EXHIBIT 10.22
FIFTH AMENDMENT TO CREDIT AGREEMENT
THIS FIFTH AMENDMENT TO CREDIT AGREEMENT (this "Amendment") dated effective as
of October 31, 2001 (the "Effective Date") is by and between COLLEGIATE PACIFIC,
INC. ("Borrower"), and THE CHASE MANHATTAN BANK successor by merger to Chase
Bank of Texas, National Association, a New York state banking corporation
("Bank").
PRELIMINARY STATEMENT. Bank and Borrower entered into a Credit Agreement dated
effective as of June 30, 1999 as amended by a Waiver and First Amendment to
Credit Agreement dated effective as of January 20, 2000 and as amended by a
Waiver and Second Amendment to Credit Agreement dated effective as of September
7, 2000 and as amended by a Waiver Agreement and Third Amendment to Credit
Agreement dated effective October 31, 2000 and as amended by Fourth Amendment to
Credit Agreement dated effective as of January 16, 2001 ("Credit Agreement").
"Agreement", as used in the Credit Agreement, shall also refer to the Credit
Agreement as amended by this Amendment. All capitalized terms defined in the
Credit Agreement and not otherwise defined herein shall have the same meanings
herein as in the Credit Agreement. Bank has agreed with Borrower to amend the
Credit Agreement to the extent set forth herein and in order, among other
things, to renew and extend the Commitment.
NOW THEREFORE, in consideration of the premises as well as other good and
valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, Bank and Borrower agree as follows:
Section 1.1 of the Credit Agreement is amended and restated to read as follows:
CREDIT COMMITMENT 1.1.A Subject to the terms and conditions of this Agreement,
Bank agrees to make loans ("LOANS") to Borrower and issue Letters of Credit for
the account of Borrower and allow Borrower to incur L/C Obligations from time to
time before the Termination Date not to exceed at any one time outstanding the
Commitment. "COMMITMENT" means the lesser of the Borrowing Base or $2,000,000.00
("MAXIMUM AMOUNT") "CREDIT" means collectively Loan or Loans, Applications
and/or Letters of Credit. "USED CREDIT" means the sum of all outstanding Loans
and all L/C Obligations. Subject to the terms of this Agreement Borrower has the
right to borrow, repay and re-borrow. Chapter 346 of the Texas Finance Code
(which governs certain revolving loan accounts) will not apply to the Note, any
Loan or any other Credit described in this Agreement.
LOANS 1.1.B Loans may only be used for working capital and payment on
Applications. Loans will be evidenced by, and will bear interest and be payable
as provided in, the Revolving Promissory Note of Borrower dated October 31, 2001
(together with any and all renewals, extensions, modifications and replacements
thereof and substitutions therefor, the "NOTE") which is given in renewal,
modification and extension of that certain revolving promissory note of Borrower
dated June 30, 1999 in the original principal amount of $2,000,000.00 as
modified by that certain Revolving Promissory Note Modification Agreement dated
effective as of October 31, 2000 (including all prior notes of which said note
represents a renewal, extension, modification, increase, substitution,
rearrangement or replacement thereof, the "RENEWED NOTE"). "TERMINATION DATE"
means the earlier of: (a) October 31, 2002; or (b) the date specified by Bank
pursuant to Section 6.1 hereof.
LETTERS OF CREDIT 1.1.C Bank shall issue letters of credit, subject to the
restrictions in this Agreement, up to one (1) month prior to the Termination
Date for the account of Borrower and in favor of such Person or Persons as may
be designated by Borrower upon an application substantially in the form of
-1-
the L/C Addendum attached to this Agreement or other application in Proper Form
("APPLICATION" or "APPLICATIONS"), duly completed and executed by Borrower not
less than two (2) Business Days prior to the date on which the letter of credit
is to be issued. "LETTER OF CREDIT" means a Letter of Credit or Letters of
Credit issued by Bank upon an Application of Borrower. No Letter of Credit shall
have an expiry date later than a date 1 month prior to the Termination Date and
if a commercial Letter of Credit, it shall not exceed a term of 90 days. Letters
of Credit may be commercial or standby. "L/C OBLIGATIONS" means the sum of (a)
the face amount of all outstanding Letters of Credit less any drawings that have
been paid by Borrower either with a Loan or other means acceptable to Bank and
(b) any other amounts owing to Bank under the Applications not already included
in (a). Borrower will pay a fee in an amount equal to the greater of: (a) one
quarter of one percent (1/4%) per annum per quarter or fraction thereof on the
face amount of the Letter of Credit and (b) Bank's minimum fee in effect on the
issue date of the Letter of Credit. The fee shall be paid to the Bank at its
main offices to the attention of the Manager, Documentary Services Division
prior to the issuance of the Letter of Credit. Bank may at any time, but is not
required to, make a Loan without prior notice to Borrower to pay any drawing
under a Letter of Credit and to pay any L/C Obligation. L/C Obligations shall
never exceed $200,000.00 ("LETTER OF CREDIT SUBLIMIT").
