Document:

Exhibit 10.23

                             COOPERATIVE MEMORANDUM

                                                                   March 6, 2000

Intended Cooperators:

ADATOM.COM., INC., USA

SHENZHEN BAY INDUSTRIAL, EDUCATIONAL & RESEARCH CENTER

On March 5th, 2000, the former vice president of State University of
Massachusetts, chairman of Neeonix Inc., USA, representative for the mayor of
Milpitas and director of Adatom.com.Inc, Dr. Victor W. Nee paid a visit to the
cooperative institution initiated by Shenzhen Government Peking University (PKU)
and Hong Kong University of Science and Technology (HKUST) - Shenzhen Bay
Industrial, Educational & Research Center (SBIERC), Shenzhen Hi-tech Industrial
Park (SHIP), Shenzhen Virtual University Park and PKU Jade Bird Co. Ltd. Mr. Liu
Yingli, vice general secretary of Shenzhen Municipal government, general
director of Shenzhen High-tech Industrial Park, met with Dr. Nee in his office.
Dr. Nee had a friendly talk with vice director of Domestic Cooperation committee
of Peking University, Executive director of SBIERC Mr. Luo Fei, etc. Both
parties proceeded a constructive discussion about the possibility of further
cooperation. Dr. Nee outlined his 20 years experiences in dealing with various
sectors from the United States federal government, Education, Industrial &
Commercial field, as well as having established close relationships for the
counterparts in China. Professor Shi introduced major functions of SBIERC, as a
"Combo of Official, Industrial, Educational, Research & Capital Base." She
particularly mentioned of fascinating investment environment in Shenzhen, rich
resources of PKU and HKUST. Dr. Nee was deeply impressed with the operation
pattern of SBIERC, especially with the prospective of SHIP and the
accomplishment of Shenzhen urban constructions. He brought the message from the
mayor of Milpitas, hoping to set up a positively cooperative relationship
between US Silicon Valley and SBIERC. Both parties agreed upon to realize that
this kind of cooperation has got clear objectives and practical foundation,
therefore, the plan could be worked out step by step according to short-term or
mid-term planning strategies. Mr. Luo Fei has been designated to be responsible
for the promotion of this project. Therefore, the intention of cooperation has
been reached be Adatom.com.Inc (Party A) and SBIERC (Party B) as the following:

1. TO COOPERATE IN DEVELOPING AND FACILITATING NETWORK RESOURCES.

One network company shall be co-sponsored and established in Shenzhen. A
business plan will be developed by Adatom.Com.Co. of USA and SBIERC. After both
parties agreed on the budget in the plan, investment capital will be provided by
both parties according to agreed destination. As estimation, the initial
investment shall be of USD2 million, subsequent financing shall be of USD5
million to 10 million. The company will focus on developing China technology and
product exchange network station ( e.g., a bilingual internet system ), and
China's IT Product Procurement Network. The business varieties shall be explored
by both parties. Party B shall be responsible for the procedures of
incorporation in Shenzhen, whereas Party A shall be bonded in bringing the joint
venture into public in the US within 12 months.

2. TO COOPERATE IN DEVELOPING AND FACILITATING ONLINE EDUCATION PLATFORM

Party A shall be responsible for searching successful Online Education Platform
in America, whereas Party B ought to make a quality combination between the
ongoing education courses in China and the Online Education Platform in the US.
In respect of education market demand in China, using of resources in both
parties' places both parties shall be, on one hand, carrying out specialized
talent training, on the other hand, adventuring the effective connection between
online education and capital market.

                                      E-22
<PAGE>

3. TO SET UP VENTURE CAPITAL FUND:

The fund shall be registered as a limited partnership firm in Hong Kong. The
main purpose is to invest upon hi-tech project inland and relevant hi-tech
enterprises for both America and China/

4. TO JOINTLY SPONSOR "GLOBAL NETWORK ECONOMIC FORUM"

The proposition shall be as network economic development strategy and industrial
orientations, network talent in the new century and technical resources. The
forum shall be anticipated at high level and be authoritative, which look
forward to the future international development trends. Party A shall be
responsible for promotion of the idea and inviting relevant participants in the
US. Party B shall undertake the actual preparation in China. The first time of
the forum shall be held in the year of 2000 or 2001 and in the subsequent years.

                                      E-23<PAGE>

                                                                   EXHIBIT 10.24

                                   RESTATED
                         CREDIT AND SECURITY AGREEMENT
                         -----------------------------

     THIS RESTATED REVOLVING CREDIT AND SECURITY AGREEMENT dated effective as of
the thirtieth (30th) day of June, 1999, is entered into by EDUCATIONAL
DEVELOPMENT CORPORATION, a Delaware corporation whose address is 10302 East 55th
Place, Tulsa, Oklahoma 74146, (the "Company"), and STATE BANK & TRUST, whose
address is 4500 South Garnett Avenue, Tulsa, Oklahoma 74146 (the "Bank").

     WITNESSETH:

     WHEREAS, the Company has applied to the Bank to extend and renew for twelve
(12) months its existing revolving line of credit established pursuant to that
certain Restated Credit and Security Agreement dated as of June 10, 1996, as
amended by the First Amendment thereto dated as of June 30, 1997, and the Second
Amendment thereto dated as of June 30, 1998 (collectively the "Current Credit
Agreement") in the maximum principal amount outstanding at any one time not in
excess of THREE MILLION FIVE HUNDRED THOUSAND DOLLARS ($3,500,000), including
extension of the maturity date to June 30, 2000, the proceeds of which are to be
used for the Company's general corporate and working capital purposes; and the
Bank is willing to extend such revolving line of credit to the Company subject
to the terms, limitations and conditions hereinafter set forth;

     NOW, THEREFORE, in consideration of the mutual covenants and agreements
contained herein, and other good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, the Company and the Bank agree as
follows:

                                   ARTICLE I
                                   ---------

                                  DEFINITIONS
                                  -----------

     The terms defined in this Article I (except as otherwise expressly provided
in this Agreement) for all purposes shall have the following meanings:

     1.1  "Business Day" shall mean a day other than a Saturday, Sunday or a day
           ------------
upon which national banks in the State of Oklahoma are closed to business
generally.

     1.2  "Closing Date" shall mean the effective date of this Agreement.
           ------------

     1.3  "Event of Default" shall mean any of the events specified in Section
           ----------------
8.1 of this Agreement; any "Default" shall mean any event, which together with
                            -------
any lapse of time or giving of any notice, or both, would constitute an Event of
Default.

     1.4  "GAAP" shall mean generally accepted accounting principles applied on
           ----
a consistent basis, set forth in the Opinions of the Accounting Principles Board
of the American Institute of Certified Public Accountants and/or statements of
the Financial Accounting Standards Board and/or in such other statements by such
other entity as the Bank may approve, which are applicable in the circumstances
as to the date in question, and the requisite that such principles be applied on
a consistent basis shall mean that the accounting principles observed in a
current period are comparable in all material respects to those applied in the
preceding period except as stated in the financial statements or notes thereto.
Unless otherwise indicated herein, all accounting terms will be defined
according to GAAP.
<PAGE>

     1.5  "Indebtedness" shall mean and include any and all:  (i) indebtedness,
           ------------
obligations and liabilities of Company to the Bank pursuant to the terms of this
Agreement, including the obligations of the Company as evidenced by the Note and
all lawful interest and other charges and all court costs, reasonable attorneys'
fees and other collection costs or charges incurred with respect thereto and any
and all future revolving credit loan advances made hereunder, including that
certain letter of credit issued (and renewed from time to time) by the Bank on
behalf of the Company to Usborne, as beneficiary; (ii) costs and expenses paid
or incurred by the Bank in enforcing or attempting to enforce collection of any
Indebtedness and in preserving, enforcing or realizing upon or attempting to
preserve, enforce or realize upon any collateral or security for any
Indebtedness, including interest on all sums so expended by the Bank from the
date of such expenditure at an annual rate equal to the applicable Default Rate
as defined in Section 8.2 hereof; and (iii) sums expended by the Bank in curing
any Event of Default or Default of Company under the terms of this Agreement or
any other security agreement or other writing evidencing or securing the payment
of the Note together with interest on the amount of each such expenditure from
the respective dates thereof at an annual rate equal to the Default Rate.

     1.6  "Laws" shall mean all statutes, laws, ordinances, regulations, orders,
           ----
writs, injunctions, or decrees of the United States, any state or commonwealth,
any municipality, and foreign country, any territory or possession, or any
Tribunal.

     1.7  "Lien" shall mean any mortgage, pledge, security interest, purchase
           ----
money security interest, encumbrance, lien or charge of any kind (including any
agreement to give any of the foregoing, any conditional sale or other title
retention agreement, any lease in the nature thereof, and the filing of or
agreement to give any financing statement or other similar form of public notice
under the Laws of any jurisdiction).

     1.8  "Loan Documents" shall mean this Agreement, the Note, the Security
           --------------
Agreement and all other documents, instruments and certificates to be executed
by or on behalf of the Company pursuant to the terms of this Agreement.

     1.9  "Loans" shall mean the Revolving Credit Loans made from time to time
           -----
by the Bank pursuant to Section 2.1 of this Agreement.

     1.10 "Material Adverse Effect" shall mean any set of circumstances or
           -----------------------
events which (i) prevents, will prevent, or may reasonably be expected to
prevent the Company from performing its obligations (including, without
limitation, payment obligations hereunder) under the Loan Documents or (ii) will
or may reasonably be expected to cause a Default or an Event of Default.

     1.11 "Net Capital Expenditures"  shall mean the gross amount of all
           ------------------------
expenditures made and obligations incurred by Company and its Subsidiaries, if
any, for the purchase or acquisition of capital assets (i.e., equipment, land,
                                                        ---
buildings and other "property used in the trade or business" of Company and its
Subsidiaries as defined in Section 1231(b) of the Internal Revenue Code of 1986,
as amended) less "allowable recoveries" and excluding capitalized labor costs.
Allowable recoveries shall mean credit received by Company and its Subsidiaries
against the purchase price of capital assets or cash payments or equivalent
value received for capital assets which are being replaced, essentially in each
case as part of the transaction in which the acquisition of the capital asset
occurs and which are received by the Company within 120 days from the date on
which the expenditure is made or obligations incurred for the acquisition of the
related capital asset.

     1.12 "Note" shall mean the promissory note described and defined in Section
           ----
2.2 of this Agreement as the Revolving Credit Note, together with each and every
extension, renewal,

                                      -2-
<PAGE>

modification, substitution, replacement and change in form thereof which may be
from time to time and for any term or terms effected.

     1.13 "Person" shall mean and include an individual, a partnership, a joint
           ------
venture, a corporation, a trust, an unincorporated organization and a government
or any department, agency or political subdivision thereof.

     1.14 "Prime Rate" shall mean the annual rate of interest published in the
           ----------
Money Rates Column of the Southwest Edition of the Wall Street Journal from time
                                                   -------------------
to time as the prime rate.

