H E R C PRODUCTS INC
8-K, 1996-07-15
SPECIALTY CLEANING, POLISHING AND SANITATION PREPARATIONS
Previous: SMITH CHARLES E RESIDENTIAL REALTY INC, S-3, 1996-07-15
Next: OWEN HEALTHCARE INC, 10-Q, 1996-07-15



                     U.S. SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549



                                    Form 8-K

                                 CURRENT REPORT



     Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934

          Date of Report (Date of earliest event reported) July 1, 1996





                         H.E.R.C. PRODUCTS INCORPORATED
             (Exact name of registrant as specified in its charter)






        Delaware                       1-13012                   86-0570800

(State or other jurisdiction    (Commission File No.            (IRS Employer
of incorporation)                                            Identification No.)


          3622 North 34th Avenue                               85017
          Phoenix, Arizona                                   (Zip Code)
(Address of principal executive offices)



       Registrant's telephone number, including area code: (602) 233-2212
<PAGE>
Item 2.  Acquisition or Disposition of Assets

         On  July  1,  1996,  H.E.R.C.   Consumer  Products,  Inc.,  an  Arizona
corporation  ("HCP"),  and  a  wholly-owned  subsidiary  of  H.E.R.C.   Products
Incorporated  ("Company"),  acquired  all  of the  right,  title  and  ownership
interest in H.E.R.C.  Consumer  Products  Company,  L.L.C., a limited  liability
company organized in the State of Illinois ("LLC"), owned by Conair Corporation,
a Delaware  corporation  ("Conair").  The LLC,  prior to July 1, 1996, was owned
jointly by the Company and Conair to conduct the production and marketing of the
Company's consumer products.

         Under the  terms of the  agreement,  for the  acquisition  of  Conair's
interest  in the  LLC,  HCP paid  Conair  $276,000  on July 1,  1996 and all the
parties agreed to terminate their respective  obligations under certain existing
agreements,  including, but not limited to, the partnership agreement, operating
agreement and supply agreement related to the LLC which resulted in, among other
things, the settlement of the Company's  obligation to pay Conair  approximately
$230,000 and the LLC's obligation to pay the Company approximately $165,000. The
agreement further provides for payment of certain other amounts as follows:  (i)
within 14 days after receipt by HCP of the  financial  statements of the LLC for
the period June 1, 1996 through June 30, 1996, HCP will pay additional  purchase
consideration  to Conair in an amount  equal to 50% of the net profit of the LLC
for such  period plus 5% of the net sales of the LLC for such  period,  and (ii)
the LLC will pay Conair for certain  inventory  products  manufactured by Conair
for the LLC  before  June 28,  1996  ("Conair  Inventory"),  plus  shipping  and
handling  expenses,  such  payments  to be in  six  equal  monthly  installments
commencing  July 31, 1996.  The LLC has pledged as security for the payments due
under the  agreement  all of the Conair  Inventory  being  purchased and all the
other assets of the LLC. The Company has agreed to guarantee the amounts payable
by the LLC for the Conair Inventory.

         The LLC has also agreed to purchase from Conair, at designated  prices,
all of its requirements for certain shower,  tub and tile cleaner products until
September 26, 1996, and the LLC has committed to purchase not less than $169,309
worth of such products.  After  September 26, 1996,  the LLC may  manufacture or
purchase from other sources any shower, tub and tile cleaner products.


Item 7.  Financial Statements, Pro Forma Financial Information and Exhibits

         (a)  Unaudited Financial Statements of Business Acquired

         The  unaudited   financial   statements  included  herein  present  the
financial position of the LLC as of March 31, 1996 and December 31, 1995 and the
results of operations  and cash flows for the years ended  December 31, 1995 and
1994 and for the  quarters  ended  March 31,  1996 and 1995.  Audited  financial
statements of the LLC are not  available,  and the Company has availed itself of
the automatic waiver from providing  audited  financial  statements set forth in
310(c)(3)(ii) of Regulation S-B.

         (b)  Unaudited Pro Forma Financial Information

         The pro forma consolidated  combined balance sheet as of March 31, 1996
and the  consolidated  combined  statement  of  operations  for the  year  ended
December  31,  1995 and the period  ended March 31,  1996  included  herein give
effect to the acquisition described in Item 2 of this report.

         The  pro  forma  information  is  based  on  the  historical  financial
statements of the Company,  and the LLC, giving effect to the transactions under
the purchase  method of accounting and the  assumptions  and  adjustments in the
accompanying notes to the pro forma financial statements.

         The pro forma balance sheet gives effect to the transactions as if they
occurred on the balance sheet date.  The pro forma  statements of operations for
the year ended December 31, 1995 and the period ended March 31, 1996 give effect
to these  transactions as if they occurred at the beginning of the calendar year
presented.  The  historical  statement of operations of the Company will reflect
the effect of these transactions from the date of acquisition onward.

         The pro forma combined  financial  statements have been prepared by the
Company's  management  based upon the  historical  financial  statements  of the
Company and the LLC. These pro forma financial  statements may not be indicative
of what would have  occurred if the  combination  had been in effect on the date
indicated.
<PAGE>
         (c)  Exhibits

                  2.1 Settlement  Agreement  among the Company,  HCP, Conair and
the LLC, dated June 28, 1996, including exhibits thereto.
<PAGE>
                   H.E.R.C. CONSUMER PRODUCTS COMPANY, L.L.C.

                                  Balance Sheet
                                   (Unaudited)
                                December 31, 1995



Assets
   Current Assets
        Cash                                                        $    13,481
        Trade accounts receivable, net of an allowance
            for doubtful accounts of $24,000                            135,246
        Inventories                                                     353,989
        Prepaid expenses                                                  1,361
                                                                    -----------
            Total Current Assets                                        504,076
                                                                    -----------
                                                                    $   504,076
                                                                    ===========
   Liabilities and Stockholders' Equity
   Current Liabilities
        Accounts payable                                            $   588,783
                                                                    -----------
            Total Current Liabilities                                   588,783
                                                                    -----------

   Stockholders' Equity
        Accumulated deficit                                          (   84,707)
                                                                    -----------
            Total Stockholders' Equity                               (   84,707)
                                                                    ------------
                                                                    $   504,076
                                                                     ===========
<PAGE>
                   H.E.R.C. CONSUMER PRODUCTS COMPANY, L.L.C.
                                        .
                                  Balance Sheet
                                   (Unaudited)
                                 March 31, 1996



Assets
Current Assets
             Cash                                                 $           -
             Trade accounts receivable net of an allowance
                 for doubtful accounts of $30,000                       158,633
             Inventories                                                277,875
             Prepaid expenses                                             2,447
                                                                  --------------
                          Total Current Assets                          438,955
                                                                  --------------
                                                                  $     438,955
                                                                  ==============
Liabilities and Stockholders' Equity
Current Liabilities
             Accounts payable                                     $     509,975
                                                                  --------------
                          Total Current Liabilities                     509,975
                                                                  --------------
                          Total Liabilities                             509,975
                                                                  --------------

Stockholders' Equity
             Accumulated deficit                                        (71,020)
                                                                  --------------
                          Total Stockholders' Equity                    (71,020)
                                                                  --------------
                                                                  $     438,955
                                                                  ==============

<PAGE>
                   H.E.R.C. CONSUMER PRODUCTS COMPANY, L.L.C.



