EXHIBIT 10.3

                                PROMISSORY NOTE

                                 APRIL 28, 2005

JERSEY CITY, NEW JERSEY                                            $1,000,000.00

FOR  VALUE  RECEIVED,  the  undersigned,  VALENTEC  SYSTEMS,  INC.,  a  Delaware
corporation (the  "COMPANY"),  promises to pay MONTGOMERY  EQUITY PARTNERS,  LTD
(the "LENDER") at 101 Hudson Street,  Suite 3700,  Jersey City, New Jersey 07302
or other  address as the Lender shall  specify in writing,  the principal sum of
ONE  MILLION  DOLLARS  ($1,000,000)  and  interest on the unpaid  principal  sum
advanced to the Company by the Lender at the annual rate of twenty four  percent
(24%) on the unpaid balance pursuant to the following terms:

        Contemporaneously  with the  execution  and delivery of this  Promissory
Note (the  "NOTE"),  the Company and the Lender are  entering  into a Pledge and
Escrow  Agreement  (the  "PLEDGE  AGREEMENT")  and  a  Security  Agreement  (the
"SECURITY  AGREEMENT")  (collectively,  this Note, the Pledge  Agreement and the
Security Agreement are referred to as the "TRANSACTION DOCUMENTS").

1.      FUNDING BY LENDER.  Subject to the  notification and satisfaction of the
conditions  to the Closings set forth herein the amount of Six Hundred  Thousand
Dollars  ($600,000) shall be funded on the date hereof (the "INITIAL  CLOSING").
The Lender shall fund an additional Four Hundred Thousand Dollars ($400,000) two
(2) business days prior to the filing of the registration statement, to be filed
pursuant  to the  Registration  Rights  Agreement  of even  date  herewith  (the
"REGISTRATION  STATEMENT"),  with the  United  States  Securities  and  Exchange
Commission (the "SEC") (the "SECOND CLOSING") (collectively,  referred to as the
"CLOSINGS" and individually  referred to as the "CLOSING").  The Lender shall be
entitled to a five (5) business day grace period with respect to its  obligation
to fund each Closing.

2.      PRINCIPAL AND INTEREST.  For value received, the Company hereby promises
to pay to the order of the  Lender on the one (1) year  anniversary  of the date
hereof in  lawful  money of the  United  States of  America  and in  immediately
available funds the principal sum up to One Million Dollars ($1,000,000) or such
lesser amount  requested  and received by the Company under this Note,  together
with  interest on the unpaid  principal  of this Note at the rate of twenty four
percent  (24%) per year  (computed on the basis of a 365-day year and the actual
days  elapsed) from the date of this Note until paid as set forth in the PAYMENT
SCHEDULE  (for the First  Closing in the  principal  amount  $600,000)  attached
hereto.

3.      MONTHLY  PRINCIPAL  PAYMENTS OF THE NOTE.  Beginning on the date six (6)
months from the date  hereof,  the Company  shall make  monthly  payments of the
outstanding  principal  of the Note and  payments  shall be due and payable each
succeeding  month  thereafter  until all principal and interest has been paid as
set forth in the PAYMENT SCHEDULE attached hereto.

4.      PREPAYMENT FEE; PENALTY. There shall be no prepayment fee or penalty.



5.      MONTHLY  PAYMENTS  OF  INTEREST.  Interest  shall  accrue  from the date
hereof.  Beginning on the date one (1) month from the date  hereof,  the Company
shall make  monthly  payments of accrued  and unpaid  interest  and  payments of
accrued  and  unpaid  interest  shall  due and  payable  each  succeeding  month
thereafter as set forth in the PAYMENT SCHEDULE attached hereto. Notwithstanding
the foregoing,  the Company shall pay two (2) payments of interest directly from
the gross proceeds of each Closing.