     1.15 "Subsidiaries" shall include any corporation in which the Company owns
           ------------
or controls (directly or indirectly) in the aggregate fifty percent (50%) or
more of the outstanding capital stock.

     1.16 "Taxes" shall mean all taxes, assessments, fees or other charges or
           -----
levies from time to time or at any time imposed by any laws or by any Tribunal.

     1.17 "Tribunal" shall mean any municipal, state, commonwealth, federal,
           --------
foreign, territorial or other sovereign, governmental entity, governmental
department, court, commission, board, bureau, agency or instrumentality.

                                  ARTICLE II
                                  ----------

                            TERMS AND CONDITIONS OF
                            -----------------------
                            REVOLVING CREDIT LOANS
                            ----------------------

     2.1  Revolving Credit Loans.  The Bank agrees, upon the terms and subject
          ----------------------
to the conditions hereinafter set forth, to make loans ("Revolving Credit
Loans") to the Company from the Closing Date until June 30, 2000, in such
amounts as may from time to time be requested by the Company so long as the
aggregate principal amount of all Revolving Credit Loans outstanding and unpaid
at any time does not exceed the lesser of the Borrowing Base (hereinafter
                                ------
defined) or $3,500,000.

     2.2  Revolving Credit Note.  On the Closing Date the Company shall execute
          ---------------------
and deliver to the order of the Bank its Revolving Credit Note, the form of
which is annexed hereto as Exhibit A and made a part hereof, in the original
                           ---------
principal amount of $3,500,000, dated as of the Closing Date, and bearing
interest payable monthly on the last day of each calendar month commencing July
30, 1999, on unpaid balances  of principal from time to time outstanding at a
variable annual rate equal from day to day to the Prime Rate (the "Revolving
Credit Note").

     2.3  Revolving Credit - Advances, Payments.  Each Revolving Credit Loan
          -------------------------------------
requested by the Company from the Bank shall be made on the form of Loan
Request, Certification and Confirmatory Security Agreement annexed hereto as
Exhibit B (the "Loan Request").  The Company may submit such a loan request from
---------
time to time to the Bank on any Business Day but not more frequently than once
per calendar week.  Such loan request shall establish the Company's Borrowing
Base as of the date on which it is submitted to the Bank.  The Company may
however, submit a Loan Request on any Business Day, provided that such Loan
Request shall not cause the aggregate principal amount of all Revolving Credit
Loans outstanding and unpaid to exceed the Borrowing Base as established by the
Loan Request and as supported by the most recent Monthly Reports submitted by
the Company to the Bank in compliance with the provisions of Section 4.5 below.

                                      -3-
<PAGE>

     Each such Loan Request shall constitute the Company's continuing
representation to the Bank that the Company is in compliance with all of the
Borrowing Base provisions of Sections 2.4 hereof. Each such Loan Request shall
be presented at the offices of the Bank, and, subject to strict compliance with
the provisions of Sections 2.3, 2.4, 2.8 and 4.5 hereof, each such loan
requested by the Company from the Bank shall be advanced by the Bank not later
than the second (2nd) Business Day immediately following the Bank's actual
receipt of such request. All advances made by the Bank shall be deposited to
account #502-71-56 of the Company with the Bank. The Company may from time to
time make prepayments of principal without premium or penalty, provided that
interest on the amount prepaid, accrued to the prepayment date, shall be paid on
such prepayment date. The Company may reborrow subject to the limitations and
conditions for Revolving Credit Loans contained herein. On or before the fifth
(5th) day of each month Bank shall mail, telecopy or hand deliver invoices
evidencing Company's interest obligation for the immediately preceding calendar
month at the address set forth above by first class mail (or by telecopy #918-
663-4509). Such invoice shall be deemed received by Company (unless sent by
telecopy) upon the earlier of actual receipt thereof or two (2) Business Days
after deposit in the United States mail by Bank.

     All Revolving Credit Loans made by the Bank and all payments or prepayments
of principal and interest thereon made by the Company shall be recorded by the
Bank in its records, and such records shall be presumptive evidence as to the
respective amount owing on the Note.  Any payments or prepayments on the
Revolving Credit Note received by the Bank after 2:00 o'clock P.M. (applicable
current time in Tulsa, Oklahoma) shall be deemed to have been made on the next
succeeding Business Day.  All outstanding principal of and accrued interest on
the Note not previously paid hereunder shall be due and payable at final
maturity on June 30, 2000.

     2.4  Borrowing Base.  The Company will not request or accept the proceeds
          --------------
of any Revolving Credit Loan or advance hereunder at any time when the amount
thereof, together with the unpaid amount of all other Revolving Credit Loans
then outstanding shall exceed the "Borrowing Base."  As used herein the term
"Borrowing Base" shall mean an amount equal to the lesser of (i) the sum of (a)
                                                   ------
sixty-five percent (65%) of the uncollected amount of Eligible Accounts (as
hereinafter defined) at book value held by and due and owing to Company as shown
by the books and records thereof plus (b) thirty-five percent (35%) of the
amount of Eligible Inventories of the Company, the respective amounts of which
Eligible Accounts and Eligible Inventories will be determined as of a date not
more than ten (10) days prior to the date on which the amount of the Borrowing
Base is determined, or (ii) the lesser of $3,500,000 or the maximum principal
                                ------
amount of Revolving Credit Loans to which Usborne, as herein defined, has
subordinated pursuant to the Subordination Agreement referenced herein.

     2.5  Variance from Borrowing Base.  Any Revolving Credit Loan shall be
          ----------------------------
conclusively presumed to have been made to the Company by the Bank under the
terms and provisions hereof and shall be secured by all of the collateral and
security described or referred to herein, whether or not such loan conforms in
all respects to the terms and provisions hereof.  It is contemplated that the
Bank may from time to time (for the convenience of the Company or for other
reasons) make loan advances which would cause the total amount of Revolving
Credit Loans to exceed the amount of the Borrowing Base or permit the inclusion
of ineligible accounts or ineligible inventory in the determination of the
Borrowing Base.  No such variance, change or departure shall prevent any such
loan or loans from being secured by the collateral and security herein created
or intended to be created.  The Borrowing Base is established for administrative
purposes and shall not in any manner limit the extent or scope of the collateral
and security herein granted to Eligible Accounts, Eligible Inventory or to the
Indebtedness within the amount of the Borrowing Base.

                                      -4-
<PAGE>

     2.6  Eligible Account.  For the purposes of this Agreement, an "Eligible
          ----------------
Account" shall mean an Account (as defined in Article 9 of the Oklahoma Uniform
Commercial Code) which meets the following standards until the same is collected
in full:

          (a)  The Account is owned by and payable to Company and represents a
     sum of money (exclusive of interest, late charges or carrying charges)
     unconditionally due and owing to Company from an account debtor ("Account
     Debtor") thereof for services rendered or goods sold or leased by Company
     to such Account Debtor in the ordinary course of business and which
     services or goods have been accepted by the Account Debtor and do not
     remain unpaid for a period in excess of ninety (90) days beyond the earlier
     of the invoice date or the first due date of such Account and if the
     aggregate accounts of any one Account Debtor constitute more than twenty
     percent (20%) of the total accounts of the Company at any one time, the
     amount of all such accounts thereof in excess of twenty percent (20%) shall
     be deemed automatically ineligible for Borrowing Base purposes;

          (b)  The Account is not a contra account and is not otherwise subject
     to any dispute, set-off, recoupment, counterclaim or other claim which
     would reduce the amount to be paid by the Account Debtor to Company and the
     Account Debtor has not received or requested permission to pay the same in
     deferred installments;

          (c)  None of such Accounts shall result from the sale or lease of any
     goods held by Company on consignment including, without limitation, goods
     held on consignment for Usborne Publishing Limited ("Usborne");

          (d)  The Account Debtor is a Person (including a partnership of which
     all partners are residents of the continental United States of America)
     domiciled in, a resident of or duly organized under and in good standing
     pursuant to the laws of one of the states of the United States of America
     or the District of Columbia;

          (e)  The Account Debtor has not ceased business, made an assignment
     for the benefit of creditors or attempted to make a composition with its
     creditors and no trustee, receiver, liquidator, conservator, custodian or
     like officer has been appointed to take custody, possession or control of
     the Account Debtor or any substantial portion of the assets in general of
     such Account Debtor. The Account Debtor has not become or been adjudged to
     be insolvent, requested or consented to the appointment of any receiver,
     trustee, custodian, liquidator or like officer or become subject to the
     control or supervision of any court or other governmental body or officer
     for the purpose of liquidating its assets, winding up its affairs or for
     the purpose of any financial reorganization, rehabilitation or other relief
     under any law or statute now or hereafter in force affording relief to
     debtors from their obligations;

          (f)  Company has in its possession and under its control shipping
     tickets, bills of lading, invoices, delivery receipts and other written
     business records and memoranda sufficient to document and verify Company's
     accounts and the amount thereof and to enforce collection thereof;

          (g)  The Account Debtor has neither attempted to return the goods, the
     sale of which created or gave rise to the Account, nor refused to accept
     the goods, nor attempted to revoke any acceptance thereof or requested any
     allowance in adjustment with respect to such goods, nor made partial
     payment on a specific invoice which is being disputed;

                                      -5-
<PAGE>

          (h)  The Bank shall not have notified Company in writing that the
     Account or the Account Debtor is unsatisfactory for reasons deemed by the
     Bank in good faith to be valid reasons for rejecting such Account or
     Account Debtor;

          (i)  The Account is not evidenced by any promissory note, trade
     acceptance, negotiable instrument or judgment and does not constitute
     Chattel Paper (as defined in Article 9 of the Oklahoma Uniform Commercial
     Code);

          (j)  All claims required to be filed in any public office or with any
     public officer in connection with the Account have been duly filed with and
     accepted by the appropriate public office or officer;

          (k)  The Account Debtor is neither a parent, Subsidiary nor a
     corporate affiliate of the Company nor a corporation, partnership or other
     entity controlled directly or indirectly by the Company or the Guarantors,
     nor a foreign country or alien corporation with whom the Company does
     export business;

          (l)  The Account Debtor is neither a director, officer nor an employee
     of the Company or a member of the family of any director or officer of any
     of the Company or any proprietorship or partnership owned in whole or in
     part by any such director or officer of any of the Company or by any member
     of the family of any such person; and

          (m)  The Account is not subject to the federal statutes prohibiting
     assignment of claims against the United States of America.

The above specifications with respect to the term "Eligible Account" are special
specifications adopted for the purpose of determining the Borrowing Base and the
designation of such specifications shall not be interpreted or implied to limit
the security interest granted to the Bank to such Eligible Accounts.