1. Section 4.3 of the Credit Agreement is amended and restated to read as
follows:
FINANCIAL INFORMATION/BORROWING BASE REPORT 4.3 (a) Furnish to Bank in Proper
Form (i) the financial statements prepared in conformity with GAAP on
consolidated and consolidating bases and the other information described in, and
within the times required by, Exhibit C, Reporting Requirements, Financial
Covenants and Compliance Certificate attached hereto and incorporated herein by
reference; (ii) the Borrowing Base Report substantially in the form of, and
within the time required by, Exhibit A along with the other information required
by Exhibit A to be submitted; (iii) within the time required by Exhibit C,
Exhibit C signed and certified by the chief financial officer or president of
Borrower; (iv) with no change in Borrower's fiscal year; (b) promptly after such
request is submitted to the appropriate Governmental Authority, provide any
request for waiver of funding standards or extension of amortization periods
with respect to any employee benefit plan; (c) provide verification of Guarantor
Xxxxxxx Xxxxxxxxxx'x compliance with the Liquidity Maintenance Agreement dated
effective June 30, 1999; (d) provide copies of special audits, studies, reports
and analyses prepared for the management of Borrower by outside parties; (e)
provide such other information relating to the financial condition and affairs
of Borrower and guarantors or any other Obligor and their Subsidiaries as Bank
may request from time to time in its discretion; and (f) provide that all
proceeds of any Collateral shall be deposited in an account maintained with
Bank.
3. Bank has agreed with Borrower to permit Borrower to purchase up to
$125,000.00 (in the aggregated) of its capital stock during the term of the
Agreement. In order to reflect this agreement between Bank and Borrower, Section
5.5 of the Credit Agreement is amended and restated to read as follows:
"RESTRICTED PAYMENTS 5.5 Unless otherwise permitted on Exhibit C, at any time:
(a) redeem, retire or otherwise acquire, directly or indirectly, any shares of
its capital stock or other equity interest in excess of 50% of Borrower's
positive Net Income (inclusive of the repurchase by Borrower of up to
$125,000.00 (in the aggregate) of its capital stock during the term of this
Agreement and excluding the reacquisition by Borrower of 33,333 shares of its
capital stock pursuant to that certain compromise settlement agreement and
mutual release executed by Funnets, Inc. and Borrower as of September 27, 2000
and September 28, 2000, respectively); (b) declare or pay any dividend or
principal payment on subordinated indebtedness in excess of 50% of Borrower's
positive Net Income (except stock dividends and dividends paid to Borrower); (c)
make any other distribution or contribution of any Property or cash or
obligation to owners of an equity interest or to a Subsidiary in their capacity
as such; (d) make any capital expenditures in excess of $100,000.00 during any
fiscal year of Borrower; or (e) make any payments on shareholder Indebtedness
after any Event of Default has occurred."
-2-
4. The prior Exhibit A and the prior Exhibit C of the Agreement are replaced
with the Exhibit A and the Exhibit C attached hereto and hereby incorporated
into this Amendment and the Credit Agreement for all purposes.
5. Section 7.3 of the Credit Agreement is amended to read as follows:
GOVERNING LAW 7.3 UNLESS OTHERWISE SPECIFIED THEREIN, EACH LOAN DOCUMENT IS
GOVERNED BY TEXAS LAWS AND THE APPLICABLE LAWS OF THE UNITED STATES OF AMERICA.
