GREAT TRAIN STORE CO
10-Q, 1999-05-18
HOBBY, TOY & GAME SHOPS
Previous: BB BIOTECH AG, 13F-HR/A, 1999-05-18
Next: TRANSMEDIA ASIA PACIFIC INC, NT 10-Q, 1999-05-18




                                      
                    U. S. SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 10-Q


         Quarterly  report under Section 13 or 15(d) of the Securities  Exchange
Act of 1934 for the thirteen week period ended April 3, 1999.

Commission file number 1-13158


                          The Great Train Store Company
        (Exact Name of Small Business Issuer as Specified in Its Charter)


             Delaware                                       75-2539189
  (State or Other Jurisdiction of                       (I.R.S. Employer
  Incorporation or Organization)                        Identification No.)


14180 Dallas Parkway, Suite 618, Dallas, Texas                75240
  (Address of Principal Executive Offices)                 (Zip Code)

                                 (972) 392-1599
                (Issuer's Telephone Number, Including Area Code)


         Indicate by checkmark 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
                                     ----        ----

         State the number of shares  outstanding of each of the Issuer's classes
of common equity, as of the latest practicable date:

                                                 Number of Shares Outstanding
      Title of Class                                as of April 3, 1999
      --------------                               --------------------

Common Stock $0.01 par value                            4,415,764



<PAGE>

                          THE GREAT TRAIN STORE COMPANY

           QUARTERLY REPORT TO THE SECURITIES AND EXCHANGE COMMISSION

                          FOR THE FISCAL QUARTER ENDED
                                  April 3, 1999


                         PART I - FINANCIAL INFORMATION


ITEM 1.  Financial Statements                                           Page

  Unaudited Consolidated Balance Sheet as of January 2, 1999 and          3
  April 3, 1999

  Unaudited Consolidated Statements of Operations for the thirteen        4
  weeks ended April 4, 1998 and April 3, 1999

  Unaudited  Consolidated  Statements  of  Cash  Flows  for  the
  thirteen 5 weeks ended April 4, 1998 and April 3, 1999

  Notes to Unaudited Consolidated Financial Statements                    6

ITEM 2.  Management's Discussion and Analysis                             7
         

                           PART II - OTHER INFORMATION


ITEM 4.  Submission of Matters to a Vote of Security Holders             11
         

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


SIGNATURE PAGE                                                           13

EXHIBIT INDEX                                                            13


<PAGE>

<TABLE>
<CAPTION>

                   THE GREAT TRAIN STORE COMPANY AND SUBSIDIARIES

                             CONSOLIDATED BALANCE SHEETS

                                  (unaudited)

                       ASSETS
                                                       January 2, 1999    April 3, 1999
                                                       ---------------    -------------
CURRENT ASSETS:
<S>                                                   <C>              <C>    

   Cash and cash equivalents                            $    402,136     $    279,807
   Merchandise inventories                                10,362,635        9,781,761
   Accounts receivable and other current assets              897,837          652,499
   Income taxes receivable                                   390,000          390,000
                                                         -----------     ------------
             Total current assets                         12,052,608       11,104,067

Store construction and leasehold improvements              6,256,902        6,275,912
Furniture, fixtures and equipment                          3,631,539        3,653,963
                                                         -----------     ------------
                                                           9,888,441        9,929,875
Less accumulated depreciation and amortization             2,850,751        3,164,351
                                                         -----------     ------------
             Property and equipment, net                   7,037,690        6,765,524

Other assets, net                                            544,428          466,980
                                                        ============     ============
             Total assets                               $ 19,634,726     $ 18,336,571
                                                        ============     ============

        LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
   Merchandise payable                                  $  4,655,543     $  2,558,668
   Accounts payable and accrued liabilities                1,148,711          717,085
   Sales taxes payable                                       667,199          179,006
   Current portion of capital lease obligations              184,495          186,782
                                                        ------------     ------------
             Total current liabilities                     6,655,948        3,641,541


Capital lease obligations, net of current portion            277,400          219,172
Line of credit payable                                       407,747        3,933,593
Deferred rent and other liabilities                        1,134,785        1,199,579
Subordinated debentures                                    2,901,569        2,901,569
                                                         -----------      -----------
 
             Total liabilities                            11,377,449       11,895,454
                                                         -----------      -----------

STOCKHOLDERS' EQUITY:

   Preferred stock: $.01 par value; 2,000,000 shares
        authorized; none issued                                    -                -
   Common stock: $.01 par value; 18,000,000 shares
        authorized; 4,415,764 shares issued and 
        outstanding                                           44,158           44,158
   Additional paid-in capital                             10,444,765       10,444,765
   Warrants                                                   76,006           76,006
   Accumulated deficit                                    (2,307,652)      (4,123,812)
                                                        ------------      -----------
             Total stockholders' equity                    8,257,277        6,441,117
                                                        ------------      -----------

             Total liabilities and stockholders' 
             equity                                     $ 19,634,726     $ 18,336,571
                                                        ============     ============


The accompanying notes are an integral part of these consolidated financial statements.

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                 THE GREAT TRAIN STORE COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)

                                                         For the First Quarter Ended
                                                      April 4, 1998      April 3, 1999
                                                      -------------      ------------- 
<S>                                                  <C>                <C>

NET SALES                                               $ 5,366,886        $ 5,915,563
COST OF SALES                                             3,488,763          3,226,773
                                                        -----------        -----------
             Gross profit                                 1,878,123          2,688,790
                                                        -----------        -----------
OPERATING EXPENSES:
       Store opening expense                              1,314,901          1,631,073
       Occupancy expenses                                 1,151,834          1,532,979
       Selling, general and administrative expenses         952,328            892,262
       Depreciation and amortization expenses               235,745            320,144
                                                         ----------        -----------
             Total operating expenses                     3,654,808          4,376,458
                                                         ----------        -----------
OPERATING LOSS                                           (1,776,685)        (1,687,668)
                                                         ----------        -----------

OTHER INCOME (EXPENSE):
       Interest expense                                    (135,582)          (132,724)
       Interest income                                        5,379                  -
       Other income                                           8,959              4,232
                                                          ---------        -----------
             Total other income (expense), net             (121,244)          (128,492)
                                                          ---------        -----------

LOSS BEFORE INCOME TAX BENEFIT                           (1,897,929)        (1,816,160)
PROVISION FOR INCOME TAX BENEFIT                           (702,233)                 -
                                                       =============      =============
NET LOSS                                               $ (1,195,696)      $ (1,816,160)
                                                       =============      =============
BASIC LOSS PER SHARE                                        $ (0.27)           $ (0.41)
                                                       =============      =============
DILUTED LOSS PER SHARE                                      $ (0.27)           $ (0.41)
                                                       =============      =============

</TABLE>

The accompanying notes are an integral part of these consolidated financial 
statements.

<PAGE>

<TABLE>
<CAPTION>

                 THE GREAT TRAIN STORE COMPANY AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (unaudited)

                                                            For the First Quarter Ended
                                                           April 4, 1998    April 3, 1999
                                                           -------------    -------------    
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                      <C>             <C>
      Net loss                                              $ (1,195,696)  $ (1,816,160)
      Adjustments to reconcile net loss to net cash 
          used in operating activities:
            Depreciation and amortization                        235,745        320,144
            Deferred income taxes                                (52,668)             -
            Changes in assets and liabilities:
                Merchandise inventories                        1,364,780        580,874
                Accounts receivable and other current 
                  assets                                         617,090        245,338
                Other assets                                    (734,686)        70,905
                Merchandise payable                           (4,481,022)    (2,096,875)
                Accounts payable and accrued liabilities        (559,684)      (431,626)    
                Sales taxes payable                             (512,565)      (488,193)
                Income taxes payable                            (241,716)             -
                Other long term liabilities                       46,174         68,564
                                                             -----------    -----------
                Net cash used in operating activities         (5,514,248)    (3,547,029)
                                                             -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES:

      Purchases of property and equipment                       (478,756)       (41,435)
                                                              ----------     ----------
                Net cash used in investing activities           (478,756)       (41,435)
                                                              ----------     ----------

CASH FLOWS FROM FINANCING ACTIVITIES:

      Net proceeds from line of credit                         2,947,685      3,525,846
      Repayment of notes payable and capital leases              (25,194)       (59,711)
                                                              ----------     ----------
                Net cash provided by financing activities      2,922,491      3,466,135

NET DECREASE IN CASH AND CASH EQUIVALENTS                     (3,070,513)      (122,329)

CASH AND CASH EQUIVALENTS, beginning of period                 3,490,721        402,136
                                                           =============    ===========
CASH AND CASH EQUIVALENTS, end of period                   $     420,208    $   279,807
                                                           ===============  ===========

SUPPLEMENTAL NONCASH INVESTING AND FINANCING ACTIVITIES:

      Interest paid                                        $      72,034        179,054
      Income taxes paid                                    $     246,149             -

</TABLE>

The accompanying notes are an integral part of these consolidated financial 
statements.


<PAGE>

                 THE GREAT TRAIN STORE COMPANY AND SUBSIDIARIES

              NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

1.  GENERAL

The accompanying  unaudited consolidated financial statements of The Great Train
Store Company and  subsidiaries  (the "Company") as of April 3, 1999 and for the
thirteen  week periods  ended April 4, 1998 and April 3, 1999 have been prepared
in accordance  with the rules and  regulations  of the  Securities  and Exchange
Commission  ("SEC")  and do not  include all of the  information  and  footnotes
required by generally  accepted  accounting  principles  for complete  financial
statements.

In the opinion of management,  all adjustments  considered  necessary for a fair
presentation of the results of the interim periods have been included. Operating
results for any interim  period are not  necessarily  indicative  of the results
that may be expected  for the entire  fiscal  year.  The  Company's  business is
heavily dependent on fourth quarter sales. Historically,  the fourth quarter has
accounted for a significantly  disproportionate share of the Company's sales and
earnings.  These  statements  should be read in  conjunction  with the financial
statements  and notes thereto for the year ended January 2, 1999 included in the
Company's 1998 Annual Report on Form 10-K as filed with the SEC.

Prior year balances include certain  reclassifications to conform to the current
year presentation.

2.  REVOLVING LINE OF CREDIT

In January  1998,  the  Company  entered  into a  revolving  line of credit with
BankAmerica Business Credit, Inc. ("BankAmerica"). The availability of the line,
which was based on the Company's  inventory,  was calculated at varying  advance
rates  throughout  the year. As of January 2, 1999, the maximum loan was reduced
to $8,000,000 and the advance ratios were reduced.  Under the amended agreement,
borrowings  bore  interest at  BankAmerica's  base lending rate plus 1.75% and a
commitment fee of 0.375% was charged on the unused portion. As of April 3, 1999,
there was approximately $3,934,000 outstanding on the revolving line of credit.

In April 1999, the Company  entered into a $10,000,000  revolving line of credit
agreement with Paragon Capital LLC ("Paragon") to replace the BankAmerica credit
line.  Borrowings under the Paragon line are based on an advance rate percentage
of the Company's inventory,  which varies throughout the year.  Borrowings under
the line at May 1, 1999,  were  $4,850,000,  and unused capacity was $1,782,000.
Interest  is charged at an initial  rate of  Norwest  Bank of  Minnesota's  base
lending  rate plus 1.25% with a right to reduce  this rate by .5% if the Company
meets certain operating targets.  The initial term of the facility is five years
and is secured by certain assets of the Company, primarily inventory.

3.   EARNINGS PER SHARE

Basic  earnings  per share is  computed  by  dividing  net income or loss by the
weighted average number of common shares outstanding. Diluted earnings per share
is computed  by dividing  net income by the  weighted  average  number of common
shares  plus the number of  additional  shares  that would  have  resulted  from
potentially dilutive  securities.  There were no potentially dilutive securities
for the quarters ended April 4, 1998 or April 3, 1999.

4.   AUTHORATATIVE PRONOUNCEMENTS

The AICPA has issued  Statement  of  Position  98-5  "Reporting  on the Costs of
Start-up  Activities"  ("SOP 98-5") which is required for fiscal years beginning
after  December  15,  1998.  The  Company  has  adopted  SOP  98-5  which had no
effect on the Company's financial statements.

ITEM 2.  Management's Discussion and Analysis

Results of Operations

Operating  results for any interim period are not necessarily  indicative of the
results that may be expected for the entire fiscal year. The Company's  business
is heavily  dependent on fourth quarter sales which  historically have accounted
for a  significantly  disproportionate  share of the Company's  annual sales and
earnings.  The  results of  operations  in any  particular  quarter  also may be
significantly impacted by the opening of new stores. Prior year balances include
certain  reclassifications  to conform to the  current  year  presentation.  The
following table sets forth, for the periods  indicated,  selected  statements of
operations data expressed as a percentage of net sales:

<PAGE>

                                                For the Thirteen Weeks Ended

                                             April 4, 1998        April 3, 1999
                                             -------------        -------------

Net sales                                       100.0%               100.0%
Cost of sales                                    65.0                 54.5
                                                 ----                 ----
     Gross profit                                35.0                 45.5
Store operating expenses                         24.5                 27.6
Occupancy expenses                               21.5                 25.9
Selling, general and administrative 
  expenses                                       17.7                 15.1
Depreciation and amortization                     4.4                  5.4
                                                 -----                -----
     Operating loss                             (33.1)               (28.5)
Interest expense                                 (2.6)                (2.2)
Interest income                                    .1                   -
Other income                                       .2                   -
                                                 ----                 -----
     Loss before income taxes                   (35.4)               (30.7)
Income tax benefit                               13.1                   -
                                                 ------               ----
     Net loss                                   (22.3)%              (30.7)%
                                                -------              -------


Comparison  of Thirteen  Week Period  Ended April 4, 1998 to the  Thirteen  Week
Period Ended April 3, 1999

Net sales  increased  approximately  $549,000 or 10.2%,  for the thirteen  weeks
ended April 3, 1999  compared  with the  corresponding  period  last year.  On a
comparable  store  basis,  sales  decreased  by  15.4%  in  the  first  quarter.
Comparable store sales are calculated based on the stores open the entire period
for both fiscal years.  At the  beginning of the current  year,  the Company was
significantly cash-constrained due to the previously disclosed reductions in its
borrowing  capacity  resulting  from  changes  in  terms  imposed  by its  prior
principal lender. As a result,  the Company suffered  significant  stock-outs in
the  earlier  part of the  quarter  and,  in turn,  very poor  comparable  sales
results.  As was previously  announced,  the Company  recently was successful in
replacing its revolving line of credit with a new lender with  considerably more
advantageous  arrangements.  The  Company  is now  able  to  more  appropriately
replenish its merchandise.

Gross profit increased  approximately  $811,000 or 43.2%, for the thirteen weeks
ended April 3, 1999  compared  with the  corresponding  period  last year.  As a
percentage of net sales,  gross profit increased to 45.5% for the thirteen weeks
ended April 3, 1999 compared with 35.0% for the corresponding  period last year.
The  increase in gross  profit,  as a  percentage  of sales,  was due to various
factors including:  improved  terms with vendors,  improved  product mix, and  a
reserve  of  $383,000  recorded  in the  first  quarter  of 1998  for  inventory
markdowns, which significantly reduced the 1998 first quarter margin. During the
first quarter of 1999, the Company reversed approximately $51,000 of the reserve
recorded at January 2, 1999,  related to markdowns  taken on sales of product in
the first quarter. No additional increases to the reserve were necessary.

Store operating  expenses  increased  approximately  $316,000 or 24.0%,  for the
thirteen weeks ended April 3, 1999, compared with the corresponding  period last
year. An approximate $338,000 increase resulted from the operation of the stores
which  were  not  open in the  comparable  period  in 1998.  This  increase  was
partially  offset by a decrease in  comparable  store  expense of  approximately
$22,000.  As a percentage of net sales,  store operating  expenses  increased to
27.6% for the  thirteen  weeks ended April 3, 1999  compared  with 24.5% for the
corresponding  period  last year.  The  increase  as a  percentage  of sales was
primarily due to lower than anticipated sales.

Occupancy expenses increased  approximately $381,000, or 33.1%, for the thirteen
weeks ended April 3, 1999,  compared  with the  corresponding  period last year.
Approximately  $364,000 was  attributable to stores which were not open for both
periods and  approximately  $17,000 of the  increase in  occupancy  expenses was
attributable  to  comparable  stores.  As a  percentage  of net  sales,  overall
occupancy  expenses  increased  to 25.9% for the  thirteen  weeks ended April 3,
1999, compared with 21.5% for the corresponding  period last year. This increase
as a percentage of sales was primarily due to lower than anticipated sales.

Selling, general and administrative expenses decreased approximately $60,000, or
6.3%,  for  the  thirteen   weeks  ended  April  3,  1999,   compared  with  the
corresponding   period  last  year.   The  decrease  in  selling,   general  and
administrative  expense was primarily  due to the Company's  ability to automate
processes  and  streamline  functions.  As a percentage  of net sales,  selling,
general and administrative  expenses decreased to 15.1% for the first quarter of
1999, from 17.7% for the same period in 1998.

Depreciation and amortization expense increased approximately $84,000, or 35.8%,
for the  thirteen  weeks ended April 3, 1999,  compared  with the  corresponding
period  last  year.  Approximately  $81,000 of this  increase  was the result of
depreciation of assets in new stores not open for both periods.  As a percentage
of net sales,  depreciation and amortization  expense  increased to 5.4% for the
thirteen weeks ended April 3, 1999,  from 4.4% for the  corresponding  period in
1998.  The increase was primarily  due to  depreciation  of a greater  number of
stores than in this same  period the year before and the lower than  anticipated
sales for the period.

Interest expense decreased  approximately  $3,000,  for the thirteen weeks ended
April 3, 1999,  compared with the corresponding  period last year. This decrease
results from the elimination of the  amortization of debt issuance costs related
to the revolver,  as the Company  wrote-off all  remaining  debt issuance  costs
related to BankAmerica at year-end 1998,  partially offset by increased interest
expense due to  increased  borrowings  on the  available  line of credit and the
increased interest rate.

The  Company's  pretax loss,  with fourteen  additional  stores open than in the
prior year, decreased  approximately  $82,000 to 30.7% of sales for the thirteen
weeks ended April 3, 1998 from 35.4% of sales for the corresponding  period last
year. The Company did not record an expected  income tax benefit for the quarter
ended April 3, 1999.

As a result of the foregoing,  the Company  recorded a net loss of approximately
$1,816,000 for the thirteen weeks ended April 3, 1999,  compared with a net loss
of  approximately  $1,196,000  for the  corresponding  period  last  year.  As a
percentage of net sales, net loss increased to 30.7% from 22.3% of sales for the
corresponding period last year.

Liquidity and Capital Resources

For the  thirteen  weeks  ended  April  3,  1999,  net  cash  used in  operating
activities was approximately $3,547,000 compared to approximately $5,514,000 for
the  corresponding  period last year. The Company's  primary uses of cash during
the first quarter of 1999 have been for funding  anticipated  seasonal operating
losses and payment of merchandise vendors.

In January  1998,  the  Company  entered  into a  revolving  line of credit with
BankAmerica.  The  availability  of the line,  which was based on the  Company's
inventory,  was calculated at varying  advance rates  throughout the year. As of
year-end 1998, the maximum loan was reduced to $8,000,000 and the advance ratios
were  reduced.  Under  the  amended  agreement,   borrowings  bore  interest  at
BankAmerica's  base lending  rate plus 1.75% and a commitment  fee of 0.375% was
charged on the unused  portion.  As of April 3,  1999,  there was  approximately
$3,934,000 outstanding on the revolving line of credit.

In April 1999, the Company  entered into a $10,000,000  revolving line of credit
agreement with Paragon Capital LLC ("Paragon") to replace the BankAmerica credit
line.  Borrowings under the Paragon line are based on an advance rate percentage
of the Company's inventory,  which varies throughout the year.  Borrowings under
the line at May 1, 1999,  were  $4,850,000,  and unused capacity was $1,782,000.
Interest  is charged at an initial  rate of  Norwest  Bank of  Minnesota's  base
lending  rate plus 1.25% with a right to reduce  this rate by .5% if the Company
meets certain operating targets.  The initial term of the facility is five years
and is secured by certain assets of the Company, primarily inventory.

In June 1998,  the Company sold  $3,000,000  aggregate  principal  amount of 12%
subordinated  debentures due 2003 and warrants to purchase 175,000 shares of the
Company's  common  stock  at an  exercise  price of $3.75  per  share to  Tandem
Capital.  Net  proceeds to the Company  from the sale of these  securities  were
approximately  $2,757,000  and were used to support new store  openings  and for
general working capital  purposes.  The  subordinated  debentures are secured by
certain assets, primarily fixtures and equipment.

The  Company  has the right to repay  the  subordinated  debentures  at any time
without  penalty.  If not  previously  repaid,  Tandem will  receive  additional
warrants  at the end of each  year,  exercisable  at a price  based  on the fair
market value of such shares on the date of issuance.

Management  believes that cash flow from operations with the availability  under
the line, will be adequate to meet cash needs for the remainder of 1999.


Year 2000

General

The advent of the year 2000 poses  certain  technological  challenges  resulting
from a reliance in computer  technologies  on two digits rather than four digits
to represent the calendar year (e.g.,  "98" for "1998").  Computer  technologies
programmed  in this  manner,  if not  corrected,  could  produce  inaccurate  or
unpredictable  results or system failures in connection with the transition from
1999 to 2000, when dates will begin to have a lower two-digit  number than dates
in the prior century.  This problem,  the so-called  "Year 2000 Problem" or "Y2K
Problem,"  could  have a  material  adverse  effect on the  Company's  financial
condition,  results of operations,  business or business  prospects  because the
Company  relies  extensively  on  computer  technology  to manage its  financial
information and serve its customers.

The Company's State of Readiness

The Company has  developed a Year 2000 Action Plan (the  "Plan"),  specifying  a
range of tasks and goals to be achieved at various  dates  before the year 2000.
To date,  the Plan is on target  and  major  deadlines  have  been  met.  Senior
management  and the board of directors of the Company are regularly  apprised of
the Company's progress, and both provide input and guidance on a regular basis.

The  computer  systems  presently  in use at The Great Train  Stores are made up
entirely  of  PC-compatible  microcomputers  and  do not  include  any  mini  or
mainframe  computers.  On August 2, 1998, the Company upgraded its point of sale
software, which is the core software system in use at the central office and all
store locations,  so that the system should be capable of accurately  processing
date  related  data through the  transition  from 1999 to 2000.  The Company has
identified  other  systems that are in need of  renovation  or  modification  to
minimize disruptions or failures related to the Year 2000 Problem.  Such systems
have either already been modified or replaced,  or such upgrades or replacements
are scheduled to be completed by the third quarter of 1999.

Pursuant to the Plan, the Company has been attempting to actively  monitored the
Y2K preparedness of its third party providers and servicers,  utilizing  various
methods for testing and  verification.  Due to the relatively  limited number of
key suppliers,  the Company could  experience  product  delivery delays if these
vendors are not  adequately  prepared for the Year 2000 Problem.  The Company is
discussing Year 2000 preparedness with these principal providers.

The Costs to Address the Company's Year 2000 Issues

The Company has  projected  remaining Y2K  expenditures  to be  immaterial.  The
Company does not  anticipate  that the Company's Year 2000 Action Plan will have
any material  effect on its financial  statements or results of operations.  The
projection of the Company's Y2K costs does not include internal personnel costs,
which are not expected to be significantly  greater as a result of the Year 2000
Problem,  or  external  consulting  or  advisory  fees,  which have been and are
expected to be  minimal.  The  Company's  budget for Y2K  expenditures  consists
predominantly  of expenditures  for the upgrading or replacement of hardware and
software systems,  divided  approximately 50% for hardware and 50% for software.
The Company has funded,  and plans to fund,  its Year 2000 related  expenditures
out of general  operating  cash flows  and/or  the  Company's  line of credit or
possible additional equipment financing.

Year 2000 Risks Facing the Company and the Company's Contingency Plans

The failure of the Company to substantially complete its Plan could result in an
interruption in or failure of certain normal business  activities or operations.
Such  failures  could  materially  adversely  affect  the  Company's  results of
operations,  liquidity  and  financial  condition.  Currently,  the  Plan  is on
schedule and management  believes that successful  completion of the Plan should
significantly  reduce the risks  faced by the Company  with  respect to the Year
2000 Problem.

The Company believes that its most reasonably  likely  worst-case  scenario with
respect to the Year 2000 Problem  involves the potential  failure of one or more
of its third party vendors to continue to provide  uninterrupted service through
the changeover to the year 2000. The Company relies on a relatively small number
of critical providers; thus if any such provider fails adequately to prepare for
the changeover  between 1999 and 2000,  the Company could face product  delivery
delays.  While an  evaluation of the Year 2000  preparedness  of its third party
vendors has been part of the Company's  Plan, the Company's  ability to evaluate
is limited by the  willingness of vendors to supply  information and the ability
of  vendors  to  verify  the Y2K  preparedness  of their  own  systems  or their
sub-providers.  However,  the Company does not currently  anticipate that any of
its significant third party vendors will fail to provide  continuing service due
to the Year 2000 Problem.