     2.7  Eligible Inventory.  For the purposes of computing the Borrowing Base,
          -------------------
Eligible Inventory shall mean Inventory (as defined in Article 9 of the Oklahoma
Uniform Commercial Code), including (without limitation) all educational books,
kits, programs and supplies as well as all work in progress and finished goods
of whatever nature or type owned by the Company and held for resale to its
customers in the ordinary course of business, and (i) in which the Bank holds a
first and prior perfected security interest and (ii) concerning which the Bank
has not received any notice of a purchase money security interest claimed by any
    ---
manufacturer, vendor or supplier of Company. The value assigned to each item of
Inventory shall be the cost of such item of Inventory to the Company less a
reasonable reserve for obsolescence.  The Bank's receipt of any notice of a
purchase money security interest (whether asserted pursuant to (S)9-312 of the
Uniform Commercial Code or otherwise) shall automatically render all such
inventory covered or purportedly covered thereby ineligible for inclusion in the
Borrowing Base and the Bank shall have no obligation hereunder to advance funds
against any of such Inventory or Accounts resulting from the sale thereof unless
such asserted purchase money security interest therein is expressly subordinated
to the Indebtedness as evidenced by the Revolving Credit Note.

                                  ARTICLE III
                                  -----------

                         CONDITIONS PRECEDENT TO LOANS
                         -----------------------------

     3.1  Conditions Precedent to Initial Revolving Credit Loan.  The obligation
          -----------------------------------------------------
of the Bank to make the initial Revolving Credit Loan is subject to the
satisfaction of the following conditions on or prior to the Closing Date (in
addition to the other terms and conditions set forth herein):

                                      -6-
<PAGE>

          (a)  No Default.  There shall exist no Event of Default or Default on
               ----------
     the Closing Date.

          (b)  Representations and Warranties.  The representations, warranties
               ------------------------------
     and covenants set forth herein shall be true and correct on and as of the
     Closing Date, with the same effect as though made on and as of the Closing
     Date.

          (c)  Certificate.  The Company shall have delivered to the Bank a
               -----------
     Certificate, dated as of the Closing Date, and signed by the President and
     Secretary thereof certifying (i) to the matters covered by the conditions
     specified in subparagraphs (a) and (b) of this Section 3.1, (ii) that the
     Company has performed and complied with all agreements and conditions
     required to be performed or complied with by them prior to or on the
     Closing Date, (iii) to the name and signature of each officer of the
     Company authorized to execute and deliver this Agreement, the Security
     Agreement, the Note and any other notes, certificates or writings and to
     borrow under this Agreement, and (iv) to such other matters in connection
     with this Agreement which the Bank shall determine to be advisable.  The
     Bank may conclusively rely on such Certificate until it receives notice in
     writing to the contrary.

          (d)  Proceedings.  All corporate proceedings and resolutions of the
               -----------
     Company taken in connection with the transactions contemplated by this
     Agreement and all documents incidental thereto shall be satisfactory in
     form and substance to the Bank and its counsel; and the Bank shall have
     received certified copies of the Company's Articles of Incorporation, By-
     Laws and Certificate of Good Standing from the Company's state of
     incorporation.  The Bank shall also have received copies of all documents,
     or other evidence which the Bank or its legal counsel may reasonably
     request in connection with said transactions, and copies of records and all
     corporate proceedings and resolutions in connection therewith, in form and
     substance satisfactory to the Bank and its legal counsel.

          (e)  Loan Documents.  The Company shall have delivered or caused to be
               --------------
     delivered the Note, this Agreement, the Security Agreement, applicable
     financing statements and the other Loan Documents to the Bank dated as of
     the Closing Date, appropriately executed, with all blanks appropriately
     filled.

          (f)  Key Man Life Insurance Policy.  The Company shall have delivered
               -----------------------------
     to the Bank assignments of key man life insurance policy, designating the
     Bank as assignee of all proceeds thereof in the aggregate amount of
     $500,000 on the life of Randall White, which certificate of insurance and
     the assignment thereof shall be in form and substance satisfactory to the
     Bank and its legal counsel.

          (g)  UCC Terminations and Other Information.  The Bank shall have
               --------------------------------------
     received acceptable UCC termination statements from Borrower's existing
     lenders claiming a security interest in any of the Collateral and such
     other information, documents and assurances as shall be reasonable
     requested by the Bank or its legal counsel or, only insofar as Usborne is
     concerned, an amendment Subordination Agreement between Usborne and the
     Bank dated as of May 9, 1991, is entered into satisfactory in form and
     content to the Bank and its legal counsel subordinating the asserted
     purchase money security interest of Usborne to the Bank's security interest
     in and liens against the Collateral securing the Indebtedness.

     3.2  Conditions Precedent to Additional Revolving Credit Loans.  The Bank
          ---------------------------------------------------------
shall not be obligated to make any Revolving Credit Loan after the initial
Revolving Credit Loan (i) if at such time any Event of Default shall have
occurred or any Default shall have occurred and be continuing; (ii) if any of
the representations, warranties and covenants contained in this Agreement

                                      -7-
<PAGE>

shall be false or untrue in any material respect on the date of such loan, as if
made on such date; or (iii) unless the Borrower shall have provided to the Bank
a Revolving Loan Request duly executed by authorized officers and in proper
form, establishing that the Borrowing Base will support the additional Revolving
Credit Loan being requested and such other information as shall be requested by
the Bank in support thereof, all in conformity with Section 2.3 hereof. Each
request by the Borrower for a Revolving Credit Loan (whether initial or
thereafter) shall constitute a continuing representation by the Borrower to the
Bank that there is not at the time of such request an Event of Default or a
Default, and that all representations, warranties and covenants in this
Agreement are true and correct on and as of the date of each such Loan Request.
From and after the Bank's receipt of notice of any claimed or asserted purchase
money security interest in any of the Collateral (as hereinafter defined)
pursuant to the applicable provisions of the Oklahoma Uniform Commercial Code by
any vendor or supplier of the Company, the Bank shall have no further obligation
hereunder to advance any Revolving Credit Loans to the Company and its lending
commitment hereunder shall be automatically extinguished without any notice
whatsoever to the Company.

                                  ARTICLE IV
                                  ----------

                             AFFIRMATIVE COVENANTS
                             ---------------------

     From the date hereof, and so long as this Agreement is in effect (by
extension, amendment or otherwise) the Company covenants and agrees with the
Bank and until payment in full of all Indebtedness and the performance of all
other obligations of the Company, under this Agreement, unless the Bank shall
otherwise consent in writing:

     4.1  Payment of Taxes and Claims.  The Company will pay and discharge or
          ---------------------------
cause to be paid and discharged all lawful Taxes imposed upon the income or
profits of the Company or upon any property, real, personal or mixed, or upon
any part thereof, belonging to the Company before the same shall be in default;
provided, however, that the Company shall not be required to pay and discharge
--------  -------
or to cause to be paid or discharged any such Tax, assessment or claim so long
as the validity thereof shall be contested in good faith by appropriate
proceedings, and adequate book reserves shall be established with respect
thereto; further, provided, that in each event the Company shall pay such Tax,
charge or claim before any property subject thereto shall become subject to a
execution or Lien.

     4.2  Maintenance of Corporate Existence.  The Company will do or cause to
          ----------------------------------
be done all things necessary to preserve and keep in full force and effect the
corporate existence, rights and franchises of the Company and its Subsidiaries
and continue to conduct and operate the business of the Company and its
Subsidiaries substantially as conducted and operated during the present.  The
Company will become and remain qualified to conduct business in each
jurisdiction where the nature of the business or the ownership of property by
the Company may require such qualification and shall remain in good standing
with the Oklahoma Tax Commission and the Oklahoma Employment Security
Commission.

     4.3  Insurance/Bonding.  The Company will maintain adequate insurance
          -----------------
coverage by reputable insurance companies or associations in such form and
against such hazards as is customarily carried by companies in the same or
similar businesses, including, without limitation, comprehensive general
liability insurance, broad form property damage coverage, automotive liability
insurance and worker's compensation insurance in amounts satisfactory to the
Bank.

     4.4  Financial Statements, Reports and Field Audits.  The Company shall
          ----------------------------------------------
maintain standard systems of accounting in accordance with GAAP, and the Company
and its Parent shall

                                      -8-
<PAGE>

furnish to the Bank, as soon as practicable after each calendar month, and in
any event within forty-five (45) days thereafter, copies of:

          (i)  Balance sheets of the Company at the end of such month, and

          (ii) Statements of income and surplus of the Company for such month,

all in such reasonable detail as may be requested by the Bank and certified to
be true and correct by the President or controller of the Company (such
certification to be a part of the monthly borrowing base certification submitted
by the Company).

     The Company shall also furnish to the Bank as soon as practicable after the
end of each fiscal year of the Company, and in any event within one hundred
twenty (120) days thereafter, financial statements for the Company and the
annual audit thereof.  Such financial statements shall be prepared by a
reputable and independent firm of certified public accountants of recognized
standing selected by the Company and acceptable to the Bank.  Such firm shall
issue a report and an unqualified opinion prepared in conformity with GAAP and
otherwise satisfactory in form and content to the Bank.

     Bank shall be entitled to conduct field audits of the Company during each
fiscal year, the cost of which shall be borne solely by the Bank.

     4.5  Monthly Account and Inventory Reports.   Within forty-five (45) days
          -------------------------------------
of each calendar month end, the Company will deliver to the Bank schedules
(certified to be true and correct by the President or controller of the Company
as a part of the monthly borrowing base certification) showing, as of the close
of business on the last Business Day of the immediately preceding calendar month
(i) the name and current mailing address of the Company's Account Debtors and
others with like obligations payable to the Company, (ii) the amounts due and
owing to the Company from each Account Debtor thereof, (iii) "aging" of each
Account dating from the date of first invoice and shown by categories, as
follows:

               One day to and including thirty days,
               Thirty-one days to and including sixty days,
               Sixty-one days to and including ninety days, and
               Over ninety days,

(iv) any modification of the customary due date of any Account, (v) the amount
of all obligations of the Company and to whom such obligations are owed
(excluding obligations to the Bank), (vi) "aging" of each such obligation as set
forth in (iii) above, and (vii) or modification of the due date of such
obligations.

     Within forty-five (45) days of each calendar month end, the Company shall
deliver to the Bank schedules of inventory (itemized pursuant to the Company's
monthly statements) indicating the value at which such inventory is carried on
the books and records of the Company as of the close of business on the last
Business Day of the immediately preceding calendar month, which value shall be
determined according to the perpetual method of inventory accounting and,
additionally, the Company will promptly notify the Bank of any material
reduction in the market value of any of such inventory.  Such Monthly Account
Reports and Monthly Inventory Reports described in this Section 4.5 are
collectively referred to herein as the "Monthly Reports".

     The Company will not open or establish any office, storage yard, warehouse
or other shipping or holding facility other than at Company's business address
of 10302 East 55th Place in Tulsa, Oklahoma (except only for certain book
binding operations in the State of Illinois)

                                      -9-
<PAGE>

without obtaining the Bank's prior written consent and executing such additional
or supplemental security agreements and/or financing statements as the Bank and
its legal counsel deem necessary to perfect or more fully perfect its security
interest therein. The Company represents to the Bank that all of its inventories
are and will continue to be located at its current business location in Tulsa,
Oklahoma as described above.