6.      RIGHT OF PREPAYMENT. Notwithstanding the payments pursuant to Section 2,
the  Company  at its  option  shall  have the right to  prepay,  with  three (3)
business days advance written notice, a portion or all outstanding  principal of
the  Note.  The  prepayment  price  shall be equal to the  amount  of  principal
prepaid, plus accrued interest.

7.      CONDITIONS  TO THE  LENDER'S  OBLIGATIONS  TO THE INITIAL  CLOSING.  The
obligation of the Lender hereunder to fund the Initial Closing is subject to the
satisfaction,  at or  before  the  Initial  Closing,  of each  of the  following
conditions, provided that these conditions are for the Lender's sole benefit and
may be waived by the Lender at any time in its sole discretion:

        a.      The  Company  shall  have  executed  this  Note,   the  Security
                Agreement by and between the Company and the Lender of even date
                herewith,  and the Pledge  Agreement,  and delivered the same to
                the Lender.

        b.      The representations and warranties set forth in Article 4 of the
                Security  Agreement of the Company  shall be true and correct in
                all  material  respects  as of the date  when made and as of the
                Initial  Closing  as though  made at that  time and the  Company
                shall have  performed,  satisfied  and  complied in all material
                respects with the covenants,  agreements and conditions required
                by  this  Note  or  the  Security  Agreement  to  be  performed,
                satisfied  or  complied  with by the  Company at or prior to the
                Initial Closing.

        c.      The Company shall have filed a form UCC-1 or such other forms as
                may be required to perfect the Lender's  interest in the Pledged
                Property  and Pledged  Collateral  as  detailed in the  Security
                Agreement  dated  the date  hereof  and  provided  proof of such
                filing to the Lender.

        d.      The Lender  shall have  received an opinion of counsel in a form
                satisfactory to the Lender.

        e.      The Company shall have  provided to the Lender a certificate  of
                good standing form the Secretary of State of Delaware.

        f.      The Company  shall have  obtained  the  approval of its board of
                directors  and a majority of its  outstanding  shares of capital
                stock  (voting as separate  classes,  if required by  applicable
                law) to approve and ratify this transaction.

        g.      The Company shall have delivered to the Escrow Agent the Pledged
                Shares as well executed and medallion guaranteed stock powers as
                required pursuant to the Pledge Agreement.

                                       2


8.      CONDITIONS  TO THE  LENDER'S  OBLIGATIONS  TO THE  SECOND  CLOSING.  The
obligation of the Lender  hereunder to fund the Second Closing is subject to the
satisfaction,  at or  before  the  Second  Closing,  of  each  of the  following
conditions, provided that these conditions are for the Lender's sole benefit and
may be waived by the Lender at any time in its sole discretion:

        a.      The representations and warranties set forth in Article 4 of the
                Security  Agreement of the Company  shall be true and correct in
                all  material  respects  as of the date  when made and as of the
                Second Closing as though made at that time and the Company shall
                have performed,  satisfied and complied in all material respects
                with the covenants,  agreements and conditions  required by this
                Note or the  Security  Agreement to be  performed,  satisfied or
                complied with by the Company at or prior to the Second Closing.

        b.      The Company  shall have  certified  that all  conditions  to the
                Second  Closing  have been  satisfied  and that the Company will
                file the Registration  Statement with the SEC in compliance with
                the  rules and  regulations  promulgated  by the SEC for  filing
                thereof  two (2)  business  days  after the Second  Closing.  If
                requested  by the  Lender,  the  Lender  shall  have  received a
                certificate,  executed by the two officers of the Company, dated
                as of the Second  Closing  Date, to the  foregoing  effect.  The
                Lender shall have no obligation to fund at the Second Closing if
                the Company has filed the Registration Statement.

        c.      The Company shall have consummated the merger with Acorn Holding
                Corp., a Delaware corporation prior to the Second Closing but no
                later than forty five (45) days from the date hereof.

