EXHIBIT 10.91 ADDENDUM TWO ------------ AMENDED LOAN AND SECURITY AGREEMENT ----------------------------------- WHEREAS, TEXAS INSTRUMENTS SINGAPORE (PTE) LIMITED ("IT") and MICROELECTRONIC PACKAGING (S) PTE LTD ("MPS") have executed a Loan and Security Agreement (the "AGREEMENT") dated 16 May, 1995 and an Addendum One to the Agreement which was last signed on 15 July, 1996; and WHEREAS, MPS, and TI recognized that there has been a change in business conditions, and WHEREAS, MPS is the those circumstances, unable to meet the revised payment schedule specified in Addendum One to the Loan and Security Agreement, and WHEREAS, MPS and TI are individually and jointly agreeable to an amiacable revision of terms to the Amended Loan Security Agreement, Now therefore, MPS and TI agree to modify the Agreement and Addendum One to the agreement as follows: Repayment - --------- (1) The repayment of loan principal and accumulated interest shall be as stated in Exhibit 5, which shall replace Exhibit 4. Distributions to Shareholders - ----------------------------- (2) As long as any balances are owned TI for principal and accumulated interest, neither MPS and MPI shall pay any cash dividends to its/their shareholders; Interest - -------- (3) In recognition of items (4) below, beginning 17 February 1997, interest shall accrue at a reduced rate of 3.5% per annum (based on a 365-day year), Addendum Two Amended Loan and Security Agreement Page 2 of 3 Acceleration of Principal Repayment & Adjustment of Interest - ------------------------------------------------------------ (4) Attached is an income forecast (Exhibit 6) for the remaining operations of MPI (following certain projected actions of liquidation & consolidation in 2H96 and 1H97) for the three years ending 31 December, 1999. Those operations include MPA in San Diego, California and MPS in Singapore. It is agreed that, if MPI's remaining operations generate higher income levels than those reflected in Exhibit 6, then additional principal repayment(s) will be made against the latest principal due dates. The additional principal repayment(s) will be 33-1/3% of the amount that each year's actual "Net Income" for 1997, 1998 and 1999 exceeds the forecasted Net Income as shown on Exhibit 6. (E.g., if MPI's income from its remaining operations in 1997 exceeds forecast by US$500,000, MPI agrees to pay an additional principal amount of US$166,500 or 33-1/3% of the increased income. All such accelerated principal repayment(s) will be made by MPI to TI within 45 days after the end of each year-end. Following such accelerated principal repayment, interest accrual amounts shall be appropriately reduced and confirmed by an amended schedule signed by both parties. Security Interest - ----------------- (5) TI's first priority security interest in the equipment purchased with TI borrowed funds will remain in effect; such security interest will not change as a result of this Addendum to the Amended Loan and Security Agreement or other restructuring covenants and agreements entered into by MPS/MPI. TI may independently "perfect" its lien on this equipment. Other Trade Customer Equipment Loans - ------------------------------------ (6) It is recognized that MPS/MPI has approximately $10.5 million in Trade Customer supplied equipment loans, including the $3.5M loan from TI Singapore. MPS agrees that, with respect to the repayment of principal amounts due for the above loans, that no other trade customer lender will receive repayments of principal (measured as a cumulative repayment percent of balances outstanding at 31 December, 1996) at a rate faster than for the repayment of principal to TI. (7) Items 3 & 4 of Addendum One to the Loan and Security Agreement are waived by TI and MPS. Addendum Two Amended Loan and Security Agreement Page 3 of 3 All other terms and conditions of the Loan and Security Agreement and Addendum One to the Loan and Security Agreement remain in full force and unchanged. The failure of either party to enforce at any time any of the provisions of either the original Loan and Security Agreement or its Addendum One or Addendum Two or any right with respect thereto, or to exercise any options therein provided, shall in no way be construed to be a waiver of such provisions, rights or options, or in any way to affect the validity of this Loan and Security Agreement or its Addendum One or Addendum Two. Either party's exercise of any of its rights or options shall not preclude or prejudice said party from thereafter exercising the same or any other right it may have under this Agreement and its Addendum One and Addendum Two, irrespective of any previous action or proceeding taken by said party. By agreeing to the foregoing, TI hereby waives its rights to pursue a default remedy