In order to reduce the risks enumerated  above, the Company has begun to develop
contingency plans. In particular,  if the Company receives  information that any
of its critical suppliers will not be adequately prepared to meet the transition
from 1999 to 2000,  the Company  plans to take action to preserve the  Company's
core business  functions,  such as purchasing  merchandise earlier than it might
otherwise have done.

                           PART II - OTHER INFORMATION

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

                  None

Item 6.           Exhibits and Reports on Form 8-K

                  (A)      See Exhibit Index.

                  (B)      The Company filed a report on Form 8-K on January 13,
                           1999 which included a letter to  stockholders  of the
                           Company  and a  press  release  each  discussing  the
                           Company's 1998 Financial performance.


<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.


                               THE GREAT TRAIN STORE COMPANY



May 18, 1999                   By:  /s/ Cheryl A. Taylor
- ------------------                 ----------------------------------------
Date                               Cheryl A. Taylor
                                   Vice President - Finance and Administration,
                                   Principal Financial Officer


<PAGE>


                                  EXHIBIT INDEX



Exhibit No.         Description                                          Page
- -----------         -----------                                          ----

     10.21    Loan and Security Agreement with Paragon Capital LLC

     27.1     Financial Data Schedule

     99.1     Cautionary Statement Identifying Important Factors
              that Could Cause the Company's Actual Results to Differ
              from those Projected in Forward Looking Statements




                          LOAN AND SECURITY AGREEMENT
                                     BETWEEN

                               PARAGON CAPITAL LLC

                                       AND

                THE GREAT TRAIN STORE PARTNERS, L.P. ("BORROWER")
              AND THE GREAT TRAIN STORE COMPANY, GTS PARTNER, INC.
            AND GTS LIMITED PARTNER, INC. ("GTS CONSOLIDATED GROUP")

                                TABLE OF CONTENTS

ARTICLE 1 - THE REVOLVING CREDIT                                          2

         1-1.     Establishment of Revolving Credit                       2

         1-2.     Advances in Excess of Maximum Loan Exposure             2

         1-3.     Risks of Value of Inventory                             3

         1-4.     Procedures Under Revolving Credit                       3

         1-5.     The Loan Account                                        6

         1-6.     The Master Note                                         7

         1-7.     Payment of Loan Account                                 7

         1-8.     Interest                                                7

         1-9.     Fees                                                    8

         1-10.    Lender's Discretion.                                    10

         1-11.    Fees for L/C's.                                         11

         1-12.    Concerning L/C's                                        11

ARTICLE 2 - GRANT OF SECURITY INTEREST                                    14

         2-1.     Grant of Security Interest                              14

         2-2.     Extent and Duration of Security Interest                14

ARTICLE 3 - DEFINITIONS                                                   15

ARTICLE 4 - CONDITIONS PRECEDENT                                          15

         4-1.     Corporate Due Diligence.                                15

         4-2.     Opinion                                                 15

         4-3.     Additional Documents                                    15

         4-4.     Key Life Policies                                       15

         4-5.     Officers' Certificates                                  16

         4-6.     Representations and Warranties                          16

         4-7.     Initial Minimum Excess Availability                     16

         4-8.     No Event of Default                                     16

         4-9.     No Material Adverse Change                              16

ARTICLE 5 - GENERAL REPRESENTATIONS. WARRANTIES AND COVENANTS             16

         5-1.     Payment and Performance of Liabilities                  16

         5-2.     Due Organization - Corporate Authorization - 
                  No Conflicts                                            16

         5-3.     Trade Names                                             18

         5-4.     Locations. Landlord's Consents, Waivers                 18

         5-5.     Title to Assets                                         19

         5-6.     Indebtedness                                            20

         5-7.     Insurance Policies                                      20

         5-8.     Licenses                                                21

         5-9.     Leases                                                  21

         5-10.    Requirements of Law                                     21

         5-11.    Maintain Properties                                     21

         5-12.    Pay Taxes                                               22

         5-13.    No Margin Stock                                         23

         5-14.    ERISA                                                   23

         5-15.    Hazardous Materials                                     24

         5-16.    Litigation                                              24

         5-17.    Dividends or Investments                                24

         5-18.    Loans                                                   25

         5-19.    Protection of Assets                                    25

         5-20.    Line of Business                                        26

         5-21.    Affiliate Transactions                                  26

         5-22.    Executive Pay                                           26

         5-23.    Additional Assurances                                   27

         5-24.    Adequacy of Disclosure.                                 27

         5-25.    Minimum Excess Availability                             28

         5-26.    No Material Adverse Change                              28

         5-27.    2000 Compliance                                         28

         5-28.    Other Covenants                                         28

         5-29.    Annual Clean Up.                                        28

ARTICLE 6 - USE AND COLLECTION OF COLLATERAL                              28

         6-1.     Use of Inventory Collateral                             28

         6-2.     Inventory Quality                                       29

         6-3.     Adjustments and Allowances                              29

         6-4.     Validity of Accounts                                    29

         6-5.     Notification to Account Debtors                         29

ARTICLE 7 - CASH MANAGEMENT                                               30

         7-1.     Depository Accounts                                     30

         7-2.     Credit Card Receipts                                    30

         7-3.     The Concentration and the Funding Accounts              31

         7-4.     Proceeds and Collection of Accounts                     31

         7-5.     Payment of Liabilities                                  32

         7-6.     The Funding Account                                     32

ARTICLE 8 - LENDER AS BORROWER'S ATTORNEY-IN-FACT                         33

         8-1.     Appointment as Attorney-In-Fact                         33

         8-2.     No Obligation to Act                                    34

ARTICLE 9 - FINANCIAL AND OTHER REPORTING REQUIREMENTS/
            FINANCIAL COVENANTS                                           34

         9-1.     Maintain Records                                        34

         9-2.     Access to Records                                       35

         9-3.     Immediate Notice to Lender                              35

         9-4.     Borrowing Base Certificate                              36

         9-5.     Weekly Reports                                          36

         9-6.     Monthly Reports                                         37

         9-7.     Quarterly Reports.                                      37

         9-8.     Annual Reports                                          37

         9-9.     Officers' Certificates                                  38

         9-10.    Inventories. Appraisals. and Audits                     38

         9-11.    Additional Financial Information.                       39

         9-12.    Financial Performance Covenants                         40

         9-13.    Electronic Reporting                                    40

ARTICLE 10 - EVENTS OF DEFAULT                                            40

         10-1.    Failure to Pay Revolving Credit                         40

         10-2.    Failure To Make Other Payments                          40

         10-3.    Failure to Perform Covenant or Liability 
                  (No Grace Period)                                       40

         10-4.    Failure to Perform Covenant or Liability 
                  (Grace Period)                                          41

         10-5.    Misrepresentation                                       41

         10-6.    Acceleration of Other Debt. Breach of Lease             41

         10-7.    Default Under Other Agreements                          41

         10-8.    Non-Ordinary Course Sales                               41

         10-9.    Judgment. Restraint of Business                         41

         10-10.   Business Failure                                        42

         10-11.   Bankruptcy                                              42

         10-12.   Insecurity                                              42

         10-13.   Default by Guarantor or Related Entity                  42

         10-14.   Indictment - Forfeiture                                 42

         10-15.   Termination of Guaranty                                 43

         10-16.   Challenge to Loan Documents                             43

         10-17.   Executive Management                                    43

         10-18.   Change in Control                                       43

         10-19.   Material Adverse Change                                 43

ARTICLE 11 - RIGHTS AND REMEDIES UPON DEFAULT                             43

         11-1.    Rights of Enforcement                                   43

         11-2.    Sale of Collateral                                      44

         11-3.    Occupation of Business Location                         45

         11-4.    Grant of Nonexclusive License                           45

         11-5.  Assembly of Collateral                                    45

         11-6.    Rights and Remedies                                     45

ARTICLE 12 - NOTICES                                                      46

         12-1.    Notice Addresses                                        46

         12-2.    Notice Given                                            47

ARTICLE 13 - TERM                                                         47

         13-1.    Termination of Revolving Credit                         47

         13-2.    Effect of Termination                                   48

         13-3.    Prepayment Premium                                      48

ARTICLE 14 - GENERAL                                                      49

         14-1.    Protection of Collateral                                49

         14-2.    Successors and Assigns                                  49

         14-3.    Severability                                            49

         14-4.    Amendments. Course of Dealing                           49

         14-5.    Power of Attorney                                       50

         14-6.    Application of Proceeds                                 50

         14-7.    Lender's Costs and Expenses                             50

         14-8.    Copies and Facsimiles                                   50

         14-9.    Massachusetts Law                                       51

         14-10.   Consent to Jurisdiction                                 51

         14-11.   Indemnification                                         51

         14-12.   Right of Set-Off                                        52

         14-13.   Maximum Interest Rate                                   52

         14-14.   Usury Savings Clause                                    52

         14-15.   Waivers                                                 53

         14-16.   Confidentiality                                         54

         14-17.   Right to Publish Notice                                 54

         14-18.   Entities Related to Lender                              54

         14-19.   Credit Inquiries                                        54


                                    EXHIBITS


         1-6               Master Note
         3                 Definitions
         5-2               Related Entities
         5-3               Trade Names.
         5-4               Locations.
         5-5               Encumbrances.
         5-6               Indebtedness.
         5-7               Insurance Policies.
         5-12              Taxes
         7-1               DDA's.
         7-2               Credit Card Arrangements
         9-4               Borrowing Base Certificate
         9-12(a)           Financial Performance Covenants
         9-12(b)           Business Plan.


<PAGE>


         AMENDED AND  RESTATED  LOAN AND SECURITY  AGREEMENT,  dated as of March
___,  1999,  by and between  (hereinafter,  "Paragon" or  "Lender"),  a Delaware
limited  liability  company  with its  principal  executive  offices at Hillsite
Office Building,  75 Second Avenue, Suite 400, Needham,  Massachusetts 02494 and
THE GREAT TRAIN STORE  PARTNERS,  L.P.,  a Missouri  limited  partnership,  with
offices at 14180 Dallas Parkway,  Suite 618, Dallas,  Texas, 75240 (hereinafter,
the "Borrower"),  and THE GREAT TRAIN STORE COMPANY, GTS PARTNER,  INC., and GTS
LIMITED PARTNER, INC., as members of the GTS Consolidated Group.

                                   WITNESSETH:

         WHEREAS, on June 7, 1996, BankOne, Texas, N.A. ("BankOne") entered into
a Loan and Security  Agreement  (the  "BankOne Loan  Agreement")  with The Great
Train Store Partners,  L.P. as "Borrower" and The Great Train Store Company, GTS
Partner,  Inc., GTS Limited Partner,  Inc., who along with Borrower, are members
of the "Debtor Group"; and

         WHEREAS,  the BankOne Loan Agreement as amended by the First  Amendment
to Loan and  Security  Agreement  dated as of March 19,  1997 and by the  Second
Amendment to Loan and Security  Agreement  dated as of July 29, 1997 is referred
to herein as the "Original  Loan  Agreement"  and all  documents and  agreements
executed  in  connection  therewith  are  referred  to  as  the  "Original  Loan
Documents"; and

         WHEREAS,  BankOne assigned its right,  title and interest in and to the
Original Loan Agreement and the Original Loan Documents to Bank America Business
Credit,  Inc. ("Bank America") by assignment dated on or about January 27, 1998,
and further amended the Original Loan Agreement by the Amended and Restated Loan
and Security Agreement dated as of January 27, 1998, Consent and Amendment No. 1
to Loan Agreement  dated June 17, 1998,  Consent and Amendment to Loan Agreement
No. 2 dated September 30, 1998 and Consent and Amendment to Loan Agreement No. 3
dated January 19, 1999; and

         WHEREAS,  Bank  America  has  agreed to  assign  its  right,  title and
interest in and to the Original Loan Agreement and the Original Loan  Documents,
as amended,  and Lender has agreed to accept  such  assignment  and  continue to
provide Borrower with a working capital facility; and

         WHEREAS,  the provisions of this Amended and Restated Loan and Security
Agreement  shall  supercede the  provisions  of the Original Loan  Documents and
conditions set forth herein; and

         WHEREAS, the Borrower has requested the Lender to make available to the
Borrower a revolving line of credit for loans and letters of credit in an amount
not to exceed Ten Million ($10,000,000)  Dollars, which extensions of credit the
Borrower will use for its working capital needs and general  business  purposes;
and

         NOW,   THEREFORE,   in  consideration  of  the  mutual  conditions  and
agreements set forth in this Agreement, and for good and valuable consideration,
the receipt of which is hereby acknowledged,  the Borrower and the Lender hereby
agree as follows:


ARTICLE 1 - THE REVOLVING CREDIT

         1-1. Establishment of Revolving Credit.

         (a) The Lender  hereby  establishes  a  revolving  line of credit  (the
"Revolving  Credit")  in the  Borrower's  favor  pursuant  to which the  Lender,
subject  to,  and in  accordance  with,  this  Agreement,  shall  make loans and
advances and otherwise provide  financial  accommodations to and for the account
of the Borrower as provided herein.  The amount of the Revolving Credit shall be
determined  by the Lender by reference to  Availability,  as  determined  by the
Lender in accordance with this Agreement from time to time hereafter.  All loans
made  by the  Lender  under  this  Agreement,  and all of the  Borrower's  other
Liabilities  to the Lender under or pursuant to this  Agreement,  are payable as
provided herein.

         (b) The Lender hereby  agrees,  subject to the terms and  conditions of
this  Agreement,  to make loans to the Borrower in an amount  outstanding not to
exceed at any one time the lesser of (i) the Credit Limit, or (ii) the Borrowing
Base.

         (c)  Availability  shall  be based  upon  Borrowing  Base  Certificates
furnished as provided in Section 9-4, below.

         (d) Anything to the contrary in Section  1-1(b) above  notwithstanding,
Lender, in the exercise of its reasonable  discretion,  may reduce Advance Rates
or create Inventory  Reserves,  Availability  Reserves or other reserves without
declaring  an Event of  Default  if it  reasonably  determines  that  there  has
occurred a Material Adverse Change.

         (e) The proceeds of borrowings under the Revolving Credit shall be used
solely in accordance with the Business Plan for working capital  purposes of the
Borrower and for its Capital Expenditures, all solely to the extent permitted by
this Agreement.

         1-2.  Advances in Excess of Maximum Loan Exposure.  The Lender does not
have any  obligation  to make any loan or advance,  or  otherwise to provide any
credit  for the  benefit of the  Borrower  such that the  outstanding  principal
balance of the Loan Account exceeds Maximum Loan Exposure.  The making of loans,
advances, and credits and the providing of financial accommodations in excess of
Maximum Loan Exposure is for the benefit of the Borrower and does not affect the
obligations  of the  Borrower  hereunder;  such loans,  advances,  credits,  and
financial accommodations  constitute Liabilities.  The making of any such loans,
advances, and credits and the providing of financial accommodations,  on any one
occasion  such that  Maximum  Loan  Exposure is exceeded  shall not obligate the
Lender to make any such loans,  credits, or advances or to provide any financial
accommodation  on any other  occasion  nor to permit  such  loans,  credits,  or
advances to remain outstanding.

         1-3.  Risks of Value of  Inventory.  The Lender's  reference to a given
asset in  connection  with the making of loans,  credits,  and  advances and the
providing of financial  accommodations  under the  Revolving  Credit  and/or the
monitoring  of  compliance  with the  provisions  hereof  shall  not be deemed a
determination  by the  Lender  relative  to the  actual  value  of the  asset in
question.  All risks concerning the saleability of the Borrower's  Inventory are
and remain upon the Borrower.  All Collateral secures the prompt,  punctual, and
faithful performance of the Liabilities whether or not relied upon by the Lender
in connection with the making of loans,  credits, and advances and the providing
of financial accommodations under the Revolving Credit.

         1-4. Procedures Under Revolving Credit.

         (a) The Borrower may request  loans and  advances  under the  Revolving
Credit, each in an amount of not less than Ten Thousand ($10,000) Dollars.  Each
such request  shall be in such manner as may from time to time be  acceptable to
the Lender.

         (b) (i)  The  Lender,  subject  to the  terms  and  conditions  of this
Agreement, will provide the Borrower with the loan so requested, if such request
is received by 1:00 P.M.,  Boston time on a Banking  Day, by the end of business
on that Banking Day; otherwise, by the end of the then next Banking Day.

              (ii) The  Lender may revise  the above  schedule,  by which  loans
     shall be made,  from time to time by  giving  at least  one days  notice to
     Borrower but shall not impose a deadline of earlier than 1:00 P.M..

         (c)  Provided  that  Maximum Loan  Exposure  will not be exceeded  (but
subject,  however, to Subsection 1-4(i), below (which deals with the effect of a
Suspension Event)), a loan or advance under the Revolving Credit so requested by
the  Borrower  shall be made by the  transfer  of the  proceeds  of such loan or
advance to the Funding Account or as otherwise instructed by the Borrower.

         (d) A loan or  advance  shall be deemed  to have  been  made  under the
Revolving Credit upon:

              (i) The  Lender's  initiation  of the  transfer of the proceeds of
     such loan or advance in accordance  with the  Borrower's  instructions  (if
     such loan or advance is of funds requested by the Borrower).

              (ii) The  charging of the amount of such loan to the Loan  Account
     (in all other circumstances).

         (e) There shall not be any recourse to, nor liability of, the Lender on
account of:

              (i) Any delay in the making of any loan or advance requested under
     the Revolving Credit.

              (ii)  Any  delay  in the  proceeds  of any  such  loan or  advance
     constituting collected funds.

              (iii) Any delay in the  receipt,  and/or any loss,  of funds which
     constitute a loan or advance under the Revolving Credit,  the wire transfer
     of which was  properly  initiated  by the  Lender in  accordance  with wire
     instructions provided to the Lender by the Borrower.

provided  however,  nothing in this Section 1-4(e) excuses Lender from liability
arising from its own gross negligence or willful misconduct.

         (f) The  Lender  may  rely on any  request  for a loan  or  advance  or
financial  accommodation which the Lender, in good faith,  believes to have been
made by a person  duly  authorized  to act on  behalf  of the  Borrower  and may
decline  to make any such  requested  loan or  advance  or to  provide  any such
financial   accommodation   pending  the  Lender's  being  furnished  with  such
documentation  concerning that person's  authority to act as may be satisfactory
to the Lender.

         (g) A request by the Borrower for any financial accommodation under the
Revolving  Credit or of the  issuance of an L/C shall be  irrevocable  and shall
constitute  certification  by the Borrower  that as of the date of such request,
each of the following is true and correct:

              (i) There has been no Material Adverse Change.

              (ii) The Borrower is in compliance  with, and has not breached any
     of, its covenants contained in this Agreement.

              (iii) Each  representation  which is made  herein or in any of the
     Loan  Documents  is then true and complete as of and as if made on the date
     of such request.

              (iv) No Suspension Event is then extant.

         (h) The Borrower shall  immediately  become  indebted to the Lender for
the amount of each loan under or  pursuant to this  Agreement  when such loan is
deemed to have been made.

         (i) Upon the occurrence from time to time of any Suspension Event or an
Event of Default,  the Lender may suspend the Revolving  Credit  immediately and
shall not be obligated,  during such suspension, to make any loans or to provide
any financial accommodation hereunder.

         (j) The  Borrower  may request  that the Lender  cause the  issuance of
L/C's for the account of the  Borrower.  

              (i) Each such request  shall be in such manner as may from time to
     time be acceptable to the Lender.

              (ii) The Lender will  endeavor to cause the issuance of any L/C so
     requested  by the  Borrower,  provided  that the  requested  L/C is in form
     satisfactory to the Lender and if so issued:

                   (A)  The   aggregate   Stated   Amount  of  all  L/C's   then
          outstanding,  does  not  exceed  One  Million  Five  Hundred  Thousand
          ($1,500,000) Dollars.

                   (B) The  expiry of the L/C is not later  than the  earlier of
          thirty (30) days prior to the Maturity Date unless  Borrower  provides
          back-up L/C from new Lender or Lender takes cash  collateral to secure
          L/C, and the following:

                        (I)  Standby's:  One (1)  year  from initial issuance.

                        (II)     Documentary's: ninety (90) days from issuance.

                   (C) Maximum Loan Exposure would not be exceeded.

              (iii) The Borrower shall execute such  documentation  to apply for
     and support the issuance of an L/C as may be required by the Issuer.

              (iv) There shall not be any  recourse  to, nor  liability  of, the
     Lender on account of:

                   (A) Any delay or refusal by an Issuer to issue an L/C.

                   (B) Any action or  inaction  of an Issuer on account of or in
          respect to, any L/C.

              (v) The Borrower shall reimburse the Issuer,  immediately upon the
     drawing  under any L/C, for the amount of such  drawing.  In the event that
     the Borrower  fails to so reimburse  the Issuer,  the Borrower  immediately
     shall  reimburse the Lender for the amount of such  drawing.  To the extent
     which the  Borrower  fails to so  reimburse  the Issuer or the Lender,  the
     Lender,  without  the  request  of the  Borrower,  may  advance  under  the
     Revolving  Credit any amount  which the  Borrower is so obligated to pay to
     the Lender or the Issuer,  or for which the  Borrower,  the Issuer,  or the
     Lender  becomes  obligated  on account of, or in respect to, any L/C.  Such
     advance  shall  be  made  whether  or not a  Suspension  Event  is  then in
     existence or such  advance  would  result in Maximum  Loan  Exposure  being
     exceeded.  Such action shall not constitute a waiver of the Lender's rights
     under Section 1-7(b), below.

         1-5. The Loan Account.

         (a) An  account  ("Loan  Account")  shall be opened on the books of the
Lender in which  Loan  Account a record  may be kept of all loans  made under or
pursuant to this Agreement and of all payments thereon.

         (b) The  Lender may also keep a record  (either in the Loan  Account or
elsewhere,  as the Lender may from time to time  elect) of all  interest,  fees,
service charges, costs, expenses, and other debits owed the Lender on account of
the Liabilities and of all credits against such amounts so owed.

         (c) All credits against the Liabilities shall be conditional upon final
payment to the Lender of the items  giving rise to such  credits.  The amount of
any item  credited  against the  Liabilities  which is charged  back against the
Lender for any reason or is not so paid shall be a Liability  and shall be added
to the Loan  Account,  whether or not the item so charged back or not so paid is
returned.

         (d) Except as otherwise  provided  herein,  all fees,  service charges,
costs, and expenses for which the Borrower is obligated hereunder are payable on
demand. In the determination of Availability,  the Lender may deem fees, service
charges,  accrued  interest,  and other  payments  or  deposits  as having  been
advanced  under the  Revolving  Credit if such  amounts are then due and payable
inclusive  of deposits  for fees  whether  incurred at the time of deposit or as
duly accounted for in accordance with the terms set forth herein.

         (e) The Lender,  without the request of the Borrower, may advance under
the Revolving  Credit any interest,  fee,  service  charge,  or other payment to
which the Lender is entitled  from the Borrower  pursuant  hereto and may charge
the same to the Loan  Account  notwithstanding  that such amount so advanced may
result  in an  Overadvance.  Such  action  on the part of the  Lender  shall not
constitute a waiver of the Lender's  rights under  Section  1-7(b),  below.  Any
amount which is added to the  principal  balance of the Loan Account as provided
in this Section shall bear interest at the interest rate applicable from time to
time to the unpaid principal balance of the Loan Account.

         (f) Any statement rendered by the Lender to the Borrower concerning the
Liabilities  shall be considered  correct and accepted by the Borrower and shall
be  conclusively  binding  upon the Borrower  unless the  Borrower  provides the
Lender with written objection thereto within forty (40) days from the mailing of
such statement, which written objection shall indicate, with particularity,  the
reason for such  objection.  The Loan Account and the Lender's books and records
concerning the loan arrangement contemplated herein and the Liabilities shall be
prima facie evidence and proof of the items described therein.

         1-6. The Master Note.  The obligation to repay loans and advances under
the Revolving Credit, with interest as provided herein,  shall be evidenced by a
note (the "Master Note") in the form of EXHIBIT 1-6, annexed hereto, executed by
the  Borrower.  Neither  the  original  nor a copy of the  Master  Note shall be
required,  however,  to establish or prove any Liability.  In the event that the
Master Note is ever lost, mutilated, or destroyed,  the Borrower shall execute a
replacement thereof and deliver such replacement to the Lender.

         1-7. Payment of Loan Account.

         (a) The Borrower may repay all or any portion of the principal  balance
of the Loan Account from time to time until the Termination Date.

         (b) The Borrower,  without notice or demand from the Lender,  shall pay
the  Lender  that  amount,  from time to time,  which is  necessary  so that the
balance of the Loan Account does not exceed Maximum Loan Exposure.

         (c) The Borrower shall repay the then entire unpaid balance of the Loan
Account and all other Liabilities on the Termination Date.

         1-8. Interest.

