SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D.C.  20549

                               FORM 10-K

 /X/  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
  -          THE SECURITIES EXCHANGE ACT OF 1934

 For the fiscal year ended June 24, 1995
                           -------------
                                   OR

 / /  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
  -          OF THE SECURITIES EXCHANGE ACT OF 1934

 For the transition period from __________ to __________.

 Commission File No.  1-7737
                      ------

                   ARROW AUTOMOTIVE INDUSTRIES, INC.
 ---------------------------------------------------------------------
         (Exact name of registrant as specified in its charter)

             Massachusetts                           04-1449115
 ----------------------------------       ----------------------------
 (State or other jurisdiction of            (I.R.S. Employer I.D. No.)
 incorporation or organization)

 3 Speen Street, Framingham, Massachusetts                01701
 -----------------------------------------             ------------
 (Address of principal executive offices)               (Zip Code)

 Registrant's telephone number, including area code (508) 872-3711
                                                    ---------------
 Securities registered pursuant to Section 12(b) of the Act:

                                           Name of Each Exchange on
    Title of Each Class                        Which Registered
    -------------------                    -------------------------
 Common Stock, $.10 Par Value              American Stock Exchange

 Securities registered pursuant to Section 12(g) of the Act:

                               None

 Indicate by check mark whether the registrant (1) has filed all reports
 required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
 1934 during the preceding 12 months (or for such shorter period that the
 registrant was required to file such reports), and (2) has been subject to
 such filing requirements for the past 90 days.  YES  X  No
                                                                 --    --
           Exhibit Index begins on Page 45 of this Report.

                                 Page 1 of 54


 Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
 of Regulation S-K is not contained herein, and will not be contained, to the
 best of registrant's knowledge, in definitive proxy or information statements
 incorporated by reference in Part III of this Form 10-K or any amendment to
 this Form 10-K.  [    ]

 Aggregate market value of the voting stock held by non-affiliates of the
 registrant as of September 15, 1995:  $8,584,182

 Number of shares of Common Stock, $.10 Par Value, outstanding as of September
 15, 1995:  2,873,083

                  DOCUMENTS INCORPORATED BY REFERENCE

      Portions of the Proxy Statement for the 1995 Annual Meeting of
 Stockholders are incorporated by reference into Part III hereof.





































                                 Page 2

                                 PART 1
 ITEM 1.  BUSINESS.
 ------------------

 General
 -------

      Arrow Automotive Industries, Inc. (the "Company") was founded in 1929,
 incorporated in 1946 as a Massachusetts corporation and became a public
 company in 1972.  The Company's Common Stock has been traded on the American
 Stock Exchange since 1978 under the symbol AI.

      The Company is primarily engaged in the remanufacture of automotive
 parts, which includes replacement parts for domestic and imported passenger
 cars, light and heavy duty trucks, farm vehicles and heavy duty industrial and
 construction equipment.  Products are manufactured at and distributed from the
 Company's three manufacturing facilities, located in Spartanburg, South
 Carolina, Morrilton, Arkansas and Santa Maria, California.  The Company also
 maintains distribution facilities in Hammond, Indiana and in Toronto and
 Vancouver, Canada.  The Company's corporate headquarters are in Framingham,
 Massachusetts, and its operations headquarters are in Conway, Arkansas.

      The Company operates in one industry segment as a remanufacturer and
 distributor of replacement parts for automotive vehicles and trucks.

 Product Information
 -------------------

      The Company remanufactures and distributes a broad range of electrical
 and mechanical automotive parts, such as alternators, starters, water pumps,
 clutches, master brake cylinders, power steering pumps, power brakes, smog
 pumps, brake calipers, distributors, wiper motors, blower motors, crankshafts,
 rack and pinion steering units, radiator cooling motors, generators and
 carburetors.  The Company also distributes new clutch kits which complement
 its existing line of remanufactured clutches.  The Company does not consider
 its business to be seasonal, however, demand for certain products may be
 affected by extreme weather.

 Manufacturing Operations
 ------------------------

      The Company's manufacturing operations consist principally of the
 collection, disassembly, cleaning, examination and reconditioning
 of used automotive 
 parts (referred to in the industry as "cores") and the reassembly of their
 components, together with new replacement components where necessary, into
 remanufactured products.  The principal raw materials used by the Company in
 its operations are cores, which are obtained primarily from customers on a
 trade-in basis and to a lesser extent from concerns which sell cores, and new
 component parts which are obtained

                                 Page 3

 from a wide variety of suppliers.  The Company's raw materials are available
 in adequate supply in the open market.

      Production of remanufactured parts is carried on in an assembly-line
 operation.  When first received, cores are sorted and disassembled into their
 component parts.  The major components are then further sorted and examined
 for suitability for further processing, and, if suitable, are cleaned,
 reconditioned and refinished.  Components that are not reconditioned are
 replaced with new materials which are purchased from outside vendors.  The
 metal components of cores not utilized in the manufacturing process are sold
 for scrap.

 Distribution
 ------------

      The Company sells its products nationwide primarily through its own
 direct sales force.  The Company currently maintains a direct sales force of
 42 full-time salesmen.  The majority of the Company's sales (approximately 74
 percent in fiscal 1995) are to warehouse distributors.  The balance of the
 Company's sales are to retailers (approximately 21 percent in fiscal 1995) and
 other customers.  During fiscal 1995, sales to the Company's largest customer,
 General Parts, Inc., accounted for 15% of net sales.  No other customer
 accounted for more than 10% of the Company's net sales.

      Substantially all of the Company's warehouse distributor customers are
 members of program distribution associations.  These associations use the
 collective buying power of their members to negotiate price and other terms
 with vendors, which has the effect of encouraging competition in the
 automotive aftermarket.  The associations do not purchase directly from
 vendors, and members of these associations are not obligated to purchase
 solely from association approved vendors.  The evolution of these associations
 and the emergence of high volume retail chains in the automotive aftermarket
 have combined to create additional price competition among manufacturers.

      The Company utilizes its own truck fleet, and to a lesser extent
 independent trucking services, to handle most of its product deliveries and
 other shipping requirements.  Special order and delivery options are also made
 available to customers, such as overnight direct parts service.

 Marketing
 ---------

      The Company markets its products under its Arrow(Reg. Trade Mark) and
 Lance(Reg. Trade Mark) labels, as well as under a variety of private labels.
 The Arrow(Reg. Trade Mark) line consists of the Company's premium quality parts
 often containing a number of new components.  The Lance(Reg. Trade Mark) line
 consists of higher volume units whereby manufacturing economies of scale 
 permit reduced pricing to customers.  The Lance(Reg. Trade Mark) line is
 available in starters and alternators.  In fiscal 1995, approximately 45
 percent of the Company's sales were

                                 Page 4

 made under various private labels, and the balance were made under the
 Company's own labels.

      The Company markets its remanufactured products with frequent contact by
 sales representatives, merchandising bulletins, direct mailing campaigns,
 advertising, participation in trade shows and complete catalog coverage. The
 Company also offers a subscription basis service bulletin program, which
 provides periodic technical information.

      The Company receives the majority of its product orders through an 
 automated communication system called TRANSNET(Reg. Trade Mark), which enables 
 customers to submit orders to the Company directly by computer.  The TRANSNET
 (Reg. Trade Mark) computerized system is made available through the 
 Motor Equipment Manufacturers Association.  The Company can also accept orders 
 through other proprietary electronic data interchange (EDI) networks for its 
 customers'convenience upon request.

 Working Capital Items
 ---------------------

      Inventories are kept at a sufficient level to service customer orders.
 The Company provides customers with the right to return goods where the
 conditions of the Company's obsolescence and warranty return policies are met.
 These policies are consistent with industry practice, whereby under certain
 circumstances when the conditions of the return policies are met,
 remanufacturers accept product returns from current customers regardless of
 whether the product was actually purchased from the remanufacturer.  Also,
 consistent with industry practice, the Company does not accept product returns
 from customers that no longer purchase from the Company.

 Competition
 -----------

      The Company competes with other national, regional and local
 remanufacturers, with rebuilders of automotive parts and with manufacturers of
 new parts, including the leading automobile manufacturers.  The Company
 believes it is one of the largest companies engaged primarily in the
 production and sale of remanufactured automotive parts, although there may be
 other companies whose sales of such products exceed those of the Company.  The
 automotive aftermarket is highly competitive.  The Company considers the key
 factors determining the ability to compete in this highly competitive industry
 to be product quality, a complete product offering, current product catalogs,
 direct factory sales service, price and serving customers with a high order
 fill rate.





                                 Page 5



 Employees
 ---------

      On June 24, 1995, the Company employed 1,533 full-time employees and 65
 part-time employees.

 ITEM 2.  PROPERTIES.
 --------------------

      The Company's corporate headquarters are located in Framingham,
 Massachusetts; its operations headquarters are located in Conway, Arkansas;
 and it occupies industrial and warehouse space in Spartanburg, South Carolina,
 Morrilton, Arkansas, Santa Maria, California, Hammond, Indiana, and Toronto
 and Vancouver, Canada.

      The Company leases approximately 15,000 square feet of office space in
 Framingham, Massachusetts, for its corporate headquarters under a lease
 expiring in 1998.  Approximately 9,500 square feet of this space is subleased
 under an agreement which also expires in 1998.  The Company also leases
 approximately 7,000 square feet of office space for its operations
 headquarters in Conway, Arkansas, under a lease expiring in November of 1996.