                             Statement of Operations
                                   (Unaudited)

                                                   Years Ended December 31,
                                                   1995                1994
                                              --------------      --------------


Sales                                         $   1,380,573       $   1,202,834
Cost of Sales                                       801,583             664,553
                                              --------------      --------------
Gross profit                                        578,990             538,281
                                              --------------      --------------
Selling Expenses                                    453,102             515,332
                                              --------------      --------------
General and Administrative Expenses                 135,500              97,644
                                              --------------      --------------
Net Loss                                      $      (9,612)      $     (74,695)
                                              ==============      ==============
<PAGE>
                   H.E.R.C. CONSUMER PRODUCTS COMPANY, L.L.C.



                             Statement of Operations
                                   (Unaudited)
                          Three Months Ended March 31,





                                                           1996           1995
                                                           ----           ----

Sales                                                  $ 400,205       $ 404,144
Cost of Sales                                            234,529         228,746
                                                        --------       ---------
Gross profit                                             165,676         175,398
                                                        --------       ---------
Selling Expenses                                         113,005         129,644
                                                        --------       ---------
General and Administrative Expenses                       38,984          38,460
                                                        --------       ---------
Net Income                                             $  13,687       $   7,296
                                                        ========       =========
<PAGE>
                   H.E.R.C. CONSUMER PRODUCTS COMPANY, L.L.C.

                        Statement of Accumulated Deficit
                                   (Unaudited)





Balance as of January 1, 1994                                       $          -

Net Loss Year Ended December 31,1994                                    (75,095)
                                                                    ------------
                                                                        (75,095)

Net Loss Year Ended December 31,1995                                     (9,612)
                                                                    ------------
                                                                        (84,707)

Net Income Quarter Ended March 31, 1996                                  13,687
                                                                    ------------
                                                                       $(71,020)
                                                                    ============
<PAGE>
                   H.E.R.C. CONSUMER PRODUCTS COMPANY, L.L.C.

                            Statements of Cash Flows
                            Years Ended December 31,
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                     1995             1994
                                                                   --------         --------
<S>                                                                <C>              <C>      
Cash Flows From Operating Activities
     Net loss                                                      $ (9,612)        $(75,095)
                                                                   --------         ---------
     Adjustments to reconcile net loss
          to net cash used in operating activities
            (Increase) decrease in assets
                Trade accounts receivable                            26,659         (161,905)
                 Inventories                                       (173,886)        (180,103)
                 Prepaid expenses                                     3,195           (4,556)
            Increase in liabilities
                Accounts payable                                    165,817          422,966
                                                                   --------        ---------
                       Total adjustments                             21,785           76,402
                                                                   --------        ---------
                        Net cash provided by operating activities    12,173            1,307
                                                                   --------        ---------

Cash flows From Investing Activities
                        Net cash used in investing activities             -                -
                                                                   --------        ---------

Cash Flows From Financing Activities
                        Net cash provided by
                           financing activities                           -                -
                                                                   --------        ---------

Net Increase in Cash                                                 12,173            1,307
Cash at beginning of year                                             1,307                -
                                                                   --------        ---------
Cash at end of year                                                $ 13,480        $   1,307
                                                                   ========        =========
</TABLE>
<PAGE>
                   H.E.R.C. CONSUMER PRODUCTS COMPANY, L.L.C.

                            Statements of Cash Flows
                          Three Months Ended March 31,
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                        1996             1995
                                                                                   ------------     ------------
<S>                                                                                  <C>              <C>       
Cash Flows From Operating Activities
     Net Income                                                                      $   13,687       $    7,296
                                                                                   ------------     ------------
     Adjustments to reconcile net income
          to net cash used in operating activities
            (Increase) decrease in assets
                Trade accounts receivable                                               (23,387)         (95,910)
                 Inventories                                                             76,114           27,065
                 Prepaid expenses                                                        (1,086)               -
            Increase in liabilities
                Accounts payable                                                        (78,809)          73,109
                                                                                   ------------     ------------
                       Total adjustments                                                (27,168)           4,264
                                                                                   ------------     ------------
                         Net cash provided by (used in) operating activities            (13,481)          11,560
                                                                                   ------------     ------------

Cash flows From Investing Activities
                         Net cash used in investing activities                                -                -
                                                                                   ------------     ------------

Cash Flows From Financing Activities
                         Net cash provided by
                             financing activities                                             -                -
                                                                                   ------------     ------------

Net Increase (Decrease) in Cash                                                         (13,481)          11,560
Cash at beginning of year                                                                13,481            1,307
                                                                                   ------------     ------------
Cash at end of period                                                                $        -       $   12,867
                                                                                   ============     ============
</TABLE>
<PAGE>
                   H.E.R.C. CONSUMER PRODUCTS COMPANY, L.L.C.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)



1. Nature of Business and Summary of Significant Accounting Policies

Nature of Business

In November 1993 and January 1994, H.E.R.C.  Products, Inc. ("H.E.R.C.") entered
into an operating agreement and supply/service agreement with Conair Corporation
(Conair") to form a limited  liability  company (the "LLC"),  H.E.R.C.  Consumer
Products  Company,  under the Illinois Limited  Liability  Company Act effective
January 1, 1994.  H.E.R.C.  and  Conair  are the  members of the LLC.  Conair is
solely  responsible  for funding the operations of the LLC. At December 31, 1995
and March 31, 1996 the LLC owed Conair $267,000 and $349,000,  respectively, and
these amounts are included in accounts payable.