         (a) The  unpaid  principal  balance  of the  Loan  Account  shall  bear
interest,  until  repaid  (calculated  based upon a 360-day year and actual days
elapsed),  at the aggregate of Base plus one and one quarter (1.25%) percent per
annum,  provided  however,  in the event that Borrower achieves for at least two
(2) consecutive quarters (commencing with the first full quarter beginning after
the date of initial  funding  hereunder)  EBITDA which equals or exceeds  eighty
five (85%) per cent of the  EBITDA  projected  in the  Business  Plan,  then the
unpaid  principal  balance of the Loan Account shall  thereafter  bear interest,
until repaid (calculated based upon a 360-day year and actual days elapsed),  at
the aggregate of Base plus three quarters of one (.75%) percent, but in no event
shall  interest  be less than eight (8%)  percent  per annum or in excess of the
maximum rate  permitted  by  applicable  law. If at the close of any month,  the
aggregate  outstanding loans and Letters of Credit exceed one hundred ten (110%)
percent of the Borrower's  projected loans and Letters of Credit as set forth in
Borrower's  Business Plan, Borrower shall pay Lender for said month a fee of the
greater of Two Thousand ($2,000) Dollars or one and one half (1 1/2%) percent of
said excess.

         (b) Following the  occurrence of any Event of Default  unless and until
such Event of Default is  expressly  waived in writing by Lender (and whether or
not the Lender  exercises any of the Lender's rights on account of such Event of
Default),  all loans and  advances  made under the  Revolving  Credit shall bear
interest,  through  the End  Date,  at a rate  which  is the  aggregate  of that
provided for in Section 1-8(a), above, plus three (3%) percent per annum.

         (c) Accrued interest shall be payable:

              (i)  Monthly  in  arrears  on the  first  day of  the  month  next
     following that during which such interest accrued.

              (ii) On the Termination Date.

              (iii) On the End Date.

         1-9. Fees. Borrower shall pay to the Lender the following fees:

         (a)  Annual  Facility  Fee.  On the  first  anniversary  of the date of
execution  hereof, a facility fee in an amount equal to one percent (1%) percent
of the Credit  Limit,  and on each  subsequent  anniversary a facility fee in an
amount  equal to three  quarters of one (.75%)  percent  (each of which shall be
fully earned on each  anniversary of the date of execution  hereof),  payable in
two equal installments, the first of which shall be paid on the anniversary date
and the balance shall be paid each December 1st.

         (b) Loan Maintenance Fee.

              (i) On the date of execution hereof and on each anniversary of the
     date of  execution  hereof,  a loan  maintenance  fee equal to Sixty  Seven
     Thousand Five Hundred  ($67,500).  Such fee shall have been fully earned as
     of the date  hereof  and as of each  anniversary  of the date of  execution
     hereof and shall be payable in twelve (12) monthly installments as follows:
     1/12th  of such fee  shall be  payable  as of the date  hereof  and on each
     anniversary of the date of execution  hereof,  and 1/12th of such fee shall
     be payable on the same day of each month hereafter until paid in full.

              (ii) During any month in which Special Purchase  Advances are made
     or, the Advance  Rate for Standard  Inventory  Advances at any time exceeds
     seventy  (70%)  percent  of the  Cost of  Acceptable  Inventory,  the  Loan
     Maintenance  Fee shall  increase by an additional  Five  Thousand  ($5,000)
     Dollars per month.

              (iii)  During any month in which the  aggregate of all advances on
     any  occasion  exceeds  One  Hundred  (100%)  percent  of  the  Net  Retail
     Liquidation Value, the Loan Maintenance Fee shall increase by an additional
     Seven Thousand Five Hundred ($7,500), provided however, except as set forth
     in subsection (iv) below, the Loan Maintenance Fee shall not exceed Fifteen
     Thousand  ($15,000)  Dollars per month (iv) In any instance where reporting
     as outlined in Sections 9-4 and 9-5 is received by Lender beyond the period
     set forth  therein,  after two (2)  Banking  Days notice to  Borrower,  the
     monthly loan  maintenance fee for the then subject month shall be two times
     the usual  amount  set forth  herein.  In the event of two (2)  consecutive
     months of late reporting,  such month's loan maintenance fee shall increase
     permanently  thereafter by Five Thousand  ($5,000) Dollars plus the doubled
     usual  amount  until  such  time  as  the  Borrower  demonstrates  two  (2)
     consecutive months of timely and complete reporting.

         (c) Unused Line Fee. Intentionally deleted

         (d) Commitment Fee. On the date of execution  hereof,  a commitment fee
of one and six tenths of one (1.6%)  percent of the Credit  Limit or one hundred
sixty  thousand($160,000)  Dollars,  One Hundred Thousand  ($100,000) Dollars of
which shall be paid on the date of initial  funding  hereof,  and the balance of
Sixty Thousand ($60,000) Dollars shall be paid on the earlier of October 1, 1999
and the date on which the amount of advances hereunder first equals Five Million
($5,000,000) Dollars.

         (e) Financial  Examination,  Legal  Investigation,  Documentation,  and
Appraisal  Fees.  Subject to the  provisions  of Article 9-10,  Lender's  actual
charges paid or incurred for each  financial  analysis  and  examination  (i.e.,
audits) of Borrower performed by personnel  employed by Lender;  Lender's actual
charges  paid or incurred  for each  appraisal  of the  Collateral  performed by
personnel employed by Lender; and, the actual charges paid or incurred by Lender
if it elects to employ  the  services  of one or more  third  Persons to perform
legal  investigation,  documentation  financial analysis and examinations (i.e.,
audits) of Borrower or to appraise the Collateral.

         (f) In addition to any other right to which the Lender is then entitled
on account  thereof,  the Lender may  assess an  additional  fee  payable by the
Borrower on account of the  accommodation,  including  accommodations  made upon
Borrower's  requests  with less than  seventy two (72) hours notice from time to
time,  of Lender to the  Borrower's  request that the Lender  depart or dispense
with one or more of the  administrative  provisions of this Agreement and/or the
Borrower's failure to comply with any of such provisions.

              (i) By way of non-exclusive  example,  the Lender may assess a fee
     on account of any of the following:

                   (A) The  Borrower's  failure  to pay  that  amount  which  is
          necessary so that the  principal  balance of the Loan Account does not
          exceed  Maximum  Loan  Exposure  (as required  under  Section  1-7(b),
          above).

                   (B) The  providing of a loan or advance  under the  Revolving
          Credit such that Maximum Loan Exposure would be exceeded.

                   (C) The providing of a same Banking Day loan requested  after
          the time set forth in Section 1-4(b)(i), above.

                   (D) The Borrower's  failure to provide a financial  statement
          or report within the  applicable  time-frame  provided for such report
          under Article 9, below.

              (ii)  The  inclusion  of the  foregoing  right  on the part of the
     Lender to assess a fee does not  constitute an  obligation,  on the part of
     the  Lender,   to  waive  any  provision  of  this   Agreement   under  any
     circumstances.   The   assessment  of  any  such  fee  in  any   particular
     circumstance shall not constitute the Lender's waiver of any breach of this
     Agreement  on account of which such fee was assessed nor a course of action
     on which the Borrower may rely.

         (g) The  Borrower  shall  not be  entitled  to any  credit,  rebate  or
repayment of any Annual Facility Fee, Loan  Maintenance  Fee,  Commitment Fee or
other  fee   previously   earned  by  the  Lender   pursuant  to  this   Section
notwithstanding  any  termination of this Agreement or suspension or termination
of the Lender's obligation to make loans and advances hereunder.

         1-10. Lender's Discretion.

         (a) Each  reference in the Loan Documents to the exercise of discretion
or the like by the Lender shall be  to that Person's  exercise of its  judgment,
in good faith (which shall be  rebuttably  presumed),  based upon that  Person's
consideration of any such factor as the Lender,  taking into account information
of which that Person then has actual knowledge, believes:

              (i) Will or reasonably could be expected to materially  affect the
     value of the Collateral,  the  enforceability  of the Lender's security and
     collateral  interests therein,  or the amount which the Lender would likely
     realize  therefrom  (taking  into  account  delays  which may  possibly  be
     encountered in the Lender's  realizing upon the Collateral and likely Costs
     of Collection).

              (ii) Indicates that any report or financial  information delivered
     to the Lender by or on behalf of the Borrower is incomplete, inaccurate, or
     misleading in any material  manner or was not prepared in  accordance  with
     the requirements of this Agreement.

              (iii)  Suggests an increase in the  likelihood  that the  Borrower
     will become the subject of a bankruptcy or insolvency proceeding.

              (iv) Constitutes a Suspension Event.

         (b) In  the  exercise of such  judgment,  the Lender also may take into
account any of the following factors:

              (i)  Those   included  in,  or  tested  by,  the   definitions  of
     "Acceptable Inventory", "Retail", and "Cost".

              (ii)  Material  changes  in  or  to  the  mix  of  the  Borrower's
     Inventory.

              (iii)  Seasonality  with respect to the  Borrower's  Inventory and
     pattern of the Borrower's retail sales versus that which was projected.

              (iv) Material changes in Borrower's availability versus that which
     was projected.

              (v) Such  other  factors as the Lender  reasonably  determines  as
     having a material  bearing on credit risks associated with the providing of
     loans and financial accommodations to the Borrower.

         (c) The burden of establishing  the failure of the Lender to have acted
in a reasonable  manner in such  Person's  exercise of  discretion  shall be the
Borrower's.

         1-11. Fees for L/C's.

         (a) Prior to the  issuance of any L/C,  the  Borrower  shall pay to the
Lender a fee for  each  L/C  equal to the  greater  of (i) Four  Hundred  ($400)
Dollars,  or (ii) fifteen (15) Basis Points per month times the Stated Amount of
that L/C.

         (b) In  addition  to the  fee to be  paid  as  provided  in  Subsection
1-11(a),  above,  the Borrower shall pay to the Lender (or to the Issuer,  if so
requested by the Lender),  on demand,  all  issuance,  processing,  negotiation,
amendment,  and  administrative  fees and other amounts charged by the Issuer on
account of, or in respect to, any L/C.

         1-12. Concerning L/C's.

         (a) None of the Issuer, the Issuer's  correspondents,  or any advising,
negotiating,  or paying bank with respect to any L/C shall be responsible in any
way for:

              (i)  The  performance  by any  beneficiary  under  any L/C of that
     beneficiary's obligations to the Borrower.

              (ii) The form, sufficiency, correctness, genuineness, authority of
     any person  signing;  falsification;  or the legal effect of; any documents
     called for under any L/C if (with respect to the foregoing)  such documents
     on their face appear to be in order.

         (b) The Issuer may honor, as complying with the terms of any L/C and of
any drawing  thereunder,  any drafts or other documents  otherwise in order, but
signed  or  issued  by  an  administrator,  executor,  conservator,  trustee  in
bankruptcy,  debtor  in  possession,  assignee  for the  benefit  of  creditors,
liquidator,  receiver,  or other legal  representative  of the party  authorized
under such L/C to draw or issue such drafts or other documents.

         (c)  Unless  otherwise  agreed  to,  in the  particular  instance,  the
Borrower hereby authorizes any Issuer to:

              (i) Select an advising bank, if any.

              (ii) Select a paying bank, if any.

              (iii) Select a negotiating bank.

         (d) All directions, correspondence, and funds transfers relating to any
L/C are at the risk of the Borrower  except for losses  resulting  from Lender's
gross  negligence or willful  misconduct.  The Issuer shall have  discharged the
Issuer's  obligations under any L/C which, or the drawing under which,  includes
payment instructions,  by the initiation of the method of payment called for in,
and  in  accordance  with,  such  instructions  (or by  any  other  commercially
reasonable and comparable method).  Neither the Lender nor the Issuer shall have
any  responsibility  for  any  inaccuracy,  interruption,  error,  or  delay  in
transmission  or delivery by post,  telegraph or cable, or for any inaccuracy of
translation unless caused by Lender's gross negligence or willful misconduct.

         (e) The  Lender's  and the  Issuer's  rights,  powers,  privileges  and
immunities  specified in or arising under this  Agreement are in addition to any
heretofore or at any time  hereafter  otherwise  created or arising,  whether by
statute or rule of law or contract.

         (f) Except to the extent  otherwise  expressly  provided  hereunder  or
agreed to in writing by the Issuer and the Borrower, the L/C will be governed by
the Uniform  Customs and  Practice  for  Documentary  Credits  (1993  Revision),
International  Chamber  of  Commerce,  Publication  No.500,  and any  subsequent
revisions thereof.

         (g) If any change in any law,  executive  order or  regulation,  or any
directive of any administrative or governmental authority (whether or not having
the  force  of  law),  or  in  the  interpretation   thereof  by  any  court  or
administrative  or  governmental   authority  charged  with  the  administration
thereof, shall either:

              (i) Impose, modify or deem applicable any reserve, special deposit
     or similar  requirements  against letters of credit heretofore or hereafter
     issued by any Issuer or with  respect to which the Lender or any Issuer has
     an obligation to lend to fund drawings under any L/C.

              (ii)  Impose on any Issuer  any other  condition  or  requirements
     relating  to any such  letters  of  credit;  and the  result  of any  event
     referred  to in  Section  1-12(g)(i)  or  1-12(g)(ii),  above,  shall be to
     increase  the cost to any Issuer of issuing or  maintaining  any L/C (which
     increase in cost shall be the result of such Issuer's reasonable allocation
     among that  Issuer's  letter of credit  customers of the  aggregate of such
     cost increases resulting from such events), then, upon demand by the Lender
     and delivery by the Lender to the Borrower of a  certificate  of an officer
     of the  subject  Issuer  describing  such change in law,  executive  order,
     regulation,  directive,  or  interpretation  thereof,  its  effect  on such
     Issuer,  and the  basis  for  determining  such  increased  costs and their
     allocation,  the Borrower shall immediately pay to the Lender, from time to
     time as specified by the Lender,  such  amounts as shall be  sufficient  to
     compensate such Issuer for such increased cost. Any Issuer's  determination
     of costs incurred under Section  1-12(g)(i) or 1-12(g)(ii),  above, and the
     allocation,  if any, of such costs among the  Borrower  and other letter of
     credit  customers  of such  Issuer,  if done in good  faith  and made on an
     equitable basis and in accordance with the officer's certificate,  shall be
     conclusive and binding on the Borrower.

         (h) The  obligations  of the Borrower under this Agreement with respect
to L/C's are absolute,  unconditional,  and  irrevocable  and shall be performed
strictly in accordance with the terms hereof under all circumstances, whatsoever
including, without limitation, the following:

              (i)  Any  lack  of  validity  or  enforceability  or  restriction,
     restraint,  or stay in the enforcement of this  Agreement,  any L/C, or any
     other agreement or instrument relating thereto.

              (ii) Any amendment or waiver of, or consent to the departure from,
     any L/C.

              (iii) The existence of any claim, set-off, defense, or other right
     which the Borrower may have at any time against the beneficiary of any L/C.

              (iv) Any  honoring  of a  drawing  under  any L/C,  which  drawing
     possibly could have been dishonored based upon a strict construction of the
     terms of the L/C.

         (i) The Borrower  shall not present to Lender or cause the amendment of
an L/C without the  certification  and support of either of the  following:  (a)
change in delivery  date;  (b) Borrower's  receipt of partial  shipment;  or (c)
change to original  order  reflected  in OTB (open to Buy) or other  information
which may be so reasonably requested by the Lender.

         In no event, however,  shall Lender honor any L/C presented for payment
after its expiration, as a result of discrepancies without an acceptable form of
amendment having been previously made. In all cases, in the event no payment has
been made and no cancellation  previously  amended, no L/C shall be removed from
the Borrower's  availability until such time as thirty (30) business days beyond
expiration of said L/C.

ARTICLE 2 - GRANT OF SECURITY INTEREST

         2-1.  Grant of  Security  Interest.  To secure the  Borrower's  prompt,
punctual,   and  faithful   performance  of  all  and  each  of  the  Borrower's
Liabilities,  the  Borrower and the GTS  Consolidated  Group hereby grant to the
Lender a continuing  security interest in and to, and assigns to the Lender, the
following,  and each item thereof, whether now owned or now due, or in which the
Borrower and each of the GTS  Consolidated  Group has an interest,  or hereafter
acquired,  arising,  or to become due, or in which the  Borrower and each of the
GTS  Consolidated  Group  obtains an interest  (all of which,  together with any
other  property  in which the  Lender  may in the  future be  granted a security
interest, is referred to herein as the "Collateral"):

         (a) All Inventory.

         (b) All Accounts,  accounts  receivable,  contracts,  contract  rights,
notes, bills, drafts, acceptances, General Intangibles,  Instruments, Documents,
Document of Title, Chattel Paper,  securities,  security entitlements,  security
accounts,   Investment  Property,   choses  in  action,  and  all  other  debts,
obligations and liabilities in whatever form, owing to Borrower from any person,
firm or corporation or any other legal entity, whether now existing or hereafter
arising,  now or hereafter  received by or  belonging or owing to Borrower,  for
goods sold by it or for services  rendered by it, or however  otherwise same may
have been established or created,  all guarantees and securities  therefor,  all
right,  title and interest of Borrower in the merchandise or services which gave
rise thereto,  including the rights of reclamation and stoppage in transit,  all
rights to replevy  goods,  and all rights of an unpaid seller of  merchandise or
services.

         (c) All  machinery,  Equipment,  Fixtures  and other Goods  whether now
owned  or  hereafter  acquired  by  the  Borrower  and  wherever  located,   all
replacements and substitutions  therefor or accessions  thereto and all proceeds
thereof.

         (d) Leasehold Interests and rights of occupancy.

         (e) Intentionally deleted.

         (f) All proceeds,  products,  substitutions and accessions of or to all
of the  foregoing in any form,  including,  without  limitation,  all  proceeds,
refunds  and  premium  rebates  of  credit,  fire or other  insurance,  and also
including,  without  limitation,  rents and profits resulting from the temporary
use of any of the foregoing.

         2-2. Extent and Duration of Security Interest. This grant of a security
interest  is  in  addition  to,  and  supplemental  of,  any  security  interest
previously  granted by the  Borrower  to the Lender and shall  continue  in full
force and effect  applicable to all Liabilities  until all Liabilities have been
paid  and/or  satisfied  in full and the  security  interest  granted  herein is
specifically terminated in writing by a duly authorized officer of the Lender.

ARTICLE 3 - DEFINITIONS

         All  capitalized  terms used in this agreement  which are not otherwise
defined herein or in the UCC shall have the meanings assigned to them in EXHIBIT
3, annexed hereto.

ARTICLE 4 - CONDITIONS PRECEDENT

         Precedent to the effectiveness of this Agreement,  the establishment of
the  Revolving  Credit,  and the making of the first  loan  under the  Revolving
Credit,  the  documents  respectively  described  in  Sections  4-1  through and
including 4-5, each in form and substance  satisfactory to the Lender shall have
been  delivered  to the Lender,  and the  conditions  respectively  described in
Sections 4-6 through and including 4-9, shall have been  satisfied.  No document
shall be deemed  delivered  to the Lender  until  received  and  accepted by the
Lender at its head offices in Needham, Massachusetts, and under no circumstances
will this  Agreement  take effect  until  executed and accepted by the Lender at
said head office. In the event that Lender agrees to make the initial advance or
any subsequent advance hereunder,  prior to Borrower's delivery of any documents
required under this Article 4 or otherwise by this Agreement,  as set forth in a
post closing  items letter to identify the documents to be delivered and the due
dates for same,  an  additional  fee,  equal to the  greater of  one-half of one
(0.5%)  percent  of the then  outstanding  amount  of the Loan  Account  or Five
Hundred  ($500)  Dollars shall be payable  weekly on Thursday until such time as
all such documents are provided.

         4-1. Corporate Due Diligence.

         (a) A Certificate of corporate good standing issued by the Secretary of
State of Incorporation of the Borrower.

         (b) Certificates of due qualification,  in good standing, issued by the
Secretary(ies)  of State of each  State in which the  nature  of the  Borrower's
business conducted or assets owned could require such qualification.

         (c) A Certificate of the Borrower's secretary or clerk attesting to the
due  adoption,  continued  effectiveness,  and setting  forth the texts of, each
corporate  resolution  adopted in connection with the  establishment of the loan
arrangement  contemplated  by the  Loan  Documents  and  attesting  to the  true
signatures  of  each  Person  authorized  as a  signatory  to any  of  the  Loan
Documents.

         4-2.  Opinion.  An  opinion  of  counsel  to the  Borrower  in form and
substance satisfactory to the Lender.

         4-3. Additional Documents. Such additional instruments and documents as
the Lender or its counsel reasonably may require or request.

         4-4.  Key  Life  Policies.   Intentionally   deleted.  

         4-5. Officers' Certificates.  Certificates executed by the President or
the  Chief  Financial  Officer  of the  Borrower  in  his or her  representative
capacity  and  stating  that  the  representations  and  warranties  made by the
Borrower  to the Lender in the Loan  Documents  are true and  complete as of the
date of such Certificate to the Knowledge of such person,  and that no event has
occurred which is or which,  solely with the giving of notice or passage of time
(or both) would be an Event of Default.

         4-6.  Representations and Warranties.  Each of the representations made
by or on behalf of the  Borrower in this  Agreement  or in any of the other Loan
Documents or in any other report, statement,  document, or paper provided by and
or on behalf of the Borrower shall be true and complete in all material respects
as of the date as of which such representation or warranty was made.

         4-7. Initial Minimum Excess  Availability.  Availability,  after giving
effect to the first loans and  advances to be made under the  Revolving  Credit;
any charges to the Loan Account made in connection with the establishment of the
credit facility  contemplated  hereby; and L/C's to be issued at, or immediately
subsequent  to, the  establishment  of such Revolving  Credit,  is not less than
Seven Hundred Fifty Thousand ($750,000) Dollars.

         4-8. No Event of Default.  No event shall have  occurred,  or failed to
occur, which occurrence or which failure constitutes,  or which, solely with the
passage of time or the giving of notice (or both) would constitute,  an Event of
Default.

         4-9.  No  Material  Adverse  Change.  No  Material  Adverse  Change has
occurred.

ARTICLE 5 - GENERAL REPRESENTATIONS. WARRANTIES AND COVENANTS

         To induce the Lender to  establish  the loan  arrangement  contemplated
herein and to make loans and  advances and to provide  financial  accommodations
under the  Revolving  Credit  (each of which  loans shall be deemed to have been
made in reliance  thereupon)  the Borrower and the GTS  Consolidated  Group,  in
addition to all other  representations,  warranties,  and covenants  made by the
Borrower in any other Loan Document,  makes those  representations,  warranties,
and covenants included in this Agreement.

         5-1.  Payment and  Performance of  Liabilities.  The Borrower shall pay
each  Liability  due Lender when due (or when demanded if payable on demand) and
shall  promptly,  punctually,  and faithfully  perform each other  Liability due
Lender and pay each  Liability due others in accordance  with its current custom
and  practice.  If Borrower  has any dispute with any Person with respect to any
Liability, Borrower shall give Paragon notice of said dispute.

         5-2. Due Organization - Corporate Authorization - No Conflicts.

         (a)  The  Borrower  and  each  member  of the  GTS  Consolidated  Group
presently  are  and  shall  hereafter  remain  in  good  standing  as a  limited
partnership  or a  corporation  in  the  state  in  which  it  is  organized  or
incorporated  and are and shall  hereafter  remain  duly  qualified  and in good
standing in every  other state in which,  by reason of the nature or location of
the   Borrower's   assets  or  operation  of  the  Borrower's   business,   such
qualification may be necessary.

         (b) Each Related Entity is listed on EXHIBIT 5-2, annexed hereto.  Each
Related  Entity is and shall  hereafter  remain in good standing in the state in
which  incorporated  and is and shall  hereafter  remain duly qualified in which
other state in which, by reason of that entity's assets or the operation of such
entity's  business,  such  qualification  may be necessary.  The Borrower  shall
provide the Lender with prior written notice of any entity's becoming or ceasing
to be a Related Entity.

         (c) The Borrower and each member of the GTS Consolidated Group have all
requisite  corporate power and authority to execute and deliver all and singular
the Loan  Documents to which the Borrower is a party and has and will  hereafter
retain  all  requisite   corporate   power  to  perform  all  and  singular  the
Liabilities.

         (d) The  execution  and delivery by the Borrower and each member of the
GTS  Consolidated  Group of each  Loan  Document  to  which  it is a party;  the
Borrower's and each member of the GTS Consolidated  Group's  consummation of the
transactions contemplated by such Loan Documents (including, without limitation,
the  creation of security  interests  by the Borrower and each member of the GTS
Consolidated  Group as contemplated  hereby);  the Borrower's  performance under
those of the Loan Documents to which it is a party;  the  borrowings  hereunder;
and the use of the proceeds thereof:

              (i) Have been duly  authorized by all necessary legal or corporate
     action.

              (ii) Do not, and will not,  contravene in any material respect any
     provision of any  Requirement  of Law or  obligation of the Borrower or any
     member of the GTS Consolidated Group.

              (iii) Will not result in the  creation  or  imposition  of, or the
     obligation  to create or  impose,  any  Encumbrance  upon any assets of the
     Borrower  or  of  any  of  the  GTS  Consolidated  Group  pursuant  to  any
     Requirement of Law or obligation, except pursuant to the Loan Documents.

         (e) The Loan  Documents  have  been  duly  executed  and  delivered  by
Borrower  and the GTS  Consolidated  Group and are the legal,  valid and binding
obligations  of the  Borrower  and each  member of the GTS  Consolidated  Group,
enforceable  against the Borrower and each member of the GTS Consolidated  Group
in accordance with their respective terms.

         5-3. Trade Names.

         (a) EXHIBIT 5-3, annexed hereto, is a listing of:

              (i)  All  names  under  which  the  Borrower  ever  conducted  its
     business.