        d.      As part of the merger,  Acorn Holding  Corp.  shall have assumed
                any and all  obligations  of the Company  relating to the Lender
                and Cornell Capital Partners, LP, including, without limitation,
                this Note, the Amended Pledge  Agreement,  the Amended  Security
                Agreement and the Standby Equity Distribution  Agreement between
                the  Company  and  Cornell  Capital  Partners,  LP  and  related
                documents  all of even date  herewith.  The  Company  shall have
                provided the Lender with the relevant  merger  documents  within
                one (1) day following the execution of the merger documents.

        e.      Following the consummation of the merger, Acorn Holding Corp. or
                the  surviving  entity,  shall  have  entered  into  a  Security
                Agreement with the Lender,  providing a security interest in the
                assets of Acorn Holding Corp. to secure the  obligations of this
                Note.  Acorn Holding Corp. or the surviving  entity,  shall have
                filed a form  UCC-1  with  regard to the  Pledged  Property  and
                Pledged Collateral as detailed in the Security Agreement, giving
                the Lender a first  position lien and shall have provided  proof
                of such filing to the Lender.

        f.      Following the consummation of the merger, Acorn Holding Corp. or
                the  surviving  entity,  shall  have  entered  into a Pledge and
                Escrow  Agreement,  pursuant to which Acorn Holding Corp.  shall
                provide the Lender a security interest in the Pledged Shares (as
                that term is  defined in the  Pledge  Agreement),  to secure the
                obligations of the Company under this Note,  which Acorn Holding

                                       3


                Corp.  or the  surviving  entity will have assumed in accordance
                with the merger.  In  addition,  the  Pledgors  (as such term is
                defined  in  the  Pledge  and  Escrow  Agreement  of  even  date
                herewith)  shall  pledge  all their  respective  shares of Acorn
                Holding Corp. or the surviving  entity to secure the obligations
                of the Company under this Note.

        g.      Acorn Holding Corp. or the surviving  entity,  shall have issued
                to the Investor the Commitment Shares (as such terms are defined
                in the  Standby  Equity  Distribution  Agreement  of  even  date
                herewith between the Company and Cornell Capital Partners,  LP.)
                within  one  (1)  day  following  the  execution  of the  merger
                documents.

        h.      Acorn Holding Corp. or the surviving entity shall have issued to
                the  Investor  a  warrant  to  purchase  Two  Hundred   Thousand
                (200,000)  shares of common stock of Acorn  Holding Corp. or the
                surviving  public  entity  for a period  of two (2)  years at an
                exercise  price of $0.01 per share within one (1) day  following
                the execution of the merger documents.

        i.      No Events of Default shall have occurred  under this Note or the
                Transaction Documents.

9.      WAIVER AND CONSENT. To the fullest extent permitted by law and except as
otherwise  provided  herein,  the Company waives demand,  presentment,  protest,
notice of dishonor,  suit against or joinder of any other person,  and all other
requirements necessary to charge or hold the Company liable with respect to this
Note.

10.     COSTS,  INDEMNITIES  AND EXPENSES.  In the event of default as described
herein,  the Company agrees to pay all reasonable fees and costs incurred by the
Lender in  collecting  or securing or attempting to collect or secure this Note,
including  reasonable  attorneys'  fees and  expenses,  whether or not involving
litigation,  collecting  upon  any  judgments  and/or  appellate  or  bankruptcy
proceedings.  The Company agrees to pay any documentary stamp taxes,  intangible
taxes  or other  taxes  which  may now or  hereafter  apply to this  Note or any
payment made in respect of this Note,  and the Company  agrees to indemnify  and
hold the Lender harmless from and against any liability, costs, attorneys' fees,
penalties, interest or expenses relating to any such taxes, as and when the same
may be incurred.