H.E.R.C.  will  continue  to develop  consumer  products  to be sold by the LLC.
H.E.R.C. will be reimbursed by the LLC in an amount equal to 3% of the LLC's net
sales  for  the  three-year  period  beginning  on  the  effective  date  of the
agreement.  After such three-year  period,  H.E.R.C.  will be reimbursed for its
research and development costs directly attributable to products sold by the LLC
in an amount not to exceed 3% of the net sales for products sold by the LLC. For
the years ended December 31, 1995 and 1994, the LLC has recorded  reimbursements
for research and  development  activities in the amounts of $34,442 and $34,538,
respectively.  For the  quarters  ended  March 31,  1996 and  1995,  the LLC has
recorded reimbursements for research and development activities in the amount of
$12,000 and  $12,124,  respectively.  At December 31,  1995,  H.E.R.C.  was owed
$153,129 by the LLC. At March 31, 1996,  H.E.R.C.  was owed $165,129 by the LLC.
Amounts owed to H.E.R.C. are included in accounts payable.

H.E.R.C.  is entitled  to 50% of the profit or loss of the LLC through  December
31, 1996.  After that date,  the  agreement  provides for profit or loss sharing
based on the cumulative sales  performance of the LLC for the three-year  period
ending  December 31, 1996 ("Initial  Period").  For cumulative  sales during the
Initial  Period from $7.5  million to $16  million,  H.E.R.C.'s  profit  sharing
percentage  ranges from 100% to 50%.  For  cumulative  sales  during the Initial
Period from $16 million to $39 million,  H.E.R.C.'s  profit  sharing  percentage
ranges  form  45%  to  35%.  H.E.R.C.  is  entitled  to  receive   noncumulative
distributions  of the  profits  of the LLC,  to the extent  available,  equal to
$360,000  for each of the first two years and $280,000 for the third year of the
agreement. No such distributions have been made to date. Upon dissolution of the
LLC, its net assets will be  distributed  to its members based upon the terms of
various agreements.

Conair will act as the sole managing member and thereby direct the operations of
the LLC during the  three-year  period  ending  December 31,  1996.  Thereafter,
management of the LLC shall be determined based on cumulative sales  performance
during that same three-year  period.  For cumulative  sales from $7.5 million to
$12 million,  H.E.R.C.  will be sole managing member.  For cumulative sales from
$12 million to $16 million,  H.E.R.C.  and Conair will share management control.
If cumulative  sales exceed $16 million,  then Conair shall be the sole managing
member.

As  managing  member,  Conair  has  agreed  that  when it  determines  that  the
operations  of the LLC have  generated  cash in  excess of  Conair's  reasonable
determination of what is required for the future successful operation of the LLC
then Conair shall,  after  consulting  with  H.E.R.C.,  make a  distribution  of
profits to the members.

Under  the  terms of the  supply/service  agreement,  H.E.R.C.  and the LLC will
purchase all of their consumer products  requirements,  as defined,  from Conair
during the term of the agreement.  The LLC will purchase the products at a price
which  results  in a  gross  profit  of 18% to  Conair.  These  agreements  will
terminate  only upon  agreement  of the  members  or the  failure  of the LLC to
achieve  cumulative  sales of $7.5  million  for the  three-year  period  ending
December 31, 1996.
<PAGE>
The  LLC  historically  has  had  a  concentration  of  significant   customers.
Substantially  all of the LLC's sales are to one  customer  and although the LLC
considers its commercial relationship with this customer to be good, the loss of
this customer,  or a significant  decrease in purchases by this customer,  could
have an adverse effect on the LLC's operations.

Inventories

Inventories,  consisting  principally of finished goods, are stated at the lower
of cost or  market  (net  realizable  value).  Cost is  determined  by using the
first-in, first-out ("FIFO") method.

Research and Development

Costs  incurred in  connection  with  research and  development  activities  are
expensed as incurred

Taxes on Income

The LLC is taxed as a partnership  for Federal  income tax purposes.  Therefore,
the LLC's individual members record their proportional share of the LLC's income
or loss on their  respective  income tax returns and the LLC is not  responsible
for payment of Federal income taxes.

Use of Estimates

The  preparation of the  consolidated  financial  statements in conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported assets and liabilities at December 31,
1995 and March 31, 1996 and the amounts of revenue and expenses during the years
ended December 31, 1995 and 1994 and the quarters ended March 31, 1996 and 1995.
Actual results could differ from those estimates.

2. Related Party Transactions

The LLC is  responsible  for paying Conair a management fee equal to 5% of gross
revenues of the LLC.  Management  fee expenses  recorded by the LLC were $62,500
for the year ended  December 31, 1994,  $74,250 for the year ended  December 31,
1995 and $21,000 for the quarters ended March 31, 1996 and 1995.

Substantially  all of the LLC's inventory and resulting cost of sales arise from
purchases from Conair pursuant to the LLC's  supply/service  agreement (See Note
1).

3. Subsequent Events

A wholly-owned  subsidiary of H.E.R.C. has acquired Conair's interest in the LLC
effective July 1, 1996. Certain of the agreements  between H.E.R.C.,  Conair and
the LLC have been terminated as a result of this transaction.
<PAGE>
                 H.E.R.C. PRODUCTS INCORPORATED AND SUBSIDIARIES

                 Pro Forma Consolidated Combined Balance Sheets
                              As of March 31, 1996
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                               Historicals                
                                                     ----------------------------------   Pro Forma            Pro Forma
                                                         H.E.R.C.         HCPC,LLC.      Adjustments            Combined
                                                         --------         ---------      -----------            --------
<S>                                                  <C>               <C>              <C>                 <C>             
Assets
Current Assets
     Cash and cash equivalents                       $       168,217   $            -   $           -       $         168,217
     Trade accounts receivable, net of an
        allowance for doubtful accounts                      318,163           158,633        (165,136) (1)           311,660
     Inventories                                             625,614           277,875               -                903,489
     Other receivables                                        14,613                 -               -                 14,613
     Prepaid expenses                                         17,136             2,447               -                 19,583
                                                     ----------------  ---------------- ---------------     ------------------
        Total Current Assets                               1,143,743           438,955        (165,136)     $       1,417,562
                                                     ----------------  ---------------- ---------------     ------------------
Property and Equipment
     Property and equipment                                  330,412                 -               -                330,412
     Less accumulated depreciation                           110,408                 -               -                110,408
                                                     ----------------  ---------------- ---------------     ------------------
        Net Property and Equipment                           220,004                 -               -                220,004
                                                     ----------------  ---------------- ---------------     ------------------