      The Company operates manufacturing facilities in Spartanburg, South
 Carolina (occupying approximately 315,000 square feet of floor space),
 Morrilton, Arkansas (occupying approximately 209,000 square feet of floor
 space) and Santa Maria, California (occupying approximately 98,000 square feet
 of floor space).  The Spartanburg, Morrilton and Santa Maria facilities are
 all owned by the Company, subject to mortgages which, together with other
 collateral, secure the Company's obligations to its principal lender.

      In addition, the Company leases warehouse space of approximately 11,000
 square feet in Hammond, Indiana, 50,000 square feet in Morrilton, Arkansas,
 41,000 square feet in Spartanburg, South Carolina, 10,000 square feet in
 Toronto, Canada and 8,000 square feet in Vancouver, Canada.

                                 Page 6


      All facilities are well maintained and in good operating condition.

 ITEM 3.  LEGAL PROCEEDINGS.
 ---------------------------

      The Company is, from time to time, party to routine litigation incidental
 to the business.  The amounts claimed in these matters are either covered by
 insurance or are not, in the aggregate, material in amount.

 ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
 -------------------------------------------------------------

      The Company did not submit any matters to a vote of security holders
 during the fourth quarter of fiscal 1995.

                              PART II
                              -------

 ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
 --------------------------------------------------------------
 STOCKHOLDER MATTERS.
 --------------------

      The common stock of the Company is traded on the American Stock Exchange
 under the trading symbol AI.  The approximate number of holders of record of
 the Company's common stock at September 15, 1995 was 322.  The following table
 sets forth the high and low sale price on the American Stock Exchange of the
 Company's common stock, for each full quarterly period during the last two
 fiscal years:

                               Fiscal                  Fiscal
                                1995                    1994
                           --------------          --------------
                           High       Low          High       Low

 First Quarter            $8 3/8     $7           $8 3/8     $6
 Second Quarter            8 1/2      7            8          6 1/8
 Third Quarter             8          5 5/8        10         7 3/4
 Fourth Quarter            6 9/16     5 1/2        9          7












                                 Page 7

      The Company did not pay any dividends during the 1995 or 1994 fiscal
 years.  Operating covenants in the Company's loan agreement with its principal
 lender prohibits the Company from paying dividends unless the following
 conditions are met:  (i) the Company is not then in default, and after giving
 effect to the dividend would not be in default, under the loan agreement; (ii)
 the aggregate amount of such dividends does not exceed the greater of (a)
 during any period of four (4) consecutive fiscal quarters an amount equal to
 fifty percent (50%) of the net income of the Company for the immediately
 preceding four (4) consecutive fiscal quarter periods, or (b) an amount equal
 to the excess of (i) twenty-five percent (25%) of the net income of the
 Company for the period commencing June 27, 1993 and ending with the last day
 of the fiscal quarter next preceding the proposed date of the dividend,
 treated as a single accounting period, over (ii) all dividends made subsequent
 to June 27, 1993.






































                                 Page 8

 ITEM 6.  SELECTED FINANCIAL DATA.
 ---------------------------------

                FOR THE FISCAL YEARS ENDED IN JUNE

        (Amounts in Thousands Except Per Share Amounts and Financial
                                Ratio Data)

                              1995     1994      1993     1992     1991
                            (52 wks) (52 wks)  (52 wks) (52 wks) (52 wks)
                                                  
 Net sales                 $106,574 $ 108,055 $ 100,654 $ 95,282 $ 91,238
 Gross profit                25,092    27,861    26,622   26,447   25,704
 Selling, administrative
    & general expenses       23,505    23,334    23,147   21,890   22,810
 Interest expense - net       1,935     1,614     1,830    2,014    2,676
 (Loss) income before
    income taxes and
    extraordinary items        (348)    2,914     1,645    4,413(1)   218
 (Benefit) provision for
    income taxes               (103)    1,113       628    1,765      115
 (Loss) income before
    extraordinary items        (245)    1,801     1,017    2,648      103
 Loss on refinancing of
    debt, net of income
    tax benefit                  --      (276)       --       --       --
 Utilization of income
    tax net operating
    loss carryforwards           --        --        --      400      115
 Net (loss) income             (245)    1,525     1,017    3,048(1)   218
 (Loss) income per share
    before extraordinary
    items                      (.09)      .64       .36      .95(1)   .04
 Loss per share on
    refinancing of debt, net
    of income tax benefit        --      (.10)       --       --       --
 Utilization of income tax
    net operating loss
    carryforwards per share      --        --        --      .15      .04
 Net (loss) income per share   (.09)      .54       .36     1.10(1)   .08
 Cash dividends declared
    per share                    --        --        --       --       --
 Capital expenditures         2,574       670       648      657      217
 Depreciation and
    amortization            $ 1,412   $ 1,546   $ 1,692  $ 1,918  $ 2,153

 Average shares outstanding   2,872     2,821     2,814    2,777    2,757

 (1)  Includes the gain on termination of supplemental benefit
      arrangements with certain executives, which increased income before
      income taxes and extraordinary items by $1,871,000 and increased
      net income by $1,104,000 or $.40 per share.

                                 Page 9

                    FOR THE FISCAL YEARS ENDED IN JUNE

            (Amounts in Thousands Except Per Share Amounts and
                          Financial Ratio Data)

                              1995     1994      1993     1992     1991
                            (52 wks) (52 wks)  (52 wks) (52 wks) (52 wks)

                                AT YEAR END
                                                
 Working capital          $ 40,152  $ 33,702  $ 31,675 $ 30,175 $ 26,973
 Total assets               69,006    71,121    62,026   62,990   64,429
 Long-term debt             19,265    11,732    12,487   12,418   14,440
 Stockholders' equity       32,739    32,974    31,175   30,155   26,729
 Equity per common share  $  11.40  $  11.69  $  11.08 $  10.86 $   9.69

                                FINANCIAL RATIOS (%)

 Gross profit margin         23.54     25.78     26.45    27.76    28.17
 Net profit margin            (.23)     1.41      1.01     3.20     0.24
 Return on equity             (.74)     4.75      3.32    10.72     0.82
 Current ratio (to 1)         3.94      2.46      3.04     2.76     2.37

 ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
 --------------------------------------------------------------------
 AND RESULTS OF OPERATION.
 -------------------------

      The following discussion and analysis should be read in conjunction with
 the financial statements and notes thereto.

 Results of Operations
 ---------------------

      The Company incurred a net loss of $245,000 for the fiscal year ended
 June 24, 1995.  During fiscal 1994 and 1993, the Company had net income of
 $1,525,000 and $1,017,000, respectively.  Fiscal 1994 net income included an
 extraordinary charge of $276,000 (net of a tax benefit of $169,000) relating
 to the refinancing of the Company's bank debt.

      Operating results in the current fiscal year were adversely affected by
 lower sales volumes during the last six months of the fiscal year, which the
 Company attributes primarily to the unusually mild winter experienced
 throughout the country combined with changes in the Company's customer base.
 Also, the cost of manufacturing has continued to rise due to continued
 significant price increases in certain raw materials.  Further, the Company
 experienced manufacturing inefficiencies during the year related to the
 installation of a new raw material cleaning system.  Finally, increases in
 selling, administrative and general expenses occurred in fiscal 1995 related
 to the acquisition



                                 Page 10

 of new business during the first nine months of the current year and certain
 marketing programs completed during the current fiscal year.


 Sales
 -----


      Net sales for fiscal 1995 of $106,574,000 were down 1.4% from fiscal
 1994's net sales of $108,055,000.  In comparison to fiscal 1993, the current
 fiscal year's net sales have increased 5.9%.  Unit sales for fiscal 1995 were
 down 4.9% from fiscal 1994 and down 3.7% from fiscal 1993.  The net sales
 volume of the first and second quarters in the current fiscal year were
 $32,818,000 and $29,163,000, respectively, the highest quarterly sales volumes
 ever achieved by the Company.  The third and fourth quarters' net sales of
 $19,820,000 and $24,773,000 respectively, represented a significant decline
 from the net sales achieved in the first two quarters of the fiscal year.

      The decline in net sales in the latter half of the current fiscal year is
 attributable to several factors.  The most significant factor was the mild
 winter weather pattern experienced throughout most of the country which
 resulted in fewer part failures and reduced the demand for many of the
 Company's products.  In addition, the Company lost several customer accounts
 during fiscal 1995 and the first quarter of fiscal 1996.  However, during the
 first quarter of fiscal 1996 the Company acquired new customers, which, while
 not replacing the lost business entirely, will mitigate the negative impact of
 the customer turnover.

 Gross Margin
 ------------

      Gross margin as a percentage of sales was 23.5%, 25.8% and 26.4% for the
 fiscal years ended 1995, 1994, and 1993, respectively.

