Registration No. 333-44969
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                              --------------------
   
                                 AMENDMENT NO. 3
    
                                       TO
                                    FORM S-4
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                              --------------------
                            DESA INTERNATIONAL, INC.
                              AND OTHER REGISTRANTS
                     (See Table of Other Registrants Below)
             (Exact name of registrant as specified in its charter)
                              --------------------

      DELAWARE                       3433                       22-2940760
  (State or other             (Primary Standard              (I.R.S. Employer
  jurisdiction of                 Industrial                 Identification No.)
   incorporation              Classification Code
  or organization)                 Number)

              2701 INDUSTRIAL DRIVE, BOWLING GREEN, KENTUCKY 42102
                                 (502) 781-9600
       (Address, including zip code, and telephone number, including area
               code, of registrant's principal executive offices)
                              --------------------

                                 ROBERT H. ELMAN
                            DESA INTERNATIONAL, INC.
                              2701 Industrial Drive
                          Bowling Green, Kentucky 42102
                                 (502) 781-9600
 (Name, address, including zip code, and telephone number, including area code,
                              of agent for service)
                              --------------------
                                   Copies to:
                             MICHAEL A. MATZKA, ESQ.
                            SULLIVAN & WORCESTER LLP
                             One Post Office Square
                                Boston, MA 02109
                                 (617) 338-2800
                              --------------------
         Approximate  date of  commencement  of proposed sale to the public:  As
soon as practicable after this Registration Statement becomes effective.
         If the  securities  being  registered on this Form are being offered in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box. |_|
         If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) of the  Securities  Act of 1933,  as amended,  check the
following box and list the  Securities  Act  registration  number of the earlier
registration statement for the same offering.
|_|
         If this  form is a  post-effective  amendment  filed  pursuant  to Rule
462(b) of the  Securities  Act,  check the following box and list the Securities
Act  registration  number of the  earlier  registration  statement  for the same
offering. |_|
                              ---------- ----------


                                                  CALCULATION OF REGISTRATION FEE
====================================================================================================================================
          Title of Each Class of            Amount to be    Proposed Maximum Offering       Proposed Maximum          Amount of
       Securities to be Registered           Registered          Price Per Unit         Aggregate Offering Price   Registration Fee
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
97/8% Senior Subordinated Notes Due 2007    $130,000,000             100%(1)                 $130,000,000(1)          $38,350(3)
- ------------------------------------------------------------------------------------------------------------------------------------
Guarantees of the 97/8% Senior Subordinated $130,000,000             None(2)                 None(2)                  ---
Notes Due 2007
====================================================================================================================================
<FN>
(1)  Pursuant to Rule  457(f)(2)  under the Securities  Act of 1933,  the  registration  fee has been based on the book value of the
     securities  to be received by the  Registrant  in exchange for the  securities  to be issued  hereunder  in the Exchange  Offer
     described herein.
(2)  Pursuant to Rule 457(n) under the Securities Act of 1933, no separate fee is payable for the Guarantees.
(3)  Paid with original filing.
</FN>

                                ----------------
   The  Registrant  hereby  amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant  will
file a further  amendment  which  specifically  states  that  this  Registration
Statement will  thereafter  become  effective in accordance with Section 8(a) of
the  Securities  Act of 1933, or until this  Registration  Statement will become
effective  on such  date  as the  Securities  and  Exchange  Commission,  acting
pursuant to Section 8(a), may determine.









                                            TABLE OF OTHER REGISTRANTS
===============================================================================================================================
                                                          Standard                          Address, Including Zip Code, and
                                                          Industry        IRS Employer      Telephone Number, Including Area
                                     Jurisdiction of   Classification    Identification     Code, of the Principal Executive
        Name of Corporation           Incorporation         Code             Number                     Offices
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
DESA Holdings Corporation                Delaware           3433           61-1251518      2701 Industrial Drive, Bowling
                                                                                           Green, Kentucky 42102
                                                                                           (502) 781-9600
===============================================================================================================================





   
                   SUBJECT TO COMPLETION, DATED JULY 6, 1998
    

                                OFFER TO EXCHANGE
                                 all outstanding
                    97/8% SENIOR SUBORDINATED NOTES DUE 2007
                   ($130,000,000 principal amount outstanding)
                                       for
                    97/8% SENIOR SUBORDINATED NOTES DUE 2007
                                       of
                            DESA INTERNATIONAL, INC.
                                 ---------------

       The Exchange Offer will expire at 5:00 p.m., New York City time on
                       ____________, 1998, unless extended
                                 ---------------


     DESA International,  Inc. a Delaware corporation ("DESA" or the "Company"),
hereby  offers,  upon the terms and subject to the  conditions set forth in this
Prospectus  and  the   accompanying   Letter  of  Transmittal  (the  "Letter  of
Transmittal"),  to exchange  its 97/8% Senior  Subordinated  Notes Due 2007 (the
"New Notes"),  in an offering which has been registered under the Securities Act
of 1933, as amended (the "Securities Act"), pursuant to a Registration Statement
of which this Prospectus  constitutes a part, for an equal  principal  amount of
its outstanding 97/8% Senior  Subordinated Notes Due 2007 (the "Old Notes"),  of
which an aggregate of $130,000,000 in principal  amount is outstanding as of the
date  hereof  (the  "Exchange  Offer").  The New  Notes  and the Old  Notes  are
sometimes referred to herein  collectively as the "Notes." The form and terms of
the New Notes  will be the same as the form and  terms of the Old  Notes  except
that the New Notes will not bear legends  restricting the transfer thereof.  The
New Notes will be  obligations  of the Company  entitled to the  benefits of the
Indenture,  dated as of November  26, 1997 (the  "Indenture"),  by and among the
Company, DESA Holdings Corporation, a Delaware corporation and the parent of the
Company  ("Holdings"),  and  Marine  Midland  Bank as trustee  (the  "Trustee"),
relating  to the  Notes.  See  "Description  of the New  Notes."  Following  the
completion of the Exchange Offer,  none of the New Notes will be entitled to any
rights under the Registration  Rights  Agreement,  dated as of November 26, 1997
(the "Registration  Rights Agreement"),  by and among the Company,  Holdings and
the Initial  Purchasers named therein.  The Company's payment  obligations under
the Old Notes is,  and under the New Notes  will be,  fully and  unconditionally
guaranteed on a senior subordinated basis by Holdings.

     See "Risk Factors" beginning on page 23 for a discussion of certain factors
that should be considered in evaluating an investment in the New Notes.
                                 ---------------

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
         EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS
         THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
              COMMISSION PASSED ON THE ACCURACY OR ADEQUACY OF THIS
                      PROSPECTUS. ANY REPRESENTATION TO THE
                         CONTRARY IS A CRIMINAL OFFENSE.
                                 ---------------

      THE EXCHANGE OFFER IS NOT BEING MADE TO, NOR WILL THE COMPANY ACCEPT
       SURRENDERS FOR EXCHANGE FROM, HOLDERS OF OLD NOTES IN ANY JURISDIC-
           TION IN WHICH THE EXCHANGE OFFER OR THE ACCEPTANCE THEREOF
                WOULD NOT BE IN COMPLIANCE WITH THE SECURITIES OR
                       BLUE SKY LAWS OF SUCH JURISDICTION.

                The date of this Prospectus is __________, 1998.



     The Old Notes were issued in a transaction (the "Prior Offering")  pursuant
to which the Company issued an aggregate of $130,000,000 principal amount of the
Old Notes to the Initial  Purchasers on November 26, 1997 (the  "Closing  Date")
pursuant  to a  Purchase  Agreement,  dated  November  26,  1997 (the  "Purchase
Agreement") among the Company and the Initial Purchasers. The Initial Purchasers
subsequently  resold the Old Notes in reliance on Rule 144A under the Securities
Act. The  Company,  Holdings  and the Initial  Purchasers  also entered into the
Registration  Rights Agreement,  dated November 26, 1997,  pursuant to which the
Company granted certain  registration  rights for the benefit for the holders of
the Old  Notes.  The  Exchange  Offer is  intended  to  satisfy  certain  of the
Company's  obligations  under the Registration  Rights Agreement with respect to
the Old Notes. See "The Exchange Offer-Purchase and Effect."

     The Old Notes were,  and the New Notes will be, issued under the Indenture,
dated as of November 26, 1997 (the "Indenture"), among the Company, Holdings and
Marine Midland Bank, as trustee (the  "Trustee"),  and the New Notes and the Old
Notes will  constitute a single series of debt  securities  under the Indenture.
The terms of the New Notes are  identical in all material  respects to the terms
of the Old Notes except that (i) the New Notes will have been  registered  under
the Securities Act and thus will not bear restrictive  legends restricting their
transfer pursuant to the Securities Act and will not be entitled to registration
rights, (ii) holders of New Notes will not be entitled to liquidated damages for
the  Company's  failure  to  register  the Old  Notes  or New  Notes  under  the
Registration  Rights Agreement,  and (iii) holders of New Notes will not be, and
upon the consummation of the Exchange Offer, holders of Old Notes will no longer
be, entitled to certain rights under the Registration  Rights Agreement intended
for the holders of unregistered  securities.  The Exchange Offer shall be deemed
consummated upon the occurrence of the delivery by the Company to Marine Midland
Bank, as registrar of the Old Notes (in such capacity,  the  "Registrar")  under
the  Indenture,  of New  Notes in the same  aggregate  principal  amount  as the
aggregate  principal  amount of Old Notes that are  validly  tendered by holders
thereof pursuant to the Exchange Offer. See "The Exchange  Offer-Termination  of
Certain  Rights,"  "-Procedures  for  Tendering Old Notes" and  "Description  of
Notes." In the event that the Exchange Offer is consummated, any Old Notes which
remain  outstanding  after  consummation of the Exchange Offer and the New Notes
issued in the Exchange  Offer will vote  together as a single class for purposes
of  determining  whether  holders of the  requisite  percentage  in  outstanding
principal amount of Notes have taken certain actions or exercised certain rights
under the Indenture.