6. A new section 7.11 is added to the Credit Agreement to read as follows:
JURY TRIAL WAIVER 7.11 TO THE EXTENT NOT PROHIBITED BY APPLICABLE LAW, BORROWER
AND BANK HEREBY KNOWINGLY, VOLUNTARILY, AND INTENTIONALLY WAIVE ANY RIGHT TO
TRIAL BY JURY THAT BORROWER OR BANK MAY HAVE IN ANY ACTION OR PROCEEDING, IN LAW
OR IN EQUITY, IN CONNECTION WITH THIS AGREEMENT OR THE OBLIGATIONS. BORROWER
REPRESENTS AND WARRANTS THAT NO REPRESENTATIVE OR AGENT OF BANK HAS REPRESENTED,
EXPRESSLY OR OTHERWISE, THAT BANK WILL NOT, IN THE EVENT OF LITIGATION, SEEK TO
ENFORCE THIS RIGHT TO JURY TRIAL WAIVER. BORROWER ACKNOWLEDGES THAT BANK HAS
BEEN INDUCED TO ENTER INTO THIS AGREEMENT BY, AMONG OTHER THINGS, THE PROVISIONS
OF THIS SECTION.
7. Borrower hereby represents and warrants to Bank that after giving effect to
the execution and delivery of this Amendment: (a) the representations and
warranties set forth in the Credit Agreement are true and correct on the date
hereof as though made on and as of such date; and (b) no Event of Default, or
event which with passage of time, the giving of notice or both would become an
Event of Default, has occurred and is continuing as of the date hereof.
8 This Amendment shall become effective as of the Effective Date upon its
execution and delivery by each of the parties named in the signature lines
below.
9. Borrower further acknowledges that each of the other Loan Documents is in all
other respects ratified and confirmed, and all of the rights, powers and
privileges created thereby or thereunder are ratified, extended, carried forward
and remain in full force and effect except as the Credit Agreement is amended by
this Amendment.
10. This Amendment may be executed in any number of counterparts and by
different parties hereto in separate counterparts, each of which when so
executed shall be deemed an original and all of which taken together shall
constitute but one and the same agreement.
11. This Amendment shall be included within the definition of "Loan Documents"
as used in the Agreement.
12. THIS AMENDMENT SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE
LAWS OF THE STATE OF TEXAS AND AS APPLICABLE, THE LAWS OF THE UNITED STATES OF
AMERICA.
THIS WRITTEN AMENDMENT AND THE OTHER LOAN DOCUMENTS CONSTITUTE A "LOAN
AGREEMENT" AS DEFINED IN SECTION 26.02(a) OF THE TEXAS BUSINESS & COMMERCE
-3-
CODE, AND REPRESENTS THE FINAL AGREEMENT BETWEEN BANK AND THE PARTIES AND MAY
NOT BE CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS OR SUBSEQUENT ORAL
AGREEMENTS OF BANK AND THE PARTIES. NOTHING IN THE AGREEMENT IS INTENDED TO
WAIVE OR VARY THE DUTIES OF BANK OR THE RIGHTS OF ANY OBLIGOR IN VIOLATION OF
SECTION 9.602 OF THE TEXAS BUSINESS AND COMMERCE CODE.
THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN BANK AND THE PARTIES.
IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be
executed effective as of the Effective Date.
BORROWER: COLLEGIATE PACIFIC, INC.
By: /s/
-----------------------------------------
Name:
---------------------------------------
Title:
--------------------------------------
Address:
------------------------------------
BANK: THE CHASE MANHATTAN BANK
By: /s/
-----------------------------------------
Name:
---------------------------------------
Title:
--------------------------------------
Address:
------------------------------------
-4-
EXHIBIT C to Credit Agreement between
Collegiate Pacific, Inc. ("Borrower") and The Chase Manhattan Bank successor by
merger to Chase Bank of Texas, National Association ("Bank")
dated the Agreement Effective Date (as same may be amended, restated and
supplemented in writing the "Agreement")
REPORTING REQUIREMENTS, FINANCIAL COVENANTS
AND
COMPLIANCE CERTIFICATE FOR CURRENT REPORTING PERIOD ENDING ________________,
200_ ("END DATE")
A. REPORTING PERIOD. THIS EXHIBIT WILL BE IN PROPER FORM AND SUBMITTED
WITHIN 30 DAYS OF THE END OF EACH CALENDAR MONTH
BORROWER'S FISCAL YEAR ENDS ON JUNE 30th.