      A change in the mix of products sold has contributed to the margin
 decline. Throughout the last three fiscal years, sales have migrated to the
 Company's Lance(Reg. Trade Mark) product lines, which generate lower margins
 than the Company's traditional premium lines.  This migration of sales to
 lower priced lines reflects several issues impacting the remanufactured parts
 market.  Retail outlets have become a significant factor in the distribution
 of automotive parts while at the same time most traditional warehouse
 distributors have joined large buying groups.  This emergence of "power
 buyers" has dramatically increased pricing pressures at a time when
 manufacturing overcapacity remains prevalent.  Also during the last three
 fiscal years, the Company's mix of products sold reflected proportionately
 more unit sales in newer vehicle applications.  While generating higher sales
 dollars, these newer vehicle applications provided lower gross margins due to
 the higher costs to produce a
 product in the early stage of its product cycle.  During the current


                                 Page 11

 fiscal year, the product mix was also impacted by the decline in the sales of
 certain products which tend to have higher failure rates in severe winter
 weather.  These products on average generate a gross profit margin percentage
 that exceeds the Company's average gross profit margin percentage.

      In fiscal 1995 the Company experienced increases in the cost of certain
 basic raw materials (e.g., copper, aluminum and linerboard products),
 increased unit costs due to lower plant utilization caused by the decline in
 sales volume and inefficiencies incurred during the installation of new raw
 material cleaning systems.  The new raw material cleaning systems
 were necessary in
 order to comply with regulations promulgated pursuant to the Clean Air Act
 Amendments of 1990 which mandated that the production of a certain degreasing
 agent used by the Company in its manufacturing operations cease completely by
 January 1, 1996.  The move toward an environmentally friendly degreasing agent
 required the replacement of equipment that was key to the flow of the
 manufacturing process.  Certain delivery and installation delays created less
 efficient product processing during the third and fourth quarters of fiscal
 1995.

      The Company strives to source its raw materials at favorable prices.  The
 Company continues to review its operations to reduce overall costs to
 manufacture its products.

 Selling, Administrative and General Expenses
 --------------------------------------------

      Selling, administrative and general expenses as a percentage of sales
 were 22.1%, 21.6% and 23.0% for the fiscal years 1995, 1994, and 1993,
 respectively.  Spending in these areas increased $170,000 in fiscal 1995 over
 fiscal 1994 and $358,000 over fiscal 1993.  Beginning late in fiscal 1994 and
 continuing into the first three quarters of the current fiscal year, the
 Company incurred increased business acquisition costs.  Such costs incurred in
 fiscal 1995 exceeded similar costs in the prior year by $357,000.  Also,
 during the current fiscal year the Company invested in the development of new
 marketing programs which resulted in additional expense of approximately
 $340,000.

      The Company constantly reviews its selling, administrative and general
 expenses for areas where reductions can be made, and continues to exercise
 strict control over discretionary spending.

 Net Interest Expense
 --------------------

      Net interest expense in fiscal 1995 of $1,935,000 increased 20.0% or
 $322,000, from fiscal 1994's net interest expense which was down $217,000, or
 12%, from net interest expense in fiscal 1993.  Higher borrowing levels and
 higher interest rates resulted in the additional net interest expense incurred
 in the current fiscal year.  The reduction in net interest expense in fiscal
 year 1994 in comparison to fiscal 1993 was due primarily to the lower interest
 rates available under replacement

                                 Page 12

 financing obtained in the third quarter of fiscal 1994.

 Income Taxes
 ------------

      The Company's tax benefit was 29.6% in fiscal 1995, which was less
 than the statutory rate of 34%, primarily due to certain nondeductible
 expenses.  The effective tax rate for both fiscal years 1994 and 1993 was
 38.2%.


 Impact of Inflation and Changing Prices
 ---------------------------------------

      Although the Company cannot accurately determine the precise overall
 effect of inflation on its business, the Company is conscious of the impact of
 inflation and, when possible, will compensate by increasing selling prices.
 The Company has refrained from passing on all of the increased costs through
 pricing because of the current competitive climate.  The Company will continue
 its efforts to reduce costs through improvements in product distribution,
 purchasing practices, manufacturing techniques and more intense reclamation
 efforts.  However, due to the cost increases in raw materials mentioned
 earlier, the Company has found it necessary to implement certain price
 increases scheduled to take effect late in the first quarter of fiscal 1996.

      The Company follows the LIFO method of determining inventory costs to
 better match current costs with current revenues.  In fiscal 1995, 1994 and
 1993, the impact of inflation and operating factors increased cost of goods
 sold over the respective prior years by $795,000, $121,000 and $273,000.

      Charges to operations for depreciation represent the allocation of
 historical cost incurred in prior years and are significantly less than if
 they were based on current or replacement cost of the Company's production
 capacity.  In the normal course of business, the Company will replace its
 productive capacity over an extended period of time.  Decisions concerning
 such replacements will be made in light of economic, regulatory and
 competitive conditions existing from time to time.  These new assets will
 result in additional depreciation charges.  In many cases, however, there will
 be offsetting cost savings from technological advances.


 Liquidity and Financial Condition
 ---------------------------------

      In fiscal 1995, cash provided by operating activities of $2,871,000 was
 substantially used to purchase new raw material cleaning



                                 Page 13

 systems, while cash provided by net financing activities remained relatively
 unchanged from the beginning of the fiscal year.  The decline in the Company's
 sales volume and related reductions in spending and purchasing levels in the
 second half of the current fiscal year resulted in decreases in accounts
 receivable, inventories and outstanding accounts payable as of June 24, 1995
 when compared to those balances on June 25, 1994.

      As previously mentioned, the Company replaced raw material cleaning
 systems at all three manufacturing plants during fiscal 1995.  The
 investment in those capital expenditures approximated $2,214,000.

      Cash used in operating activities in fiscal 1994 was $4,131,000 and cash
 used in investing activities was $804,000.  Cash was provided from financing
 activities of $4,940,000.  At June 25, 1994, increases in inventory and
 accounts receivable levels over the prior year's levels absorbed cash of
 $6,190,000 and $3,003,000, respectively.  The positive cash flow from net
 income combined with cash provided by an increase in accounts payable and
 advances under the Company's revolving line of credit supported the growth in
 inventory and accounts receivable.

      Cash of $1,846,000 was provided by operations in fiscal 1993 relative to
 the prior
 year.  The positive cash flow was substantially generated from net income and
 a reduction in inventory and accounts receivable, offset to some extent by
 increases in accrued liabilities and other current assets.  Cash of $1,173,000
 was used for financing activities, primarily to reduce outstanding long-term
 debt.



 Capital Resources
 -----------------

      On December 29, 1993, the Company entered into an agreement with a
 commercial bank to provide replacement financing of its existing credit line
 and term loan.  The replacement financing consisted of a $20 million revolving
 line of credit and a $9 million term loan.  The balance of the term loan at
 June 24, 1995 was $7,392,857.  The difference between amounts paid to retire
 the former indebtedness and the related carrying amounts, principally the
 unamortized balance of debt issue costs and early payment penalties, of
 $276,000, net of an income tax benefit of $169,000, has been reflected as an
 extraordinary charge in the fiscal 1994 statement of income.

      The Company's obligations under this financing agreement are secured by
 substantially all of its assets.  The agreement contains certain provisions
 and covenants which, among other things, restrict the amount of future
 indebtedness, the amount of cash dividends and capital expenditures and
 require the Company to maintain specified levels of tangible net worth, debt
 service and net worth ratios.  The debt service covenant of this financing
 agreement was amended during the third and fourth quarters of fiscal 1995 such
 that the loss sustained by the

                                 Page 14

 Company during the respective quarters did not result in a breach of the
 covenant.

      The Company anticipates that operating revenues and existing credit lines
 will be adequate to provide for the Company's cash requirements for fiscal
 1996.


 ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
 -----------------------------------------------------

      The response to this item is included as part of Item 14 of this report.
 An index to the financial statements and schedules filed as a part of this
 report appears on page 16 of this report.

 ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
 --------------------------------------------------------------------
 AND FINANCIAL DISCLOSURE.
 -------------------------

      The Company has not reported on Form 8-K any disagreement with its public
 accountants on any matter of accounting principles or practices or financial
 statement disclosure.

                               PART III
                               --------

 ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT;
 -------------------------------------------------------------
 ITEM 11.  EXECUTIVE COMPENSATION;
 ---------------------------------
 ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
 -------------------------------------------------------------
 MANAGEMENT;
 -----------
 ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS:
 ---------------------------------------------------------

      Information required under these items has been omitted, as the Company
 intends to file with the Securities and Exchange Commission not later than 120
 days after the close of its fiscal year a definitive proxy statement pursuant
 to Regulation 14A.  The information concerning directors and executive
 officers of the Company, executive compensation, security ownership of certain
 beneficial owners and management, and certain relationships and related
 transactions is incorporated by reference in the Company's Annual Proxy
 Statement for its 1995 Annual Meeting of Stockholders.






                                 Page 15

                              PART IV
                              -------

 ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON
 -----------------------------------------------------------------
 FORM 8-K.
 ---------

      (a)  1.  Financial Statements.  The following financial
               ---------------------
 statements of the Company are included in Item 8:

                                                                    Page
                                                                    ----
      Report of Independent Auditors                                 20
      Balance Sheets - June 24, 1995 and
         June 25, 1994                                               21
      Statements of Operations - Years
         ended June 24, 1995, June 25, 1994, and
         June 26, 1993                                               23
      Statements of Changes in Stockholders'
         Equity - Years ended June 24, 1995,
         June 25, 1994, and June 26, 1993                            25
      Statements of Cash Flows - Years
         ended June 24, 1995, June 25, 1994,
         and June 26, 1993                                           27
      Notes to Financial Statements                                  29

          2.  Financial Statement Schedules.  The following
              ------------------------------
 financial statement schedules of the Company
 are included in Item 14(d):

                                                                    Page
                                                                    ----
      Schedule II - Valuation and Qualifying Accounts                44


 All other schedules have been omitted since the required information is not
 present in amounts sufficient to require submission of the schedule, or
 because the information required is included in the financial statements or
 the notes thereto.