     The New Notes will bear interest at a rate of 97/8% per annum.  Interest on
the New Notes is payable semiannually,  commencing June 15, 1998, on June 15 and
December 15 of each year (each,  an  "Interest  Payment  Date") and shall accrue
from  November  26,  1997 or from the most  recent  Interest  Payment  Date with
respect to the Old Notes to which  interest was paid or duly  provided  for. The
New Notes will mature on December 15, 2007. See "Description of Notes."

     The New Notes  will not be  redeemable  at the  Company's  option  prior to
December 15, 2002.  Thereafter,  the New Notes will be redeemable by the Company
at the redemption prices and subject to the conditions set forth in "Description
of Notes-Optional Redemption."  Notwithstanding the foregoing, at any time on or
before  December 15, 2000,  the Company may, at its option,  redeem up to 35% of
the original aggregate  principal amount of Notes with the net proceeds from one
or more Public Equity  Offerings (as defined) at the redemption  price set forth
herein,  plus accrued and unpaid interest,  if any, through the redemption date;
provided,  however, that at least 65% of the original aggregate principal amount
of Notes remain  outstanding  following such  redemption.  See  "Description  of
Notes-Redemption-Optional  Redemption."  Upon a Change of  Control  (as  defined
herein),  the Company (i) will be  required to make an offer to  repurchase  all
outstanding  Notes at 101% of the  principal  amount  thereof  plus  accrued and
unpaid  interest  thereon  and  Liquidated  Damages,  if  any,  to the  date  of
repurchase  and (ii) prior to  December  15, 2002 will have the option to redeem
the Notes,  in whole or in part,  at a redemption  price equal to the  principal
amount thereof, plus accrued and unpaid interest and Liquidated Damages, if any,
to the redemption date plus the Applicable  Premium (as defined  herein).  There
can be no assurance  that  sufficient  funds will be available to the Company at
the time of any Change of Control to make any required repurchases of Notes. See
"Risk  Factors  --  Potential  Inability  to  Fund  Change  of  Control  Offer,"
"Description  of Notes --  Repurchase  at the  Option  of  Holders  -- Change of
Control" and "-- Optional Redemption upon Change of Control." Depending upon the
circumstances  prevailing  at the time of such a Change of  Control,  there is a
risk that the  Company  may be unable to  satisfy  such  obligations.  See "Risk
Factors-Potential Inability to Fund Change of Control Offer."


                                        2


   
     The Notes will be general  unsecured  obligations  of the Company,  will be
subordinated in right of payment to all existing and future Senior  Indebtedness
(see "Description of Notes -- Certain  Definitions"),  including all obligations
of the Company under the New Credit Facility, and will be pari passu in right of
payment with any senior subordinated indebtedness of the Company. As of February
28,  1998,  the  Company had  outstanding  consolidated  indebtedness  of $264.4
million,  consisting  of $130  million in Old Notes and Senior  Indebtedness  of
$134.4 million  outstanding under the New Credit Facility  (excluding letters of
credit  in the  aggregate  amount of $2.3  million).  See  "Capitalization."  In
addition, subject to the limitations set forth in the Indenture, the Company and
its   subsidiaries   may  incur  additional   indebtedness   (including   Senior
Indebtedness), including up to $26.0 million under the Working Capital Facility.
Indebtedness  under the New Credit Facility is secured by (i)  substantially all
of the assets of Holdings,  the Company and their  domestic  subsidiaries,  (ii)
100% of the  outstanding  capital  stock of each of the Company and the domestic
subsidiaries  of  Holdings  and the  Company  and (iii)  65% of the  outstanding
capital stock of any foreign subsidiary of the Company or Holdings.  The Company
conducts certain operations through subsidiaries . The Notes will be effectively
subordinated to debts and liabilities of all subsidiaries, except to the extent,
if any, that a subsidiary guarantees the Notes.  Presently, no subsidiaries have
guaranteed the Notes. See "Description of Notes-General." See also "Management's
Discussion    and   Analysis   of   Financial    Condition    and   Results   of
Operations-Liquidity and Capital Resources."

     The Company's obligations under the Notes will be fully and unconditionally
guaranteed  (the  "Guarantees")  on a  senior  subordinated  basis  jointly  and
severally by the Company's parent,  DESA Holdings  Corporation  ("Holdings") and
each subsidiary of Holdings that  guarantees any  indebtedness of the Company or
any other  obligor  under the Notes (the  "Guarantors").  There are presently no
Guarantors other than Holdings. Other than a small amount of goodwill,  Holdings
presently has no assets or operations independent of the Company. The Guarantees
will be general unsecured obligations of the Guarantors, will be subordinated in
right  of  payment  to  all  existing  and  future  Senior  Indebtedness  of the
Guarantors,  including all  obligations of the  Guarantors  under the New Credit
Facility  and  will  rank  pari  passu  in right  of  payment  with  any  senior
subordinated  indebtedness of the Guarantors.  As of February 28, 1998, Holdings
had outstanding indebtedness of $266.4 million,  consisting of the guarantees of
$130 million of Old Notes,  Senior  Indebtedness  of $134.4  million  guaranteed
under the New Credit Facility and a $2 million note given in connection with the
Heath/Zenith acquisition.  In addition,  subject to the limitations set forth in
the Indenture,  Holdings may incur  additional  indebtedness  (including  Senior
Indebtedness).  Indebtedness  under the New  Credit  Facility  is secured by (i)
substantially  all of the assets of  Holdings,  the Company  and their  domestic
subsidiaries,  (ii) 100% of the outstanding capital stock of each of the Company
and the domestic  subsidiaries  of Holdings and the Company and (iii) 65% of the
outstanding capital stock of any foreign subsidiary of the Company or Holdings.
    

     Based on existing interpretations of the Securities Act by the staff of the
Securities and Exchange  Commission (the  "Commission") set forth in "no-action"
letters issued to third parties in other transactions, the Company believes that
New Notes issued  pursuant to the  Exchange  Offer to any holder of Old Notes in
exchange  for  Old  Notes  may be  offered  for  resale,  resold  and  otherwise
transferred by such holder (other than a  broker-dealer  who purchased Old Notes
directly from the Company for resale  pursuant to Rule 144A under the Securities
Act  or  any  other  available  exemption  under  the  Securities  Act)  without
compliance  with the  registration  and  prospectus  delivery  provisions of the
Securities Act, provided that such holder is not an affiliate of the Company, is
acquiring  the  New  Notes  in  the  ordinary  course  of  business  and  is not
participating,  and has no  arrangement  or  understanding  with any  person  to
participate, in the distribution of the New Notes. Holders wishing to accept the
Exchange  Offer must represent to the Company,  as required by the  Registration
Rights  Agreement,  that such  conditions  have been met. In  addition,  if such
holder is not a broker-dealer,  it must represent that it is not engaged in, and
does  not  intend  to  engage  in,  a  distribution  of  the  New  Notes.   Each
broker-dealer  that  receives  New Notes as a result of  market-making  or other
trading  activities  must  acknowledge  that it will  deliver  a  prospectus  in
connection with any resale of such New Notes. See "The Exchange Offer-Resales of
the New  Notes."  For a period  of 180 days from the date of  expiration  of the
Exchange  Offer,  as set forth in the  Letter of  Transmittal  (the  "Expiration
Date"),  the  Company  will make  this  Prospectus,  as  amended  or  supplement
available to any broker-dealer  for use in connection with any such resale.  See
"Plan of Distribution."

     There has previously been only a limited  secondary  market,  and no public
market, for the Old Notes. The Old Notes are eligible for trading in the Private
Offering,  Resales and Trading through Automatic Linkages  ("PORTAL") 

                                        3

market.  In  addition,  each Initial  Purchaser  has advised the Company that it
currently  intends  to make a market  in the New  Notes;  however,  the  Initial
Purchasers  are not obligated to do so and any market making  activities  may be
discontinued by the Initial Purchasers at any time.  Therefore,  there can be no
assurance  that an active  market  for the New  Notes  will  develop.  If such a
trading market develops for the New Notes,  future trading prices will depend on
many factors,  including,  among other things,  prevailing  interest rates,  the
Company's results of operations and the market for similar securities. Depending
on such  factors,  the New Notes may trade at a discount  from their face value.
See "Risk Factors-Lack of Public Market."

     The Old Notes  were  issued  originally  in global  form (the  "Global  Old
Note").  The Global Old Note was deposited with, or on behalf of, The Depository
Trust Company (the  "Depositary")  and  registered in the name of Cede & Co., as
nominee of the Depositary  (such nominee being referred to herein as the "Global
Note  Holder").  The use of the Global Old Note to represent  certain of the Old
Notes permits the  Depositary's  participants,  and anyone  holding a beneficial
interest  in an Old  Note  registered  in the  name  of such a  participant,  to
transfer  interests  in the Old  Notes  electronically  in  accordance  with the
Depositary's  established  procedures  without  the need to  transfer a physical
certificate.  New Notes  issued in exchange for the Global Old Note will also be
issued  initially as a note in global form (the "Global New Note" and,  together
with the Global Old Note, the "Global  Notes") and deposited  with, or on behalf
of, the Depositary. After the initial issuance of the Global New Note, New Notes
in  certificated  form will be issued in exchange  for a holder's  proportionate
interest in the Global New Note only as set forth in the Indenture.