Other Assets
     Patents, net of accumulated
        amortization                                         207,283                 -               -                207,283
     Patents pending                                          97,513                 -               -                 97,513
     Deferred private offering costs                         101,462                 -               -                101,462
     Goodwill, net of accumulated
         amortization                                      1,636,026                 -          75,681  (5)         1,711,707
     Refundable deposits                                       6,192                 -               -                  6,192
     Other                                                    13,270                 -               -                 13,270
                                                     ----------------  ---------------- ---------------     ------------------
     Total Other Assets                                    2,061,746                 -          75,681              2,137,427
                                                     ----------------  ---------------- ---------------     ------------------
                                                     $     3,425,493   $       438,955  $      (89,455)     $       3,774,993
                                                     ================  ================ ===============     ==================
</TABLE>
<PAGE>
                 H.E.R.C. PRODUCTS INCORPORATED AND SUBSIDIARIES

                 Pro Forma Consolidated Combined Balance Sheets
                              As of March 31, 1996
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                               Historicals                
                                                     ----------------------------------   Pro Forma             Pro Forma
                                                         H.E.R.C.         HCPC,LLC.      Adjustments            Combined
                                                         --------         ---------      -----------            --------
<S>                                                     <C>               <C>                <C>                 <C>         
Liabilities and Stockholders' Equity
Current Liabilities
     Notes payable, including
        current portion of long-term debt                    241,034                 -        (225,500) (2)            15,534
     Accounts payable                                        336,742           509,975          65,025  (1)           911,742
     Accrued wages                                            16,797                 -               -                 16,797
     Other accrued expenses                                   42,426                 -               -                 42,426
                                                     ----------------  ---------------- ---------------     ------------------
        Total Current Liabilities                            636,999           509,975        (160,475)               986,499
                                                     ----------------  ---------------- ---------------     ------------------
Long-Term Liabilities
     Long-term debt, net of current portion                  791,161                 -               -                791,161
     Deferred rent                                             5,126                 -               -                  5,126
                                                     ----------------  ---------------- ---------------     ------------------
        Total Long-Term Liabilities                          796,287                 -               -                796,287
                                                     ----------------  ---------------- ---------------     ------------------
        Total Liabilities                                  1,433,286           509,975        (160,475)             1,782,786
                                                     ----------------  ---------------- ---------------     ------------------

Stockholders' Equity
     Preferred stock, $0.01 par value;
         authorized 1,000,000 shares, none issued                  -                 -               -                      -
     Common stock, $0.01 par value; authorized
        10,000,000 shares; issued and
        outstanding 2,928,441 shares                          29,284                 -               -                 29,284
     Additional paid-in capital                            7,812,619                 -               -              7,812,619
     Accumulated deficit                                  (5,849,696)          (71,020)         71,020  (3)        (5,849,696)
                                                     ----------------  ---------------- ---------------     ------------------
        Total Stockholders' Equity                         1,992,207           (71,020)         71,020              1,992,207
                                                     ----------------  ---------------- ---------------     ------------------
                                                        $  3,425,493      $    438,955       $ (89,455)          $  3,774,993
                                                     ================  ================ ===============     ==================
</TABLE>
<PAGE>
                 H.E.R.C. PRODUCTS INCORPORATED AND SUBSIDIARIES



                   Pro Forma Combined Statements of Operations
                                   (Unaudited)
                          Year Ended December 31, 1995
<TABLE>
<CAPTION>
                                                               Historicals      
                                                  ------------------------------------     Pro Forma            Pro Forma
                                                      H.E.R.C.          HCPC, LLC.        Adjustments           Combined
                                                  -----------------   ----------------  ---------------     ----------------

<S>                                                  <C>               <C>               <C>                 <C>              
Sales                                                $   1,349,786     $    1,380,573     $           -       $    2,730,359
Cost of Sales                                            1,327,755            801,583                 -            2,129,338
                                                  ---------------     ----------------   -----------------   ----------------
Gross profit                                                22,031            578,990                 -              601,021
                                                  -----------------   ----------------   -----------------   ----------------
Selling Expenses                                           849,812            453,102                 -            1,302,914
                                                  -----------------   ----------------   -----------------   ----------------
General and Administrative Expenses                                                             (41,417)(4)          (41,417)
                                                         1,666,505            135,500             4,000 (6)        1,806,005
                                                   ----------------   ---------------     ----------------  -----------------
Research and Development                                    54,572                                    -               54,572
                                                  -----------------   ----------------   ---------------     ----------------
Operating Loss                                          (2,548,858)            (9,612)           37,417           (2,521,053)
                                                  -----------------   ----------------   ---------------     ----------------
Other Income (Expense)
     Other Income                                          112,641                  -           (41,417)(4)           71,224
     Interest Expense                                      (44,952)                 -                 -              (44,952)
                                                  -----------------   ----------------   ---------------     ----------------
             Total other income (expense)                   67,689                  -           (41,417)              26,272
                                                  -----------------   ----------------   ---------------     ----------------
Loss before Taxes on Income                             (2,481,169)            (9,612)           (4,000)          (2,494,781)
Taxes on Income                                                941                  -                 -                  941
                                                  -----------------   ----------------   ---------------     ----------------
                           Net Loss                  $  (2,482,110)    $       (9,612)    $      (4,000)      $   (2,495,722)
                                                  ================    ================   ===============     ================

Loss Per Share                                       $       (0.93)                                           $        (0.94)
                                                  =================                                          ================
Weighted Average Common Shares and
     Share Equivalents Outstanding                       2,667,544                                                 2,667,544
                                                  =================                                          ================
</TABLE>
<PAGE>
                 H.E.R.C. PRODUCTS INCORPORATED AND SUBSIDIARIES



                   Pro Forma Combined Statements of Operations
                                   (Unaudited)
                        Three Months Ended March 31, 1996
<TABLE>
<CAPTION>
                                                              Historicals 
                                                  -----------------------------------     Pro Forma         Pro Forma
                                                     H.E.R.C.          HCPC, LLC.        Adjustments         Combined
                                                  ---------------    ----------------  --------------    -----------------

