate of
incorporation, by-laws, or other organizational documentation, or any indenture,
or any material  agreement  or  undertaking  to which  Borrower is a party or by
which Borrower or its property are bound. This Agreement and the other Financing
Agreements   constitute  legal,  valid  and  binding   obligations  of  Borrower
enforceable in accordance with their  respective  terms.  Borrower does not have
any Subsidiaries except as set forth on the Information Certificate.

         8.2 Financial  Statements;  No Material  Adverse Change.  All financial
statements relating to Borrower which have been or may hereafter be delivered by
Borrower to Lender have been prepared in accordance with GAAP and fairly present
the financial condition and the results of operation of Borrower as at the dates
and for the  periods  set forth  therein.  Except as  disclosed  in any  interim
financial  statements  furnished by Borrower to Lender prior to the date of this
Agreement, there has been no material adverse change in the assets, liabilities,
properties and condition, financial or otherwise, of Borrower, since the date of
the most recent  audited  financial  statements  furnished by Borrower to Lender
prior to the date of this Agreement.

         8.3 Chief Executive Office;  Collateral Locations.  The chief executive
office of Borrower and Borrower's  Records  concerning  Receivables  are located
only at the  address  set forth  below  and at 109 S.  122nd E.  Avenue,  Tulsa,
Oklahoma  74128  and its only  other  places  of  business  and the  only  other
locations of Collateral,  if any, are the addresses set forth in the Information
Certificate,  subject to the right of Borrower to  establish  new  locations  in
accordance  with  Section  9.2  below.  The  Information  Certificate  correctly
identifies any of such locations



                                       28

<PAGE>



which are not owned by  Borrower  and sets  forth the  owners  and/or  operators
thereof and to the best of Borrower's knowledge, the holders of any mortgages on
such locations.

         8.4 Priority of Liens; Title to Properties.  The security interests and
liens granted to Lender under this Agreement and the other Financing  Agreements
constitute  valid and perfected  first priority liens and security  interests in
and upon the  Collateral  subject  only to the liens  indicated  on Schedule 8.4
hereto and the other liens permitted under Section 9.8 hereof. Borrower has good
and  marketable  title to all of its  properties and assets subject to no liens,
mortgages,  pledges,  security  interests,  encumbrances or charges of any kind,
except  those  granted to Lender and such others as are  specifically  listed on
Schedule 8.4 hereto or permitted under Section 9.8 hereof.

         8.5 Tax Returns. Borrower has filed, or caused to be filed, in a timely
manner all tax returns,  reports and declarations which are required to be filed
by it. All information in such tax returns, reports and declarations is complete
and  accurate in all material  respects.  Borrower has paid or caused to be paid
all taxes due and payable or claimed due and payable in any assessment  received
by it,  except taxes the validity of which are being  contested in good faith by
appropriate  proceedings  diligently  pursued and available to Borrower and with
respect to which  adequate  reserves have been set aside on its books.  Adequate
provision  has been made for the  payment of all  accrued  and  unpaid  Federal,
State, county, local, foreign and other taxes whether or not yet due and payable
and whether or not disputed.

         8.6  Litigation.  Except as set forth on the  Information  Certificate,
there is no present  investigation by any governmental agency pending, or to the
best of Borrower's  knowledge  threatened,  against or affecting  Borrower,  its
assets or  business  and there is no action,  suit,  proceeding  or claim by any
Person  pending,  or to the best of  Borrower's  knowledge  threatened,  against
Borrower or its assets or  goodwill,  or against or affecting  any  transactions
contemplated by this Agreement,  which if adversely  determined against Borrower
would  result in any  material  adverse  change in the  assets  or  business  of
Borrower or would  impair the  ability of  Borrower  to perform its  obligations
hereunder or under any of the other Financing  Agreements to which it is a party
or of Lender to enforce any Obligations or realize upon any Collateral.

         8.7   Compliance with Other Agreements and Applicable Laws.

               (a) Borrower is not in default in any material  respect under, or
in  violation  in any  respect of any of the terms of, any  material  agreement,
contract,  instrument,  lease or other  commitment  to which it is a party or by
which it or any of its  assets  are  bound.  Borrower  is in  compliance  in all
material   respects  with  the  requirements  of  all  applicable  laws,  rules,
regulations and orders of any governmental  authority  relating to its business,
including, without limitation, those set forth in or promulgated pursuant to the
Occupational Safety and Health Act of 1970, as amended, the Fair Labor Standards
Act of 1938,  as  amended,  ERISA,  the  Code,  as  amended,  and the  rules and
regulations  thereunder,  all Federal,  State and local  statutes,  regulations,
rules and orders relating to consumer credit (including,  without limitation, as
each has been amended, the



                                       29

<PAGE>



Truth-in-Lending  Act, the Fair Credit Billing Act, the Equal Credit Opportunity
Act and the Fair  Credit  Reporting  Act,  and  regulations,  rules  and  orders
promulgated thereunder), all Federal, State and local states, regulations, rules
and orders pertaining to sales of consumer goods (including, without limitation,
the Consumer  Products  Safety Act of 1972,  as amended,  and the Federal  Trade
Commission  Act of 1914,  as  amended,  and all  regulations,  rules and  orders
promulgated thereunder and all Environmental Laws).

               (b) Borrower has obtained,  or has taken all action  necessary to
obtain,  all material  permits,  licenses,  approvals,  consents,  certificates,
orders or  authorizations  of any  governmental  agency  required for the lawful
conduct of its  business.  Schedule 8.7 hereto sets forth all material  permits,
licenses,  approvals,  consents,  certificates,  orders or  authorizations  (the
"Permits")  issued to or held by Borrower as of the date hereof by any  Federal,
State or local governmental agency and any applications pending by Borrower with
such Federal,  State or local  governmental  agency.  The Permits constitute all
permits, licenses, approvals, consents,  certificates,  orders or authorizations
necessary for Borrower to own and operate its business as presently conducted or
proposed to be  conducted  where the failure to have such  Permits  would have a
material adverse effect on the business,  performance,  operations or properties
of Borrower or the legality, validity or enforceability of this Agreement or the
other Financing Agreements or the ability of Borrower to perform its obligations
under the Agreement or any of the other  Financing  Agreements or the rights and
remedies  of  Lender  under  this  Agreement  or  any  of  the  other  Financing
Agreements.  All of the Permits are valid and  subsisting  and in full force and
effect.  There are no actions,  claims or proceedings  pending or to the best of
Borrower's  knowledge,  threatened  that  seek  the  revocation,   cancellation,
suspension or  modification  of any of the Permits  except for any such actions,
claims or proceedings disclosed in the Information  Certificate or arising after
the date  hereof,  in each  case,  which are being  contested  in good  faith by
appropriate proceedings diligently pursued and available to Borrower, so long as
such  Permit  remains in effect  during the  pendency of such  action,  claim or
proceeding.

         8.8   Employee Benefits.

               (a) Borrower  has not engaged in any  transaction  in  connection
with which Borrower or any ERISA  Affiliate  could  reasonably be expected to be
subject to either a civil  penalty  assessed  pursuant to ERISA or a tax imposed
pursuant to the Code with respect to a Plan in excess of $100,000.

               (b) No liability to the Pension Benefit Guaranty  Corporation has
been or is expected by Borrower to be incurred  with respect to any Plan.  There
has been no reportable event (within the meaning of ERISA) or any other event or
condition with respect to any Plan which presents a material risk of termination
of any such plan by the Pension Benefit Guaranty Corporation.

               (c) Full payment has been made of all amounts  which  Borrower or
any ERISA  Affiliate is required under ERISA and the Code to have paid under the
terms of each Plan as  contributions to such Plan as of the last day of the most
recent fiscal year of such plan ended



                                       30

<PAGE>



prior to the date hereof,  and no accumulated  funding deficiency (as defined in
ERISA and the Code), whether or not waived, exists with respect to any Plan.

               (d) The current value of all vested  accrued  benefits  under the
Plans does not exceed the current value of the assets of such plans allocable to
such  vested  accrued  benefits  by more  than  $350,000  as to any one Plan and
$650,000  in the  aggregate  as to all  Plans.  The terms  "current  value"  and
"accrued benefit" have the meanings specified in ERISA.

               (e) Neither Borrower nor any ERISA Affiliate has any liability or
potential  liability with respect to any  "multiemployer  plan" (as such term is
defined in ERISA) that is subject to Title IV of ERISA (other than any liability
arising  in the  ordinary  course  of the  business  of  Borrower  or any  ERISA
Affiliate  for  contributions  to such plan in  accordance  with the  collective
bargaining agreement of Borrower), except as set forth in Schedule 8.8 hereto.

         8.9   Environmental Compliance.

               (a) Except as set forth on Schedule 8.9 hereto,  (i) Borrower has
not  generated,  used,  stored,  treated,  transported,  manufactured,  handled,
produced or disposed of any Hazardous Materials, on or off its premises (whether
or not owned by it) in any manner which  violates any  applicable  Environmental
Law or any  license,  permit,  certificate,  approval  or similar  authorization
thereunder and (ii) the operations of Borrower complies in all material respects
with all Environmental Laws and all licenses, permits,  certificates,  approvals
and similar authorizations thereunder.

               (b) Except as set forth on Schedule 8.9 hereto, there has been no
investigation,  proceeding,  complaint,  order,  directive,  claim,  citation or
notice by any governmental authority or any other third party nor is any pending
or to the best of Borrower's knowledge threatened,  with respect to any material
non-compliance   with  or  material   violation  of  the   requirements  of  any
Environmental Law by Borrower or the release, spill or discharge,  threatened or
actual, of any Hazardous  Material or the generation,  use, storage,  treatment,
transportation,  manufacture,  handling, production or disposal of any Hazardous
Materials.

               (c) Borrower has no material liability  (contingent or otherwise)
in connection with a release,  spill or discharge,  threatened or actual, of any
Hazardous Materials or the generation, use, storage, treatment,  transportation,
manufacture, handling, production or disposal of any Hazardous Materials.

               (d) Borrower has all licenses, permits,  certificates,  approvals
or similar  authorizations  required to be obtained or filed in connection  with
the operations of Borrower under any Environmental Law.

         8.10 Bank Accounts. All of the deposit accounts, investment accounts or
other  accounts  in the name of or used by  Borrower  maintained  at any bank or
other financial institution are set



                                       31

<PAGE>



forth on Schedule 6.3 hereto,  subject to the right of Borrower to establish new
accounts in accordance with Section 9.13 below.

         8.11  Acquisition of Purchased Assets.

               (a) The Purchase  Agreements  and the  transactions  contemplated
thereunder  have been duly executed,  delivered and performed in accordance with
their  terms  by the  respective  parties  thereto  in all  respects,  including
fulfillment  (not merely the waiver,  except as may be  disclosed  to Lender and
consented to in writing by Lender) of all conditions precedent set forth therein
and giving effect to the terms of the Purchase Agreements and the assignments to
be executed and delivered by Seller (or any of its  Affiliates or  Subsidiaries)
thereunder, Borrower acquired and has good and marketable title to the Purchased
Assets,  free and clear of all claims,  liens,  pledges and  encumbrances of any
kind, except as permitted hereunder.

               (b)  All  actions  and  proceedings   required  by  the  Purchase
Agreements,  applicable  law or  regulation  (including,  but  not  limited  to,
compliance with the  Hart-Scott-Rodino  AntiTrust  Improvements  Act of 1976, as
amended, but not including for this purpose applicable bulk sales statutes) have
been taken and the transactions  required  thereunder have been duly and validly
taken and consummated  (except for those  transactions  required by the Purchase
Agreements to be taken after the closing of the acquisition).

               (c) No court of competent jurisdiction has issued any injunction,
restraining   order  or  other  order  which   prohibits   consummation  of  the
transactions  described in the Purchase  Agreements and no governmental or other
action or proceeding has been  threatened or commenced,  seeking any injunction,
restraining  order or other order which  seeks to void or  otherwise  modify the
transactions described in the Purchase Agreements.

               (d) Borrower has delivered, or caused to be delivered, to Lender,
true, correct and complete copies of the Purchase Agreements.

         8.12  Capitalization.

               (a) All of the issued and outstanding  shares of capital stock of
Borrower  are  directly  and  beneficially  owned  and held by Leer  Acquisition
Company,  Inc.  and all of such shares have been duly  authorized  and are fully
paid and  non-assessable,  free and  clear of all  claims,  liens,  pledges  and
encumbrances of any kind, except as disclosed in writing to Lender.

               (b) Borrower is solvent and will continue to be solvent after the
creation of the  Obligations,  the  security  interests  of Lender and the other
transaction  contemplated hereunder, is able to pay its debts as they mature and
has (and has reason to believe it will continue to have) sufficient capital (and
not  unreasonably  small capital) to carry on its business and all businesses in
which it is about to engage.  The assets and  properties  of  Borrower at a fair
valuation and at their present fair salable value are, and will be, greater than
the indebtedness of Borrower, and



                                       32

<PAGE>



including  subordinated and contingent liabilities computed at the amount which,
to the best of Borrower's  knowledge,  represents an amount which can reasonably
be expected to become an actual or matured liability.

         8.13  Accuracy  and   Completeness  of  Information.   All  information
furnished  by or on behalf of Borrower in writing to Lender in  connection  with
this  Agreement  or any of the other  Financing  Agreements  or any  transaction
contemplated  hereby or thereby,  including all  information on the  Information
Certificate is true and correct in all material respects on the date as of which
such  information  is dated or  certified  and does not omit any  material  fact
necessary  in  order  to make  such  information  not  misleading.  No  event or
circumstance  has occurred which could reasonably be expected to have a material
adverse  affect on the business or assets of Borrower,  which has not been fully
and accurately disclosed to Lender in writing.

         8.14  Survival  of  Warranties;  Cumulative.  All  representations  and
warranties  contained in this Agreement or any of the other Financing Agreements
shall survive the  execution and delivery of this  Agreement and shall be deemed
to have been made again to Lender on the date of each  additional  borrowing  or
other credit accommodation  hereunder and shall be conclusively presumed to have
been relied on by Lender  regardless of any  investigation  made or  information
possessed by Lender. The  representations  and warranties set forth herein shall
be cumulative and in addition to any other  representations  or warranties which
Borrower shall now or hereafter give, or cause to be given, to Lender.


SECTION 9.     AFFIRMATIVE AND NEGATIVE COVENANTS

         9.1  Maintenance of Existence.  Borrower  shall at all times  preserve,
renew and keep in full, force and effect its corporate  existence and rights and
franchises  with  respect  thereto  and  maintain  in full  force and effect all
permits, licenses, trademarks, tradenames, approvals, authorizations, leases and
contracts  necessary  to carry on the  business as  presently  or proposed to be
conducted.  Borrower  shall give Lender thirty (30) days prior written notice of
any proposed change in its corporate name,  which notice shall set forth the new
name  and  Borrower  shall  deliver  to  Lender a copy of the  amendment  to the
Certificate of Incorporation of Borrower providing for the name change certified
by the Secretary of State of the  jurisdiction of  incorporation  of Borrower as
soon as it is available.

         9.2 New Collateral Locations. Borrower may open any new location within
the  continental  United States  provided  Borrower (a) gives Lender thirty (30)
days prior written  notice of the intended  opening of any such new location and
(b) executes and  delivers,  or causes to be executed and  delivered,  to Lender
such  agreements,  documents,  and  instruments  as Lender  may deem  reasonably
necessary  or  desirable  to protect its  interests  in the  Collateral  at such
location, including UCC financing statements.

         9.3   Compliance with Laws, Regulations, Etc.



                                       33

<PAGE>



               (a) Borrower  shall at all times comply in all material  respects
with all applicable provisions of laws, rules, regulations,  licenses,  permits,
approvals and orders and duly observe all material requirements, of any foreign,
Federal, State or local governmental authority,  including,  without limitation,
the Occupational  Safety and Health Act of 1970, as amended,  the Code, the Fair
Labor  Standards  Act of  1938,  as  amended,  and  the  rules  and  regulations
thereunder, all Federal, State and local statutes, regulations, rules and orders
relating to consumer credit  (including,  without  limitation,  as each has been
amended, the Truth-in-Lending Act, the Fair Credit Billing Act, the Equal Credit
Opportunity Act and the Fair Credit  Reporting Act, and  regulations,  rules and
orders  promulgated   thereunder),   all  Federal,  State  and  local  statutes,
regulations,  rules and orders pertaining to sales of consumer goods (including,
without  limitation,  the Consumer Products Safety Act of 1972, as amended,  and
the Federal Trade Commission Act of 1914, as amended, and all regulations, rules
and orders promulgated thereunder) and all statutes, rules, regulations, orders,
permits and stipulations relating to environmental pollution and employee health
and safety, including, without limitation, all Environmental Laws.

               (b)  Borrower  shall  establish  and  maintain,  at its  expense,
reasonable  procedures to assure and monitor its continued  compliance  with all
Environmental  Laws  in all  of  its  operations.  Copies  of all  environmental
surveys,  audits,  assessments,  feasibility  studies  and  results of  remedial
investigations disclosing material environmental conditions obtained by Borrower
shall be promptly furnished, or caused to be furnished, by Borrower to Lender.

               (c)  Borrower  shall give both oral and written  notice to Lender
promptly  upon the  receipt  by  Borrower,  of any  written  notice  of,  or its
otherwise  obtaining  reliable  knowledge  of, (i) the  occurrence  of any event
involving  the  release,  spill  or  discharge,  threatened  or  actual,  of any
Hazardous Material which results in any material non-compliance with or material
violation of applicable  Environmental Laws or which has a reasonable likelihood
of  resulting in any  material  liability to any third party,  or (ii) any third
party investigation,  proceeding,  complaint, order, directive, claims, citation
or notice of violation  involving  actual or potential  material  liability with
respect to: (A) any material  non-compliance  with or material  violation of any
Environmental Law by Borrower or (B) the release, spill or discharge, threatened
or actual,  of any  Hazardous  Material  or (C) the  generation,  use,  storage,
treatment, transportation,  manufacture, handling, production or disposal of any
Hazardous  Materials or (D) any other  environmental,  health or safety  matter,
which affects  Borrower or its business,  operations or assets or any properties
at which it transported, stored or disposed of any Hazardous Materials.

               (d) Without  limiting the generality of the  foregoing,  whenever
Lender  reasonably  determines that there is any occurrence,  event or condition
which has a reasonable  likelihood  of resulting in any material  non-compliance
with any Environmental Law, or any occurrence, event or condition which requires
any  action  by or on  behalf  of  Borrower,  in order to avoid  the  reasonable
likelihood of any material  non-compliance  with any Environmental Law, Borrower
shall,  at  Lender's  request and the  expense of  Borrower:  (i) to prepare and
deliver to Lender a report as to such  occurrence,  event or  condition  setting
forth  the  results  of its  review,  a  proposed  plan for  responding  to such
occurrence, event or condition and an estimate of the costs thereof



                                       34

<PAGE>



and (ii)  provide to Lender a  supplemental  report  whenever  the scope of such
occurrence,  event or  condition,  or the  response of  Borrower  thereto or the
estimated costs thereof shall change in any material respect.  At any time after
the receipt by Lender of such  report or reports (so long as it is prepared  and
delivered to Lender in a timely  manner,  otherwise at any time),  upon Lender's
reasonable  request,  at the  expense  of  Borrower,  Borrower  shall  cause  an
independent  environmental engineer to prepare and deliver a report, in form and
scope acceptable to Lender, as to such occurrence,  event or condition reviewing
the  proposed  plan for  responding  thereto and the  estimated  costs  thereof.
Borrower  shall  have the  right to  review,  comment  on and  approve  all such
reports,  which review, comment and approval shall not be unreasonably withheld,
conditioned or delayed,  provided, that, such review, comment and approval shall
not in any manner delay the receipt by Lender of such reports.

               (e)  Borrower  shall  indemnify  and hold  harmless  Lender,  its
directors, officers, employees, agents, representatives,  successors and assigns
from and against any and all losses, claims,  damages,  liabilities,  costs, and
expenses  (including  attorneys' fees and legal expenses) directly or indirectly
arising  out  of  or   attributable   to  the  use,   generation,   manufacture,
reproduction,  storage, release, threatened release, spill, discharge,  disposal
or presence of a Hazardous Material in connection with the business, operations,
assets or properties of Borrower,  including,  without limitation,  the costs of
any required or necessary repair, cleanup or other remedial work with respect to
any property of Borrower and the preparation and  implementation of any closure,
remedial or other required plans. All representations, warranties, covenants and
indemnifications   in  this  Section  9.3  shall  survive  the  payment  of  the
Obligations and the termination or non-renewal of this Agreement.

         9.4 Payment of Taxes and Claims.  Borrower shall duly pay and discharge
all taxes,  assessments,  contributions and governmental charges upon or against
it or its properties or assets, except for taxes the validity of which are being
contested  in good  faith by  appropriate  proceedings  diligently  pursued  and
available to Borrower and with respect to which adequate  reserves have been set
aside on its books. Borrower shall be liable for any tax or penalties imposed on
Lender  as a result  of the  financing  arrangements  provided  for  herein  and
Borrower  agrees to  indemnify  and hold  Lender  harmless  with  respect to the
foregoing,  and to repay to Lender on demand the amount thereof,  and until paid
by Borrower  such amount shall be added and deemed part of the Loans,  provided,
that, nothing contained herein shall be construed to require Borrower to pay any
income or franchise taxes  attributable to the income of Lender from any amounts
charged or paid hereunder to Lender.  The foregoing  indemnity shall survive the
payment of the Obligations and the termination or non-renewal of this Agreement.

         9.5 Insurance.  Borrower shall, at all times, maintain with financially
sound and reputable  insurers  insurance with respect to the Collateral  against
loss  or  damage  and  all  other  insurance  of the  kinds  and in the  amounts
customarily insured against or carried by corporations of established reputation
engaged in the same or similar businesses and similarly situated.  Said policies
of insurance  shall be  satisfactory  to Lender as to form,  amount and insurer.
Borrower  shall  furnish  certificates,  policies or  endorsements  to Lender as
Lender shall require as proof of



                                       35

<PAGE>



such insurance,  and, if Borrower fails to do so, Lender is authorized,  but not
required, to obtain such insurance at the expense of Borrower. All policies with
respect to the  Collateral  shall  provide  for at least  thirty (30) days prior
written notice to Lender of any  cancellation  or reduction of coverage and that
Lender may act as attorney for Borrower in  obtaining,  and at any time an Event
of  Default  exists or has  occurred  and is  continuing,  adjusting,  settling,
amending and canceling such  insurance.  Borrower shall cause Lender to be named
as a loss payee and an  additional  insured (but without any  liability  for any
premiums)  under such  insurance  policies  with respect to the  Collateral  and
Borrower shall obtain non-contributory lender's loss payable endorsements to all
insurance policies in form and substance  satisfactory to Lender.  Such lender's
loss payable  endorsements  shall  specify  that the proceeds of such  insurance
shall be payable to Lender as its interests may appear and further  specify that
Lender shall be paid regardless of any act or omission by Borrower or any of its
affiliates.  At its option,  Lender may apply any insurance proceeds received by
Lender at any time to the cost of repairs or replacement of Collateral and/or to
payment of the  Obligations,  whether or not then due,  in any order and in such
manner as Lender may determine or hold such proceeds as cash  collateral for the
Obligations.

         9.6   Financial Statements and Other Information.

               (a)  Borrower  shall keep proper  books and records in which true
and  complete  entries  shall be made of all dealings or  transactions  of or in
relation to the Collateral and the business of Borrower and its Subsidiaries (if
any) in accordance with GAAP and Borrower shall furnish or cause to be furnished
to Lender: (i) within thirty (30) days after the end of each fiscal month (other
than  December  of any year) and  within  forty-five  (45) days after the end of
December of each year, monthly unaudited consolidated financial statements, and,
if Borrower has any Subsidiaries,  unaudited  consolidating financial statements
(including  in each case  balance  sheets,  statements  of  income  and loss and
statements  of cash  flow)  all in  reasonable  detail,  fairly  presenting  the
financial  position  and the  results  of the  operations  of  Borrower  and its
Subsidiaries  as of the end of and  through  such  fiscal  month and (ii) within
ninety  (90)  days  after  the end of each  fiscal  year,  audited  consolidated
financial statements and, unaudited  consolidating financial statements of JBPCO
and its Subsidiaries, so long as Borrower shall be one of such Subsidiaries, and
if not, then audited  financial  statements of Borrower  (including in each case
balance  sheets,  statements  of income  and loss,  statements  of cash flow and
statements of shareholders'  equity), and the accompanying notes thereto, all in
reasonable  detail,  fairly presenting the financial position and the results of
the  operations  of  JBPCO  and its  Subsidiaries  as of the end of and for such
fiscal year,  together with the  unqualified  opinion of  independent  certified
public  accountants,  which accountants shall be an independent  accounting firm
selected by Borrower and reasonably acceptable to Lender, that such consolidated
financial  statements  have been prepared in accordance  with GAAP,  and present
fairly the results of  operations  and  financial  condition of Borrower and its
Subsidiaries as of the end of and for the fiscal year then ended.




                                       36

<PAGE>



               (b)  Borrower  shall  promptly  notify  Lender in  writing of the
details of (i) any loss,  damage,  investigation,  action,  suit,  proceeding or
claim relating to the Collateral or any other property which is security for the
Obligations  or which would result in any material  adverse change in Borrower's
business,  properties, assets, goodwill or condition, financial or otherwise and
(ii) the occurrence of any Event of Default or event which,  with the passage of
time or giving of notice or both, would constitute an Event of Default.

               (c) Borrower  shall  promptly after the sending or filing thereof
furnish or cause to be furnished to Lender  copies of all public  reports  which
Borrower  sends to its  stockholders  generally  and copies of all  reports  and
registration  statements  which  Borrower files with the Securities and Exchange
Commission,  any national  securities  exchange or the National  Association  of
Securities Dealers, Inc.

               (d)  Borrower  shall  furnish or cause to be  furnished to Lender
such  budgets,  forecasts,  projections  and other  information  respecting  the
Collateral  and the  business of  Borrower,  as Lender  may,  from time to time,
reasonably  request.  Lender  is  hereby  authorized  to  deliver  a copy of any
financial  statement  or any  other  information  relating  to the  business  of
Borrower  to any  court or other  government  agency  or to any  participant  or
assignee or prospective  participant or assignee.  Borrower  hereby  irrevocably
authorizes  and directs  all  accountants  or auditors to deliver to Lender,  at
Borrower's  expense,  copies of the  financial  statements  of Borrower  and any
reports or management letters prepared by such accountants or auditors on behalf
of  Borrower  and to  disclose  to  Lender  such  information  as they  may have
regarding the business of Borrower. Any documents,  schedules, invoices or other
papers  delivered to Lender may be destroyed or otherwise  disposed of by Lender
one (1) year  after  the same are  delivered  to  Lender,  except  as  otherwise
designated by Borrower to Lender in writing.