     Any Old Notes not tendered  and accepted in the Exchange  Offer will remain
outstanding  and will be  entitled to all the same rights and will be subject to
the same limitations  applicable  thereto under the Indenture  (except for those
rights which  terminate  upon  consummation  of the Exchange  Offer).  Following
consummation of the Exchange Offer, the Holders of Old Notes will continue to be
subject to the existing  restrictions upon transfer thereof and the Company will
have no further  obligation to such Holders (other than to certain Holders under
certain limited  circumstances) to provide for registration under the Securities
Act of the Old Notes held by them. To the extent that Old Notes are tendered and
accepted in the Exchange Offer, a Holder's  ability to sell untendered Old Notes
could be adversely  affected.  See "Risk Factors-  Consequences  of a Failure to
Exchange."

     This  Prospectus,  together with the Letter of Transmittal is being sent to
all registered Holders of Old Notes as of __________, 1998.

     The  Company  will not  receive  any  proceeds  from this  Exchange  Offer.
Pursuant to the  Registration  Rights  Agreement,  the Company will bear certain
registration expenses.

                                        4






                                TABLE OF CONTENTS

                                                                            Page
Available Information......................................................   5
Prospectus Summary.........................................................   7
Risk Factors...............................................................  23
The Exchange Offer.........................................................  28
Capitalization of the Company..............................................  35
Pro Forma Condensed Consolidated Financial Data of Holdings................  36
Selected Financial Data....................................................  43
Management's Discussion and Analysis of
Financial Condition and Results of Operations..............................  46
Business...................................................................  52
Management.................................................................  66
Security Ownership of Certain Beneficial Owners and Management.............  69
Certain Transactions.......................................................  70
Description of Notes.......................................................  71
Description of New Credit Facility......................................... 101
Description of Holding Preferred Stock..................................... 103
Plan of Distribution....................................................... 114
Legal Matters.............................................................. 114
Experts.................................................................... 114
Index to Financial Statements.............................................. F-1


                              AVAILABLE INFORMATION

         The Company has filed a  registration  statement on Form S-4  (together
with any amendments thereto,  the "Registration  Statement") with the Commission
under the Securities Act with respect to the New Notes.  This Prospectus,  which
constitutes a part of the  Registration  Statement,  omits  certain  information
contained  in  the   Registration   Statement  and  reference  is  made  to  the
Registration  Statement  and the  exhibits  and  schedules  thereto  for further
information  with respect to the Company and the New Notes offered hereby.  This
Prospectus  contains  summaries of the material  terms and provisions of certain
documents  and in each  instance  reference is made to the copy of such document
filed  as an  exhibit  to the  Registration  Statement.  Each  such  summary  is
qualified in its entirety by such reference.

         Upon the  effectiveness  of the  Registration  Statement filed with the
Commission,  the Company will be subject to the  reporting  requirements  of the
Securities  Exchange  Act of  1934,  as  amended  (the  "Exchange  Act")  and in
accordance  therewith,  will be required to file  reports and other  information
with the Commission. In addition, upon registration of the guarantees of the New
Notes in connection with the Exchange Offer, each Subsidiary Guarantor will also
become  subject to the reporting  requirements  of the Exchange Act,  subject to
obtaining  exemptive  relief from the  Commission  or no-action  advise from the
Commission staff.

         The  Registration  Statement  (including  the  exhibits  and  schedules
thereto) and the  periodic  reports and other  information  filed by the Company
with  the  Commission  may be  inspected  and  copied  at the  public  reference
facilities  maintained by the Commission at Room 1024,  450 Fifth Street,  N.W.,
Washington,  D.C. 20549 and at the regional offices of the Commission located at
7 World Trade Center, 13th Floor, New York, New York 10048, and Citicorp Center,
500 West Madison Street,  Suite 1400, Chicago,  Illinois  60661-2511.  Copies of
such  materials  may be  obtained  from  the  Public  Reference  Section  of the
Commission at 450 Fifth Street,  N.W.,  Washington,  D.C. 20549,  and its public

                                        5



reference facilities in New York, New York and Chicago,  Illinois, at prescribed
rates.  Such  information  may also be accessed  electronically  by means of the
Commission's  homepage on the Internet at  http://www.sec.gov.,  which  contains
reports,  proxy  and  information  statements  and other  information  regarding
registrants,   including  the  Company,   that  file   electronically  with  the
Commission.

                                        6



                               PROSPECTUS SUMMARY

         The following summary  information is qualified in its entirety by, and
should be read in conjunction with, the more detailed  information and financial
data,  including the Financial  Statements and related notes thereto,  appearing
elsewhere  in this  Prospectus.  As used  herein,  references  to  "DESA" or the
"Company" are to DESA  International,  Inc. and its subsidiaries.  References to
"fiscal  year" are to the  Company's  fiscal  year  which  ends on the  Saturday
closest to February 28 in each year.

                                   The Company

         DESA is a  leading  manufacturer  and  marketer  of  zone  heating/home
comfort  products  and  specialty  products  in the United  States.  Through its
ability  to  consistently  offer  consumers  quality  products  with  innovative
features at attractive  price points,  the Company has developed  leading market
positions in (i) vent-free indoor heaters, (ii) vent-free hearth products, (iii)
outdoor heaters, (iv) consumer  powder-actuated  fastening systems, (v) electric
chain saws, and (vi) home security products.  In fiscal 1998,  approximately 91%
of the Company's sales were generated in the United States and 9% were generated
in  international  markets.  Over  85% of the  domestic  sales  were in  product
categories  where DESA is the market leader.  The Company has grown rapidly with
sales  increasing  from $98.7 million in fiscal 1993 to $224.2 million in fiscal
1998,  representing a compound annual growth rate ("CAGR") of 18%. The Company's
EBITDA increased from $11.8 million, or 11.9% of sales, in fiscal 1993, to $33.2
million,  or 14.8% of sales,  in fiscal  1998,  representing  a CAGR of 23%.  In
addition,  the Company's  operating  profit and cash flows provided by (used in)
operating,  financing and investing  activities  increased from $9,490,  $4,365,
($2,116) and ($2,170),  respectively,  in 1993 to $28,492,  $1,146,  $40,590 and
($45,980), respectively, in 1998.

         The Company sells its products through multiple consumer and commercial
channels of  distribution  including the leading home centers,  mass  merchants,
warehouse  clubs,   hardware   cooperatives,   specialty  heating  distributors,
construction and industrial  equipment dealers,  farm supply outlets and natural
gas utilities under brand names well-recognized by its customers.  The Company's
strategy is to aggressively target the fastest growing retailers/distributors in
each  channel and service  these  customers  through a  multi-brand  approach to
capture the largest possible share of a given product market.  In addition,  the
Company  has an  established  record of success in new product  development  and
product line extensions.  Over the last five years, DESA has introduced over 100
new  products  and line  extensions  which  generated  approximately  72% of the
Company's sales growth over that time period.

Zone Heating Products (77% of Fiscal 1998 Net Sales)

         The zone heating  market is  comprised  of indoor gas  heaters,  hearth
products  (gas logs,  fireplaces  and  stoves) and  outdoor  heaters.  DESA is a
leading  manufacturer of vent-free  indoor and outdoor zone heating  products in
the United States.  DESA's domestic zone heating business has experienced a CAGR
of over 22% with net revenues  increasing  from $64.0  million in fiscal 1993 to
$173.8  million in fiscal 1998.  DESA markets its zone  heating  products  under
well-known brand names such as Reddy(R),  Vanguard(R) and Comfort  Glow(R).  The
Company's  zone  heating   business  is  organized  into  two  primary   product
categories:

o        Indoor vent-free heating  appliances and hearth products (43% of Fiscal
         1998 Net Sales):  Indoor heating  appliances  include  vent-free liquid
         propane  and  natural  gas  space  heaters  which  provide   economical
         supplemental  heat to a specific  area as  distinguished  from  central
         heating  systems  which are used to heat  entire  buildings.  Vent-free
         hearth  products such as gas logs,  fireplaces  and stoves are utilized
         for both decorative and economic heating.  Vent-free products utilize a
         more efficient burner system which avoids the need for outside venting,
         whereas vented products  require a discharging of emissions  outside of
         the building.

o        Outdoor  heating  appliances  (34% of Fiscal 1998 Net  Sales):  Outdoor
         heating  products  consist of  portable  units which  generate  heat by
         either using a fan to discharge  heated air to a specific  area (forced
         air heaters) or emitting heat throughout the  surrounding  area without
         the assistance of a fan (convection heaters). Forced air

                                        7



         heaters are fueled by either  kerosene,  propane or natural gas,  while
         convection heaters are fueled only with propane or natural gas. Outdoor
         heaters  are  used in both  residential  and  commercial  applications.
         Residential applications include heating otherwise unheated garages and
         workshops.   Commercial   applications   include   heating   factories,
         warehouses, construction sites and agricultural areas.

Specialty Products (23% of Fiscal 1998 Net Sales)

         DESA's domestic  specialty  products business has experienced a CAGR of
8% with net sales  increasing from $34.7 million in fiscal 1993 to $50.4 million
in fiscal 1998.  Specialty  products include powder actuated  fastening  systems
(tools and accessories) used to fasten wood to concrete or steel, stapling/rivet
tools and electrical  products such as chain saws,  portable generators and home
security products. These products are marketed under well-known brand names such
as Remington(R), Master(R), Powerfast(R) and Zenith(R).