B. Reporting
====================================================================================================================================
Financial Reporting. Borrower will provide the following financial information within the times indicated: Compliance
Certificate
====================================================================================================================================
WHO WHEN DUE WHAT Compliance
--- -------- ---- (Circle)
Yes No
------------------------------------------------------------------------------------------------------------------------------------
BORROWER (i) Within 90 days of fiscal year end Consolidated annual financial Yes No
(including last reporting period of statements (balance sheet, income
the fiscal year) statement, cash flow statement)
Audited with unqualified opinion
by independent certified public
accountants satisfactory to Bank,
accompanied by Compliance
Certificate (this Exhibit C)
-----------------------------------------------------------------------------------------
(ii) Within 30 days of each Reporting Consolidated and consolidating Yes No
Period End Date (including last unaudited interim financial
period of the fiscal year) reporting statements, Borrowing
Base Report (Exhibit A) along
with accounts receivable aging
and listing, accounts payable
aging accompanied by Compliance
Certificate
------------------------------------------------------------------------------------------------------------------------------------
PRODUCT MERCHANDISING, INC. (iii) Within 30 days of each Accounts receivable aging and Yes No
Reporting Period End Date accounts payable aging
------------------------------------------------------------------------------------------------------------------------------------
BORROWER AND SUBSIDIARIES (iv) Upon request of Bank Inventory Reports in Proper Form Yes No
------------------------------------------------------------------------------------------------------------------------------------
INDIVIDUAL GUARANTOR (v) Within 12 months of the prior Annual personal financial Yes No
statement submitted to Bank statement (including cash flow
and contingent liability
information) of the Guarantor:
Xxxxxxx Xxxxxxxxxx
====================================================================================================================================
C.
====================================================================================================================================
FINANCIAL COVENANTS. Borrower will comply with the following COMPLIANCE CERTIFICATE
financial covenants, defined in accordance with GAAP and the ----------------------
definitions in Section 8 and prepared on a consolidated basis as
in Section 5.3 of the Agreement, and incorporating the
calculation adjustments indicated on the Compliance
Certificate. (Except as noted in the calculation of the "Step
Up" in C.1. below, for all other calculations and reporting
purposes herein and throughout the Agreement, Borrower's
calculation of Net Income is cumulative fiscal year to date):
====================================================================================================================================
====================================================================================================================================
REQUIRED ACTUAL REPORTED Compliance
-------- --------------- (Circle)
Except as specified otherwise, each covenant will be maintained For Current Reporting Period/as Yes No
at all times and reported for each Reporting Period or as of of the End Date
each Reporting Period End Date, as appropriate:
------------------------------------------------------------------------------------------------------------------------------------
1. Maintain a Tangible Net Worth of at least $3,200,000.00 Total Stockholders' Equity $ Yes No
plus 50% of Positive Net Income ("Step Up Amount") plus Minus: Goodwill $
100% of new equity raised by Borrower. Other Intangible Assets $
Loans/Advances to
Positive Net Income Equity holders $
(For current reporting period) Loans to Affiliates $
$ License Agreements $
------ Plus: Subordinated Debt ------
Multiplied by 50% $
= Step Up Amount (For current reporting period) $ ------
----- = Tangible Net Worth
$
$ $ $ $
------ --------- ------- -------
Required + Step Up + 100% new = Required
Amount Amount equity raised Amount
As of Prior by Borrower As of Current
Reporting Period Reporting Period
------------------------------------------------------------------------------------------------------------------------------------
2. Maintain a ratio of total Indebtedness as adjusted to Total Liabilities Yes No
Tangible Net Worth no greater than 1.0 to 1.0. (GAAP) $
Plus: Contingent obligations $
Liens on Borrower's Property
not included in Borrower's
liabilities $
Minus: Subordinated Debt $
Equals: Indebtedness as adjusted $
Total
Stockholders' Equity $
Minus: Goodwill $
Other Intangible Assets $
Loans/Advances to
Equity holders $
Loans to Affiliates $
License Agreements $
--------
Plus: Subordinated Debt $
--------
= Tangible Net Worth $
$ / $ =
------------------------ -------------------
Indebtedness (adjusted) TNW Ratio o
====================================================================================================================================
D.