     4.6  Requested Information/Inspection.  With reasonable promptness, the
          --------------------------------
Company will give the Bank such other data and information as from time to time
may be reasonably requested by the Bank.  The Company will permit any
representatives of the Bank to visit and inspect any of the properties of the
Company, to examine all books of account, records, reports and other papers, to
make copies and extracts thereof, and to discuss the Company's financial affairs
and accounts with its officers at all such reasonable times and as often as may
be reasonably requested to, among other things, enable the Bank to conduct field
audits of the Company.

     4.7  Notice of Default.  Immediately upon the happening of any condition or
          -----------------
event which constitutes a Default or an Event of Default or any default or event
of default under any other loan or financing or security agreement, the Company
will give the Bank a written notice thereof specifying the nature and period of
existence thereof and what action the Company is taking and propose to take with
respect thereto.

     4.8  Notice of Litigation.  Immediately upon becoming aware of the
          --------------------
existence of any action, suit or proceeding at law or in equity before any
Tribunal, an adverse outcome in which would materially impair the right of the
Company or any of its Subsidiaries to carry on their respective businesses
substantially as now conducted, or would materially and adversely affect
Company's or any Subsidiary's condition (financial or otherwise), the Company
will give the Bank a written notice specifying the nature thereof and what
action the Company is taking and propose to take with respect thereto.

     4.9  Purposes.  The Company is not engaged principally, or as one of its
          --------
important activities, in the business of extending credit for the purpose of
purchasing or carrying margin stock (within the meaning of Regulation U of the
Board of Governors of the Federal Reserve System) and no part of the proceeds
of any Loan made hereunder will be used to purchase or carry any margin stock or
to extend credit to others for the purpose of purchasing or carrying margin
stock.

     4.10 Maintenance of Employee Benefit Plans.  The Company will maintain and
          -------------------------------------
cause each of its Subsidiaries to maintain, each employee benefit plan as to
which it may have any liability or responsibility in compliance with the
Employee's Retirement and Income Security Act, as amended from time to time
("ERISA") and all other Laws applicable thereto.

     4.11 Compliance with Fair Labor Standards Act.  Company shall comply at all
          ----------------------------------------
times will all minimum wage, overtime requirements and other statutory and
regulatory provisions of the Fair Labor Standards Act, 29 U.S.C. (S) 206-207
("FLSA") and shall promptly and fully pay all salaries, wages and other
remuneration to its officers and employees covered by FLSA as they become due.
Company shall comply with the provisions of FLSA in all respects including
(without limitation) FLSA (S)15(a)(1) in connection with introduction of any
goods into interstate commerce and Company shall promptly notify the Bank in
writing of any violation of or non-compliance with FLSA.

     4.12 Payment of Indebtedness and Accounts Payable.  The Company hereby
          --------------------------------------------
agrees to pay, when due and owing, all Indebtedness, whether or not evidenced by
the Note.  Company also agrees to pay its accounts payable obligations and trade
creditors and suppliers, including (without limitation) Usborne Publishing
Limited ("Usborne"), in accordance with the terms of such account

                                      -10-
<PAGE>

arrangements and, in any event, Company shall maintain its accounts with Usborne
in such manner as to avoid the filing of any purchase money security interest by
Usborne in any inventory sold thereby to Company unless fully and expressly
subordinated to the Bank's security interest therein in form and content
acceptable to the Bank and its legal counsel.

                                   ARTICLE V
                                   ---------

                               NEGATIVE COVENANTS
                               ------------------

     The Company covenants and agrees with the Bank that from the date hereof
and so long as this Agreement is in effect (by extension, amendment or
otherwise) and until payment in full of all Indebtedness and the performance of
all other obligations of the Company under this Agreement, unless the Bank shall
otherwise consent in writing:

     5.1  Limitation on Liens.  The Company will not create or suffer to exist
          -------------------
any Lien upon any of its accounts, inventories, instruments, documents, chattel
paper or general intangibles (as those terms are defined in Article 9 of the
Oklahoma Uniform Commercial Code) except (i) Liens in favor of the Bank, (ii)
deposits to secure payment of workmen's compensation, unemployment insurance and
other similar benefits and Liens for property taxes not yet due or (iii) liens
existing on the date hereof as set forth on Exhibit C annexed hereto.
                                            ---------

     5.2  Disposition of Assets.  The Company will not sell, lease, transfer or
          ---------------------
otherwise dispose of assets unless such sale or disposition shall be in the
ordinary course of business and for a full and fair consideration, except for
assets which in the good faith judgment of the Company is no longer useful or of
productive value or which may be advantageously surrendered, sold or otherwise
disposed of by the Company without constituting or creating a Material Adverse
Effect.

     5.3  Merger, Consolidation and Acquisition.  Except for internal
          -------------------------------------
reorganization, merger or consolidation between or among the Company and its
respective Subsidiaries only, the Company will not merge or consolidate with or
into any other Person; or permit any other Person to consolidate with or merge
into it or acquire all or substantially all of the assets or properties or
capital stock of any other Person or adopt or effect any plan of reorganization,
recapitalization, liquidation or dissolution.

     5.4  Articles of Incorporation and By-Laws.  The Company will not amend,
          -------------------------------------
alter, modify or restate its Articles of Incorporation or By-Laws in any way
which would in any manner constitute a Material Adverse Effect.

     5.5  Limitation on Other Indebtedness.  During any fiscal year thereof the
          --------------------------------
Company will not create, incur, assume, become or be liable in any manner in
respect of, or suffer to exist, any indebtedness whether evidenced by a note,
bond, debenture, letter of credit, lease financing or similar or other
obligation in the aggregate in excess of $500,000 or accept any deposits or
advances of any kind, except (i) trade payables and current indebtedness (other
than for borrowed money) incurred in, and deposits and advances accepted in, the
ordinary course of business and (ii) Indebtedness created pursuant to this
Agreement.

     5.6  Loans to Affiliates, Subsidiaries or Insiders.  The Company will not
          ---------------------------------------------
make, guarantee or endorse any loans (howsoever evidenced) to any of its
respective corporate officers, directors or stockholders or to any of its
respective corporate affiliates or Subsidiaries in excess of or in addition to
such loans or indebtedness currently outstanding, which existing loans and
indebtedness are described on Exhibit D annexed hereto.
                              ---------

                                      -11-
<PAGE>

     5.7  Net Capital Expenditures.  Company will not, nor will Company permit
          ------------------------
any Subsidiary thereof to, make Net Capital Expenditures in any fiscal year in
excess of $500,000 in the aggregate during such fiscal year.

     5.8  Current Ratio.  Company will not at any time permit its Current Ratio
          -------------
(Current Liabilities shall include the Revolving Credit Loans) to be less than
1.0 to 1 until maturity hereof.

     5.9  Debt to Worth Ratio.  Company will not at any time permit its Debt to
          -------------------
Tangible Net Worth ratio to be greater than 1.7 to 1 through the maturity
hereof.

     5.10 Contingent Liabilities; Advances.  The Company will not, nor will it
          --------------------------------
permit any Subsidiary, either directly or indirectly, to (i) guarantee, become
surety for, discount, endorse, agree (contingently or otherwise) to purchase,
repurchase or otherwise acquire or supply or advance funds in respect of, or
otherwise become or be contingently liable upon the indebtedness, obligation or
liability of any Person, (ii) guarantee the payment of any dividends or other
distributions upon the stock of any corporation, (iii) discount or sell with
recourse or for less than the face value thereof, any of its notes receivable,
accounts receivable or chattel paper; (iv) loan, agree to loan, or advance money
to any Person in an aggregate amount of $25,000 or more at any time; or (v)
enter into any agreement for the purchase or other acquisition of any goods,
products, materials or supplies, or for the making of any shipments or for the
payment of services, if in any such case payment therefor is to be made
regardless of the non-delivery of such goods, products, materials or supplies or
the non-furnishing of the transportation of services; provided, however that the
foregoing shall not be applicable to endorsement of negotiable instruments
presented to or deposited with a bank for collection or deposit in the ordinary
course of business.

     5.11 Limitation on Investments.  The Company will not, nor will it permit
          -------------------------
any Subsidiary to, make any investment in any Person, except for investments
which consist of:

     (a)  trade or customer accounts receivable for inventory sold or services
          rendered in the ordinary course of business;

     (b)  obligations issued or guaranteed as to principal and interest by the
          United States of America and having a maturity of not more than one
          year from the date of acquisition;

     (c)  certificates of deposit issued by the Bank or any other bank organized
          under the laws of the United States of America or any state thereof,
          the payment of which is insured by the Federal Deposit Insurance
          Corporation;

     (d)  repurchase agreements secured by any one or more of the foregoing; and

     (e)  Investments existing on the date hereof which are described on Exhibit
                                                                         -------
          E attached hereto.
          -

     5.12 Other Agreements.  The Company will not, nor will it permit any
          ----------------
Subsidiary to, enter into or permit to exist any agreement (i) which would cause
an Event of Default or a Default hereunder; or (ii) which contains any provision
which would be violated or breached by the performance of Company's obligations
hereunder or under any of the other Loan Documents.

                                      -12-
<PAGE>

                                  ARTICLE VI
                                  ----------

                        REPRESENTATIONS AND WARRANTIES
                        ------------------------------

     To induce the Bank to enter into this Agreement and to make the Loans to
the Company under the provisions hereof, and in consideration thereof, the
Company represents, warrants and covenants that:

     6.1  Organization and Qualification.  The Company is duly organized and
          ------------------------------
validly existing under and pursuant to the Laws of the State of Delaware and is
in good standing thereunder.  The Company is duly licensed and in good standing
as a foreign corporation in Oklahoma and all other states in which the nature of
the business transacted or the property owned is such as to require licensing or
qualification as such.  The Company is in good standing with the Oklahoma Tax
Commission and the Oklahoma Employment Security Commission.

     6.2  Financial Statements.  The financial statements of the Company
          --------------------
heretofore furnished to the Bank are complete and correct and prepared in
accordance with GAAP, and fairly present the financial condition of the Company
as of the dates indicated and for the periods involved and show all of their
material liabilities, direct and contingent.  As of the date of the latest of
those financial statements there were no contingent liabilities, liabilities for
Taxes, unusual forward or long-term commitments or unrealized or anticipated
losses from any unfavorable commitments which are substantial in amount in
relation to the financial condition of the Company, except as referred to or
reflected or provided for in the latest of said financial statements.  Since the
date of the latest of said financial statements, there has been no material
adverse change in the business, condition or operations of the Company or any of
its Subsidiaries.

     6.3  Corporate Authorization.  The Board of Directors of the Company has
          -----------------------
duly and validly authorized the execution and delivery of this Agreement, the
Note and the other Loan Documents and the performance of their respective terms.
No consent of the respective stockholders of the Company is required as a
prerequisite to the validity and enforceability of this Agreement, the Note or
any other Loan Document contemplated herein.