              (ii) All  entities  and/or  persons  with whom the Borrower or any
     member of the GTS Consolidated  Group ever  consolidated or merged, or from
     whom the Borrower ever acquired in a single  transaction  or in a series of
     related transactions substantially all of such entity's or person's assets.

         (b) Except (i) upon not less than  twenty-one  (21) days prior  written
notice given the Lender,  and (ii) in  compliance  with all other  provisions of
this Agreement,  the Borrower and the members of the GTS Consolidated Group will
not  undertake or commit to  undertake  any action such that the results of that
action,  if  undertaken  prior to the date of this  Agreement,  would  have been
reflected on EXHIBIT 5-3.

         (c) The  Borrower  owns  and  possesses,  or has the  right  to use all
patents, industrial designs, trademarks, trade names, trade styles, brand names,
service  marks,  logos,  copyrights,   trade  secrets,  know-how,   confidential
information,  and other intellectual or proprietary property of any third Person
necessary for the Borrower's conduct of the Borrower's business.

         (d) The conduct by the  Borrower of the  Borrower's  business  does not
infringe on the patents,  industrial  designs,  trademarks,  trade names,  trade
styles, brand names, service marks, logos, copyrights,  trade secrets, know-how,
confidential  information,  or other intellectual or proprietary property of any
third Person.

         5-4. Locations. Landlord's Consents, Waivers.

         (a) The Collateral,  and the books, records, and papers of Borrower and
the  members of the GTS  Consolidated  Group  pertaining  thereto,  are kept and
maintained  solely at the Borrower's chief executive offices as set forth in the
beginning of this Agreement and at those  locations  which are listed on EXHIBIT
5-4,  annexed hereto,  which EXHIBIT includes all service bureaus with which any
such  records  are  maintained  and  the  names  and  addresses  of  each of the
Borrower's  landlords.  Except  (i) to  accomplish  sales  of  Inventory  in the
ordinary  course of business  or (ii) to utilize  such of the  Collateral  as is
removed from such  locations in the ordinary  course of business  (such as motor
vehicles),  the  Borrower  shall not  remove  any  Collateral  from  said  chief
executive offices or those locations listed on EXHIBIT 5-4.

         (b) The  Borrower  shall use its best  efforts to obtain and deliver to
the Lender a consent, waiver and subordination  (reasonably  satisfactory to the
Lender) by the landlord for:

              (i) The two  store  locations  for  which  Lender  does not have a
     consent/waiver  by  assignment,  within  ninety  (90)  days of the  date of
     execution hereof.

         (c) The Lender may  establish an  Availability  Reserve for up to sixty
(60) days rent for each of the Borrower's  locations in a Landlord Lien State or
in a One Turn State.

         (d) Without  duplication of any Availability  Reserve  described above,
the Lender may  establish  an  Availability  Reserve  for unpaid rent or accrued
liabilities under any lease.

         (e) The Borrower will not:

              (i)  Execute,  alter,  modify,  or amend  any  Lease,  except  for
     Borrower's benefit and with ten (10) days' prior notice;

              (ii)  Commit  to,  or open or close  any  location  at  which  the
     Borrower  maintains,  offers  for sales,  or stores any of the  Collateral,
     provided  however,  Borrower  may open up to one (1) new location on thirty
     (30) days prior written notice to Lender, and further provided that any new
     locations are approved by Borrower's  Board of Directors and are consistent
     with the  Business  Plan;  and the  Borrower may open more than one (1) new
     location  provided that such new locations are approved by Borrower's Board
     of Directors,  and further  provided that a revised Business Plan providing
     for any such new locations has been submitted to and approved by Lender.

         (f) Except as otherwise  disclosed on EXHIBIT 5-4, no tangible personal
property of the Borrower or any member of the GTS  Consolidated  Group is in the
care or custody of any third party or stored or entrusted with a bailee or other
third  party and none  shall  hereafter  be placed  under  such  care,  custody,
storage, or entrustment. Borrower shall obtain and deliver a consent, waiver and
subordination  (in form reasonably  satisfactory to the Lender) from each bailee
disclosed on EXHIBIT 5-4 on or prior to the date of execution hereof.

         5-5. Title to Assets.

         (a)  The  Borrower  and the  GTS  Consolidated  Group  are,  and  shall
hereafter  remain,   the  owners  of  the  Collateral  free  and  clear  of  all
Encumbrances with the exceptions of the following:

              (i) The security interest created herein.

              (ii) Those  Encumbrances  (if any) listed on EXHIBIT 5-5,  annexed
     hereto.

         (b) The Borrower and the GTS Consolidated  Group does not and shall not
have  possession  of any  property on  consignment  to the  Borrower,  except as
provided in EXHIBIT 5-5(b) hereto, which Exhibit shall be updated  periodically,
and any  property  will not be included in  Acceptable  Inventory,  and shall be
subject to an appropriate consignment payable Reserves.  

         5-6.  Indebtedness.  The Borrower and the GTS Consolidated Group do not
and shall not hereafter have any Indebtedness with the exceptions of:

         (a) Any Indebtedness to the Lender.

         (b) The Indebtedness (if any) listed on EXHIBIT 5-6, annexed hereto.

         (c) Capital  Leases (other than those listed on EXHIBIT 5-6),  provided
that Borrower's  aggregate payment liability during  any calendar year does  not
exceed  Fifty  Thousand ($ 50,000)  Dollars per year,  provided  Lender is given
prompt written notice of any Capital Lease and no lien on the Collateral  arises
as a result thereof.

         5-7. Insurance Policies.

         (a)  EXHIBIT  5-7,  annexed  hereto,  is a  schedule  of all  insurance
policies owned by the Borrower or under which the Borrower is the named insured.
Each of such  policies  is in full force and  effect.  Neither the issuer of any
such policy nor the Borrower is in default or violation of any such policy.

         (b) The  Borrower  shall  have  and  maintain  at all  times  insurance
covering such risks,  in such amounts,  containing such terms, in such form, for
such periods, and written by such companies as may be reasonably satisfactory to
the Lender.  The  coverage  reflected  on EXHIBIT 5-7  presently  satisfies  the
foregoing requirements,  it being recognized by the Borrower, however, that such
requirements  may  change  hereafter  to  reflect  changing  circumstances.  All
insurance  carried by the  Borrower  shall  provide for a minimum of twenty (20)
days' written notice of  cancellation to the Lender and all such insurance which
covers the Collateral shall include an endorsement in favor of the Lender, which
endorsement  shall  provide  that the  insurance,  to the extent of the Lender's
interest therein, shall not be impaired or invalidated,  in whole or in part, by
reason of any act or neglect of the  Borrower or by the failure of the  Borrower
to comply with any  warranty  or  condition  of the policy.  In the event of the
failure by the Borrower to maintain insurance as required herein, the Lender, at
its option, may obtain such insurance, provided, however, the Lender's obtaining
of such insurance  shall not constitute a cure or waiver of any Event of Default
occasioned by the Borrower's  failure to have  maintained  such  insurance.  The
Borrower shall furnish to the Lender certificates or other evidence satisfactory
to the Lender regarding  compliance by the Borrower with the foregoing insurance
provisions.

         (c) The  Borrower  shall  advise  the Lender of each claim in excess of
Fifty  Thousand  ($50,000)  Dollars  made by the  Borrower  under any  policy of
insurance which covers the Collateral and will permit the Lender,  following the
occurrence of an Event of Default and unless and until any such Event of Default
is waived in writing by Lender, at the Lender's option in each instance,  to the
exclusion of the Borrower,  to conduct the adjustment of each such claim (and of
all claims following the occurrence of any Suspension Event). Effective upon the
occurrence of an Event of Default,  the Borrower  hereby  appoints the Lender as
the  Borrower's  attorney  in fact to  obtain,  adjust,  settle,  and cancel any
insurance  described  in this  section and to endorse in favor of the Lender any
and all drafts  and other  instruments  with  respect  to such  insurance.  This
appointment, being coupled with an interest, is irrevocable until this Agreement
is terminated by a written  instrument  executed by a duly authorized officer of
the Lender.  The Lender shall not be liable on account of any exercise  pursuant
to said power  except for any  exercise  in actual  willful  misconduct  and bad
faith.  The  Lender  may  apply  any  proceeds  of such  insurance  against  the
Liabilities,  whether or not such have matured,  in such order of application as
the Lender may determine.

         (d) Intentionally deleted.

         5-8. Licenses. Each license,  distributorship,  franchise,  and similar
agreement  issued  to,  or to which  the  Borrower  and each  member  of the GTS
Consolidated  Group is a party is in full force and effect. No party to any such
license or agreement is in default or violation  thereof.  Neither  Borrower nor
any member of the GTS  Consolidated  Group has  received any notice or threat of
cancellation of any such license or agreement.

         5-9.  Leases.  EXHIBIT  5-9,  annexed  hereto,  is a  schedule  of  all
presently  effective Leases and Capital Leases.  Each of such Leases and Capital
Leases is in full force and effect.  No party to any such Lease or Capital Lease
is in default or violation  of any such Lease or Capital  Lease and the Borrower
has not  received  any  notice or threat of  cancellation  of any such  Lease or
Capital Lease.  The Borrower  hereby  authorizes the Lender at any time and from
time to time to contact any of the Borrower's  landlords in order to confirm the
Borrower's  continued  compliance  with the terms and conditions of the Lease(s)
between the  Borrower and that  landlord and to discuss such issues,  concerning
the Borrower's occupancy under such Lease(s), as the Lender may determine.

         5-10.  Requirements  of Law.  The  Borrower  and each member of the GTS
Consolidated  Group are in compliance  with, and shall hereafter comply with and
use its  assets in  compliance  with,  all  Requirements  of Law,  except  where
non-compliance  would not have a material  adverse effect.  Neither the Borrower
nor the GTS  Consolidated  Group has received any notice of any violation of any
Requirement of Law (whether or not such violation is material),  which violation
has not been cured or otherwise remedied.

         5-11. Maintain Properties.  The Borrower and the GTS Consolidated Group
shall:

         (a) Keep the Collateral in good order and repair  (ordinary  reasonable
wear and tear and insured casualty excepted).

         (b) Not suffer or cause the waste or  destruction  of any material part
of the Collateral.

         (c)  Not  use any of the  Collateral  in  violation  of any  policy  of
insurance thereon.

         (d) Not sell,  lease,  or otherwise  dispose of any of the  Collateral,
other than the following:

              (i) The sale of Inventory in compliance with this Agreement.

              (ii) The  disposal of Equipment  which is  obsolete,  worn out, or
     damaged beyond repair or is determined not to be conducive to the operating
     efficiency of the Borrower.

              (iii) Except as otherwise  provided  for in this  subsection  (d),
     subject to the turning over to the Lender of all  Receipts  with respect to
     the same as provided herein.

         5-12. Pay Taxes.

         (a)  The  federal  income  tax  returns  of the  Borrower  and  the GTS
Consolidated  Group have not been audited by the Internal Revenue Service or are
being  contested in good faith,  provided  that  Borrower  provides  Lender with
notice  and  copies of all  correspondence,  pleadings  and any other  documents
referring  to such  contest,  and no  Encumbrance  results  from such  contested
return.  No  agreement  is  extant  which  waives  or  extends  any  statute  of
limitations  applicable to the right of the Internal Revenue Service to assert a
deficiency or make any other claim for or in respect to federal income taxes. No
issue has been raised in any such  examination  which, by application of similar
principles,  reasonably  could be  expected  to  result  in the  assertion  of a
deficiency  that could result in a Material  Adverse  Effect for any fiscal year
open for examination, assessment, or claim by the Internal Revenue Service.

         (b) All  returns of the  Borrower  and the GTS  Consolidated  Group for
state and local income,  excise,  sales,  and other taxes have been audited from
time to time, and all deficiencies, assessments, and other amounts asserted as a
result of any such examinations have been fully paid or settled. No agreement is
in existence  which waives or extends any statute of  limitations  applicable to
the right of any state taxing authority to assert a deficiency or make any other
claim for or in respect to any such state taxes. No issue has been raised in any
such examination which, by application of similar  principles,  reasonably could
be expected to result in the assertion of a deficiency  for any fiscal year open
for examination, assessment, or claim by any state or local taxing authority.

         (c) Except as disclosed on said EXHIBIT 5-12, there are no examinations
of or with  respect to the  Borrower and the GTS  Consolidated  Group  presently
being conducted by the Internal Revenue Service or any state taxing authority.

         (d) The Borrower and the GTS  Consolidated  Group have,  and  hereafter
shall:  pay,  as they  become  due  and  payable,  all  taxes  and  unemployment
contributions  and other  charges  of any kind or  nature  levied,  assessed  or
claimed against the Borrower and the GTS Consolidated Group or the Collateral by
any person or entity whose claim could result in an  Encumbrance  upon any asset
of the Borrower or by any governmental  authority or is contesting such taxes in
good faith so long as no Encumbrance  results from such contested tax;  properly
exercise  any  trust  responsibilities  imposed  upon the  Borrower  and the GTS
Consolidated Group by reason of withholding from employees' pay; timely make all
contributions  and other  payments as may be required  pursuant to any  Employee
Benefit  Plan  now  or  hereafter  established  by  the  Borrower  and  the  GTS
Consolidated  Group; and timely file all tax and other returns and other reports
with each  governmental  authority to whom the Borrower and the GTS Consolidated
Group are obligated to so file.

         (e) At its option,  the Lender may, but shall not be obligated  to, pay
any taxes, unemployment  contributions,  and any and all other charges levied or
assessed upon the Borrower and the GTS  Consolidated  Group or the Collateral by
any person or entity or  governmental  authority that are not being contested in
good faith by Borrower,  and make any contributions or other payments on account
of the  Borrower's  Employee  Benefit  Plan  as  the  Lender,  in  the  Lender's
reasonable  judgment,  may deem  necessary or desirable,  to protect,  maintain,
preserve,  collect,  or realize upon any or all of the  Collateral  or the value
thereof  or any right or  remedy  pertaining  thereto,  provided,  however,  the
Lender's making of any such payment shall not constitute a cure or waiver of any
Event of Default occasioned by the Borrower's failure to have made such payment.

         5-13. No Margin Stock. The Borrower and the GTS Consolidated  Group are
not engaged in the business of extending credit for the purpose of purchasing or
carrying any margin stock (within the meaning of  Regulations G, U, T, and X, of
the Board of Governors of the Federal Reserve System of the United  States).  No
part of the  proceeds  of any  borrowing  hereunder  will be used at any time to
purchase  or carry any such margin  stock or to extend  credit to others for the
purpose of purchasing or carrying any such margin stock.

         5-14. ERISA.  Neither the Borrower,  any member of the GTS Consolidated
Group nor any ERISA Affiliate ever has or hereafter shall:

         (a)  Violate  or fail  to be in full  compliance  with  the  Borrower's
Employee Benefit Plan.

         (b) Fail timely to file all reports and filings required by ERISA to be
filed by the Borrower,  except Form 5500 regarding a "Premium Only Plan",  which
is being replaced by a new, similar plan.

         (c) Engage in any  "prohibited  transactions"  or  "reportable  events"
(respectively as described in ERISA).

         (d) Engage in, or commit,  any act such that a tax or penalty  could be
imposed on account thereof pursuant to ERISA.

         (e) Accumulate any material  funding  deficiency  within the meaning of
ERISA.

         (f)  Terminate  any  Employee  Benefit  Plan such that a lien  could be
asserted of the Borrower on account thereof pursuant to ERISA.

         (g) Be a member of,  contribute  to, or have any  obligation  under any
Employee  Benefit  Plan which is a  multiemployer  plan  within  the  meaning of
Section 4001(a) of ERISA.

         5-15. Hazardous Materials.

         (a) The Borrower has never:

              (i) Been legally  responsible for any release or threat of release
     of any Hazardous Material.

              (ii) Received  notification of any release or threat of release of
     any Hazardous  Material from any site or vessel occupied or operated by the
     Borrower and/or of the incurrence of any expense or loss in connection with
     the assessment, containment, or removal of any release or threat of release
     of any Hazardous Material from any such site or vessel.

         (b) The Borrower shall:

              (i) Dispose of any Hazardous  Material only in compliance with all
     Environmental Laws.

              (ii) Not store on any site or vessel  occupied  or operated by the
     Borrower and not  transport or arrange for the  transport of any  Hazardous
     Material,  except if such storage or transport is in the ordinary course of
     the Borrower's business and is in compliance with all Environmental Laws.

         (c) The Borrower  shall provide the Lender with written notice upon the
Borrower's  obtaining  knowledge of any incurrence of any expense or loss by any
governmental  authority  or other  Person  in  connection  with the  assessment,
containment, or removal of any Hazardous Material, for which expense or loss the
Borrower may be liable.

         5-16.  Litigation.  Except as set forth on EXHIBIT  5-16,  there is not
presently  pending  or  threatened  by or  against  the  Borrower  and  the  GTS
Consolidated  Group any suit,  action,  proceeding,  or investigation  which, if
determined  adversely  to the  Borrower and the GTS  Consolidated  Group,  would
result in a Material Adverse Change upon the Borrower's  financial  condition or
ability to conduct its business as such  business is  presently  conducted or is
contemplated to be conducted in the foreseeable future.

         5-17.  Dividends or Investments.  The Borrower and the GTS Consolidated
Group shall not,  without  Lender's  approval,  which shall not be  unreasonably
withheld,  if any of the following is in accordance  with the Business Plan:

         (a) Pay any cash dividend or make any other  distribution in respect of
any class of the Borrower's capital stock.

         (b) Own,  redeem,  retire,  purchase,  or acquire any of the Borrower's
capital stock.

         (c) Invest in or purchase any stock or securities or rights to purchase
any such stock or securities, of any corporation or other entity.

         (d) Merge or consolidate or be merged or consolidated  with or into any
other corporation or other entity.

         (e)  Consolidate  any of the  Borrower's  operations  with those of any
other corporation or other entity.

         (f) Organize or create any Related Entity.

         (g)  Subordinate  any debts or obligations  owed to the Borrower by any
third party to any other debts owed by such third party to any other Person.

         5-18. Loans. None of the Borrowers nor the GTS Consolidated Group shall
make any loans or  advances  to, nor acquire  the  Indebtedness  of, any Person,
provided, however, the foregoing does not prohibit any of the following:

         (a) Advance  payments made to the Borrower's  suppliers in the ordinary
course.

         (b) Advances to the Borrower's  officers,  employees,  and salespersons
with respect to reasonable expenses to be incurred by such officers,  employees,
and  salespersons  for the benefit of the Borrower,  which expenses are properly
substantiated  by the person seeking such advance and properly  reimbursable  by
the Borrower.

         5-19. Protection of Assets. The Lender, in the Lender's discretion, and
from  time  to  time,  may  discharge  any  tax  or  Encumbrance  on  any of the
Collateral,  or take any other  action  that the  Lender may deem  necessary  or
desirable to repair, insure, maintain, preserve, collect, or realize upon any of
the Collateral. The Lender shall not have any obligation to undertake any of the
foregoing  and shall have no  liability  on account of any action so  undertaken
except where there is a specific finding in a judicial  proceeding (in which the
Lender has had an opportunity to be heard), from which finding no further appeal
is  available,  that the  Lender  had acted in actual  bad faith or in a grossly
negligent  manner.  The  Borrower  shall pay to the  Lender,  on demand,  or the
Lender,  in its  discretion,  may add to the Loan  Account,  all amounts paid or
incurred by the Lender pursuant to this section.  The obligation of the Borrower
to pay such amounts is a Liability.

         5-20.  Line of Business.  The Borrower and the GTS  Consolidated  Group
shall  not  engage  in any  business  other  than  the  business  in which it is
currently engaged or a business reasonably related thereto.

         5-21.  Affiliate  Transactions.  The Borrower and the GTS  Consolidated
Group  shall  not make any  payment,  nor give any value to any  Related  Entity
except for goods and services  actually  purchased by the Borrower from, or sold
by the Borrower to, such Related Entity for a price which shall:

         (a) Be competitive  and fully  deductible as an "ordinary and necessary
business  expense" and/or fully  depreciable  under the Internal Revenue Code of
1986 and the Treasury Regulations, each as amended.

         (b) Not differ materially from that which would have been charged in an
arms length transaction.

except for transfers from Borrower to any of the members of the GTS Consolidated
Group which are consistent with historical  practices,  and are reflected in the
Business Plan.

         5-22. Executive Pay.

         (a) The only  Executive  Officers of the Borrower,  at the execution of
this Agreement, are those individuals referenced in the definition of "Executive
Officers".

         (b) Prior to the execution of this  Agreement,  the Borrower  furnished
the Lender with copies of all written  Executive  Agreements and outlines of the
salient features of all unwritten Executive Agreements (as amended to date) then
extant. There are no unwritten agreements or understandings between the Borrower
and any Executive  Officer which relate to Executive Pay, written  disclosure of
which has not been made to the Lender.

         (c) The Borrower will not:

              (i)  Enter  into  any  Executive  Agreement  not  existing  at the
     execution of this Agreement.

              (ii) Alter, amend,  supplement,  or otherwise change any Executive
     Agreement.

              (iii) Pay, provide,  or facilitate any Executive Pay other than as
     provided  in an  Executive  Agreement  or, if not  covered by an  Executive
     Agreement,  as permitted pursuant to Section 5-21, above, provided however,
     Borrower may give employees raises, stock options and other compensation in
     the ordinary course, provided compensation raises are reasonably consistent
     in the  aggregate  with the  Business  Plan and may  increase  James Levi's
     salary by not more than twenty two (22%) percent per annum.

         5-23. Additional Assurances.

         (a) The Borrower and the GTS Consolidated  Group are not the owners of,
nor have they any interest in, any property or asset which, immediately upon the
satisfaction  of the  conditions  precedent to the  effectiveness  of the credit
facility  contemplated  hereby  (Article  4) will not be subject to a  perfected
security interest in favor of the Lender (subject only to those Encumbrances (if
any) described on EXHIBIT 5-5, annexed hereto) to secure the Liabilities.

         (b) The Borrower  and the GTS  Consolidated  Group shall not  hereafter
acquire any asset or any  interest in property  which is not,  immediately  upon
such acquisition,  subject to such a perfected security interest in favor of the
Lender  to  secure  the  Liabilities  (subject  only to  Encumbrances  (if  any)
permitted pursuant to Section 5-5, above).

         (c) The  Borrower  and the GTS  Consolidated  Group  shall  execute and
deliver to the Lender such instruments,  documents, and papers, and shall do all
such things from time to time hereafter as the Lender may reasonably  request to
carry into effect the  provisions and intent of this  Agreement;  to protect and
perfect the Lender's  security  interests in the Collateral;  and to comply with
all  applicable  statutes  and  laws,  and  facilitate  the  collection  of  the
Receivables  Collateral.  The  Borrower  and the GTS  Consolidated  Group  shall
execute all such  instruments  as may be reasonably  required by the Lender with
respect to the recordation  and/or perfection of the security  interests created
herein.

         (d) A carbon, photographic,  or other reproduction of this Agreement or
of any financing statement or other instrument executed pursuant to this Section
5-23 shall be sufficient  for filing to perfect the security  interests  granted
herein.

         5-24. Adequacy of Disclosure.

         (a) All  financial  statements  furnished to the Lender by the Borrower
and the GTS  Consolidated  Group  have been  prepared  in  accordance  with GAAP
consistently  applied and present fairly in all material  respects the condition
of the Borrower at the date(s)  thereof and the results of  operations  and cash
flows for the period(s)  covered.  There has been no Material  Adverse Change in
the financial  condition,  results of operations,  or cash flows of the Borrower
since the  date(s)  of such  financial  statements,  other  than  changes in the
ordinary  course of business,  which changes have not been  materially  adverse,
either singularly or in the aggregate.

         (b) The  Borrower  and the  GTS  Consolidated  Group  do not  have  any
contingent  obligations or obligation  under any Lease or Capital lease which is
not  noted  in  the  Borrower's  and  the  GTS  Consolidated  Group's  financial
statements furnished to the Lender prior to the execution of this Agreement. (c)
No document,  instrument,  agreement, or paper now or hereafter given the Lender
by or on  behalf  of  the  Borrower  or any  guarantor  of  the  Liabilities  in
connection  with the execution of this Agreement by the Lender  contains or will
contain any untrue statement of a material fact or omits or will omit to state a
material fact necessary in order to make the statements  therein not misleading.
There is no fact known to the Borrower and the GTS Consolidated Group which has,
or which, in the foreseeable  future is believed by Borrower that it could have,
a material adverse effect on the financial condition of the Borrower or any such
guarantor which has not been disclosed in writing to the Lender.

         5-25. Minimum Excess  Availability.  The Borrower shall maintain excess
availability as set forth in the definition of Standard  Inventory  Advances set
forth in Exhibit 3.

         5-26. No Material Adverse Change. There has not been a Material Adverse
Change.

         5-27. 2000 Compliance.

         (a) On the basis of an inventory, review and assessment currently being
undertaken  by Borrower of  Borrower's  computer  applications  utilized by such
Borrower or  contained  in products  produced  or sold by  Borrower,  Borrower's
management is of the  considered  view that  Borrower and its products,  will be
Year 2000 Compliant before June 30, 1999.