Competitive Strengths

         Leading Market Positions in High Growth Segments.  DESA is the domestic
market leader in outdoor heating appliances (70% market share), vent-free indoor
gas heating (59% market share),  vent-free  hearth  products (31% market share),
powder  actuated  fastening  systems  (86% share of the consumer  market,  which
constitutes  26% of the total  domestic  market)  and  electric  chain saws (36%
market  share).   By  leveraging  its  strong  market   positions  and  customer
relationships  in  established  product  lines,  DESA  has  increased  sales  by
introducing  related  products or line  extensions of existing  products such as
vent-free gas logs (introduced in fiscal 1993), vent-free fireplaces (introduced
in fiscal 1995) and fireboxes (introduced in fiscal 1997).

         DESA's  targeted  market  segments  in the  zone  heating  market  have
exhibited  strong  historical  growth.  Vent-free  indoor  gas heater and hearth
products,  the most  rapidly  growing  segments in the $1.1 billion zone heating
market,  have  grown at a CAGR of  approximately  44% over the last  four  years
driven  primarily by the increasing  consumer trend towards heating with natural
gas and liquid  propane.  The outdoor  heater  market has achieved a CAGR of 22%
over the same period.

         Strong Relationships with a Diversified Distribution and Customer Base.
DESA has  organized  its  sales  and  marketing  organizations  by  channels  of
distribution. The Company has built strong, long-term relationships with some of
the most  rapidly  growing  retailers,  including  Home  Depot,  Lowe's,  Sears,
Wal-Mart,  W.W. Grainger,  Ace Hardware and TruServ.  The Company's products are
designed  to appeal to a  variety  of  end-users,  ranging  from  do-it-yourself
("DIY")   consumers  to   professional   home  builders.   By  building   strong
relationships  with the leading  retailers and  distributors  within each of the
Company's  channels,  DESA is  well-positioned  to  participate in the continued
growth of these key customers.

         Broad  Portfolio of Products  with  Well-Recognized  Brand Names.  DESA
provides a broad  offering of quality  products under numerous brand names which
are well-recognized by its customers. The Company's key brands include Reddy(R),
Remington(R),  Vanguard(R)  and Comfort  Glow(R) for zone  heating  products and
Remington(R) for powder actuated  fastening systems and electric chain saws. The
Company also manufactures  products on a private label basis for W.W.  Grainger,
Sears,  John Deere and  Homelite.  DESA  leverages its brand equity with its DIY
consumers,  professionals  and specialty  dealers by  continually  providing its
customers  new  product   offerings  and  product  line  extensions   under  its
established brand names.

   
         New Product  Development  Process.  DESA offers consumers products with
innovative  features  at  attractive  price  points.  The quality and breadth of
DESA's customer relationships provide the Company with valuable market data that
serves as the foundation for the Company's new product  development  and product
line extension process.  For example,  the Company's line of hearth products was
initially  introduced as the result of shifting  consumer  preferences away from
(i) wood-burning  hearth products to gas technology and (ii) vented gas products
to vent-free  units.  Over the 

                                        8

last five years,  new product  introductions  and product line  extensions  have
accounted for approximately 56% of the Company's sales growth.
    
         Effective Cost Reduction Program and Strong Cash Flow. A core component
of the Company's strong financial  performance over the last five years has been
a focused program to enhance  margins  through cost  reduction.  The Company has
exceeded  its annual cost  reduction  goal of 3% of cost of sales in each of the
last three years.  This cost reduction program has contributed to an increase in
gross profit margin from 32.2% in fiscal 1993 to 35.1% in fiscal 1998.

         The Company has been able to achieve its sales growth while efficiently
managing  working capital and maintaining  low capital  expenditures  generating
$145.3 million in free cash flow (EBITDA less capital expenditures) for the last
five years.

         Strong  Management  Team. DESA was founded in 1969 by a group including
Robert H. Elman,  DESA's current  Chairman and CEO. The top three  executives of
the  Company  have  worked  together  as a team  for the  last 13  years.  These
individuals  have served as the catalyst for  instilling a spirit of "continuous
improvements" and achievement as a cultural standard within the Company.  Senior
management is well-complemented by a broad team of experienced managers who have
been with DESA since 1985.

Business Strategy

         DESA's  objective is to continue to leverage its competitive  strengths
to increase  revenues and EBITDA.  In addition,  the Company  believes there are
significant   additional   opportunities  to  enhance  its  overall  market  and
competitive position as follows:

         Continue   Aggressive   Growth  through  DESA's  Primary  Channels  and
Customers. DESA's distribution strategy is twofold: (i) establish breadth across
distribution  channels;  and (ii) achieve depth within each channel by fostering
and enhancing  relationships  with some of the most rapidly growing retailers in
such  channel  (such as Home Depot and  Lowe's in the home  center  channel  and
Wal-Mart and Sears in the mass merchant channel). While DESA has managed to gain
access to multiple channels of distribution, significant opportunities remain to
sell the Company's full product line through each of these customers.

         Penetrate New Distribution Channels.  Although DESA currently sells its
products through a broad  distribution  network,  the Company believes there are
opportunities  to  increase  the  penetration  in  some of the  Company's  newer
channels such as plumbing  supply stores,  building  supply chains and fireplace
specialty  stores.  Management  believes  that these  newer  channels  represent
attractive markets across the United States.

   
         Capitalize  on  Favorable  Trends  for  Gas  Products.  Recent  housing
construction data reveals that over two-thirds of new homes today use gas as the
primary  heating  source  compared to  one-third of new homes ten years ago. The
American Gas Association estimates that approximately 60 million homes currently
use gas and the  number of homes  utilizing  gas will grow to 80  million by the
year 2010.  This growing  preference  for gas  represents a  significant  growth
opportunity for DESA as all of its indoor heating products are fueled by natural
or propane gas. Additionally,  by focusing on vent-free gas products, which have
lower  installation  costs and provide  increased  fuel  efficiency  compared to
vented  products,  the Company is  well-positioned  to benefit  from the fastest
growing segments of the zone heating market.
    

         Increase Penetration of International Markets.  Similar to the trend in
the United States,  the global DIY markets are  experiencing  attractive  growth
rates. Five of the ten largest home improvement retailers in the world are based
outside of the United States. However,  international sales comprised only 9% of
DESA's total sales in fiscal 1998.

                                        9

         Make  Selected  Acquisitions.  The  Company  intends to seek  selective
acquisitions  where it can expand its existing  product  portfolio,  utilize its
diversified  distribution channels and achieve operational  synergies.  Over the
last  five  years,  only 8% of the  Company's  sales  growth  has  come  through
acquisitions.  Management  believes  that the markets in which it  operates  are
highly fragmented and there are numerous manufacturers of complementary products
which would make attractive acquisition candidates.

         The  principal  executive  offices  for the Company  and  Holdings  are
located at 2701 Industrial  Drive,  Bowling Green,  Kentucky  42102,  telephone:
(502) 781-9600.

                              The Recapitalization

         Holdings,  its  stockholders at the time (the "Existing  Stockholders")
and J.W. Childs Equity Partners, L.P. ("Childs") entered into a Recapitalization
Agreement dated as of October 8, 1997 (the  "Recapitalization  Agreement") which
provided for the recapitalization of Holdings.  Pursuant to the Recapitalization
Agreement,   on  November  26,  1997,   Holdings  purchased  from  the  Existing
Shareholders all outstanding shares of Holdings' capital stock.

   
         Financing  requirements  for the  Recapitalization,  the  retirement of
existing debt of the Company and the payment of fees and  expenses,  were $356.9
million  (including  $27.3 million in seasonal  borrowings)  and were  satisfied
through the  purchase  by Childs and  certain  other  investors,  including  UBS
Capital LLC (the "Equity  Investors") of an aggregate $91.4 million in Holdings'
equity securities and an aggregate $265.5 million in borrowings as follows:  (i)
the purchase by Childs,  and the other  Equity  Investors of shares of Holdings'
Common Stock  (representing  89.6% of the outstanding  shares) for $73.8 million
(the "Holdings Common Equity Contribution"); (ii) the purchase by Childs and the
other Equity Investors of $14.6 million for cumulative  exchangeable  redeemable
preferred stock issued by Holdings (the "Holdings  Preferred Stock");  (iii) the
issuance of 463,232  Warrants  (with an allocated fair value of $3.0 million) to
purchase  Holdings'  non-voting  common  stock at an exercise  price of $.01 per
share to Childs and the other  Equity  Investors;  (iv) $130.0  million from the
proceeds of the Prior Offering;  (v) $100.0 million of borrowings under a senior
secured term loan facility among the Company, Holdings, the several lenders from
time to time parties thereto (collectively, the "Banks"), and NationsBank, N.A.,
as administrative agent ("NationsBank"), and Union Bank of Switzerland, New York
Branch,  as  co-agent  (the "Term  Loan  Facility");  and (vi) $35.5  million of
borrowings under a $75.0 million senior secured  revolving credit facility among
the  Company,  Holdings,  the  Banks,  and  NationsBank  (the  "Working  Capital
Facility"  and,   together  with  the  Term  Loan  Facility  and  certain  other
facilities,  the "New Credit  Facility").  In  addition,  Existing  Stockholders
retained  Holdings Common Stock,  representing  10.4% of the Shares  outstanding
after  the  Recapitalization  and  valued  at $8.6  million.  See  "Management's
Discussion  and Analysis of Financial  Condition  and Results of  Operations  --
Liquidity and Capital  Resources,"  "Description of the Notes,"  "Description of
New Credit Facility" and "Description of Holdings Preferred Stock."
    