     6.4  Collateral Unencumbered.  No financing statement or other writing is
          -----------------------
or shall be on file in any public filing or recording office covering (or
purporting to create, confirm, establish or maintain any lien, security
interest, purchase money security interest, conditional title, levy, attachment,
consignment or other encumbrance upon) any property of the Company or that of
any of its Subsidiaries which would constitute "Inventory," "Equipment,"
"Accounts," "Contract Rights", "Chattel Paper", "Instruments" or "General
Intangibles" (as such terms are defined in Article 9 of the Oklahoma Uniform
Commercial Code) or proceeds or products thereof, except those in favor of the
Bank or Usborne (but only if and to the extent fully subordinated to the Bank's
security interest).

     6.5  Litigation.  There is no action, suit, investigation or proceedings
          ----------
pending or, to the knowledge of Company threatened against the Company or any
properties or rights thereof before any Tribunal, which involves the possibility
of any final judgment or liability which may result in any material adverse
change in Company's business or its financial condition.  The Company is not
subject to any litigation, injunction, temporary restraining order or other
order or decree issued by any court or Tribunal concerning the validity,
legality or effectiveness of Company's proposed revolving line of credit with
the Bank as contemplated hereby.

     6.6  Conflicting Agreements and Other Matters.  Neither the Company nor any
          ----------------------------------------
Subsidiary is in default in the performance of any obligation, covenant, or
condition in any agreement to which it is a party or by which it is bound.
Neither the Company nor any Subsidiary

                                      -13-
<PAGE>

is a party to any contract or agreement or subject to any charter or other
corporate restriction which materially and adversely affects its business,
property or assets, or financial condition. Neither the Company nor any
Subsidiary is a party to or otherwise subject to any contract or agreement which
restricts or otherwise affects the right or ability of the Company to execute
the Loan Documents or the performance of any of their respective terms. Neither
the execution nor delivery of any of the Loan Documents, nor fulfillment of nor
compliance with their respective terms and provisions will conflict with, or
result in a breach of the terms, conditions or provisions of, or constitute a
default under, or result in any violation of, or result in the creation of any
Lien upon any of the properties or assets of the Company or any Subsidiary
pursuant to, or require any consent, approval or other action by or any notice
to or filing with any Tribunal (other than routine filings after the Closing
Date with the Securities and Exchange Commission, any securities exchange and/or
state blue sky authorities) pursuant to, the charter or By-Laws of the Company
or any Subsidiary, any award of any arbitrator, or any agreement, instrument or
Law to which the Company or any Subsidiary is subject.

     6.7  Purposes.  Neither the Company nor any Subsidiary is engaged
          --------
principally, or as one of its important activities, in the business of extending
credit for the purpose of purchasing or carrying margin stock (within the
meaning of Regulation U of the Board of Governors of the Federal Reserve System)
and no part of the proceeds of any borrowing hereunder will be used to purchase
or carry any margin stock or to extend credit to others for the purpose of
purchasing or carrying any margin stock.  If requested by the Bank, the Company
will furnish to the Bank a statement in conformity with the requirements of
Federal Reserve Form U-1, referred to in Regulation U, to the foregoing effect.
Neither the Company nor any agent acting on its behalf has taken or will take
any action which might cause this Agreement or the Note to violate any
regulation of the Board of Governors of the Federal Reserve System (including
Regulations G, T, U and X) or to violate any securities laws, state or federal,
in each case as in effect now or as the same may hereafter be in effect.

     6.8  Compliance with Applicable Laws.  The Company and each Subsidiary are
          -------------------------------
in compliance with all Laws, ordinances, rules, regulations and other legal
requirements applicable to them and the business conducted by them, the
violation of which could or would have a material adverse effect on their
business or condition, financial or otherwise.  Neither the ownership of any
capital stock of the Company or any of its Subsidiaries, nor any continued role
of any Person in the management or other affairs of the Company or any of its
Subsidiaries (i) results or could result in the Company's noncompliance with any
Laws, ordinances, rules, regulations and other legal requirements applicable to
the Company or its Subsidiaries, or (ii) could or would have a material adverse
effect on the business or condition, financial or otherwise, of the Company and
its Subsidiaries.

     6.9  Possession of Franchises and Licenses.  The Company and each
          -------------------------------------
Subsidiary possess all franchises, certificates, licenses, permits and other
authorizations from governmental political subdivisions or regulatory
authorities, free from burdensome restrictions, that are necessary in any
material respect for the ownership, maintenance and operation of their
respective properties and assets, and neither the Company nor any Subsidiary is
in violation of any thereof in any material respect.

     6.10 Leases.  The Company and each Subsidiary enjoy peaceful and
          ------
undisturbed possession of all leases necessary in any material respect for the
operation of their respective properties and assets, none of which contains any
unusual or burdensome provisions which might materially affect or impair the
operation of such properties and assets.  All such leases are valid and
subsisting and are in full force and effect.

                                      -14-
<PAGE>

     6.11 Taxes.  The Company and each Subsidiary have filed all Federal, state
          -----
and other income tax returns which are required to be filed and have paid all
Taxes, as shown on said returns, and all Taxes due or payable without returns
and all assessments received to the extent that such Taxes or assessments have
become due.  All Tax liabilities of the Company and the Subsidiaries are
adequately provided for on the books of the Company and the Subsidiaries,
including interest and penalties.  No income tax liability of a material nature
has been asserted by taxing authorities for Taxes in excess of those already
paid.

     6.12 Disclosure.  Neither this Agreement nor any other Loan Document or
          ----------
writing furnished to the Bank by or on behalf of the Company in connection
herewith contains any untrue statement of a material fact nor do such Loan
Documents and writings, taken as a whole, omit to state a material fact
necessary in order to make the statements contained herein and therein not
misleading.  There is no fact known to the Company which materially adversely
affects or in the future may materially adversely affect the business, property,
or assets, or financial condition of the Company or any Subsidiary which has not
been set forth in this Agreement, in the Loan Documents or in other documents
furnished to the Bank by or on behalf of the Company prior to the date hereof in
connection with the transactions contemplated hereby.

     6.13 Subsidiaries.  Exhibit G attached hereto states the name of each of
          ------------   ---------
the Subsidiaries, if any, its jurisdiction of incorporation, and the percentage
of stock owned by the Company and each other Subsidiary if any.

     6.14 Investment Company Act Representation.  Neither the Company nor any
          -------------------------------------
Subsidiary is an "investment company" or a company "controlled" by an
"investment company", within the meaning of the Investment Company Act of 1940,
as amended.

     6.15 ERISA.  Since the effective date of Title IV of ERISA, no Reportable
          -----
Event has occurred with respect to any Plan.  For the purposes of this section
the term "Reportable Event" shall mean an event described in Section 4043(b) of
ERISA.  For the purposes hereof the term "Plan" shall mean any plan subject to
Title IV of ERISA and maintained for employees of the Company or any Subsidiary,
or of any member of a controlled group of corporations, as the term "controlled
group of corporations" is defined in Section 1563 of the Internal Revenue Code
of 1986, as amended (the "Code"), of which the Company is a part.  Each Plan
established or maintained by the Company is in material compliance with the
applicable provisions of ERISA, and the Company has filed all reports required
by ERISA and the Code to be filed with respect to each Plan.  The Company has
met all requirements with respect to funding Plans imposed by ERISA or the Code.
Since the effective date of Title IV of ERISA there have not been any nor are
there now existing any events or conditions that would permit any Plan to be
terminated under circumstances which would cause the lien provided under Section
4068 of ERISA to attach to the assets of the Company or any Subsidiary. The
value of each Plan's benefits guaranteed under Title IV of ERISA on the date
hereof does not exceed the value of such Plan's assets allocable to such
benefits on the date hereof.

     6.16 Fiscal Year.  The fiscal year of the Company ends February 28.
          -----------

                                  ARTICLE VII
                                  -----------

                   COLLATERAL AND SECURITY FOR INDEBTEDNESS
                   ----------------------------------------

     7.1  Creation of Continuing Security Interest.  To secure the payment of
          ----------------------------------------
all Indebtedness, howsoever and whensoever created hereunder, as and when the
same shall become due and payable (whether by extension, renewal, acceleration
or otherwise), the Company hereby

                                      -15-
<PAGE>

grants, mortgages, pledges, hypothecates and assigns to the Bank a continuing
and continuous first and prior security interest in and to all of the following
(the "Collateral"):

          (a)  All accounts (including contract rights) (as defined in Article 9
     of the Oklahoma Uniform Commercial Code) now owned by the Company and which
     may be owned, held, created or acquired by the Company at any time
     hereafter until this Agreement shall be terminated (as provided herein) and
     thereafter until all Indebtedness shall be fully paid and discharged;

          (b)  All inventory (as such term is defined in Article 9 of the
     Oklahoma Uniform Commercial Code) including, without limitation, all
     educational books, programs, kits and supplies and work in progress and
     goods in process now owned or created by Company and which may be owned,
     held, created or acquired by Company at any time hereafter until this
     Agreement shall be terminated (as provided herein) and thereafter until all
                                                        ---
     Indebtedness shall be fully paid and discharged;

          (c)  All books, records, ledgers, journals, delivery receipts, sales
     memoranda, shipping tickets, correspondence and other written records, data
     and memoranda of the Company relating to any and all of their respective
     present or future accounts, contract rights, and/or inventory;

          (d)  All general intangibles, instruments, documents and chattel paper
     now owned or hereafter owned, acquired or created by Company;

          (e)  All demand deposits, time deposits or certificates of deposit
     with the Bank including (without limitation) the Collection Account; and

          (f)  All proceeds and products of all of the items and types of
     Collateral described above;

which security interests shall be more fully evidenced by that certain Restated
Security Agreement and Assignment dated as of even date herewith (the "Security
Agreement").

     7.2  Collection of Accounts.  Until otherwise provided herein, the Company
          ----------------------
at its own expense, will diligently attempt to collect upon all sums due the
Company upon its accounts and contract rights.  Although the Bank does not
contemplate immediate efforts on its part to effect direct collection of any
such accounts, the Bank shall, however, upon the occurrence of a Default or an
Event of Default, be entitled at any time and from time to time to make or
attempt to make direct collection of any one or more or all accounts or contract
rights of the Company, and the Company will from time to time and as often as
requested by the Bank, promptly execute and deliver to the Bank one or more
specific written assignments of any one or more accounts or contract rights the
Bank may select or designate, assigning the same to the Bank.  Such assignments
shall be upon such form or forms the Bank may hereafter regularly employ for the
purpose of evidencing the assignment to it, as collateral or security, of one or
more specific accounts or contract rights.  In each instance in which the Bank
may elect hereunder to effect direct collection of any one or more accounts or
contract rights of the Company, the Bank shall also be entitled to take
possession of all books and records of the Company relating to such account(s)
or contract right(s) and the Company will not in any manner take or suffer any
action to be taken to hinder, delay or interfere with the Bank's attempts to
effect collection.