<S>                                                 <C>               <C>               <C>               <C>             
Sales                                               $     473,549     $      400,205    $          -      $       873,754
Cost of Sales                                             310,197            234,529               -              544,726
                                                  ---------------    ---------------   --------------    -----------------  
Gross profit                                              163,352            165,676               -              329,028
                                                  ----------------   ----------------  --------------    -----------------
Selling Expenses                                          200,725            113,005               -              313,730
                                                  ----------------   ----------------  --------------    -----------------
General and Administrative Expenses                       401,478             38,984         (12,006)(4)          428,456
                                                                                               1,000 (6)            1,000
                                                  ----------------   ----------------  --------------    -----------------
Operating Income (Loss)                                  (438,851)            13,687          11,006             (414,158)
                                                  ----------------   ----------------  --------------    -----------------
Other Income (Expense)
     Other Income                                          17,893                  -         (12,006)(4)            5,887
     Interest Expense                                      (3,564)                 -               -               (3,564)
                                                  ----------------   ----------------  --------------    -----------------
             Total other income (expense)                  14,329                  -         (12,006)               2,323
                                                  ----------------   ----------------  --------------    -----------------
Income (Loss) before Taxes on Income                     (424,522)            13,687          (1,000)            (411,835)
(Benefit) Taxes on Income                                       -                  -               -                    -
                                                  ----------------   ----------------  --------------    -----------------
                           Net (Loss) Income        $    (424,522)    $       13,687    $     (1,000)     $      (411,835)
                                                  ================   ================  ==============    =================

Loss Per Share                                      $       (0.14)                                        $         (0.14)
                                                  ================                                       =================
Weighted Average Common Shares and
     Share Equivalents Outstanding                      2,928,441                                               2,928,441
                                                  ================                                       =================
</TABLE>
<PAGE>
                 H.E.R.C. PRODUCTS INCORPORATED AND SUBSIDIARIES

          NOTES TO PRO FORMA CONSOLIDATED COMBINED FINANCIAL STATEMENTS
                                   (Unaudited)




         (1)  To eliminate intercompany accounts payable and accounts receivable

         (2)  To eliminate note payable liquidated by purchase of the LLC

         (3)  To eliminate accumulated deficit of the LLC

         (4)  To eliminate intercompany administrative expenses and other income

         (5)  To record purchase price and goodwill

         (6)  To record goodwill which is amortized over a 20 year life
<PAGE>
SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  Report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.

                                                  H.E.R.C. PRODUCTS INCORPORATED
                                                  ------------------------------
                                                            (Registrant)


Date:  June 15, 1996                                By    /s/ S. Steven Carl
                                                      --------------------------
                                                              S. Steven Carl
                                                         Chief Executive Officer




                                                    By    /s/ Gary S. Glatter
                                                      --------------------------
                                                              Gary S. Glatter
                                                         Chief Financial Officer

                              SETTLEMENT AGREEMENT
                              --------------------


         SETTLEMENT  AGREEMENT  (the  "Agreement")  dated this 28th day of June,
1996, by and among H.E.R.C.  PRODUCTS INCORPORATED,  a corporation organized and
existing under the Laws of the State of Delaware  having offices located at 3622
N. 34th  Avenue,  Phoenix,  Arizona,  85017-4401,  (hereinafter  referred  to as
"HPI"); H.E.R.C.  CONSUMER PRODUCTS,  INC., a corporation organized and existing
under the Laws of the State of Arizona  having  offices  located at 3622 N. 34th
Avenue,  Phoenix,  Arizona,  85017-4401 (hereinafter referred to as "ACQUISITION
CORP."), CONAIR CORPORATION, a corporation organized and existing under the Laws
of the State of Delaware  having  offices  located at One  Cummings  Point Road,
Stamford,  Connecticut,  06904, (hereinafter referred to as "Conair");  H.E.R.C.
CONSUMER PRODUCTS COMPANY,  L.L.C., a limited liability company organized in the
State of  Illinois,  having  offices  located at 205  Shelhouse  Road,  Rantoul,
Illinois,  61866, (hereinafter referred to as "HCP"); and the above said parties
hereinafter collectively referred to as the "Parties").

                                    RECITALS
                                    --------

         A. HPI and Conair are parties to a Partnership Agreement dated November
11, 1993, as amended by an Operating  Agreement  dated  January 14, 1994,  which
converted the  Partnership  into a limited  liability  company,  with each party
owning a 50% interest in the Company, and as further amended by Letter Agreement
dated March 23, 1994 (collectively the "Partnership Agreement").

         B. HPI, HCP and Conair are parties to a Supply Agreement dated November
11,  1993,  as amended by Letter  Agreement  dated March 23,  1994 (the  "Supply
Agreement").

         C. The Parties have  determined  that it is in their best  interests to
terminate the Partnership Agreement and the Supply Agreement,  and to enter into
certain other agreements, upon the terms and conditions:

                                   AGREEMENTS
                                   ----------

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

         1.  Purchase of  Interest in HCP.  Upon  execution  of this  Agreement,
Acquisition  Corp. agrees to purchase,  and pay to Conair,  and Conair agrees to
sell,  Conair's entire right,  title and ownership  interest in and to HCP, free
and  clear of any liens  and  

<PAGE>
encumbrances, subject to Paragraph 3.4 of this Agreement, for the purchase price
of Two Hundred  Seventy Six  Thousand  Dollars  ($276,000.00),  in cash or other
immediately available funds paid upon execution of this Agreement. Conair agrees
to execute such documents as may be reasonably requested by Acquisition Corp. to
document the transfer.

         2. Subsequent Adjusting Payment. The Parties acknowledge and agree that
the  purchase  price for  Conair's  interest in HCP, set forth in Paragraph 1 of
this Agreement,  has been calculated based upon the financial statements for HCP
as of May 31, 1996.  Acquisition  Corp.  agrees to make a  Subsequent  Adjusting
Payment to Conair within fourteen days after receipt of financial statements for
HCP for the period  from June 1, 1996  through  June 30,  1996.  The  Subsequent
Adjusting Payment shall constitute the sum of (1) fifty percent (50%) of the Net
Profit  for the  month of June,  1996,  and (2) five  percent  (5%) of Net Sales
during the month of June,  1996.  Net Profit and Net Sales  shall be  calculated
according  to generally  accepted  accounting  principles,  and may include only
sales and other  transactions  in the  ordinary  course  of  business,  and must
include  all  payments  normally  made in the  ordinary  course  of the  months'
business.