         (b)  Borrower  (i) is  undertaking  a  detailed  inventory,  review and
assessment  of all areas  within  its  business  and  operations  that  could be
adversely  affected by the  failure of Borrower or its  products to be Year 2000
Compliant on a timely  basis;  (ii) is developing a detail plan and timeline for
becoming  Year  2000  Compliant  on a  timely  basis;  and  (iii)  to  date,  is
implementing  that plan in accordance  with that timetable in all respects,  and
has appointed a Director of Information Services to oversee such implementation.
Borrower anticipates that it will be Year 2000 Compliant on a timely basis.

         5-28.  Other  Covenants.  The Borrower and the GTS  Consolidated  Group
shall not  indirectly do or cause to be done any act which,  if done directly by
the  Borrower  or any member of the GTS  Consolidated  Group,  would  breach any
covenant contained in this Agreement.

         5-29.  Annual Clean Up. The balance of the Loan  Account  shall be zero
($0) for at least five (5) consecutive days in December or January.

ARTICLE 6 - USE AND COLLECTION OF COLLATERAL

         6-1. Use of Inventory Collateral.

         (a) The Borrower  shall not engage in any sale of the  Inventory  other
than for fair  consideration  in the conduct of the  Borrower's  business in the
ordinary  course  and  shall  not  engage  in  sales or  other  dispositions  to
creditors; sales or other dispositions in bulk except slow moving inventory sold
or  exchanged  in lots in the  ordinary  course of business  for up to aggregate
consideration  of Fifty Thousand  ($50,000)  Dollars per calendar year, sales in
excess of such aggregate,  subject to Lender's prior written consent; or any use
of any of the Inventory in breach of any provision of this Agreement.

         (b) No sale of Inventory  shall be on consignment,  approval,  or under
any  other  circumstances  such  that,  with  the  exception  of the  Borrower's
customary return policy  applicable to the return of inventory  purchased by the
Borrower's  retail  customers  in the ordinary  course,  such  Inventory  may be
returned to the Borrower without the consent of the Lender.

         6-2. Inventory Quality. All Acceptable Inventory now owned or hereafter
acquired  by the  Borrower is and will be of good and  merchantable  quality and
free from defects (other than defects within customary trade tolerances).

         6-3. Adjustments and Allowances. The Borrower may grant such allowances
or other adjustments to the Borrower's  Account Debtors  (exclusive of extending
the time for  payment of any Account or Account  Receivable,  which shall not be
done  without  first  obtaining  the  Lender's  prior  written  consent  in each
instance)  as the  Borrower may  reasonably  deem to accord with sound  business
practice, provided, however, the authority granted the Borrower pursuant to this
Section  6-3 may be  limited  or  terminated  by the  Lender  at any time in the
Lender's discretion.

         6-4. Validity of Accounts.

         (a) The  amount  of each  Account  shown  on the  books,  records,  and
invoices of the Borrower represented as owing by each Account Debtor is and will
be the correct amount  actually owing by such Account Debtor and shall have been
fully earned by performance by the Borrower.

         (b) The Borrower has no knowledge of any  impairment of the validity or
collectibility  of any of the  Accounts  and shall notify the Lender of any such
fact immediately after Borrower becomes aware of any such impairment.

         (c) The  Borrower  shall  not post any bond to  secure  the  Borrower's
performance  under any  agreement to which the Borrower is a party nor cause any
surety,  guarantor, or other third party obligee to become liable to perform any
obligation  of the  Borrower  (other  than to the  Lender)  in the  event of the
Borrower's failure so to perform.

         6-5.  Notification to Account Debtors.  The Lender shall have the right
at any time  (upon the  occurrence  of and  unless  and until any such  Event of
Default is named in writing by Lender),  to notify any of the Borrower's Account
Debtors to make payment directly to the Lender and to collect all amounts due on
account of the Collateral.

ARTICLE 7 - CASH MANAGEMENT

         7-1. Depository Accounts.

         (a) Annexed  hereto as EXHIBIT 7-1 is a Schedule of all present  DDA's,
which  Schedule  includes,  with  respect  to each  depository  (i) the name and
address  of that  depository;  (ii)  the  account  number(s)  of the  account(s)
maintained with such depository;  (iii) a contact person at such depository; and
(iv) the telephone number of the contact person.

         (b) The  Borrower  shall  deliver to the Lender,  as a condition to the
effectiveness of this Agreement:

              (i) Proof of the  mailing,  to each  depository  institution  with
     which any DDA is  maintained  (other than the Funding  Account or any Local
     DDA) of notification  (in form  satisfactory to the Lender) of the Lender's
     interest in such DDA.

              (ii) An agreement (in form  satisfactory  to the Lender ) with any
     depository institution at which a Central Account is maintained.

         (c) The Borrower will not  establish  any DDA  hereafter  (other than a
Local DDA) unless the Borrower,  contemporaneous  with such  establishment,  the
Borrower  delivers  to the  Lender an  agreement  (in form  satisfactory  to the
Lender)  executed  on  behalf of the  depository  with  which  such DDA is being
established.

         7-2. Credit Card Receipts.

         (a) Annexed  hereto as EXHIBIT 7-2, is a Schedule  which  describes all
Credit Card  Processors and  arrangements  to which the Borrower is a party with
respect to the  payment  to the  Borrower  of the  proceeds  of all credit  card
charges for sales by the Borrower.

         (b) The  Borrower  shall  deliver to the Lender,  as a condition to the
effectiveness of this Agreement, proof of the mailing to each of the Credit Card
Processors  in form  satisfactory  to the Lender,  which  notice  provides  that
payment of all credit card charges submitted by the Borrower to that Credit Card
Processor  and any other  amount  payable to the  Borrower  by such  Credit Card
Processor  shall be directed to the Central  Account.  If  requested  by Lender,
Borrower  shall obtain and deliver to Lender the  acknowledgment  and consent of
any Credit Card  Processor to the terms of such notice.  The Borrower  shall not
change such  direction  or  designation  except upon and with the prior  written
consent of the Lender.

         7-3. The Concentration and the Funding Accounts.

         (a) The following  checking  accounts have been or will be  established
(and are so referred to herein):

              (i) The Concentration Account:  Established by the Lender with The
     Chase Manhattan Bank, N.A.

              (ii) The Funding  Account:  Established  by the Borrower with Bank
     One-Texas.

              (iii) The Central  Account:  Established by the Borrower with Bank
     One-Texas.

         (b) The  contents of the Central  Account  constitutes  Collateral  and
Proceeds of Collateral.

         (c) The Borrower:

              (i)  Contemporaneous  with the execution of this Agreement,  shall
     provide the Lender with such  agreement  of the  depository  with which the
     Central Account is maintained as may be satisfactory to the Lender.

              (ii) Shall not establish any Central Account hereafter except upon
     not less than thirty (30) days prior  written  notice to the Lender and the
     delivery to the Lender of a similar such agreement.

         (d) The Borrower  shall pay all fees and charges of, and maintain  such
impressed  balances as may be required by the Lender or by any bank in which any
account  is opened as  required  hereby  (even if such  account is opened by the
Lender).

         7-4. Proceeds and Collection of Accounts.

         (a) All Receipts  constitute  Collateral and proceeds of Collateral and
shall be held in trust by the Borrower for the Lender;  shall not be  commingled
with  any  of  the  Borrower's  other  funds;  and  shall  be  deposited  and/or
transferred  only to the Central  Account,  provided  however,  the Borrower may
maintain a cash balance not to exceed one thousand ($1,000) dollars per store as
"till cash".

         (b) The  Borrower  shall cause the ACH or wire  transfer to the Central
Account,  no less frequently than two (2) times per week on Monday and Thursday,
except after the  occurrence  of a Suspension  Event in which case such transfer
shall be daily (and whether or not there is then an  outstanding  balance in the
Loan  Account)  of: 

              (i) The then  contents  of each DDA (other  than (A) any Local DDA
     and (B) the Funding  Account),  each such transfer to be net of any minimum
     balance,  not to exceed  Seven  Hundred  Fifty  ($750)  Dollars,  as may be
     required to be  maintained in the subject DDA by the bank at which such DDA
     is maintained.

              (ii)  The  proceeds  of all  credit  card  charges  not  otherwise
     provided for pursuant hereto.

At the request of Lender,  telephone advice  (confirmed by written notice) shall
be  provided  to the Lender on each  Banking  Day on which any such  transfer is
made.

         (c) Whether or not any Liabilities are then  outstanding,  the Borrower
shall  cause the ACH or wire  transfer  to the  Concentration  Account,  no less
frequently, prior to the occurrence of an Event of Default, than twice per week,
otherwise daily, of the entire previous day's closing  collected  balance of the
Central Account.

         (d) In the event that,  notwithstanding  the provisions of this Section
7-4,  the  Borrower  receives  or  otherwise  has  dominion  and  control of any
Receipts,  or any proceeds or  collections  of any  Collateral,  such  Receipts,
proceeds,  and collections shall be held in trust by the Borrower for the Lender
and shall not be commingled with any of the Borrower's  other funds or deposited
in any account of the Borrower other than as instructed by the Lender.

         7-5. Payment of Liabilities.

         (a) On each Banking Day, the Lender shall apply upon receipt by Lender,
towards the Liabilities,  the then collected balance of the Central Account (net
of fees charged,  and of such impressed  balances as may be required by the bank
at which the Central Account is maintained),  provided, however, for purposes of
the calculation of interest on the unpaid principal balance of the Loan Account,
such  payment  shall be deemed to have been made one (1)  Banking Day after such
transfer.

         (b) The Lender  shall  transfer to the  Funding  Account any surplus in
excess  of  the  Liabilities  in  the  Concentration  Account  (attributable  to
Borrower) remaining after the application towards the Liabilities referred to in
Section  7-5(a),  above  (less  those  amounts  which are to be netted  out,  as
provided  therein)  provided,  however,  in the event  that both (i) an Event of
Default has occurred and (ii) one or more L/C's are then outstanding, the Lender
may  establish a funded  reserve of up to one hundred ten (110%)  percent of the
aggregate Stated Amounts of such L/C's.

         7-6. The Funding Account. Except as otherwise specifically provided in,
or permitted by, this Agreement, all checks shall be drawn by the Borrower upon,
and other disbursements made by the Borrower solely from, the Funding Account.

ARTICLE 8 - LENDER AS BORROWER'S ATTORNEY-IN-FACT

         8-1. Appointment as  Attorney-In-Fact.  The Borrower hereby irrevocably
constitutes and appoints the Lender,  effective after the occurrence of an Event
of Default,  unless and until any such Event of Default is  expressly  waived in
writing by Lender,  except  with  respect  to the power of  attorney  granted in
subsection  8-1(h)  hereof  which is  effective  as of the date  hereof,  as the
Borrower's true and lawful attorney, with full power of substitution, to convert
the  Collateral  into cash at the sole risk,  cost, and expense of the Borrower,
but for the sole benefit of the Lender. The rights and powers granted the Lender
by this appointment include but are not limited to the right and power to:

         (a) Prosecute,  defend,  compromise,  or release any action relating to
the Collateral.

         (b) Sign  change of address  forms to change  the  address to which the
Borrower's  mail is to be sent to such  address as the Lender  shall  designate;
receive and open the  Borrower's  mail;  remove any  Receivables  Collateral and
Proceeds of  Collateral  therefrom and turn over the balance of such mail either
to the  Borrower or to any trustee in  bankruptcy,  receiver,  assignee  for the
benefit of  creditors  of the  Borrower,  or other legal  representative  of the
Borrower whom the Lender  determines to be the appropriate  person to whom to so
turn over such mail.

         (c)  Endorse  the name of the  Borrower in favor of the Lender upon any
and all checks, drafts, notes, acceptances, or other items or instruments;  sign
and endorse the name of the  Borrower on, and receive as secured  party,  any of
the  Collateral,  any  invoices,  schedules  of  Collateral,  freight or express
receipts,  or bills of lading,  storage receipts,  warehouse receipts,  or other
documents of title respectively relating to the Collateral.

         (d) Sign the  name of the  Borrower  on any  notice  to the  Borrower's
Account  Debtors  or  verification  of  the  Receivables  Collateral;  sign  the
Borrower's name on any Proof of Claim in Bankruptcy against Account Debtors, and
on notices of lien,  claims of mechanic's  liens,  or assignments or releases of
mechanic's liens securing the Accounts.

         (e) Take all such action as may be  necessary  to obtain the payment of
any letter of credit  and/or  banker's  acceptance  of which the  Borrower  is a
beneficiary.

         (f) Repair, manufacture, assemble, complete, package, deliver, alter or
supply  goods,  if any,  necessary  to fulfill in whole or in part the  purchase
order of any customer of the Borrower.

         (g) Use,  license or  transfer  any or all General  Intangibles  of the
Borrower.

         (h) Sign and file or record any financing or other  statements in order
to perfect or protect the Lender's security interest in the Collateral.  8-2. No
Obligation to Act. The Lender shall not be obligated to do any of the acts or to
exercise any of the powers  authorized by Section 8-1 herein,  but if the Lender
elects to do any such act or to  exercise  any of such  powers,  it shall not be
accountable  for more than it actually  receives as a result of such exercise of
power,  and shall not be  responsible to the Borrower for any act or omission to
act  except  for  any  act or  omission  to act as to  which  there  is a  final
determination made in a judicial  proceeding (in which proceeding the Lender has
had an opportunity to be heard) which determination  includes a specific finding
that the subject act or omission to act had been grossly  negligent or in actual
bad faith.

ARTICLE 9 - FINANCIAL AND OTHER REPORTING REQUIREMENTS/FINANCIAL COVENANTS

         9-1. Maintain Records. The Borrower shall:

         (a) At all times,  keep proper books of account,  in which full,  true,
and accurate entries shall be made of all of the Borrower's transactions, all in
accordance with GAAP applied  consistently  with prior periods to fairly reflect
the  financial  condition  of the  Borrower  at the close of, and its results of
operations for, the periods in question.

         (b) Timely provide the Lender with those financial reports, statements,
and schedules  required by this Article 9 or otherwise,  each of which  reports,
statements  and  schedules  shall be  prepared,  to the  extent  applicable,  in
accordance with GAAP applied  consistently  with prior periods to fairly reflect
the  financial  condition  of the  Borrower  at the close of, and its results of
operations for, the period(s) covered therein.

         (c) At all times,  keep  accurate  current  records  of the  Collateral
including,  without limitation,  accurate current stock, cost, and sales records
of its  Inventory,  accurately  and  sufficiently  itemizing and  describing the
kinds,  types,  and  quantities  of  Inventory  and the cost and selling  prices
thereof, consistent with Borrower's historical practices.

         (d) At all times,  retain independent  certified public accountants who
are reasonably satisfactory to the Lender and instruct such accountants to fully
cooperate  with,  and be  available  to, the Lender to  discuss  the  Borrower's
financial  performance,  financial condition,  operating results,  controls, and
such other matters,  within the scope of the retention of such  accountants,  as
may be raised by the Lender.

         (e) Not change the Borrower's fiscal year.

         (f) Not change the Borrower's taxpayer identification number.

         9-2. Access to Records.

         (a)  The   Borrower   shall   accord  the   Lender  and  the   Lender's
representatives   with  access  from  time  to  time  as  the  Lender  and  such
representatives  may reasonably require to all properties owned by or over which
the Borrower has control. The Lender and the Lender's representatives shall have
the right, and the Borrower will permit the Lender and such representatives from
time to time as the Lender and such  representatives  may  request,  to examine,
inspect,  copy,  and make  extracts  from any and all of the  Borrower's  books,
records,  electronically stored data, papers, and files. The Borrower shall make
all of the Borrower's copying facilities available to the Lender.

         (b)  The  Borrower  hereby  authorizes  the  Lender  and  the  Lender's
representatives to: 

              (i) Inspect, copy, duplicate,  review, cause to be reduced to hard
     copy,  run  off,  draw  off,  and  otherwise  use any and all  computer  or
     electronically stored information or data which relates to the Borrower, or
     any service bureau,  contractor,  accountant,  or other person, and directs
     any such service bureau,  contractor,  accountant, or other person fully to
     cooperate  with the Lender and the  Lender's  representatives  with respect
     thereto.

              (ii) Verify at any time the  Collateral  or any  portion  thereof,
     including  verification  with Account  Debtors,  and/or with the Borrower's
     computer billing  companies,  collection  agencies,  and accountants and to
     sign the name of the  Borrower  on any  notice  to the  Borrower's  Account
     Debtors or verification of the Collateral.

         9-3. Immediate Notice to Lender.

         (a) The Borrower shall provide the Lender with written notice promptly,
but in no event more than one (1) Banking Day after  obtaining  knowledge of the
occurrence of any of the following  events,  which written  notice shall be with
reasonable  particularity as to the facts and  circumstances in respect of which
such notice is being given:

              (i) Any change in the  Borrower's  Executive  Officers,  officers,
     directors, controllers or key employees.

              (ii)  The  completion  of any  physical  count  of the  Borrower's
     Inventory.

              (iii) Any  ceasing of the  Borrower's  making of  payment,  in the
     ordinary  course,  to any of its  creditors  (including  the ceasing of the
     making of such payments on account of a dispute with the subject creditor).

              (iv)  Any  failure  by  the  Borrower  to pay  rent  at any of the
     Borrower's locations,  which failure continues for more than three (3) days
     following  the day on which such rent first came due. If  Borrower  has any
     dispute  with any Landlord  with respect to rent payable or other  matters,
     Borrower shall give Lender written notice of said dispute.

              (v) Any  failure by  Borrower  to pay trade  liabilities  or other
     expense liabilities in accordance with their past business practices.

              (vi) Any material change in the business, operations, or financial
     affairs of the Borrower.

              (vii) The occurrence of any Suspension Event.

              (viii) Any  intention on the part of the Borrower to discharge the
     Borrower's present independent accountants or any withdrawal or resignation
     by such  independent  accountants from their acting in such capacity (as to
     which, see Subsection 9-1(d)).

              (viii)  Any  litigation  which,  if  determined  adversely  to the
     Borrower,  might have a material adverse effect on the financial  condition
     of the Borrower.

         (b) The Borrower shall:

              (i) Provide the Lender,  when so  distributed,  with copies of any
     materials  distributed  to the  shareholders  of  the  Borrower  (qua  such
     shareholders).

              (ii)  Add  the  Lender  as  an  addressee  on  all  mailing  lists
     maintained by or for the Borrower.

              (iii) At the request of the Lender, from time to time, provide the
     Lender  with  copies  of all  advertising  (including  copies  of all print
     advertising and duplicate tapes of all video and radio such advertising).

              (iv) Provide the Lender,  when  received by the  Borrower,  with a
     copy of any management letter or similar communications from any accountant
     of the Borrower.

         9-4. Borrowing Base Certificate. The Borrower shall provide the Lender,
daily,  with a Borrowing  Base  Certificate  (in the form of EXHIBIT 9-4 annexed
hereto,  as such  form may be  revised  from time to time by the  Lender).  Such
Certificate may be sent to the Lender by facsimile  transmission,  provided that
the original thereof is forwarded to the Lender on the date of such transmission
at their request.  No adjustments to the Borrowing Base  Certificate may be made
without support  documentation and such other  documentation as may be requested
by Lender from time to time.

         9-5.  Weekly  Reports.   Weekly,  not  later  than  Wednesday  for  the
immediately preceding fiscal week:

         SEE EXHIBIT R

         In the event  that  Availability  equals  Two  Hundred  Fifty  Thousand
($250,000)  Dollars or less for seven (7) consecutive  days, then Borrower shall
provide Lender with weekly cash flow reports in form and content satisfactory to
Lender.

         9-6. Monthly Reports.

         (a)  Monthly,  the  Borrower  shall  provide the Lender  with  original
counterparts of (each in such form as the Lender from time to time may specify):

              (i) Within fifteen (15) days of the end of the previous month:

              SEE EXHIBIT R

              (ii) Within thirty (30) days of the end of the previous month:


              SEE EXHIBIT R

         (b) For  purposes  of Section  9-6(a)(i),  above,  the first  "previous
month" in respect of which the items  required by that Section shall be provided
shall be March,  1999 and for purposes of Section  9-6(a)(ii),  above, the first
"previous month" in respect of which the items required by that Section shall be
provided  shall be March,  1999.  For purposes of this section,  reports for the
months of December  1998,  January 1999, and February 1999 shall be due no later
than thirty (30) days after the execution of this Agreement.

         9-7.  Quarterly  Reports.   Quarterly,   within  forty-five  (45)  days
following the end of each of the  Borrower's  first three fiscal  quarters,  the
Borrower  shall provide the Lender with an original  counterpart of a management
prepared  financial  statement of the Borrower for the period from the beginning
of the  Borrower's  then  current  fiscal  year  through  the end of the subject
quarter, with comparative information for the same period of the previous fiscal
year,  which  statement  shall include,  at a minimum,  a balance sheet,  income
statement  (on a store  specific and on a  "consolidated"  basis),  statement of
charges  in  shareholders'  equity,  and  cash  flows  and  comparisons  for the
corresponding  quarter of the then immediately  previous year, as well as to the
Business Plan.

         9-8. Annual Reports

         (a) In addition to the monthly  reports  required  under  Article  9-6,
annually,  within ninety (90) days  following the end of the  Borrower's  fiscal
year, the Borrower shall furnish the Lender with an original signed  counterpart
of the Borrower's  annual financial  statement,  which statement shall have been
prepared by, and bearing the unqualified opinion of, the Borrower's  independent
certified public  accountants  (i.e. said statement shall be "certified" by such
accountants).   Such  annual  statement  shall  include,   at  a  minimum  (with
comparative  information for the then prior fiscal year) a balance sheet, income
statement, statement of changes in shareholders' equity, and cash flows.

         (b) If requested by Lender,  each annual statement shall be accompanied
by such accountant's  certificate  indicating that to the best knowledge of such
accountant,  no event has occurred which is or which, solely with the passage of
time or the giving of notice (or both) would be, an Event of Default.

         (c) Borrower shall provide  interim draft annual  financial  statements
within sixty (60) days of each year end.

         9-9.  Officers'  Certificates.  The Borrower shall cause the Borrower's
President or Chief  Financial  Officer  respectively  to provide  such  Person's
Certificate with those monthly, quarterly, and annual statements to be furnished
pursuant to this Agreement, which Certificate shall:

         (a)  Indicate,  to the best of his or her  knowledge,  that the subject
statement  was  prepared  in  accordance  with GAAP  consistently  applied,  and
presents fairly the financial condition of the Borrower at the close of, and the
results of the Borrower's  operations and cash flows for, the period(s) covered,
subject,  however (with the exception of the Certificate  which accompanies such
annual statement) to usual year end adjustments.

         (b) Indicate,  to the best of his or her knowledge,  either that (i) no
Suspension Event has occurred or (ii) if such an event has occurred,  its nature
(in reasonable detail) and the steps (if any) being taken or contemplated by the
Borrower to be taken on account thereof.

         (c)  Include,  to  the  best  of his  or  her  knowledge,  calculations
concerning the  Borrower's  compliance (or failure to comply) at the date of the
subject statement with each of the financial  performance  covenants included in
Section 9-12, below.

         (d)  Indicate,  to the best of his or her  Knowledge,  that  all  taxes
(broken  down by type and taxing  authority to the extent not paid) have or have
not been paid.

         (e) Indicate,  to the best of his or her  Knowledge,  that all rent and
additional  rent  (broken  down by store  location  to the  extent not paid) due
pursuant to any store lease have or have not been paid.

         9-10. Inventories. Appraisals. and Audits.

         (a) The Lender,  at the expense of the  Borrower,  may  participate  in
and/or observe each physical count and/or inventory of so much of the Collateral
as consists of Inventory which is undertaken on behalf of the Borrower,  subject
to a maximum of Seven Hundred  Fifty ($750)  Dollars per day per person plus out
of  pocket  expenses.  

         (b) Upon the  Lender's  request from time to time,  the Borrower  shall
obtain,  or shall permit the Lender to obtain (in all events,  at the Borrower's
expense)  financial  or SKU based  physical  counts  and/or  inventories  of the
Collateral, conducted by such inventory takers as are satisfactory to the Lender
and following such  methodology as may be required by the Lender,  each of which
physical counts and/or financial or SKU based  inventories  shall be observed by
the Borrower's  accountants.  The Lender may require the Borrower to conduct two
(2) such counts and/or  inventories  during each twelve (12) month period during
which  this  Agreement  is in  effect,  but in  its  discretion,  may  undertake
additional such counts or inventories during such period. The draft or unaudited
results of all  inventories  or counts shall be furnished to Lender  within five
(5) business days of the Borrower's receipt,  but in no event less than ten (10)
days after the taking of such inventories or counts.

         (c) Upon the  Lender's  request from time to time,  the Borrower  shall
permit  the  Lender to  obtain  appraisals  (in all  events,  at the  Borrower's
expense) conducted by such appraisers as are satisfactory to the Lender.

         (d) The Lender  contemplates  conducting  three (3) commercial  finance
audits (in each event,  at the Borrower's  expense) of the Borrower's  books and
records  during any twelve (12) month period  during which this  Agreement is in
effect, but in its discretion,  may undertake additional such audits during such
period,  subject to a maximum of seven hundred fifty ($750)  dollars per day per
person, plus out of pocket expenses.