         9.7 Sale of Assets,  Consolidation,  Merger, Dissolution, Etc. Borrower
shall not,  directly or indirectly,  (a) merge into or with or consolidate  with
any other Person or permit any other Person to merge into or with or consolidate
with it, or (b) sell, assign, lease,  transfer,  abandon or otherwise dispose of
any stock or  indebtedness to any other Person or any of its assets to any other
Person  (except for (i) sales of Inventory  in the ordinary  course of business,
(ii) the  disposition  of worn-out or obsolete  Equipment or Equipment no longer
used in the business of Borrower so long as such sales do not involve  Equipment
having  an  aggregate  fair  market  value in  excess  of  $50,000  for all such
Equipment disposed of in any fiscal year of Borrower, (iii) after written notice
to Lender,  the  disposition  through  the  abandonment,  cancellation  or other
failure to maintain any trademark or other intellectual property (A) which is no
longer  used or  useful in the  business  of  Borrower  has not been used in the
business  of  Borrower  for a period  of not less  than six (6)  months,  is not
otherwise  material to the business of Borrower in any respect and has little or
no value or (B) which  pursuant to applicable law may not be renewed or extended
and (iv) sales or other  dispositions  by Borrower of assets in connection  with
the closing or sale of a retail  store  location of  Borrower  which  consist of
leasehold interests in the premises of such store, the Equipment located at such
premises  and the books and records  relating  exclusively  and  directly to the
operations of such store; provided, that, (A) the aggregate amount of all of the



                                       37

<PAGE>



assets so sold by Borrower in all such  transactions  shall not exceed  $50,000,
(B) as of the date of such sale or other  disposition  and after  giving  effect
thereto,  no Event of Default,  or act,  condition or event which with notice or
passage  of time  would  constitute  an Event of  Default,  shall  exist or have
occurred, and (C) such sale shall be on commercially reasonable prices and terms
in a bona fide arm's length  transaction,  (c) form or acquire any Subsidiaries,
or (d) wind up, liquidate or dissolve or (e) agree to do any of the foregoing.

         9.8 Encumbrances. Borrower shall not create, incur, assume or suffer to
exist any security interest, mortgage, pledge, lien, charge or other encumbrance
of any nature  whatsoever  on any of its  assets or  properties,  including  the
Collateral,  except:  (a) liens and  security  interests  of  Lender;  (b) liens
securing the payment of taxes,  assessments and  governmental  charges or levies
either not yet  overdue or the  validity  of which are being  contested  in good
faith by appropriate  proceedings  diligently  pursued and available to Borrower
and with respect to which  adequate  reserves  have been set aside on its books;
(c)  non-consensual  statutory  liens (other than liens  securing the payment of
taxes,  assessments and governmental  charges or levies) arising in the ordinary
course of Borrower's  business to the extent: (i) such liens secure indebtedness
which is not overdue or (ii) such liens secure  indebtedness  relating to claims
or  liabilities  which are fully insured and being defended at the sole cost and
expense and at the sole risk of the insurer or being  contested in good faith by
appropriate  proceedings  diligently pursued and available to Borrower,  in each
case prior to the  commencement of foreclosure or other similar  proceedings and
with respect to which  adequate  reserves have been set aside on its books;  (d)
zoning restrictions,  easements, rights-of-way,  servitudes, licenses, covenants
and other restrictions affecting the use of real property which do not interfere
in any material  respect with the use of such real property or ordinary  conduct
of the business of Borrower as presently  conducted thereon or materially impair
the value of the real property which may be subject thereto;  (e) purchase money
security  interests in Equipment  (including  capital leases) and purchase money
mortgages on real estate arising after the date hereof not to exceed $500,000 in
the aggregate so long as such  security  interests and mortgages do not apply to
any  property of Borrower  other than the  Equipment or real estate so acquired,
and the  indebtedness  secured thereby does not exceed the cost of the Equipment
or real  estate so  acquired,  as the case may be;  (f) the  liens and  security
interests of Seller to secure the  indebtedness of Borrower to Seller  permitted
under Section 9.9(d),  which liens and security  interests are, in all respects,
subject  and  subordinate  in priority to the liens and  security  interests  of
Lender pursuant to the intercreditor and subordination  agreement between Lender
and Seller;  (g) liens on, or rights of setoff against deposits of cash with the
owner or lessor of premises  leased and  operated  by  Borrower in the  ordinary
course of the business of Borrower to secure the  performance by Borrower of its
obligations  under the terms of the lease for such premises;  (h) liens incurred
(other than on Collateral)  or deposits made by Borrower in the ordinary  course
of  the  business  of  Borrower  in  connection   with  worker's   compensation,
unemployment  insurance or other types of social  security  benefits  consistent
with the current  practices of Borrower as of the date hereof,  or to secure the
performance of bids, tenders,  sales, contracts (other than for the repayment of
indebtedness), surety, appeal, customs and performance bonds consistent with the
current practices of Borrower as of the date hereof;  provided, that, such liens
or deposits shall not



                                       38

<PAGE>



interfere in any  material  respect with the use of any property or the ordinary
conduct  of the  business  of  Borrower  or impair  the value of the  assets and
properties of Borrower in any material  respect;  (i) encumbrances  constituting
the  filing  of  notice  financing  statements  of a  lessor's  rights in and to
personal  property  leased to Borrower in the ordinary course of the business of
Borrower;  (j)  non-consensual  statutory  or common  law liens on, or rights of
setoff  against,  cash of Borrower on deposit with any depositary bank listed on
Schedule 6.3 hereto,  or any other banks with whom  Borrower  maintains  deposit
accounts to the extent permitted under Section 6.3 hereof, in favor of the banks
in possession  of such cash (other than the banks at which the Blocked  Accounts
are  maintained as to cash in the Blocked  Accounts);  provided,  that, (i) such
liens  shall  not  secure  any  indebtedness  and (ii)  there  shall  not be any
restrictions  on the  ability or right of  Borrower  to withdraw or use any such
cash; and (k) the security interests and liens set forth on Schedule 8.4 hereto.

         9.9 Indebtedness.  Borrower shall not incur, create,  assume, become or
be liable in any manner with respect to, or permit to exist,  any obligations or
indebtedness, except:

               (a) the Obligations;

               (b) trade  obligations,  operating  leases and normal accruals in
the  ordinary  course of business  not yet due and  payable,  or with respect to
which the Borrower is contesting in good faith the amount or validity thereof by
appropriate  proceedings  diligently pursued and available to Borrower, and with
respect to which adequate reserves have been set aside on its books;

               (c) purchase money indebtedness (including capital leases) to the
extent not incurred or secured by liens (including  capital leases) in violation
of any other provision of this Agreement;

               (d)  indebtedness  of Borrower to Seller (or to William J. Avery,
Sr., as assignee of Seller after the date hereof)  evidenced by or arising under
the Secured  Subordinated  Promissory  Note,  dated on or about the date hereof,
issued by  Borrower  payable  to  Seller,  which  indebtedness  is  subject  and
subordinate  in right of  payment  to the right of Lender to  receive  the prior
payment in full of all of the  Obligations;  provided,  that,  (i) the principal
amount of such  Indebtedness  shall not exceed $500,000 (or such other amount as
may be determined  pursuant to the terms of the Purchase  Agreements as a result
of the  post-closing  adjustment to the purchase  price in  accordance  with the
terms thereof as in effect on the date hereof), less the aggregate amount of all
payments,  optional or mandatory, of principal in respect thereof, plus interest
thereon at the rate  provided for in such Note, as in effect on the date hereof,
(ii) Borrower shall not, directly,  or indirectly,  make any payments in respect
of such  Indebtedness,  including,  but not limited to, any prepayments or other
non-mandatory  payments,  except  that  Borrower  may make  regularly  scheduled
payments of principal and interest,  on an  unaccelerated  basis,  in respect of
such  indebtedness in accordance with the terms of such Note as in effect on the
date hereof,  provided, that, each of the following conditions is satisfied: (A)
as of the date of each such payment and after giving effect thereto, no Event of
Default, or act, condition or event which



                                       39

<PAGE>



with  notice or passage of time or both would  constitute  an Event of  Default,
shall  exist or have  occurred  and (B) as of the date of each such  payment and
after  giving  effect  thereto,  Excess  Availability  shall  not be  less  than
$100,000,  (iii) Borrower shall not, directly or indirectly,  (A) amend, modify,
alter or change any terms of such  indebtedness  or any  agreement,  document or
instrument  related thereto in any material respect,  or (B) redeem or set aside
or  otherwise  deposit or invest any sums for such  purpose,  and (iv)  Borrower
shall  furnish to Lender all notices,  demands or other  materials in connection
with such  indebtedness  either received by Borrower or on its behalf,  promptly
after receipt  thereof or sent by Borrower or in its behalf,  concurrently  with
the sending thereof, as the case may be;

               (e) unsecured indebtedness of Borrower to Seller arising pursuant
to the Non- Competition  Agreement,  dated on or about the date hereof,  between
Borrower and Seller,  which  indebtedness is subject to and subordinate in right
of payment to the right of Lender to receive the prior payment in full of all of
the Obligations;  provided,  that: (i) the principal amount of such indebtedness
shall not in the aggregate  exceed  $500,000,  less the aggregate  amount of all
payments,  optional or mandatory,  in respect thereof,  (ii) Borrower shall not,
directly  or  indirectly,  make any  payments  in respect of such  indebtedness,
including,  but not limited to, any prepayments or other non-mandatory payments,
except that Borrower may make the regularly scheduled quarterly  installments of
$25,000 each year, on an unaccelerated basis, in respect of such indebtedness in
accordance with the terms of such Non-Competition  Agreement as in effect on the
date hereof,  and (iii) Borrower shall not,  directly or indirectly,  (A) amend,
modify,  alter or  change  any  terms  of such  indebtedness  or any  agreement,
document or instrument related thereto in any material respect, or (B) redeem or
set aside or  otherwise  deposit or invest any sums for such  purpose,  and (iv)
Borrower  shall  furnish to Lender all  notices,  demands or other  materials in
connection with such indebtedness  either received by Borrower or on its behalf,
promptly  after  receipt   thereof  or  sent  by  Borrower  or  in  its  behalf,
concurrently with the sending thereof, as the case may be;

               (f) unsecured  indebtedness of Borrower to Leer arising after the
date hereof  pursuant to loans by Leer to Borrower in cash or other  immediately
available  funds,  provided,  that,  (i) such  indebtedness  is subject  to, and
subordinate  in right of payment  to,  the right of Lender to receive  the prior
payment in full of all of the Obligations on terms and conditions  acceptable to
Lender, (ii) Lender shall have received,  in form and substance  satisfactory to
Lender, a subordination  agreement  providing for the terms of the subordination
in right of payment  of such  indebtedness  of  Borrower  to the  payment of the
Obligations, duly authorized, executed and delivered by Leer and Borrower, (iii)
Borrower  shall not,  directly  or  indirectly,  make or be required to make any
payments in respect of such  indebtedness,  except to the extent permitted under
Section  9.11(c)  below,  (iv) Borrower shall not,  directly or indirectly,  (A)
amend,  modify, alter or change any terms of such indebtedness or any agreement,
document or instrument related thereto, or (B) redeem, retire, defease, purchase
or otherwise  acquire such  indebtedness,  or set aside or otherwise  deposit or
invest any sums for such purpose,  and (v) Borrower  shall furnish to Lender all
notices, demands or other materials concerning such indebtedness either received
by



                                       40

<PAGE>



Borrower or on its behalf,  promptly after receipt thereof,  or sent by Borrower
or on its behalf, concurrently with the sending thereof, as the case may be;

               (g) the indebtedness set forth on Schedule 9.9 hereto;  provided,
that, (i) Borrower may only make regularly  scheduled  payments of principal and
interest in respect of such  indebtedness  in  accordance  with the terms of the
agreement or  instrument  evidencing or giving rise to such  indebtedness  as in
effect on the date hereof, (ii) Borrower shall not, directly or indirectly,  (A)
amend,  modify, alter or change the terms of such indebtedness or any agreement,
document or instrument  related thereto as in effect on the date hereof,  or (B)
redeem, retire, defease, purchase or otherwise acquire such indebtedness, or set
aside or  otherwise  deposit  or  invest  any sums for such  purpose,  and (iii)
Borrower shall furnish to Lender all notices or demands in connection  with such
indebtedness  either  received by Borrower or on its behalf,  promptly after the
receipt  thereof,  or sent by Borrower or on its behalf,  concurrently  with the
sending thereof, as the case may be.

         9.10 Loans, Investments,  Guarantees, Etc. Borrower shall not, directly
or  indirectly,  make any loans or advance  money or property to any person,  or
invest in (by  capital  contribution,  dividend  or  otherwise)  or  purchase or
repurchase the stock or indebtedness or all or a substantial  part of the assets
or property of any person, or guarantee,  assume,  endorse,  or otherwise become
responsible  for  (directly  or  indirectly)  the   indebtedness,   performance,
obligations  or  dividends  of any  Person or agree to do any of the  foregoing,
except:  (a) the  endorsement  of  instruments  for collection or deposit in the
ordinary  course  of  business;   (b)  investments  in:  (i)  short-term  direct
obligations of the United States  Government,  (ii)  negotiable  certificates of
deposit issued by any bank  satisfactory to Lender,  payable to the order of the
Borrower or to bearer and delivered to Lender,  and (iii) commercial paper rated
A1 or P1; provided,  that, as to any of the foregoing  investments to the extent
constituting Collateral, unless waived in writing by Lender, Borrower shall take
such actions as are deemed necessary by Lender to perfect the security  interest
of Lender in such  investments;  (c) loans by Borrower to Leer  permitted  under
Section 9.11(b) below;  and (d) the loans,  advances and guarantees set forth on
Schedule 9.10 hereto; provided, that, as to such loans, advances and guarantees,
(i) Borrower shall not,  directly or  indirectly,  (A) amend,  modify,  alter or
change  the  terms of such  loans,  advances  or  guarantees  or any  agreement,
document or instrument  related thereto,  or (B) as to such guarantees,  redeem,
retire, defease,  purchase or otherwise acquire the obligations arising pursuant
to such  guarantees,  or set aside or  otherwise  deposit or invest any sums for
such purpose,  and (ii) Borrower  shall furnish to Lender all notices or demands
in connection  with such loans,  advances or  guarantees  or other  indebtedness
subject  to such  guarantees  either  received  by  Borrower  or on its  behalf,
promptly  after the  receipt  thereof,  or sent by  Borrower  or on its  behalf,
concurrently with the sending thereof, as the case may be.

         9.11  Restricted Payments.

               (a) Borrower shall not,  directly or  indirectly,  declare or pay
any dividends on account of any shares of class of capital stock of Borrower now
or hereafter outstanding, or set



                                       41

<PAGE>



aside or  otherwise  deposit  or invest  any sums for such  purpose,  or redeem,
retire,  defease,  purchase  or  otherwise  acquire  any  shares of any class of
capital  stock (or set aside or  otherwise  deposit  or invest any sums for such
purpose) for any consideration other than common stock or apply or set apart any
sum, or make any other  distribution  (by  reduction of capital or otherwise) in
respect of any such shares or agree to do any of the foregoing.

               (b) Borrower may pay dividends on account of any shares of common
stock of  Borrower  now  outstanding,  or make any  loans  or  advance  money or
property to Leer, provided, that, in each case as to any of the foregoing,  each
of the following  conditions is satisfied as determined by Lender: (i) as of the
date of the  payment of such  dividend  or making  such loan,  and after  giving
effect  thereto,  no Event of  Default,  or act,  condition  or event which with
notice or  passage of time or both would  constitute  an Event of Default  shall
exist  or  have  occurred  and  be  continuing,  (ii)  any  dividends  or  other
distributions  shall  be  out  of  funds  legally  available   therefor,   (iii)
immediately  after  giving  effect to the payment of such  dividend or making of
such loan,  as the case may be, the aggregate  amount of all such  dividends and
loans in any fiscal year of Borrower  shall not exceed the amount equal to fifty
(50%)  percent  of the  positive  Consolidated  Net  Income of  Borrower  in the
immediately  preceding  fiscal  year  calculated  based  on the  annual  audited
financial  statements of JBPCO, Inc. for such fiscal year delivered to Lender in
accordance with Section 9.6(a)(ii) hereof, (iv) as of the date of the payment of
such dividend or making such loan, the daily average of the Excess  Availability
for the immediately  preceding  thirty (30)  consecutive day period shall be not
less than the amount equal to two (2) times the amount of the trade payables and
other current  liabilities of Borrower as of the last day of the preceding month
for which Lender has received monthly financial  statements  pursuant to Section
9.6(a)(i) above, as set forth in such monthly financial statements and as of the
date of such  dividend or loan,  and after  giving  effect  thereto,  the Excess
Availability shall not be less than such amount and (v) no Loans shall have been
outstanding on each of the sixty (60) days  immediately  prior to the payment of
such dividend or making of such loan.

         (c)  Borrower  may repay the  indebtedness  of Borrower to Leer arising
after the date hereof permitted under Section 9.9(f) above,  provided,  that, as
to any such payment each of the following conditions is satisfied: (i) as of the
date of such repayment and after giving effect thereto,  no Event of Default, or
act,  condition  or event  which  with  notice or  passage of time or both would
constitute  an Event of Default  shall exist or have  occurred and be continuing
and (ii) as of the date of such  repayment,  the  daily  average  of the  Excess
Availability  for the immediately  preceding  thirty (30) consecutive day period
shall not be less than the amount equal to two (2) times the amount of the trade
payables  and other  current  liabilities  of Borrower as of the last day of the
preceding  month for which  Lender has  received  monthly  financial  statements
pursuant to Section  9.6(a)(i)  above,  as set forth in such  monthly  financial
statements  and as of the  date of  such  repayment,  and  after  giving  effect
thereto, the Excess Availability shall not be less than such amount.

         9.12  Transactions  with  Affiliates.  Borrower shall not,  directly or
indirectly,  (a) purchase, acquire or lease any property from, or sell, transfer
or lease any property to, any officer, director,



                                       42

<PAGE>



agent or other  Affiliate,  except in the ordinary course of and pursuant to the
reasonable  requirements  of  Borrower's  business and upon fair and  reasonable
terms  no less  favorable  to the  Borrower  than  Borrower  would  obtain  in a
comparable arm's length transaction with a person who is not an Affiliate or (b)
make any payments of  management,  consulting  or other fees for  management  or
similar  services,  or of  any  indebtedness  owing  to any  officer,  employee,
shareholder,  director  or other  Affiliate  of Borrower  except (i)  reasonable
compensation  to officers,  employees  and  directors  for services  rendered to
Borrower in the ordinary  course of business,  (ii) payments for management fees
and  reimbursements  for costs,  charges or expenses by Borrower to Southwestern
Holdings, Inc. in accordance with the terms of the Management Services Agreement
(as in effect on the date hereof or as amended after date hereof to increase the
amount  payable by  Borrower  thereunder  by up to $100,000  each  year),  (iii)
payments by Borrower to JBPCO pursuant to the tax sharing  arrangements  between
Borrower  (as in effect on the date  hereof);  provided,  that,  (A) Borrower is
included  in the  consolidated  federal  income tax return  filed by JBPCO as to
which Borrower is making such  payments,  (B) the payments in any year shall not
exceed the federal income tax liability that Borrower would have been liable for
if Borrower had filed its tax returns on a stand-alone  basis, (C) such payments
shall be made by  Borrower  no  earlier  than five (5) days prior to the date on
which  JBPCO would be required  to make its  payments  to the  Internal  Revenue
Service,  and (D) in the event that Borrower also joins with JBPCO in filing any
combined or  consolidated  (or similar) state or local income tax returns,  then
the  making of  payments  to JBPCO  shall be  allowed  in a manner as similar as
possible to that provided  herein with respect to federal  income taxes and (iv)
payments  by Borrower  to Leer in respect of  indebtedness  owing by Borrower to
Leer to the extent permitted under Section 9.11(c) hereof.

         9.13  Additional  Bank  Accounts.   Borrower  shall  not,  directly  or
indirectly,  open, establish or maintain any deposit account, investment account
or any other account with any bank or other  financial  institution,  other than
the Blocked Accounts and the accounts set forth in Schedule 6.3 hereto,  except:
(a)  as to any  new  or  additional  Blocked  Accounts  and  other  such  new or
additional  accounts which contain any Collateral or proceeds thereof,  with the
prior written consent of Lender and subject to such conditions thereto as Lender
may  establish  and (b) as to any accounts  used by Borrower to make payments of
payroll, taxes or other obligations to third parties, after prior written notice
to Lender.

         9.14  Compliance  with ERISA.  Borrower  shall not with  respect to any
Plan:  (a)  terminate  any such Plan so as to incur any liability to the Pension
Benefit Guaranty Corporation under Section 4041(c) of ERISA; (b) allow or suffer
to exist any non-exempt prohibited transaction involving any of such Plan or any
trust created  thereunder which would subject Borrower or any ERISA Affiliate to
a tax or penalty or other material liability on prohibited  transactions imposed
under Section 4975 of the Code or under ERISA;  (c) fail to pay to any such Plan
any contribution which it is obligated to pay under ERISA, the Code or the terms
of such Plan; (d) allow or suffer to exist any accumulated  funding  deficiency,
whether or not  waived,  with  respect to any such Plan;  (e) allow or suffer to
exist any occurrence of a reportable event or any other event or condition which
presents a material risk of termination by the Pension Benefit Guaranty



                                       43

<PAGE>



Corporation  of any such  Plan  under  Section  4042 of ERISA or (f)  incur  any
withdrawal liability with respect to any multiemployer pension plan in excess of
$500,000.

         9.15  Costs and  Expenses.  Borrower  shall pay to Lender on demand all
costs,  expenses,  filing fees and taxes paid or payable in connection  with the
preparation,   negotiation,  execution,  delivery,  recording,   administration,
collection,  liquidation,  enforcement and defense of the Obligations,  Lender's
rights in the Collateral, this Agreement, the other Financing Agreements and all
other documents related hereto or thereto, including any amendments, supplements
or consents  which may  hereafter be  contemplated  (whether or not executed) or
entered  into in  respect  hereof  and  thereof,  including:  (a) all  costs and
expenses of filing or recording  (including  Uniform  Commercial  Code financing
statement  filing  taxes  and fees,  documentary  taxes,  intangibles  taxes and
mortgage recording taxes and fees, if applicable);  (b) all insurance  premiums,
appraisal  fees and  search  fees;  (c) costs and  expenses  of  remitting  loan
proceeds,  collecting  checks and other items of payment,  and  establishing and
maintaining the Blocked Accounts,  together with Lender's  customary charges and
fees with respect thereto; (d) charges,  fees or expenses charged by any bank or
issuer in  connection  with the Letter of Credit  Accommodations;  (e) costs and
expenses of preserving  and protecting  the  Collateral;  (f) costs and expenses
paid or  incurred  in  connection  with  obtaining  payment of the  Obligations,
enforcing  the  security  interests  and liens of Lender,  selling or  otherwise
realizing upon the  Collateral,  and otherwise  enforcing the provisions of this
Agreement  and the other  Financing  Agreements  or defending any claims made or
threatened  against Lender arising out of the transactions  contemplated  hereby
and thereby  (including  preparations for and consultations  concerning any such
matters);  (g) all out-of-pocket  expenses and costs heretofore and from time to
time  hereafter   incurred  by  Lender  during  the  course  of  periodic  field
examinations of the Collateral and Borrower's operations, plus a per diem charge
at the rate of $600 per person per day for  Lender's  examiners in the field and
office;  and  (h)  the  fees  and  disbursements  of  counsel  (including  legal
assistants) to Lender in connection with any of the foregoing.

         9.16 Further Assurances.  At the request of Lender at any time and from
time to time, Borrower shall, at its expense, duly execute and deliver, or cause
to be duly  executed and  delivered,  such  further  agreements,  documents  and
instruments, and do or cause to be done such further acts as may be necessary or
proper to evidence, perfect, maintain and enforce the security interests and the
priority thereof in the Collateral and to otherwise effectuate the provisions or
purposes of this Agreement or any of the other Financing Agreements.  Lender may
at any time and from  time to time  request a  certificate  from an  officer  of
Borrower  representing that all conditions  precedent to the making of Loans and
providing Letter of Credit Accommodations contained herein are satisfied. In the
event of such  request by Lender,  Lender may, at its option,  cease to make any
further  Loans or provide  any  further  Letter of Credit  Accommodations  until
Lender has received such  certificate  and, in addition,  Lender has  determined
that such  conditions are satisfied.  Where  permitted by law,  Borrower  hereby
authorizes  Lender  to  execute  and file one or more UCC  financing  statements
signed only by Lender with respect to the Collateral.





                                       44

<PAGE>



SECTION 10.          EVENTS OF DEFAULT AND REMEDIES

         10.1 Events of Default.  The occurrence or existence of any one or more
of the  following  events are  referred to herein  individually  as an "Event of
Default", and collectively as "Events of Default":

               (a) (i) Borrower or any Obligor  fails to pay when due any of the
Obligations  or (ii)  Borrower or any Obligor  fails to perform any of covenants
contained in Sections 9.1, 9.2, 9.3, 9.4, 9.6 and 9.14 hereof,  and such failure
shall continue for ten (10) days, provided, that, such ten (10) day period shall
not apply in the case of:  (A) any  failure  to  observe  any such  covenant  or
agreement which is not capable of being cured at all or within such ten (10) day
period or which has been the subject of a prior failure  within the  immediately
preceding six (6) months or (B) an intentional breach by Borrower or any Obligor
of any such  covenant or  agreement  or (iii)  Borrower or any Obligor  fails to
perform any of the terms, covenants,  conditions or provisions contained in this
Agreement or any of the other Financing  Agreements to which it is a party other
than those described in Sections 10.1(a)(i) or 10.1(a)(ii);

               (b) any  representation,  warranty or  statement  of fact made by
Borrower to Lender in this  Agreement,  the other  Financing  Agreements  or any
other agreement, schedule,  confirmatory assignment or otherwise shall when made
or deemed made be false or misleading in any material respect;

               (c) any Obligor  revokes,  terminates  or fails to perform any of
the terms, covenants, conditions or provisions of any guarantee,  endorsement or
other agreement of such party in favor of Lender;

               (d) any  judgment  for the payment of money is  rendered  against
Borrower  or any  Obligor  (other  than a judgment  for which  Borrower  or such
Obligor  is fully  insured  and for  which  the  insurer  has  acknowledged  its
liability therefor in writing) in excess of $50,000 in any one case or in excess
of $100,000 in the  aggregate and shall remain  undischarged  or unvacated for a
period  in excess of  thirty  (30)  days or  execution  shall at any time not be
effectively  stayed,  or any  judgment  other than for the payment of money,  or
injunction, attachment, garnishment or execution is rendered against Borrower or
any Obligor or any of their assets;

               (e)  Borrower or any  Obligor,  which is a  partnership,  limited
liability company, limited liability partnership or a corporation,  dissolves or
suspends or discontinues doing business;

               (f) Borrower or any Obligor becomes insolvent (however defined or
evidenced),  makes an assignment  for the benefit of  creditors,  makes or sends
notice of a bulk  transfer  or calls a meeting  of its  creditors  or  principal
creditors in connection with any deferral or moratorium with respect to payments
on, or compromise of, or settlement or reduction in  indebtedness  owing to such
creditors;



                                       45

<PAGE>



               (g) a case or proceeding  under the bankruptcy laws of the United
States  of  America  now  or  hereafter  in  effect  or  under  any  insolvency,
reorganization,  receivership,  readjustment of debt, dissolution or liquidation
law or statute of any jurisdiction now or hereafter in effect (whether at law or
in equity) is filed  against  Borrower  or any Obligor or all or any part of its
properties and such petition or application is not dismissed  within  forty-five
(45) days after the date of its filing or Borrower or any Obligor shall file any
answer admitting or not contesting such petition or application or indicates its
consent to, acquiescence in or approval of, any such action or proceeding or the
relief requested is granted sooner;

               (h) a case or proceeding  under the bankruptcy laws of the United
States  of  America  now  or  hereafter  in  effect  or  under  any  insolvency,
reorganization,  receivership,  readjustment of debt, dissolution or liquidation
law or statute of any  jurisdiction now or hereafter in effect (whether at a law
or equity)  is filed by  Borrower  or any  Obligor or for all or any part of its
property; or

               (i) any default by Borrower or any Obligor  under any  agreement,
document or instrument  relating to any indebtedness for borrowed money owing to
any  person  other than  Lender  (including,  without  limitation,  the  Secured
Subordinated   Promissory  Note  issued  by  Borrower  payable  to  Seller,  the
Non-Competition  Agreement  between  Borrower and Seller and the Asset  Purchase
Agreement between Borrower and Seller),  or any capitalized  lease  obligations,
contingent  indebtedness  in connection  with any  guarantee,  letter of credit,
indemnity  or  similar  type of  instrument  in favor of any  person  other than
Lender,  in any case in an amount in excess of $80,000,  which default continues
for more than the applicable cure period,  if any, with respect thereto,  or any
default by Borrower or any Obligor under any material contract,  lease,  license
or other obligation to any person other than Lender, which default continues for
more than the applicable cure period, if any, with respect thereto;

               (j)   any Change of Control;

               (k) the  indictment or  threatened  indictment of Borrower or any
Obligor  (as  Lender  may  reasonably  and in good  faith  determine)  under any
criminal  statute,  or  commencement  or threatened  commencement of criminal or
civil proceedings against Borrower or any Obligor,  pursuant to which statute or
proceeding the penalties or remedies sought or available  include  forfeiture of
any material portion of the property of Borrower or such Obligor;

               (l) after the date hereof any act, condition or event shall exist
or have occurred which has a material adverse affect upon the assets of Borrower
or any Obligor, or the Collateral or the value thereof, or the ability of Lender
to realize thereon, or the rights and remedies of Lender under this Agreement or
the other  Financing  Agreements  or the  ability of  Borrower or any Obligor to
repay the  Obligations or of Borrower or any Obligor to perform its  obligations
under this Agreement or any of the other Financing Agreements; or




                                       46

<PAGE>



               (m) there  shall  have  occurred  and be  continuing  an event of
default under any of the other Financing Agreements.