          3.  Listing of Exhibits.  A listing of exhibits filed as
              --------------------
 part of this Form 10-K begins on page 45 hereof.

      (b)  The Company did not file any reports on Form 8-K during the fourth
 quarter of fiscal 1995.




                                 Page 16



      (c)  The Company hereby files as a part of this Form 10-K the exhibits
 listed in Item 14(a)(3) above.

      (d)  The Company hereby files as a part of this Form 10-K the  financial
 statements and schedules listed in Items 14(a)(1) and (2) above.













































                                 Page 17

                             SIGNATURES
                             ----------

      Pursuant to the requirements of Section 13 or 15(d) of the Securities
 Exchange Act of 1934, the registrant has duly caused this report to be signed
 on its behalf by the undersigned, thereunto duly authorized.

                                      ARROW AUTOMOTIVE INDUSTRIES, INC.
                                      ---------------------------------

 Dated:  September 21, 1995      By:   /s/ Jim L. Osment
                                      ---------------------------------
                                      Jim L. Osment, President and
                                      Chief Executive Officer

      Pursuant to the requirements of the Securities Exchange Act of 1934, this
 report has been signed below by the following persons on behalf of the
 registrant and in the capacities and on the dates indicated.

                           President, Chief Executive
  /s/ Jim L. Osment        Officer, (Principal         September 21, 1995
 ------------------------- Executive Officer) and
 Jim L. Osment             Director

                           Executive Vice President,   September 21, 1995
  /s/ James F. Fagan       Chief Financial Officer
 ------------------------- (Principal Financial
 James F. Fagan            Officer), Treasurer and
                           Director

  /s/ Harry A. Holzwasser  Chairman of the Board and   September 21, 1995
 ------------------------- Director
 Harry A. Holzwasser

 ------------------------- Director                    September 21, 1995
 Mary S. Holzwasser

  /s/ Robert A. Holzwasser Director                    September 21, 1995
 -------------------------
 Robert A. Holzwasser

  /s/ Joel D. Holzwasser   Director                    September 21, 1995
 -------------------------
 Joel D. Holzwasser

 /s/ Lawrence M. Levinson  Director                    September 21, 1995
 -------------------------
 Lawrence M. Levinson



                                 Page 18


 ------------------------- Director                    September 21, 1995
 Winthrop P. Rockefeller

 ------------------------- Director                    September 21, 1995
 Alan Steinert, Jr.

  /s/ Kathaleen M.         Vice President and          September 21, 1995
      Carroll-Coelho       Controller
 -------------------------
 Kathaleen M. Carroll-Coelho










































                                 Page 19

            Report of Independent Auditors

 To The Stockholders and Board of Directors
 Arrow Automotive Industries, Inc.


 We have audited the accompanying balance sheets of Arrow Automotive Industries,
 Inc.(the Company) as of June 24, 1995 and June 25, 1994, and the related
 statements of operations, stockholders' equity, and cash flows for each of the
 three years in the period ended June 24, 1995.  Our audits also included the
 financial statement schedule listed in the Index at Item 14(a).  These
 financial statements and schedule are the responsibility of the Company's
 management.  Our responsibility is to express an opinion on these financial
 statements and schedule based on our audits.

 We conducted our audits in accordance with generally accepted auditing
 standards.  Those standards require that we plan and perform the audit to
 obtain reasonable assurance about whether the financial statements are free of
 material misstatement.  An audit includes examining, on a test basis, evidence
 supporting the amounts and disclosures in the financial statements.  An audit
 also includes assessing the accounting principles used and significant
 estimates made by management, as well as evaluating the overall financial
 statement presentation.  We believe that our audits provide a reasonable basis
 for our opinion.

 In our opinion, the financial statements referred to above present fairly, in
 all material respects, the financial position of Arrow Automotive Industries,
 Inc. at June 24, 1995 and June 25, 1994, and the  results of its operations
 and its cash flows for each of the three years in the period ended June 24,
 1995, in conformity with generally accepted accounting principles.  Also, in
 our opinion, the related financial statement schedule, when considered in
 relation to the basic financial statements taken as whole, presents fairly, in
 all material respects, the information set forth therein.

 As discussed in Notes 9 and 10 to the financial statements, in 1994, the
 Company changed its method of accounting for postretirement benefits and
 income taxes.


                                           ERNST & YOUNG LLP


                                          /s/ Ernst & Young LLP
 200 Clarendon Street
 Boston, Massachusetts
 August 30, 1995







                                 Page 20


                    ARROW AUTOMOTIVE INDUSTRIES, INC.

                            BALANCE SHEETS


                                              June 24,       June 25,
                                                1995           1994
                                            -------------  -------------
                                                    
 Assets (Note 5)
 Current assets:
   Cash and equivalents                     $    753,010   $    445,320
   Accounts receivable, less allowance
     ($477,285 in 1995 and $552,622
     in 1994) for doubtful accounts           12,535,646     15,661,427
   Inventories (Note 2)                       36,307,861     37,433,020
   Deferred income taxes (Note 10)             1,778,000      1,919,000
   Other current assets                        2,422,578      1,373,477
                                            ------------   ------------
     Total current assets                     53,797,095     56,832,244

 Property, plant and equipment (Note 8):
   Land                                          952,087        952,087
   Buildings and building improvements        15,656,256     15,621,268
   Leasehold improvements                        258,221        258,221
   Machinery and equipment                    18,567,735     16,307,227
   Construction in progress                       25,052         47,678
                                            ------------   ------------
                                              35,459,351     33,186,481
   Less allowances for depreciation and
     amortization                             22,174,393     21,134,125
                                            ------------   ------------
     Net property, plant and equipment        13,284,958     12,052,356

 Other assets                                  1,923,519      2,236,194


                                            ------------   ------------
                                            $ 69,005,572   $ 71,120,794
                                            ============   ============







 The accompanying notes are an integral part of the financial statements.





                                 Page 21


                    ARROW AUTOMOTIVE INDUSTRIES, INC.

                       BALANCE SHEETS (continued)


                                              June 24,       June 25,
                                                1995           1994
                                            -------------  -------------
                                                    
 Liabilities and Stockholders' Equity
 Current liabilities:
   Current portion of advances under
     revolving line of credit (Note 5)      $  2,729,975   $ 10,219,446
   Cash overdraft (Note 3)                     1,216,348        907,095
   Trade accounts payable                      3,089,034      3,951,308
   Accrued expenses (Note 4)                   5,009,865      5,718,304
   Income taxes payable                          227,477        961,842
   Current portion of long-term debt           1,372,486      1,372,538
                                            ------------   ------------
        Total current liabilities             13,645,185     23,130,533

 Long-term debt, net of current portion
   (Note 5)                                   19,265,190     11,732,234
 Deferred income taxes (Note 10)               1,634,000      1,631,000
 Accrued retirement benefits (Note 9)          1,721,867      1,653,287

 Stockholders' equity (Notes 6 and 7):
   Preferred stock, par value $.01 per
     share--authorized 1,000,000 shares,
     none issued
   Common stock, par value $.10 per
     share--authorized 5,000,000 shares,
     issued 2,968,870 in 1995 and
     2,967,670 in 1994                           296,887        296,767
   Capital in excess of par value              7,428,254      7,418,004
   Retained earnings                          25,463,513     25,708,217
                                            ------------   ------------
                                              33,188,654     33,422,988
   Less cost of common stock in treasury
     (95,787 shares in 1995 and 95,775
     in 1994)                                    449,324        449,248
                                            ------------   ------------
        Total stockholders' equity            32,739,330     32,973,740

 Commitments and Contingency (Note 8)
                                            ------------   ------------
                                            $ 69,005,572   $ 71,120,794
                                            ============   ============


 The accompanying notes are an integral part of the financial statements.


                                 Page 22


                    Arrow Automotive Industries, Inc.

                        Statements of Operations

                                           Fiscal Year Ended
                                -----------------------------------------
                                   June 24,      June 25,      June 26,
                                     1995          1994          1993
                                ------------- ------------- -------------
                                                  
 Net sales                      $106,574,023  $108,054,720  $100,654,148
                                ------------- ------------- -------------

 Cost and expenses:
  Cost of products sold           81,482,460    80,193,327    74,032,182
  Selling, administrative and
    general                       23,504,545    23,334,056    23,146,655
  Interest                         1,934,722     1,613,508     1,830,401
                                ------------- ------------- -------------
                                 106,921,727   105,140,891    99,009,238
                                ------------- ------------- -------------
 (Loss) income before income
   taxes and extraordinary item     (347,704)    2,913,829     1,644,910
 (Benefit) provision for income
   taxes (Note 10)                  (103,000)    1,113,000       628,000
                                ------------- ------------- -------------
 (Loss) income before
   extraordinary item               (244,704)    1,800,829     1,016,910

  Extraordinary charge from
   refinancing of debt, net
   of income tax benefit of
   $169,000 (Note 5)                              (275,985)
                                ------------- ------------- -------------
 Net (loss) income              $   (244,704) $  1,524,844  $  1,016,910
                                ============= ============= =============

 (Loss) income per share
   before extraordinary item    $       (.09) $        .64  $       .36




                                 Page 23


 Extraordinary charge per share
   from refinancing of debt,
   net of income tax benefit of
   $.06 per share                                     (.10)
                                ------------- ------------- -------------
 Net (loss) income per share    $       (.09) $        .54  $        .36
                                ============= ============= =============


 The accompanying notes are an integral part of the financial statements.








































                                 Page 24


                     Arrow Automotive Industries, Inc.