         The purchase of shares from the Existing  Stockholders,  the retirement
of  existing  debt of the  Company,  the  issuance  and sale by  Holdings of the
Holdings Common Equity  Contribution  and of the Holdings  Preferred  Stock, the
borrowing  by the  Company  of funds  under the New Credit  Facility,  the Prior
Offering  and the payment of related  fees and  expenses  are referred to herein
collectively   as  the   "Recapitalization."   The   Company   has  treated  the
Recapitalization as a recapitalization transaction for accounting purposes.


                                       10


Sources and Uses of Funds

         The  following  table  sets  forth  the  sources  and  uses of funds in
connection with the Recapitalization:

                                                                   (dollars in
                                                                   thousands)
   
Sources of Funds:
         New Credit Facility:
    
                  Working Capital Facility(1)                      $ 35,500
                  Term Loan Facility                                100,000
         Issuance of Notes                                          130,000
         Equity investment:
                  Issuance of Holdings Preferred Stock(2)            14,598
                  Issuance of Holdings Warrants                       3,002
                  Issuance of Holdings Common Stock                  73,815
                                                                   ---------
   
                                                                   $356,915
    
                                                                   =========
Uses of Funds:
         Recapitalization consideration(3)                         $156,437
   
    
         Repayment of existing debt                                 183,095
         Payment of accrued interest on existing debt                   255
         Fees and expenses                                           16,772
         Working capital                                                356
                                                                   ---------
   
                                                                    356,915
    
                                                                   =========
         ----------
(1)      The Working  Capital  Facility  provides  for  borrowing of up to $75.0
         million.  Giving effect to the  Recapitalization,  average  outstanding
         borrowings  under the Working  Capital  Facility  would have been $13.5
         million during the twelve months ended  February 28, 1998.  This amount
         excludes  letters of credit  issued to replace  outstanding  letters of
         credit established to facilitate  merchandise  purchases,  which had an
         aggregate outstanding balance of $2.3 million as of February 28, 1998.

(2)      Holdings may issue junior  subordinated notes (the "Exchange Notes") in
         exchange for the  outstanding  Holdings  Preferred  Stock under certain
         circumstances.  The Exchange Notes have substantially the same terms as
         the Holdings  Preferred Stock.  See "Description of Holdings  Preferred
         Stock" and "Management's Discussion and Analysis of Financial Condition
         and Results of Operations  -- Liquidity and Capital  Resources -- After
         the Recapitalization."
   
(3)      Net of $150,000 paid by Existing Shareholders for the exercise of stock
         options at the time of the Recapitalization. Amount does not include an
         additional   payment  of  $1,119,000   relating  to  a  purchase  price
         adjustment for net working  capital that was higher at the closing date
         than originally estimated at the measurement date.
    
                                       11

The Equity Investors

Childs

         J.W.  Childs Equity  Partners,  L.P.,  is a $463 million  institutional
equity fund managed by J.W. Childs  Associates,  L.P.  ("JWCA"),  a Boston-based
private   investment  firm.  Childs  acquires  equity  positions   primarily  in
established   small  and   middle-market   growth  companies  through  friendly,
management-led  acquisitions and recapitalizations.  Childs' investment strategy
is to leverage on the operating and financial  experience of its partners and to
invest, along with management, in growing companies with a history of profitable
operations.  In addition to four partners with financial  backgrounds,  JWCA has
three  "operating"  partners  who have  each had prior  experience  as the chief
executive  officer of a successful  leveraged  buyout.  Childs invests in a wide
variety  of  industries,  but  places  particular  focus on  those in which  the
partners  with  operation  backgrounds  have had direct  managerial  experience:
branded and non-branded consumer products, specialty retailing, energy and light
manufacturing.

UBS Capital

         UBS Capital LLC ("UBS Capital") is a merchant banking  affiliate of the
Union Bank of  Switzerland.  Headquartered  in New York,  New York,  UBS Capital
engages in a wide  range of private  equity  transactions  including  management
buyouts,  growth equity investments and  recapitalizations.  UBS Capital and its
merchant banking affiliates have investments in over 40 portfolio  companies and
manage a proprietary  capital  allocation  from the Union Bank of Switzerland of
over $1.2  billion.  UBS  Capital  and its  affiliates  have  invested in a wide
variety of industries,  including  branded consumer  products,  specialty paper,
industrial products, sporting goods, telecommunications, retailing and software.


                                       12

                               THE PRIOR OFFERING

         The outstanding  $130.0 million principal amount of Old Notes were sold
by the Company to the Initial  Purchasers  on the Closing  Date  pursuant to the
Purchase  Agreement  among the Company and the Initial  Purchasers.  The Initial
Purchasers  subsequently resold the Old Notes in reliance on Rule 144A under the
Securities  Act.  The  Company,  the  Subsidiary   Guarantors  and  the  Initial
Purchasers also entered into the Registration Rights Agreement pursuant to which
the Company granted certain  registration  rights for the benefit of the holders
of the Old Notes.  The  Exchange  Offer is  intended  to satisfy  certain of the
Company's  obligations  under the Registration  Rights Agreement with respect to
the Old Notes. See "The Exchange Offer--Purpose and Effect."


                               THE EXCHANGE OFFER


The Exchange Offer         The Company is offering upon the terms and subject to
                           the   conditions   set  forth   herein   and  in  the
                           accompanying  letter of  transmittal  (the "Letter of
                           Transmittal"), to exchange $1,000 in principal amount
                           of its 97/8% Senior  Subordinated Notes due 2007 (the
                           "New  Notes,"  with the Old  Notes  and the New Notes
                           collectively  referred to herein as the  "Notes") for
                           each $1,000 in  principal  amount of the  outstanding
                           Old Notes  (the"Exchange  Offer").  As of the date of
                           this   Prospectus,   $130.0   million  in   aggregate
                           principal amount of the Old Notes is outstanding. See
                           "The Exchange Offer--Terms of the Exchange Offer."



Expiration Date            5:00 p.m., New York City time, on  ___________,  1998
                           as  the  same  may be  extended.  See  "The  Exchange
                           Offer--Expiration Date; Extensions; Amendments."



Conditions of              The  Exchange  Offer  is  not  conditioned  upon  any
the Exchange Offer         minimum  principal amount of Old Notes being tendered
                           for  exchange.  The only  condition  to the  Exchange
                           Offer is the  declaration  by the  Commission  of the
                           effectiveness of the Registration  Statement of which
                           this Prospectus constitutes a part. See "The Exchange
                           Offer--Conditions of the Exchange Offer."



Termination of             Pursuant to the Registration Rights Agreement and the
Certain Rights             Old Notes,  holders  of Old Notes (i) have  rights to
                           receive  Liquidated  Damages  and (ii)  have  certain
                           rights  intended  for  the  holders  of  unregistered
                           securities.  "Liquidated  Damages"  means  damages of
                           $0.05  per week per  $1,000  principal  amount of Old
                           Notes (up to a maximum  of $0.50 per week per  $1,000
                           principal  amount)  during  the  period  in  which  a
                           Registration  Default is  continuing  pursuant to the
                           terms of the Registration  Rights Agreement.  Holders
                           of New Notes will not be and,  upon  consummation  of
                           the  Exchange  Offer,  holders  of Old Notes  will no
                           longer be,  entitled  to (i) the right to receive the
                           Liquidated Damages or (ii) certain other rights under
                           the  Registration   Rights  Agreement   intended  for
                           holders of unregistered securities. See "The Exchange
                           Offer--Termination    of    Certain    Rights"    and
                           "--Procedures for Tendering Old Notes."




                                       13


Accrued Interest           The New Notes will bear  interest  at a rate equal to
                           97/8%  per  annum.   Interest   shall   accrue   from
                           _____________   or  from  the  most  recent  Interest
                           Payment  Date with  respect to the Old Notes to which
                           interest   was  paid  or  duly   provided   for.  See
                           "Description   of   Notes--Principal,   Maturity  and
                           Interest."

Procedures  for            Unless a tender of Old Notes is effected  pursuant to
Tendering Old Notes        the procedures  for  book-entry  transfer as provided
                           herein,  each holder  desiring to accept the Exchange
                           Offer   must   complete   and  sign  the   Letter  of
                           Transmittal, have the signature thereon guaranteed if
                           required  by the Letter of  Transmittal,  and mail or
                           deliver the Letter of Transmittal,  together with the
                           Old Notes or a Notice of Guaranteed  Delivery and any
                           other  required   documents   (such  as  evidence  of
                           authority  to act,  if the Letter of  Transmittal  is
                           signed  by   someone   acting  in  a   fiduciary   or
                           representative  capacity),  to the Exchange Agent (as
                           defined)  at the  address set forth on the back cover
                           page of this Prospectus  prior to 5:00 p.m., New York
                           City time, on the  Expiration  Date.  Any  Beneficial
                           Owner (as  defined)  of the Old Notes whose Old Notes
                           are  registered  in the name of a nominee,  such as a
                           broker, dealer,  commercial bank or trust company and
                           who wishes to tender Old Notes in the Exchange Offer,
                           should  instruct  such  entity or person to  promptly
                           tender on such Beneficial  Owner's  behalf.  See "The
                           Exchange Offer--Procedures for Tendering Old Notes."


Guaranteed                 Holders  of Old Notes  who wish to  tender  their Old
Delivery Procedures        Notes and (i)  whose  Old  Notes are not  immediately
                           available or (ii) who cannot  deliver their Old Notes
                           or any  other  documents  required  by the  Letter of
                           Transmittal  to  the  Exchange  Agent  prior  to  the
                           Expiration   Date  (or  complete  the  procedure  for
                           book-entry  transfer on a timely  basis),  may tender
                           their Old Notes according to the guaranteed  delivery
                           procedures  set forth in the  Letter of  Transmittal.
                           See   "The   Exchange    Offer--Guaranteed   Delivery
                           Procedures."