         10.2  Remedies.

               (a) At any time an Event of Default exists or has occurred and is
continuing,  Lender  shall  have  all  rights  and  remedies  provided  in  this
Agreement, the other Financing Agreements, the Uniform Commercial Code and other
applicable law, all of which rights and remedies may be exercised without notice
to or consent by  Borrower or any  Obligor,  except as such notice or consent is
expressly  provided  for  hereunder or required by  applicable  law. All rights,
remedies  and  powers  granted  to  Lender  hereunder,  under  any of the  other
Financing  Agreements,  the Uniform Commercial Code or other applicable law, are
cumulative,   not   exclusive   and   enforceable,   in   Lender's   discretion,
alternatively,  successively,  or concurrently on any one or more occasions, and
shall include,  without limitation,  the right to apply to a court of equity for
an  injunction  to  restrain a breach or  threatened  breach by Borrower of this
Agreement or any of the other Financing  Agreements.  Lender may, at any time or
times,  proceed  directly  against  Borrower  or  any  Obligor  to  collect  the
Obligations without prior recourse to the Collateral.

               (b)  Without  limiting  the  foregoing,  at any  time an Event of
Default exists or has occurred and is continuing,  Lender may, in its discretion
and without limitation, (i) accelerate the payment of all Obligations and demand
immediate payment thereof to Lender (provided,  that, upon the occurrence of any
Event of Default  described  in Sections  10.1(g) and 10.1(h),  all  Obligations
shall  automatically  become immediately due and payable),  (ii) with or without
judicial process or the aid or assistance of others,  enter upon any premises on
or in which any of the  Collateral  may be located  and take  possession  of the
Collateral  or  complete  processing,  manufacturing  and  repair  of all or any
portion of the Collateral,  (iii) require Borrower,  at Borrower's  expense,  to
assemble and make  available to Lender any part or all of the  Collateral at any
place  and  time  designated  by  Lender,  (iv)  collect,  foreclose,   receive,
appropriate,  setoff and realize upon any and all Collateral,  (v) remove any or
all of the  Collateral  from any premises on or in which the same may be located
for the purpose of effecting the sale,  foreclosure or other disposition thereof
or for any other  purpose,  (vi)  sell,  lease,  transfer,  assign,  deliver  or
otherwise dispose of any and all Collateral  (including  entering into contracts
with respect thereto,  public or private sales at any exchange,  broker's board,
at any office of Lender or elsewhere) at such prices or terms as Lender may deem
reasonable, for cash, upon credit or for future delivery, with the Lender having
the right to purchase the whole or any part of the Collateral at any such public
sale, all of the foregoing  being free from any right or equity of redemption of
Borrower,  which right or equity of  redemption is hereby  expressly  waived and
released  by Borrower  and/or  (vii)  terminate  this  Agreement.  If any of the
Collateral is sold or leased by Lender upon credit terms or for future delivery,
the Obligations  shall not be reduced as a result thereof until payment therefor
is finally  collected  by Lender.  If notice of  disposition  of  Collateral  is
required by law,  ten (10) days prior  notice by Lender to Borrower  designating
the time and place of any public sale or the time after  which any private  sale
or other intended disposition of Collateral is to be



                                       47

<PAGE>



made,  shall be deemed to be reasonable  notice thereof and Borrower  waives any
other notice. In the event Lender institutes an action to recover any Collateral
or seeks  recovery of any  Collateral  by way of  prejudgment  remedy,  Borrower
waives the posting of any bond which might otherwise be required.

               (c) Lender may apply the cash  proceeds  of  Collateral  actually
received by Lender from any sale, lease, foreclosure or other disposition of the
Collateral to payment of the Obligations,  in whole or in part and in such order
as Lender may elect,  whether or not then due.  Borrower  shall remain liable to
Lender for the payment of any  deficiency  with  interest  at the  highest  rate
provided for herein and all costs and  expenses of  collection  or  enforcement,
including attorneys' fees and legal expenses.

               (d) Without  limiting the  foregoing,  upon the  occurrence of an
Event of Default or an event  which with notice or passage of time or both would
constitute an Event of Default and for so long as the same is continuing, Lender
may, at its option,  without  notice,  (i) cease making  Loans or arranging  for
Letter of Credit  Accommodations  or reduce the  lending  formulas or amounts of
Loans and Letter of Credit  Accommodations  available  to  Borrower  and/or (ii)
suspend the  effectiveness of any provision of this Agreement  providing for any
future  Loans  or  Letter  of  Credit  Accommodations  to be made by  Lender  to
Borrower.


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

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

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

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



                                       48

<PAGE>



order to realize on the  Collateral or to otherwise  enforce its rights  against
Borrower or its property).

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

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

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

         11.2  Waiver of  Notices.  Borrower  hereby  expressly  waives  demand,
presentment,  protest and notice of protest and notice of dishonor  with respect
to any and all instruments and commercial  paper,  included in or evidencing any
of the Obligations or the Collateral,  and any and all other demands and notices
of any kind or nature whatsoever with respect to the Obligations, the Collateral
and this Agreement, except such as are expressly provided for herein.



                                       49

<PAGE>



No notice to or demand on Borrower  which Lender may elect to give shall entitle
Borrower to any other or further notice or demand in the same,  similar or other
circumstances.

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

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

         11.5 Indemnification. Borrower shall indemnify and hold Lender, and its
directors,  agents, employees and counsel, harmless from and against any and all
losses, claims, damages, liabilities,  costs or expenses imposed on, incurred by
or  asserted   against  any  of  them  in   connection   with  any   litigation,
investigation,  claim or  proceeding  commenced  or  threatened  related  to the
negotiation,  preparation,  execution,  delivery,  enforcement,  performance  or
administration  of  this  Agreement,  any  other  Financing  Agreements,  or any
undertaking or proceeding related to any of the transactions contemplated hereby
or any act,  omission,  event  or  transaction  related  or  attendant  thereto,
including  amounts paid in settlement,  court costs, and the reasonable fees and
reasonable  expenses of counsel except for any loss, claim,  damage,  liability,
costs or expense  resulting from the gross  negligence or willful  misconduct of
Lender  as  determined  pursuant  to a  final  non-appealable  order  of a court
competent jurisdiction. To the extent that the undertaking to indemnify, pay and
hold harmless set forth in this Section may be unenforceable because it violates
any law or public  policy,  Borrower  shall pay the maximum  portion which it is
permitted to pay under  applicable law to Lender in  satisfaction of indemnified
matters under this Section. The foregoing indemnity shall survive the payment of
the Obligations and the termination or non-renewal of this Agreement.


SECTION 12.          TERM OF AGREEMENT; MISCELLANEOUS

         12.1 Term.

               (a) This  Agreement  and the  other  Financing  Agreements  shall
become  effective  as of the date set forth on the first  page  hereof and shall
continue in full force and effect for a term



                                       50

<PAGE>



ending on the date three (3) years from the date  hereof (the  "Renewal  Date"),
and from year to year thereafter, unless sooner terminated pursuant to the terms
hereof;  provided,  that, Lender may, at its option,  extend the Renewal Date to
the date four (4) years from the date hereof by giving  Borrower notice at least
sixty (60) days prior to the third (3rd)  anniversary of this Agreement.  Lender
or Borrower  (subject to Lender's  right to extend the Renewal  Date as provided
above) may terminate this Agreement and the other Financing Agreements effective
on the Renewal  Date or on the  anniversary  of the Renewal  Date in any year by
giving  to the  other  party at least  sixty  (60) days  prior  written  notice;
provided,  that,  this  Agreement  and all other  Financing  Agreements  must be
terminated simultaneously. Upon the effective date of termination or non-renewal
of the  Financing  Agreements,  Borrower  shall  pay to  Lender,  in  full,  all
outstanding  and unpaid  Obligations and shall furnish cash collateral to Lender
in such amounts as Lender  determines are reasonably  necessary to secure Lender
from loss, cost,  damage or expense,  including  reasonable  attorneys' fees and
legal expenses, in connection with any contingent Obligations,  including issued
and  outstanding  Letter of Credit  Accommodations  and checks or other payments
provisionally  credited to the Obligations and/or as to which Lender has not yet
received  final and  indefeasible  payment.  Such  payments  in  respect  of the
Obligations  and cash  collateral  shall be remitted by wire transfer in Federal
funds to such  bank  account  of  Lender,  as  Lender  may,  in its  discretion,
designate in writing to Borrower for such purpose.  Interest  shall be due until
and  including  the next Business Day, if the amounts so paid by Borrower to the
bank account  designated  by Lender are received in such bank account later than
12:00 noon, New York City time.

               (b) No  termination  of this  Agreement  or the  other  Financing
Agreements  shall  relieve  or  discharge  Borrower  of its  respective  duties,
obligations and covenants under this Agreement or the other Financing Agreements
until all  Obligations  have been fully and  finally  discharged  and paid,  and
Lender's  continuing  security  interest  in the  Collateral  and the rights and
remedies  of  Lender  hereunder,   under  the  other  Financing  Agreements  and
applicable  law,  shall  remain in effect until all such  Obligations  have been
fully and finally  discharged and paid. Upon the receipt by Lender of payment in
full in cash or other immediately  available funds of all of the outstanding and
unpaid Obligations and cash collateral as provided for in Section 12.1(a),  upon
Borrower's  request and at Borrower's  expense,  except as otherwise required by
applicable law,  Lender shall execute and deliver to Borrower UCC-3  termination
statements  and such other release  documents  with respect to the Collateral as
may be reasonably requested by Borrower,  in form and substance  satisfactory to
Lender,  to effectuate  the  termination  of the security  interests  granted by
Borrower or any Obligor to Lender herein and in the other Financing Agreements.

               (c) If for any reason this  Agreement is terminated  prior to the
end of the then current term or renewal term of this Agreement at the request of
Borrower  or by Lender  as the  result  of an Event of  Default,  in view of the
impracticality  and extreme  difficulty of  ascertaining  actual  damages and by
mutual agreement of the parties as to a reasonable  calculation of Lender's lost
profits  as a  result  thereof,  Borrower  agrees  to pay to  Lender,  upon  the
effective date of such termination, an early termination fee in the amount equal
to: (i) three (3%) percent of the Maximum Credit if such  termination  occurs on
or prior to the first anniversary of the date hereof;



                                       51

<PAGE>



(ii) two (2%) percent of the Maximum Credit if such termination occurs after the
first anniversary of the date hereof,  but prior to or on the second anniversary
of the date  hereof;  and (iii) one (1%)  percent of the Maximum  Credit if such
termination  occurs after the second  anniversary  date,  but prior to the third
anniversary of the date hereof,  or if Lender exercises its option to extend the
Renewal  Date  pursuant to Section 12.1 of this  Agreement,  prior to the fourth
anniversary of the date hereof;  provided, that, in the event of the termination
by Borrower of the financing arrangements provided for herein upon the amendment
of the existing financing arrangements of JBPCO with Lender pursuant to the Loan
and Security  Agreement,  dated June 28, 1996,  by and among  Lender,  JBPCO and
certain of its Subsidiaries to add Borrower as a guarantor thereunder,  together
with such other agreements, documents and instruments in connection therewith as
Lender may  require  (including,  without  limitation,  agreements  relating  to
intercompany lending arrangements between Borrower and JBPCO, and the assignment
thereof to Lender),  Borrower shall not be required to pay the early termination
fee provided for above. Nothing contained herein or otherwise shall be construed
to  require  Lender to agree to any such  amendment  to the  existing  financing
arrangements  of Lender with JBPCO and certain of its  Subsidiaries.  Such early
termination  fee shall be  presumed  to be the  amount of damages  sustained  by
Lender as a result of such early  termination  and  Borrower  agrees  that it is
reasonable under the circumstances currently existing. In addition, Lender shall
be entitled to such early  termination  fee upon the  occurrence of any Event of
Default  described in Sections  10.1(g) and 10.1(h) hereof,  even if Lender does
not exercise its right to terminate this Agreement,  but elects,  at its option,
to provide  financing to Borrower or permit the use of cash collateral under the
United States  Bankruptcy  Code. The early  termination fee provided for in this
Section 12.1 shall be deemed included in the Obligations.

         12.2 Notices.  All notices,  requests and demands hereunder shall be in
writing and (a) made to Lender at its address set forth below and to Borrower at
its chief  executive  office set forth below (with a copy to J.B.  Poindexter  &
Co., Inc., 1100 Louisiana Street, Houston, Texas 77002,  Attention:  Mr. Stephen
Magee), or to such other address as either party may designate by written notice
to the other in  accordance  with this  provision,  and (b)  deemed to have been
given or made: if delivered in person,  immediately upon delivery;  if by telex,
telegram  or  facsimile   transmission,   immediately   upon  sending  and  upon
confirmation of receipt; if by nationally  recognized  overnight courier service
with  instructions  to deliver the next Business Day, one (1) Business Day after
sending; and if by certified mail, return receipt requested, five (5) days after
mailing.

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

         12.4 Successors. This Agreement, the other Financing Agreements and any
other document  referred to herein or therein shall be binding upon and inure to
the benefit of and be



                                       52

<PAGE>



enforceable  by Lender,  Borrower and their  respective  successors and assigns,
except that Borrower may not assign its rights under this  Agreement,  the other
Financing  Agreements  and any other  document  referred  to  herein or  therein
without  the prior  written  consent  of Lender.  Lender  may,  after  notice to
Borrower,  assign its rights and delegate its  obligations  under this Agreement
and the other  Financing  Agreements  and further may, after notice to Borrower,
assign, or sell  participations  in, all or any part of the Loans, the Letter of
Credit  Accommodations  or  any  other  interest  herein  to  another  financial
institution or other person,  in which event, the assignee or participant  shall
have,  to the extent of such  assignment or  participation,  the same rights and
benefits as it would have if it were the Lender  hereunder,  except as otherwise
provided by the terms of such assignment or participation.

          12.5  Confidentiality.

               (a) Lender shall use all reasonable efforts to keep confidential,
in  accordance   with  its  customary   procedures  for  handling   confidential
information  and safe and sound lending  practices,  any non-public  information
supplied  to it by  Borrower  pursuant  to this  Agreement  which is clearly and
conspicuously  marked as confidential at the time such  information is furnished
by Borrower to Lender,  provided, that, nothing contained herein shall limit the
disclosure of any such information: (i) to the extent required by statute, rule,
regulation,   subpoena  or  court  order,  (ii)  to  bank  examiners  and  other
regulators, auditors and/or accountants, (iii) in connection with any litigation
to which Lender is a party,  (iv) to any assignee or participant (or prospective
assignee or participant) so long as such assignee or participant (or prospective
assignee  or  participant)  shall  have  first  agreed in  writing to treat such
information  as  confidential  in  accordance  with this Section 12.5, or (v) to
counsel for Lender or any participant or assignee (or prospective participant or
assignee).

               (b) In no event shall this Section 12.5 or any other provision of
this  Agreement  or  applicable  law be  deemed:  (i) to  apply  to or  restrict
disclosure  of  information  that has been or is made  public by Borrower or any
third party without  breach of this Section 12.5 or otherwise  become  generally
available  to the public  other than as a result of a  disclosure  in  violation
hereof,  (ii) to apply to or  restrict  disclosure  of  information  that was or
becomes available to Lender on a non-confidential basis from a person other than
Borrower,  (iii) require Lender to return any materials furnished by Borrower to
Lender or (iv) prevent Lender from responding to routine informational  requests
in  accordance  with the Code of Ethics for the  Exchange of Credit  Information
promulgated  by The  Robert  Morris  Associates  or  other  applicable  industry
standards  relating to the exchange of credit  information.  The  obligations of
Lender under this Section 12.5 shall  supersede and replace the  obligations  of
Lender under any confidentiality letter signed prior to the date hereof.


         12.6 Entire Agreement.  This Agreement, the other Financing Agreements,
any supplements hereto or thereto, and any instruments or documents delivered or
to be  delivered  in  connection  herewith or  therewith  represents  the entire
agreement and understanding concerning



                                       53

<PAGE>



the subject matter hereof and thereof between the parties hereto,  and supersede
all  other  prior  agreements,  understandings,  negotiations  and  discussions,
representations,   warranties,  commitments,  proposals,  offers  and  contracts
concerning the subject matter hereof,  whether oral or written.  In the event of
any  inconsistency  between  the terms of this  Agreement  and any  schedule  or
exhibit hereto, the terms of this Agreement shall govern.






                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]




                                       54

<PAGE>


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


LENDER                                                 BORROWER

CONGRESS FINANCIAL CORPORATION                         RADCO INDUSTRIES, INC.

By:                                                    By:

Title:                                                 Title:

Address:                                               Chief Executive Office:

1133 Avenue of the Americas                            122 Highway 25, N.E.
New York, New York 10036                               Brainerd, Minnesota 56401
===============================                        =========================



                                       55

<PAGE>
                                   [10/30/97]

                    INTERCREDITOR AND SUBORDINATION AGREEMENT


         THIS   INTERCREDITOR   AND  SUBORDINATION   AGREEMENT   ("Intercreditor
Agreement")  dated as of October 31, 1997, is by and between CONGRESS  FINANCIAL
CORPORATION,  a California corporation ("Senior Creditor" as hereinafter further
defined) and MIDWEST TRUCK AFTER MARKET,  INC., an Oklahoma corporation ("Junior
Creditor" as hereinafter  further defined).  Senior Creditor and Junior Creditor
are sometimes  individually  referred to herein as a "Creditor" and collectively
as "Creditors."


                              W I T N E S S E T H:


         WHEREAS,  Junior  Creditor  has  sold  to  Radco  Industries,  Inc.,  a
Minnesota  corporation  ("Debtor" as hereinafter further defined)  substantially
all  of  its  business,  assets  and  properties  and in  connection  with  such
acquisition,  Debtor  has  incurred  certain  indebtedness  in favor  of  Junior
Creditor,  which  indebtedness  is secured by certain  assets and  properties of
Debtor; and

         WHEREAS,  Senior  Creditor  has  entered  or is  about  to  enter  into
financing arrangements with Debtor,  pursuant to which Senior Creditor may, upon
certain  terms  and   conditions,   make  loans  and  provide  other   financial
accommodations to Debtor secured by certain assets and properties of Debtor; and

         WHEREAS, Creditors desire to enter into this Intercreditor Agreement to
(i) confirm the relative priority of the security  interests of each Creditor in
the assets and properties of Debtor,  (ii) provide for the orderly sharing among
Creditors,  in accordance with such  priorities,  of proceeds of such assets and
properties upon any foreclosure thereon or other disposition  thereof, and (iii)
agree upon the terms of the subordination of the obligations of Debtor to Junior
Creditor and related matters;

         NOW THEREFORE,  in  consideration  of the mutual  benefits  accruing to
Creditors hereunder and other good and valuable  consideration,  the receipt and
sufficiency of which is hereby acknowledged,  the parties hereto do hereby agree
as follows:


1.       DEFINITIONS

         As used above and in this Intercreditor  Agreement, the following terms
shall have the meanings ascribed to them below:

         1.1  "Agreements"  shall  mean,   collectively,   the  Senior  Creditor
Agreements and the Junior Creditor Agreements.


                                       -1-

<PAGE>



         1.2  "Collateral"  shall  mean all of the  property  and  interests  in
property,  real or  personal,  tangible or  intangible,  now owned or  hereafter
acquired by Debtor in or upon which  either or both of Creditors at any time has
a Lien, and  including,  without  limitation,  all proceeds of such property and
interests in property.

         1.3 "Creditors"  shall mean,  collectively,  Senior Creditor and Junior
Creditor and their respective successors and assigns.

         1.4 "Debtor" shall mean Radco Industries, Inc., a Minnesota corporation
and its  successors  and assigns,  including,  without  limitation,  a receiver,
trustee  or  debtor-in-possession  on behalf of such  person or on behalf of any
such successor or assign.

         1.5 "Junior  Creditor" shall mean Midwest Truck After Market,  Inc., an
Oklahoma corporation and its successors and assigns.

         1.6 "Junior Creditor Agreements" shall mean, collectively,  the Secured
Subordinated  Promissory  Note,  dated of even date  herewith,  issued by Debtor
payable to Junior  Creditor in the original  principal  amount of $500,000,  the
Security  Agreement,  dated of even date herewith,  by Debtor in favor of Junior
Creditor,  as all of the  foregoing  now  exist  or may  hereafter  be  amended,
modified, supplemented, extended, renewed, restated or replaced.

         1.7  "Junior  Debt"  shall  mean  all   obligations,   liabilities  and
indebtedness  of every kind,  nature and  description  owing by Debtor to Junior
Creditor,  including principal,  interest, charges, fees, premiums,  indemnities
and  expenses,  however  evidenced,  whether  as  principal,  surety,  endorser,
guarantor or otherwise,  arising under the Junior Creditor  Agreements,  whether
now existing or hereafter arising,  whether arising before,  during or after the
initial or any  renewal  term of the  Junior  Creditor  Agreements  or after the
commencement  of any case with respect to Debtor under the U.S.  Bankruptcy Code
or any similar  statute  (and  including,  without  limitation,  any  principal,
interest,  fees, costs, expenses and other amounts,  whether or not such amounts
are  allowable  in whole or in part,  in any such case or  similar  proceeding),
whether direct or indirect, absolute or contingent, joint or several, due or not
due,  primary or secondary,  liquidated or  unliquidated,  secured or unsecured,
provided,  that, the term "Junior Debt" shall not include indebtedness of Debtor
to William J. Avery,  Sr. pursuant to the  Non-Competition  Agreement,  dated of
even date herewith, by and between Debtor and William J. Avery, Sr.

         1.8  "Lien"   shall  mean  any   mortgage,   deed  of  trust,   pledge,
hypothecation,  assignment, deposit arrangement,  security interest, encumbrance
(including,  but not limited to,  easements,  rights of way and the like),  lien
(statutory  or other),  security  agreement  or transfer  intended as  security,
including  without  limitation,  any  conditional  sale or other title retention
agreement, the interest of a lessor under a capital lease or any financing lease
having substantially the same economic effect as any of the foregoing.


                                       -2-

<PAGE>



         1.9   "Person"   or   "person"   shall   mean  any   individual,   sole
proprietorship,  partnership,  corporation  (including,  without imitation,  any
corporation  which elects subchapter S status under the Internal Revenue Code of
1986, as amended),  limited liability  company,  limited liability  partnership,
business trust,  unincorporated  association,  joint stock company, trust, joint
venture,  or other entity or any government or any agency or  instrumentality or
political subdivision thereof.

         1.10 "Senior  Creditor" shall mean Congress  Financial  Corporation,  a
California corporation,  and its successors and assigns (and including any other
lender or group of lenders that at any time refinances,  replaces or succeeds to
all or any  portion  of the  Senior  Debt or is  otherwise  party to the  Senior
Creditor Agreements).

         1.11 "Senior Creditor  Agreements" shall mean,  collectively,  the Loan
and  Security  Agreement,  dated of even date  herewith,  by and between  Senior
Creditor and Debtor and all  agreements,  documents and  instruments at any time
executed and/or  delivered by Debtor or any other person to, with or in favor of
Senior  Creditor  in  connection  therewith  or related  thereto,  as all of the
foregoing  now  exist  or may  hereafter  be  amended,  modified,  supplemented,
extended, renewed, restated,  refinanced,  replaced or restructured (in whole or
in part and including any agreements with, to or in favor of any other lender or
group of lenders that at any time refinances, replaces or succeeds to all or any
portion of the Senior Debt).

         1.12 "Senior Debt" shall mean any and all obligations,  liabilities and
indebtedness  of every kind,  nature and  description  owing by Debtor to Senior
Creditor and/or its affiliates or participants,  including principal,  interest,
charges, fees, premiums, indemnities and expenses, however evidenced, whether as
principal,  surety,  endorser,  guarantor  or  otherwise,  arising  under Senior
Creditor Agreements,  whether now existing or hereafter arising, whether arising
before,  during or after the initial or any renewal term of the Senior  Creditor
Agreements  or after the  commencement  of any case with respect to Debtor under
the U.S.  Bankruptcy  Code or any state  insolvency law or similar  statute (and
including,  without limitation,  any principal,  interest, fees, costs, expenses
and other amounts, which would accrue and become due but for the commencement of
such case,  whether or not such  amounts are allowed or allowable in whole or in
part in any such case),  whether  direct or  indirect,  absolute or  contingent,
joint  or  several,  due  or  not  due,  primary  or  secondary,  liquidated  or
unliquidated, secured or unsecured.

         1.13 All terms defined in the Uniform  Commercial  Code as in effect in
the State of New York,  unless otherwise  defined herein shall have the meanings
set forth  therein.  All  references to any term in the plural shall include the
singular  and all  references  to any term in the  singular  shall  include  the
plural.

         2.  SECURITY INTERESTS; PRIORITIES; REMEDIES

         2.1 Each Creditor hereby  acknowledges that the other Creditor has been
granted a Lien upon the Collateral.

                                       -3-

<PAGE>



         2.2 Notwithstanding the order or time of attachment, or the order, time
or manner of  perfection,  or the order or time of filing or  recordation of any
document or  instrument,  or other method of  perfecting a security  interest in
favor of each Creditor in any Collateral,  and  notwithstanding  any conflicting
terms or conditions  which may be contained in any of the Agreements,  the Liens
upon the  Collateral  of Senior  Creditor  have and shall have priority over the
Liens upon the Collateral of Junior  Creditor and such Liens of Junior  Creditor
are and shall be,  in all  respects,  subject  and  subordinate  to the Liens of
Senior Creditor therein to the full extent of the Senior Debt.

         2.3 The lien priorities provided in Section 2.2 shall not be altered or
otherwise  affected  by  any  amendment,  modification,  supplement,  extension,
renewal,  restatement  or  refinancing  of either the Senior  Debt or the Junior
Debt,  nor by any action or inaction which any Creditor may take or fail to take
in respect of the Collateral.