                Statements of Changes in Stockholders' Equity

                                    Capital in
                         Common     Excess of     Retained     Treasury
                         Stock      Par Value     Earnings      Stock
                      ------------ ------------ ------------ ------------
                                                
Balance at June 27,
  1992                $    290,897 $  7,146,712 $ 23,166,463 $    449,128

  Income tax benefit
   resulting from
   disqualifying
   disposition of
   shares under stock
   option plans                             463

  Exercise of stock
   options                      60        2,696

  Net income for the
   year                                            1,016,910
                      ------------ ------------ ------------ ------------

 Balance at June 26,
  1993                     290,957    7,149,871   24,183,373      449,128

  Income tax benefit
   resulting from
   disqualifying
   disposition of
   shares under stock
   option plans                          20,780

  Purchase of
   treasury stock                                                     120

  Exercise of stock
   options                   5,810      247,353

  Net income for the
   year                                            1,524,844
                      ------------ ------------ ------------ ------------
 Balance at June 25,
   1994               $    296,767 $  7,418,004 $ 25,708,217 $    449,248







                                 Page 25

  Income tax benefit
   resulting from
   disqualifying
   disposition of
   shares under stock
   option plans                           3,920

  Purchase of treasury
   stock                                                              76

  Exercise of stock
   options                    120        6,330

  Net loss for the
   year                                             (244,704)
                      ------------ ------------ ------------ ------------
 Balance at June 24,
  1995                $    296,887 $  7,428,254 $ 25,463,513 $    449,324
                      ============ ============ ============ ============























 The accompanying notes are an integral part of the financial statements.





                                 Page 26


                  Arrow Automotive Industries, Inc.

                      Statements of Cash Flows

                                           Fiscal Year Ended
                                -----------------------------------------
                                   June 24,      June 25,      June 26,
                                     1995          1994          1993
                                ------------- ------------- -------------
                                                      
 Operating activities             
   Net (loss) income            $   (244,704) $ 1,524,844  $  1,016,910
   Adjustments to reconcile
   net income to net cash
   provided by operating
   activities:
     Depreciation and
      amortization                 1,411,722    1,546,047     1,691,854
     Write off of deferred
      financing costs (Note 5)                    344,985
     Deferred income taxes
      (credits)                      144,000     (271,000)     (112,000)
     Provision for bad debts          41,376      105,008        23,905
   (Increase) decrease in assets:
     Accounts receivable           3,084,405   (3,003,313)      211,099
     Inventories                   1,125,159   (6,190,209)      607,667
     Other current assets           (763,598)    (366,993)     (715,498)
   Increase (decrease) in
    liabilities:
     Accounts payable, accrued
      expenses and other current
      liabilities                 (1,261,460)     934,558      (574,966)
     Income taxes payable           (734,365)     765,106         7,284
     Accrued retirement benefits      68,580      480,294      (310,708)
                                ------------- ------------- -------------
 Cash provided by (used for)
  operating activities             2,871,115   (4,130,673)    1,845,547

 Investing activities
   Purchase of property, plant
    and equipment                 (2,551,563)    (437,563)     (510,854)
   Increase in net cash
    surrender value of life
    insurance policies           $  (139,599) $  (223,174)  $  (233,445)



 The accompanying notes are an integral part of the financial statements.

                                 Page 27


                       Arrow Automotive Industries, Inc.

                      Statements of Cash Flows (continued)

                                           Fiscal Year Ended
                                -----------------------------------------
                                   June 24,      June 25,      June 26,
                                     1995          1994          1993
                                ------------- ------------- -------------
                                                   
   Other                        $     84,898  $   (143,155)  $    72,320
                                ------------- ------------- -------------
 Cash used for investing
    activities                    (2,606,264)     (803,892)     (671,979)


 Financing activities
   Replacement financing proceeds               21,456,514
   Indebtedness repaid,
    principally with the proceeds
    from the replacement financing             (20,134,246)
   Increase in advances under
    revolving line of credit       1,410,529     4,763,770       440,452
   Deferred financing costs of
    replacement financing                         (281,964)
   Repayments of other long-
    term debt and capital lease
    obligations                   (1,377,984)   (1,137,478)   (1,617,167)
   Proceeds from exercise of
    stock options and related
    tax benefits                      10,370       273,943         3,219
   Purchase of treasury stock            (76)         (120)
                                ------------- ------------- -------------
 Cash provided by (used for)
  financing activities                42,839     4,940,419    (1,173,496)
                                ------------- ------------- -------------

 Increase in cash and
  equivalents                        307,690         5,854            72

 Cash and equivalents at
  beginning of year                  445,320       439,466       439,394
                                ------------- ------------- -------------

 Cash and equivalents at end
  of year                       $    753,010  $    445,320  $    439,466
                                ============= ============= =============



 The accompanying notes are an integral part of the financial statements.


                                 Page 28

                      Arrow Automotive Industries, Inc.

                        Notes to Financial Statements


 Note 1.  Summary of Significant Accounting Policies

 The principal accounting policies of Arrow Automotive Industries, Inc. (the
 Company) are as follows:

 Fiscal Year:  The Company's fiscal year ends on the last Saturday of June.
 Fiscal years 1995, 1994, and 1993 each contained 52 weeks.  The number of weeks
 in fiscal quarters varies from twelve to fourteen.

 Business Segment:  The Company is a remanufacturer and distributor of
 replacement parts for automotive vehicles and trucks, which is considered to
 be a single line of business.  In fiscal 1995, sales to the Company's largest
 customer represented 15% of net sales and no other customer accounted for more
 than 10% of net sales.

 Inventories:  Inventories are valued at the lower of cost or market.  Cost is
 determined by the last-in, first-out (LIFO) method.

 Property, Plant and Equipment:  Property, plant and equipment is recorded on
 the basis of cost or, in the case of leased assets under certain capital
 leases (see Note 8), at the present value of future lease payments.
 Depreciation and amortization of plant and equipment are provided on a
 straight-line basis, based upon the following estimated useful lives of the
 assets:

      Buildings and building improvements         10-33 years
      Leasehold improvements                      10-33 years
      Machinery and equipment                      2-10 years

 The Company eliminates from its accounts the cost and accumulated depreciation
 of the assets when they are retired, sold or abandoned.  Gains and losses are
 reflected in the statements of operations.

 Income Taxes:  The Company provides deferred taxes to recognize temporary
 differences between financial reporting and tax accounting.

 The amounts deductible in determining income taxes may exceed amounts charged
 to income as a result of tax deductions arising from disqualifying
 dispositions of stock acquired under the Company's qualified stock option
 plans.  Any reduction in income taxes as a result of these differences is
 credited to capital in excess of par value.

 Earnings (Loss) Per Share:  Earnings (loss) per share is computed based upon
 the weighted average number of common shares outstanding during each year,
 plus the dilutive effect, if any, of the assumed exercise of outstanding stock
 options.  Weighted average shares used in the calculation of earnings (loss)
 per share were 2,872,309 for 1995, 2,821,063 for 1994 and 2,813,752 for 1993.

                                 Page 29

                      Arrow Automotive Industries, Inc.

                       Notes to Financial Statements


 Note 1.  Summary of Significant Accounting Policies (continued)

 Cash Equivalents:  The Company considers all highly liquid investments with an
 original maturity of three months or less to be cash equivalents.

 Concentration of Credit Risk:  The Company sells its products nationwide,
 primarily to warehouse distributors and to a lesser extent, to retailers.  The
 Company performs ongoing credit evaluations of its customers and when
 appropriate registers UCC filings to provide a security interest in its
 customers' inventory.  The Company maintains reserves for potential credit
 losses and such losses have been within management's expectations.

 Note 2.  Inventories

 Inventories consist of the following:

                                               1995          1994
                                           ------------  ------------

 Stated at cost on first-in, first out
  (FIFO) method (which approximates
  replacement cost):
    Finished goods                         $10,471,077   $11,027,263
    Work in process and materials           32,651,784    32,425,757
                                           ------------  ------------
                                            43,122,861    43,453,020

 Less reserve required to state
  inventory on the last-in, first-out
  (LIFO) method                             (6,815,000)   (6,020,000)
                                           ------------  ------------
                                           $36,307,861   $37,433,020
                                           ============  ============

 Note 3.  Cash Management System

 Daily, under the Company's cash management system, the bank notifies the
 Company of checks presented for payment against imprest operating accounts.
 The Company transfers funds from other sources, such as short-term investments
 or available lines of credit, to cover the checks presented for payment.  The
 Company reflects a book cash overdraft as a result of the checks outstanding.