         3.  Previously  Manufactured  Products.  HCP agrees to pay for products
manufactured  by Conair  for HCP on or before  the date of this  Agreement,  and
stored at Conair's facilities in Rantoul,  Illinois, and Glendale,  Arizona (the
"Conair Inventory"), on the terms and conditions set forth herein. Any defective
products  shall not be included in the Conair  Inventory.  The term  "defective"
products  shall  mean any items (1) for which the  contents  do not match  HCP's
previously-provided specifications or which have not been made according to good
manufacturing  practices,  (2) for which the labels are not clean or are smudged
or are otherwise not in good condition (including shipping  containers),  or (3)
which have leaked in their  containers  or  packaging.  For the purposes of this
agreement,  the Conair  inventory  shall be deemed to include the swimming  pool
product  located  in  either of the two  foregoing  Conair  facilities  and said
swimming pool product shall not be deemed defective.

                  3.1 Quantity.  Not later than five days after the execution of
this  Agreement,  the Parties will  jointly make a physical  count of the Conair
Inventory.

                  3.2 Payment.  The total payment for the Conair Inventory shall
be computed by multiplying the unit quantities  determined by the physical count
by the unit  prices  set forth in  
                                       2
<PAGE>
Exhibit A attached hereto. Payment for the Conair Inventory shall be made in six
equal  monthly  installments  commencing  on  July  31,  1996,  with  the  final
installment due on December 31, 1996.

                  3.3 Delivery. Upon HCP's written request, Conair shall deliver
the entire Conair Inventory to HCP, FOB Conair's  storage  facilities in Rantoul
and  Glendale.  HCP shall  request  delivery of the Conair  Inventory in writing
within thirty days of the date of this Agreement.  In the event that HCP desires
shipment of product  from the Conair  Inventory  to meet its sales needs  before
delivery of the Conair Inventory to HCP, Conair agrees to quote a price for such
shipping and handling. If HCP then requests Conair to ship product,  Conair will
promptly ship such quantities from the Conair Inventory and to such locations as
HCP may direct in writing, and HCP shall pay Conair the amounts quoted by Conair
for such shipping and handling.

                  3.4 Security. HCP hereby pledges a security interest in and to
the Conair  Inventory,  and all other assets of HCP  (including the right to use
HPI's name on the consumer  products),  to secure  payment  therefor by HCP. HPI
further  guarantees  HCP's  payment for the Conair  Inventory.  Conair agrees to
execute such  documents as may be  necessary to release this  Security  Interest
upon completion of the payments for the Conair Inventory.

                  3.5  Default.  In the event any  default in  payments  for the
Conair Inventory is not cured within ten days after written notice of default is
given, then:

                           (a) the  remaining  amounts  payable  for the  Conair
Inventory shall become immediately due and payable to Conair; and

                           (b)  Conair  shall  have the right to appoint a third
party  receiver  (who  shall  be  entitled  to a  reasonable  fee for his or her
services)  for the  operation of the  business of HCP (or any  successor to that
business) until the remaining  payments for the Conair Inventory have been made;
and

                           (c) HCP and HPI consent to the jurisdiction and venue
of the federal or state courts in the State of  Connecticut  for  enforcement of
the  remedies  set  forth in this  paragraph,  notwithstanding  the  arbitration
provisions of Paragraph 12 of this Agreement.

         4. Additional  Products.  HCP agrees to purchase its  requirements,  if
any, over and above the Conair  Inventory,  of the 
                                       3
<PAGE>
Shower,  Tub and Tile Cleaner  product from Conair,  for a period of ninety days
following the date of this Agreement,  at the price and terms set forth for said
product in Exhibit A, but not less than $169,309  worth of Shower,  Tub and Tile
Cleaner product. The parties understand and agree that HCP shall not be required
to  purchase  any Shower,  Tub and Tile  Cleaner  from  Conair  pursuant to this
paragraph unless and until HCP has exhausted the supply of Shower,  Tub and Tile
Cleaner  contained in the Conair  Inventory.  After ninety days from the date of
this Agreement, HCP shall be free to manufacture on its own, or to purchase from
any other source, its requirements of Shower, Tub and Tile Cleaner product.

         5. Termination of Agreements.  Any agreement  containing any obligation
by HPI or HCP to Conair (including but not limited to the Partnership Agreement,
the Operating Agreement (as modified by the parties),  and the Supply Agreement)
is hereby  terminated  by agreement  of the parties,  save and except only those
obligations  which are expressly set forth in this Agreement.  Acquisition Corp.
shall be substituted in the place of Conair in the Operating Agreement.

         6. Termination of Licenses. Any license or permission to copy or use to
any patent, trade secret, trademark,  tradename, trade dress, know-how, formula,
process,  invention,  technique,  copyrighted work or other intellectual product
heretofore  granted  by HPI or HCP to  Conair is  hereby  terminated,  and of no
further force or effect, save an except only the limited license for a period of
ninety days  following  the date of this  Agreement to make such  quantities  of
Shower,  Tub and Tile Cleaner as HCP may order from Conair.  Within  thirty days
following  the date of this  Agreement,  Conair shall either  deliver to HCP all
documents  (whether in tangible or  electronic  form,  and including all copies)
containing or reflecting any such intellectual  property,  or certify to HPI and
HCP that all such documents have been destroyed.  Conair  acknowledges that upon
execution of this Agreement, all product formulations,  trademarks,  and patents
utilized by the Company  shall be the sole  property of HPI or HCP and shall not
be utilized by Conair or disclosed to third parties. From time to time and after
the execution of this Agreement,  Conair agrees to execute such documents as may
be  reasonably  requested  by HPI,  HCP or  Acquisition  Corp.  to confirm  such
ownership.  Notwithstanding  any  other  provision  of  this  Agreement  to  the
contrary, Conair may retain such copies of the business records of HCP as it may
reasonably  require for defense of any claims  against  Conair by third parties.
Such retained copies shall be treated as  confidential by Conair,  shall be used
for no other  purpose than for defense of claims  against  
                                       4
<PAGE>
Conair,  and shall be destroyed as soon as it is  reasonably  clear that no such
claims are likely to be asserted.

         7.  Mutual  Release.  HPI and HCP,  on the one hand,  and Conair on the
other, each hereby mutually release, remise and forever discharge the other, and
their respective agents, officers, directors, shareholders, employees, successor
and  assigns,  of any  from  any and all  claims,  demands,  causes  of  action,
judgments,  liabilities,  or other obligations of any kind or nature whatsoever,
whether  known or  unknown,  accrued or  unaccrued,  save and except  only those
obligations expressly set forth in this Agreement.