         2.4 Each  Creditor  shall be  solely  responsible  for  perfecting  and
maintaining  the  perfection  of its Lien in and to each item  constituting  the
Collateral  in which  such  Creditor  has been  granted  a Lien.  The  foregoing
provisions of this Agreement are intended  solely to govern the respective  lien
priorities as between the Creditors and shall not impose on Senior  Creditor any
obligations  in respect of the  disposition  of proceeds of  foreclosure  on any
Collateral  which would conflict with prior perfected claims therein in favor of
any other  person  or any  order or  decree  of any court or other  governmental
authority or any applicable  law. Each Creditor  agrees that it will not contest
the  validity,  perfection,  priority  or  enforceability  of the Liens upon the
Collateral of the other Creditor and that as between Senior  Creditor and Junior
Creditor, the terms of this Intercreditor Agreement shall govern even if part or
all of the Senior Debt or the Liens securing payment and performance thereof are
not perfected or are avoided,  disallowed, set aside or otherwise invalidated in
any judicial proceeding or otherwise.

         2.5 Senior Creditor shall have the exclusive  right to manage,  perform
and  enforce the terms of the Senior  Creditor  Agreements  with  respect to the
Collateral  on which it has a Lien, to exercise and enforce all  privileges  and
rights  thereunder  according to its discretion and the exercise of its business
judgment,  including,  without limitation, the exclusive right to take or retake
control or possession of such Collateral and to hold, prepare for sale, process,
sell, lease, dispose of, or liquidate such Collateral.

         2.6  Notwithstanding  anything to the contrary  contained in any of the
Agreements,  only Senior Creditor shall have the right to restrict or permit, or
approve or disapprove,  the sale, transfer or other disposition of Collateral in
which it has a Lien.  Junior Creditor shall (a) immediately  upon the request of
Senior Creditor,  release or otherwise  terminate its Liens on the Collateral to
the extent such  Collateral  is sold or  otherwise  disposed of either by Senior
Creditor,  its agents,  or Debtor with the consent of Senior Creditor and Junior
Creditor shall immediately deliver such release documents as Senior Creditor may
require in connection therewith,  provided, that such release by Junior Creditor
shall not extend to or  otherwise  affect any of the  rights,  if any, of Junior
Creditor to the proceeds from any such sale or other  disposition  of Collateral
and

                                       -4-

<PAGE>



(b) be deemed to have  consented  under the Junior  Creditor  Agreements to such
sale or other disposition.

         2.7  Notwithstanding  any rights or  remedies  available  to a Creditor
under any of the Agreements,  applicable law or otherwise, Junior Creditor shall
not, directly or indirectly, (a) seek to collect from Debtor (including, without
limitation, from or by way of any Collateral) any of the Junior Debt or exercise
any of its rights or remedies upon a default or event of default by Debtor under
the Junior Creditor Agreements or otherwise, or (b) seek to foreclose or realize
upon  (judicially  or  non-judicially)  its Lien on any Collateral or assert any
claims  or  interests  therein  (including,  without  limitation,  by  setoff or
notification  of account  debtors),  or (c)  commence  any action or  proceeding
against Debtor or its  properties  under the U.S.  Bankruptcy  Code or any state
insolvency law or similar  present or future  statute,  law or regulation or any
proceedings  for  voluntary  liquidation,  dissolution  or other  winding  up of
Debtor's business, or the appointment of any trustee, receiver or liquidator for
Debtor  or any part of its  properties  or any  assignment  for the  benefit  of
creditors or any  marshalling of assets of Debtor,  or (d) take any other action
against Debtor and the  Collateral.  The foregoing shall not in any way limit or
impair the right of Junior  Creditor from bidding for and purchasing  Collateral
at any private or judicial  foreclosure upon such Collateral initiated by Senior
Creditor.

         3.  SUBORDINATION OF JUNIOR DEBT

         3.1  Subordination.  Except as  specifically  set forth in Section  3.2
below, Junior Creditor hereby subordinates its right to payment and satisfaction
of the Junior Debt and the payment thereof, directly or indirectly, by any means
whatsoever, is deferred, to the indefeasible payment and satisfaction in full of
all Senior Debt.

          3.2  Permitted   Payments.   Senior   Creditor   hereby  agrees  that,
notwithstanding  anything to the contrary  contained in Section 3.1,  unless and
until the  occurrence  of an Event of  Default  (as such term is  defined in the
Senior Creditor Agreements), Debtor may make and Junior Creditor may receive and
retain from Debtor regularly scheduled payments of principal and interest, on an
unaccelerated  basis, in respect of the Junior Debt in accordance with the terms
of the Junior  Creditor  Agreements as in effect on the date hereof (but not any
prepayments,  non-mandatory payments or any payments pursuant to acceleration or
claims of breach or to acquire any Junior Debt or otherwise); provided, that, as
of the date of each  such  payment  and  after  giving  effect  thereto,  Excess
Availability (as such term is defined in the Senior Creditor  Agreements)  shall
be not less than $100,000.

         3.3  Distributions.

                  (a)  In  the   event  of  any   distribution,   division,   or
application,  partial or complete, voluntary or involuntary, by operation of law
or otherwise, of all or any part of the assets of Debtor or the proceeds thereof
to the creditors of Debtor or readjustment  of the obligations and  indebtedness
of  Debtor,   whether  by  reason  of  liquidation,   bankruptcy,   arrangement,
receivership,

                                       -5-

<PAGE>



assignment for the benefit of creditors,  marshalling of assets of Debtor or any
other action or proceeding  involving the readjustment of all or any part of the
indebtedness or other  obligations of Debtor or the application of the assets of
Debtor to the payment or liquidation  thereof,  or upon the dissolution or other
winding up of Debtor's business, or upon the sale of all or substantially all of
Debtor's  assets,  then, and in any such event,  (i) Senior Creditor shall first
receive  indefeasible payment in full in cash of all of the Senior Debt prior to
the  payment of all or any part of the Junior  Debt,  and (ii)  Senior  Creditor
shall  be  entitled  to  receive  any  payment  or  distribution  of any kind or
character,  whether in cash,  securities or other property,  which be payable or
deliverable in respect of any or all of the Junior Debt.

                  (b) In order to enable  Senior  Creditor to enforce its rights
under Section 3.3(a) above, Senior Creditor is hereby irrevocably authorized and
empowered (in its own name or in the name of Junior Creditor or otherwise),  but
shall have no obligation to, enforce claims comprising any of the Junior Debt by
proof of debt,  proof of claim,  suit or otherwise and take generally any action
which Junior  Creditor might  otherwise be entitled to take, as Senior  Creditor
may deem  necessary or advisable for the  enforcement of its rights or interests
hereunder.

                  (c) To the extent necessary for Senior Creditor to realize the
benefits of the  subordination of the Junior Debt provided for herein (including
the right to receive any  payment and  distributions  which might  otherwise  be
payable or deliverable in respect of the Junior Debt in any proceeding described
in Section  3.3(a) or otherwise),  Junior  Creditor shall execute and deliver to
Senior Creditor such instruments or documents (together with such assignments or
endorsements  as Senior Creditor shall deem  necessary),  as may be requested by
Senior Creditor.

         3.4 Payments Received by Junior Creditor.  Except for payments received
by Junior  Creditor  as  provided  in Section  3.2 above,  should any payment or
distribution or security or instrument or proceeds thereof be received by Junior
Creditor in respect of the Junior Debt,  Junior  Creditor shall receive and hold
the same in trust, as trustee,  for the benefit of Senior  Creditor,  segregated
from other funds and property of Junior Creditor and shall forthwith deliver the
same to Senior  Creditor  (together with any endorsement or assignment of Junior
Creditor  where  necessary),  for  application to any of the Senior Debt. In the
event of the  failure of the Junior  Creditor  to make any such  endorsement  or
assignment  to Senior  Creditor,  Senior  Creditor,  or any of its  officers  or
employees,  are hereby  irrevocably  authorized on behalf of Junior  Creditor to
make the same.

         3.5  Instrument  Legend  and  Notation.  Any  instrument  at  any  time
evidencing the Junior Debt, or any portion thereof,  shall be permanently marked
on its face with a legend  conspicuously  indicating  that  payment  thereof  is
subordinate  in right of payment to the Senior Debt and subject to the terms and
conditions  of this  Intercreditor  Agreement,  and (a)  after  being so  marked
certified  copies  thereof  shall be  delivered  to Senior  Creditor and (b) the
original  of any  such  instrument  shall be  immediately  delivered  to  Senior
Creditor upon Senior Creditor's  request, at any time on or after the occurrence
of an  Event  of  Default  as  such  term  is  defined  in the  Senior  Creditor
Agreements. In the event any legend or endorsement is omitted, Senior

                                       -6-

<PAGE>



Creditor or any of its officers or employees,  are hereby irrevocably authorized
on behalf of Junior  Creditor  to make the same.  No  specific  legend,  further
assignment or endorsement or delivery of notes,  guarantees or instruments shall
be necessary to subject any Junior Debt to the  subordination  thereof contained
in this Agreement.

         4.   COVENANTS, REPRESENTATIONS AND WARRANTIES

         4.1 Additional Covenants of Junior Creditor and Debtor. Junior Creditor
and Debtor agree in favor of Senior Creditor that:

                  (a) except as  specifically  set forth in  Section  3.2 above,
Debtor shall not,  directly or indirectly,  make and Junior  Creditor shall not,
directly or  indirectly,  accept or receive any payment of principal or interest
or  any  prepayment  or  non-mandatory   payment  or  any  payment  pursuant  to
acceleration  or claims  of breach or any  payment  to  acquire  Junior  Debt or
otherwise in respect of any Junior Debt;

                  (b) Junior Creditor and Debtor shall not amend,  modify, alter
or change  in any  material  respect  the  terms of any of the  Junior  Creditor
Agreements or any other arrangements related to the Junior Debt;

                  (c) Junior  Creditor  and Debtor  shall,  at any time or times
upon the request of Senior Creditor, promptly furnish to Senior Creditor a true,
correct and complete statement of the outstanding Junior Debt;

                  (d) Junior  Creditor and Debtor  shall  execute and deliver to
Senior Creditor such additional  agreements,  documents and instruments and take
such further actions as may be reasonably  necessary or desirable in the opinion
of  Senior   Creditor  to  effectuate   the  provisions  and  purposes  of  this
Intercreditor Agreement.

         4.2 Additional  Covenant of Junior Creditor.  Junior Creditor agrees in
favor of Senior  Creditor that Junior Creditor shall not sell,  assign,  pledge,
encumber or otherwise  dispose of any of the Junior Debt,  except,  that, Junior
Creditor  may assign all of the Junior Debt to William J. Avery,  Sr. so long as
on or prior to such  assignment,  Senior  Creditor shall have received from such
assignee a written  acknowledgment  of  receipt of a copy of this  Intercreditor
Agreement  together with the written agreement of William J. Avery, Sr., in form
and  substance  satisfactory  to Senior  Creditor,  to be bound by the terms and
conditions of this Intercreditor Agreement.

         4.3 Additional  Representations  and Warranties of Junior  Creditor and
Debtor.  Junior  Creditor and Debtor  represent  and warrant to Senior  Creditor
that:

          (a) as of the date hereof,  the total  principal  amount of the Junior
     Debt is $500,000; and


                                       -7-

<PAGE>



          (b) as of the date  hereof,  no default or event of default,  or event
     which with notice or passage of time or both would  constitute  an event of
     default exists or has occurred under the Junior Creditor Agreements.

         4.4  Additional  Representations  and  Warranties  of Junior  Creditor.
Junior Creditor agrees in favor of Senior Creditor that:

          (a) Junior Creditor is the exclusive legal and beneficial owner of all
     of the Junior Debt;

          (b) none of the Junior Debt is subject to any lien, security interest,
     financing statements or assignment;

          (c) this  Intercreditor  Agreement  constitutes  the legal,  valid and
     binding obligations of Junior Creditor,  enforceable in accordance with its
     terms.

         4.5  Additional  Representation  of Senior  Creditor.  Senior  Creditor
represents to Junior Creditor that, as of the date hereof, the maximum amount of
loans available to Debtor under the Senior Creditor Agreements is $5,000,000.

         4.6 Waivers. Notice of acceptance hereof, the making of loans, advances
and extensions of credit or other financial accommodations to, and the incurring
of any expenses by or in respect of, Debtor by Senior Creditor, and presentment,
demand,  protest,  notice of protest,  notice of  nonpayment  or default and all
other  notices to which  Junior  Creditor  and Debtor are or may be entitled are
hereby waived (except as expressly  provided for herein or as to Debtor,  in the
Senior Creditor  Agreements).  Junior Creditor also waives notice of, and hereby
consents to, (a) any amendment,  modification,  supplement, renewal, restatement
or extensions of time of payment of or increase or decrease in the amount of any
of the Senior Debt or to the Senior Creditor  Agreements or any Collateral,  (b)
the taking, exchange, surrender and releasing of Collateral or guarantees now or
at any time held by or available  to Senior  Creditor for the Senior Debt or any
other  person at any time liable for or in respect of the Senior  Debt,  (c) the
exercise of, or refraining from the exercise of any rights against Debtor or any
other obligor or any Collateral,  (d) the settlement,  compromise or release of,
or the waiver of any default with respect to, any of the Senior Debt, and/or (e)
Senior  Creditor's  election,  in  any  proceeding  instituted  under  the  U.S.
Bankruptcy Code, of the application of Section 1111(b)(2) of the U.S. Bankruptcy
Code. Any of the foregoing shall not, in any manner,  affect the terms hereof or
impair the  obligations  of Junior  Creditor  hereunder.  All of the Senior Debt
shall  be  deemed  to  have  been  made  or  incurred  in  reliance   upon  this
Intercreditor Agreement.

         4.7 Subrogation;  Marshalling.  Junior Creditor shall not be subrogated
to, or be entitled to any assignment of any Senior Debt or Junior Debt or of any
Collateral or guarantees or evidence of any thereof until all of the Senior Debt
is  indefeasibly  paid and satisfied in full.  Junior Creditor hereby waives any
and all rights to have any Collateral or any part thereof

                                       -8-

<PAGE>



granted to Senior Creditor  marshalled upon any foreclosure or other disposition
of such collateral by Senior Creditor or Debtor.

         4.8 No Offset.  In the event  Junior  Creditor  at any time  incurs any
obligation to pay money to Debtor,  Junior  Creditor hereby  irrevocably  agrees
that it shall pay such obligation in cash or cash equivalents in accordance with
the terms of the contract governing such obligation and shall not deduct from or
setoff  against any amounts owed by the Junior  Creditor to Debtor in connection
with any such  transaction any amounts such of Junior Creditor claims are due to
it with respect to the Junior Debt.

         5.   MISCELLANEOUS

         5.1 Amendments. Any waiver, permit, consent or approval by any Creditor
of or under any provision, condition or covenant to this Intercreditor Agreement
must be in writing and shall be effective  only to the extent it is set forth in
writing and as to the  specific  facts or  circumstances  covered  thereby.  Any
amendment of this Intercreditor  Agreement must be in writing and signed by each
of the parties to be bound thereby.

         5.2  Successors and Assigns.

                  (a) This  Intercreditor  Agreement  shall be binding  upon the
parties  hereto and their  respective  successors and assigns and shall inure to
the benefit of each of Creditors and its respective successors, participants and
assigns.

                  (b) Senior Creditor reserves the right to grant participations
in, or otherwise sell, assign,  transfer or negotiate all or any part of, or any
interest in, the Senior Debt and the Collateral securing same;  provided,  that,
Junior  Creditor  shall not be  obligated to give any notices to or otherwise in
any  manner  deal  directly  with  any  participant  in the  Senior  Debt and no
participant shall be entitled to any rights or benefits under this Intercreditor
Agreement except through Senior Creditor.  In connection with any  participation
or other  transfer  or  assignment,  Senior  Creditor  (i) may  disclose to such
assignee,  participant  or  other  transferee  or  assignee  all  documents  and
information  which Senior  Creditor now or  hereafter  may have  relating to the
Senior Debt or the  Collateral  and (ii) shall  disclose to such  participant or
other  transferee  or assignee the  existence  and terms and  conditions of this
Intercreditor Agreement.

                  (c) In  connection  with any  assignment or transfer of any or
all of the Senior Debt, or any or all rights of Senior  Creditor in the property
of Debtor (other than pursuant to a  participation),  Junior  Creditor agrees to
execute and deliver an agreement  containing  terms  substantially  identical to
those  contained  herein in favor of any such  assignee  or  transferee  and, in
addition,  will execute and deliver an agreement  containing terms substantially
identical to those contained  herein in favor of any third person who refinances
or succeeds to or replaces any or all of Senior Creditor's  financing of Debtor,
whether such successor financing or replacement occurs by transfer,  assignment,
"takeout" or any other means or vehicle.

                                       -9-

<PAGE>



         5.3 Insolvency.  This Intercreditor  Agreement shall be applicable both
before and after the filing of any petition by or against  Debtor under the U.S.
Bankruptcy Code and all converted or succeeding  cases in respect  thereof,  and
all references herein to Debtor shall be deemed to apply to a trustee for Debtor
and Debtor as  debtor-in-possession.  The relative rights of Senior Creditor and
Junior   Creditor  to  repayment  of  the  Senior  Debt  and  the  Junior  Debt,
respectively, and in or to any distributions from or in respect of Debtor or any
Collateral or proceeds of Collateral, shall continue after the filing thereof on
the same basis as prior to the date of the petition,  subject to any court order
approving  the  financing  of,  or  use  of  cash   collateral   by,  Debtor  as
debtor-in-possession.

         5.4  Bankruptcy  Financing.   If  Debtor  shall  become  subject  to  a
proceeding  under the U.S.  Bankruptcy  Code and if Senior  Creditor  desires to
permit the use of cash collateral or to provide financing to Debtor under either
Section 363 or Section 364 of the U.S.  Bankruptcy Code,  Junior Creditor agrees
as follows:  (a) adequate notice to Junior Creditor shall have been provided for
such financing or use of cash collateral if Junior Creditor  receives notice two
(2) business days prior to the entry of the order  approving  such  financing or
use of cash collateral and (b) no objection will be raised by Junior Creditor to
any such  financing  or use of cash  collateral  on the  ground of a failure  to
provide  "adequate  protection"  for  Junior  Creditor's  junior  Liens  on  the
Collateral or any other grounds,  provided Junior Creditor retains a Lien on the
post-petition  Collateral  with  the  same  priority  as  existed  prior  to the
commencement of the proceeding  under the U.S.  Bankruptcy Code. For purposes of
this Section,  notice of a proposed financing or use of cash collateral shall be
deemed  given when given,  in the manner  prescribed  by Section 5.5 hereof,  to
Junior Creditor.

         5.5  Notices.  All  notices,  requests  and  demands  to  or  upon  the
respective  parties  hereto  shall be in writing and shall be deemed duly given,
made or received:  if  delivered in person,  immediately  upon  delivery;  if by
telex,  telegram or facsimile  transmission,  immediately  upon sending and upon
confirmation of receipt; if by nationally  recognized  overnight courier service
with  instructions  to deliver the next business day, one (1) business day after
sending;  and if mailed by certified mail,  return receipt  requested,  five (5)
days after mailing to the parties at their addresses set forth below (or to such
other  addresses as the parties may designate in accordance  with the provisions
of this Section):

         To Senior Creditor:                Congress Financial Corporation
                                            1133 Avenue of the Americas
                                            New York, New York  10036
                                            Attention:  Mr. Andrew J. Robin

         To Junior Creditor:                Midwest Truck After Market, Inc.
                                            P.O. Box 1405
                                            Flagler Beach, Florida  32156
                                            Attention: Mr. William J. Avery, Sr.


                                      -10-

<PAGE>



Either  Creditor may change the  address(es) to which all notices,  requests and
other  communications  are to be sent by giving  written  notice of such address
change to the other  Creditor in  conformity  with this  Section  5.5,  but such
change shall not be effective  until notice of such change has been  received by
the other Creditors.

         5.6 Counterparts.  This Intercreditor  Agreement may be executed in any
number of  counterparts,  each of which shall be an original with the same force
and  effect  as if  the  signatures  thereto  and  hereto  were  upon  the  same
instrument.

         5.7  Governing  Law.  The  validity,  construction  and  effect of this
Intercreditor  Agreement  shall be governed by the internal laws of the State of
New York (without giving effect to principles of conflicts of law).

         5.8 Consent to Jurisdiction;  Waiver of Jury Trial. Each of the parties
hereto hereby  irrevocably  consents to the  non-exclusive  jurisdiction  of the
Supreme  Court of the State of New York in New York County and the United States
District Court for the Southern District of New York and waives trial by jury in
any action or proceeding with respect to this Intercreditor Agreement.

         5.9  Complete  Agreement.   This  written  Intercreditor  Agreement  is
intended by the parties as a final expression of their agreement and is intended
as a complete statement of the terms and conditions of their agreement.

         5.10 No Third  Parties  Benefitted.  Except as  expressly  provided  in
Section  5.2,  this  Intercreditor  Agreement  is solely for the  benefit of the
Creditors and their  respective  successors,  participants  and assigns,  and no
other  person  shall have any right,  benefit,  priority or interest  under,  or
because of the existence of, this Intercreditor Agreement.

         5.11  Disclosures;  Non-Reliance.  Each  Creditor has the means to, and
shall in the future  remain,  fully  informed as to the financial  condition and
other  affairs of Debtor and no Creditor  shall have any  obligation  or duty to
disclose any such  information  to any other  Creditor.  Except as expressly set
forth in this  Intercreditor  Agreement,  the parties  hereto have not otherwise
made to each other nor do they hereby make to each other any warranties, express
or implied,  nor do they assume any liability to each other with respect to: (a)
the enforceability,  validity, value or collectability of any of the Junior Debt
or Senior Debt or any  guarantee or security  which may have been granted to any
of them in connection therewith,  (b) Debtor's title to or right to transfer any
of the Collateral, or (c) any other matter except as expressly set forth in this
Intercreditor Agreement.

         5.12 Term. This Intercreditor  Agreement is a continuing  agreement and
shall remain in full force and effect  until the  indefeasible  satisfaction  in
full of all  Senior  Debt  and the  termination  of the  financing  arrangements
between Senior Creditor and Debtor.


                                      -11-

<PAGE>



         IN  WITNESS  WHEREOF,   the  parties  have  caused  this  Intercreditor
Agreement to be duly executed as of the day and year first above written.

                                       CONGRESS FINANCIAL CORPORATION

                                       By:

                                       Title:

                                       MIDWEST TRUCK AFTER MARKET, INC.

                                       By:

                                       Title:


         The undersigned  hereby  acknowledges and agrees to the foregoing terms
and provisions.  By its signature  below,  the undersigned  agrees that it will,
together with its successors and assigns, be bound by the provisions hereof.

         The undersigned  agrees that any Creditor  holding  Collateral which is
also subject to a Lien in favor of the other  Creditor  does so as bailee (under
the UCC) for the  other and is  hereby  authorized  to and may turn over to such
other Creditor upon request therefor any such Collateral,  after all obligations
and  indebtedness of the undersigned to the bailee Creditor have been fully paid
and performed.

         The undersigned  acknowledges and agrees that: (i) although it may sign
this Intercreditor  Agreement it is not a party hereto and does not and will not
receive  any  right,  benefit,  priority  or  interest  under or  because of the
existence  of the  foregoing  Intercreditor  Agreement,  (ii) in the  event of a
breach by the  undersigned or Junior Creditor of any of the terms and provisions
contained  in  the  foregoing  Intercreditor  Agreement,  such  a  breach  shall
constitute  an "Event of  Default"  as defined in and under the Senior  Creditor
Agreements and (iii) it will execute and deliver such  additional  documents and
take such  additional  action as may be necessary or desirable in the opinion of
any  Creditor  to  effectuate  the  provisions  and  purposes  of the  foregoing
Intercreditor Agreement.

                                       RADCO INDUSTRIES, INC.

                                       By:

                                       Title:




                                      -12-







                            ASSET PURCHASE AGREEMENT

                                  by and among

                             RADCO INDUSTRIES, INC.

                                       and

                        MIDWEST TRUCK AFTER MARKET, INC.