11.     EVENT OF DEFAULT. An "EVENT OF DEFAULT" shall be deemed to have occurred
upon the occurrence of any of the following: (i) the Company should fail for any
reason  or for no  reason  to make any  payment  of the  interest  or  principal
pursuant to this Note within five (5) days of the date due as prescribed herein;
(ii) the Company shall fail to observe or perform any other covenant,  agreement
or warranty  contained in, or otherwise commit any material breach or default of
any material  provision  of this Note or any of the  Transaction  Documents  (as
defined herein),  which is not cured within five (5) days notice of the default;
(iii) the Company or any  subsidiary  of the Company  shall  commence,  or there
shall be commenced  against the Company or any  subsidiary  of the Company under
any  applicable  bankruptcy or insolvency  laws as now or hereafter in effect or
any successor thereto, or the Company or any subsidiary of the Company commences
any other proceeding under any reorganization,  arrangement, adjustment of debt,
relief of debtors, dissolution,  insolvency or liquidation or similar law of any
jurisdiction  whether now or hereafter in effect  relating to the Company or any

                                       4


subsidiary  of the  Company or there is  commenced  against  the  Company or any
subsidiary of the Company any such  bankruptcy,  insolvency or other  proceeding
which  remains  undismissed  for a period  of 61  days;  or the  Company  or any
subsidiary of the Company is adjudicated  insolvent or bankrupt; or any order of
relief or other order  approving any such case or proceeding is entered;  or the
Company  or any  subsidiary  of  the  Company  suffers  any  appointment  of any
custodian,  private  or  court  appointed  receiver  or the  like  for it or any
substantial part of its property which continues  undischarged or unstayed for a
period of sixty one (61) days;  or the Company or any  subsidiary of the Company
makes a general  assignment for the benefit of creditors;  or the Company or any
subsidiary of the Company shall fail to pay, or shall state that it is unable to
pay, or shall be unable to pay,  its debts  generally as they become due; or the
Company or any  subsidiary  of the Company shall call a meeting of its creditors
with a view to  arranging a  composition,  adjustment  or  restructuring  of its
debts;  or the  Company or any  subsidiary  of the  Company  shall by any act or
failure to act expressly indicate its consent to, approval of or acquiescence in
any of the  foregoing;  or any corporate or other action is taken by the Company
or any  subsidiary  of the  Company  for the  purpose  of  effecting  any of the
foregoing;  or (iv) a breach by the Company of its  obligations,  or an event of
default, under any of the Transaction Documents, or any other agreements entered
into  between the Company  and the Lender  which is not cured by any  applicable
cure period set forth  therein or within five (5)  following  notice of default.
Upon an Event of Default (as defined above),  the entire  principal  balance and
accrued interest  outstanding  under this Note, and all other obligations of the
Company under this Note, shall be immediately due and payable without any action
on the part of the Lender, interest shall accrue on the unpaid principal balance
at  twenty  four  percent  (24%)  per  year or the  highest  rate  permitted  by
applicable  law, if lower and the Lender shall be entitled to seek and institute
any and all remedies available to it.

12.     MAXIMUM  INTEREST  RATE.  In no event  shall  any  agreed  to or  actual
interest charged, reserved or taken by the Lender as consideration for this Note
exceed the limits  imposed by New  Jersey  law.  In the event that the  interest
provisions  of this  Note  shall  result  at any  time or for any  reason  in an
effective  rate of interest that exceeds the maximum  interest rate permitted by
applicable  law, then without  further  agreement or notice the obligation to be
fulfilled shall be automatically  reduced to such limit and all sums received by
the Lender in excess of those lawfully  collectible as interest shall be applied
against  the  principal  of this  Note  immediately  upon the  Lender's  receipt
thereof,  with the same force and effect as though the Company had  specifically
designated  such extra sums to be so  applied  to  principal  and the Lender had
agreed  to  accept  such  extra  payment(s)  as  a  premium-free  prepayment  or
prepayments.

13.     SECURED NATURE OF THE NOTE. This Note is secured by the Pledged Property
as defined in the Security  Agreements  between the Company and the Lender,  and
the  Pledged  Shares as defined in the  Pledge and Escrow  Agreements  among the
Company, the Lender, and David Gonzalez, Esq., both of even date herewith.