Acceptance of Old          Upon  effectiveness of the Registration  Statement of
Notes  and  Delivery       which  this   Prospectus   constitutes   a  part  and
of New Notes               consummation of the Exchange Offer,  the Company will
                           accept  any and  all  Old  Notes  that  are  properly
                           tendered  in the  Exchange  Offer prior to 5:00 p.m.,
                           New York City time, on the  Expiration  Date. The New
                           Notes issued  pursuant to the Exchange  Offer will be
                           delivered promptly after acceptance of the Old Notes.
                           See "The Exchange  Offer--Acceptance of Old Notes for
                           Exchange; Delivery of New Notes."

Withdrawal Rights          Tenders  of Old  Notes may be  withdrawn  at any time
                           prior  to 5:00  p.m.,  New  York  City  time,  on the
                           Expiration Date. See "The Exchange  Offer--Withdrawal
                           Rights."

The Exchange Agent         Marine  Midland Bank is the  exchange  agent (in such
                           capacity,  the  "Exchange  Agent").  The  address and
                           telephone  number of the Exchange Agent are set forth
                           in   "The   Exchange   Offer--The   Exchange   Agent;
                           Assistance."

                                      14

Fees and Expenses          All expenses  incident to the Company's  consummation
                           of  the  Exchange  Offer  and  compliance   with  the
                           Registration  Rights  Agreement  will be borne by the
                           Company.  The Company will also pay certain  transfer
                           taxes  applicable  to the  Exchange  Offer.  See "The
                           Exchange Offer--Fees and Expenses."



Resales of                 Based on existing interpretations by the staff of the
the New Notes              Commission  set forth in no-action  letters issued to
                           third  parties,  the Company  believes that New Notes
                           issued  pursuant to the Exchange Offer to a holder in
                           exchange  for Old Notes may be  offered  for  resale,
                           resold and otherwise  transferred  by a holder (other
                           than (i) a broker-dealer  who purchased the Old Notes
                           directly from the Company for resale pursuant to Rule
                           144A under the Securities Act or any other  available
                           exemption  under the  Securities Act or (ii) a person
                           that  is an  affiliate  of  the  Company  within  the
                           meaning  of  Rule  405  under  the  Securities  Act),
                           without   compliance   with  the   registration   and
                           prospectus delivery provisions of the Securities Act,
                           provided  that such holder is acquiring the New Notes
                           in  the  ordinary  course  of  business  and  is  not
                           participating,    and   has   no    arrangement    or
                           understanding  with any person to  participate,  in a
                           distribution  of the New  Notes.  Each  broker-dealer
                           that  receives  New Notes in exchange  for Old Notes,
                           where such Old Notes were  acquired by such broker as
                           a  result   of   market-making   or   other   trading
                           activities,  must  acknowledge that it will deliver a
                           prospectus in connection  with any resale of such New
                           Notes.  See "The Exchange  Offer--Resales  of the New
                           Notes" and "Plan of Distribution."



Effect of Not              Old  Notes  that  are not  tendered  or that  are not
Tendering Old Notes        properly  tendered will,  following the expiration of
for Exchange               the  Exchange  Offer,  continue  to be subject to the
                           existing  restrictions  upon  transfer  thereof.  The
                           Company will have no further  obligations  to provide
                           for the registration under the Securities Act of such
                           Old  Notes  and such Old Notes  will,  following  the
                           expiration  of the Exchange  Offer,  bear interest at
                           the same rate as the New Notes.





                                       15



                            Description of New Notes

         The form and terms of the New Notes will be  identical  in all material
respects  to the form and terms of the Old Notes,  except that (i) the New Notes
have been  registered  under the  Securities Act and,  therefore,  will not bear
legends restricting the transfer thereof, (ii) holders of the New Notes will not
be entitled to  Liquidated  Damages and (iii)  holders of the New Notes will not
be, and upon  consummation of the Exchange Offer,  holders of the Old Notes will
no longer be, entitled to certain rights under the Registration Rights Agreement
intended  for  the  holders  of  unregistered  securities,   except  in  limited
circumstances. See "Exchange Offer--Termination of Certain Rights." The Exchange
Offer shall be deemed  consummated  upon the  occurrence  of the delivery by the
Company  to the  Registrar  under  the  Indenture  of the New  Notes in the same
aggregate  principal amount as the aggregate  principal amount of Old Notes that
are  tendered  by holders  thereof  pursuant  to the  Exchange  Offer.  See "The
Exchange Offer--Termination of Certain Rights" and "Procedures for Tendering Old
Note;" and "Description of Notes."

Securities Offered........ $130.0 million in aggregate principal amount of 97/8%
                           Senior Subordinated Notes due 2007 (the "Notes").


Maturity.................. December 15, 2007


Interest.................. The Notes will bear interest at the rate of 97/8% per
                           annum,  payable  semiannually on June 15 and December
                           15, commencing June 15, 1998.


Optional Redemption....... The  Notes  may  be  redeemed  at the  option  of the
                           Company,  in whole or in part,  on or after  December
                           15, 2002 at a premium  declining to par in 2005, plus
                           accrued and unpaid  interest and Liquidated  Damages,
                           if any, through the redemption date.

                           On or before  December 15, 2000,  the Company may, at
                           its  option,   redeem  up  to  35%  of  the  original
                           aggregate  principal  amount  of  Notes  with the net
                           proceeds from one or more Public Equity Offerings (as
                           defined) at the  redemption  price set forth  herein,
                           plus accrued and unpaid interest, if any, through the
                           redemption date; provided, however, that at least 65%
                           of the original  aggregate  principal amount of Notes
                           remain outstanding following such redemption.


Change of Control......... Upon a Change of Control  (as  defined  herein),  the
                           Company  (i)  will be  required  to make an  offer to
                           repurchase  all  outstanding  Notes  at  101%  of the
                           principal  amount  thereof  plus  accrued  and unpaid
                           interest thereon and Liquidated  Damages,  if any, to
                           the date of repurchase and (ii) prior to December 15,
                           2002 will have the  option to redeem  the  Notes,  in
                           whole or in part, at a redemption  price equal to the
                           principal  amount  thereof,  plus  accrued and unpaid
                           interest  and  Liquidated  Damages,  if  any,  to the
                           redemption  date  plus  the  Applicable  Premium  (as
                           defined  herein).  There  can  be no  assurance  that
                           sufficient  funds will be available to the Company at
                           the  time  of any  Change  of  Control  to  make  any
                           required  repurchases of Notes.  See "Risk  Factors--
                           Potential Inability to Fund Change of Control Offer,"
                           "Description  of Notes--  Repurchase at the Option of
                           Holders--   Change  of   Control"   and   "--Optional
                           Redemption upon Change of Control."




                                       16



Ranking................... The Notes will be general  unsecured  obligations  of
                           the Company, will be subordinated in right of payment
                           to all existing and future  Senior  Indebtedness  (as
                           defined in the Indenture),  including all obligations
                           of the  Company  under the New Credit  Facility,  and
                           will be pari  passu  in  right  of  payment  with any
                           senior subordinated  indebtedness of the Company. The
                           Company  conducts  certain   operations  through  its
                           foreign subsidiaries and, accordingly, the Notes will
                           be effectively subordinated to indebtedness and other
                           liabilities of such foreign subsidiaries. At November
                           29, 1997,  the aggregate  principal  amount of Senior
                           Indebtedness   of  the   Company   would   have  been
                           approximately $132.9 million, all of which would have
                           been Indebtedness secured by substantially all of the
                           assets of Holdings  and the  Company  pursuant to the
                           New  Credit  Facility,   and  the  Company's  foreign
                           subsidiaries would have had aggregate  liabilities of
                           $2.7 million.


   
Guarantees................ The  Company's  obligations  under the Notes  will be
                           fully    and    unconditionally    guaranteed    (the
                           "Guarantees") on a senior  subordinated basis jointly
                           and  severally  by Holdings  and each  subsidiary  of
                           Holdings  that  guarantees  any  indebtedness  of the
                           Company  or any other  obligor  under the Notes  (the
                           "Guarantors").  There  are  presently  no  Guarantors
                           other than Holdings.  The Guarantees  will be general
                           unsecured  obligations  of the  Guarantors,  will  be
                           subordinated  in right of payment to all existing and
                           future  Senior   Indebtedness   of  the   Guarantors,
                           including all obligations of the Guarantors under the
                           New Credit Facility and will rank pari passu in right
                           of payment with any senior subordinated  indebtedness
                           of the Guarantors.  On the date the Notes are issued,
                           none of the Company's subsidiaries will guarantee the
                           Notes.
    
Covenants................. The  indenture  pursuant  to which the Notes  will be
                           issued (the  "Indenture")  contains certain covenants
                           that,  among other  things,  limit the ability of the
                           Company,  Holdings  and their  subsidiaries  to incur
                           additional  Indebtedness  and issue preferred  stock,
                           pay  dividends  or make other  distributions,  create
                           certain liens,  enter into certain  transactions with
                           affiliates,  sell assets of the Company,  Holdings or
                           their subsidiaries, issue or sell Equity Interests of
                           the Company's or Holdings' subsidiaries or enter into
                           certain  mergers  and  consolidations.  In  addition,
                           under certain circumstances, the Company and Holdings
                           will be  required  to  offer to  purchase  Notes at a
                           price equal to 100% of the principal  amount thereof,
                           plus accrued and unpaid interest, if any, to the date
                           of purchase, with the proceeds of certain Asset Sales
                           (as defined). See "Description of Notes."