                                       and

                              WILLIAM J. AVERY, SR.
                                       and
                                 SARAH A. AVERY





                          Dated as of October 31, 1997


<PAGE>


                                Table of Contents

                                                                            Page

ARTICLE I
         DEFINITIONS...........................................................1
         1.1      Definitions..................................................1

ARTICLE II
         SALE, PURCHASE AND OBLIGATIONS........................................7
         2.1      Transfer of Assets...........................................7
         2.2      Purchase Price...............................................8
         2.3      Payment of Purchase Price....................................8
         2.4      Adjustments to Purchase Price................................8
         2.5      Assumed Obligations; Excluded Obligations....................9
         2.6      Risk of Loss and Allocation of Purchase Price...............10
         2.7      Deliveries..................................................10

ARTICLE III
         REPRESENTATIONS AND WARRANTIES OF SELLER
         AND STOCKHOLDER......................................................10
         3.1      Due Incorporation; Subsidiaries.............................10
         3.2      Authority; Consents; No Defaults............................10
         3.3      Seller Consents and Approvals...............................11
         3.4      Title; Condition of Assets..................................12
         3.5      Financial Statements; Undisclosed Liabilities; 
                  Other Documents.............................................12
         3.6      No Adverse Effects or Changes...............................12
         3.7      Accounts Receivable and Advances............................14
         3.8      Contracts...................................................14
         3.9      Permits.....................................................15
         3.10     Insurance...................................................16
         3.11     Employment and Labor Matters................................16
         3.12     Capital Improvements; Adequacy and Condition of Property....17
         3.13     Taxes.......................................................18
         3.14     No Defaults or Violations...................................19
         3.15     Litigation..................................................20
         3.16     No Conflict of Interest.....................................20
         3.17     Bank Accounts...............................................20
         3.18     Due Diligence Materials.....................................20
         3.19     Accuracy of Statements......................................20
         3.20     Inventories.................................................21
         3.21     Employee Benefit Matters....................................21
         3.22     Environmental Matters.......................................22
         3.23     Customers and Suppliers.....................................23



                                        i

<PAGE>


                                Table of Contents
                                    continued

                                                                            Page


         3.24     Claims Against Officers and Directors.......................24
         3.25     Brokers.....................................................24
         3.26     Products Liability..........................................24
         3.27     Intellectual Property.......................................24
         3.28     Transactions with Affiliates................................24

ARTICLE IV
         REPRESENTATIONS AND WARRANTIES OF PURCHASER..........................25
         4.1      Due Incorporation; Financial Condition......................25
         4.2      Due Authorization...........................................25
         4.3      Consents and Approvals; Authority Relative to this 
                  Agreement...................................................25
         4.4      Litigation..................................................26
         4.5      Accuracy of Statements......................................26
         4.6      Brokers.....................................................26

ARTICLE V
         COVENANTS............................................................26
         5.1      Access to Information and Facilities........................26
         5.2      [Intentionally Omitted].....................................26
         5.3      Consents and Approvals......................................26
         5.4      [Intentionally Omitted].....................................27
         5.5      Exclusivity.................................................27
         5.6      Additional Financial Statements.............................27
         5.7      Stockholder's Actions.......................................27
         5.8      Non-Competition.............................................27
         5.9      Employment Matters..........................................28
         5.10     Taxes on Transfer...........................................28
         5.11     Use of Name.................................................28
         5.12     Benefit of Contracts. ......................................29
         5.13     Accounts Receivable.........................................29

ARTICLE VI
         CONDITIONS PRECEDENT TO OBLIGATIONS OF PURCHASER.....................29
         6.1      Warranties True as of Both Present Date and Closing Date....29
         6.2      Compliance with Agreements and Covenants....................29
         6.3      Consents and Approvals......................................29
         6.4      Non-Competition Agreement...................................30
         6.5      Facility Lease..............................................30



                                       ii

<PAGE>


                                Table of Contents
                                    continued

                                                                            Page


         6.6      Documents...................................................30
         6.7      Due Diligence Review........................................30
         6.8      No Material Adverse Change..................................30
         6.9      Actions or Proceedings......................................30
         6.10     Financing...................................................30
         6.11     Other Agreements............................................30

ARTICLE VII
         CONDITIONS PRECEDENT TO OBLIGATIONS OF SELLER........................31
         7.1      Warranties True as of Both Present Date and Closing Date....31
         7.2      Compliance with Agreements and Covenants....................31
         7.3      Documents...................................................31
         7.4      Actions or Proceedings......................................31
         7.5      Consulting Agreement........................................31
         7.6      Other Agreements............................................31
         7.7      Assumed Obligations.........................................31
         7.8      Note, Security Agreement and Financing Statements...........31

ARTICLE VIII
         CLOSING..............................................................32
         8.1      Closing.....................................................32
         8.2      Deliveries by Seller........................................32
         8.3      Deliveries by Purchaser.....................................32

ARTICLE IX
         TERMINATION..........................................................33
         9.1      Termination.................................................33
         9.2      Effect of Termination.......................................33

ARTICLE X
         INDEMNIFICATION......................................................34
         10.1     Survival....................................................34
         10.2     Indemnification by Seller...................................34
         10.3     Indemnification by Purchaser................................34
         10.4     Notice of Claim.............................................35
         10.5     Indemnifying Person's Opportunity to Defend.................35
         10.6     Indemnifying Person's Failure to Act........................35
         10.7     Settlement or Compromise....................................35



                                       iii

<PAGE>



         10.8     Right of Set-Off............................................36
         10.9     Limitations on Liability....................................36

ARTICLE XI
         MISCELLANEOUS........................................................36
         11.1     Expenses....................................................36
         11.2     Amendment...................................................37
         11.3     Notices.....................................................37
         11.4     Effect of Investigation.....................................38
         11.5     Waivers.....................................................38
         11.6     Counterparts................................................38
         11.7     Interpretation..............................................38
         11.8     Applicable Law..............................................39
         11.9     Assignment..................................................39
         11.10    No Third Party Beneficiaries................................39
         11.11    Publicity...................................................39
         11.12    Further Assurances..........................................39
         11.13    Severability................................................39
         11.14    Remedies Cumulative.........................................39
         11.15    Entire Understanding........................................40





                                       iv

<PAGE>


                                    Exhibits

Exhibit 1.1A               --       Equipment Leases
Exhibit 2.3                --       Form of Note
Exhibit 6.4                --       Form of Non-Competition Agreement
Exhibit 6.5                --       Facility Lease
Exhibit 7.5                --       Form of Consulting Agreement

                                    Schedules

Schedule 1.1A              --       Financial Statements
Schedule 2.1               --       Assets
Schedule 2.1(a)(i)         --       Inventories
Schedule 2.1(a)(ii)        --       Expenses, Deposits, Etc.
Schedule 2.1(a)(iii)       --       Equipment
Schedule 2.1(a)(iv)        --       Intellectual Property
Schedule 2.1(a)(vi)        --       Assumed Contracts
Schedule 2.1(a)(vii)       --       Furnishings, Fixtures & Related Items
Schedule 2.1(a)(viii)      --       Licenses, Certificates, Permits, Etc.
Schedule 2.1(b)            --       Excluded Assets
Schedule 3.4               --       Exceptions to Title or Condition of Assets
Schedule 3.5               --       Liabilities of Company
Schedule 3.6               --       Material Adverse Effect or Changes
Schedule 3.7               --       Accounts Receivable and Advances
Schedule 3.8(i)            --       Guaranties
Schedule 3.8(ii)           --       Contracts
Schedule 3.9               --       Permits
Schedule 3.10              --       Insurance
Schedule 3.11              --       Directors, Officers and Employees
Schedule 3.12A             --       Capital Expenditures
Schedule 3.12B             --       Problems to Title of Assets
Schedule 3.12E             --       Legal Description of Property; Leases;
                                    Contaminants
Schedule 3.14              --       Compliance with Laws
Schedule 3.17              --       Bank Accounts
Schedule 3.20              --       List of Unmerchantable Inventory
Schedule 3.21              --       Employee Benefit Plans
Schedule 3.22              --       Environmental Matters
Schedule 3.23              --       Customers and Suppliers
Schedule 3.26              --       Products Liability Claims
Schedule 3.27              --       Exceptions to Intellectual Property Rights
Schedule 3.28              --       Affiliate Transactions



                                        v

<PAGE>

                            ASSET PURCHASE AGREEMENT

         THIS ASSET PURCHASE AGREEMENT (this "Agreement") is made as of the 31st
day of  October,  1997,  by and  among,  RADCO  INDUSTRIES,  INC.,  a  Minnesota
corporation,  ("Purchaser")  and MIDWEST TRUCK AFTER  MARKET,  INC., an Oklahoma
corporation  ("Seller")  and  WILLIAM  J.  AVERY,  SR. and SARAH A.  AVERY,  two
individuals  whose  address  is P.O.  Box 1405,  Flagler  Beach,  Florida  32156
(collectively, the "Stockholder").


                              W I T N E S S E T H:

         WHEREAS,  Seller owns certain  assets  (defined  below as the "Assets")
relating to the Business (as defined below) that Purchaser  desires to purchase,
and Seller has agreed to transfer the Assets to  Purchaser,  and  Purchaser  has
agreed to purchase the Assets, upon the terms set forth in this Agreement.

         NOW,  THEREFORE,  in  consideration  of the  foregoing  and the  mutual
covenants,  agreements,  representations  and warranties herein  contained,  the
parties agree as follows:

                                    ARTICLE I

                                   DEFINITIONS

         1.1 Definitions.  The following terms shall have the following meanings
for the purposes of this Agreement:

         "Accepted  Inventory on Order"  shall mean all products  ordered in the
ordinary  course of business  consistent  with past practice but not received by
the Seller prior to the Closing Date.

         "Accounts Receivable" shall have the meaning set forth in Section 3.7.

         "Advances" shall have the meaning set forth in Section 3.7.

         "Affiliate" shall mean, with respect to any specified  Person:  (i) any
other  Person which  directly or  indirectly  owns or controls,  is under common
ownership or control with, or is owned or controlled by such  specified  Person;
(ii) any other Person which is a director,  officer or partner or is directly or
indirectly  the  beneficial  owner of ten percent  (10%) or more of any class of
equity  securities of the specified  Person or a Person  described in (i); (iii)
another Person of which the specified Person is a director,  officer or partner,
or is directly or indirectly the beneficial owner


                                        1

<PAGE>



of ten  percent  (10%) or more of any  class of equity  securities;  or (iv) any
relative or spouse of the specified Person or any of the foregoing Persons,  any
relative of such spouse,  or any spouse of any such relative.  Without  limiting
the  foregoing,   "Affiliates"  of  the  Seller  include  the  Stockholder,  the
Stockholder's spouse and their children.

         "Agreement"  shall mean this Asset  Purchase  Agreement,  including all
exhibits hereto, as it may be amended from time to time.

         "Assumed Contracts"shall have the meaning set forth in Section 2.1(vi).

         "Assumed Obligations" shall have the meaning set forth in Section 2.5.

         "Bank" shall mean Congress Financial Corporation.

         "Business"  shall mean the wholesale  distribution of light truck after
market accessories engaged in by Seller.

         "Business  Day"  shall  mean  any day of the  year  other  than (i) any
Saturday  or  Sunday  or (ii) any other  day on which  banks  located  in Tulsa,
Oklahoma generally are closed for business.

         "Claim" shall have the meaning set forth in Section 10.4.

         "Closing" shall mean the consummation of the transactions  contemplated
herein in accordance with Article VIII.

         "Closing Date" shall mean the date on which the Closing occurs or is to
occur.

         "COBRA" shall mean the Consolidated Omnibus Reconciliation Act of 1986,
as amended.

         "Code" shall mean the United States  Internal  Revenue Code of 1986, as
amended.

         "Confidential  Information"  shall  mean all  confidential  information
concerning Seller that (i) is not and has not become ascertainable or obtainable
from public or published  information,  (ii) is not received  from a party other
than the  parties  to this  Agreement  or Seller,  (iii) was not in  Purchaser's
possession prior to disclosure  thereof to Purchaser in connection with (A) this
Agreement,  or (B) that certain Letter of Intent between J.B.  Poindexter & Co.,
Inc.,  the parent  company of the  Purchaser,  and the Seller,  and (iv) was not
independently developed by J.B.
Poindexter & Co., Inc. or Purchaser.

         "Contract" shall mean any contract,  lease, commitment,  understanding,
arrangement, sales order, purchase order, agreement,  indenture, mortgage, note,
bond, right, warrant, instrument,



                                        2

<PAGE>



plan,  permit or  license,  whether  written or  verbal,  which is  intended  or
purports to be binding and enforceable.

         "Employee Arrangement" shall mean any and all Contracts to which Seller
is a  party  or as to  which  it  participates  relating  to  or  affecting  its
employees,  officers, directors, agents or representatives,  or as to which they
are  beneficiaries,  including,  without  limitation,  (a) any "employee welfare
benefit plan," "employee pension benefit plan" or "multi-employer plan" as those
terms are respectively  defined in sections 3(1), 3(2) and 3(37) of ERISA or any
other plan or arrangement subject to ERISA (referred to collectively hereinafter
as  "ERISA  Plans"),  and (b) any  retirement  or  deferred  compensation  plan,
incentive  compensation plan, profit sharing,  pension,  performance unit, stock
appreciation right,  employee benefit agreements,  stock and stock option plans,
unemployment  compensation  plan,  vacation pay, severance pay, bonus or benefit
arrangement,  insurance, medical (both insured and uninsured, including, without
limitation,  retiree medical programs) or  hospitalization  program or any other
trusts,  plans or funds, fringe benefit  arrangements for the benefit or welfare
of any current or former employee, director, consultant or agent, which does not
constitute an ERISA Plan.

         "Employee Benefit Plans"  shall  have the meaning set forth in  Section
3.21.

         "Employee  Claims"  shall  mean any and all claims of current or former
employees of the Seller  relating to or arising out of (a) Seller  employment of
such employee (including  termination of such employment) or (b) any existing or
former Employment Arrangement of Seller.

         "Environmental  Law" shall mean any Law which  relates to or  otherwise
imposes  liability or standards of conduct  concerning  mining or reclamation of
mined land,  discharges,  emissions,  releases or threatened releases of noises,
odors or any pollutants,  contaminants or hazardous or toxic wastes,  substances
or materials,  whether as matter or energy, into ambient air, water, or land, or
otherwise  relating to the manufacture,  processing,  generation,  distribution,
use, treatment, storage, disposal, cleanup, transport or handling of pollutants,
contaminants,  or hazardous or toxic wastes, substances or materials,  including
(but not limited to) the Comprehensive Environmental Response,  Compensation and
Liability Act of 1980, the Superfund Amendments and Reauthorization Act of 1986,
as amended, the Resource  Conservation and Recovery Act of 1976, as amended, the
Toxic  Substances  Control Act of 1976, as amended,  the Federal Water Pollution
Control Act  Amendments of 1972,  the Clean Water Act of 1977,  as amended,  any
so-called  "Superlien"  law,  and any  other  similar  Federal,  state  or local
statutes.

         "Environmental  Permit"  shall  mean  any  permit,  license,  approval,
consent  or  other  authorization  required  by or  pursuant  to any  applicable
Environmental Law.

         "Environmental  Statute of  Limitations  Date"  shall mean (i) five (5)
years from the Closing Date for any Claim  arising under any  Environmental  Law
except the Comprehensive


                                        3

<PAGE>



Environmental Response,  Compensation and Liability Act of 1980 ("CERCLA"),  and
(ii) for any Claim arising under CERCLA,  the close of business on the ninetieth
(90th) day after the expiration of any applicable  statute of limitations  under
CERCLA,  including any extensions thereof and after giving effect to any tolling
thereof (or if such date is not a Business Day, the next Business Day).

         "Environmental Warranty" shall mean a representation or warranty
contained in Section 3.22.

         "Equipment" shall have the meaning set forth in Section 2.1.

         "Equipment  Leases" shall mean those certain equipment leases listed in
Exhibit 1.1A.

         "ERISA" shall mean the Employee Retirement Income Security Act of 1974,
as amended.

         "Excluded Obligations" shall have the meaning set forth in Section 2.5.

         "Facility" shall mean the premises owned by Stockholder and  currently
leased by Seller located at 109 S. 122nd E. Avenue, Tulsa, Oklahoma 74128.

         "Facility Lease" shall have the meaning set forth in Section 6.5.

         "Financial  Statements" shall mean the Unaudited  Financial  Statements
and the Interim Financial Statements.

         "GAAP"  shall  mean  United  States   Generally   Accepted   Accounting
Principles at the time in effect.

         "Governmental Authority" shall mean the government of the United States
or any foreign country, or any state or political  subdivision  thereof, and any
entity,  body  or  authority  exercising   executive,   legislative,   judicial,
regulatory or administrative functions of or pertaining to government, including
the Pension Benefit Guaranty Corporation and other  quasi-governmental  entities
established to perform such functions.

         "Hazardous  Substance"  shall mean any material or substance  which (i)
constitutes a hazardous  substance,  toxic substance or pollutant (as such terms
are defined by or pursuant to any  Environmental  Law) or (ii) is  regulated  or
controlled  as a  hazardous  substance,  toxic  substance,  pollutant  or  other
regulated  or  controlled   material,   substance  or  matter  pursuant  to  any
Environmental Law.

         "Indemnified  Person" shall mean the Person or Persons  entitled to, or
claiming a right to, indemnification under Article X.



                                        4

<PAGE>



         "Indemnifying  Person" shall mean the Person or Persons  claimed by the
Indemnified Person to be obligated to provide indemnification under Article X.

         "Intellectual Property"shall have the meaning set forth in Section 2.1.

         "Interim    Financial    Statements"    shall   mean   the    unaudited
internally-prepared  balance  sheet of Seller as of August  31,  1997,  which is
included in Schedule 1.1A.

         "Inventories" shall have the meaning set forth in Section 2.1.

         "Kilgore  Facility" shall mean Seller's leased premises  located at 502
Highway 135 North, Kilgore, Texas.

         "Law" shall mean any law, statute, regulation,  ordinance, rule, order,
decree,   judgment,   consent  decree,   settlement  agreement  or  governmental
requirement  enacted,  promulgated,  entered  into,  agreed  or  imposed  by any
Governmental Authority.

         "Lien" shall mean any mortgage, lien (except for any lien for taxes not
yet due and payable),  charge,  restriction,  pledge, security interest,  proxy,
option, claim, right of any third party, easement, encroachment or encumbrance.

         "Loan" shall mean the  obligations  arising  under or evidenced by that
certain Loan and Security Agreement by and between the Bank and the Purchaser of
even date herewith.

         "Loss" or "Losses" shall mean any and all liabilities,  losses,  costs,
claims, damages (including consequential damages), fines, penalties and expenses
(including  reasonable  attorneys' fees and expenses and costs of  investigation
and litigation).  In the event any of the foregoing are indemnifiable hereunder,
the terms "Loss" and "Losses"  shall include any and all  reasonable  attorneys'
fees and  expenses and costs of  investigation  and  litigation  incurred by the
Indemnified Person in enforcing such indemnity.

         "Material   Adverse   Change"  shall  mean  a  change,   or  any  fact,
circumstance  or event that could  reasonably be expected to result in a change,
in the business,  operations,  assets, liabilities,  results of operations, cash
flows,  condition  (financial  or  otherwise)  or  prospects  of Seller which is
materially adverse.

         "Material   Adverse  Effect"  shall  mean  an  effect,   or  any  fact,
circumstance or event that could  reasonably be expected to result in an effect,
on the business,  operations,  assets, liabilities,  results of operations, cash
flows,  condition  (financial  or  otherwise)  or  prospects  of Seller which is
materially adverse.

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



                                        5

<PAGE>



         "Permits" shall have the meaning set forth in Section 2.1.

         "Person" shall mean any individual, corporation,  proprietorship, firm,
partnership, limited partnership, trust, association or other entity.

         "Purchase  Price" shall mean  $2,600,000  in U.S.  Dollars,  subject to
adjustment after the Closing pursuant to Section 2.4.

         "Purchaser  Indemnified  Parties"  shall mean Purchaser and each of its
Affiliates  and their  respective  officers,  directors,  employees,  agents and
representatives.

         "Real Property" shall have the meaning set forth in Section 3.12(g).

         "Real Property Leases" shall have the meaning set forth in Section
 3.12(g).

         "Related Agreements" shall mean the Non-Competition Agreement, Facility
Lease Agreement, Consulting Agreement and other agreements necessary to conclude
the transactions contemplated in this Agreement.

         "Seller  Indemnified  Parties"  shall  mean  Seller  and  each  of  his
Affiliates, and its officers, directors, employees, agents and representatives.

         "Taxes" shall mean all taxes,  charges,  fees, duties,  levies or other
assessments,  including  income,  gross  receipts,  net  proceeds,  ad  valorem,
turnover,  real and personal  property  (tangible and intangible),  sales,  use,
franchise,  excise, value added, stamp,  leasing,  lease, user, transfer,  fuel,
excess  profits,   occupational,   interest   equalization,   windfall  profits,
severance,  employee's income withholding,  other withholding,  unemployment and
Social Security taxes which are imposed by any Governmental Authority, and shall
include any interest, penalties or additions to tax attributable thereto.

         "Tax  Return"  shall  mean any  report,  return  or  other  information
required to be supplied  to a  Governmental  Authority  in  connection  with any
Taxes.

         "Tax Statute of  Limitations  Date" shall mean the close of business on
the  thirtieth  (30th) day after the  expiration  of the  applicable  statute of
limitations  with respect to Taxes or any  Governmental  Authority's  ability to
assess Taxes,  fines or penalties,  including any  extensions  thereof and after
giving effect to any tolling thereof (or if such date is not a Business Day, the
next Business Day).

         "Tax Warranty" shall mean a representation or warranty contained in 
Section 3.13.




                                        6

<PAGE>



         "Title Warranty" or "Title Warranties" shall mean  representations  and
warranties relating to the ownership of tangible and intangible assets contained
in Sections 3.2, 3.3, 3.4, and 3.12.

         "Unaudited  Financial  Statements"  shall mean the unaudited  financial
statements  of Seller as of December 31, 1995 and  December 31, 1996  (including
all notes  thereto),  all of which are included in Schedule 1.1A,  consisting of
the balance sheets at such dates and the related  consolidated income statements
for the twelve-month periods then ended.


                                   ARTICLE II

                         SALE, PURCHASE AND OBLIGATIONS

         2.1 Transfer of Assets.  (a) Subject to the other terms and  conditions
of this  Agreement,  on and as of the Closing  Date Seller  shall sell,  convey,
assign, transfer and deliver to Purchaser and Purchaser shall purchase,  acquire
and take  assignment and delivery from Seller of the following  assets of Seller
(the "Assets") used in the Business:

                  (i)      all   inventories   and   supplies   held   for  use,
                           consumption  or sale in the Business and all Accepted
                           Inventory on Order,  including,  without  limitation,
                           the  inventory set forth on Schedule  2.1(a)(i)  (the
                           "Inventories");

                  (ii)     all prepaid expenses,  all lease, utility and similar
                           deposits relating to the Business and all payments or
                           deposits  received by the Seller on or before Closing
                           that relate to  products  to be shipped or  delivered
                           to,  or picked up by,  the  customer  on or after the
                           Closing Date, as set forth on Schedule 2.1(a)(ii);

                  (iii)    all equipment owned by Seller,  including those items
                           described in Schedule 2.1(a)(iii) (the "Equipment");

                  (iv)     all  tradenames,  trademarks,  servicemarks  patents,
                           co-patents  and  applications  for  patents (if any),
                           trade  secrets,   inventions,   processes,   designs,
                           know-how,    proprietary    technology,     technical
                           information, formulae and process information used by
                           Seller   in   the   Business,    including,   without
                           limitation,  those set forth on  Schedule  2.1(a)(iv)
                           (the "Intellectual Property");

                  (v)      all cash and cash equivalents belonging to the
                           Sellers;

                  (vi)     all right, title and interest of Seller in and to all
                           Assumed Contracts listed in Schedule 2.1(a)(vi);



                                        7

<PAGE>



                  (vii)    all  furnishings,  fixtures and related  items listed
                           in Schedule 2.1(a)(vii);

                  (viii)   all   records,   product   files,   price  lists  and
                           information,  marketing  information,  sales  history
                           information, sales lists and customer lists of Seller
                           and  all  other  assets  and  supplies  used  in  the
                           Business  (excluding  the  Excluded  Assets  and  tax
                           records,  however  Purchaser  may  copy  all such tax
                           records at Purchaser's  expense),  including Seller's
                           rights in outside  telephone  numbers,  keys and lock
                           combinations; and

                  (ix)     any and all accounts  receivable,  trade receivables,
                           notes receivable and other receivables arising out of
                           the conduct of the business.

         In any event, the Assets shall include, without limitations, the Assets
described on Schedule 2.1 hereto.

         (b)  Notwithstanding  the provisions of Section  2.1(a),  the Purchaser
shall not purchase, nor shall it be a  successor-in-interest  to, the activities
of  Seller  at the  Kilgore  Facility,  and the  acquisition  of the  Assets  by
Purchaser  shall not be deemed to be an  assumption of any  liabilities  arising
from Seller's operations at the Kilgore Facility.  Moreover, Purchaser shall not
purchase the assets listed in Schedule 2.1(b) ("Excluded Assets").

         2.2 Purchase  Price.  On the Closing  Date,  in  consideration  for the
Assets  and  the  covenants  and  agreements  of the  Seller  contained  herein,
Purchaser  shall,  pursuant to Section 2.3 below, pay to the Seller the Purchase
Price for the Assets of Seller free and clear of all Liens.

         2.3      Payment of Purchase Price.  The aggregate Purchase Price will 
be paid as follows:

         (a) On the Closing Date,  Purchaser shall pay to Seller Two Million One
Hundred Thousand Dollars ($2,100,000) by wire transfer of immediately  available
funds to a bank account designated by Seller; and

         (b) Purchaser will deliver to Seller a five-year promissory note in the
amount of Five Hundred Thousand Dollars ($500,000) (this and any substitute note
issued  pursuant to Section 2.4 below,  hereinafter  referred to as the "Note"),
which will be in the form  attached  hereto as Exhibit 2.3 and will  contain the
following terms:

                  (i)      Interest will be payable quarterly, in arrears, at 
                           the rate of nine percent (9%) per annum;

                  (ii)     Principal  payments will be made in equal,  quarterly
                           installments  commencing three months after the first
                           anniversary of the Closing and continuing through the
                           fifth year;



                                        8

<PAGE>



                  (iii)    The Note will be secured by a  security  interest  in
                           the  Assets,   which   security   interest  shall  be
                           subordinated  to those  liens  granted to the Bank to
                           secure the Loan.

         2.4  Adjustments  to Purchase  Price.  Promptly  following the Closing,
Purchaser and Seller shall  jointly  determine the net value of the Assets as at
the Closing Date by subtracting  the total cost of all Assumed  Obligations  (as
defined in Section  2.5) from the total value of the  Assets,  and the amount of
the Purchase  Price to be paid pursuant to Section  2.3(b) above shall be either
(i) reduced on a dollar-for-dollar basis to the extent that the net value of the
Assets on the Closing Date is less than One Million  Four  Hundred  Seventy-Five
Thousand Dollars ($1,475,000), or (ii) increased on a dollar-for-dollar basis to
the extent that the net value of the Assets on the Closing Date is more than One
Million  Four  Hundred  Seventy-Five  Thousand  Dollars  ($1,475,000).  For  the
purposes of this  determination,  the parties shall take a physical inventory of
all tangible  assets  being sold  pursuant to this  Agreement at or  immediately
prior to the Closing.  Inventory shall be valued at its cost on the books of the
Seller at the time of the  Closing as may be verified  by  inspection  of vendor
invoices. The value of the Accounts Receivable shall be the total amount of said
Accounts  Receivable  actually collected by Purchaser during the ninety (90) day
period  following the Closing.  The Assumed  Obligations  shall be valued as set
forth in the books of account of Seller immediately prior to the Closing. In the
event  Purchaser  and Seller are unable to mutually  agree upon the net value of
the Assets, either party may submit the dispute to final and binding arbitration
under  the  rules  of  the  American  Arbitration  Association  using  a  single
arbitrator,  with the  arbitration  taking place in Houston,  Texas.  If the net
value  of the  Assets  determined  pursuant  to  this  paragraph  results  in an
adjustment to the Purchase Price,  Seller shall promptly  surrender to Purchaser
the  Note   provided  for  in  Section  2.3  above  and  the   Purchaser   shall
contemporaneously  therewith  deliver to Seller a  substitute  Note in an amount
reflecting any post-Closing adjustment required pursuant to this Section 2.4.

         2.5 Assumed Obligations; Excluded Obligations. At Closing, Seller shall
assign all of its right,  title and  interest  in and to,  and  Purchaser  shall
assume and agree to perform and  discharge  Seller's  obligations  under (i) the
Assumed Contracts, (such assumption to be evidenced by the Purchaser's execution
and delivery of the assumption  contemplated by Section 7.7, in each case to the
extent,  but only to the extent,  such  obligations  relate to the period on and
after the Closing  Date,  and (ii) all trade  payables  incurred in the ordinary
course of business  (collectively,  the "Assumed  Obligations").  Except for the
Assumed Obligations, neither Purchaser nor any of its Affiliates shall assume or
otherwise  be liable in respect of, or be deemed to have assumed or otherwise be
liable in respect of, any debt,  liability,  Claim or other obligation of Seller
or any of its Affiliates (collectively,  "Excluded Obligations"),  regardless of
whether such Excluded  Obligation is matured or unmatured,  fixed or contingent,
or known or unknown. Excluded Obligations shall include, without limitation, (a)
any  notes  payable  by  Seller;  (b) any  liability  for Taxes of Seller or the
Business  or related to the Assets  for any period  prior to and  including  the
Closing  Date,  any Tax  liability  of  Seller  for any  period on and after the
Closing  Date and any Tax  liability  arising  from the sale of the Business and
Assets to Purchaser  contemplated  herein or any  liquidation and dissolution of
Seller; (c) any obligation, claim, commitment or liability against



                                        9

<PAGE>



Seller that constitutes or arises from a breach by Seller of any representation,
warranty  or  covenant   contained  in  this  Agreement;   (d)  any  obligation,
commitment,  liability or claim arising from Seller's  ownership or operation of
the Business or Assets except to the extent  expressly  assumed herein;  (e) any
obligation,  commitment  or liability of or claim which may arise from events or
conditions  existing or  occurring  prior to the Closing  Date that relate to or
affect the Assets or Business;  (f) any Employee Claims; and (g) any obligation,
commitment, liability or claim relating to the Kilgore Facility.

         2.6 Risk of Loss and  Allocation  of  Purchase  Price.  Risk of loss or
damage to the Assets  transferred  hereunder by fire or other  casualty prior to
the Closing  shall remain with Seller and after the Closing such risk of loss or
damage shall be borne by the Purchaser.  Seller and Purchaser  agree to allocate
the  Purchase  Price  among the Assets in such a manner as Seller and  Purchaser
shall jointly  determine;  such  allocation  shall be in accordance with Section
1060 of the Code and the regulations thereunder. Seller and Purchaser shall each
make all required  filings under the Code consistent with such  allocation,  and
shall not take any position  inconsistent  with such  allocation,  and shall not
take any position inconsistent with such allocation.

         2.7  Deliveries.  It is expressly  agreed that Purchaser shall not take
delivery  of any of the  Assets  at the  Kilgore  Facility.  At or  prior to the
Closing,  Seller shall relocate any Assets at the Kilgore Facility to a location
designated by Purchaser.  The cost of relocating  any such assets shall be borne
by Purchaser.