====================================================================================================================================
Other Required Covenants to be maintained and to be certified.
-------------------------------------------------------------- COMPLIANCE CERTIFICATE
====================================================================================================================================
REQUIRED ACTUAL REPORTED COMPLIANCE
-------- --------------- (CIRCLE)
------------------------------------------------------------------------------------------------------------------------------------
(i) Pursuant to Section 1.1.C, L/C Obligations may not exceed L/C Obligations are: $ Yes No
Letter of Credit Sublimit ---------------
Letter of Credit
Sublimit is: $200,000.00
------------------------------------------------------------------------------------------------------------------------------------
(ii) Pursuant to Section 5.1, Borrower's additional Indebtedness Additional Indebtedness is: $ Yes No
shall not be permitted to exceed $100,000.00 in the aggregate -------------
during the term of this Agreement. Borrower's Subordinated
Convertible Promissory Notes, the $536,000.00 Subordinated Note
(as modified and increased in the amount of $75,000.00 on or
about February 14, 2001) and the $45,000.00 Subordinated Note
are excluded from consideration of the $100,000.00 in additional
Indebtedness to which
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Borrower is limited during the term of this Agreement.
------------------------------------------------------------------------------------------------------------------------------------
(iii) Pursuant to Section 5.4, Borrower shall not permit any As of _____________________, Borrower is in Yes No
merger, acquisition, consolidation or sale of assets outside of compliance with Section 5.4___________
the ordinary course of business.
------------------------------------------------------------------------------------------------------------------------------------
(iv) Pursuant to Section 5.5, Borrower shall not permit any As of _____________________, Borrower is in Yes No
capital expenditure in excess of $100,000.00 for any fiscal year compliance with Section 5.5_________
of Borrower.
------------------------------------------------------------------------------------------------------------------------------------
(v) Pursuant to Section 5.5, Borrower shall not permit dividend As of _____________________, Borrower is in Yes No
payments or principal payments on subordinated indebtedness in compliance with Section 5.5___________
excess of 50% of Borrower's Net Income.
------------------------------------------------------------------------------------------------------------------------------------
(vi) Pursuant to Section 5.5, Borrower shall not redeem, retire As of _____________________, Borrower is in Yes No
or otherwise acquire, directly or indirectly, any shares of its compliance with Section 5.5___________
capital stock or other equity interest in excess of 50% of
Borrower's positive Net Income (inclusive of the repurchase by
Borrower of up to $125,000.00 (in the aggregate) of its capital
stock during the term of this Agreement and excluding the
reacquisition by Borrower of 33,333 shares of its capital stock
pursuant to that certain compromise settlement agreement and
mutual release executed by Funnets, Inc. and Borrower as of
September 27, 2000 and September 28, 2000, respectively).
------------------------------------------------------------------------------------------------------------------------------------
(vii) Pursuant to Section 5.6, Borrower shall not permit any As of _____________________, Borrower is in Yes No
change in the nature of Borrower's business or material change compliance with Section 5.6___________
in Borrower's management.
------------------------------------------------------------------------------------------------------------------------------------
(viii) Pursuant to Sections 5.7 and 5.9, Borrower shall not As of _____________________, Borrower is in
permit loans or advances to Affiliates or any loans, advances or compliance with Yes No
extensions of credit to officers, directors or shareholders of Section 5.7___________ Yes No
Borrower. Section 5.9___________
------------------------------------------------------------------------------------------------------------------------------------
(ix) Borrower will provide to Bank "Exhibit A" of the Liquidity As of _______________________ the terms and Yes No
Maintenance Agreement executed by Xxxxxxx Xxxxxxxxxx dated June agreements of that certain Liquidity Maintenance
30, 1999 on a quarterly basis and ensure that the terms of such Agreement executed by Xxxxxxx Xxxxxxxxxx dated
agreement are maintained and reported quarterly. June 30, 1999 are in compliance. Exhibit A of
the Liquidity Maintenance Agreement last
provided to Bank on:
_______________________________
------------------------------------------------------------------------------------------------------------------------------------
(x) Borrower agrees that it will not make any payments on As of _____________________, Borrower is in Yes No
Subordinated Debt, except as permitted by Section 4.10 of the compliance with Section 4.10 ___________
Agreement and the written subordination agreements among Bank,
subordinated creditors and Borrower.