     7.3  Lockbox Agreement.  Upon five (5) days' prior written notice to the
          -----------------
Company, the Bank shall have the right, at the Bank's sole option, to require
that the Company proceed to immediately establish and maintain a special lock
box account with the Bank ("Collection

                                      -16-
<PAGE>

Account") for and on behalf of the Bank and Company shall execute all such
agreements, signature cards, resolutions and other documents as is customary for
the establishment of such an account with the Bank. The Company shall thereafter
direct all Account Debtors thereof to remit all accounts payable to the Company
to the Collection Account, concerning which the Company shall have no access or
rights of withdrawal with respect to such Collection Account. Upon effecting
such five (5) days' notice to the Company, Bank will be authorized and empowered
by the Company to notify any such Account Debtors of the lockbox arrangement and
to verify the notification process utilized by the Company. All net collected
funds in any Collection Account shall be applied by the Bank on Friday of each
calendar week (or the next succeeding Business Day if Friday is a day other than
a Business Day) to the indebtedness evidenced by the Note in the order as
specified in Section 2.2 above and may be reborrowed by the Company pursuant to
the provisions of this Agreement. The Bank shall be entitled and is hereby
authorized by the Company to apply all such lockbox funds to the payment of
accrued interest on the Note to the date of such payment and the balance, if
any, in reduction of the outstanding principal balance of the Note. All funds on
deposit in the Collection Account shall be continuously pledged to the Bank as
security for all Indebtedness and shall constitute part of the Collateral
described in Section 7.1 hereof. Notwithstanding the foregoing, the Bank is
hereby absolved from all liability for failure to enforce collection of any such
payments or collection of instruments of payment directed to the Collection
Account, for failure to apply any proceeds in accordance with this Section 7.3,
and from all other responsibility in connection therewith, except the
responsibility to account to the Company for funds actually received.

     7.4  Additional Documents or Instruments.  The Company will from time to
          -----------------------------------
time and as often as the Bank may request, execute and deliver to the Bank such
financing statements, additional and supplemental security agreements and other
reports, certificates, data and writings the Bank may request to evidence,
perfect, more fully evidence or perfect or evaluate the Bank's continuing
security interest in the collateral and security referred to herein.

                                  ARTICLE VIII
                                  ------------

                               EVENTS OF DEFAULT
                               -----------------

     8.1  Events of Default.  If any one or more of the following events (herein
          -----------------
called "Events of Default") shall occur and be continuing for any reason
whatsoever (and whether such occurrence shall be voluntary or involuntary or
come about or be effected by operation of Law or otherwise):

          (a)  The Company shall fail to pay any principal or interest upon the
     Note or any other note issued or purportedly issued hereunder or any other
     Indebtedness incurred or created or purportedly incurred or created
     hereunder or pursuant hereto within five (5) days after the same shall
     become due and payable (whether by extension, renewal, acceleration or
     otherwise); or

          (b)  The Company shall fail to duly observe, perform or comply with
     any covenant or agreement contained in this Agreement and such default or
     breach shall not have been cured or remedied the earlier of thirty (30)
     days after the Company shall know (or should have known) of its occurrence
     (except that such grace or curative periods shall neither be deemed
     applicable to the payment provisions hereof nor the default provisions of
     subparagraph (a) hereof); or

          (c)  Any representation or warranty of the Company made herein or in
     any writing furnished in connection with or pursuant to this Agreement
     shall have been false or misleading in any material respect on the date
     when made; or

                                      -17-
<PAGE>

          (d)  The Company shall default in the payment of principal or of
     interest on any other obligation for money borrowed or received as an
     advance (or any obligation under any conditional sale or other title
     retention agreement or any obligation issued or assumed as full or partial
     payment for property whether or not secured by purchase money Lien or any
     obligation under notes payable or drafts accepted representing extensions
     of credit) beyond any grace period provided with respect thereto, or shall
     default in the performance of any other agreement, term or condition
     contained in any agreement under which such obligation is created (or if
     any other default under any such agreement shall occur and be continuing
     beyond any period of grace provided with respect thereto) if the effect of
     such default is to cause, or to permit, the holder or holders of such
     obligation (or a trustee on behalf of such holder or holders) to cause such
     obligation to become due prior to its date of maturity; or

          (e)  Any of the following:  (i) Company or any of its Subsidiaries,
     shall make an assignment for the benefit of creditors, become insolvent or
     admit in writing their inability to pay their debts generally as they
     become due; or (ii) an order for relief under the United States Bankruptcy
     Code, as amended, shall be entered against a Company and shall remain in
     effect and unstayed for thirty (30) days; or (iii) Company or any
     Subsidiary shall petition or apply to any Tribunal for the appointment of a
     trustee, custodian, receiver or liquidator of Company or any Subsidiary or
     of any substantial part of the assets of Company or any Subsidiary or shall
     commence any proceedings relating to a Company or any Subsidiary under any
     bankruptcy, reorganization, compromise, arrangement, insolvency,
     readjustment of debts, dissolution, or liquidation Law of any jurisdiction,
     whether now or hereafter in effect; or (iv) any petition or application
     shall be filed, or any such proceedings shall be commenced, against Company
     or any Subsidiary and Company or any Subsidiary by any act shall indicate
     its approval thereof, consent thereto or acquiescence therein, or an order,
     judgment or decree shall be entered appointing any such trustee, receiver
     or liquidator, or approving the petition in any such proceedings, and such
     order, judgment or decree shall remain unstayed and in effect for more than
     thirty (30) days; or (v) any order, judgment or decree shall be entered in
     any proceedings against Company or any Subsidiary decreeing the dissolution
     of Company or Subsidiary and such order, judgment or decree shall remain
     unstayed and in effect for more than thirty (30) days; or (vi) any order,
     judgment or decree shall be entered in any proceedings against Company or
     any Subsidiary decreeing a split-up of Company or Subsidiary which requires
     the divestiture of a substantial part of the assets of Company or
     Subsidiary and such order, judgment or decree shall remain unstayed and in
     effect for more than thirty (30) days; or (vii) any final judgment on the
     merits for the payment of money in excess of $10,000 shall be outstanding
     against Company or any Subsidiary, and such judgment shall remain unstayed
     and in effect and unpaid for more than thirty (30) days; or (viii) any
     default by Company under any real property lease agreement to which Company
     is a party or by which it is bound that constitutes a Material Adverse
     Effect; or (ix) Company shall fail to make timely payment or deposit of any
     material amount of tax required to be withheld by Company and paid to or
     deposited to or to the credit of the United States of America pursuant to
     the provisions of the Internal Revenue Code of 1986, as amended, in respect
     of any and all wages and salaries paid to employees of Company; or

          (f)  Any material vacancies shall occur in the executive management of
     Company and the same shall not be filled with a replacement reasonably
     satisfactory to the Bank (in its good faith judgment) within thirty (30)
     days of the occurrence of such vacancy(ies); or

          (g)  Any Reportable Event described in Section 6.14 hereof which the
     Bank determines in good faith might constitute grounds for the termination
     of a Plan therein

                                      -18-
<PAGE>

     described or for the appointment by the appropriate United States District
     Court of a trustee to administer any such Plan shall have occurred and be
     continuing thirty (30) days after written notice to such effect shall have
     been given to the Company by the Bank, or any such Plan shall be
     terminated, or a trustee shall be appointed by a United States District
     Court to administer any such Plan or the Pension Benefit Guaranty
     Corporation shall institute proceedings to terminate any such Plan or to
     appoint a trustee to administer any such Plan;

then, and in every such event, the Bank may declare the principal of and
interest on all Indebtedness of the Company hereunder to be immediately due and
payable, without presentment, demand, protest, notice of protest, or other
notice of any kind, all of which are hereby expressly waived by the Company.

     8.2  Interest After Default.  All past due obligations or Indebtedness of
          ----------------------
the Company to the Bank, whether principal, interest, costs or expenses, shall
bear interest at a variable annual rate equal from day to day to Chase Prime
Rate plus four percentage points (4.0%) during such period of delinquency until
paid, but not higher than the then applicable highest federal or state lawful
rate (the "Default Rate").

     8.3  Remedies.  If any one or more Events of Default shall occur and be
          --------
continuing, the Bank may, without any period of grace, proceed to protect and
enforce all or any of the rights with respect thereto contained in this
Agreement or any other Loan Documents, or may proceed to enforce payment of
Indebtedness due or enforce any other legal or equitable rights or exercise any
other legal or equitable remedies, or cure or remedy any default by Company for
the purpose of preserving its assets and properties.  All rights, remedies or
powers conferred upon the Bank shall be cumulative and not exclusive of any
other rights, remedies or powers available.  No delay or omission to exercise
any right, remedy or power, shall impair any such right, remedy or power, or
shall be construed to be a waiver of any Event of Default or an acquiescence
therein.  Any such right, remedy or power may by exercised from time to time,
independently or concurrently, and as often as shall be deemed expedient.  No
waiver of any Event of Default shall extend to any subsequent Event of Default.
No single or partial exercise of any right, remedy or power shall preclude other
or further exercise thereof.  The Company covenant that if an Event of Default
shall happen and be continuing they will pay costs of court and other out-of-
pocket expenses and fees paid or incurred by the Bank in collecting the amounts
due pursuant to this Agreement, including attorneys' fees, together with
interest on amounts so expended from the respective dates of each expenditure at
an annual rate equal to the Default Rate.

                                   ARTICLE IX
                                   ----------

                                 MISCELLANEOUS
                                 -------------

     9.1  Notices.  Unless otherwise provided herein, all notices, requests,
          -------
consents and demands shall be in writing and shall be mailed, postage prepaid,
to the respective addresses specified herein, or, as to either party, to such
other address as may be designated by it by written notice to the other party.
All notices, requests, consents and demands hereunder will be effective when
mailed by certified or registered mail, postage prepaid, addressed as aforesaid.

     9.2  Place of Payment.  All sums payable hereunder shall be paid at the
          ----------------
Bank's principal banking office in Tulsa, Oklahoma, or at such other place as
the Bank shall notify Company in writing, in immediately available funds
constituting lawful currency of the United States of America. If any interest or
principal falls due on other than a Business Day, then such due date shall be
extended to the next succeeding Business Day, and such extension of time will in
such case be included in computing interest, if any, in connection with such
payment.

                                      -19-
<PAGE>

     9.3  Waivers and Consents.  Company may take any action prohibited in this
          --------------------
Agreement, or omit to perform any act required herein to be performed by it,
upon receipt by the Bank of the written request of Company, and receipt by
Company of the subsequent written consent thereto by the Bank.

     9.4  Survival of Agreements.  All covenants, agreements, representations
          ----------------------
and warranties made herein shall survive the execution and the delivery of this
Agreement and the other Loan Documents.  All statements contained in any
certificate or other instrument delivered by the Company hereunder shall be
deemed to constitute representations and warranties made by the Company.

     9.5  Parties in Interest.  All covenants and agreements contained in this
          -------------------
Agreement, the Note and the other Loan Documents shall bind and inure to the
benefit of the respective successors and assigns of the parties hereto.