         8. Indemnifications.

         8.1 By Conair. Conair shall pay, defend,  indemnify,  and hold harmless
HPI,  HCP,  and  Acquisition  Corp.  (and  their  respective  agents,  officers,
directors, shareholders,  employees, successors and assigns) of and from any and
all  claims,  demands,  causes  of  action,  judgments,  liabilities,  or  other
obligations  of any  kind or  nature  whatsoever,  arising  out of or in any way
related to the  operation of HCP prior to the date of this  Agreement,  save and
except  only (1) those  obligations  of HCP set forth by  obligor  and amount on
Exhibit C attached  hereto,  (2) claims  arising  out of  asserted  formulations
originally provided by HPI to HCP, or (3) the acts or omissions of HPI.

         8.2 By Acquisition Corp. and HCP.  Acquisition Corp. and HPI shall pay,
defend,  indemnify,  and  hold  harmless  Conair  (and  its  respective  agents,
officers,  directors,  shareholders,  employees,  successors and assigns) of and
from any and all claims, demands, causes of action, judgments,  liabilities,  or
other obligations of any kind or nature whatsoever, arising out of or in any way
related to the operation of HCP on or after the date of this Agreement.

         9. Representations and Warranties.

         9.1 Conair  represents  and warrants (1) that the financial  statements
for HCP set forth in Exhibit B hereto are true, correct and complete, and fairly
and accurately  represent the financial condition of HCP as of the date thereof,
(2) that there are no material  adverse changes which have occurred  between the
date of the financial  statements and the date of this  Agreement,  and (3) that
cash and accounts receivable are not materially lower that the amounts set forth
in Exhibit B, and that  accounts  payable  are not  materially  higher  than the
amounts set forth in Exhibit B.
                                       5
<PAGE>
         9.2 Conair  represents and warrants that HCP has no executory or as yet
unperformed  contractual  obligations  (including  but not  limited  to  leases,
contracts to purchase, employment agreements, supply contracts, sales contracts,
materials contracts) other than those listed in Exhibit C. 

         9.3 Conair  represents  and warrants that HCP owns the  equipment,  raw
materials  and other  assets  listed in Exhibit D hereto,  free and clear of any
pledges, liens or encumbrances thereon.

         9.4 Conair represents and warrants that by this Agreement it conveys to
Acquisition  Corporation  its entire  interest in and to HCP,  whether  legal or
equitable in nature, that Conair has the power to make such conveyance, that its
interest  in HCP is free  and  clear  of any  liens  or  encumbrances,  that the
conveyance  does not breach any  covenant or  agreement  to any other  person or
entity, and that Conair has been duly authorized to enter into this transaction.

         9.5 HPI  represents  and  warrants  that it has  paid or  resolved  all
outstanding  invoices to HCP or Conair for  services  rendered by Wood,  Heron &
Evans.

         10. Turnover of Assets. Upon execution of this Agreement,  Conair shall
provide  HPI a  complete  listing  of all the  sales  representatives  currently
utilized by HCP and sales history as  available,  of all customers to whom HCP's
products have been sold,  and sales  forecasts as available.  Upon  execution of
this Agreement,  Conair shall  immediately  turn over to Acquisition  Corp., any
other assets of HCP as may be in its  possession,  including  but not limited to
books, records, correspondence, tax returns, product related art work, marketing
materials,  computer  records,  detailed  sales  histories  by  customer  and/or
product,  and other assets listed on Exhibit D hereto.  In the event that Conair
receives  any funds,  money or other  assets  legally or  equitably  owned by or
payable to HCP after  execution of this  Agreement,  Conair shall  promptly turn
such funds, money or other assets over to Acquisition Corp.

         11.  Integration.  This Agreement is the entire  agreement  between the
Parties with respect to the subject  matter  hereof,  and  supersedes  all prior
agreements with respect thereto.  No alteration,  modification or interpretation
hereof shall be binding unless in writing and signed by all Parties.

         12.  Arbitration.  Any dispute,  controversy or claim arising out of or
relating in any manner to this Agreement or the breach 
                                       6
<PAGE>
thereof,  shall be  settled  and  determined  by  arbitration  conducted  by the
American  Arbitration  Association in accordance  with the  Commercial  Rules of
Arbitration  of such  Association  and the  award  of the  arbitrator  shall  be
enforceable  in  any  court  having  jurisdiction   thereof.   Charges  of  said
Association for conducting any such arbitration  shall be borne by the disputing
Parties equally. The situs of such arbitration shall be Connecticut.

         13.  Additional  Instruments  and Acts.  Each  party  hereto  agrees to
execute any further or  additional  instruments,  and to perform any  additional
acts,  which are or may be reasonable  necessary to effectuate and carry out the
purposes of this Agreement.

         14.  Assignment.  Neither  Acquisition  Corp. nor HCP shall without the
expressed written approval of Conair have the right to sell, assign, or transfer
this Agreement or the assets of the HCP until the HCP has completed  payment for
the Conair Inventory, except HPI may elect to dissolve HCP and merge it into HPI
or Acquisition  Corp.  subject to Conair's  security  interest in certain assets
described above.

         15. Notices.  All notices required or permitted by this Agreement shall
be in writing and shall be sent by registered or certified mail addressed to:

                                    CONAIR CORPORATION
                                    One Cummings Point Road
                                    Stamford, Connecticut 06904

                                    Attention:  Richard A. Margulies

                                    H.e.r.c. Products Incorporated
                                    H.e.r.c. Consumer Products, Inc.
                                    H.e.r.c. Consumer Products
                                    Company,L.L.C.
                                    3622 N. 34th Avenue
                                    Phoenix, Arizona  85017-4401

                                    Attention:  Steven Carl


         with copy to:              P. Bruce Converse, Esq.
                                    Mariscal, Weeks, McIntyre
                                    & Friedlander, P.A.
                                    2901 North Central Ave., Suite 200
                                    Phoenix, Arizona 85012

                                       7
<PAGE>
or to such other address as shall,  from time to time, be supplied in writing by
any party to the others.  Notices  shall be timely if deposited  with the United
States  Postal  Service  on the last  day for  such  notice,  but  shall  not be
effective unless and until received by the party to whom notice is being given.

         16.  Benefits and  Obligations.  The  covenants and  agreements  herein
contained shall inure to the benefit of, and be binding upon, the Parties hereto
and their respective successors and assigns.

         17.  Severability.   If  any  provision  of  this  Agreement  shall  be
determined   by  any  court  of  competent   jurisdiction   to  be  invalid  and
unenforceable to any extent,  the remainder of this Agreement or the application
of such provision to such person or  circumstance,  other than those as to which
it is so determined invalid or enforceable,  shall not be affected thereby,  and
each provision hereof shall be valid and shall be enforced to the fullest extent
permitted by law.