                                   ARTICLE III

            REPRESENTATIONS AND WARRANTIES OF SELLER AND STOCKHOLDER

         Except as expressly set forth herein,  Seller and  Stockholder  jointly
and severally make the following representations and warranties to Purchaser (i)
as of the date of this  Agreement  and (ii) as of the  Closing  Date (as if such
representations and warranties were made on the Closing Date):

         3.1 Due Incorporation;  Subsidiaries. Seller is duly organized, validly
existing  and in good  standing  under the laws of the State of Oklahoma and has
all  requisite  power  and  authority  to carry  on its  business  as  currently
conducted.  Seller  is  licensed  or  qualified  to do  business  and is in good
standing as a foreign  corporation in each jurisdiction  where the nature of its
business  requires such licensing or  qualification  and where the failure to be
licensed or to so qualify would have a Material  Adverse  Effect on its business
or  assets.  Seller has no direct or  indirect  subsidiaries,  either  wholly or
partially  owned,  and  Seller  does not hold any direct or  indirect  economic,
voting or management  interest in any Person or directly or  indirectly  own any
security  issued by any Person.  All action taken by the Board of Directors (and
all committees  thereof) and stockholders of Seller with respect to material and
significant  corporate  transactions  pursuant to which Seller will, on the date
hereof or on the Closing Date,  have any contractual  rights or obligations,  is
reflected in such minutes and written consents.



                                       10

<PAGE>



         3.2      Authority; Consents; No Defaults.

         (a) (i) Seller and  Stockholder  have full power and authority to enter
into this  Agreement and each of the Related  Agreements  and to consummate  the
transactions contemplated by this Agreement and by the Related Agreements;  (ii)
Seller  and  Stockholder  have duly and  validly  executed  and  delivered  this
Agreement  and prior to or at the  Closing,  will duly and  validly  execute and
deliver the Related Agreements; (iii) this Agreement constitutes Seller's legal,
valid and binding  obligation,  and the Related  Agreements,  upon execution and
delivery  by  Seller,   will  constitute   Seller's  legal,  valid  and  binding
obligations,  in each case  enforceable  against  Seller in accordance  with its
respective  terms  except as such  enforceability  may be limited by  applicable
bankruptcy,  insolvency,  moratorium,  reorganization  or similar laws in effect
which affect the  enforcement  of creditors'  rights  generally and by equitable
limitations on the  availability of specific  remedies;  and (iv) this Agreement
constitutes  Stockholder's legal, valid and binding obligation,  and the Related
Agreements,  upon  execution  and  delivery  by  Stockholder,   will  constitute
Stockholder's  legal,  valid and binding  obligations,  in each case enforceable
against  Stockholder  in  accordance  with its  respective  terms except as such
enforceability may be limited by applicable bankruptcy,  insolvency, moratorium,
reorganization  or  similar  laws in effect  which  affect  the  enforcement  of
creditors' rights generally and by equitable  limitations on the availability of
certain remedies.

         (b) No consent,  authorization  or approval of, filing or  registration
with, or cooperation from, any Governmental  Authority or any other Person not a
party to this Agreement is necessary in connection with the execution,  delivery
and  performance  by Seller or  Stockholder of this Agreement and the execution,
delivery and performance by them of the Related  Agreements or the  consummation
of the transactions contemplated by this Agreement or by the Related Agreements.

         (c) The execution,  delivery and  performance of this Agreement and the
Related  Agreements  do not and will not:  (i) violate any Law;  (ii) violate or
conflict  with,  result in a breach or termination  of,  constitute a default or
give any third party any additional right (including a termination right) under,
permit  cancellation  of, result in the creation of any Lien hereunder on any of
Seller's  assets or  properties  (except for the  security  interest in favor of
Seller  pursuant  to  Section   2.3(b)(iii),   or  result  in  or  constitute  a
circumstance  which,  with or  without  notice  or lapse of time or both,  would
constitute  any  of the  foregoing  under,  any  Contract  to  which  Seller  or
Stockholder  is a party or by which Seller or  Stockholder or any of Seller's or
Stockholder's  assets or properties are bound; or (iii) permit the  acceleration
of the maturity of any of Seller's  indebtedness or indebtedness  secured by its
assets or properties.

         3.3      Seller Consents and Approvals.

         Except for consents, authorizations, and approvals the failure of which
to obtain would not have a Material Adverse Effect, no consent, authorization or
approval of, filing or registration



                                       11

<PAGE>



with, or cooperation from any  Governmental  Authority or any other Person not a
party to this Agreement is necessary in connection with the execution,  delivery
and  performance by Seller or the  Stockholder of any Related  Agreements or the
consummation  of  the  transactions   contemplated  hereby  or  thereby.  Seller
currently  holds and will  maintain in effect until the Closing Date all Permits
set forth on Schedule 3.9, and no other  material  permits are necessary for the
lawful  operation of the Business.  No suspension or  cancellation of any Permit
has  occurred  or is,  to each of  Seller's  and  Stockholder's  best  knowledge
threatened.

         3.4 Title;  Condition of Assets.  Except as set forth on Schedule  3.4,
(i) Seller has good and marketable  title to, is the lawful owner of and has the
full right to sell, convey,  assign,  transfer and deliver the Assets,  free and
clear of any Lien;  and (ii) all of the  Assets  comprising  tangible  property,
whether owned or leased,  have been well  maintained  and are in good  operating
condition  and repair and are free from defects other than such minor defects as
do not  interfere  with the  continued  use  thereof  in the  conduct  of normal
operations or adversely  affect the resale value thereof.  Seller shall transfer
the  Assets to  Purchaser  free and clear of all Liens,  and upon such  transfer
Purchaser  shall  own the  Assets  free and clear of all  Liens  except  for the
security interest in favor of Seller pursuant to Section 2.3(b)(iii).

         3.5     Financial Statements; Undisclosed Liabilities; Other Documents.

         (a) The Financial Statements have been prepared in accordance with GAAP
consistently  applied  and present  fairly the  financial  position,  assets and
liabilities  of Seller  as of the  dates  thereof  and the  revenues,  expenses,
results of operations and cash flows of Seller for the periods covered  thereby.
The Financial  Statements are in accordance with the books and records of Seller
in all material respects and do not reflect any transactions  which are not bona
fide transactions.

         (b)  Except as set forth in  Schedule  3.5 or in the  latest  Financial
Statements  Seller  has no other  liabilities,  debts,  claims  or  obligations,
whether  accrued,  absolute,  contingent or otherwise,  whether due or to become
due, other than trade payables,  accrued expenses,  and additional  indebtedness
incurred  pursuant to Seller's line of credit  existing on the date hereof,  and
other normal recurring liabilities.

         3.6 No Adverse Effects or Changes. Except for transactions contemplated
by this  Agreement or as otherwise set forth in Schedule  3.6,  since January 1,
1997, Seller has not:

         (a) suffered any Material  Adverse  Change or Material  Adverse  Effect
(whether or not covered by  insurance)  or  circumstances  which could  create a
Material Adverse Effect;

         (b) incurred any  obligation or entered into any Contract  which either
(x) requires a payment by any party in excess of, or a series of payments  which
in the  aggregate  exceed,  $5,000  or  provides  for the  delivery  of goods or
performance of services, or any combination thereof, having a value in excess of
$5,000, other than obligations and Contracts entered into with



                                       12

<PAGE>



suppliers  and customers in the ordinary  course of business,  or (y) has a term
of, or requires the  performance  of any  obligations by Seller over a period in
excess of, six months;

         (c) taken any action,  or entered  into or  authorized  any Contract or
transaction  other than in the ordinary  course of business and consistent  with
past practice;

         (d) sold, transferred,  conveyed, assigned or otherwise disposed of any
of its  assets  or  properties,  including  sales of  inventory,  except  in the
ordinary course of business and consistent with past practice;

         (e) waived,  released,  or canceled any claims  against third  parties,
debts owing to it, or any rights which have any value in excess of $1,000 in the
aggregate;

         (f) made any changes in its accounting systems, policies, principles or
practices except as required by GAAP;

         (g) entered into,  authorized,  or permitted any  transaction  with any
Affiliate  of the  Seller,  other than the  payment of normal  compensation  and
expense reimbursement in the ordinary course of business;

         (h) made any borrowings,  incurred any debt (other than trade payables,
accrued expenses and additional  indebtedness incurred pursuant to Seller's line
of credit  existing on the date hereof,  all in the ordinary  course of business
and consistent with past practice), or assumed, guaranteed, endorsed (except for
the negotiation or collection of negotiable  instruments in trans actions in the
ordinary  course of business  and  consistent  with past  practice) or otherwise
become liable (whether directly,  contingently or otherwise) for the obligations
of any  other  Person,  or made any  payment  or  repayment  in  respect  of any
indebtedness  (other  than  trade  payables,  accrued  expenses  and  additional
indebtedness  incurred  pursuant to Seller's line of credit existing on the date
hereof,  all in the  ordinary  course  of  business  and  consistent  with  past
practice);

         (i) entered  into,  adopted,  amended or terminated  any bonus,  profit
sharing,  compensation,  termination,  stock option,  stock appreciation  right,
restricted stock, performance unit, pension, retirement,  deferred compensation,
employment, severance or other employee benefit agreements, trusts, plans, funds
or other  arrangements  for the benefit or welfare of any  director,  officer or
employee,  or increased in any manner the compensation or fringe benefits of any
director,  officer or employee or paid any benefit not  required by any existing
plan and arrangement in an aggregate amount in excess of $1,000, or entered into
any contract, agreement, commitment or arrangement to do any of the foregoing;

         (j)  acquired,  leased or  encumbered  any assets  outside the ordinary
course of business or which are material to Seller;




                                       13

<PAGE>



         (k) authorized or made any capital  expenditures  which individually or
in the aggregate are in excess of $5,000;

         (l) made any Tax election or settled or compromised any federal, state,
local or foreign Tax liability, or waived or extended the statute of limitations
in respect of any such Taxes;

         (m) paid any  amount,  performed  any  obligation  or agreed to pay any
amount or perform any  obligation,  in  settlement or compromise of any suits or
claims of liability against Seller or any of its directors,  officers, employees
or agents; or

         (n) terminated,  modified,  amended or otherwise altered or changed any
of the terms or  provisions  of any  Contract,  except in the  normal  course of
business and  consistent  with past practices and not in excess of $1,000 in the
aggregate.

         3.7 Accounts Receivable and Advances.  Schedule 3.7 contains a true and
accurate  aging  schedule  of  all  accounts  receivable  of  Seller  ("Accounts
Receivable") and all loans and advances to third parties  ("Advances") as of the
date of such Schedule.  Each such Account  Receivable  represents a sale made in
the ordinary course of business and represents a valid obligation due to Seller.
Seller has performed all of its  obligations to produce the goods or perform the
services to which such Account Receivable relates and no such Account Receivable
or  Advance  is  subject  to any claim  for  reduction,  counterclaim,  set-off,
recoupment or other claim for credit,  allowances or  adjustments by the obligor
thereof except to the extent Seller will receive  restitution,  reimbursement or
repayment  from  a  supplier.  Except  as  reserved  against  in  the  Financial
Statements,  all such Accounts  Receivable and Advances are  collectible in full
within  ninety  (90)  days of  their  origination  (except  for  those  Accounts
Receivable  relating to freight charges which are collectible within one hundred
eighty (180) days and which do not, in the  aggregate,  amount to more than Five
Thousand Dollars ($5,000)).

         3.8 Contracts.  (i) True, correct and complete copies of all of Assumed
Contracts (including all amendments thereto) have been provided to Purchaser and
are  listed  in  Schedule  2.1(a)(iv).   Each  Assumed  Contract  is  valid  and
enforceable by the Seller in accordance with its terms; the Seller has performed
all  of,  and is not in  default  with  respect  to,  its  material  obligations
thereunder,  including all payment  obligations (and, in that regard all amounts
due and payable by the Seller with respect to such Assumed Contracts on or prior
to the Closing Date will have been paid on or prior to the Closing  Date) and to
the knowledge of the Seller and the Stockholder,  the other parties thereto have
performed  all of,  and are not in  default  with  respect  to,  their  material
obligations  thereunder  including  all  payment  obligations;  and,  except  as
disclosed in Schedule 3.8(i) no Person  guarantees or is otherwise  obligated to
perform the Seller's  obligations  under any such agreements;  (ii) Schedule 3.8
(ii) lists all the Contracts of the  following  types to which Seller is a party
or by which  Seller is bound,  or to which any of its  assets or  properties  is
subject:




                                       14

<PAGE>



         (a) any Contract of any kind with any employee,  officer or director of
Seller or any of the respective Affiliates of such individuals,  or any Contract
or other arrangement of any kind with any Seller or any Affiliate of any Seller;

         (b) any Contract of any nature which involves the payment or receipt of
cash or other property, an unperformed commitment,  or goods or services, having
a value in excess of $1,000;

         (c) any  Contract  pursuant to which Seller has made or will make loans
or advances,  or has or will have incurred debts or become a guarantor or surety
or pledged its credit on or  otherwise  become  responsible  with respect to any
undertaking of another  (except for the  negotiation or collection of negotiable
instruments in transactions in the ordinary course of business);

         (d) any indenture,  credit agreement,  loan agreement,  note, mortgage,
security agreement, lease of real or personal property, loan commitment or other
Contract  relating  to the  borrowing  of  funds,  an  extension  of  credit  or
financing;

         (e) any Contract creating or evidencing a partnership, joint venture or
other similar cooperative undertaking;

         (f)  any  Contract  involving  any  restrictions  with  respect  to the
geographical area of operations or scope or type of business of Seller;

         (g) any power of attorney or agency  agreement with any Person pursuant
to which such Person is granted the  authority to act for or on behalf of Seller
or Seller is granted the authority to act for or on behalf of any Person;

         (h) any  Contract  for which the full  performance  thereof  may extend
beyond sixty (60) days from the date of this Agreement;

         (i) any Contract not made in the ordinary  course of business  which is
to be performed in whole or in part on or after the date of this Agreement;

         (j)      any Contract with any customer of Seller;

         (k) any  Contract,  whether  or not fully  performed,  relating  to any
acquisition or disposition of Seller,  or any predecessor in interest of Seller,
or any acquisition or disposition of any subsidiary, division, line of business,
or real property; and

         (l) any Contract not specified above that is material to Seller. Seller
has delivered to Purchaser true and complete  copies of each document  listed on
Schedule 3.8, and a written description of each oral arrangement so listed.



                                       15

<PAGE>



         3.9 Permits.  Schedule  2.1(a)(viii) is a true and accurate list of all
licenses,  certificates,  permits,  franchises,  rights, and approvals issued or
granted by any Governmental Authority held by Seller. Except for the Permits set
forth on Schedule 3.9, there are no Permits,  whether federal,  state,  local or
foreign,  which are necessary for the lawful operation of the business of Seller
as such business has heretofore been  conducted,  except for Permits the failure
of which to obtain or maintain  could not have a Material  Adverse  Effect.  All
Permits are in full force and effect.
Purchaser acknowledges that none of the Permits is transferable.

         3.10     Insurance.

         (a)  Schedule  3.10  contains  an  accurate  and  complete  list of all
policies  of  fire,   liability   (including   products   liability),   worker's
compensation, title and other forms of insurance owned, held by or applicable to
Seller (or its assets or  business),  and Seller  has  heretofore  delivered  to
Purchaser  a  true  and  complete  copy  of all  such  policies,  including  all
occurrence-based  policies  applicable  to  Seller  (or  its  business)  for the
three-year  period  prior to the  Closing  Date.  All such  policies  are valid,
enforceable  and in full force and effect,  all premiums  with  respect  thereto
covering all periods up to and including the Closing Date have been paid, and no
notice of cancellation or termination has been received with respect to any such
policy. Such policies are sufficient for compliance with (i) all requirements of
Law and (ii) all  Contracts to which  Seller is a party.  Except as set forth on
Schedule  3.10 Seller has not been  refused any  insurance  with  respect to its
assets or  operations,  and its coverage  has not been limited by any  insurance
carrier  to which it has  applied  for any such  insurance  or with which it has
carried insurance,  during the last three (3) years. Purchaser acknowledges that
Seller's insurance is not assignable by Seller to Purchaser.

         (b) Seller has  furnished  to Purchaser a list of all claims which have
been made by Seller in the last three  years  under any  worker's  compensation,
general  liability,  property or other insurance policy  applicable to Seller or
any of its  properties.  Except as set forth on said list,  there are no pending
or, to Seller's  knowledge,  threatened claims under any insurance policy.  Such
claim  information  includes  the  following  information  with  respect to each
accident,  loss, or other event: (i) the identity of the claimant; (ii) the date
of the  occurrence;  (iii) the status as of the report date and (iv) the amounts
paid or expected to be paid or recovered.

         3.11  Employment  and Labor  Matters.  Schedule  3.11  contains a true,
complete and accurate  list of all  directors,  officers and employees of Seller
and their  respective  titles,  annual  compensation and all bonuses and similar
payments made with respect to each such individual for the current and preceding
two (2) calendar  years.  Seller has and currently is conducting its business in
full compliance  with all Laws relating to employment and employment  practices,
terms and conditions of  employment,  wages and hours and  nondiscrimination  in
employment,  except  where the failure to comply with such Laws would not have a
Material Adverse Effect.  Except as set forth on Schedule 3.11, the relationship
of Seller with its employees is good and there is, and during the past three (3)
years there has been, no labor strike, dispute, slow-down, work



                                       16

<PAGE>



stoppage or other  similar  labor  difficulty  actually  pending or, to Seller's
knowledge,  threatened  against or involving  Seller.  None of the  employees of
Seller  are  covered  by any  collective  bargaining  agreement,  no  collective
bargaining  agreement is currently being  negotiated and no attempt is currently
being  made or  during  the past  three  years  has been  made to  organize  any
employees of Seller to form or enter a labor union or similar organization.

         3.12     Capital Improvements; Adequacy and Condition of Property.

                  (a) Schedule 3.12A  describes all the capital  improvements or
purchases  or other  capital  expenditures  which  Seller  has  committed  to or
contracted  for and which have not been  completed  prior to the date hereof and
the cost and expense reasonably estimated to complete such work and purchases.

                  (b) Except as disclosed on Schedule 3.12B,  immediately  after
the Closing  Date,  Purchaser  will own or have the right to use all the assets,
properties,  rights,  know-how and processes which are required for or currently
used in  connection  with  the  operation  of its  business  as it is  presently
conducted.  Such  assets,  properties  and  rights,  except  for  changes in the
ordinary  course of business since December 31, 1996, were sufficient to produce
the  consolidated  income for the period  ended  August 31, 1997 as shown on the
income statement for that period.

                  (c) Seller has no liability  that is not directly  related to,
and that did not arise directly out of, the business of Seller.

                  (d) To the best of Seller's  knowledge,  all computer hardware
and  software  and  related  materials  used by Seller in its  business  (herein
collectively  referred to as the "Computer System") is in good working order and
condition,  and Seller has not experienced  any  significant  defects in design,
workmanship  or  material,   and  the  Computer   System  has  the   performance
capabilities,  characteristics  and  functions  necessary  to the conduct of the
business and operations of Seller as it is presently being conducted. The use of
the Computer System by Purchaser (including any software modifications) (i) will
not violate or infringe  upon the rights of any third  parties and (ii) will not
result in the  termination  of any  maintenance,  service or  support  agreement
relating to any part of the  Computer  System or any  reduction  in the services
provided,  warranties  available  or  rights  thereunder.  Seller  will  provide
Purchaser with full and adequate user and service documentation for the Computer
System.

                  (e) Schedule  3.12E  includes a complete  and  accurate  legal
description of all the real estate owned and leased under real property  leases,
except for the Kilgore  Facility,  (all such owned and leased real  estate,  the
"Real Property"); no other real estate, except for the Kilgore Facility, is held
or used by Seller.  Schedule  3.12E  contains  true and  complete  copies of all
leases in effect  on the date  hereof  for any such  Real  Property  (the  "Real
Property  Leases").  The  activities  carried  on  in  all  buildings,   plants,
facilities,   installations,  fixtures  and  other  structures  or  improvements
included as part of, or located on or at, the Real  Property and the  buildings,
plants,


                                       17

<PAGE>



facilities,   installations,  fixtures  and  other  structures  or  improvements
themselves, are not in violation of, or in conflict with, any applicable zoning,
environmental  or health  regulations  or  ordinance  or any other  similar law.
Except  as set  forth in  Schedule  3.12E,  no  asbestos,  asbestos-  containing
materials,  PCB  compounds  or  other  pollutants,   contaminants  or  Hazardous
Substances  have been used in the  construction or repair of, or any alterations
or additions to, or are otherwise  located on, any portion of the Real Property.
No parcel of land included in the Real Property relies on or regularly makes use
of access to the nearest public road or right-of-way  over land owned by others,
except where such access is by means of one or more valid recorded easements not
subject to  divestiture,  the terms of which have been  disclosed  in writing to
Purchaser prior to the date hereof. All covenants or other restrictions (if any)
to which any of the Real Property is subject are being in all respects  properly
performed and observed and, except for covenants  contained in the Real Property
Leases,  do not provide for  forfeiture  or reversion of title if violated,  and
Seller has not received any notice of violation (or claimed violation)  thereof.
Seller has  delivered to Purchaser  true and complete  copies of the most recent
title  insurance  policies  and  surveys  (if any) for the Real  Property in the
possession of Seller or Seller, together with copies of all material reports (if
any) of any engineers,  environmental  consultants  or other  consultants in its
possession  relating to any of the Real Property.  Each separate parcel included
in the Real  Property  has  adequate  water  supply,  storm and  sanitary  sewer
facilities,   access  to  telephone,   gas  and  electrical  connections,   fire
protection,  drainage  and other  public  utilities,  and has  adequate  parking
facilities that meet all  requirements  imposed by applicable  Laws. None of the
Real Property is subject to any lien,  easement,  right-of-way,  building or use
restriction,  exception,  variance,  reservation  or  limitation as might in any
material respect  interfere with or impair the present and continued use thereof
in the usual and normal conduct of the Business.  All rent and other charges due
and payable with respect to the Real Property  Leases have been paid through the
date of this  Agreement  and all rent and other  charges  due and  payable  with
respect to the Real  Property  Leases on or prior to the Closing  Date will have
been paid prior to the Closing Date.

         3.13     Taxes.

         (a) The amounts provided as a liability on the Financial Statements for
all Taxes are adequate to cover all unpaid liabilities for all Taxes, whether or
not disputed,  that have accrued with respect to or are applicable to the period
covered by the  Financial  Statements  or to any years and periods prior thereto
and for which Seller may be directly or contingently  liable in its own right or
as a transferee  of the assets of, or successor  to, any Person.  Seller has not
incurred any Tax  liabilities  other than in the ordinary course of business for
any  taxable  year for which  the  applicable  statute  of  limitations  has not
expired.  There are no Tax Liens (other than Liens for current Taxes not yet due
and payable) upon the properties or assets of Seller.  Seller has not granted or
been requested to grant any waiver of any statutes of limitations  applicable to
any claim for Taxes.

         (b) All Federal, state, local and foreign income, corporation and other
Tax  Returns,  and all other  filings in respect of Taxes  required  to be filed
prior to the Closing Date, have been



                                       18

<PAGE>



or will be filed  before the Closing  Date as required by  applicable  Law.  All
Taxes  shown as due on or before the  Closing  Date on all such Tax  Returns and
other  filings have been or will be paid on or prior to the Closing  Date.  Each
such Tax Return and  filing is true and  correct  and Seller has not or will not
have any additional  liability for Taxes with respect to any Tax Return or other
filing  heretofore  filed or which was  required by Law to be filed prior to the
Closing  Date,   other  than  as  reflected  as  liabilities  on  the  Financial
Statements. None of the Tax Returns or other filings that include the operations
of Seller has ever been audited or investigated by any  Governmental  Authority,
and no facts exist  which would  constitute  grounds for the  assessment  of any
additional Taxes by any Governmental Authority with respect to the taxable years
covered in such Tax Returns and filings.  No material issues have been raised in
any examination by any  Governmental  Authority with respect to the business and
operations of Seller which,  by  application of similar  principles,  reasonably
could be expected to result in a proposed  adjustment to the liability for Taxes
for any other period not so examined.  All Taxes which Seller is required by Law
to withhold or collect,  including  without  limitation  sales and use taxes and
amounts  required to be withheld  for Taxes of employees  and other  withholding
taxes,  have been duly withheld or collected and, to the extent  required,  have
been paid over to the proper  Governmental  Authorities  or are held in separate
bank accounts for such purpose.  All information returns required to be filed by
Seller prior to the Closing Date have been or will be filed,  and all statements
required to be furnished to payees by Seller prior to the Closing Date have been
or will be  furnished  to such  payees,  and the  information  set forth on such
information returns and statements is true, complete and correct in all material
respects.

         (c)  The  Seller  is not a  "foreign  person"  as  defined  in  Section
1445(f)(3) of the Code.

         (d)  Seller  is not a  party  to and is not  otherwise  subject  to any
arrangement  having  the  effect  of or  giving  rise  to the  recognition  of a
deduction or loss in a taxable period ending on or before the Closing Date and a
corresponding  recognition  of taxable income or gain in a taxable period ending
after the Closing Date, or any other  arrangement  that would have the effect of
or give rise to the  recognition  of taxable  income or gain in a taxable period
ending  after the  Closing  Date  without  the  receipt of or  entitlement  to a
corresponding amount of cash.

         (e) Seller is not subject to any joint  venture,  partnership  or other
arrangement or contract which is treated as a partnership for Federal income tax
purposes, and is not a party to any tax sharing agreement.

         (f) The basis of all depreciable or amortizable assets, and the methods
used in determining  allowable  depreciation  or  amortization  (including  cost
recovery)  deductions  of Seller are  correct  and, to  Seller's  knowledge,  in
compliance  in  all  material   respects  with  the  Code  and  the  regulations
thereunder.




                                       19

<PAGE>



         3.14     No Defaults or Violations.

         (a) Seller has not  materially  breached any provision of, nor is it in
material  default  under the terms of,  any  Contract  to which it is a party or
under  which it has any  rights  or by which  it is  bound  and,  to the best of
Seller's  knowledge,  no other  party to any such  Contract  has  breached  such
Contract or is in default thereunder.

         (b) Except as set forth in Schedule 3.14, Seller is in compliance with,
and no violation  exists  under,  and no violation has existed under any and all
Laws applicable to Seller (including,  without limitation,  Environmental Laws),
the failure to comply with which could have a Material Adverse Effect.

         (c) No notice  from any  Governmental  Authority  has been  received by
Seller  claiming any violation of any Law (including any  Environmental  Law, or
building,  zoning or other  ordinance),  or  asserting  any Tax,  assessment  or
penalty, or asserting violation, lapse, or terminating any Permit, which has not
been  corrected,  cured  or  otherwise  resolved  to  the  satisfaction  of  the
Governmental Authority.

         3.15     Litigation.

         (a) There are no actions, suits,  arbitrations,  regulatory proceedings
or other  litigation,  proceedings  or  governmental  investigations  pending or
threatened  against  or  affecting  Seller  or any of its  officers,  directors,
employees,  agents or stockholders  thereof in their capacity as such, or any of
its  properties  or business,  and to Seller's  knowledge  there are no facts or
circumstances which may give rise to any of the foregoing. Seller is not subject
to any order, judgment, decree,  injunction,  stipulation or consent order of or
with any court or other Governmental Authority.  Seller has not entered into any
agreement to settle or compromise any proceeding  pending or threatened  against
it which has involved any obligation.