14.     ISSUANCE  OF  CAPITAL  STOCK.  So long as any  portion  of this  Note is
outstanding,  the Company shall not,  without the prior  written  consent of the
Lender,  (i) issue or sell shares of common stock or preferred  stock (ii) issue
any  warrant,  option,  right,  contract,  call,  or other  security  instrument
granting the holder thereof,  the right to acquire common stock (iii) enter into
any security  instrument  granting the holder a security interest in any and all
assets of the Company, or (iv) file any registration statement on Form S-8.

                                       5


15.     CANCELLATION  OF NOTE.  Upon the  repayment by the Company of all of its
obligations  hereunder  to  the  Lender,  including,   without  limitation,  the
principal  amount  of  this  Note,  plus  accrued  but  unpaid   interest,   the
indebtedness  evidenced hereby shall be deemed canceled and paid in full. Except
as  otherwise  required  by law or by the  provisions  of  this  Note,  payments
received by the Lender  hereunder  shall be applied first  against  expenses and
indemnities,  next against  interest accrued on this Note, and next in reduction
of the outstanding principal balance of this Note.

16.     SEVERABILITY.  If any provision of this Note is, for any reason, invalid
or  unenforceable,  the remaining  provisions of this Note will  nevertheless be
valid and enforceable and will remain in full force and effect. Any provision of
this  Note  that is held  invalid  or  unenforceable  by a  court  of  competent
jurisdiction  will be deemed  modified to the extent  necessary to make it valid
and enforceable and as so modified will remain in full force and effect.

17.     AMENDMENT AND WAIVER. This Note may be amended, or any provision of this
Note may be waived,  provided that any such  amendment or waiver will be binding
on a party  hereto  only if such  amendment  or waiver is set forth in a writing
executed by the parties hereto.  The waiver by any such party hereto of a breach
of any  provision  of this Note shall not operate or be construed as a waiver of
any other breach.

18.     SUCCESSORS.  Except as otherwise  provided herein,  this Note shall bind
and inure to the benefit of and be  enforceable  by the parties hereto and their
permitted successors and assigns.

19.     ASSIGNMENT.  This Note shall not be directly or indirectly assignable or
delegable  by the  Company.  The  Lender  may  assign  this Note as long as such
assignment complies with the Securities Act of 1933, as amended.

20.     NO STRICT CONSTRUCTION. The language used in this Note will be deemed to
be the language chosen by the parties hereto to express their mutual intent, and
no rule of strict construction will be applied against any party.

21.     FURTHER  ASSURANCES.  Each party hereto will execute all  documents  and
take such other  actions as the other party may  reasonably  request in order to
consummate the  transactions  provided for herein and to accomplish the purposes
of this Note.

22.     NOTICES,   CONSENTS,  ETC.  Any  notices,  consents,  waivers  or  other
communications  required or permitted to be given under the terms hereof must be
in writing and will be deemed to have been  delivered:  (i) upon  receipt,  when
delivered  personally;  (ii)  upon  receipt,  when sent by  facsimile  (provided
confirmation of transmission  is  mechanically or  electronically  generated and
kept on file by the sending  party);  or (iii) one (1) trading day after deposit
with a nationally  recognized  overnight delivery service, in each case properly
addressed to the party to receive the same. The addresses and facsimile  numbers
for such communications shall be:


If to Company:                         Valentec Systems, Inc.
                                       2618 York Avenue
                                       Minden, LA 71055

                                       6


                                       Attention:     Robert Zummo
                                       Telephone:     (318) 382-4574
                                       Facsimile:     (318) 382-4583

With a Copy to:                        Schiff Hardin LLP
                                       1101 Connecticut Avenue, N.W. - Suite 600
                                       Washington, D.C. 20036
                                       Attention:     Ernest M. Stern, Esq.
                                       Telephone:     (202) 778-6461
                                       Facsimile:     (202) 778-6460