                                  Risk Factors

         See "Risk  Factors" for a discussion of certain  factors that should be
considered in evaluating an investment in the Notes.


                                       17


       Summary Unaudited Pro Forma Consolidated Financial Data of Holdings
   
         The  following  sets forth  summary  unaudited  pro forma  consolidated
financial  data of Holdings  derived from the unaudited  pro forma  consolidated
financial data contained  elsewhere herein.  Certain management  assumptions and
adjustments  relating  to the  Recapitalization  are  set  forth  in  the  notes
accompanying such unaudited pro forma consolidated financial data. The following
unaudited pro forma consolidated  Statement of Operating Data for the year ended
February 28, 1998 gives effect to the  Recapitalization  and the acquisitions of
the Heath/Zenith business and Fireplace  Manufacturers,  Inc. ("FMI") as if they
had  occurred on March 2, 1997 (see  "Recent  Developments"  included  elsewhere
herein).  Holdings'  historical  consolidated Balance Sheet Data at February 28,
1998  already  reflects  the   Recapitalization   and  the  acquisition  of  the
Heath/Zenith  business.  The following unaudited pro forma Consolidated  Balance
Sheet Data  gives  effect to the  acquisition  of FMI as if it had  occurred  on
February 28, 1998. The historical information utilized for Heath/Zenith is based
upon its financial statements for the twelve months ended December 31, 1997. The
historical financial  information for FMI is based upon its financial statements
for the twelve months ended March 31, 1998.  This pro forma  information  is not
necessarily  indicative  of  the  results  that  would  have  occurred  had  the
Recapitalization  been completed on the dates indicated or the Company's  actual
or future  results or financial  position.  Holdings is a holding  company which
does not carry on  operations  and the  principal  asset of which is 100% of the
capital stock of the Company. The summary pro forma consolidated  financial data
should be read in conjunction with the information contained in the consolidated
financial  statements  and notes  thereto,  "Pro  Forma  Condensed  Consolidated
Financial  Data,"  "Selected  Financial Data" and  "Management's  Discussion and
Analysis of Financial  Condition and Results of Operations"  included  elsewhere
herein.
    
   


                                                                       Pro Forma
                                                                    Fiscal Year Ended
                                                                   February 28, 1998
                                                                -------------------------
                                                              (in thousands, except ratios)
Statement of Operating Data:                                                 
                                                                           
Net sales (1)...................................................       $  306,666
                                                                                 
Cost of sales...................................................          209,359
                                                                       ----------
Gross profit....................................................           97,307
Selling and administrative expenses.............................           62,352
                                                                       ----------
Operating profit ...............................................           34,955
Interest expense................................................           26,319
                                                                       ----------
Income before provision for   income taxes......................            8,636
Provision for income taxes......................................            3,975
                                                                       ----------
Income before extraordinary item................................       $    4,661
                                                                       ==========
Other Data:
EBITDA  (2).....................................................       $   40,206
EBITDA margin  (3)..............................................             13.1%
Capital expenditures............................................       $    5,772
Depreciation....................................................            2,995
Amortization....................................................            2,256
Cash interest expense  (4)......................................       $   26,319
Ratio of EBITDA to cash interest expense........................              1.5
Ratio of EBITDA less capital expenditures to cash interest
         expenses...............................................              1.3
Ratio of earnings to fixed charges  (5).........................              1.3
Balance Sheet Data at February 28, 1998:
Working capital  (6)............................................           28,803
Total assets....................................................          184,554
Long-term debt, less current portion............................          276,898
Stockholders' equity ...........................................         (152,645)

                                       18


- ----------
<FN>
(1)  Net sales constitute gross sales net of accruals for returns and allowances
     and cash discounts.

(2)  EBITDA is defined as income before  income taxes plus interest  expense and
     depreciation,  as well as amortization of intangibles and deferred charges.
     EBITDA is presented because it is a widely accepted financial  indicator of
     a company's ability to service indebtedness and because management believes
     that EBITDA is a relevant measure of the Company's ability to generate cash
     without regard to the Company's capital structure or working capital needs.
     However, EBITDA should not be considered as an alternative to net income as
     a measure of a company's  operating results or to cash flows from operating
     activities  as a  measure  of  liquidity.  EBITDA as  presented  may not be
     comparable to similarly titled measures used by other companies,  depending
     upon the non-cash  charges  included.  When  evaluating  EBITDA,  investors
     should also  consider  other  factors  which may  influence  operating  and
     investing  activities,  such as changes in operating assets and liabilities
     and purchases of property and equipment.

(3)  EBITDA margin is defined as EBITDA divided by net sales.

(4)  Pro forma cash interest  expense  includes  interest  expense on the Notes,
     borrowings  under the Term Loan Facility and average  borrowings  under the
     Revolving   Credit   Facility  for  the  applicable   period  and  excludes
     amortization  of debt issuance  costs.  See note 2 to "Unaudited  Pro Forma
     Condensed Consolidated Statement of Income Data."

(5)  For purposes of computing  this ratio,  earnings  consist of income  before
     income taxes plus fixed charges. Fixed charges consist of interest expense,
     amortization  of deferred  financing  cost and 33% of the rent expense from
     operating leases which the Company  believes is a reasonable  approximation
     of the interest factor included in the rent.

(6)  The Company's business is subject to a pattern of seasonal fluctuation.  As
     such,  the Company's  needs for working  capital tend to peak in the second
     and third fiscal quarters.
</FN>

    
                                       19

                             Summary Financial Data

     Set forth below are selected  historical  consolidated  financial  data and
other historical consolidated operating data of Holdings. The summary historical
consolidated  Statements of Operating Data and Balance Sheet Data below for each
of the years in the three year period ended February 28, 1998 and as of March 1,
1997 and  February  28, 1998 have been  derived  from the  audited  consolidated
financial  statements of Holdings  which have been audited by Ernst & Young LLP,
independent auditors, and are included elsewhere in this Prospectus. The summary
historical  consolidated  Statement of Operating  Data and Balance Sheet Data at
and for the year ended  February  25,  1995 have been  derived  from the audited
Consolidated  Financial  Statements of Holdings  which have also been audited by
Ernst & Young LLP,  but which are not  included  elsewhere  herein.  The summary
historical  consolidated  Statement of  Operating  Data below for the year ended
February 26, 1994 is  presented as the  consolidated  income  statement  data of
Holdings from its date of incorporation,  December 1, 1993, through February 26,
1994 and the income statement data of the Company from February 28, 1993 through
November 30, 1993, which  statements for the three and nine month periods,  have
also been  audited by Ernst & Young LLP,  but which are not  included  elsewhere
herein. The summary historical  consolidated  Balance Sheet Data at February 26,
1994 has been derived from the audited  consolidated  balance  sheet of Holdings
which has also been  audited  by Ernst & Young  LLP,  but which is not  included
elsewhere herein.  The information  presented below is qualified in its entirety
by,  and  should be read in  conjunction  with  "Capitalization,"  "Management's
Discussion and Analysis of Financial  Condition and Results of  Operations"  and
the Consolidated  Financial  Statements and notes thereto included  elsewhere in
this Prospectus.

                                       20



   


                             Predecessor |                               Successor
                            -------------|  --------------------------------------------------------------------
                             Nine months |  Three months
                                Ended    |      Ended                          Fiscal Year
                             November 30,|  February 26,  ------------------------------------------------------
                               1993(1)   |     1994(1)        1995       1996(1)(2)       1997       1998(1)(9)
                            -------------|  ------------- ------------  ------------ ------------- -------------
                                         |                     (in thousands, except ratios)
Statement of Operating Data:             |
                                                                                      
Net sales(3)                  $93,349    |    $29,428      $172,501      $186,324      $209,105      $224,169
Cost of sales                  60,860    |     19,584       107,484       116,217       130,890       145,486
                              --------   |    --------     ---------     ---------     --------      --------
Gross profit                   32,489    |      9,844        65,017        70,107        78,215        78,683
Selling and administrative               |
 expenses                      19,301    |      7,582        35,975        37,828        45,257        50,191
                              --------   |    --------     ---------     ---------     --------      --------
Operating profit               13,188    |      2,262        29,042        32,279        32,958        28,492
Interest expense                2,893    |      1,455         5,777         7,073        14,509        17,327
                              --------   |    --------     ---------     ---------     --------      --------
Income before income taxes     10,295    |        807        23,265        25,206        18,449        11,165
Income taxes                    4,356    |        346        10,064        10,703         7,733         5,545
                              --------   |    --------     ---------     ---------     --------      --------
Income before extraordinary              |
 item                           5,939    |        461        13,201        14,503        10,716         5,620
Extraordinary item(4)           4,150    |        238            --         2,638            --         2,308
                              --------   |    --------     ---------     ---------     --------      --------
Net income                      1,789    |        223        13,201        11,865        10,716         3,312
Less dividends on preferred              |
 stockholders                     211    |         --           900           853            --           544
                              --------   |    --------     ---------     ---------     --------      --------
Net income available for                 |
 common stockholders          $ 1,578    |    $    223     $ 12,301      $ 11,012      $ 10,716      $  2,768
                              ========   |    ========     =========     =========     ========      ========
Ratio of earnings to fixed               |
 charges(5)                       4.2x   |         1.5x         4.4x          4.0x          2.2x          1.6x
Other Data:                              |
EBITDA (6)                    $14,998    |    $  3,176     $ 33,156      $ 36,574      $ 37,494      $ 33,204
EBITDA margin(7)                 16.1%   |        10.8%        19.2%         19.6%         17.9%         14.8%
Capital expenditures          $   964    |    $    456     $  1,499      $  2,122      $  2,770      $  5,475
Net cash provided by (used               |
 in) operating activities      (4,258)   |      16,150       18,337        19,375        18,398         1,146
Net cash (used in) investing             |
 activities                      (964)   |        (456)      (2,176)       (2,060)       (2,882)      (45,980)
Net cash provided by (used in)           |
 financing activities           5,320    |     (14,186)      (1,651)      (17,989)      (10,599)      (40,590)
Depreciation                    1,548    |         391        2,148         2,332         2,432         2,456
Amortization                      262    |         523        1,966         1,963         2,104         2,256
Balance Sheet Data (at period            |
 end):                                   |
Cash and cash equivalents                |    $  1,597     $ 16,170      $    145      $  5,058      $    794
Working capital (deficit) (8)            |       6,680        9,738        (1,194)       (8,566)       27,095
Total assets                             |      84,055      107,259        85,545        91,984       155,636
Long-term debt (less current             |
 portion)                                |      62,000       49,700       149,709       130,600       261,105
Stockholders' equity (deficit)           |       2,279       16,194       (95,402)      (84,754)     (162,407)
                                         