                                 Page 30

                      Arrow Automotive Industries, Inc.

                       Notes to Financial Statements

 Note 3.  Cash Management System (continued)

 The cash (overdraft) balance consists of the following:

                                               1995          1994
                                           ------------  ------------


 Bank balance                              $    39,223   $    87,679
 Less outstanding checks                    (1,255,571)     (994,774)
                                           ------------  ------------
                                           $(1,216,348)  $  (907,095)
                                           ============  ============

 Note 4.  Accrued Expenses

 Accrued expenses consist of the
  following:
                                               1995          1994
                                           ------------  ------------
 Compensation and taxes withheld
  therefrom                                $ 3,390,337   $ 3,466,210
 Promotional allowances                        497,133       780,156
 Other                                       1,122,395     1,471,938
                                           ------------  ------------
                                           $ 5,009,865   $ 5,718,304
                                           ============  ============

 Note 5.  Long-Term Debt and Credit Arrangements

 Long-term debt consists of the following:

                                               1995          1994
                                           ------------  ------------

 Term loans                                $ 7,392,857   $ 8,678,571
 Noncurrent portion of advances under
  revolving line of credit                  13,000,000     4,100,000
 Other                                         244,819       326,201
                                           ------------  ------------
                                            20,637,676    13,104,772
 Less current portion                       (1,372,486)   (1,372,538)
                                           ------------  ------------
                                           $19,265,190   $11,732,234
                                           ============  ============



                                 Page 31

                       Arrow Automotive Industries, Inc.

                        Notes to Financial Statements

 Note 5.  Long-Term Debt and Credit Arrangements (continued)

 Maturities of amounts classified as long-term debt are as follows:  1997--
 $14,363,316; 1998--$1,353,345; 1999--$1,298,528; 2000--$1,285,714; 2001--
 $964,287.

 Interest paid amounted to $1,960,718 during 1995, $1,681,952 during 1994 and
 $1,884,380 during 1993.

 On December 29, 1993, the Company entered into an agreement with a commercial
 bank to provide replacement financing of its existing  credit line and term
 loan.  The replacement financing consists of a $20 million revolving line of
 credit and a $9 million term loan.  In connection therewith, the Company
 recorded an extraordinary charge of $275,985, net of income tax benefit of
 $169,000.  Of this amount, $215,985, net of income tax benefit of $131,000,
 represents a non-cash charge to write off the unamortized balance of deferred
 financing costs and the balance relates to charges arising from the early
 termination of that debt.

 At June 24, 1995, the revolving line of credit enables the Company to borrow
 up to $20 million through December 31, 1996, based on a formula applied to the
 balances of the Company's inventory and accounts receivable.  Amounts
 outstanding under the line ($15,729,975 at June 24, 1995) bear interest (at
 the Company's option) of 0.5% over the prime lending rate or 2% over the
 Eurodollar rate.  A commitment fee of 0.25% per annum is due on the unused
 portion of the borrowing facility.  The interest rate at June 24, 1995 on
 outstanding borrowings under the revolving line of credit was approximately
 8.3%.  Optional prepayment is permitted.  At June 24, 1995, the Company has
 classified $13 million of advances outstanding under the line as noncurrent,
 since it does not intend to reduce its advances under the credit line below
 this amount during fiscal 1996.

 The $9 million term loan bears interest (at the Company's option) of 0.75%
 over the prime lending rate or 2.25% over the Eurodollar rate payable monthly.
 The interest rate at June 24, 1995 on outstanding term loan borrowings of
 $7,392,857 was approximately 8.4%.  Principal is payable in equal quarterly
 installments which are intended to extinguish the debt by December 31, 2000.
 Optional prepayment is permitted.

 The Company's obligations under these agreements are secured by substantially
 all of its assets.







                                 Page 32

                      Arrow Automotive Industries, Inc.

                       Notes to Financial Statements

 Note 5.  Long-Term Debt and Credit Arrangements (continued)

 Both the term loan and revolving line of credit agreements contain certain
 provisions and covenants which, among other things, restrict the amount of
 future indebtedness, amount of cash dividends and capital expenditures and
 require the Company to maintain specified levels of tangible net worth, debt
 service and net worth ratios.

 At June 24, 1995, the Company had $379,000 of outstanding letters of credit.

 Note 6.  Preferred Stock

 The Board of Directors has the authority to issue Preferred Stock in one or
 more series, and to fix the dividend, redemption, liquidation, conversion and
 voting rights associated with each such series.

 Note 7.  Stock Options

 Effective as of December 21, 1992, the Company adopted the 1993 Incentive
 Stock Option Plan.  The 1993 Plan provides for grants of options to key
 employees to purchase up to 200,000 shares of common stock of the Company.
 Options under the 1993 Plan may be granted during a period of ten years
 beginning December 21, 1992, and are exercisable ratably over a period of five
 years from date of grant.

 The Company's Stock Option Plan for Non-Employee Directors provides for grants
 of options to purchase up to 20,000 shares of Common Stock of the Company.
 Options granted under the Non-Employee Directors' Plan become fully
 exercisable six months after the date of grant, and expire ten years from the
 date of grant.  As of November 22, 1993, no further options could be granted
 under the Stock Option Plan for Non-Employee Directors.
















                                 Page 33

                                                  Arrow Automotive Industries,
 Inc.

                        Notes to Financial Statements

 Note 7.  Stock Options (continued)

 Information with respect to stock options is as follows:

                            1995                       1994
                   -----------------------------------------------------
                    Number       Price Per      Number       Price Per
                   of Shares       Share       of Shares       Share
                   -----------------------------------------------------

 Outstanding at
  beginning of year  128,700    $5.375-$8.750    197,400   $4.125-$8.750
 Options cancelled
  or expired          (6,000)   $5.375-$6.625    (10,600)  $4.125-$6.625
 Options exercised    (1,200)   $5.375           (58,100)  $4.125-$6.625
                    ---------                   ---------
 Outstanding at
  year end           121,500    $6.125-$8.750    128,700   $5.375-$8.750
                    =========                   =========

 Exercisable at
  year end            76,900                      58,800
                    =========                   =========

 Available for
  future grant        87,500                      82,500
                    =========                   =========

 At June 24, 1995, 209,000 shares of Common Stock were reserved for issuance
 under the Company's stock option plans.  The weighted average exercise price
 for stock options outstanding at June 24, 1995 was $6.69.

 Note 8.  Leases

 Property, plant and equipment includes the following amounts for leases of
 manufacturing facilities that have been capitalized:

                                         1995             1994
                                     ------------     ------------

 Building, building improvements
  and machinery and equipment         $ 342,937         $ 454,980
 Less accumulated amortization         (154,783)         (159,289)
                                     ------------     ------------
                                      $ 188,154         $ 295,691
                                     ============     ============



                                 Page 34

                       Arrow Automotive Industries, Inc.

                         Notes to Financial Statements

 Note 8.  Leases (continued)

 Lease amortization is included in depreciation expense and amounted to $72,643
 in 1995, $79,510 in 1994 and $35,430 in 1993.  During 1995 and 1994, the
 Company acquired $10,888 and $217,426, respectively, of equipment under
 capital lease arrangements.

 The future minimum rental commitments as of June 24, 1995 for all
 noncancelable operating leases are as follows:

                                         Trucks and
              Total      Real Estate      Trailers        Other
          -----------  ---------------  -------------  -----------

 1996     $   958,245     $   306,634     $   635,399  $    16,212
 1997         498,218         303,201         195,017            0
 1998         314,816         270,536          44,280            0
 1999          74,654          54,359          20,295            0
 2000          10,278          10,278               0            0
          -----------  ---------------  -------------  -----------
 Total    $ 1,856,211     $   945,008     $   894,991   $   16,212
          ===========  ===============  =============  ===========

 Total rental expense for all operating leases was:

                                1995          1994          1993
                            ------------  ------------  ------------

 Minimum rentals            $ 1,309,206   $ 1,267,108   $ 1,455,686
 Contingent rentals             592,707       690,606       795,448
 Less:  Sublease rentals       (114,629)      (60,338)
                            ------------  ------------  ------------
                            $ 1,787,284   $ 1,897,376   $ 2,251,134
                            ============  ============  ============

 The contingent rentals are based on additional truck miles driven over a
 specified minimum.

 Note 9.  Employee Benefit Plans

 The Company maintains the Arrow Automotive Industries Hourly and Sales
 Employees' Retirement Plan (Hourly Plan) for substantially all hourly paid
 employees and contract salesmen.  Monthly benefits are based on years of
 benefit service multiplied by the applicable dollar rate.  Annual Company
 contributions to the Hourly Plan are determined using the entry age normal
 actuarial cost method and are equal to or exceed the minimum required by law.

                                 Page 35

                      Arrow Automotive Industries, Inc.

                       Notes to Financial Statements

 Note 9.  Employee Benefit Plans (continued)

 Pension fund assets of the Hourly Plan are invested primarily in stocks, bonds
 and cash by a financial institution that was hired as the investment manager
 of the plan assets.