If to the Lender:                      Montgomery Equity Partners, Ltd.
                                       101 Hudson Street, Suite 3700
                                       Attention:     Mark A. Angelo
                                       Telephone:     (201) 985-8300
                                       Facsimile:     (201) 985-8744


or at such other address and/or facsimile number and/or to the attention of such
other person as the  recipient  party has  specified by written  notice given to
each other  party  three (3)  trading  days prior to the  effectiveness  of such
change.  Written  confirmation  of receipt  (A) given by the  recipient  of such
notice,   consent,   waiver  or  other   communication,   (B)   mechanically  or
electronically  generated by the sender's facsimile machine containing the time,
date,  recipient  facsimile  number  and an  image  of the  first  page  of such
transmission  or (C)  provided by a  nationally  recognized  overnight  delivery
service, shall be rebuttable evidence of personal service,  receipt by facsimile
or receipt from a nationally recognized overnight delivery service in accordance
with clause (i), (ii) or (iii) above, respectively.

23.     REMEDIES,  OTHER  OBLIGATIONS,   BREACHES  AND  INJUNCTIVE  RELIEF.  The
Lender's  remedies  provided in this Note shall be cumulative and in addition to
all other remedies  available to the Lender under this Note, at law or in equity
(including a decree of specific  performance and/or other injunctive relief), no
remedy of the Lender  contained  herein  shall be deemed a waiver of  compliance
with the  provisions  giving rise to such remedy and nothing  herein shall limit
the Lender's  right to pursue  actual  damages for any failure by the Company to
comply with the terms of this Note. No remedy conferred under this Note upon the
Lender is intended to be exclusive of any other remedy  available to the Lender,
pursuant to the terms of this Note or otherwise.  No single or partial  exercise
by the Lender of any right,  power or remedy  hereunder shall preclude any other
or further exercise thereof.  The failure of the Lender to exercise any right or
remedy  under  this Note or  otherwise,  or delay in  exercising  such  right or
remedy,  shall not  operate as a waiver  thereof.  Every right and remedy of the
Lender under any document  executed in connection  with this  transaction may be
exercised  from  time to time  and as often as may be  deemed  expedient  by the
Lender.  The  Company  acknowledges  that  a  breach  by it of  its  obligations
hereunder will cause  irreparable  harm to the Lender and that the remedy at law
for any such breach may be inadequate. The Company therefore agrees that, in the
event of any such breach or threatened breach, the Lender shall be entitled,  in

                                       7


addition to all other  available  remedies,  to an  injunction  restraining  any
breach, and specific  performance without the necessity of showing economic loss
and without any bond or other security being required.

24.     GOVERNING LAW; JURISDICTION.  All questions concerning the construction,
validity,  enforcement and interpretation of this Agreement shall be governed by
the  internal  laws of the State of New  Jersey,  without  giving  effect to any
choice of law or conflict of law  provision or rule (whether of the State of New
Jersey or any other  jurisdictions) that would cause the application of the laws
of any  jurisdictions  other than the State of New  Jersey.  Each  party  hereby
irrevocably  submits to the exclusive  jurisdiction of the Superior Court of the
State of New Jersey sitting in Hudson  County,  New Jersey and the United States
Federal  District  Court for the District of New Jersey  sitting in Newark,  New
Jersey, for the adjudication of any dispute hereunder or in connection  herewith
or therewith,  or with any transaction  contemplated hereby or discussed herein,
and hereby  irrevocably  waives, and agrees not to assert in any suit, action or
proceeding,  any claim that it is not personally  subject to the jurisdiction of
any  such  court,  that  such  suit,  action  or  proceeding  is  brought  in an
inconvenient  forum or that the  venue of such  suit,  action or  proceeding  is
improper.  Each party hereby  irrevocably waives personal service of process and
consents  to process  being  served in any such suit,  action or  proceeding  by
mailing a copy thereof to such party at the address for such notices to it under
this Agreement and agrees that such service shall constitute good and sufficient
service of process and notice thereof.  Nothing contained herein shall be deemed
to limit in any way any right to serve process in any manner permitted by law.