         18.  Applicable  Law. This Agreement shall be construed and enforced in
accordance with the laws of the State of Connecticut.


         IN WITNESS  WHEREOF,  this  Agreement  has been executed as of the date
first hereinabove written.

                                            CONAIR CORPORATION



                                            By: /s/ John Mayorek
                                               --------------------
                                               John Mayorek
                                               Senior Vice President


                                            H.E.R.C. PRODUCTS INCORPORATED


                                            By: /s/ S. Steven Carl
                                               ----------------------
                                               Steven Carl
                                               Chairman/CEO
                                       8

<PAGE>
                                            H.E.R.C. CONSUMER PRODUCTS, INC.


                                            By: /s/ S. Steven Carl
                                            ----------------------
                                               Steven Carl
                                               Chairman/CEO


                                            H.E.R.C. CONSUMER PRODUCTS COMPANY,
                                            L.L.C.

                                            BY CONAIR CORPORATION, MANAGING
                                            PARTNER



                                            By: /s/ John Mayorek
                                               --------------------
                                               John Mayorek
                                               Senior Vice President

                                            BY H.E.R.C. PRODUCTS INCORPORATED,
                                            PARTNER


                                            By  /s/ S. Steven Carl
                                              ----------------------
                                               Steven Carl
                                               Chairman/CEO
                                       9
<PAGE>
                                   EXHIBIT "A"

         1.       QUALITY CONTROL OF FINISHED PRODUCT:

All  products  manufactured  on  behalf  of HPI OR HCP must  meet the  following
minimum quality control standards for packaging.

            A.   Shower Tub & Tile 32 oz Cylinders:
                 Bottle:          White, HDPE, 28-410, 55 +- 2 grams
                 Decoration:      U.V. silkscreen (Process Blue & Rhodemine
                                  Red)
                 Sprayer:         White Calmar Foaming Tip trigger sprayer w
                                  10"  tube
                 Cap:             White, 28-410, double-lined pressure sensitive
                                  Cap

            B.   Shower Tub & Tile Gallons:
                 Bottle:  White, F-Style, HDPE, 38-400,  150 grams +- 3
                 grams
                 Labels: 2 color (Process Blue & Rhodemine Red) front label,
                 1 color back label (Process Blue) back label, lables to be
                 pressure sensitive,  paper laminate.
                 Caps:      White, 38-400, double-lined pressure sensitive

            C.   16 oz Cylinders:
                 Bottle:   White, HDPE, 28-410, 40 +- 2 grams
                 Decoration:      U.V. silk-screen (Process Blue & Rhodemine
                                  Red)
                 Sprayer:         White Calmar Foaming Tip trigger sprayer w
                                  7 1/2"  tube
                 Cap:             White, 28-410, double-lined pressure sensitive
                                  Cap
                 Dispensing Cap:  White, 28-410, Polytop Style I, Valve Seal

            D.   Boxes & Dividers for 16 oz,  32 oz and Gallons:
                 Boxes:  200# Test, C Flute, Glue Joint, Inner Flaps Meet
                 Dividers:  200# Test, C Flute, Z Pad Design

Conair agrees that all products  manufactured  on behalf of HPI or HPC shall (1)
contain contents which match HCP's previously  provided  specifications and have
been made accordingly to good manufacturing practices, (2) have labels which are
clean,  not smudged and are  otherwise  in good  condition  (including  shipping
containers), and (3) have not leaked in their containers or shipping packaging.
<PAGE>
EXHIBIT "A"
Page Two

Any  deviation  from the  aforementioned  specifications  must be  approved,  in
writing, by HPI.

2.                MANUFACTURING & SHIPPING:

Orders placed with Conair for shipment of existing and additional inventory must
be shipped within 3 days from receipt of order from HPI. Any orders for products
to be  manufactured  by Conair  must be shipped  within 15 days from  receipt of
order from HCP.

3.                PRICING  AND  TERMS  FOR CONAIR  INVENTORY AND  ADDITIONAL AND
                  EXISTING SHOWER TUB & TILE CLEANER:

                              SKU                         CONAIR SALES PRICE
                              ---                         ------------------

                           HCSTTG                             $15.90/CASE
                           HCSTT16TPC                         $17.75/CASE
                           HCSTT16TSP                         $14.55/CASE
                           HCSTT16TSS                         $18.14/CASE
                           HCSTT32BLC                         $19.40/CASE
                           HCSTT32BLS                         $20.02/CASE
                           HCSTT32BLT                     $1082.00/PALLET
                           HCSTT02FP                          $10.00/CASE
                           HCSTT16TS                          $12.75/CASE
                           HCTBC32                            $11.53/CASE
                           HCECTG                             $15.50/CASE
                           HCSTT16CT                          $14.50/CASE
                           HCSTT16TP                          $14.55/CASE
                           HCAPCC16                           $14.50/CASE
                           HCTB32-1                           $.9608/EACH
                           HCRR16                             $11.42/CASE
                           V5771                              $48.07/CASE
                           HCCFSU32                           $17.28/CASE
                           HCCFSU32-1                          $1.44/EACH
                           HCECC16                            $11.42/CASE
                           HCECC16-1                          $.9517/EACH
                           HCECT32                            $14.90/CASE
                           HCBW32                             $14.80/CASE
                           HCCFPCG                            $10.64/CASE
                           HCCSPCG                            $10.64/CASE
                           HCPPPCG                            $10.96/CASE

                  This pricing shall be good for the entirety of this Agreement.
<PAGE>
                                   EXHIBIT "B"

              MAY 31, 1996 HERC CONSUMER PRODUCTS L.L.C. FINANCIALS

The  foregoing  financials  have  been  excluded  as they  represent  historical
information and were provided for informational purposes only.
<PAGE>
                                   EXHIBIT "C"


SCHEDULE OF  OUTSTANDING  OBLIGATIONS  OF HCP EXCEPT AS ON THE ATTACHED  BALANCE
                          SHEET, SEE SECTION 8.1 & 9.2

EXCEPT AS SET FORTH IN SCHEDULE B, NONE
<PAGE>
                                   EXHIBIT "D"

              SCHEDULE OF EQUIPMENT, RAW MATERIALS & OTHER ASSETS,
                                 SEE SECTION 8.3



                                      NONE


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