====================================================================================================================================
THE ABOVE SUMMARY REPRESENTS SOME OF THE COVENANTS AND AGREEMENTS CONTAINED IN
THE AGREEMENT AND DOES NOT IN ANY WAY RESTRICT OR MODIFY THE TERMS AND
CONDITIONS OF THE AGREEMENT. IN CASE OF CONFLICT BETWEEN THIS EXHIBIT C AND THE
AGREEMENT, THE AGREEMENT SHALL CONTROL
The undersigned hereby certifies that the above information and computations are
true and correct and not misleading as of the date hereof, and that since the
date of the Borrower's most recent Compliance Certificate (if any):
[ ] No default or Event of Default has occurred under the
Agreement during the current Reporting Period, or been
discovered from a prior period, and not reported.
[ ] A default or Event of Default (as described below) has
occurred during the current Reporting Period or has been
discovered from a prior period and is being reported for the
first time and:
[ ] was cured on ________________.
[ ] was waived by Bank in writing on __________________.
[ ] is continuing.
Description of Event of Default:
-------------------------------------
--------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------
Executed this day of , 200 .
------------------------- ----------------------------------- --------
BORROWER: COLLEGIATE PACIFIC, INC.
SIGNATURE:
----------------------------------------------------------------------------------------------------------------
NAME:
---------------------------------------------------------------------------------------------------------------------
TITLE: (Chief Financial Officer or President)
--------------------------------------------------------------------------------------------------------------------
ADDRESS:
------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------
EXHIBIT A
BORROWING BASE REPORT
ACCOUNTS AND INVENTORY
BORROWING BASE REPORT FOR PERIOD BEGINNING: __________ AND ENDING __________
("CURRENT PERIOD") REQUIRED BY THE CREDIT AGREEMENT DATED THE EFFECTIVE DATE (AS
AMENDED, RESTATED, AND SUPPLEMENTED FROM TIME TO TIME, THE "AGREEMENT") BY AND
BETWEEN COLLEGIATE PACIFIC, INC. AND THE CHASE MANHATTAN BANK SUCCESSOR BY
MERGER TO CHASE BANK OF TEXAS, NATIONAL ASSOCIATION
--------------------------------------------------------------------------------
THE BORROWING BASE REPORT MUST BE SUBMITTED TO BANK
WITHIN 30 DAYS OF THE LAST DAY OF EACH CALENDAR MONTH. BORROWER MUST PROVIDE THE
FOLLOWING ALONG WITH THE BORROWING BASE REPORT: ACCOUNTS RECEIVABLE AGINGS AND
ACCOUNTS PAYABLE AGING
--------------------------------------------------------------------------------
Line 1. Total Accounts of Borrower and all Subsidiaries earned and invoiced within 30 days
of being earned and are outstanding as of the end of the Current Period $
INELIGIBLE ACCOUNTS AS OF THE END OF THE CURRENT PERIOD:
2. That portion (e.g., invoice) of all of the Accounts
of any Account Debtor where the Account is more than
90 days from invoice date $
3. All of the Accounts, not already included in Line 2,
of any Account Debtor if 20% of the dollar amount of all
of the Accounts of such Account Debtor are more than
90 days from invoice date $
4. That portion of all of the Accounts of any Account
Debtor which exceeds 10% of the dollar amount of the
total of all Accounts for all Account Debtors for
the Current Period (Line 1) $
5. Intercompany and Affiliate Accounts $
6. Past Due Credits (added as a positive figure) $
--------
7. Government Accounts [GOVERNMENT ACCOUNTS MEANS RECEIVABLES OWED BY THE
U.S. GOVERNMENT AS TO WHICH BANK'S SECURITY INTEREST OR ABILITY TO
OBTAIN DIRECT PAYMENT OF THE PROCEEDS IS GOVERNED BY ANY FEDERAL
STATUTORY REQUIREMENTS OTHER THAN THOSE OF THE UNIFORM COMMERCIAL CODE,
INCLUDING, WITHOUT LIMITATION, THE FEDERAL ASSIGNMENT OF CLAIMS ACT OF
1940, AS AMENDED AND ALL THOSE RECEIVABLES BY ANY
STATE, COUNTY OR MUNICIPAL AUTHORITY OR
QUASI-GOVERNMENTAL AUTHORITY.] $
8. Foreign Accounts (unless secured by a letter