payments due under the revised schedule of Addendum One. In witness whereof, the parties hereto have caused this Addendum Two to the Agreement to be executed by their respective duly authorized representatives having an effective date of February 16, 1997 (or the date of the latest interest payment by MPS): Texas Instruments Singapore (Pte) Ltd Microelectronics Packaging (S) Pte Ltd By : /s/ Jen Kwong Hwa By: /s/ Pak Jee Fook ------------------------- ----------------------- NAME: Jen Kwong Hwa NAME: Pak Jee Fook TITLE: General Manager TITLE: Managing Director DATE: 2 April 97 DATE: 2 April 97 ------------------------ --------------------- Microelectronic Packaging Inc. By: /s/ Denis J. Trafecanty ------------------------------ NAME: Denis J. Trafecanty TITLE: Vice President and Chief Financial Officer DATE: 2 April 97 --------------------------- EXHIBIT 5 --------- MICROELECTRONIC PACKAGING, INC. QUARTERLY PAYMENT SCHEDULE ==================================================================================================================================== Principal = $ 3,500,000 All Amounts in U.S. $ --------------------- Interest Rate = 3.50% (For interest accrued beginning 17-Feb-97) ------------------------------------------------------------------------------------------------------------------------------ Interest Interest Date Days O/S Accrual Payments Principal Payment Total Payment Ending Balance ------------------------------------------------------------------------------------------------------------------------------ 16-May-95 $ 3,500,000.00 16-Feb-96 276 191,876.71 - - - 3,691,876.71 16-May-96 90 66,915.27 113,000.00 - 113,000.00 3,645,791.98 ----------- 16-Aug-96 92 66,079.98 113,000.00 - 113,000.00 3,598,871.96 ----------- 16-Nov-96 92 65,229.55 49,815.00 - 49,815.00 3,614,286.51 ---------- 16-Feb-97 92 66,047.37 49,815.00 49,815.00 3,630,518.88 ---------- 16-May-97 89 30,983.74 5,000.00 45,000.00 50,000.00 3,611,502.62 16-Aug-97 92 31,860.38 5,000.00 45,000.00 50,000.00 3,593,363.00 16-Nov-97 92 31,700.35 5,000.00 45,000.00 50,000.00 3,575,063.35 16-Feb-98 92 31,538.92 34,717.00 280,417.00 315,134.00 3,291,468.27 16-May-98 89 28,090.20 34,717.00 280,417.00 315,134.00 3,004,424.47 16-Aug-98 92 26,504.79 34,717.00 280,417.00 315,134.00 2,715,795.26 16-Nov-98 92 23,958.52 34,717.00 280,417.00 315,134.00 2,424,619.78 16-Feb-99 92 21,389.80 34,717.00 280,417.00 315,134.00 2,130,875.58 16-May-99 89 18,185.42 34,717.00 280,417.00 315,134.00 1,833,927.00 16-Aug-99 92 16,178.75 34,717.00 280,417.00 315,134.00 1,534,971.75 16-Nov-99 92 13,541.39 34,717.00 280,417.00 315,134.00 1,233,379.14 16-Feb-00 92 10,880.77 34,717.00 280,417.00 315,134.00 929,125.91 16-May-00 90 8,018.48 34,717.00 280,417.00 315,134.00 622,010.39 16-Aug-00 92 5,487.32 34,717.00 280,417.00 315,134.00 312,363.71 16-Nov-00 92 2,755.65 34,706.36 280,413.00 315,119.36 (0.00) ------------------------------------------------------------------------------ TOTALS $ 757,223.36 $ 757,223.36 $ 3,500,000.00 $ 4,257,223.36 ============================================================================== ================================================================================================================================== Interest payments previously paid. ---------------------------------- EXHIBIT 6 --------- CLOSE MPM/MULTI-LAYER MICROELECTRONIC PACKAGING, INC. - --------------------- CONSOLIDATED PROFORMA =========================================================================================================================== Actual Forecast Q3 '96 Q4 '96 FY '96 Q1 '97 Q2 '97 Q3 '97 - --------------------------------------------------------------------------------------------------------------------------- SALES $ 45,647 $ 9,933 $ 55,580 $ 16,850 $ 16,200 $ 15,650 Direct Labor 5,052 1,445 6,497 1,473 1,356 974 Direct Materials 21,464 4,565 26,029 9,972 9,710 9,684 Variable Manufacturing Overhead 4,725 809 5,534 1,359 1,089 699 --------------------------------------------------------------------------- Total Variable Cost 31,241 6,819 38,060 12,804 12,155 11,357 --------------------------------------------------------------------------- CONTRIBUTION MARGIN 14,406 3,114 17,520 4,046 4,045 4,293 Percent of Sales 31.6% 31.4% 31.5% 24.0% 25.0% 27.4% Fixed Manufacturing Overhead 6,662 3,482 10,144 1,369 1,273 911 --------------------------------------------------------------------------- GROSS MARGIN 7,744 (368) 7,376 2,677 2,772 3,382 Percent of Sales 17.0% -3.7% 13.3% 15.9% 17.1% 21.6% Variable Selling Expenses 976 230 1,206 384 373 404 Direct Fixed Overhead 5,437 1,899 7,336 1,679 1,644 1,544 Allocated Fixed Overhead 125 -- 125 -- 322 -- --------------------------------------------------------------------------- Total Overhead 6,538 2,129 