         (e) The Lender  contemplates  conducting on a quarterly  basis, (in all
events, at the Borrower's  expense) "mystery  shopping"  (so-called)  visits, on
notice to  Borrower,  to all or any of the  Borrower's  business  premises.  The
Lender shall  provide the Borrower with a copy of any  non-company  confidential
results of such mystery shopping upon Borrower's  written request,  subject to a
maximum  of Fifty  ($50)  Dollars  per day.  In the event that  Lender  does not
conduct  mystery  shopping,  upon  request  of Lender,  Borrower  shall have the
results of any "mystery shopping" conducted by Borrower.

         9-11. Additional Financial Information.

         (a) In  addition  to all  other  information  required  to be  provided
pursuant to this Article 9, the Borrower  promptly shall provide the Lender with
such other and additional  information concerning the Borrower and any guarantor
of the Liabilities,  the Collateral,  the operation of the Borrower's  business,
and the Borrower's  financial  condition,  including  original  counterparts  of
financial  reports and  statements,  as the Lender may from time to time request
from the Borrower.

         (b) The Borrower may provide the Lender,  from time to time  hereafter,
with updated Business Plans. In all events,  the Borrower,  not later than sixty
(60) days prior to the end of each of the Borrower's fiscal years, shall furnish
the Lender  with an updated  and  extended  Business  Plan which shall go out at
least  through the end of the then next fiscal year and the final  Business Plan
within  fifteen (15) days of the end of  Borrower's  fiscal year. In each event,
such  updated  and  extended  Business  Plans  shall be  prepared  pursuant to a
methodology  and shall  include  such  assumptions  as are  satisfactory  to the
Lender.  Routinely throughout the year, the Lender, following the receipt of any
of such revised forecast which reflects  material adverse business  performance,
may, but shall not be under any obligation to, revise the financial  performance
covenants included on EXHIBIT 9-12, annexed hereto.

         9-12. Financial Performance  Covenants.  The Borrower shall observe and
comply with those  "Financial  and  Inventory"  covenants  and  Composition  and
Imbalance  Guidelines set forth on EXHIBIT 9-12(a),  annexed hereto,  certain of
which  covenants  are based on the Business  Plan set forth on EXHIBIT  9-12(b),
annexed hereto.

         9-13. Electronic Reporting. Intentionally deleted.

ARTICLE 10 - EVENTS OF DEFAULT

         The occurrence of any event  described in this Article 10  respectively
shall constitute an "Event of Default" herein.  Upon the occurrence of any Event
of Default  described in Section 10-11, any and all Liabilities shall become due
and  payable  without  any  further  act on the  part of the  Lender.  Upon  the
occurrence  of any  other  Event  of  Default,  which  Event of  Default  is not
expressly  waived in writing by Lender,  any and all  Liabilities  shall  become
immediately  due and payable,  at the option of the Lender and without notice or
demand.  The occurrence of any Event of Default shall also  constitute,  without
notice or demand,  a default under all other  agreements  between the Lender and
the  Borrower  and  instruments  and papers  given the  Lender by the  Borrower,
whether such agreements, instruments, or papers now exist or hereafter arise.

         10-1.  Failure to Pay Revolving Credit.  The failure by the Borrower to
pay any amount when due under the Revolving Credit.

         10-2.  Failure To Make Other  Payments.  The failure by the Borrower to
pay when due or within (One (1) Business  Day, if payable on demand) any payment
Liability other than under the Revolving Credit.

         10-3.  Failure to Perform Covenant or Liability (No Grace Period).  The
failure by the Borrower to promptly, punctually,  faithfully and timely perform,
discharge,  or comply with any covenant or Liability not otherwise  described in
section  10-1 or section  10-2,  above,  and  included  in any of the  following
provisions hereof:

         Section Relates to:

         5-4        Location of Collateral
         5-5        Title to Assets
         5-6        Indebtedness
         5-7        Insurance Policies
         5-12       Pay Taxes
         5-21       Affiliate Transactions
         Article 7  Cash Management
         Article 9  Financial Reporting Requirements and Financial and Inventory
                    Covenants set forth in Exhibit 9-12(a)

         10-4.  Failure to Perform  Covenant or Liability  (Grace  Period).  The
failure by the Borrower to  promptly,  punctually  and  faithfully  perform,  or
observe any term,  covenant or agreement on its part to be performed or observed
pursuant to any of the provisions of this Agreement,  other than those described
in Sections 10-1,  10-2 or 10-3, or in any other  agreement with Lender which is
not  remedied  within the  earlier of ten (10) days after (i) notice  thereof by
Lender to  Borrower,  or (ii) the date  Borrower  was required to give notice to
Lender pursuant to Section 9-3(a)(vi) hereof.

         10-5.  Misrepresentation.  The  determination  by the  Lender  that any
representation  or warranty at any time made by the Borrower to the Lender,  was
not true or complete in all material respects when given.

         10-6.  Acceleration of Other Debt.  Breach of Lease.  The occurrence of
any event such that any  Indebtedness of the Borrower to any creditor other than
the Lender could be accelerated such that a Material Adverse Change would occur,
or, without the consent of the Borrower,  any Lease could be terminated (whether
or not the  subject  creditor  or lessor  takes any  action on  account  of such
occurrence).

         10-7.  Default Under Other Agreements.  The occurrence of any breach or
default under any agreement between the Lender and the Borrower or instrument or
paper given the Lender by the Borrower,  whether such agreement,  instrument, or
paper now exists or hereafter  arises  (notwithstanding  that the Lender may not
have  exercised  its  rights  upon  default  under  any  such  other  agreement,
instrument or paper).

         10-8.  Non-Ordinary  Course Sales.  The  occurrence of any (a) material
uninsured loss,  theft,  damage, or destruction of or to any material portion of
the  Collateral,  or (b) sale  (other  than  sales  in the  ordinary  course  of
business) of any material  portion of the Collateral,  without the prior express
written consent of Lender.

         10-9. Judgment. Restraint of Business.

         (a) The service of process upon the Lender or any  Participant  seeking
to attach, by trustee,  mesne, or other process,  any of the Borrower's funds on
deposit with, or assets of the Borrower in the possession of, the Lender or such
Participant.

         (b) The entry of any  judgment  against the Borrower in an amount equal
to or in  excess  of  $50,000,  which  judgment  is not  satisfied  (if a  money
judgment) or appealed from (with  execution or similar  process  stayed)  within
fifteen (15) days of its entry.

         (c) The  entry of any  order or the  imposition  of any  other  process
having the force of law,  the effect of which is to restrain in any material way
the conduct by the Borrower of its business in the ordinary course.

         10-10.  Business  Failure.  Any act by,  against,  or  relating  to the
Borrower,  or its property or assets, which act constitutes the application for,
consent to, or sufferance of the  appointment of a receiver,  trustee,  or other
person,  pursuant  to court  action or  otherwise,  over all, or any part of the
Borrower's  property;  the  granting of any trust  mortgage or  execution  of an
assignment  for the benefit of the creditors of the Borrower,  or the occurrence
of any other voluntary or involuntary liquidation or extension of debt agreement
for the  Borrower;  or the  offering by or entering  into by the Borrower of any
composition,  extension,  or  any  other  arrangement  seeking  relief  from  or
extension of the debts of the Borrower,  or the initiation of any other judicial
or non-judicial  proceeding or agreement by, against,  or including the Borrower
which  seeks or intends to  accomplish  a  reorganization  or  arrangement  with
creditors.

         10-11.  Bankruptcy.  The failure by the Borrower to  generally  pay the
debts of the Borrower as they mature; the filing of any complaint,  application,
or  petition  by or  against  the  Borrower  initiating  any matter in which the
Borrower is or may be granted any relief from the debts of the Borrower pursuant
to the  Bankruptcy  Code or any  other  insolvency  statute  or  procedure,  not
dismissed within forty-five (45) days,  provided  however,  Lender shall have no
obligations to make advances  hereunder  prior to dismissal of such matter,  nor
shall  anything  herein be deemed to constitute  Lender's  consent to use of its
Cash Collateral.

         10-12. Insecurity. Intentionally deleted.

         10-13. Default by Guarantor or Related Entity. The occurrence of any of
the  foregoing   Events  of  Default  with  respect  to  any  guarantor  of  the
Liabilities,  or the  occurrence of any of the foregoing  Events of Default with
respect to any parent (if the Borrower is a corporation), subsidiary, or Related
Entity,  as if such  guarantor,  parent,  or Related  Entity were the "Borrower"
described therein.

         10-14.  Indictment - Forfeiture.  The  indictment of, or institution of
any legal process or proceeding against, the Borrower,  any Executive Officer or
any guarantor of the Liabilities under any federal, state, municipal,  and other
civil or criminal statute, rule, regulation,  order, or other requirement having
the force of law where the relief,  penalties,  or remedies  sought or available
include the forfeiture of any property of the Borrower  and/or the imposition of
any  stay or other  order,  the  effect  of which  could be to  restrain  in any
material way the conduct by the Borrower of its business in the ordinary course.

         10-15.   Termination   of  Guaranty.   The   termination  or  attempted
termination of any guaranty by any guarantor of the Liabilities.

         10-16. Challenge to Loan Documents.

         (a) Any  challenge by or on behalf of the Borrower or any  guarantor of
the  Liabilities  to the validity of any Loan Document or the  applicability  or
enforceability of any Loan Document strictly in accordance with the subject Loan
Document's terms or which seeks to void,  avoid,  limit, or otherwise  adversely
affect any security  interest  created by or in any Loan Document or any payment
made pursuant thereto.

         (b) Any  determination by any court or any other judicial or government
authority that any Loan Document is not enforceable  strictly in accordance with
the subject Loan Document's terms or which voids,  avoids,  limits, or otherwise
adversely  affects any  security  interest  created by any Loan  Document or any
payment made pursuant thereto.

         10-17. Executive Management.  The death, disability,  or failure of any
Executive  Officer at any time to exercise that  authority  and discharge  those
management  responsibilities  with respect to the Borrower as are  exercised and
discharged  by such Person at the  execution of this  Agreement,  except if such
Executive  Officer is not replaced to Lender's  reasonable  satisfaction  within
sixty (60) days.

         10-18. Change in Control. Intentionally deleted.

         10-19. Material Adverse Change. If there is a Material Adverse Change.

ARTICLE 11 - RIGHTS AND REMEDIES UPON DEFAULT

         In addition to all of the rights,  remedies,  powers,  privileges,  and
discretions  which the Lender is provided prior to the occurrence of an Event of
Default,  the Lender  shall have the  following  rights  and  remedies  upon the
occurrence  of any Event of Default  and at any time  thereafter.  No stay which
otherwise  might be imposed  pursuant to the Bankruptcy  Code or otherwise shall
stay, limit, prevent, hinder, delay, restrict, or otherwise prevent the Lender's
exercise of any of such rights and remedies.

         11-1.  Rights of  Enforcement.  The Lender shall have all of the rights
and remedies of a secured party upon default under the UCC, in addition to which
the Lender shall have all and each of the following rights and remedies:

         (a) To collect the Receivables Collateral with or without the taking of
possession of any of the Collateral.

         (b) To take possession of all or any portion of the Collateral.

         (c)  To  sell,  lease,  or  otherwise  dispose  of  any  or  all of the
Collateral, in its then condition or following such preparation or processing as
the Lender deems  advisable  and with or without the taking of possession of any
of the Collateral.

         (d) To conduct  one or more going out of business  sales which  include
the sale or other disposition of the Collateral.

         (e)  To  apply  the  Receivables  Collateral  or  the  proceeds  of the
Collateral  towards  (but  not  necessarily  in  complete  satisfaction  of) the
Liabilities.

         (f) To exercise all or any of the rights, remedies, powers, privileges,
and discretions under all or any of the Loan Documents.

         11-2. Sale of Collateral.

         (a) Any sale or other disposition of the Collateral may be at public or
private sale upon such terms and in such manner as the Lender  deems  advisable,
having due regard to  compliance  with any  statute or  regulation  which  might
affect, limit, or apply to the Lender's disposition of the Collateral.

         (b) The Lender,  in the  exercise of the  Lender's  rights and remedies
upon  default,  may  conduct  one or more going out of  business  sales,  in the
Lender's own right or by one or more agents and contractors. Such sale(s) may be
conducted  upon any premises  owned,  leased,  or occupied by the Borrower.  The
Lender and any such agent or contractor,  in conjunction with any such sale, may
augment the  Inventory  with other goods (all of which other goods shall  remain
the sole  property  of the  Lender or such  agent or  contractor).  Any  amounts
realized  from the sale of such  goods  which  constitute  augmentations  to the
Inventory (net of an allocable share of the costs and expenses incurred in their
disposition)  shall  be the  sole  property  of the  Lender  or  such  agent  or
contractor and neither the Borrower nor any Person claiming under or in right of
the Borrower shall have any interest therein.

         (c)  Unless  the  Collateral  is  perishable  or  threatens  to decline
speedily in value, or is of a type customarily  sold on a recognized  market (in
which event the Lender  shall  provide the  Borrower  with such notice as may be
practicable  under the  circumstances),  the Lender  shall give the  Borrower at
least five (5) days prior  written  notice of the date,  time,  and place of any
proposed  public  sale,  and of the date after which any  private  sale or other
disposition of the Collateral may be made. The Borrower agrees that such written
notice  shall  satisfy all  requirements  for notice to the  Borrower  which are
imposed  under the UCC or other  applicable  law with respect to the exercise of
the Lender's rights and remedies upon default.

         (d) The Lender may purchase the Collateral, or any portion of it at any
sale held under this Article.

         (e) The Lender shall apply the proceeds of any exercise of the Lender's
Rights and  Remedies  under this  Article 11  towards  the  Liabilities  in such
manner, and with such frequency, as the Lender determines.

         11-3.  Occupation of Business Location. In connection with the Lender's
exercise  of the  Lender's  rights  under this  Article 11, the Lender may enter
upon,  occupy,  and use any premises owned or occupied by the Borrower,  and may
exclude the Borrower from such  premises or portion  thereof as may have been so
entered upon, occupied, or used by the Lender.  The Lender shall not be required
to remove any of the Collateral  from any such premises upon the Lender's taking
possession thereof,  and may render any Collateral unusable to the Borrower.  In
no event shall the Lender be liable to the  Borrower for use or occupancy by the
Lender of any premises  pursuant to this Article 11, nor for any charge (such as
wages for the Borrower's  employees and utilities)  incurred in connection  with
the Lender's exercise of the Lender's Rights and Remedies.

         11-4.  Grant of Nonexclusive  License.  The Borrower and each member of
the  GTS  Consolidated  Group  hereby  grants  to  the  Lender  a  royalty  free
nonexclusive  irrevocable  license  to use,  apply,  and  affix  any  trademark,
tradename,  logo, or the like in which the Borrower now or hereafter has rights,
such license being with respect to the Lender's exercise of the rights hereunder
including,  without  limitation,  in  connection  with  any  completion  of  the
manufacture of Inventory or sale or other disposition of Inventory.

         11-5.  Assembly of  Collateral.  The Lender may require the Borrower to
assemble the  Collateral  and make it available to the Lender at the  Borrower's
sole risk and expense at a place or places which are  reasonably  convenient  to
both the Lender and Borrower.

         11-6. Rights and Remedies. The rights,  remedies,  powers,  privileges,
and  discretions  of the Lender  hereunder  (herein,  the  "Lender's  Rights and
Remedies") shall be cumulative and not exclusive of any rights or remedies which
it would  otherwise  have.  No delay or omission by the Lender in  exercising or
enforcing  any  of the  Lender's  Rights  and  Remedies  shall  operate  as,  or
constitute, a waiver thereof. No waiver by the Lender of any Event of Default or
of any default under any other  agreement shall operate as a waiver of any other
default hereunder or under any other agreement. No single or partial exercise of
any of the Lender's Rights or Remedies,  and no express or implied  agreement or
transaction  of whatever  nature entered into between the Lender and any person,
at any time, shall preclude the other or further exercise of the Lender's Rights
and Remedies. No waiver by the Lender of any of the Lender's Rights and Remedies
on any one occasion  shall be deemed a waiver on any  subsequent  occasion,  nor
shall it be deemed a continuing  waiver. All of the Lender's Rights and Remedies
and all of the Lender's rights, remedies,  powers,  privileges,  and discretions
under any other agreement or transaction are cumulative,  and not alternative or
exclusive,  and may be exercised by the Lender at such time or times and in such
order of  preference as the Lender in its sole  discretion  may  determine.  The
Lender's  Rights and Remedies may be exercised  without  resort or regard to any
other source of satisfaction of the Liabilities.

ARTICLE 12 - NOTICES

         12-1. Notice Addresses. All notices,  demands, and other communications
made in respect of this Agreement (other than a request for a loan or advance or
other financial  accommodation  under the Revolving Credit) shall be made to the
following  addresses,  each of which may be changed  upon seven (7) days written
notice to all others given by certified mail, return receipt requested:

         If to the Lender:                Paragon Capital LLC
                                          Hillsite Office Building
                                          75 Second Avenue, Suite 400
                                          Needham, Massachusetts 02494
                                          Attention:  Andrew H. Moser, President
                                          Phone: (781) 707-2100
                                          Fax:   (781) 707-2107

         With a copy to:                  Joel B. Rosenthal, Esq.
                                          Shapiro, Israel & Weiner, P.C.
                                          100 North Washington Street
                                          Boston, Massachusetts  02114
                                          Tel: (617) 742-4200
                                          Fax: (617) 742-2355

         If to the Borrower:              Cheryl Taylor
                                          Chief Financial Officer
                                          The Great Train Store Partners, L.P.
                                          14180 Dallas Parkway, Suite 618
                                          Dallas, TX 75240
                                          Tel: (972) 392-1599
                                          Fax: (972) 392-1693
                  and
                                          James Levi, President
                                          The Great Train Store Partners, L.P.
                                          85 Larchmont Avenue
                                          Larchmont, NY  10538
                                          Tel: (914) 834-5500
                                          Fax: (914) 834-3166


         With a copy to:                  Douglas G. Bates, Esq.
                                          Gallop, Johnson & Neuman, L.C.
                                          101 South Hanley Road
                                          Interco Corporate Tower
                                          St. Louis, MO  63105
                                          Tel: (314) 862-1200
                                          Fax: (314) 862-1219

         12-2. Notice Given

         (a) Except as otherwise  specifically provided herein, notices shall be
deemed made and  correspondence  received,  as follows (all times being local to
the place of delivery or receipt):

              (i) By mail:  the sooner of when  actually  received  or three (3)
     days following deposit in the United States mail, postage prepaid.

              (ii) By  recognized overnight  express  delivery:  the Banking Day
     following the day when sent.

              (iii) By hand:  If  delivered on a Banking Day after 9:00 A.M. and
     no later  than  three (3) hours  prior to the close of  customary  business
     hours of the recipient,  when delivered.  Otherwise,  at the opening of the
     then next Banking Day.

              (iv) By  facsimile  transmission  (which  must  include  a  header
     indicating the party sending such  transmission):  If sent on a Banking Day
     after 9:00 A.M.  and no later  than  Three (3) hours  prior to the close of
     customary  business hours of the recipient,  one (1) hour after being sent.
     Otherwise, at the opening of the then next Banking Day.

         (b)  Rejection or refusal to accept  delivery and  inability to deliver
because  of a changed  address or  facsimile  number for which no due notice was
given shall each be deemed receipt of the notice sent.

ARTICLE 13 - TERM

         This  Agreement  is, and is intended to be, a continuing  agreement and
shall remain in full force and effect for an initial term ending on the Maturity
Date, and thereafter for successive  twelve-month periods, each beginning on the
1st day of April  (commencing 2004) of each year and ending on March 31st of the
following year (each such  twelve-month  period is hereinafter  referred to as a
"renewal  term");  provided,  however,  that  either  party may  terminate  this
Agreement  as of the end of the initial term or any  subsequent  renewal term by
giving the other party  notice to terminate in writing at least ninety (90) days
prior to the end of any such  period  whereupon  at the end of such  period  all
Liabilities  shall be due and payable in full without  presentation,  demand, or
further notice of any kind, whether or not all or any part of the Liabilities is
otherwise due and payable  pursuant to the  agreement or  instrument  evidencing
same.  Lender may terminate this Agreement  immediately  and without notice upon
the occurrence of an Event of Default. Notwithstanding the foregoing or anything
in this Agreement or elsewhere to the contrary, the security interest,  Lender's
rights  and  remedies  hereunder  and  Borrower's  obligations  and  liabilities
hereunder  shall survive any  termination  of this Agreement and shall remain in
full force and effect until all of the Liabilities outstanding, or contracted or
committed for (whether or not outstanding), before the receipt of such notice by
Lender,  and any  extensions or renewals  thereof  (whether made before or after
receipt of such  notice),  together with  interest  accruing  thereon after such
notice,  shall be finally and irrevocably  paid in full. No Collateral  shall be
released or  financing  statement  terminated  until such final and  irrevocable
payment in full of the Liabilities, as described in the preceding sentence.

         Upon the  termination of Revolving  Credit,  the Borrower shall pay the
Lender  (whether or not then due),  in  immediately  available  funds,  all then
Liabilities  including,  without  limitation:  the  entire  balance  of the Loan
Account;  any  then  remaining  installments  of the  Commitment  Fee;  any then
remaining  balance of the Annual Facility Fee; Loan Maintenance Fee; any accrued
and unpaid Unused Line Fee; any Prepayment  Premium and all  unreimbursed  costs
and expenses of the Lender for which the Borrower is responsible, and shall make
such   arrangements   concerning  any  L/C's  then  outstanding  are  reasonably
satisfactory  to  the  Lender.  Until  such  payment,  all  provisions  of  this
Agreement,  other than those contained in Article 1 which place an obligation on
the Lender to make any loans or advances or to provide financial  accommodations
under the Revolving  Credit or otherwise,  shall remain in full force and effect
until all Liabilities shall have been paid in full. The release by the Lender of
the security  interests granted the Lender by the Borrower hereunder may be upon
such conditions and indemnifications as the Lender may require.

         13-3. Prepayment Premium

         (a)  If  Borrower  pays  in  full  all  or  substantially  all  of  the
Liabilities  prior  to the end of the  initial  term of this  Agreement  (or any
renewal term),  other than temporarily  from funds  internally  generated in the
ordinary  course of  business  or other than from funds  generated  by an Equity
Offering,  at the time of such  payment  Borrower  shall  also  pay to  Lender a
prepayment  premium in an amount  equal to: (i) three (3%) percent of the Credit
Limit, if paid during the first year after the date of this Agreement,  (ii) two
(2%) percent of the Credit  Limit,  if prepaid  during the second year after the
date of this  Agreement,  (iii) one (1%) percent of the Credit Limit, if prepaid
after  the  second  anniversary  of this  Agreement,  and one half of one  (.5%)
percent if prepaid thereafter.  Any tender of payment in full of the Liabilities
following an acceleration  by Lender of the  Liabilities  pursuant to Article 10
hereof,  shall not be for  purposes of this  section  deemed to be a  prepayment
requiring Borrower to pay the aforementioned prepayment premium

         (b)  If  Borrower  pays  in  full  all  or  substantially  all  of  the
Liabilities  prior  to the end of the  initial  term of this  Agreement  (or any
renewal term),  from funds generated by an Equity Offering,  at the time of such
payment  Borrower  shall pay to Lender  only a  prepayment  premium in an amount
limited to One Hundred Thousand ($100,000) Dollars.

         (c) Such  prepayment  premium  shall be paid to  Lender  as  liquidated
damages for the loss of the bargain by Lender and not as a penalty.

ARTICLE 14 - GENERAL

         The  Lender  has no  duty as to the  collection  or  protection  of the
Collateral  beyond the safe custody of such of the  Collateral  as may come into
the  possession of the Lender and shall have no duty as to the  preservation  of
rights against prior parties or any other rights pertaining thereto.  The Lender
may  include  reference  to the  Borrower  (and  may  utilize  any logo or other
distinctive  symbol  associated  with  the  Borrower)  in  connection  with  any
advertising, promotion, or marketing undertaken by the Lender.

         This  Agreement  shall be binding upon the Borrower and the  Borrower's
representatives,  successors,  and assigns and shall enure to the benefit of the
Lender and the Lender's successors and assigns provided,  however, no trustee or
other  fiduciary  appointed  with respect to the Borrower  shall have any rights
hereunder.  In the event that the Lender  assigns or transfers  its rights under
this Agreement,  the assignee shall thereupon  succeed to and become vested with
all  rights,  powers,  privileges,  and duties of the Lender  hereunder  and the
Lender  shall   thereupon  be  discharged  and  relieved  from  its  duties  and
obligations hereunder.

         Any  determination   that  any  provision  of  this  Agreement  or  any
application thereof is invalid,  illegal, or unenforceable in any respect in any
instance  shall not affect the validity,  legality,  or  enforceability  of such
provision in any other instance, or the validity, legality, or enforceability of
any other provision of this Agreement.