         (b) There are no claims, actions, suits,  proceedings or investigations
pending  or  threatened  by or  against  Seller or Seller  with  respect to this
Agreement or the Related  Agreements,  or in  connection  with the  transactions
contemplated  by this  Agreement or by the Related  Agreements,  and to Seller's
knowledge there is no valid basis for any such claim, action, suit,  proceeding,
or investigation.

         3.16 No Conflict of Interest.  Except for the transactions contemplated
by this Agreement,  neither Stockholder nor, to Stockholder's  knowledge, any of
his  Affiliates  have or claims to have any direct or  indirect  interest in any
tangible or  intangible  property  used in the  business  of Seller  except as a
holder of Shares.

         3.17 Bank  Accounts.  Schedule 3.17 sets forth the names and locations
of each bank or other  financial  institution  at which  Seller  has an  account
(giving the account numbers) or safe



                                       20

<PAGE>



deposit  box and the names of all  Persons  authorized  to draw  thereon or have
access  thereto,  and the names of all Persons,  if any,  now holding  powers of
attorney  or  comparable  delegation  of  authority  from  Seller  and a summary
statement thereof.

         3.18 Due Diligence  Materials.  Seller has provided to Purchaser or its
representatives  access to the books and  records of Seller  and other  material
information pertaining to the business,  assets, prospects and affairs of Seller
in Stockholder's possession or under Stockholder's control.

         3.19 Accuracy of  Statements.  Neither this Agreement nor any schedule,
statement,  list, document,  or certificate  specifically referred to herein and
furnished  or to be  furnished  by Seller or  Stockholder  to  Purchaser  or any
representative or Affiliate of Purchaser  pursuant to this Agreement contains or
will contain any untrue  statement  of a material  fact or omits or will omit to
state a material  fact  necessary  to make the  statements  contained  herein or
therein, in light of the circumstances in which they are made, not misleading.

         3.20  Inventories.  Schedule  2.1(a)(i)  sets forth the quantity,  unit
cost, and total cost of each item of inventory, which list and schedule are true
and accurate in all material respects as of the date of such schedule. Except as
set forth on Schedule  3.20,  each item of truck  accessory  inventory  owned by
Seller is of merchantable  quality, is not obsolete,  and is usable and saleable
in the ordinary course of business, and none of such items is held on assignment
or consignment.  Inventories are fairly  reflected in the inventory  accounts on
the balance sheets included in the Financial Statements in accordance with GAAP,
including all appropriate reserves,  and are valued on a FIFO basis at the lower
of cost or market.

         3.21     Employee Benefit Matters.

         (a) General.  The only  "employee  welfare  benefit plans" or "employee
pension benefit plans" (as those terms are respectively defined in sections 3(1)
and 3(2) of ERISA), fringe benefit arrangements which do not constitute employee
benefit  plans (as defined in section  3(3) of ERISA) or  employment  agreements
with respect to which Seller has any  liability  are set forth on Schedule  3.21
(referred to hereinafter as "Employee Benefit Plans").  No Employee Benefit Plan
is subject to Title IV of ERISA,  and Seller  does not have any  liability  with
respect to any  "multiemployer  plan" (as defined in section  3(37) of ERISA) or
for providing any post-retirement medical or life insurance benefits.

         (b) Plan Documents and Reports.  A true and correct copy of each of the
Employee  Benefit  Plans and all  contracts  relating  thereto or to the funding
thereof and of the most recent annual report  (including  attachments),  summary
plan description and Internal Revenue Service  determination letter with respect
to each Employee Benefit Plan has been supplied to the Purchaser.

        (c) Compliance with Laws; Liabilities. As to each Employee Benefit Plan:



                                       21

<PAGE>



                  (i)           Each Employee Benefit Plan complies and has been
                                administered  in form  and in  operation  in all
                                material    respects    with   all    applicable
                                requirements  of law,  and no event has occurred
                                which will or could  cause any such plan to fail
                                to comply with such  requirements and Seller has
                                not   received   any   written   notice  by  any
                                governmental     authority     questioning    or
                                challenging such compliance.

                  (ii)          None of the assets of any Employee  Benefit Plan
                                is invested in employer  securities  or employer
                                real property.

                  (iii)         To Seller's  knowledge,  there have been no acts
                                or  omissions by Seller or the Seller which have
                                given  rise  to  or  may  give  rise  to  fines,
                                penalties,   taxes  or  related   charges  under
                                section 502 of ERISA or  Chapters  43, 47, 68 or
                                100 of the Code for which Seller may be liable.

                  (iv)          None  of  the  payments   contemplated   by  the
                                Employee  Benefit Plans would, in the aggregate,
                                constitute excess parachute payments (as defined
                                in section 280G of the Code  (without  regard to
                                subsection (b)(4) thereof)).

                  (v)           There are no  actions,  suits or  claims  (other
                                than  routine  claims for  benefits)  pending or
                                threatened  involving any Employee  Benefit Plan
                                or the assets  thereof  and no facts exist which
                                could  give rise to any such  actions,  suits or
                                claims (other than routine claims for benefits).

                  (vi)          There  has been no act or  omission  that  would
                                impair the  ability of Seller (or any  successor
                                thereto) to unilaterally  amend or terminate any
                                Employee Benefit Plan.

         3.22     Environmental Matters.  Except as set forth on Schedule 3.22:

         (a)    the business and operations of Seller are in material compliance
with all Environmental Laws in effect as of the date hereof;

         (b) no condition  exists or event has occurred on, in,  under,  or from
any  owned  or  leased  property  which  has  been  caused  by  Seller,  by  the
Stockholder,  or by any other  Person and which,  with or without  notice or the
passage of time or both,  would  constitute  a violation  of or give rise to any
Lien or liability under any Environmental Law in effect on the date hereof or on
the Closing Date, as the case may be;



                                       22

<PAGE>



         (c) Seller is in possession of all  Environmental  Permits required for
the  conduct or  operation  of its  business  (or any part  thereof),  and is in
material  compliance with all of the  requirements  and limitations  included in
such Environmental Permits;

         (d) Seller has not used,  stored,  transported,  treated or disposed of
any Hazardous Substances in, on, at, or from any of the properties or facilities
of Seller,  except for  inventories of substances  listed on Schedule 3.22 which
have  been used or are to be used in the  ordinary  course  of  business  (which
inventories have been stored and used in material compliance with all applicable
Environmental Laws and Environmental Permits,  including all so-called "Right To
Know Laws");

         (e)  there  are  no  Hazardous  Substances  in,  on,  or at  any of the
properties or facilities of Seller,  except for inventories of substances listed
on Schedule 3.22;

         (f) Seller has not received any notice from any Governmental  Authority
or any other Person that any aspect of the business, operations or facilities of
Seller  is or may be in  violation  of any  Environmental  Law or  Environmental
Permit,  or that Seller is  responsible  (or  potentially  responsible)  for the
cleanup or remediation of any substances at any location;

         (g) Seller is not the subject of any  litigation or  proceedings in any
forum,  judicial or administrative,  involving a demand for damages,  injunctive
relief,  penalties,  or other potential  liability with respect to violations of
any Environmental Law;

         (h) Seller has timely filed all reports and  notifications  required to
be filed with respect to all of its  properties and facilities and has generated
and maintained all required records and data under all applicable  Environmental
Laws;

         (i) no condition  has existed or event has occurred with respect to (i)
any  property  that was at any time owned or leased by Seller,  by any direct or
indirect  subsidiary  that was at any time owned or controlled by Seller,  or by
any  predecessor  to Seller or any Person that is or was an Affiliate of Seller,
which  property or subsidiary  has been sold,  transferred or disposed of or for
which any lease has terminated or (ii) any  predecessor to Seller that could (in
the case of either  of the  foregoing  clauses  (i) or  (ii)),  with or  without
notice, passage of time or both, give rise to any present or future liability of
Seller pursuant to any  Environmental Law in effect on the date hereof or on the
Closing Date, as the case may be; and

         (j) no asbestos,  asbestos-containing materials, PCB compounds or other
pollutants,   contaminants  or  Hazardous  Substances  have  been  used  in  the
construction  or repair of, or any alterations or additions to, or are otherwise
located on, any portion of the Real Property.

         3.23     Customers and Suppliers.




                                       23

<PAGE>



         (a)      Schedule 3.23 sets forth:

                  (i)           a list of the ten largest customers of Seller in
                                terms of revenue  during  the fiscal  year ended
                                1996, and the most recent quarter of the current
                                fiscal    year    (collectively,    the   "Major
                                Customers"),  showing the total revenue received
                                in each such period from each such customer; and

                  (ii)          a list of the ten largest suppliers of Seller in
                                terms of purchases  during the fiscal year ended
                                1996 and the most recent  quarter of the current
                                fiscal    year    (collectively,    the   "Major
                                Suppliers"),  and showing the approximate  total
                                purchases  in each  such  period  from each such
                                supplier.

         (b) Except as set forth on Schedule  3.23, no customer  represented  in
excess of 10% of the total  revenue of Seller  during the fiscal year ended 1996
and  the  most  recent  quarter  of the  current  fiscal  year  and no  supplier
represented  in excess of ten percent  (10%) of the  purchases of Seller  during
such period. To Seller's knowledge,  except as set forth in Schedule 3.23, since
December  31,  1996,  there has been no  material  adverse  change  in  business
relationship  and no material  dispute  between Seller and any Major Customer or
Major  Supplier,  and neither  Seller nor  Stockholder  has received any written
notice that any Major Customer or Major Supplier intends to reduce its purchases
from, or sales to Seller.

         3.24 Claims Against Officers and Directors. There are no pending or, to
Seller's knowledge, threatened claims against any director, officer, employee or
agent of Seller  or any  other  Person  which  could  give rise to any claim for
indemnification against Seller.

         3.25  Brokers.  Neither  Stockholder  nor Seller has used any broker or
finder in  connection  with the  transactions  contemplated  by this  Agreement,
except for The Geneva  Companies  and neither  Purchaser  nor any  Affiliate  of
Purchaser has or shall have any liability or otherwise  suffer or incur any Loss
as a result of or in  connection  with any  brokerage  or finder's  fee or other
commission of any Person  retained by Seller or Seller in connection with any of
the transactions  contemplated by this Agreement. The Seller agrees to be solely
liable to pay any amounts due to the Geneva Companies.

         3.26  Products  Liability.  Except  as set forth in  Schedule  3.26 and
except  as  otherwise  provided  for in the  Financial  Statements,  there is no
product liability claim pending or threatened  against Seller,  whether pursuant
to any warranty or otherwise,  and there has been no product  recall,  rework or
post-sale  warning or  similar  action  conducted  with  respect to any  product
manufactured, shipped, sold, delivered or installed by or on behalf of Seller.

         3.27  Intellectual Property. Schedule 2.1(iv) sets forth a true and 
complete  list of all  Intellectual  Property  used by Seller  in the  Business.
Except as set forth on Schedule 3.27: (i)



                                       24

<PAGE>



Seller and Stockholder own or possess adequate, perpetual and irrevocable rights
in and to all  Intellectual  Property  necessary  to  conduct  the  Business  as
presently  conducted  and are not  obligated to pay any royalty,  license fee or
other payment to any Person in order to use the Intellectual  Property; and (ii)
none of the Intellectual Property is the subject of any pending or, to Seller or
Stockholder's best knowledge, threatened adverse claims or proceedings and there
are no claims or proceedings pending or, to Seller's best knowledge,  threatened
against  Seller  or  Stockholder   asserting  that  their  use  of  any  of  the
Intellectual  Property infringes the rights of any third party and, to Seller or
Stockholder's best knowledge,  no third party is infringing any of the rights of
Seller's in the Intellectual Property.

         3.28  Transactions  with  Affiliates.  Except as set forth on  Schedule
3.28:  Seller  is not a party  to any  Contract  with any of its  Affiliates  in
connection  with the Assets or the  Business  and does not purchase any supplies
from any of its  Affiliates,  and no Affiliates of Seller provide credit support
to  the  Seller  (whether  in the  form  of  loans,  guarantees,  collateral  or
otherwise).

                                   ARTICLE IV

                   REPRESENTATIONS AND WARRANTIES OF PURCHASER

         Purchaser  represents  and  warrants to Seller,  as of the date of this
Agreement and as of the Closing Date (as if such  representations and warranties
were made on the Closing Date), as follows:

         4.1 Due Incorporation;  Financial Condition. Purchaser is a corporation
duly  organized,  validly  existing and in good  standing  under the laws of the
State of  Minnesota,  with all  requisite  power and  authority  to conduct  its
current business.

         4.2 Due Authorization.  Purchaser has full power and authority to enter
into this  Agreement and to consummate  the  transactions  contemplated  by this
Agreement.  The  execution,  delivery  and  performance  by  Purchaser  of  this
Agreement and the Note, Security Agreement and UCC-1s have been duly and validly
approved  by the  board  of  directors  of  Purchaser  and no other  actions  or
proceedings on the part of Purchaser are necessary to authorize this  Agreement,
the Note,  Security  Agreement and UCC-1s and the  transactions  contemplated by
this  Agreement.  Purchaser  has duly and validly  executed and  delivered  this
Agreement  and  the  Note  and  Security   Agreement  and  each  such  agreement
constitutes the legal, valid and binding obligation of Purchaser, enforceable in
accordance with their respective  terms,  except as such  enforceability  may be
limited by applicable  bankruptcy,  insolvency,  moratorium,  reorganization  or
similar  laws in effect  which  affect  the  enforcement  of  creditors'  rights
generally and by equitable limitations on the availability of specific remedies.

         4.3      Consents and Approvals; Authority Relative to this Agreement.




                                       25

<PAGE>



         (a) No consent,  authorization  or approval of, filing or  registration
with, or cooperation from, any Governmental  Authority or any other Person not a
party to this Agreement is necessary in connection with the execution,  delivery
and  performance  by Purchaser of this  Agreement  and the  consummation  of the
transactions  contemplated hereby, including,  without limitation,  the Note and
Security Agreement.

         (b) The  execution,  delivery  and  performance  by  Purchaser  of this
Agreement, the Note and the Security Agreement does not and will not (i) violate
any Law; (ii) violate or conflict with,  result in a breach or  termination  of,
constitute a default or give any third party any additional  right  (including a
termination right) under,  permit cancellation of, result in the creation of any
Lien,  other  than  Liens in favor of the Bank and as  permitted  under  Section
2.3(b)(iii),  upon any of the assets or properties of Purchaser under, or result
in or constitute a circumstance  which,  with or without notice or lapse of time
or both,  would  constitute  any of the foregoing  under,  any Contract to which
Purchaser is a party or by which  Purchaser  or any of its assets or  properties
are bound;  (iii) permit the acceleration of the maturity of any indebtedness of
Purchaser or indebtedness  secured by its assets or properties;  or (iv) violate
or conflict with any provision of Purchaser's  Certificate of  Incorporation  or
bylaws.

         4.4 Litigation.  There are no claims,  actions,  suits,  proceedings or
investigations  pending or, to Purchaser's  knowledge,  threatened by or against
Purchaser or its Affiliates with respect to this Agreement or in connection with
the transactions  contemplated by this Agreement, and Purchaser has no reason to
believe there is a valid basis for any such claim, action, suit, proceeding,  or
investigation.

         4.5 Accuracy of  Statements.  Neither this  Agreement  nor any exhibit,
statement,  list, document,  or certificate  specifically referred to herein and
furnished  or to be  furnished  by the  Purchaser  to  Seller  pursuant  to this
Agreement  contains or will contain any untrue  statement of a material  fact or
omits or will omit to state a material  fact  necessary  to make the  statements
contained  herein or therein,  in light of the  circumstances  in which they are
made, not misleading.

         4.6 Brokers.  Purchaser has not used any broker or finder in connection
with the transactions contemplated by this Agreement, and neither the Seller nor
Seller has or shall have any liability or otherwise  suffer or incur any Loss as
a  result  of or in  connection  with any  brokerage  or  finder's  fee or other
commission  of any Person  retained by Purchaser in  connection  with any of the
transactions contemplated by this Agreement.




                                       26

<PAGE>



                                    ARTICLE V

                                    COVENANTS

         5.1      Access to Information and Facilities.

         (a) In connection with this Agreement,  Seller shall give Purchaser and
Purchaser's  representatives  full and complete  access during  normal  business
hours to all of the facilities,  properties,  books, Contracts,  commitments and
records of Seller and shall make the officers and employees of Seller reasonably
available  to  Purchaser   and  its   representatives   as  Purchaser   and  its
representatives  shall from time to time reasonably  request.  Purchaser and its
representatives will be furnished with any and all information concerning Seller
which Purchaser or its representatives reasonably request.

         (b) Purchaser agrees to hold all Confidential Information in confidence
and will not  disclose  the same,  except  to  person(s)  participating  in this
Agreement,  including  attorneys,  accountants and potential  financing sources;
except that nothing  contained  herein shall  prevent  disclosure  or use of any
Confidential  Information  as may  be  required  by  law,  or  any  Confidential
Information that otherwise becomes public through no fault of Purchaser.

         5.2      [Intentionally Omitted]

         5.3  Consents  and  Approvals.  The  Seller  and  Purchaser  shall  use
reasonable  efforts to obtain all consents,  approvals,  certificates  and other
documents required in connection with the respective  performances by the Seller
and the Purchaser of this  Agreement and the  consummation  of the  transactions
contemplated by this Agreement.

         5.4      [Intentionally Omitted]

         5.5  Exclusivity.  Neither  the  Stockholder  nor Seller nor any of its
directors,   officers,   employees,   representatives,   agents  or   Affiliates
(collectively,  Seller's  representatives) shall directly or indirectly solicit,
initiate,  encourage,  respond  favorably to, or condone  inquiries or proposals
from, provide any Confidential Information to, or participate in any discussions
or  negotiations  with any Person  (other  than  Purchaser  and its  affiliates,
directors,  officers, employees,  representatives and agents) concerning (a) any
merger, acquisition, sale of assets, investment, joint venture or other business
combination  in any way  relating  to or  affecting  the shares,  assets  and/or
business of Seller or (b) any purchase or other acquisition by any Person of any
of the  Shares,  or (c) any sale or  issuance  by  Seller  of any  shares of its
capital stock.

         5.6  Additional  Financial  Statements.  Prior to  Closing,  the Seller
agrees to  provide to  Purchaser  as soon as  practicable  after the end of each
calendar month financial statements of Seller,  consisting of a balance sheet as
of the end of such month and an income statement and



                                       27

<PAGE>



statement  of cash  flows for that  month and for the  portion  of the year then
ended.

         5.7 Stockholder's Actions. Stockholder shall cause the Seller to comply
with all of the Seller's covenants contained in this Agreement.

         5.8  Non-Competition.  Seller agrees that it will at no time within the
period  beginning  on the Closing Date and ending five (5) years  following  the
Closing Date (the "Non-Compete Period"),  directly or indirectly,  alone or with
others,  engage  in,  or have any  ownership  interest  in,  any  person,  firm,
corporation or business,  whether as owner, partner,  equity security holder, or
otherwise,  that  engages in, or  participates  as an agent,  partner,  or joint
venturer in, any activity competitive with the business carried on by the Seller
prior to the  Closing  Date  anywhere  within  the  States of  Oklahoma,  Texas,
Louisiana, Georgia, Florida, Alabama, Mississippi, South Carolina, Tennessee and
Arkansas.  Seller agrees that during the Non- Compete  Period it will not induce
or attempt to induce any employee of Purchaser or any  Affiliate  thereof who is
currently  an  employee  of  Seller  or  an  Affiliate  thereof  to  leave  such
employment,  or in any other manner interfere with such employment. In the event
a court of competent jurisdiction  determines that the non-competition  covenant
herein is  unreasonable  because of its term or  territorial  scope,  or for any
other  reason,  Seller  and  Purchaser  agree  that such  court may  reform  the
conditions of such covenant so that it is reasonable under the circumstances and
that this covenant, as reformed, shall be enforceable.  The parties hereto agree
and acknowledge that the limitations as to time, geographical area, and scope of
activity  to be  restrained  as set forth in this  Section 5.8 do not impose any
greater restraint than is necessary to protect the legitimate business interests
of Purchaser and the Assets.  The parties further agree and acknowledge that, in
the event of a breach or  threatened  breach  of any of the  provisions  of this
Section 5.8,  Purchaser shall be entitled to immediate and temporary  injunctive
relief, as any such breach would cause Purchaser irreparable injury for which it
would have no



                                       28

<PAGE>



adequate  remedy at law.  Nothing  herein  shall be  construed so as to prohibit
Purchaser from pursuing any other  remedies  available to it for any such breach
or threatened breach.

         5.9 Employment  Matters.  Purchaser (or any Affiliate of the Purchaser)
shall have the right, but not the obligation,  to offer employment on such terms
and  conditions  as Purchaser  may  determine  to any or all of such  employees.
Purchaser  (or any  Affiliate of the  Purchaser)  shall advise Seller as soon as
practicable which of such employees,  if any, it wishes to employ from and after
the Closing  Date.  Seller shall  cooperate in any attempt by Purchaser  (or any
Affiliate of the  Purchaser) to employ such  employees.  Nothing in this Section
5.9 shall  obligate  Purchaser  (or any  Affiliate  of the  Purchaser)  to offer
employment to an employee in a similar job or with similar  responsibilities  as
such  employee  was provided by Seller.  Seller is  retaining  and shall pay all
obligations relating to its employees' accrued salaries, wages, compensation and
employee  benefits of any nature  whatsoever.  Without  limiting the  foregoing,
Seller shall (i) pay all wages,  bonuses,  commissions,  and other  remuneration
payable to or for the benefit of employees  with respect to periods prior to the
Closing Date;  (ii) pay all vacation pay or pay for other  compensated  absences
earned or accrued by all of Seller's employees as of the Closing Date, including
any related  payroll  burden (FICA and other pension or other  employee  benefit
plan contributions and employment taxes) with respect thereto to the appropriate
Governmental Authority or other Person, whether or not such pay is vested or has
been accrued on the books of Seller as of such date, based upon the remuneration
of such employees  normally used in computing such vacation pay or pay for other
compensated  absences;  (iii) pay all severance  payments (if any) due to all of
Seller's  employees  as a result of the  termination  of their  employment  with
Seller; (iv) comply with the insurance continuation requirements under COBRA and
any similar  state law  applicable  to any of Seller's  employees as a result of
their termination of employment by Seller;  and (v) be responsible for continued
medical and disability  coverage liability with respect to any such employee who
is disabled and not hired by  Purchaser.  Seller shall also pay or be liable for
any  worker's  compensation  claims or  amounts  payable  to such  employees  in
connection with events occurring prior to the Closing Date and for any liability
or costs associated with the termination of any of their employee benefit plans.

         5.10 Taxes on  Transfer.  Seller  shall bear all sales tax, use tax and
other similar taxes  incurred as a result of the sale and purchase of the Assets
and the Business hereunder.

         5.11 Use of Name. From and after the Closing Date, Seller shall not use
its corporate name, trade name, trademarks or logos; and Seller shall change its
name promptly after Closing to a name that is dissimilar to "Midwest Truck After
Market" or "MTA" and neither Seller nor Stockholder nor any of their  Affiliates
shall use after  Closing a name that is similar to "Midwest  Truck After Market"
or "MTA"; provided,  however, that, Seller shall be entitled to use its existing
corporate name and tradename for purposes of filing Tax Returns and for a period
of 270 days after Closing for the purposes of notifying Governmental Authorities
and other Persons of its name change.  From and after the Closing  Date,  Seller
and  Stockholder  shall  cooperate  with the Purchaser and take such  reasonable
steps requested by Purchaser to notify  customers and suppliers of the change of
ownership of the Business.




                                       29

<PAGE>



         5.12  Benefit of  Contracts.  To the extent that any  Contract  that is
intended  to be assigned  at the  Closing by Seller to the  Purchaser  cannot be
assigned to the  Purchaser on the Closing Date (whether as a result of a failure
to obtain a necessary  consent or  otherwise),  and the  Purchaser  elects or is
required by the terms hereof to consummate the transactions contemplated hereby,
the Seller shall use its best efforts to take such actions as may be  reasonably
requested by the Purchaser (e.g., to act as sublessor,  distributor or agent) to
enable the Purchaser to realize the practical economic benefits of, and have the
rights under, such Contract and the Purchaser shall use its best efforts to take
such  actions  as may be  reasonably  requested  by the  Seller to impose on the
Purchaser  (or to reimburse  the Seller for its  performance  of) the  practical
economic  burden of, and the  obligations  under,  such  Contract  for which the
Purchaser  would have been  responsible  had such  Contract been assigned at the
Closing Date.

         5.13     Accounts Receivable.

                  (i) On and after  Closing,  Purchaser  shall have the right to
endorse and negotiate all checks and other  instruments  received from customers
that are payable to the Seller.

                  (ii) Seller and  Stockholder  shall cooperate with and provide
reasonable  assistance  to the  Purchaser  to  facilitate  Purchaser's  securing
satisfactory arrangements with the Seller's suppliers prior to Closing.

                                   ARTICLE VI

                       CONDITIONS PRECEDENT TO OBLIGATIONS
                                  OF PURCHASER

         The  obligations  of Purchaser  under Article II of this  Agreement are
subject to the  satisfaction or waiver by Purchaser of the following  conditions
precedent on or before the Closing Date:

         6.1  Warranties  True as of Both  Present  Date and Closing  Date.  The
representations and warranties of Seller and Stockholder  contained herein shall
have been  accurate,  true and correct in all  material  respects on the date of
this Agreement, and on the Closing Date with the same force and effect as though
made by Seller and Stockholder on the Closing Date.

         6.2 Compliance  with  Agreements and Covenants.  Seller and Stockholder
shall have  performed  and complied in all material  respects  with all of their
covenants,  obligations  and  agreements  contained  in  this  Agreement  to  be
performed and complied with by him on or prior to the Closing Date.

         6.3      Consents and Approvals.  Purchaser shall have received written
evidence  reasonably  satisfactory  to Purchaser that all consents and approvals
required for the



                                       30

<PAGE>



consummation of the transactions contemplated by this Agreement or the ownership
and  operation  by Purchaser of Business  have been  obtained,  and all required
filings have been made.

         6.4  Non-Competition  Agreement.  Stockholder shall have entered into a
non-competition  agreement  with a five (5) year term with Purchaser in exchange
for  payments to  Stockholder  by  Purchaser  in the amount of $100,000 per year
payable in equal quarterly installments,  which non-competition  agreement shall
be in substantially the form of Exhibit 6.4 (the "Non-Competition Agreement").

         6.5 Facility  Lease.  Stockholder  shall have entered into a five-year,
triple net lease with  Purchaser for the facility  located at 109 South 122 East
Avenue,  Tulsa,  Oklahoma 74128 (the "Facility Lease"). The Facility Lease shall
be in form and substance  similar to the  agreement  attached as Exhibit 6.5 and
shall provide for annual rent of $132,000 payable in equal monthly installments,
in advance.

         6.6  Documents.  Purchaser  shall have received all of the  agreements,
documents and items  specified in Section 8.2 in form and  substance  reasonably
acceptable to the Purchaser.

         6.7 Due Diligence Review. Purchaser shall be satisfied with the results
of  its   investigation  and  review  of  the  business,   operations,   assets,
liabilities,  results  of  operations,  cash  flows,  condition  (financial  and
otherwise)  and prospects of, and other matters  relating to,  Seller,  provided
that its  determination  that it is  satisfied  with such  results  shall not be
unreasonably withheld, delayed or conditioned.

         6.8 No Material  Adverse Change.  No Material  Adverse Change since the
date hereof shall have occurred and no event shall have occurred  which,  in the
reasonable judgment of Purchaser, may have a Material Adverse Effect.