8,667 2,063 2,339 1,948 --------------------------------------------------------------------------- OPERATING PROFIT 1,206 (2,497) (1,291) 614 433 1,434 Percent of Sales 2.6% -25.1% -2.3% 3.6% 2.7% 9.2% Interest Expense 1,927 771 2,698 453 421 394 Other (1,227) (277) (1,504) (40) (40) (40) --------------------------------------------------------------------------- PRE-TAX PROFIT/(LOSS) FROM CONTINUING OPERATIONS 506 (2,991) (2,485) 201 52 1,080 Percent of Sales 1.1% -30.1% -4.5% 1.2% 0.3% 6.9% Restructuring Expenses (1) -- 203 203 19 10 -- Write-Off's/ (Gain) on extinguish of debt -- 28,916 28,916 (1,000) -- -- Income Tax 47 -- 47 420 420 420 --------------------------------------------------------------------------- NET INCOME $ 459 $(32,110) $(31,651) $ 762 $ (378) $ 660 =========================================================================== Percent of Sales 1.0% -323.3% -56.9% 4.5% -2.3% 4.2% =========================================================================================================================== =================================================================================================== Q4 '97 FY '97 FY '98 FY '99 - --------------------------------------------------------------------------------------------------- SALES $ 17,100 $ 65,800 $ 69,500 $ 88,000 Direct Labor 1,039 4,842 4,236 5,292 Direct Materials 10,711 40,077 44,110 56,795 Variable Manufacturing Overhead 727 3,874 2,835 3,215 ------------------------------------------------- Total Variable Cost 12,477 48,793 51,181 65,302 ------------------------------------------------- CONTRIBUTION MARGIN 4,623 17,007 18,319 22,698 Percent of Sales 27.0% 25.8% 26.4% 25.8% Fixed Manufacturing Overhead 904 4,457 3,580 3,580 ------------------------------------------------- GROSS MARGIN 3,719 12,550 14,739 19,118 Percent of Sales 21.7% 19.1% 21.2% 21.7% Variable Selling Expenses 478 1,639 2,024 2,691 Direct Fixed Overhead 1,543 6,410 6,047 6,158 Allocated Fixed Overhead -- 322 -- -- ------------------------------------------------- Total Overhead 2,021 8,371 8,071 8,849 ------------------------------------------------- OPERATING PROFIT 1,698 4,179 6,668 10,269 Percent of Sales 9.9% 6.4% 9.6% 11.7% Interest Expense 367 1,636 1,302 882 Other (40) (160) (308) (308) ------------------------------------------------- PRE-TAX PROFIT/(LOSS) FROM CONTINUING OPERATIONS 1,371 2,703 5,675 9,695 Percent of Sales 8.0% 4.1% 8.2% 11.0% Restructuring Expenses (1) -- 29 -- -- Write-Off's/ (Gain) on extinguish of debt -- (1,000) -- -- Income Tax 420 1,680 2,090 3,660 ------------------------------------------------- NET INCOME $ 951 $ 1,994 $ 3,585 $ 6,035 ================================================= Percent of Sales 5.6% 3.0% 5.2% 6.9% =================================================================================================== (1) These expenses shown in Q4 of 1996 and Q1 and Q2 of 1997 will be eliminated as a result of our restructuring program. Attachment A MICROELECTRONIC PACKAGING, INC. QUARTERLY PAYMENT SCHEDULE =========================================================================================================== Principal = $ 1,250,000 Interest Rate = 18.00% - ----------------------------------------------------------------------------------------------------------- Beginning Days Interest Principal Total Ending Date Balance O/S Payment Payment Payment Balance - ----------------------------------------------------------------------------------------------------------- 02-Jan-97 $ 1,250,000 - - - - $ 1,250,000 31-Mar-97 1,250,000 88 55,000 - 55,000 1,250,000 30-Jun-97 1,250,000 91 56,875 - 56,875 1,250,000 30-Sep-97 1,250,000 92 57,500 - 57,500 1,250,000 05-Jan-98 1,250,000 97 60,625 - 60,625 1,250,000 31-Mar-98 1,250,000 85 53,125 78,125 131,250 1,171,875 30-Jun-98 1,171,875 91 53,320 78,125 131,445 1,093,750 30-Sep-98 1,093,750 92 50,313 78,125 128,438 1,015,625 05-Jan-99 1,015,625 97 49,258 78,125 127,383 937,500 31-Mar-99 937,500 85 39,844 78,125 117,969 859,375 30-Jun-99 859,375 91 39,102 78,125 117,227 781,250 30-Sep-99 781,250 92 35,938 78,125 114,063 703,125 04-Jan-00 703,125 96 33,750 78,125 111,875 625,000 29-Mar-00 625,000 85 26,563 78,125 104,688 546,875 28-Jun-00 546,875 91 24,883 78,125 103,008 468,750 03-Oct-00 468,750 97 22,734 78,125 100,859 390,625 02-Jan-01 390,625 91 17,773 78,125 95,898 312,500 03-Apr-01 312,500 91 14,219 78,125 92,344 234,375 03-Jul-01 234,375 91 10,664 78,125 88,789 156,250 02-Oct-01 156,250 91 7,109 78,125 85,234 78,125 02-Jan-02 78,125 92 3,594 78,125 81,719 - ------------------------------------------- TOTALS $ 712,189 $ 1,250,000 $ 1,962,189 =========================================== ===========================================================================================================