         14-4. Amendments. Course of Dealing

         (a)  This  Agreement  and the  other  Loan  Documents  incorporate  all
discussions  and  negotiations  between  the  Borrower,  each  member of the GTS
Consolidated  Group and the Lender,  either  express or implied,  concerning the
matters  included herein and in such other  instruments,  any custom,  usage, or
course  of  dealings  to the  contrary  notwithstanding.  No  such  discussions,
negotiations,  custom,  usage,  or course of dealings  shall limit,  modify,  or
otherwise affect the provisions thereof. No failure by the Lender to give notice
to the Borrower or any member of the GTS Consolidated Group of the Borrower's or
any member of the GTS  Consolidated  Group's having failed to observe and comply
with any warranty or covenant  included in any Loan Document shall  constitute a
waiver of such  warranty  or  covenant  or the  amendment  of the  subject  Loan
Document.  No change made by the Lender in the manner by which  Availability  is
determined  shall obligate the Lender to continue to determine  Availability  in
that manner.  

         (b) The Borrower may undertake any action otherwise  prohibited hereby,
and may omit to take any action  otherwise  required  hereby,  upon and with the
express  prior  written  consent  of  the  Lender.  No  consent,   modification,
amendment,  or waiver of any provision of any Loan  Document  shall be effective
unless  executed in writing by or on behalf of the party to be charged with such
modification,  amendment,  or waiver (and if such party is the Lender, then by a
duly  authorized  officer  thereof).  Any  modification,  amendment,  or  waiver
provided  by the  Lender  shall  be in  reliance  upon all  representations  and
warranties  theretofore  made to the Lender by or on behalf of the Borrower (and
any guarantor,  endorser,  or surety of the Liabilities) and consequently may be
rescinded in the event that any of such  representations  or warranties  was not
true and complete in all material respects when given.

         In connection  with all powers of attorney  included in this Agreement,
the Borrower  hereby  grants unto the Lender full power to do any and all things
necessary or appropriate in connection with the exercise of such powers as fully
and  effectually  as the Borrower  might or could do, hereby  ratifying all that
said attorney shall do or cause to be done by virtue of this Agreement. No power
of attorney set forth in this  Agreement  shall be affected by any disability or
incapacity  suffered by the Borrower and each shall survive the same. All powers
conferred  upon the Lender by this  Agreement,  being  coupled with an interest,
shall be irrevocable until this Agreement is terminated by a written  instrument
executed by a duly authorized officer of the Lender.

         The proceeds of any collection, sale, or disposition of the Collateral,
or of any other  payments  received  hereunder,  shall be  applied  towards  the
Liabilities  in such  order and  manner  as the  Lender  determines  in its sole
discretion.  The  Borrower  shall  remain  liable for any  deficiency  remaining
following such application.

         The  Borrower  shall pay on  demand  all  Costs of  Collection  and all
reasonable expenses of the Lender in connection with the preparation, execution,
and  delivery of this  Agreement  and of any other Loan  Documents,  whether now
existing or hereafter  arising,  and all other reasonable  expenses which may be
incurred  by the Lender in  monitoring  compliance  with this  Agreement  and in
preparing or amending this Agreement and all other agreements,  instruments, and
documents   related  thereto,   or  otherwise   incurred  with  respect  to  the
Liabilities,  including,  without limiting the generality of the foregoing,  any
counsel fees or expenses  incurred in any bankruptcy or insolvency  proceedings,
provided however,  Lender's legal fees for the preparation of this agreement and
all related  documents  and filings  shall not exceed  Seventeen  Thousand  Five
Hundred ($17,500) Dollars.  The Borrower  specifically  authorizes the Lender to
pay all such fees and expenses and in the Lender's discretion,  to add such fees
and expenses to the Loan  Account.  Borrower  shall be  obligated,  from time to
time, to pay Lender's fees,  including  reasonable  attorneys' fees and expenses
for the preparation, negotiation, amendment and interpretation of this Agreement
and related documents.

         This Agreement and all documents which relate thereto,  which have been
or may be  hereinafter  furnished  the Lender may be reproduced by the Lender by
any photographic, microfilm, xerographic, digital imaging, or other process, and
the Lender may destroy any document so reproduced.  Any such reproduction  shall
be  admissible   in  evidence  as  the  original   itself  in  any  judicial  or
administrative  proceeding  (whether  or not the  original is in  existence  and
whether or not such  reproduction  was made in the regular  course of business).
Any facsimile  which bears proof of  transmission  shall be binding on the party
which or on whose behalf such  transmission  was initiated and likewise shall be
so  admissible  in  evidence  as if the  original  of such  facsimile  had  been
delivered to the party which or on whose behalf such transmission was received.

         This  Agreement  and all rights and  obligations  hereunder,  including
matters of construction,  validity,  and  performance,  shall be governed by the
laws of the Commonwealth of Massachusetts.

         14-10. Consent to Jurisdiction

         (a) The Borrower and each member of the GTS  Consolidated  Group agrees
that any legal action,  proceeding,  case, or  controversy  against the Borrower
with  respect  to any Loan  Document  may be brought  in the  Superior  Court of
Middlesex County, Massachusetts or in the United States District Court, District
of Massachusetts,  sitting in Boston, Massachusetts,  as the Lender may elect in
the Lender's sole discretion.  By execution and delivery of this Agreement,  the
Borrower,  for  itself and in respect of its  property,  accepts,  submits,  and
consents  generally and  unconditionally,  to the  jurisdiction of the aforesaid
courts.

         (b) Nothing  herein shall affect the right of the Lender to bring legal
actions or proceedings in any other competent jurisdiction.

         (c) The Borrower and each member of the GTS  Consolidated  Group agrees
that any action  commenced by the Borrower  asserting any claim or  counterclaim
arising  under or in connection  with this  Agreement or any other Loan Document
shall be brought solely in the Superior Court of Middlesex County, Massachusetts
or in the United States District Court,  District of  Massachusetts,  sitting in
Boston,  Massachusetts,  and that such Courts shall have exclusive  jurisdiction
with respect to any such action.

         The  Borrower  shall  indemnify,  defend,  and hold the  Lender and any
employee,  officer,  or agent of the  Lender  (each,  an  "Indemnified  Person")
harmless of and from any claim  brought or  threatened  against any  Indemnified
Person by the  Borrower,  any guarantor or endorser of the  Liabilities,  or any
other  Person  (as  well as from  attorneys'  reasonable  fees and  expenses  in
connection  therewith) on account of the  relationship of the Borrower or of any
guarantor or endorser of the Liabilities  (each of which claims may be defended,
compromised,  settled,  or pursued by the Indemnified Person with counsel of the
Lender's selection,  but at the expense of the Borrower) other than any claim as
to which a final  determination  is made in a judicial  proceeding (in which the
Lender and any other  Indemnified  Person has had an  opportunity  to be heard),
which  determination  includes a specific  finding that the  Indemnified  Person
seeking indemnification had acted in a grossly negligent manner or in actual bad
faith. This indemnification  shall survive payment of the Liabilities and/or any
termination,  release,  or  discharge  executed  by the  Lender  in favor of the
Borrower.

         Any and all  deposits  or other sums at any time  credited by or due to
the undersigned from the Lender or from any participant (a  "Participant")  with
the Lender in the credit facility contemplated hereby and any cash,  securities,
instruments or other property of the undersigned in the possession of the Lender
or any  Participant,  whether for  safekeeping  or otherwise  (regardless of the
reason such Person had received the same) shall at all times constitute security
for all  Liabilities  and for any and all  obligations of the undersigned to the
Lender  and  any  Participant,  and  may be  applied  or  set  off  against  the
Liabilities  and against such  obligations at any time,  whether or not such are
then due and whether or not other  collateral is then available to the Lender or
any Participant.

         Regardless  of any  provision  of any Loan  Document,  the Lender shall
never be  entitled  to  contract  for,  charge,  receive,  collect,  or apply as
interest on any  Liability,  any amount in excess of the maximum rate imposed by
applicable  law.  Any payment  which is made which,  if treated as interest on a
Liability would result in such  interest's  exceeding such maximum rate shall be
held, to the extent of such excess, as additional collateral for the Liabilities
as if such excess were "Collateral."

         It is the  intention  of the  parties  hereto to comply  strictly  with
applicable usury laws, if any;  accordingly,  notwithstanding  any provisions to
the contrary in this  Agreement or any other Loan  Documents,  in no event shall
this  Agreement or such Loan  Document  require or permit the  payment,  taking,
reserving,  receiving,  collecting or charging of any sums constituting interest
under applicable laws which exceed the maximum amount permitted by such laws. If
any such excess interest is called for,  contracted for,  charged,  paid, taken,
reserved,  collected or received in connection  with the  Liabilities  or in any
communication by Lender or any other person to the Borrower or any other person,
or in the event all or part of the  principal  of the  Liabilities  or  interest
thereon shall be prepaid or accelerated, so that under any of such circumstances
or under any other  circumstance  whatsoever  the amount of interest  contracted
for, charged, taken, collected, reserved, or received on the amount of principal
actually  outstanding  from time to time under this  Agreement  shall exceed the
maximum amount of interest  permitted by applicable  usury laws, if any, then in
any such event it is agreed as follows:  (i) the  provisions  of this  paragraph
shall  govern and  control,  (ii)  neither the  Borrower nor any other person or
entity now or  hereafter  liable for the  payment  of the  Liabilities  shall be
obligated to pay the amount of such  interest to the extent such  interest is in
excess of the maximum amount of interest  permitted by applicable usury laws, if
any,  (iii) any such excess which is or has been received  notwithstanding  this
paragraph shall be credited against the then unpaid principal balance hereof or,
if the Liabilities  have been or would be paid in full by such credit,  refunded
to the Borrower,  and (iv) the  provisions of this  Agreement and the other Loan
Documents,  and any  communication to the Borrower,  shall immediately be deemed
reformed and such excess  interest  reduced,  without the necessity of executing
any other document,  to the maximum lawful rate allowed under applicable laws as
now or hereafter  construed  by courts  having  jurisdiction  hereof or thereof.
Without  limiting  the  foregoing,  all  calculations  of the  rate of  interest
contracted for, charged, taken,  collected,  reserved, or received in connection
herewith which are made for the purpose of determining whether such rate exceeds
the maximum lawful rate shall be made to the extent permitted by applicable laws
by amortizing, prorating, allocating and spreading during the period of the full
term of the  Liabilities,  including  all  prior  and  subsequent  renewals  and
extensions,  all interest at any time contracted for, charged, taken, collected,
reserved  or  received.  The  terms  of this  paragraph  shall be  deemed  to be
incorporated  in  every  Loan  Document  and   communication   relating  to  the
Liabilities.

         14-15. Waivers

         (a) The Borrower (and all  guarantors,  endorsers,  and sureties of the
Liabilities)  make each of the  waivers  included  in Section  14-15(b),  below,
knowingly,  voluntarily, and intentionally,  and understands that the Lender, in
entering into the financial  arrangements  contemplated  hereby and in providing
loans and other financial  accommodations  to or for the account of the Borrower
as provided herein, whether not or in the future, is relying on such waivers.

         (b) THE  BORROWER,  AND  EACH  SUCH  GUARANTOR,  ENDORSER,  AND  SURETY
RESPECTIVELY WAIVES THE FOLLOWING.

              (i) Except as otherwise  specifically  required in this Agreement,
     notice of non-payment, demand, presentment, protest and all forms of demand
     and notice, both with respect to the Liabilities and the Collateral.

              (ii) Except as otherwise specifically  required in this Agreement,
     the right to notice and/or hearing prior to the Lender's  exercising of the
     Lender's rights upon default.

              (iii) THE RIGHT TO A JURY IN ANY TRIAL OF ANY CASE OR  CONTROVERSY
     IN WHICH THE LENDER IS OR BECOMES A PARTY (WHETHER SUCH CASE OR CONTROVERSY
     IS INITIATED BY OR AGAINST THE LENDER OR IN WHICH THE LENDER IS JOINED AS A
     PARTY LITIGANT),  WHICH CASE OR CONTROVERSY  ARISES OUT OF OR IS IN RESPECT
     OF, ANY  RELATIONSHIP  AMONGST OR BETWEEN THE  BORROWER OR ANY OTHER PERSON
     AND THE LENDER (AND THE LENDER  LIKEWISE  WAIVES THE RIGHT TO A JURY IN ANY
     TRIAL OF ANY SUCH CASE OR CONTROVERSY).

              (iv) The  benefits  or  availability  of  any  stay,   limitation,
     hindrance,  delay,  or  restriction  (including,  without  limitation,  any
     automatic stay which otherwise might be imposed  pursuant to Section 362 of
     the Bankruptcy Code) with respect to any action which the Lender may or may
     become entitled to take hereunder.

              (v) Any defense, counterclaim, set-off, recoupment, or other basis
     on which the amount of any Liability, as stated on the books and records of
     the  Lender,  could be  reduced or  claimed  to be paid  otherwise  than in
     accordance with the tenor of and written terms of such Liability.

              (vi) Any claim to consequential, special, or punitive damages.

         This Agreement and the terms hereof are  confidential,  and neither the
contents  of this  Agreement  or the details of this  Agreement  may be shown or
disclosed by the Borrower to any bank,  finance  company or other lender without
the prior written consent of the Lender, subject to disclosure obligations under
Federal Securities Laws.

         Lender may, at Lender's discretion and expense,  publicize or otherwise
advertise by so-called  "tombstone"  advertising  or otherwise  Lender's and any
Participant's financing transaction with the Borrower.

         Borrower  acknowledges  notice that Lender is affiliated  with The Ozer
Group, LLC ("Ozer") and Ozer Valuation Services, Inc. ("Ozer Valuation").  Ozer,
Ozer Valuation,  and other entities related to Lender may, from time to time act
as a merchant  consultant  or provide  other  services to Lender with respect to
Borrower.

         Borrower authorized Lender to (provided, however, Lender shall incur no
liability for the failure to) respond to credit inquiries concerning Borrower in
accordance  with  Lender's  normal  and  customary  practices.  Borrower  hereby
indemnifies and holds Lender harmless for any action taken by Lender in reliance
upon the foregoing authorization.

         Executed as a sealed instrument this _____ day of___________ 1999.


                                  THE GREAT TRAIN STORE PARTNERS, L.P.
                                  (BORROWER)
                                  BY GTS PARTNER, INC., Its General Partner


                                  By:______________________________________
                                      Cheryl A. Taylor
                                      Its: Vice President


                                  THE GREAT TRAIN STORE COMPANY


                                  By:______________________________________
                                      Cheryl A. Taylor
                                      Its: Vice President


                                  GTS PARTNER, INC.


                                  By:______________________________________
                                      Cheryl A. Taylor
                                      Its: Vice President


                                  GTS LIMITED PARTNER, INC.


                                   By:______________________________________
                                       Cheryl A. Taylor
                                       Its: Vice President


                                   PARAGON CAPITAL LLC
                                   (LENDER)

                                   By:______________________________________
                                   Print Name:_______________________________
                                   Title:____________________________________

<PAGE>


                                    EXHIBIT 3

         "Acceptable  Inventory":  Such  of the  Borrower's  Inventory,  at such
locations,  and of such types,  character,  qualities  and  quantities,  (net of
Inventory Reserves) as the Lender in its reasonable discretion from time to time
determines to be acceptable for borrowing, as to which Inventory, the Lender has
a  perfected  security  interest  which is prior and  superior  to all  security
interests, claims, and Encumbrances.

         "Account Debtor": Has the meaning given that term in the UCC.

         "Accounts  Receivable"  include,  without  limitation,   "accounts"  as
defined in the UCC.

         "ACH": Automated clearing house.

         "Advance  Rates":  Means the  percentage(s)  of the Cost of  Acceptable
Inventory  or Net  Retail  Liquidation  Value  used to  calculate  the  Standard
Inventory Advances and Special Purchase Advances under the Borrowing Base.

         "Affiliate":  With respect to any two Persons,  a relationship in which
(a) one holds,  directly or indirectly,  not less than twenty-five (25%) percent
of the capital stock,  beneficial  interests,  partnership  interests,  or other
equity interests of the other; or (b) one has,  directly or indirectly,  Control
of the other; or (c) not less than twenty-five (25%) percent of their respective
ownership is directly or indirectly held by the same third Person.

         "Annual Facility Fee": Is defined in Section 1-9(a).

         "Availability":  Means that amount  available for loans and advances as
calculated  by the Lender  based upon the  lending  formula set forth in Section
1-1(b).

         "Availability Reserves":  Such reserves as the Lender from time to time
determines in the Lender's reasonable discretion as being appropriate to reflect
the impediments to the Lender's ability to realize upon the Collateral.  Without
limiting the generality of the foregoing, Availability Reserves may include (but
are not limited to) reserves based on the following:

              (a) Rent (based upon past due rent and/or accrued rent liabilities
     whether or not Landlord's Waivers,  executed by landlords acceptable to the
     Lender, have been received by Lender ).

              (b) In store customer credits and gift certificates.

              (c) Payables  (based upon payables  which are past due pursuant to
     historical practices).

              (d) Frequent Shopper Programs.

              (e) Layaway and Customer Deposits.

              (f) Taxes and other governmental charges,  including,  ad valorem,
     personal  property,  and  other  taxes  which  may have  priority  over the
     security interests of the Lender in the Collateral.

              (g) Held or post-dated checks.

         "Banking Day": Any day other than (a) a Saturday,  Sunday;  (b) any day
on which banks in Boston,  Massachusetts  generally  are not open to the general
public for the purpose of conducting  commercial banking business;  or (c) a day
on which the Lender is not open to the general public to conduct business.

         "Bankruptcy Code": Title 11, U.S.C., as amended from time to time.

         "Base":  The Base  Rate  announced  from time to time by  Norwest  Bank
Minnesota,  National  Association  (or any successor in interest to Norwest Bank
Minnesota,  National  Association).  In the  event  that  said bank (or any such
successor)  ceases to announce  such a rate,  "Base" shall refer to that rate or
index  announced  or published  from time to time as the Lender,  in good faith,
designates as the functional  equivalent to said Base Rate. Any change in "Base"
shall be effective,  for purposes of the  calculation of interest due hereunder,
when such change is made effective  generally by the bank on whose rate or index
"Base" is being set.

         "Basis  Point(s)":  An  amount  which is equal to  1/100th  of one (1%)
percent. For example, one and one-half (1.5%) percent equals 150 basis points.

         "Borrower": Is defined in the Preamble.

         "Borrowing  Base":  Means  amounts  equal to the  lesser of the (a) the
Credit Limit and (b) the aggregate of Standard  Inventory  Advances plus Special
Purchase  Advances minus (i) the then unpaid balance of the Loan Account,  minus
(ii) the then aggregate of such Reserves as may have been established by Lender,
and minus (iii) one hundred (100%) percent of the then outstanding Stated Amount
of all standing  L/C's,  and plus a percentage  of the then  outstanding  stated
amount  of all  documentary  L/C's  equal  to the  difference  between  the then
applicable  Advance Rate for Standard  Inventory Advances and one hundred (100%)
percent.

         "Business Plan": The Borrower's business plan annexed hereto as EXHIBIT
9-12(b) and any  revision,  amendment,  or update of such business plan to which
the Lender has provided its written sign-off.

         "Capital  Expenditures":  The expenditure of funds or the incurrence of
liabilities which may be capitalized in accordance with GAAP.

         "Capital Lease":  Any lease which may be capitalized in accordance with
GAAP.

         "Central Account": Defined in Section 7-3.

         "Chattel Paper": Has the meaning given that term in the UCC.

         "Collateral": Is defined in Section 2-1.

         "Concentration Account": Is defined in Section 7-3.

         "Control":  The  direct  or  indirect  power to  direct  or  cause  the
direction of the  management  and policies of another  Person,  whether  through
ownership of voting securities,  by contract, or otherwise.  Included among such
powers, with respect to a corporation,  are power to cause any of following: (a)
the  election  of a majority  of its Board of  Directors;  (b) the  issuance  of
additional  shares of its common  stock;  (c) the  issuance and  designation  of
rights and shares of its  preferred  stock (if any);  (d) the  distribution  and
timing of dividends; (e) the award of performance bonuses to its management; (f)
the  termination or severance of officers or key  employees;  and (g) all or any
similar matters.

         "Cost":  The calculated cost of purchases,  as determined from invoices
received by the Borrower, the Borrower's Purchase Journal or Stock Ledger, based
upon the Borrower's accounting  practices,  known to the Lender, which practices
are in effect on the date on which this Agreement was executed.  "Cost" does not
include any inventory  capitalization  costs inclusive of  advertising,  but may
include other charges used in the Borrower's determination of cost of goods sold
and bringing goods to market, all within Lender's  reasonable  discretion and in
accordance with GAAP.

         "Cost  Factor":  The result of 1 minus the Borrower's  then  cumulative
markup percent derived from the Borrower's  purchase journal on a rolling twelve
(12) month basis.

         "Costs of  Collection"  includes,  without  limitation,  all attorneys'
reasonable fees and reasonable  out-of-pocket  expenses incurred by the Lender's
attorneys, and all reasonable costs incurred by the Lender in the administration
of the Liabilities  and/or the Loan Documents,  including,  without  limitation,
reasonable  costs and expenses  associated  with travel on behalf of the Lender,
which costs and expenses are directly or indirectly  related to or in respect of
the Lender's:  administration  and management of the  Liabilities;  negotiation,
documentation,  and  amendment  of any Loan  Document;  or efforts to  preserve,
protect,  collect,  or  enforce  the  Collateral,  the  Liabilities,  and/or the
Lender's  Rights and  Remedies  and/or any of the  Lender's  rights and remedies
against or in respect of any  guarantor or other person liable in respect of the
Liabilities (whether or not suit is instituted in connection with such efforts).
The Costs of Collection  are  Liabilities,  and at the Lender's  option may bear
interest  at the  highest  post-default  rate  which the  Lender  may charge the
Borrower  hereunder  as if such had been lent,  advanced,  and  credited  by the
Lender to, or for the benefit of, the Borrower.

         "Credit Card  Processor":  Means any Person which acts as a credit card
clearinghouse or processor of credit card payments accepted by Borrower.

         "Credit Limit": Means Ten Million ($10,000,000) Dollars.

         "DDA": Any checking or other demand daily depository account maintained
by the Borrower.

         "Duly  Authorized  Person":  Means  any  individual  authorized  by the
Borrower to request  loans or  financial  accommodations  and/or sign reports to
Lender.

         "EBITDA":  Means the  Borrower's  earnings from  continuing  operations
(excluding  extraordinary  items),  before  interest,  taxes,  depreciation  and
amortization, each as determined in accordance with GAAP.

         "Effective  Advance Rate": Means an Advance Rate calculated by dividing
the amount of the then total  balance of the Loan Account by the then total Cost
of Acceptable Inventory.

         "Employee Benefit Plan": As defined in ERISA.

         "Encumbrance": Each of the following:

              (a) security  interest,  mortgage,  pledge,  hypothecation,  lien,
     attachment,  or charge of any kind  (including any agreement to give any of
     the foregoing); the interest of a lessor under a Capital Lease; conditional
     sale or other title  retention  agreement;  sale of accounts  receivable or
     chattel  paper;  or other  arrangement  pursuant  to which  any  Person  is
     entitled to any  preference  or priority  with  respect to the  property or
     assets of another  Person or the income or profits of such other  Person or
     which constitutes an interest in property to secure an obligation;  each of
     the foregoing whether  consensual or non-consensual  and whether arising by
     way of agreement, operation of law, legal process or otherwise.

              (b)  The  filing  of any  financing  statement  under  the  UCC or
     comparable law of any jurisdiction.

         "End Date": The date upon which both (a) all Liabilities have been paid
in full and (b) all  obligations of the Lender to make loans and advances and to
provide other financial accommodations to the Borrower hereunder shall have been
irrevocably terminated.

         "Environmental  Laws":  (a)  Any  and  all  federal,  state,  local  or
municipal laws, rules, orders, regulations, statutes, ordinances, codes, decrees
or  requirements  which  regulates  or relates  to, or imposes  any  standard of
conduct or  liability  on account of or in respect to  environmental  protection
matters,  including,  without  limitation,  Hazardous  Materials,  as is  now or
hereafter  in effect;  and (b) the common law  relating  to damage to Persons or
property from Hazardous Materials.

         "Equity  Offering":  Means an  offering  of  securities  issued  by the
Borrower in accordance  with a registration or an exemption under the applicable
United States Securities laws and applicable State Securities Laws

         "ERISA": The Employee Retirement Security Act of 1974, as amended.

         "ERISA  Affiliate":  Any Person which is under common  control with the
Borrower within the meaning of Section 4001 of ERISA or is part of a group which
includes  the  Borrower  and which would be treated as a single  employer  under
Section 414 of the Internal Revenue Code of 1986, as amended.

         "Events of Default": Is defined in Article 10.

         "Executive  Agreement":  Any agreement or understanding (whether or not
written) to which the Borrower is a party or by which the Borrower may be bound,
which agreement or understanding relates to Executive Pay.

         "Executive Officer": James Levi

         "Executive  Pay":  All salary,  bonuses,  and other  value  directly or
indirectly provided by or on behalf of the Borrower to or for the benefit of any
Executive  Officer or any Affiliate,  spouse,  parent, or child of any Executive
Officer.

         "Funding Account": Is defined in Section 7-3.

         "GAAP":  Principles  which are  consistent  with those  promulgated  or
adopted by the Financial  Accounting  Standards Board and its  predecessors  (or
successors)  in effect and  applicable to that  accounting  period in respect of
which reference to GAAP is being made.