 The Company maintains Supplemental Benefit Agreements (Supplemental
 Agreements) which provide retirement and death benefits to certain executive
 officers and their beneficiaries.  The annual benefit is equal to a percentage
 of the executive's average final salary.  The benefits will be funded by the
 proceeds of certain life insurance policies purchased by the Company on the
 lives of these executives.  The Company is the beneficiary under these life
 insurance policies.  The Company's obligation under the Supplemental
 Agreements are limited in all events to an amount not greater than the
 benefits available to the Company under these life insurance policies, less
 the aggregate net outlay by the Company on such policies.



















                                 Page 36

                       Arrow Automotive Industries, Inc.

                        Notes to Financial Statements

 Note 9.  Employee Benefit Plans (continued)

 The following table sets forth the Hourly Plan and the Supplemental Agreements
 (Plans) funded status and amounts recognized in the Company's  balance sheet
 at June 24, 1995 and June 25, 1994 (in thousands):

                                               Plans in Which Accumulated
                                                 Benefits Exceed Assets
                                               --------------------------
                                                    1995         1994
                                                 ----------   ----------
 Actuarial present value of benefit
  obligations:
     Accumulated benefit obligations,
      including vested benefits of $4,986
      in 1995 and $4,565 in 1994                 $ (5,515)    $ (5,037)
     Recognition of future salary increases          (276)        (327)
                                                 --------     --------
     Projected benefit obligation for service
      rendered to date                             (5,791)      (5,364)
     Plan assets at fair value                      4,589        4,487
                                                  --------    --------
     Projected benefit obligation in excess
      of plan assets                               (1,202)        (877)
     Unrecognized net gain from past
      experience different from that assumed
      and effects of changes in assumptions          (208)        (557)
     Adjustment to record minimum liability           (65)        (150)
                                                  --------    --------
     Accrued pension cost included in the
      balance sheet                               $(1,475)    $ (1,584)
                                                  ========    ========

















                                 Page 37

                        Arrow Automotive Industries, Inc.

                         Notes to Financial Statements

 Note 9.  Employee Benefit Plans (continued)


 Net pension expense includes the following components (in thousands):

                                            1995      1994      1993
                                           ------    ------    ------
 Service cost--benefits earned during the
  period                                   $ 237     $ 242     $ 218
 Interest cost on projected benefit
  obligation                                 434       402       341
 Expected return on plan assets             (334)     (324)     (297)
 Amortization of transition assets           (65)      (65)      (65)
 Amortization of unrecognized net gain       (22)      (16)      (13)
 Amortization of unrecognized prior
  service costs                               23        22
                                           ------    ------    ------
 Total pension expense                     $ 273     $ 261     $ 184
                                           ======    ======    ======


 The weighted-average discount rate used in determining the actuarial present
 value of the projected benefit obligation for the Plans was 8%.  The rate of
 increase in future compensation levels used in determining the actuarial
 present value of the projected benefit obligation under the Supplemental
 Agreements was 6%.  The expected long-term rate of return on plan assets of
 the Hourly Plan was 8%.

 The Company maintains The Arrow Automotive Industries, Inc. Salaried and
 Clerical Employees' Profit Sharing Plan (Profit Sharing Plan) for
 substantially all clerical and salaried employees.  Under the terms of the
 Profit Sharing Plan, the amount of the Company's contribution is determined at
 the sole discretion of the Board of Directors.  There were no amounts charged
 to operations under the Profit Sharing Plan in 1995.  During 1994 and 1993,
 the Company
 accrued a contribution of $107,000 and $138,000, respectively, to the
 Profit Sharing Plan.













                                 Page 38

                       Arrow Automotive Industries, Inc.

                        Notes to Financial Statements


 Note 9.  Employee Benefit Plans (continued)

 The Company also maintains The Arrow Automotive Industries, Inc.'s  401(K)
 Plan for all employees.  Effective as of July 1, 1994, the
 Company instituted a matching contribution based on participants' elective
 deferrals to the 401(K) Plan.  The cost of providing the matching
 contributions for the year ended June 24, 1995 was $36,500.

 The Company provides for the continuation of health care and life insurance
 benefits upon retirement for certain of its active and retired employees.
 Effective June 27, 1993, the Company adopted Statement of Financial Accounting
 Standards No. 106 "Employers' Accounting for Postretirement Benefits Other
 Than Pensions" (FAS 106).  The Company elected to recognize the FAS 106
 liability of $2.4 million on a prospective basis to be amortized over 20 years
 as a part of the future annual postretirement benefit cost.  The effect of
 adopting FAS 106 increased 1994 net periodic postretirement benefit cost by
 approximately $65,000.  The following represents the unfunded accumulated
 postretirement benefit obligation reconciled with amounts recognized in the
 Company's balance sheet on June 24, 1995 and June 25, 1994 (in thousands):


                                                        1995       1994
 Accumulated postretirement benefit obligation:       --------   --------
   Retirees                                           $( 1,388) $( 1,423)
   Fully eligible active plan participants                (266)     (855)
   Other active plan participants                         (378)     (219)
                                                      --------   --------
 Accumulated postretirement benefit obligation         ( 2,032)   (2,497)
 Unrecognized transition obligation                      2,169     2,290
 Unrecognized net gain                                    (458)
                                                      --------   --------
 Accrued postretirement benefit cost                  $  ( 321)  $  (207)
                                                      ========   ========



                                 Page 39

                       Arrow Automotive Industries, Inc.

                        Notes to Financial Statements

 Note 9.  Employee Benefit Plans (continued)

 Net periodic postretirement benefit cost includes the following components:
                                                        1995       1994
                                                     ---------  ---------
 Service cost                                        $  20,000  $  20,000
 Interest cost                                         156,000    191,000
 Amortization of transition obligation over 20 years   121,000    121,000
 Amortization of unrecognized gain                     (18,000)
                                                     ---------  ---------
 Net periodic postretirement benefit cost            $ 279,000  $ 332,000
                                                     =========  =========

 The cost of covered health care benefits was assumed to increase 13% for
 retirees less than 65 years old and 7% for retirees 65 years and older for
 fiscal 1995.  These rates are assumed to decrease incrementally to 6% in 2007
 and remain at that level thereafter.  The weighted average discount rate used
 in determining the accumulated postretirement benefit obligation was 8%.

 An increase of 1% in the assumed medical trend rates would result in an
 accumulated postretirement benefit obligation of $2.7 million at June 24, 1995
 and a 1995 net periodic postretirement benefit cost of $343,000.

 The Company maintains a severance pay plan for its clerical and salaried
 employees.  The Company's obligation for these postemployment benefits as of
 June 24, 1995 is not currently material.

 Note 10.  Income Taxes

 Effective June 27, 1993, the Company adopted Statement of Financial Accounting
 Standards No. 109, "Accounting for Income Taxes" (FAS 109).  Under FAS 109,
 the liability method is used in accounting for income taxes.  Under this
 method, deferred tax assets and liabilities are determined based on
 differences between financial reporting and tax bases of assets and
 liabilities and are measured using the enacted tax rates and laws that will be
 in effect when the differences are expected to be realized or settled.  Prior
 to the adoption of FAS 109, income tax expense was determined using the
 deferred method.  Under the deferred method, deferred taxes are measured using
 tax rates effective when timing differences originate.  The adoption of FAS
 109 in fiscal year 1994 did not have a material impact on the Company's
 accounting for income taxes.




                                 Page 40

                       Arrow Automotive Industries, Inc.

                         Notes to Financial Statements

 Note 10.  Income Taxes (continued)

 The (benefit) provision for income taxes consists of the following:

                                1995          1994          1993
                            ------------  ------------  ------------

 Current:
  Federal                   $  (225,000)  $ 1,022,000   $   626,000
  State                         (22,000)      193,000       114,000
 Deferred                       144,000      (271,000)     (112,000)
                            ------------  ------------  ------------
                            $  (103,000)  $   944,000   $   628,000
                            ============  ============  ============

 The deferred income tax provision in 1995 results primarily from costs related
 to the Company's employee benefit plans and changes in inventory reserve
 levels.  The deferred income tax credit in 1994 and 1993 results principally
 from costs related to the Company's Supplemental Benefit Agreements, changes
 in inventory reserve levels and depreciation.

 A reconciliation of the statutory federal income tax rate to the annual
 effective income tax rate follows:

                                1995          1994          1993
                            ------------  ------------  ------------

 Income tax at statutory
  rate                        (34.0)%          34.0%         34.0%
 State income tax, net of
  federal tax benefit                           4.0           3.9
 Nondeductible portion of
  travel and entertainment
  expenses                      4.4             0.3           0.6
 Officers life insurance
  expense                                       0.3          (0.9)
 Other                                         (0.4)          0.6
                            ------------  ------------  ------------
                              (29.6)%          38.2%         38.2%
                            ============  ============  ============





                                 Page 41

                       Arrow Automotive Industries, Inc.

                         Notes to Financial Statements

 Note 10.  Income Taxes (continued)

 Deferred income taxes reflect the net tax effects of temporary differences
 between the carrying amount of assets and liabilities for financial reporting
 purposes and the amounts used for income tax purposes.  Significant components
 of the Company's deferred tax assets and liabilities as of June 24, 1995 and
 June 25, 1994 are as follows:

                                          1995            1994
                                       ------------   ------------
 Deferred tax assets:
  Inventory                            $ 1,439,000    $ 1,486,000
  Accrued retirement benefits              643,000        657,000
  Accounts receivable                      191,000        221,000
  Other                                    148,000        212,000
                                       ------------   ------------
 Total deferred tax asset                2,421,000      2,576,000
                                       ------------   ------------
 Deferred tax liabilities:
  Book/tax depreciation                  2,166,000      2,122,000
  Other                                    111,000        166,000
                                       ------------   ------------
 Total deferred tax liabilities          2,277,000      2,288,000
                                       ------------   ------------

 Net deferred tax asset                $   144,000    $   288,000
                                       ============   ============

 Income taxes paid amounted to $1,365,465 during 1995, $429,115 during 1994,
 and $732,716 during 1993.