     9.6  Governing Law.  This Agreement and all Loan Documents shall be deemed
          -------------
to have been made under the Laws of the State of Oklahoma and shall be construed
and enforced in accordance with and governed by the Laws of the State of
Oklahoma.  Without excluding any other jurisdiction, the Company expressly
agrees and stipulates that the courts of Oklahoma will have jurisdiction over
all proceedings in connection herewith.  The Company agrees that for purposes of
enforcement of the Bank's rights and remedies pertaining to the Note and the
other Loan Documents, venue and personal jurisdiction are proper in courts
situated in Tulsa County, Oklahoma.

     9.7  Maximum Interest Rate.  Regardless of any provision herein or in any
          ---------------------
of the Loan Documents, the Bank shall never be entitled to receive, collect or
apply, as interest on the Indebtedness any amount in excess of the maximum rate
of interest permitted to be charged by then applicable federal or state Law,
and, in the event the Bank shall ever receive, collect or apply, as interest,
any such excess, such amount which would be excessive interest shall be applied
to the reduction of principal; and, if the principal is paid in full, then any
remaining excess shall forthwith be paid to the Company.

     9.8  Participations.  The Company recognizes and acknowledges that the Bank
          --------------
reserves the right to sell concurrently herewith participating interests in the
Note to one or more financial institutions (the "Participants") and to appoint
an agent for the Bank and such Participants in order to administer the Loan
Documents, advances and payments, the collateral and all other matters and/or
obligations set forth herein or in the other Loan Documents contemplated hereby
(the "Agent").  The Company shall thereafter supply the Participants with the
same information and reports communicated to the Bank, whether written or oral.
The Company hereby acknowledges that each Participant shall be deemed a holder
of the Note to the extent of its participation, and the Company hereby waives
its rights, if any, to offset amounts owing to the Company from the Bank against
Participant's participation interest in the Note.

     9.9  Legal Fees/Expenses of Bank.  The Company agrees to pay all expenses
          ---------------------------
and costs incurred by the Bank, including, without limitation, the legal fees of
counsel for the Bank in connection with the negotiation, preparation and closing
of this transaction and any extension, renewal, amendment or refinancing
thereof.  The Company agrees that all such fees and expenses shall be paid
regardless of whether or not the transactions provided for in this Agreement are
eventually closed and regardless of whether any sums are advanced to the Company
by the Bank.

     9.10 Releases/Waivers.  Upon full payment and satisfaction of the Loans
          ----------------
evidenced by the Note and interest thereon together with any other obligations
or duties hereunder, the parties hereto shall thereupon automatically each be
fully, finally and forever released and discharged

                                      -20-
<PAGE>

from any further claim, liability or obligation in connection with such Loans
and all transactions relating thereto.

     9.11 Headings.  The headings in this Agreement are for convenience of
          --------
reference only and shall not constitute a part of the text hereof nor alter or
otherwise affect the meaning hereof.

     9.12 Severability.  The unenforceability or invalidity as determined by a
          ------------
Tribunal of competent jurisdiction, of any provision or provisions of this
Agreement shall not render unenforceable or invalid any other provision or
provisions hereof.

     9.13 Full Agreement.  This Agreement and the other Loan Documents contain
          --------------
the full agreement of the parties and supersede all negotiations and agreements
prior to the date hereof.

     9.14 Counterparts.  This Agreement may be executed in any number of
          ------------
counterparts, all of which taken together shall constitute one and the same
instrument.

     9.15 Waiver of Jury Trial.  Company hereby expressly waives any right to a
          --------------------
trial by jury in any action or proceeding to enforce or defend any rights
hereunder or under the Note, the Security Agreement or any other instrument,
document, agreement or amendment delivered (or which in the future may be
delivered) in connection herewith or arising from any banking or lending
relationship existing in connection herewith.  Company agrees that any such
action or proceeding shall be tried before a court and not before a jury.

     IN WITNESS WHEREOF, the parties hereto have caused this Restated Revolving
Credit and Security Agreement to be duly executed and delivered in Tulsa,
Oklahoma, as of the day and year first above written.

                                    EDUCATIONAL DEVELOPMENT
                                    CORPORATION, a Delaware corporation

                                    By__________________________________________
                                        Randall White, President

                                                       "Company"

                                    STATE BANK & TRUST

                                    By__________________________________________
                                        Dennis Colvard, Vice President

                                                         "Bank"

                                      -21-
<PAGE>

                                   EXHIBIT A
                                   ---------

                             REVOLVING CREDIT NOTE
                             ---------------------

$3,500,000                                                       Tulsa, Oklahoma
                                                                   June 30, 1999

     FOR VALUE RECEIVED, the undersigned (the "Maker") promises to pay to the
order of STATE BANK & TRUST (the "Payee"), at the Payee's main banking office in
Tulsa, Oklahoma, the principal sum of THREE MILLION FIVE HUNDRED THOUSAND AND
NO/100 DOLLARS ($3,500,000), or so much thereof as shall have been advanced by
Payee to Maker and remains unpaid, on June 30, 2000, together with interest
thereon from the date funds are initially advanced hereon on the unpaid balances
of principal from time to time outstanding, at the variable annual rate of
interest hereinafter specified, which interest is payable in monthly
installments due and payable on the last day of each calendar month, commencing
July 31, 1999, and at final maturity on June 30, 2000.

     The rate of interest payable upon the indebtedness evidenced by this note
shall be a variable annual rate of interest equal from day to day to Prime Rate
of interest, as hereinafter defined. Prime Rate of interest shall be effective
with respect to this note as of the date upon which any change in such rate of
interest shall occur. Interest shall be computed on the basis of a year of 360
days but assessed only for the actual number of days elapsed.

     For the purposes of this note Prime Rate shall mean, as of the date upon
which such rate of interest is to be determined, the prime rate of interest
published in the Money Rates column of The Wall Street Journal (Southwest
Edition) or a similar rate as determined by Payee if such rate ceases to be
published.

     All parties (maker, endorsers, sureties, guarantors and all others now or
hereafter liable for payment of the indebtedness evidenced by this note) waive
presentment and diligence in collection and agree that without notice to, and
without discharging the liability of any party, this note may be extended or
renewed from time to time and for any term or terms by agreement between the
holder of this note and any of such parties and all parties shall remain liable
on each such extension or renewal.

     If the principal or any installment of interest due upon this note is not
paid as and when the same becomes due and payable (whether by extension,
acceleration or otherwise), or any party now or hereafter liable (directly or
indirectly) for payment of this note makes an assignment for benefit of
creditors, becomes insolvent, has an order for relief under the United States
Bankruptcy Code, as amended, entered against it, or any receiver, trustee,
custodian or like officer is appointed to take custody, possession or control of
any property of any such party, the holder hereof may, without notice, declare
all of the unpaid balance hereof to be immediately due and payable. Such right
of acceleration is cumulative and in addition to any other right or rights of
acceleration under the Restated Credit and Security Agreement between the Maker
and the Payee dated as of even date herewith (the "Credit Agreement") and any
other writing now or hereafter evidencing or securing payment of any of the
indebtedness evidenced hereby. After maturity, whether by acceleration,
extension or otherwise, this note shall bear interest at a variable annual rate
equal to Prime Rate plus four percentage points (4.0%). Maker and all other
parties liable hereon shall pay all reasonable attorney fees and all court costs
and other costs and expenses of collection incurred by the holder hereof.

     This is the Revolving Credit Note defined in the Credit Agreement and
constitutes an extension and renewal of that certain $3,500,000 Revolving Credit
Note dated June 30, 1998.

<PAGE>

Reference is made to the Credit Agreement and to the Security Agreement and
Assignment dated as of June 10, 1996 for the provisions with respect to
acceleration, description of collateral securing payment of the indebtedness
evidenced hereby, rights and remedies in respect thereof and other matters.

     This note is executed and delivered to the order of the Payee in Tulsa,
Oklahoma, by the undersigned duly authorized corporate officer of the Maker
pursuant to all necessary corporate action and shall be governed by and
construed in accordance with the laws of the State of Oklahoma.

                                             EDUCATIONAL DEVELOPMENT
                                             CORPORATION

                                             By ________________________________
                                                Randall White, President

                                                        "Maker"

Due:  June 30, 2000

                                       2
<PAGE>

                                   EXHIBIT B
                                   ---------

                        LOAN REQUEST, CERTIFICATION AND
                        CONFIRMATORY SECURITY AGREEMENT
                        -------------------------------

                                                               ___________, 19__
STATE BANK & TRUST
4500 South Garnett
Tulsa, Oklahoma 74146

Gentlemen:

     Pursuant to the provisions of the Restated Credit and Security Agreement
dated as of June 30, 1999, as amended and extended from time to time (the
"Credit Agreement"), the undersigned "Company" hereby (i) confirms and ratifies
your continuing first and prior security interest in and to all of its present
and future accounts, contract rights, general intangibles, inventory,
instruments, documents and chattel paper (including proceeds and products
thereof) described or referred to in the Credit Agreement; (ii) applies to you
for a loan in the amount shown hereinbelow; (iii) certifies that no Event of
Default or Default under the Credit Agreement has occurred and is continuing as
of the date hereof or exists or would continue to exist but for the laspe of
time or notice, or both; (iv) represents and warrants to you that the
representations, covenants and warranties set forth or referred to in the Credit
Agreement are true and correct on and as of this date and that Company has been
in strict and continuing compliance with the borrowing base provisions of the
Credit Agreement since the date of the last Loan Request submitted to you; (v)
certifies to you the accuracy of the following information concerning the
Borrowing Base of the Company; (vi) and further certifies to you the accuracy
and completeness of the financial reports and Monthly Reports annexed hereto as
required by Sections 4.4 and 4.5 of the Credit Agreement:

  1.    Total Company Accounts per last certificate      $________
  2.    Plus: New Invoices generated by Companies        $________
  3.    Less: Collections and Credit Memos               $________
  4.    Total Company Accounts as of ___________________            $___________
  5.    Less:
        (a)    Invoices over 90 days past due            $________
        (b)    COD Invoices                              $________
        (c)    Contra Accounts                           $________
        (d)    Freight Invoices/Late Charges             $________
        (e)    Foreign Accounts                          $________
        (f)    Due From Affiliates/Officers, Employees   $________
        (g)    Other Ineligibles                         $________
               (Specify)  ______________________________
        (h)    Total Ineligibles (Sum of a thru g)                  $________
  6.    Eligible Accounts (Line 4 less Line 5 h)                    $________
  7.    Account Borrowing Base (Line 6 x .65)                       $________
  8.    Total Eligible Inventories                                  $________
  9.    Inventory Borrowing Base (Line 8 x .35)                     $________
 10.    Borrowing Base (Line 7 plus Line 9)              $________
 11.    Revolving Loan Balance                                      $________
 12.    Plus:  Advance requested                                    $________
                    OR
 13.    Less:  Additional Payment
 14.    New Aggregate Revolving Credit Loan Balance                 $________
        (Line 11 plus Line 12 or less Line 13,
        but not to exceed the lesser of Line 10                     $________
                              ------
        or $3,500,000 per (S) 2.4 of the Credit Agreement)

                                                         EDUCATIONAL DEVELOPMENT
                                                         CORPORATION

                                                         By_____________________
                                                                         (Title)

                                                                "Company"
<PAGE>

                                   EXHIBIT C
                                   ---------

                                Existing Liens

1.   Roselius Computer Corp. (assigned to The First National Bank of Midwest
     City) - Lease Agreement No. 12356 re computer, processing and printing
     equipment listed therein. Filing #603337 in Tulsa County, Oklahoma and
     #N04573 in Oklahoma County, Oklahoma.