         "General   Intangibles":   Includes,   without   limitation,   "general
intangibles"  as defined in the UCC; and also all:  rights to payment for credit
extended;  deposits;  amounts due to the Borrower;  credit memoranda in favor of
the Borrower; warranty claims; tax refunds and abatements; insurance refunds and
premium  rebates;  all  Investment  Property  and  all  means  and  vehicles  of
investment or hedging,  including,  without limitation,  options,  warrants, and
futures contracts;  records;  customer lists; mailing lists;  telephone numbers;
goodwill;  causes of action;  judgments;  payments under any settlement or other
agreement;  literary rights;  rights to performance;  royalties;  license and/or
franchise fees; rights of admission;  licenses;  franchises; license agreements,
including all rights of the Borrower to enforce same;  permits,  certificates of
convenience  and  necessity,  and  similar  rights  granted by any  governmental
authority; patents, patent applications, patents pending, and other intellectual
property; Internet addresses and domain names; developmental ideas and concepts;
proprietary processes;  blueprints, drawings, designs, diagrams, plans, reports,
and charts;  catalogs;  manuals;  technical  data;  computer  software  programs
(including the source and object codes  therefor),  computer  records,  computer
software,  rights of access to computer record service  bureaus,  service bureau
computer contracts,  and computer data; tapes, disks,  semi-conductors chips and
printouts; trade secrets rights, copyrights, mask work rights and interests, and
derivative works and interests; user, technical reference, and other manuals and
materials;  trade names,  trademarks,  service marks, and all good will relating
thereto;  applications for registration of the foregoing;  and all other general
intangible  property  of the  Borrower in the nature of  intellectual  property;
proposals;  cost estimates, and reproductions on paper, or otherwise, of any and
all concepts or ideas, and any matter related to, or connected with, the design,
development,  manufacture,  sale,  marketing,  leasing,  or  use  of  any or all
property  produced,  sold,  or leased,  by the  Borrower  or credit  extended or
services performed, by the Borrower, whether intended for an individual customer
or the general  business of the Borrower,  or used or useful in connection  with
research by the Borrower.

         "Gross Margin": With respect to the subject accounting period for which
being calculated,  the following  (determined in accordance with the cost method
of accounting):

                        Sales (Minus) Cost of Goods Sold
                                      Sales

         "Hazardous  Materials":  Any (a) hazardous materials,  hazardous waste,
hazardous  or toxic  substances,  petroleum  products,  which  (as to any of the
foregoing)  are defined or  regulated  as a  hazardous  material in or under any
Environmental Law and (b) oil in any physical state.

         "Indebtedness":  All  indebtedness and obligations of or assumed by any
Person on account of or in respect to any of the following:

              (a) In respect of money borrowed (including any indebtedness which
     is  non-recourse  to the  credit of such  Person but which is secured by an
     Encumbrance  on any asset of such  Person)  whether or not  evidenced  by a
     promissory note, bond, debenture or other written obligation to pay money.

              (b) For the  payment of the  purchase  price of goods or  services
     deferred  for more than thirty (30) days  beyond then  current  trade terms
     provided to such person by the supplier of such goods or services.

              (c)  In  connection  with  any  letter  of  credit  or  acceptance
     transaction (including,  without limitation, the face amount of all letters
     of  credit  and  acceptances  issued  for the  account  of such  Person  or
     reimbursement on account of which such Person would be obligated).

              (d) In connection with the sale or discount of accounts receivable
     or chattel paper of such Person.

              (e) On account of deposits or advances.

              (f) As lessee under Capital Leases.

         "Indebtedness" of any Person shall also include:

              (a)  Indebtedness of others secured by an Encumbrance on any asset
     of such Person, whether or not such Indebtedness is assumed by such Person.

              (b) Any guaranty,  endorsement,  suretyship  or other  undertaking
     pursuant to which that Person may be liable on account of any obligation of
     any third party.

              (c) The  Indebtedness  of a partnership  or joint venture in which
     such Person is a general partner or joint venturer.

         "Indemnified Person": Is defined in Section 14-11.

         "Inventory":  Includes,  without limitation,  "inventory" as defined in
the Uniform Commercial Code and including all goods, merchandise, raw materials,
goods and work in process,  finished goods, and other tangible personal property
now owned or hereafter acquired and held for sale or lease or furnished or to be
furnished under contracts of service or used or consumed in Borrower's business.

         "Inventory Reserves":  Such reserves as may be established from time to
time by the Lender in the  Lender's  reasonable  discretion  with respect to the
determination  of the  saleability,  at retail,  of the Acceptable  Inventory or
which reflect such other factors as affect the current Retail or market value of
the  Acceptable  Inventory.  Without  limiting the  generality of the foregoing,
Inventory  Reserves may include  (but are not limited to) reserves  based on the
following:

              (a) Obsolescence (determined based upon Inventory on hand beyond a
     given number of days).

              (b) Seasonality.

              (c) Shrinkage.

              (d) Imbalance.

              (e) Change in Inventory character, composition or mix.

              (f) Markdowns (both permanent and point of sale).

              (g)  Retail  markons  or markups  inconsistent  with prior  period
     practice and performance;  current business plans; or advertising  calendar
     and planned advertising events.

         "Investment  Property":  Has the meaning given that term in the Uniform
Commercial Code.

         "Issuer": The issuer of any L/C.

         "Knowledge":  Means  actual  knowledge  of the  Executive  Officers and
Borrower's senior level management employees after diligent inquiry.

         "L/C":  Any letter of credit,  the issuance of which is procured by the
Lender for the account of the  Borrower  and any  acceptance  made on account of
such letter.

         "Landlord  Lien  State":  Any state or other  jurisdiction  under whose
statutory  or common law the rights of a landlord  in assets of that  landlord's
tenant,  for unpaid rent, may be senior to a perfected security interest in such
assets.

         "Lease":  Any  lease  or other  agreement,  no  matter  how  styled  or
structured, which the Borrower is entitled to the use or occupancy of any space.

         "Leasehold  Interests":  Shall mean the Borrower's  leasehold estate or
interest  in each of the  properties  at or upon  which  the  Borrower  conducts
business,  offers any Inventory  for sale,  or maintains any of the  Collateral,
whether or not for retail sale,  together with Borrower's interest in any of the
improvements  and  fixtures  located  upon  or  appurtenant  to  each  leasehold
interest.

         "Lender's Rights and Remedies": Is defined in Section 11-6.

         "Liabilities"  (in  the  singular,   "Liability"):   Includes,  without
limitation,  all and each of the  following,  whether now  existing or hereafter
arising:

              (a)  Any and all  direct  and  indirect  liabilities,  debts,  and
     obligations of the Borrower to the Lender,  each of every kind, nature, and
     description.

              (b) Each  obligation  to repay  any loan,  advance,  indebtedness,
     note,  obligation,  overdraft,  or  amount  now or  hereafter  owing by the
     Borrower to the Lender  (including all future advances  whether or not made
     pursuant to a  commitment  by the  Lender),  whether or not any of such are
     liquidated,  unliquidated,  primary, secondary, secured, unsecured, direct,
     indirect,   absolute,   contingent,  or  of  any  other  type,  nature,  or
     description,  or by reason of any cause of action which the Lender may hold
     against the Borrower.

              (c)  All  notes  and  other  obligations  of the  Borrower  now or
     hereafter  assigned to or held by the Lender,  each of every kind,  nature,
     and description.

              (d) All interest, fees, and charges and other amounts which may be
     charged  by the  Lender to the  Borrower  and/or  which may be due from the
     Borrower to the Lender from time to time.

              (e) All  costs  and  expenses  incurred  or paid by the  Lender in
     respect of any agreement  between the Borrower and the Lender or instrument
     furnished by the  Borrower to the Lender  (including,  without  limitation,
     Costs  of  Collection,  attorneys'  reasonable  fees,  and  all  court  and
     litigation costs and expenses).

              (f) Any and all  covenants  of the  Borrower to or with the Lender
     and any and all  obligations  of the  Borrower  to act or to  refrain  from
     acting in accordance with any agreement between the Borrower and the Lender
     or instrument furnished by the Borrower to the Lender.

         "Loan Account": Is defined in Section 1-5.

         "Loan Documents": This Agreement, each instrument and document executed
and/or  delivered as  contemplated  by Article 4, and each other  instrument  or
document from time to time  executed  and/or  delivered in  connection  with the
arrangements contemplated hereby, as each may be amended from time to time.

         "Local DDA": A depository account maintained by the Borrower,  the only
contents of which may be transfers  from the Funding  Account and actually  used
solely (i) for petty cash purposes; or (ii) for payroll.

         "Loan Maintenance Fee": Is defined in Section 1-9(b).

         "Master Note": Is defined in Section 1-6.

         "Material  Adverse Change":  Means (a) a material adverse change in the
business, prospects,  operations,  results of operations, assets, liabilities or
condition (financial or otherwise) of Borrower, including, without limitation, a
material  adverse  change in the  business,  prospects,  operations,  results or
operations,  assets,  liabilities  or  condition  since  the date of the  latest
financial  information  submitted to Lender on or before the Closing  Date,  and
since the date of the latest financial  information supplied hereunder or at any
time as compared to the Business Plan  attached  hereto on the date of execution
hereof as EXHIBIT 9-12(b);  (b) the material impairment of Borrower's ability to
perform its  obligations  under the Loan  Documents to which it is a party or of
Lender to enforce the Liabilities or realize upon the Collateral, (c) a material
adverse effect on the value of the Collateral or the amount that Lender would be
likely to receive (after giving  consideration to delays in payment and costs of
enforcement) in the liquidation of such Collateral, or (d) a material impairment
of the priority of Lender's liens with respect to the Collateral.

         "Maturity Date": March 31, 2004

         "Maximum Loan Exposure":  The lesser, on any day, of the following,  in
each instance determined net of the unpaid principal balance of the Loan Account
on that day: (a) the Borrowing Base, or (b) the Credit Limit.

         "Net Retail Liquidation Value":  Means the appraised  liquidation value
of Acceptable Inventory less liquidation expenses as determined by Lender in its
reasonable discretion or its agents from time to time.

         "One Turn State": Any state or other jurisdiction under whose statutory
or common law the  relative  priority  of the rights of a landlord  in assets of
that landlord's tenant, for unpaid rent, vis-a-vis the rights of the holder of a
perfected  security  interest  therein is dependent  upon whether such  security
interest  arose  prior or  subsequent  to the  subject  asset's  coming onto the
demised premises.

         "Overadvance":  Any amounts advanced  hereunder  which  exceed  Availa-
bility.

         "Participant": Is defined in Section 14-12.

         "Percentage Points": The number of whole (and, if indicated,  fractions
(or decimal equivalents) of) integers of a percentage referred to in a financial
performance  covenant  which  consists of a ratio.  For example,  if a projected
ratio were fifty (50%)  percent and the actual ratio turned out to be fifty-five
and 6/10 (55.6%) percent, the variance would be 5.6 Percentage Points.

         "Person":  Any natural person,  and any corporation,  limited liability
company, trust, partnership, joint venture, or other enterprise or entity.

         "Real  Estate":  Means any estates or  interests  in real  property now
owned or hereafter acquired by Borrower.

         "Receipts":  All cash, cash equivalents,  checks, and credit card slips
and receipts as arise out of the sale of the Collateral.

         "Receivables Collateral": That portion of the Collateral which consists
of the  Borrower's  Accounts,  Accounts  Receivable,  Contract  Rights,  General
Intangibles,  Chattel  Paper,  Instruments,  Investment  Property,  Documents of
Title, Documents, Securities, letters of credit for the benefit of the Borrower,
and bankers' acceptances held by the Borrower, and any rights to payment.

         "Related Entity":

              (a)   Any   corporation,   limited   liability   company,   trust,
     partnership,  joint  venture,  or  other  enterprise  which:  is a  parent,
     brother-sister,  subsidiary, or affiliate, of the Borrower; could have such
     enterprise's  tax returns or  financial  statements  consolidated  with the
     Borrower's;  could be a member of the same controlled group of corporations
     (within  the  meaning of Section  1563(a)(1),  (2) and (3) of the  Internal
     Revenue  Code of 1986,  as amended from time to time) of which the Borrower
     is a member;  Controls or is Controlled by the Borrower or by any Affiliate
     of the Borrower.

              (b) Any Affiliate.

         "Requirement of Law": As to any Person:

              (a)  (i)  All  statutes,  rules,  regulations,  orders,  or  other
     requirements  having  the  force  of law and  (ii)  all  court  orders  and
     injunctions,  arbitrator's  decisions,  and/or  similar  rulings,  in  each
     instance ((i) and (ii)) of or by any federal, state,  municipal,  and other
     governmental authority, or court, tribunal,  panel, or other body which has
     or claims jurisdiction over such Person, or any property of such Person, or
     of any other Person for whose conduct such Person would be responsible.

              (b) That Person's charter, certificate of incorporation,  articles
     of organization,  and/or other organizational documents, as applicable; and
     (c)  that  Person's  by-laws  and/or  other  instruments  which  deal  with
     corporate or similar governance, as applicable.

         "Reserves": All (if any) Availability Reserves, Inventory Reserves, and
any other reserves which may be established under the Loan Agreement.

         "Retail":  The Cost of Inventory divided by the Cost Factor.

         "Revolving Credit": Is defined in Section 1-1.

         "Stated Amount": The maximum amount for which an L/C may be honored.

         "Special  Purchase  Advances":  Means  amounts in  addition to Standard
Inventory Advances, up to an aggregate maximum equal to ten (10%) percent of the
Cost of all Acceptable  Inventory  purchased  within the  immediately  preceding
forty-five (45) days,  provided however,  Special Purchase Advances shall not be
available  at any time after the  occurrence  and during  the  continuance  of a
Suspension  Event or Event of Default,  unless such Suspension Event or Event of
Default is expressly waived in writing by Lender.

         "Standard  Inventory  Advances":  Means  amounts  equal to an aggregate
equal to of the lesser of (x) as of the date of determination one hundred (100%)
percent of the Net Retail Liquidation Value and (y) the following percentages of
the Cost of all Acceptable Inventory as of such date:

               January                          50%
               February to April                65%
               May to July                     75%(1)
               August to November 19            80%
               November 20 to December          60%

provided however, any Advance Rate in excess of seventy-five (75%) percent shall
be further  conditioned upon Borrower's  demonstration of excess availability of
no less than Five Hundred Thousand ($500,000) Dollars as of the last Banking Day
of July and  thereafter  from the period August 1 through  November 19 maintains
excess  availability  of not less than Seven Hundred Fifty  Thousand  ($750,000)
Dollars.

         "Suspension  Event":  Any occurrence,  circumstance,  or state of facts
which (a) is an Event of Default; or (b) would become an Event of Default if any
requisite  notice were given and/or any requisite period of time were to run and
such  occurrence,  circumstance,  or state of facts  were not  absolutely  cured
within any applicable grace period.

         "Termination  Date":  The earliest of (a) the Maturity Date; or (b) the
occurrence of any event  described in Section 10-11;  or (c) the Lender's notice
to the Borrower setting the Termination Date on account of the occurrence of any
Event of Default other than as described in Section 10-11.

         "UCC":   The  Uniform   Commercial  Code  as  presently  in  effect  in
Massachusetts (Mass. Gen. Laws, Ch. 106).

         "Year 2000 Compliant": means that Borrower's computer software programs
(whether  used in  Borrower's  business or licensed by or to Borrower to or from
third  parties)   effectively  process  data  including  data  fields  requiring
references  to dates on and after  January 1, 2000 and have been designed not to
experience  or  produce  invalid  or  incorrect  results  or  abnormal  software
operation related to or as a result of the occurrence of such dates.

- --------

(1)  Subject to Effective Advance Rate limitation set forth in Exhibit 9-12(a).

<PAGE>


<TABLE> <S> <C>


<ARTICLE>                     5
       
<S>                             <C>
<PERIOD-TYPE>                   OTHER
<FISCAL-YEAR-END>                              JAN-01-2000
<PERIOD-START>                                 JAN-03-1999
<PERIOD-END>                                   APR-03-1999
<CASH>                                         279,807
<SECURITIES>                                   0
<RECEIVABLES>                                  1,042,499
<ALLOWANCES>                                   0
<INVENTORY>                                    9,781,761
<CURRENT-ASSETS>                               11,104,067
<PP&E>                                         9,929,875
<DEPRECIATION>                                 (3,164,351)
<TOTAL-ASSETS>                                 18,336,571
<CURRENT-LIABILITIES>                          3,461,541
<BONDS>                                        8,253,913
                          0
                                    0
<COMMON>                                       44,158
<OTHER-SE>                                     6,396,959
<TOTAL-LIABILITY-AND-EQUITY>                   18,336,571
<SALES>                                        5,915,563
<TOTAL-REVENUES>                               0
<CGS>                                          3,226,773
<TOTAL-COSTS>                                  2,688,790
<OTHER-EXPENSES>                               4,372,226
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             132,724
<INCOME-PRETAX>                                (1,816,160)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            0
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (1,816,160)
<EPS-PRIMARY>                                  (.41)
<EPS-DILUTED>                                  (.41)
        


</TABLE>



                                  Exhibit 99.1

Cautionary  Statement   Identifying  Important  Factors  that  Could  Cause  the
Company's  Actual  Results to Differ  from those  Projected  in Forward  Looking
Statements

The following factors could affect The Great Train Store Company's actual future
results,  including its merchandise sales,  expenses,  cash flow and net income,
and could cause them to differ from any forward-looking statements made by or on
behalf of the Company:

         Due  to  the  importance  of  the  Christmas  selling  season  to  many
         retailers, including the Company, and the Company's efforts to open new
         stores late in the year to capitalize on increased net sales during the
         Christmas  season,  net  sales  in the  fourth  quarter  of  each  year
         constitute a highly disproportionate amount of net sales for the entire
         year and,  historically,  has represented  all of the Company's  income
         from operations.  As a result,  the Company's annual earnings have been
         and will continue to be heavily  dependent on the results of operations
         in the fourth quarter of each year.

         Changes in consumer  tastes,  spending  habits,  national,  regional or
         local  economic  conditions,  population and traffic  patterns,  all of
         which could adversely affect Company sales, expenses and profitability.
         In  particular,  the Company could be affected by an adverse  change in
         the  popularity  of trains in general or in the  Shining  Time  Station
         television  series,  products  related  to  the  Shining  Time  Station
         television  series  have  represented  a  significant  portion  of  the
         Company's  annual  net  sales in the past few  years.  There  can be no
         assurance that the Company will be able to successfully  anticipate and
         respond to changing  conditions  affecting  consumer  acceptance of its
         merchandise.

         The  results  achieved  to date by The Great  Train  Stores  may not be
         indicative  of  future  operating  results.  Moreover,  because  of the
         relatively  small number of stores,  poor operating  results at any one
         store or any unsuccessful new store opening could negatively impact the
         Company's results from operations to a greater extent than would be the
         case in a larger chain.

         The Company's  continued success and expansion depends,  in large part,
         on the  continued  availability  of its existing  locations  and on the
         Company's ability to identify and secure suitable additional  locations
         on acceptable  terms in which to construct new stores.  The rate of new
         store openings is subject to various  contingencies,  many which of are
         beyond  the  Company's  control.  These  contingencies  include,  among
         others,  the availability of new retail space in locations and on terms
         considered  acceptable by the Company and the progress of  construction
         of the Company's  new stores and of the shopping  centers in which they
         are to be located and the ability to find,  successfully  acquire,  and
         effectively operate existing stores.  Moreover,  store construction and
         opening costs could be higher than expected, and the Company may reduce
         the rate at which it opens  new  stores.  While  some of the  Company's
         leases contain  provisions for renewal terms, there can be no assurance
         that such space will  continue to be available to the Company after the
         expiration of the renewal terms or, if available, that such space could
         be obtained on terms  considered  acceptable  by the Company.  Further,
         certain of the renewal  terms  provide  for  substantial  increases  in
         occupancy  costs.  In addition,  deterioration  of shopping  centers in
         which The Great Train Stores are located or increased  competition from
         newly  constructed  centers could  necessitate  renovation of The Great
         Train  Store  or of the  center  in which it is  located  or  otherwise
         adversely impact the Company's sales and/or expenses. The need for such
         renovations could involve  unanticipated capital expenditures or result
         in a decrease in  customer  traffic,  either of which  could  adversely
         affect the Company's operating results.

         The  Company  faces  substantial   competition  for  consumer  dollars,
         suitable  retail  locations,  management  personnel  and products  from
         specialty  retailers and mass  merchandisers,  including toy stores and
         merchandisers of gifts alternative to those offered by the Company. The
         Company also  experiences  significant  competition  for customers from
         companies which market products primarily or exclusively by mail order.
         Competition from such sources could increase in the future.  Certain of
         the  Company's   competitors  have  substantially   greater  financial,
         marketing  and other  resources  than the Company,  and there can be no
         assurance  that the Company will be able to compete  successfully  with
         them in the future.

         The  Company's  business  is  dependent,  in part,  upon its ability to
         purchase and take timely  delivery of  merchandise.  Numerous  factors,
         many of which are  outside  the  Company's  control,  could  impair the
         Company's  ability to  purchase  merchandise  or delay the  delivery of
         merchandise  to the  Company's  stores.  Significant  deviations in the
         amount of  merchandise  delivered  or in the  delivery  schedule  could
         result in lost sales due to inadequate inventory, especially during the
         Christmas  selling  season,  and have a material  adverse effect on the
         Company's operating results.

         In order to  successfully  continue and manage its expansion  strategy,
         the  Company  will be  dependent  on its  ability  to  retain  existing
         personnel and to hire, train and supervise additional personnel for the
         new  stores  to be  opened  while  maintaining  satisfactory  levels of
         customer service at existing stores.

         The Company's  quarterly operating results can be expected to fluctuate
         as a  result  of  seasonal  fluctuations  in  consumer  demand  for the
         Company's  products,  which is highest  during the  fourth  quarter.  A
         significant  portion of the Company's operating expenses are relatively
         fixed and there can be no assurance that the Company will report income
         from  operations in any  particular  quarter.  Accordingly,  the market
         price of the common  stock  could be subject  to wide  fluctuations  in
         price and volume in response  to actual or  anticipated  variations  in
         quarterly operating results and a variety of other factors.

         To date,  the Company has met its liquidity  requirements  through cash
         flows  from  operating  activities,  the  public  sale  of  its  equity
         securities  and, to a lesser extent,  borrowings  under existing credit
         facilities.  In January  1998,  the Company  entered  into a $15,000,00
         revolving line of credit with BankAmerica Business Credit, Inc. In June
         1998 the Company  sold  $3,000,000  aggregate  principal  amount of 12%
         subordinated  debentures  due 2003 and  warrants  to  purchase  175,000
         shares of the Company's  common stock at an exercise price of $3.75 per
         share.  In April 1999, the company replaced its previous revolving line
         of credit with Bank America Business Credit, with an $8 million  credit
         facility with Paragon Capital, LLC.

         The trading of the Company's common stock on the Nasdaq National Market
         is conditioned  upon the Company  meeting  certain  asset,  capital and
         surplus,  earnings  and stock  price  tests.  If the  Company  fails to
         satisfy  any of these  tests,  the common  stock may be  delisted  from
         trading on Nasdaq  National  Market.  The effects of delisting  include
         more  limited  news  coverage of the  Company.  Delisting  may restrict
         investors interest in the Common Stock and materially  adversely affect
         the trading  market and prices for the common  stock and the  Company's
         ability  to  issue  additional   securities  or  to  secure  additional
         financing.

         Because  internet  retailing  is still in a  relatively  early stage of
         development,  there is no guarantee  the use of the internet for retail
         purposes will become  widespread.  Consumer  concerns about privacy and
         security may hinder the growth of internet retailing. Technology in the
         online  commerce  industry  changes  rapidly.  These  changes  and  the
         emergence  of new industry  standards  and  practices  could render our
         existing Website and technology obsolete.

         The  Company  has a limited  amount of  experience  marketing  products
         electronically.  The  Company  may be unable to develop the methods and
         means  necessary  to  produce  sufficient   consumer  interest  in  the
         Company's Website,  thus hindering its ability to increase revenues via
         internet sales.  In addition,  the Company may not be able to establish
         links with other web sites as planned which could adversely  impact the
         success of the site. The Company must also be able to  effectively  and
         efficiently  fulfill  customer  orders  which  is  subject  to  various
         internal and external factors

         The Company'  success and ability to facilitate  product sales over the
         internet  depends on the efficient and  uninterrupted  operation of its
         computer and communications  hardware systems.  In the case of frequent
         or persistent  system failures the Company's  reputation and name brand
         could be materially adversely affected.  The Company's internet systems
         and  operations  are   vulnerable  to  damage  or   interruption   from
         earthquakes,  floods, fires, power loss,  telecommunications  failures,
         break-ins,  sabotage,  intentional acts of vandalism, and similar acts.
         In addition,  the Company's servers are vulnerable to computer viruses,
         physical or electronic  break-ins,  and similar disruptions which could
         lead  to  interruptions,  delays,  loss of  data  or the  inability  to
         complete  customer  transactions.  The Company does not presently  have
         fully redundant systems, a formal disaster recovery plan or alternative
         service providers and does not carry sufficient  business  interruption
         insurance to compensate the Company for losses that may occur.




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