of credit issued by a bank satisfactory to the Bank or covered
by foreign credit insurance acceptable to the Bank) $
9. Accounts subject to any dispute or setoff or contra account $
10. Subject to Purchase Money Security Interest $
--------
11. Xxxx and hold $
--------
12. Other Ineligible Accounts (pre-xxxxxxxx, progress xxxxxxxx) $
13. Total Ineligible Accounts for the Current Period $
(Add Lines 2 through 12)
14. Total Eligible Accounts for the Current Period $
(Line 1 - Line 13)
15. Multiplied by: Accounts Advance Factor 85%
16. Equals: ACCOUNTS COMPONENT OF BORROWING BASE $
Total Inventory of Borrower and all Subsidiaries
) as of the end of the Current Period $
INELIGIBLE INVENTORY AS OF THE END OF THE CURRENT PERIOD:
17. Work in Process $
18. Private label $
19. Obsolete $
20. Returned/damaged $
21. Consigned/unowned $
22. Subject to Purchase Money Security Interest $
23. Slow moving $
24. Other Ineligible Inventory $
25. Total Ineligible Inventory as of the end of the
Current Period (Lines 17 + 18 + 19 +
20 + 21 + 22+23+24) $
25. Total Eligible Inventory as of the end of the
Current Period (Line 14 - Line 23) $
26. Minus: Trade Accounts Payable
$________
27. Multiplied by: Inventory Advance Factor 65%
28. Equals: INVENTORY COMPONENT OF BORROWING BASE $
(Not to exceed 60% of the Accounts Component of Borrowing Base [Line
16])
29. Total BORROWING BASE as of
the end of the Current Period (Line 16 + Line 28) $
30. COMMITMENT is lesser of Maximum Amount and BORROWING BASE
$2,000,000.00 and $ (on Line 29) COMMITMENT =$
-------------------------
31. LESS: USED CREDIT as of the end of the Current Period 31(a) + 31(b)
(a) Total Outstanding Loans $
--------
(b) L/C Obligations:
---------------
(i) Total Face Amount of all Outstanding
Letters of Credit + $
(ii) Less any drawings on Letters of Credit
paid by Borrower - $
(iii) Amounts owing under Applications
not included in (ii) + $
Total/ L/C Obligations as of the end of the
Current Period are $
--------
(c) Loans & L/C Obligations (31a + 31b) = Used Credit
-----------
Letter of Credit Sublimit is $
--------
Current L/C availability $ --
-------- -------
32. Equals: amount available for borrowing subject to the terms of
the Agreement, if positive; or amount due under Section 1.3, if negative: $
[30-31(c)] -------
The term "ACCOUNTS" means any right to payment for goods sold or leased or for
services rendered which is not evidenced by an instrument or chattel paper. The
term "INVENTORY" has the meaning as set forth in the Texas Business and Commerce
Code in effect as of the date of the Agreement. Inventory shall be valued at the
lesser of: (a) market value; and (b) cost. "OTHER INELIGIBLE ACCOUNTS" mean all
such Accounts of Borrower and its Subsidiaries that are not subject to a first
and prior Lien in favor of Bank, those Accounts that are subject to any Lien not
in favor of Bank and those Accounts of Borrower and its Subsidiaries as shall be
deemed from time to time to be, in the sole judgment of Bank, ineligible for
purposes of determining the Borrowing Base. "OTHER INELIGIBLE INVENTORY" means
that Inventory of Borrower and its Subsidiaries that is not subject to a first
and prior Lien in favor of Bank, that Inventory that is subject to any Lien not
in favor of Bank and that Inventory of Borrower and its Subsidiaries as shall be
deemed from time to time to be in the sole judgment of Bank, ineligible for
purposes of determining the Borrowing Base. All other terms not defined herein
shall have the respective meanings as in the Agreement.
Borrower certifies that the above information and computations are true,
correct, complete and not misleading as of the date hereof.
Borrower: COLLEGIATE PACIFIC, INC.
By:
----------------------------------------------------------------------------
Name:
--------------------------------------------------------------------------
Title: President or Chief Financial Officer Date:
------------------
Address:
-----------------------------------------------------------------------