2.   Usborne Publishing Ltd. re consignment of present and future listed books -
     filing #598083 in Tulsa County, Oklahoma and filing #010740 and 021326 in
     Oklahoma County, Oklahoma.
<PAGE>

                                   EXHIBIT D
                                   ---------

                      EDUCATIONAL DEVELOPMENT CORPORATION
                               Notes Receivable
                     Officers, Directors and Shareholders

                                 June 30, 1999

                                     NONE
<PAGE>

                                   EXHIBIT E
                                   ---------

                                  Investments

                                     NONE
<PAGE>

                                   EXHIBIT F
                                   ---------

                                Existing Leases

1.   Commercial Lease and Deposit Receipt dated January 22, 1986 between James
     D. Dunn, as lessor, and the Company, as lessee, covering the premises
     located at 10302 East 55th Place, which lease expires on ________________.

2.   Equipment Lease Agreement dated November 6, 1989 between Roselius Computer
     Corporation, as lessor, and the Company, as lessee, covering computer
     equipment, which lease has an initial term of 36 months.
<PAGE>

                                   EXHIBIT G
                                   ---------

                                 Subsidiaries

                                     NONE
<PAGE>

                      EDUCATIONAL DEVELOPMENT CORPORATION

                                  CERTIFICATE
                                  -----------

     THE UNDERSIGNED do hereby certify that we are, respectively, the duly
elected and acting President  and Secretary of EDUCATIONAL DEVELOPMENT
CORPORATION, a Delaware corporation (the "Corporation"), and as such are
authorized to execute and deliver this Certificate on behalf of the Corporation,
and we further certify as follows:

     1.   The Articles of Incorporation of the Corporation, as in effect on the
date hereof, have not been amended or modified since June 10, 1996, and remain
in full force and effect to and including the date hereof.

     2.   The By-Laws of the Corporation, in effect on the date hereof, have not
been amended or modified since June 10, 1996, and remain in full force and
effect to and including the date hereof.

     3.   Attached hereto as Exhibit A is a true and correct copy of the
                             ---------
Resolutions duly and regularly adopted by the Board of Directors of the
Corporation which Resolutions have not been revoked, modified, amended or
rescinded and remain in full force and effect to and including the date hereof.

     4.   The individuals named below are duly elected, qualified and acting
officers of the Corporation (to and including the date hereof), holding the
respective offices or positions shown below opposite their names, and the
signatures shown below opposite their names and offices are their genuine
signatures:

         NAME               OFFICE                          SIGNATURE
         ----               ------                          ---------

     Randall White          President                  _____________________

     Curtis Fossett         Secretary/Controller       _____________________

     5.   No Event of Default or Default as specified in Article VIII of the
Restated Credit and Security Agreement dated as of June 30, 1999 (the "Credit
Agreement") between the Corporation and State Bank & Trust (the "Bank") exists
as of the date hereof.

     6.   The representations, covenants and warranties set forth in the Credit
Agreement are true and correct as of the date hereof.

     7.   The Corporation has performed and complied with all agreements and
conditions required to be performed and complied with by it under or pursuant to
the Credit Agreement on or prior to the date hereof.
<PAGE>

     IN WITNESS WHEREOF, we have hereunto set our hands and the seal of the
Corporation on this 30th day of June, 1999.

                                    __________________________________
                                    Randall White, President
                                    EDUCATIONAL DEVELOPMENT
                                    CORPORATION

                                    __________________________________
                                    Curtis Fossett, Secretary
                                    EDUCATIONAL DEVELOPMENT
                                    CORPORATION

[SEAL]

                                       2
<PAGE>

                                   EXHIBIT A
                                   ---------

                     RESOLUTIONS OF THE BOARD OF DIRECTORS
                    OF EDUCATIONAL DEVELOPMENT CORPORATION

     FURTHER RESOLVED, that the Corporation be, and it is hereby authorized and
empowered to extend and renew in the maximum principal amount of Three Million
Five Hundred Thousand and No/100 Dollars ($3,500,000) until June 30, 2000, its
existing revolving line of credit with State Bank & Trust, Tulsa, Oklahoma (the
"Bank") upon the terms and conditions of the Credit Agreement, which such
borrowings will be evidenced by the $3,500,000 Revolving Credit Note described
and defined in the Credit Agreement from the Corporation and payable to the
order of the Bank (the "Revolving Credit Note" annexed as Exhibit A to the
Credit Agreement), copies of which Credit Agreement and Revolving Credit Note
have been submitted to and reviewed by this Board of Directors;

     FURTHER RESOLVED, that the form, terms and provisions of the Credit
Agreement, the Revolving Credit Note and all other Loan Documents and exhibits
attached to or referenced in the Credit Agreement, are hereby approved and that
the president, any vice president and the secretary of the Corporation be and
each of them hereby is singly authorized, empowered and directed in the name and
on behalf of the Corporation to execute and deliver the Credit Agreement, the
Revolving Credit Note and all other Loan Documents as described therein or in
the Credit Agreement, all in substantially the form attached hereto with such
changes and insertions therein or additions thereto as the officer executing the
same may approve, such approval to be conclusively evidenced by execution and
delivery thereof;

     FURTHER RESOLVED, that the president, any vice president and the
controller/secretary of the Corporation be, and each of them hereby is singly
authorized, directed and empowered for and on behalf and in the name of the
Corporation to borrow from the Bank such amount or amounts of money and request
loans as may be made available to the Corporation from the Bank pursuant to the
Credit Agreement, as amended, at this time or any other time and to extend or
renew any loan or loans or any installment of principal or interest thereof, or
any other indebtedness or obligation owing thereunder to the Bank; and

     FURTHER RESOLVED, that the president, any vice president, the
controller/secretary and the assistant secretary be, and each of them hereby is,
singly authorized, empowered and directed from time to time to execute, attest
and deliver, in the name and on behalf of the Corporation and under its seal,
any and all security agreements, assignments and financing statements, as well
as all loan requests, monthly reports, documents, certificates, instruments,
reports, supplemental agreements and papers as each or all of them may deem
necessary or advisable in order to grant and perfect any and all security
interests in the collateral and security described in the Credit Agreement, as
amended, and to carry out and consummate the purposes and intent of the
foregoing resolutions, and each of them, and to fully perform and effectuate the
provisions of the Credit Agreement, the $3,500,000 Revolving Credit Note and any
and all other related documents, certificates or instruments.
<PAGE>

                             REVOLVING CREDIT NOTE
                             ---------------------

$3,500,000                                                       Tulsa, Oklahoma
                                                                   June 30, 1999

     FOR VALUE RECEIVED, the undersigned (the "Maker") promises to pay to the
order of STATE BANK & TRUST (the "Payee"), at the Payee's main banking office in
Tulsa, Oklahoma, the principal sum of THREE MILLION FIVE HUNDRED THOUSAND AND
NO/100 DOLLARS ($3,500,000), or so much thereof as shall have been advanced by
Payee to Maker and remains unpaid, on June 30, 2000, together with interest
thereon from the date funds are initially advanced hereon on the unpaid balances
of principal from time to time outstanding, at the variable annual rate of
interest hereinafter specified, which interest is payable in monthly
installments due and payable on the last day of each calendar month, commencing
July 31, 1999, and at final maturity on June 30, 2000.

     The rate of interest payable upon the indebtedness evidenced by this note
shall be a variable annual rate of interest equal from day to day to Prime Rate
of interest, as hereinafter defined.  Prime Rate of interest shall be effective
with respect to this note as of the date upon which any change in such rate of
interest shall occur.  Interest shall be computed on the basis of a year of 360
days but assessed only for the actual number of days elapsed.

     For the purposes of this note Prime Rate shall mean, as of the date upon
which such rate of interest is to be determined, the prime rate of interest
published in the Money Rates column of The Wall Street Journal (Southwest
Edition) or a similar rate as determined by Payee if such rate ceases to be
published.

     All parties (maker, endorsers, sureties, guarantors and all others now or
hereafter liable for payment of the indebtedness evidenced by this note) waive
presentment and diligence in collection and agree that without notice to, and
without discharging the liability of any party, this note may be extended or
renewed from time to time and for any term or terms by agreement between the
holder of this note and any of such parties and all parties shall remain liable
on each such extension or renewal.

     If the principal or any installment of interest due upon this note is not
paid as and when the same becomes due and payable (whether by extension,
acceleration or otherwise), or any party now or hereafter liable (directly or
indirectly) for payment of this note makes an assignment for benefit of
creditors, becomes insolvent, has an order for relief under the United States
Bankruptcy Code, as amended, entered against it, or any receiver, trustee,
custodian or like officer is appointed to take custody, possession or control of
any property of any such party, the holder hereof may, without notice, declare
all of the unpaid balance hereof to be immediately due and payable.  Such right
of acceleration is cumulative and in addition to any other right or rights of
acceleration under the Restated Credit and Security Agreement between the Maker
and the Payee dated as of even date herewith (the "Credit Agreement") and any
other writing now or hereafter evidencing or securing payment of any of the
indebtedness evidenced hereby.  After maturity, whether by acceleration,
extension or otherwise, this note shall bear interest at a variable annual rate
equal to Prime Rate plus four percentage points (4.0%).  Maker and all other
parties liable hereon shall pay all reasonable attorney fees and all court costs
and other costs and expenses of collection incurred by the holder hereof.

     This is the Revolving Credit Note defined in the Credit Agreement and
constitutes an extension and renewal of that certain $3,500,000 Revolving Credit
Note dated June 30, 1998. Reference is made to the Credit Agreement and to the
Security Agreement and Assignment dated as of June 10, 1996 for the provisions
with respect to acceleration, description of collateral securing
<PAGE>

payment of the indebtedness evidenced hereby, rights and remedies in respect
thereof and other matters.

     This note is executed and delivered to the order of the Payee in Tulsa,
Oklahoma, by the undersigned duly authorized corporate officer of the Maker
pursuant to all necessary corporate action and shall be governed by and
construed in accordance with the laws of the State of Oklahoma.

                                    EDUCATIONAL DEVELOPMENT
                                    CORPORATION

                                    By _______________________________
                                       Randall White, President

                                              "Maker"

Due: June 30, 2000

                                       2

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00009-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00009-of-00352.parquet"}]]