         6.9 Actions or Proceedings. No action or proceeding by any Governmental
Authority or other Person shall have been  instituted  or  threatened  which (a)
might have a Material Adverse Effect, or (b) could enjoin, restrain or prohibit,
or could  result in  substantial  damages in respect of, any  provision  of this
Agreement  or  the  consummation  of  the  transactions   contemplated  by  this
Agreement.

         6.10  Financing.  Purchaser  shall have  obtained  financing in amounts
sufficient  to pay the cash  portion of the Purchase  Price and provide  working
capital,  all in amounts  and on terms  satisfactory  to  Purchaser  in its sole
discretion.

         6.11     Other Agreements.  The Stockholder shall have entered into the
Consulting Agreement provided for in Section 7.5 below.




                                       31

<PAGE>



                                   ARTICLE VII

                  CONDITIONS PRECEDENT TO OBLIGATIONS OF SELLER

         The  obligations  of Seller  under  Article  II of this  Agreement  are
subject  to the  satisfaction  or waiver by Seller of the  following  conditions
precedent on or before the Closing Date:

         7.1  Warranties  True as of Both  Present  Date and Closing  Date.  The
representations  and  warranties of Purchaser  contained  herein shall have been
accurate,  true and  correct in all  material  respects on and as of the date of
this  Agreement  and as of the  Closing  Date with the same  force and effect as
though made by Purchaser on the Closing Date.

         7.2 Compliance  with  Agreements and  Covenants.  Purchaser  shall have
performed and complied with all of its  covenants,  obligations  and  agreements
contained in this  Agreement to be performed and complied with by it on or prior
to the Closing Date.

         7.3  Documents.  Seller  shall  have  received  all of the  agreements,
documents and items  specified in Section 8.3 in form and  substance  reasonably
acceptable to Seller.

         7.4 Actions or Proceedings. No action or proceeding by any Governmental
Authority or other Person shall have been  instituted or threatened  which could
enjoin,  restrain or prohibit, or could result in substantial damages in respect
of, any  provision of this  Agreement or the  consummation  of the  transactions
contemplated by this Agreement.

         7.5 Consulting  Agreement.  Purchaser shall have entered into a six (6)
month consulting agreement with Stockholder, which will provide for an aggregate
payment of $40,000,  payable in equal bi-monthly  installments and which will be
in substantially the form of Exhibit 7.5.

         7.6      Other Agreements.  Purchaser shall have entered into the Non-
Competition Agreement and the Facility Lease.

         7.7      Assumed Obligations. Purchaser shall have agreed to assume the
Assumed Obligations.

         7.8  Note, Security Agreement and Financing Statements. Purchaser shall
have executed and delivered the Note,  Security  agreement and appropriate UCC-1
financing statements to Seller.




                                       32

<PAGE>



                                  ARTICLE VIII

                                     CLOSING

         8.1  Closing.  The  Closing  shall take place at the  offices of Mayer,
Brown & Platt,  at 10:00 A.M. on the earlier of: (i) October 31,  1997,  or (ii)
five (5)  business  days  after the  satisfaction  or  waiver of the  conditions
precedent  set  forth in  Article  VI and  Article  VII.  The  Closing,  and all
transactions  to occur at the  Closing,  shall be deemed to have taken place at,
and shall be effective as of, the close of business on the Closing Date.

         8.2  Deliveries  by Seller.  At the  Closing,  in addition to any other
documents or agreements  required under this Agreement,  Seller shall deliver to
Purchaser the following:

         (a) Evidence in form  satisfactory  to Purchaser  that all consents and
approvals referred to in Section 5.3 have been obtained;

         (b) A written statement from each Person holding a Lien upon any of the
assets of Seller,  confirming the repayment of the indebtedness  secured thereby
and the release as of the Closing Date of (i) such Lien and (ii) all obligations
under any and all Contracts relating thereto;

         (c) A certificate  dated the Closing Date executed by Seller certifying
as to the compliance by Seller with Section 6.2;

         (d) The Certificate of  Incorporation  or similar  instrument of Seller
certified by the Secretary of State or equivalent  Person of the jurisdiction of
its incorporation,  and Bylaws or similar instruments of Seller certified by the
Secretary of Seller;

         (e)  Certificates  of Good  Standing  for  Seller  from the  States  of
Oklahoma and Texas .

         (f) A bill of  sale,  conveying  to  Purchaser  the  Assets  and  other
instruments of transfer as may be reasonably required by Purchaser; and

         (g)  Original  copies  of  the  Non-Competition  Agreement,  Consulting
Agreement and Facility Lease duly executed by the Stockholder.

         8.3 Deliveries by Purchaser. At the Closing, Purchaser shall deliver to
Seller and Stockholder the following:

         (a) The cash amount  payable to Seller at the  Closing and the Note,  a
security agreement and appropriate  executed UCC financing statements granting a
subordinated security interest as described in Section 2.3.




                                       33

<PAGE>



         (b) A certificate,  dated the Closing Date, of an executive  officer of
Purchaser, certifying as to compliance by Purchaser with Section 7.2; and

         (c) A certificate of Purchaser's  secretary  certifying  resolutions of
the board of directors of Purchaser  approving  this  Agreement  and the Related
Agreements  and  the  transactions  contemplated  by this  Agreement  and by the
Related  Agreements  (together  with an  incumbency  and  signature  certificate
regarding the officer(s) signing on behalf of Purchaser).

         (d)  Original  copies  of  the  Non-Competition  Agreement,  Consulting
Agreement and Facility Lease, duly executed by Purchaser.

         (e)  Evidence  in form  satisfactory  to Seller that all  consents  and
approvals referred to in Section 5.3 have been obtained.

                                   ARTICLE IX

                                   TERMINATION

         9.1  Termination.  This  Agreement  may be terminated at any time on or
prior to the Closing Date:

         (a)      With the written mutual consent of Seller and Purchaser;

         (b) By Seller or Purchaser if the Closing shall not have taken place on
or before November 15, 1997; provided, however, that the right to terminate this
Agreement  under this  Section  9.1(b) shall not be available to any party whose
failure to fulfill any obligation  under this Agreement has been the cause of or
resulted in the failure of the Closing to occur on or before such date;

         (c) By  Purchaser  if there  shall have been a  material  breach of any
covenant,  representation  or warranty of Seller hereunder and such breach shall
not have been remedied  within ten (10) Business Days after receipt by Seller of
a notice in writing from Purchaser  specifying the breach and requesting such be
remedied; or

         (d) By  Seller  if there  shall  have  been a  material  breach  of any
covenant,  representation  or warranty of  Purchaser  hereunder  and such breach
shall not have been  remedied  within ten (10)  Business  Days after  receipt by
Purchaser of notice in writing from Seller  specifying the breach and requesting
such be remedied.

         9.2 Effect of Termination.  If this Agreement is terminated pursuant to
Section 9.1, all obligations of the parties hereunder shall terminate,  however,
no such termination shall relieve any party from liability for any prior willful
breach of this Agreement.



                                       34

<PAGE>




                                    ARTICLE X

                                 INDEMNIFICATION

         10.1  Survival.  The  representations  and  warranties of Purchaser and
Seller  contained  herein  shall  survive the Closing for a period of two years,
except that Tax  Warranties  shall survive until the Tax Statute of  Limitations
Date,  Environmental Warranties shall survive until the Environmental Statute of
Limitations Date, and Title Warranties shall survive without any limitations.

         10.2  Indemnification  by  Seller.   Seller  agrees  to  indemnify  the
Purchaser  Indemnified  Parties against,  and agrees to hold them harmless from,
any and all Losses incurred or suffered by them relating to or arising out of or
in connection with any of the following:

         (a) any breach of or any inaccuracy in any  representation  or warranty
made by Seller  in this  Agreement,  provided  such  claim is made  prior to the
expiration of the survival period of the relevant warranty on which the claim is
based as set forth in Section 10.1;

         (b) any  breach of or  failure by Seller to  perform  any  covenant  or
obligation of Seller set out or contemplated in this Agreement;

         (c) any claims made  against  Purchaser  by creditors of Seller for the
payment or satisfaction of any obligation  constituting an Excluded  Obligation;
and

         (d) all demands, assessments, judgments, costs and reasonable legal and
other  expenses  arising from, or in connection  with,  any Claim (as defined in
Section 10.4 below) incident to any of the foregoing.

         10.3  Indemnification  by Purchaser.  Purchaser agrees to indemnify the
Seller  Indemnified  Parties  against,  and agrees to hold each of them harmless
from, any and all Losses incurred or suffered by them relating to or arising out
of or in connection with any of the following:

         (a)   any breach of or any inaccuracy in any representation or warranty
made by Purchaser in this Agreement; and

         (b) any breach of or failure by  Purchaser  to perform any  covenant or
obligation of Purchaser set out or contemplated in this Agreement; and

         (c) all demands, assessments, judgments, costs and reasonable legal and
other  expenses  arising from, or in connection  with,  any Claim (as defined in
Section 10.4 below) incident to any of the foregoing.




                                       35

<PAGE>



         10.4 Notice of Claim.  Promptly after receipt by an Indemnified  Person
of notice of any demand,  claim,  or  circumstances  giving rise to a claim,  or
commencement of any action, suit,  proceeding,  or investigation that may result
or has  resulted in a Loss for which  indemnification  is provided  hereunder (a
"Claim"),  the  Indemnified  Person  shall  give  notice  of  the  Claim  to the
Indemnifying  Person,  which  notice  shall  describe the nature of the Claim in
reasonable  detail and the amount or estimated  amount thereof.  Failure to give
such notice shall not affect an Indemnified  Person's  right to  indemnification
hereunder  unless the Indemnified  Party shall be prejudiced as a result of such
failure to give notice.

         10.5 Indemnifying  Person's Opportunity to Defend. Within ten (10) days
of receipt of notice of a Claim, the Indemnifying Person may elect to compromise
or defend the Claim,  provided that the  Indemnifying  Person delivers a written
acknowledgment of its obligation to indemnify the Indemnified Person for any and
all Losses that ultimately  result from the Claim, and provided further that the
Indemnifying  Person  undertakes  to  compromise  or defend the Claim at its own
expense  and with its own  counsel,  the  selection  of which  counsel  shall be
subject  to the  Indemnified  Person's  approval  which  approval  shall  not be
unreasonably withheld, conditioned or delayed. The Indemnified Person shall, and
shall have the right to,  cooperate in the compromise or defense of the Claim at
the Indemnifying  Person's expense, and shall make available to the Indemnifying
Persons all books, records,  documents, and other information in the Indemnified
Person's  possession  or  control  that are  necessary  or  appropriate  for the
investigation or defense of the Claim.

         10.6  Indemnifying  Person's  Failure  to Act.  In the  event  that the
Indemnifying  Person  elects not to  compromise  or defend  the Claim,  fails to
notify  the  Indemnified  Person  of its  election  to do so,  or  contests  its
obligation to indemnify the  Indemnified  Person for the Claim,  the Indemnified
Person may,  subject to Section  10.7,  pay the Claim in full,  or compromise or
defend the Claim with  counsel of its own choice,  provided  that such  payment,
compromise  or defense  shall not be  construed  as a waiver of the  Indemnified
Person's rights to  indemnification  hereunder,  and the Indemnified  Person may
assert  those  rights in a  subsequent  suit or third  party  action as it deems
appropriate,  and provided further that in the event the Indemnifying  Person is
found to have improperly  denied its obligation to provide  indemnification  for
the Claim, it shall be liable to the Indemnified  Person for all Losses incurred
in paying,  settling  or  compromising  the Claim,  as well as costs  (including
attorneys  fees and  expenses) of enforcing  these  indemnification  provisions,
subject to Section 10.7.

         10.7 Settlement or Compromise. If either the Indemnifying Person or the
Indemnified  Person  proposes to enter into a settlement  or  compromise  of any
Claim,  such Person shall promptly notify the other Person and such other Person
shall have  fifteen  (15) days from the receipt of such notice  within  which to
either  consent or object to said  settlement or  compromise.  A Person  failing
within  such  fifteen  (15) day  period to notify  the other in  writing  of his
acceptance of or objection to the  settlement  or compromise  shall be deemed to
have consented thereto. Any settlement or compromise of any Claim which has been
consented to by both the Indemnifying Person and the Indemnified Person shall be
binding  on both such  Persons  (but only  inter se) as if a final  judgment  or
decree had been entered by a court of competent jurisdiction



                                       36

<PAGE>



in the amount of such  settlement or  compromise;  provided,  however,  that any
consent  given or  deemed  to have  been  given by an  Indemnifying  Person to a
settlement  or compromise  which an  Indemnified  Person  proposes to enter into
shall  not  be  deemed  an   admission   that  the  Claim  was  covered  by  any
indemnification  obligation  under  this  Article  X  or  otherwise  affect  the
Indemnifying  Person's  right to assert a defense that the Claim was not subject
to any such indemnification  obligation.  Except as provided herein, in no event
shall an Indemnifying  Person settle or compromise any Claim without the written
consent of the  Indemnified  Person.  If the  Indemnified  Person objects to any
settlement or compromise to which the  Indemnifying  Person has  consented,  the
Indemnified  Person shall immediately  assume (or continue,  as the case may be)
and  control  the  entire  defense  of the Claim and the  Indemnifying  Person's
obligation  to indemnify the  Indemnified  Person shall be limited to the amount
that  it  would  have  been  obligated  to pay  pursuant  to the  settlement  or
compromise to which it had consented.  If the Indemnifying Person objects to any
settlement  or  compromise  of any  Claim to which  the  Indemnified  Party  has
consented,  the Indemnified  Person may enter into such settlement or compromise
of the Claim  notwithstanding the objection of the Indemnifying  Person. In such
event, the Indemnifying  Person's obligation to indemnify the Indemnified Person
for any such Claim shall be  determined  in the same manner as any other dispute
between the parties hereto under this Agreement.

         10.8 Right of Set-Off.  In the event a Purchaser  Indemnified  Party is
entitled to receive any amount from Stockholder under this Agreement,  including
without  limitation any  indemnification  payment under this Agreement,  without
limiting  Purchaser's rights to seek any recovery against Stockholder  directly,
Purchaser  may  elect to  retain  any  amounts  owed to  Stockholder  under  the
Consulting Agreement and the Non-Competition Agreement;  provided, however, that
if the  Stockholder  disputes any such claim,  Purchaser  shall place the amount
subject  to offset in  escrow  until the  dispute  is  resolved  through  mutual
agreement  or by a decision of the court  having  jurisdiction  over the subject
matter of the claim.

         10.9 Limitations on Liability.  Notwithstanding the foregoing,  a claim
by any of the parties pursuant to Sections 10.2, 10.3 and 10.4 against the other
shall not be asserted  unless and until the aggregate and  cumulative  totals of
all such  claims by all  Purchaser  Indemnified  Parties  or Seller  Indemnified
Parties,  as the case may be, shall have exceeded Ten Thousand ($10,000) Dollars
(the  "Threshold"),  whereupon  the  Indemnified  Person  shall be  entitled  to
indemnification  for  all  Losses  without  regard  to,  or  reduction  by,  the
Threshold. Purchaser will not be entitled to indemnification hereunder in excess
of the  purchase  price  paid for the  Shares  pursuant  to  Section  2  hereof;
provided,   however,   that  the   foregoing   limitation   will  not  apply  to
indemnification for breach of the Tax Warranty or the Environmental Warranty.

                                   ARTICLE XI

                                  MISCELLANEOUS

         11.1  Expenses.  Each party  hereto  shall bear its own  expenses  with
respect to the transactions contemplated hereby.



                                       37

<PAGE>



         11.2 Amendment. This Agreement may be amended, modified or supplemented
only in writing signed by Purchaser and Seller.

         11.3 Notices. Any notice, request,  instruction or other document to be
given  hereunder  by a party  hereto  shall be in writing and shall be deemed to
have been given, (a) when received if given in person or by courier or a courier
service  that  obtains  receipts,   (b)  one  business  day  after  the  day  of
transmission  if  sent  by  telex,  facsimile  or  other  wire  transmission  or
recognized  overnight  courier (c) three Business Days after being  deposited in
the U.S. mail, certified or registered mail, postage prepaid:

         (a)  If to Stockholder, addressed as follows:

                  William J. Avery, Sr. and Sarah A. Avery
                  P.O. Box 1405
                  Flagler Beach, Florida 32156

                  with a copy to:
                  Carson, Messinger, et al
                  3300 North Central Avenue, Suite 1900
                  Phoenix, Arizona 85012
                  Attn: James Burns
                  Facsimile No.: (602) 277-4507

         (b)      If to Seller, addressed as follows:

                  Midwest Truck After Market, Inc.
                  P.O. Box 1405
                  Flagler Beach, Florida 32156

                  with a copy to:
                  Carson, Messinger, et al
                  3300 North Central Avenue, Suite 1900
                  Phoenix, Arizona 85012
                  Attn: James Burns
                  Facsimile No.: (602) 277-4507

         (c) If to Purchaser, addressed as follows:

                  Radco Industries, Inc.
                  1100 Louisiana Street, Suite 5400
                  Houston, Texas 77002
                  Attn: Stephen Magee
                  Facsimile No.: (713) 951-9038




                                       38

<PAGE>



                  with a copy to:

                  Mayer, Brown & Platt
                  700 Louisiana Street, Suite 3600
                  Houston, Texas  77002
                  Attn: Paul B. Clemenceau
                  Facsimile No.:  (713) 224-6410

or to such  other  individual  or address as a party  hereto may  designate  for
itself by notice given as herein provided.

         11.4 Effect of Investigation.  Any due diligence review, audit or other
investigation  or inquiry  undertaken  or performed by or on behalf of Purchaser
shall not limit,  qualify,  modify or amend the  representations,  warranties or
covenants of, or  indemnities  by,  Seller made or  undertaken  pursuant to this
Agreement,  irrespective  of the  knowledge and  information  received (or which
should have been received) therefrom by Purchaser.

         11.5  Waivers.  The  failure of a party  hereto at any time or times to
require  performance of any provision hereof shall in no manner affect its right
to enforce the same at a later time. No waiver by a party of any condition or of
any breach of any term,  covenant,  representation or warranty contained in this
Agreement shall be effective unless in writing, and no waiver in any one or more
instances  shall be  deemed  to be a further  or  continuing  waiver of any such
condition  or breach in other  instances  or a waiver of any other  condition or
breach of any other term, covenant, representation or warranty.

         11.6 Counterparts. This Agreement may be executed in counterparts, each
of which shall be deemed an original but all of which together shall  constitute
one and the same instrument.

         11.7  Interpretation.  The headings  preceding the text of Articles and
Sections  included in this  Agreement  and the headings to Exhibits and Exhibits
attached to this Agreement are for convenience only and shall not be deemed part
of this Agreement or be given any effect in interpreting this Agreement. The use
of the masculine, feminine or neuter gender herein shall not limit any provision
of this  Agreement.  The use of the terms  "including" or "include" shall in all
cases  herein  mean  "including,   without  limitation"  or  "include,   without
limitation,"  respectively.   Underscored  references  to  Articles,   Sections,
Subsections  or  Exhibits  shall  refer to  those  portions  of this  Agreement.
Consummation  of the  transactions  contemplated  herein  shall  not be deemed a
waiver of a breach of or inaccuracy in any representation,  warranty or covenant
or of  any  party's  rights  and  remedies  with  regard  thereto.  No  specific
representation, warranty or covenant contained herein shall limit the generality
or  applicability  of  a  more  general  representation,  warranty  or  covenant
contained herein. A breach of or inaccuracy in any  representation,  warranty or
covenant shall not be affected by the fact that any more general or less general
representation, warranty or covenant was not also breached or inaccurate.




                                       39

<PAGE>



         11.8  Applicable Law. This Agreement shall be governed by and construed
and enforced in accordance  with the internal laws of the State of Texas without
giving  effect to the  principles of conflicts of law thereof.  The parties,  on
behalf of themselves and their respective  Affiliates,  submit themselves to the
jurisdiction of the Federal and State courts located in Houston, Texas and agree
to commence  any lawsuit  arising  under or  relating to this  Agreement  or the
Related Agreements in such courts.

         11.9 Assignment.  This Agreement shall be binding upon and inure to the
benefit of the  parties  hereto and their  respective  successors  and  assigns;
provided, however, that prior to the Closing Date no assignment of any rights or
obligations  shall be made by Seller or Stockholder  without the written consent
of Purchaser or by Purchaser without the written consent of Seller,  except that
Purchaser may assign its rights hereunder  without such consent to any Affiliate
of Purchaser;  provided that (i) such Affiliate of Purchaser assumes Purchaser's
obligations  under this  Agreement  and (ii)  Purchaser  remains  liable for all
obligations under this Agreement in the event of a default by assignee.

         11.10 No Third Party  Beneficiaries.  This  Agreement is solely for the
benefit  of the  parties  hereto  and,  to the  extent  provided  herein,  their
respective   Affiliates,    directors,    officers,    employees,   agents   and
representatives,  and no provision of this  Agreement  shall be deemed to confer
upon other third parties any remedy, claim, liability,  reimbursement,  cause of
action or other right.

         11.11 Publicity.  Prior to the Closing Date,  except as required by Law
or the rules of any stock  exchange,  no public  announcement or other publicity
regarding  the  transactions  referred to herein  shall be made by either  party
hereto or any of their respective Affiliates,  officers,  directors,  employees,
representatives  or agents,  without the prior  written  agreement  of the other
party,  in any case, as to form,  content,  timing and manner of distribution or
publication;  provided, however, that nothing in this Section shall prevent such
parties from  discussing  such  transactions  with those Persons whose approval,
agreement or opinion,  as the case may be, is required for  consummation of such
particular transaction or transactions.

         11.12 Further  Assurances.  Each of the parties  hereto will,  upon the
reasonable request of the other party, on and after the Closing Date execute and
deliver such other documents, releases, assignments and other instruments as may
be required to effectuate completely the transactions contemplated herein and to
otherwise carry out the purposes of this Agreement.

         11.13  Severability.  If any provision of this Agreement  shall be held
invalid, illegal or unenforceable,  the validity,  legality or enforceability of
the other provisions  hereof shall not be affected  thereby,  and there shall be
deemed  substituted  for the provision at issue a valid,  legal and  enforceable
provision as similar as possible to the provision at issue.

         11.14 Remedies  Cumulative.  Except as otherwise  provided herein,  the
remedies  provided in this Agreement  shall be cumulative and shall not preclude
the  assertion or exercise of any other rights or remedies  available by law, in
equity or otherwise.



                                       40

<PAGE>



         11.15 Entire  Understanding.  This Agreement and the Related Agreements
set forth the entire  agreement  and  understanding  of the  parties  hereto and
supersede any and all prior agreements,  arrangements and  understandings  among
the parties. No representation,  warranty, promise,  inducement, or statement of
intention  has been made or relied upon by a party  hereto that is not set forth
in this Agreement or the Related Agreements.

         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
executed and delivered as of the date first above written.

                                  PURCHASER

                                                RADCO INDUSTRIES, INC.


                                                By:
                                                Name:      Michael H. Manor
                                                Title:     President


                                  SELLER

                                                MIDWEST TRUCK AFTER MARKET, INC.



                                                By:
                                                Name:
                                                Title:





                                       41

<PAGE>



                                   STOCKHOLDER

                                                     WILLIAM J. AVERY, SR.





                                                      SARAH A. AVERY










                                       42


                  Subsidiaries of J. B. Poindexter & Co., Inc.

1.   EFP Corporation, a Delaware corporation

     a.   EFP Corporation also operates under the following names:

          i.   Astro Pattern Corporation
          ii.  Engineered Foam Plastics

2.   Lowy Group, Inc., a Delaware corporation

     a.   Tile By Design,  Inc.,  a  Delaware  corporation,  is a wholly-  owned
          subsidiary of Lowy Group, Inc.

     b.   Lowy Group, Inc. also operates under the following names:

          i.   Blue Ridge Carpet Mills
          ii.  Courier
          iii. Fred T. Lowy Distributors Division
          iv.  Lowy Enterprises of Minnesota
          v.   Fred Lowy Linoleum & Rug
          vi.  Flooring Distributors
          vii. Lowy Distributors

3.   Magnetic Instruments Corp., a Delaware corporation

     a.   Magnetic Instruments Corp. also operates under the following names:

          i.   Electrospec
          ii.  MIC Group

4.   Morgan Trailer Mfg. Co., a New Jersey corporation

     a.   Acero-Tec S.A. de C.V., a Monterry, Nuevo Leon, Mexico corporation, is
          a subsidiary of Morgan Trailer Mfg. Co.

     b.   Morgan   Trailer  Mfg.  Co.  also  operates   under  the  name  Morgan
          Corporation.


5.   Truck Accessories  Group, Inc., a Delaware  corporation,  f/w/a Leer, Inc.,
     f/w/a Leer Holdings Inc.

     a.   Subsidiaries of Truck Accessories Group, Inc. include:

          i     Raider Industries Inc., a Saskatchewan, Canada corporation, is a
                wholly- owned subsidiary of Truck Accessories Group, Inc.

                    (a)  Raider   Industries   Inc.  also  operates   under  the
                         following names :
                              1)   Lo Rider
                              2)   Raider

          ii.   Leer  Acquisition  Company, Inc., a Delaware  corporation,  is a
                wholly- owned subsidiary of Truck Accessories Group, Inc.

                    (a)  Radco Industries,  Inc., a Minnesota corporation,  is a
                         wholly-owned  subsidiary of Leer  Acquisition  Company,
                         Inc.

     b.   Truck Accessories Group, Inc. also operates under the following names:

          i.    20th Century Fiberglass
          ii.   Century Fiberglass
          iii.  Gem-Top Mfg.
          iv.   Leer
          v.    Leer Corporate
          vi.   Leer East
          vii.  Leer Midwest
          viii. Leer Retail
          ix.   Leer Southeast
          x.    Leer Specialty Products
          xi.   Leer Truck Accessory Centers
          xii.  Leer West
          xiii. National Truck Accessories
          xiv.  National Truck Accessories Headquarters
          xv.   National Truck Accessories Midwest
          xvi.  National Truck Accessories Southeast
          xvii. National Truck Accessories West
 

<TABLE> <S> <C>

<ARTICLE>                                          5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE 1997
FORM 10-K AND IS QALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS
</LEGEND>
<MULTIPLIER>                                                  1000
       
<S>                                                  <C>
<PERIOD-TYPE>                                      12-MOS
<FISCAL-YEAR-END>                                   DEC-31-1997
<PERIOD-END>                                        DEC-31-1997
<CASH>                                                       3,191
<SECURITIES>                                                     0
<RECEIVABLES>                                               36,546
<ALLOWANCES>                                                 1,900
<INVENTORY>                                                 50,305
<CURRENT-ASSETS>                                            93,979
<PP&E>                                                      99,632
<DEPRECIATION>                                              53,303
<TOTAL-ASSETS>                                             175,359
<CURRENT-LIABILITIES>                                       74,540
<BONDS>                                                    105,560
                                            0
                                                      0
<COMMON>                                                    16,486
<OTHER-SE>                                                    (186)
<TOTAL-LIABILITY-AND-EQUITY>                               175,359
<SALES>                                                    447,536
<TOTAL-REVENUES>                                           447,536
<CGS>                                                      351,580
<TOTAL-COSTS>                                              351,580
<OTHER-EXPENSES>                                             2,306
<LOSS-PROVISION>                                                 0
<INTEREST-EXPENSE>                                          16,894
<INCOME-PRETAX>                                             (6,153)
<INCOME-TAX>                                                 1,393
<INCOME-CONTINUING>                                         (7,546)
<DISCONTINUED>                                                   0
<EXTRAORDINARY>                                                  0
<CHANGES>                                                        0
<NET-INCOME>                                                (7,546)
<EPS-PRIMARY>                                                   (2)
<EPS-DILUTED>                                                   (2)
        


</TABLE>


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