25.     NO  INCONSISTENT  AGREEMENTS.  None of the parties hereto will hereafter
enter into any agreement,  which is inconsistent  with the rights granted to the
parties in this Note.

26.     THIRD PARTIES.  Nothing herein expressed or implied is intended or shall
be  construed  to confer  upon or give to any person or  entity,  other than the
parties to this Note and their respective  permitted successor and assigns,  any
rights or remedies under or by reason of this Note.

27.     WAIVER OF JURY TRIAL. AS A MATERIAL INDUCEMENT FOR THE LENDER TO LOAN TO
THE COMPANY THE MONIES  HEREUNDER,  THE COMPANY HEREBY WAIVES ANY RIGHT TO TRIAL
BY JURY IN ANY LEGAL PROCEEDING  RELATED IN ANY WAY TO THIS AGREEMENT AND/OR ANY
AND ALL OF THE OTHER DOCUMENTS ASSOCIATED WITH THIS TRANSACTION.

28.     ENTIRE  AGREEMENT.  This Note (including any recitals  hereto) set forth
the entire  understanding  of the parties  with  respect to the  subject  matter
hereof, and shall not be modified or affected by any offer, proposal,  statement
or representation,  oral or written, made by or for any party in connection with
the  negotiation  of the terms hereof,  and may be modified only by  instruments
signed by all of the parties hereto.



                   [REMAINDER OF PAGE INTENTIONALY LEFT BLANK]


                                       8




        IN WITNESS WHEREOF,  this Promissory Note is executed by the undersigned
as of the date hereof.

                                         MONTGOMERY EQUITY PARTNERS, LTD

                                         By:    Yorkville Advisors, LLC
                                         Its:   General Partner

                                         By:    /s/ Mark Angelo
                                                ---------------
                                         Name:  Mark Angelo
                                         Its:   Portfolio Manager


                                         VALENTEC SYSTEMS, INC.

                                         By:    /s/ Robert Zummo
                                                ----------------
                                         Name:  Robert Zummo
                                         Title: CEO


                                       9




                                   SCHEDULE A

                                PAYMENT SCHEDULE
                                ----------------

Principal                           $600,000
Interest                            24%
Closing Date:         April 28, 2005



- ---------------------------------------------------------------------------------------------------------
    PAYMENT      PAYMENT DUE DATE     INTEREST      PRINCIPAL    TOTAL PAYMENT   OUTSTANDING PRINCIPAL
- ---------------------------------------------------------------------------------------------------------
                                                                         
       1             5/28/2005       $12,000.00       $0.00        $12,000.00           600,000
       2             6/28/2005       $12,000.00       $0.00        $12,000.00           600,000
       3             7/28/2005       $12,000.00       $0.00        $12,000.00           600,000
       4             8/28/2005       $12,000.00       $0.00        $12,000.00           600,000
       5             9/28/2005       $12,000.00       $0.00        $12,000.00           600,000
       6            10/28/2005       $12,000.00       $0.00        $12,000.00           600,000
       7            11/28/2005       $12,000.00    $90,000.00     $102,000.00           510,000
       8            12/28/2005       $10,200.00    $90,000.00     $100,200.00           420,000
       9             1/28/2006        $8,400.00    $90,000.00      $98,400.00           330,000
      10             2/28/2006        $6,600.00    $90,000.00      $96,600.00           240,000
      11             3/28/2006        $4,800.00    $90,000.00      $94,800.00           150,000
      12             4/28/2006        $3,000.00    $150,000.00    $153,000.00              0
- ---------------------------------------------------------------------------------------------------------
                                    $117,000.00    $600,000.00    $717,000.00


                                       10