                                 Page 42

                       Arrow Automotive Industries, Inc.

                        Notes to Financial Statements

 Note 11.  Selected Quarterly Financial Data (Unaudited)

                                        Fiscal Quarters 1995
                             ---------------------------------------
                               1st        2nd       3rd        4th
                             (13 wks)   (14 wks)  (12 wks)  (13 wks)
                             ---------------------------------------
                          (Amounts in thousands, except per share data)

 Net sales                   $ 32,818   $ 29,163  $ 19,820   $ 24,773
 Gross margin                   7,700      7,075     4,783      5,534
 Net (loss) income                544         69      (749)      (109)

 Net (loss) income per share $    .19   $    .02  $   (.26)  $   (.04)

 Weighted average
  shares outstanding            2,872      2,872     2,872      2,873


                                      Fiscal Quarters 1994
                             ---------------------------------------
                               1st        2nd       3rd        4th
                             (13 wks)   (13 wks)  (13 wks)  (13 wks)
                             ---------------------------------------
                          (Amounts in thousands, except per share data)

 Net sales                   $ 28,843   $ 25,842  $ 25,199   $ 28,171
 Gross margin                   6,815      6,569     6,674      7,803
 Income before
  extraordinary item              502        494       355        450
 Net income                       502        218       355        450

 Income per share
  before extraordinary
  item                            .18        .18       .13        .16

 Net income per share        $    .18   $    .08  $    .13   $    .16

 Weighted average
  shares outstanding            2,814      2,814     2,818      2,838

 The second quarter of fiscal 1994 included an extraordinary charge to income
 of $275,985 or $.10 per share (net of income tax benefit of $169,000 or $.06
 per share) as a result of bank debt refinancing.

                                 Page 43


                      Arrow Automotive Industries, Inc.


               SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
                     YEARS ENDING JUNE 1995, 1994 AND 1993



                                  ADDITIONS
                            ---------------------
                             Charged    Charged
                 Balance at  to Costs   to Other      (1)        Balance
                 Beginning     and      Accounts-  Deductions-  at End of
 Description     of Period   Expenses   Describe    Describe     Period
 -------------------------------------------------------------  ---------
                                                
 Allowance for
  Doubtful
  Accounts-
  Accounts
  Receivable:


 Year Ended
  June 26, 1993  $ 461,598   $  23,905  $   0      $   6,191    $ 479,312

 Year Ended
  June 25, 1994  $ 479,312   $ 105,008  $   0      $  31,698    $ 552,622

 Year Ended
  June 24, 1995  $ 552,622   $  41,376  $   0      $ 116,712    $ 477,286






 (1)  Uncollectible accounts written off, net of recoveries.



                                 Page 44


                                                      LIST AND INDEX OF
 EXHIBITS



                                                                                      Filed with This
 Item                                                Incorporated by                  Form 10-K at
 Number            Description                       Reference To       or            Page Indicated
 -------           ---------------------             ---------------------            ----------------
                                                                             
 3.1               Restated Articles of Organization  Form 10-Q for quarter ended
                   as amended to date                December 31, 1983, Exhibit 3.1
 3.2               By-Laws as amended to date        Form 10-Q for quarter ended
                                                     December 31, 1983, Exhibit 3.2
 4.                Copies of Stock Certificates      Form 10-K for year ended June
                                                     29, 1991, Exhibit 4
 9.1               Arrow Automotive Industries, Inc.  Form 10-K for year ended June
                   Voting Trust Agreement            29, 1991, Exhibit 9

 9.2               Extension of Term of Arrow        Form 10-K for year ended June
                   Automotive Industries, Inc.       27, 1992, Exhibit 9.2
                   Voting Trust Agreement Dated May
                   20, 1992

 10.1              Agreement and Lease Amendment     Form 10-K for year ended June
                   dated March 15, 1984 with         30, 1984, Exhibit 10.2
                   Holzwasser Realty Trust

 10.2*             Exec-U-Care Participation         Form 10-K for year ended June
                   Agreement dated December 22, 1982  30, 1984, Exhibit 10.21

 10.3*             Arrow Automotive Industries, Inc.  Proxy Statement for 1983 Special
                   Stock Option Plan for Non-        Meeting of Stockholders in Lieu
                   Employee Directors                of Annual Meeting



 * Indicates management contract or compensation plan, contract or
   arrangement.

                               Page 45



                                                                                      Filed with This
 Item                                                Incorporated by                  Form 10-K at
 Number            Description                       Reference To       or            Page Indicated
 -------           ---------------------             ---------------------            ----------------
                                                                                  
 10.4*             Supplemental Benefit              Form 10-K for the year
                   Plan Agreement                    ended June 28, 1995 
                                                     Exhibit 10.15
 10.5              $450,000 demand promissory note   Form 10-K for year ended June
                   from Harry A. Holzwasser          29, 1985, Exhibit 10.25
 
 10.6*             Executive Life Insurance Plan     Form 10-K for year ended June
                   Agreement                         27, 1987, Exhibit 10.28
 10.7              Lease with CFMS General           Form 10-K for year ended June
                   Partnership dated July 14, 1987   27, 1987, Exhibit 10.31
                   re:  8000 New Jersey Avenue,
                   Hammond, Indiana

 10.8              Lease Agreement with Point West   Form 10-K for year ended June
                   Office Center Limited Partnership  25, 1988, Exhibit 10.29
                   Associates dated July 15, 1988
                   re:  3 Speen Street, Framingham,
                   Massachusetts


 10.9*             Employment Agreement with Jim L.  Form 10-K for year ended June
                   Osment dated May 14, 1991         29, 1991, Exhibit 10.15
 10.10*            Employment Agreement with James   Form 10-K for year ended June
                   F. Fagan dated May 14, 1991       29, 1991, Exhibit 10.16
 10.11*            Arrow Automotive Industries, Inc.  Registration Statement No. 33-
                   1993 Incentive Stock Option Plan  64990 on Form S-8 filed June 25,
                                                     1993

 * Indicates management contract or compensation plan, contract or
   arrangement.

                               Page 46


                                                                                      Filed with This
 Item                                                Incorporated by                  Form 10-K at
 Number            Description                       Reference To       or            Page Indicated
 -------           ---------------------             ---------------------            ----------------
                                                                                              
 10.13             Financing Agreement with The      Form 10-Q for quarter ended
                   First National Bank of Boston     December 25, 1993, Exhibit 10.1
                   dated December 29, 1993

 10.14*            Employment Agreement with Harry   Form 10-Q for quarter ended
                   A. Holzwasser dated as of June    December 25, 1993, Exhibit 10.2
                   28, 1993
 10.15*            Directors and Officers Liability  Form 10-K for year ended June
                   Insurance Policy and Excess       25, 1994, Exhibit 10.16
                   Policy
 10.16*            Amendment No. 1 to Employment     Form 10-K for year ended June
                   Agreement with Jim L. Osment      25, 1994, Exhibit 10.17
                   dated May 3, 1994
 10.17*            Amendment No. 1 to Employment     Form 10-K for year ended June
                   Agreement with James F. Fagan     25, 1994, Exhibit 10.18
                   dated May 3, 1994
 10.18             First Amendment to Lease with     Form 10-K for year ended June
                   Point West Office Center Limited  25, 1994, Exhibit 10.19
                   Partnership Associates dated
                   March 31, 1994 re:  3 Speen
                   Street, Framingham, MA
 10.19             Sublease Agreement by and between  Form 10-K for year ended June
                   Arrow Automotive Industries, Inc.  25, 1994, Exhibit 10.20
                   and Carlson Design/Construct Corp
                   dated October 28, 1993 re: 3
                   Speen Street, Framingham, MA


 * Indicates management contract or compensation plan, contract or
   arrangement.

                               Page 47


                                                                                      Filed with This
 Item                                                Incorporated by                  Form 10-K at
 Number            Description                       Reference To       or            Page Indicated
 -------           ---------------------             ---------------------            ----------------
                                                                                      
 10.20             First Amendment to Financing      Form 10-Q for quarter ended
                   Agreement with The First National  March 25, 1995, Exhibit 10.1
                   Bank of Boston dated March 24,
                   1995

 10.21*             Amendment No. 1 to Employment                                      Page 49
                   Agreement with Harry A.
                   Holzwasser dated August, 1995
 10.22             Second Amendment to Revolving                                      Page 51
                   Credit and Term Loan Agreement
                   with The First National Bank of
                   Boston dated as of June 24, 1995
 11.               Statement re Computation of per   Note 1 to Notes to Financial
                   share earnings (loss)             Statements filed herewith
 23.               Consent of Independent Auditors                                    Page 54



 * Indicates management contract or compensation plan, contract or
   arrangement.

                               Page 48