- ----------                               
<FN>
(1)  Holdings was party to  recapitalizations in November 1993, January 1996 and
     November  1997  which  impacted  interest  expense,   stockholders'  equity
     (deficit) and long-term debt.  Data regarding the Predecessor  prior to the
     November 1993  recapitalization  and the Successor  subsequently may not be
     comparable.

(2) 53 week fiscal year.

(3) Net sales  constitute gross sales net of accruals for returns and allowances
and cash discounts.

                                       21



(4)  Extraordinary  items  relate  to  the  write-off  of  unamortized  deferred
     financing  costs at the time  the  Company  refinanced  its  existing  debt
     obligations  and  other  expenditures   related  to  the   recapitalization
     transactions in fiscal years 1994, 1996 and 1998.

(5)  For purposes of computing  this ratio,  earnings  consist of income  before
     income taxes plus fixed charges.  Fixed charges consist of interest expense
     and  amortization  of deferred  financing  cost and 33% of the rent expense
     from  operating   leases  which  the  Company   believes  is  a  reasonable
     approximation of the interest factor included in the rent.

(6)  EBITDA  is  defined  as income  before  taxes  plus  interest  expense  and
     depreciation,  as well as amortization of intangibles and deferred charges.
     EBITDA is presented because it is a widely accepted financial  indicator of
     a company's ability to service indebtedness and because management believes
     that EBITDA is a relevant measure of the Company's ability to generate cash
     without regard to the Company's capital structure or working capital needs.
     However, EBITDA should not be considered as an alternative to net income as
     a measure of a company's  operating results or to cash flows from operating
     activities  as a  measure  of  liquidity.  EBITDA as  presented  may not be
     comparable to similarly titled measures used by other companies,  depending
     upon the non-cash  charges  included.  When  evaluating  EBITDA,  investors
     should also  consider  other  factors  which may  influence  operating  and
     investing  activities,  such as changes in operating assets and liabilities
     and purchases of property and equipment.

(7)  EBITDA margin is defined as EBITDA divided by net sales.

(8)  The Company's business is subject to a pattern of seasonal fluctuation.  As
     such,  the Company's  needs for working  capital tend to peak in the second
     and third fiscal quarters.

(9)  Includes  Heath/Zenith  data for the period from  February 4, 1998 (date of
     acquisition) to February 28, 1998.
</FN>

    
                                       22


                                  RISK FACTORS

     In addition to the other information contained in this Prospectus,  holders
of the Notes should consider the specific factors set forth below.

Significant Leverage and Debt Service

   
     The Company and its subsidiaries have significant outstanding  indebtedness
and are  significantly  leveraged.  As of  February  28,  1998 the  Company  had
outstanding  consolidated  indebtedness of $264.4 million  (excluding letters of
credit  in the  aggregate  amount of $2.3  million).  See  "Capitalization."  In
addition, subject to the limitations set forth in the Indenture, the Company and
its   subsidiaries   may  incur  additional   indebtedness   (including   Senior
Indebtedness), including up to $26.0 million under the Working Capital Facility.
In addition,  the Indenture permits Holdings,  under certain  circumstances,  to
exchange all  outstanding  Holdings  Preferred  Stock for  Exchange  Notes in an
aggregate principal amount equal to the aggregate liquidation  preference of the
Holdings Preferred Stock so exchanged.  The Exchange Notes will require Holdings
to make  semi-annual  interest  payments  thereon  at a rate  of 12% per  annum.
Subject to compliance with the debt agreements of Holdings and the Company, such
payments must be made in cash. The Indenture  restricts,  but does not prohibit,
Holdings  from making such cash  interest  payments.  Under the Exchange  Notes,
Holdings  may defer the payment of interest  payable on or before  November  30,
2002,  with  any such  deferred  interest  bearing  interest  at 12% per  annum,
compounded  semi-annually.  Holdings will be required to make a catch-up payment
immediately prior to the first interest payment date after the fifth anniversary
of the date of  issuance  to the extent the  aggregate  amount of such  deferred
interest exceeds an amount equal to one year's interest on the originally issued
Exchange  Notes.  The  Indenture  restricts the ability of Holdings to make such
catch-up  payment.  See  "Description  of the  Notes  --  Certain  Covenants  --
Restricted  Payments" and  "Description of Holdings  Preferred Stock -- Exchange
Notes".
    

     The  degree  to  which  the  Company  is  leveraged  could  have  important
consequences  to  the  holders  of  the  Notes,   including  (i)  the  Company's
vulnerability  to adverse  general  economic and industry  conditions,  (ii) the
Company's   ability  to  obtain   additional   financing   for  future   capital
expenditures,  general corporate or other purposes and (iii) the dedication of a
substantial portion of the Company's cash flow from operations to the payment of
principal and interest on indebtedness, thereby reducing the funds available for
operations and future business opportunities.

     The Company's  ability to make  scheduled  payments on the principal of, or
interest or Liquidated  Damages (if any) on, or to refinance,  its  indebtedness
will depend on its future operating performance and cash flow, which are subject
to  prevailing  economic  conditions,   prevailing  interest  rate  levels,  and
financial, competitive, business and other factors, many of which are beyond its
control, as well as the availability of borrowings under the New Credit Facility
or successor facilities.  However,  based upon the current and anticipated level
of operations, the Company believes that its cash flow from operations, together
with amounts  available  under the New Credit  Facility and its other sources of
liquidity,  will be adequate to meet its anticipated  cash  requirements for the
foreseeable future for working capital, capital expenditures,  interest payments
and principal payments.  There can be no assurance,  however, that the Company's
business will continue to generate cash flow at or above current levels.  If the
Company is unable to generate sufficient cash flow from operations in the future
to service its indebtedness, it may be required to refinance all or a portion of
its  existing  indebtedness,  including  the  Notes,  or  to  obtain  additional
financing. There can be no assurance that any such refinancing would be possible
or that any  additional  financing  could be obtained.  The  inability to obtain
additional  financing  could  have a  material  adverse  effect on the  Company.
Finally, in order to pay the principal balance of the Notes due at maturity, the
Company may have to obtain alternative financing.

Subordination of Notes

     The  Notes  will  be  general   unsecured   obligations   of  the  Company,
subordinated in right of payment to all existing and future Senior  Indebtedness
of the Company, including borrowings under the New Credit Facility. In addition,
the Company conducts certain  operations through its foreign  subsidiaries,  and
accordingly,  the Notes will be effectively  subordinated  to  indebtedness  and
other  liabilities  of its  foreign  subsidiaries.  In the event of  bankruptcy,
liquidation or reorganization of the Company,  the assets of the Company will be
available to pay obligations on the Notes only after 

                                       23





all Senior  Indebtedness  has been paid in full, and there may not be sufficient
assets remaining to pay amounts due on anyor all of the Notes then  outstanding.
In addition,  under certain  circumstances  the Company will not be able to make
payment  of its  obligations  under the  Notes in the  event of a default  under
certain  Senior   Indebtedness.   The  aggregate   principal  amount  of  Senior
Indebtedness  of the  Company,  as of  February  28,  1998,  is $136.4  million.
Additional Senior Indebtedness may be incurred by the Company from time to time,
subject to certain restrictions. See "Description of Notes -- Subordination."

Future Acquisitions

     The Company expects to pursue strategic acquisitions.  On February 4, 1998,
the Company  acquired  Heath  Company and its  Heath/Zenith  business from Heath
Holding Corp. The Company has also entered into agreements to acquire  Fireplace
Manufacturers,  Incorporated  ("FMI")  and to  form a  strategic  alliance  with
Universal  Heating,   Inc.  ("UHI").   No  assurance  may  be  given  that  such
transactions   will   ultimately   be   consummated.    See    "Business--Recent
Developments."

     Except for the acquisition of FMI and the strategic  alliance with UHI, the
Company has no present understandings, commitments or agreements with respect to
any such acquisitions.  The Company continually  evaluates potential acquisition
opportunities.   The  Company  is  unable  to  predict   whether  any  of  these
opportunities  will result in  acquisitions.  Acquisitions  by the Company could
result in the  incurrence of  additional  indebtedness,  which could  materially
adversely  affect the  Company's  business,  financial  condition and results of
operations.  Acquisitions involve numerous risks,  including difficulties in the
assimilation  of the  operations,  technologies,  services  and  products of the
acquired  companies  and the  diversion  of  management's  attention  from other
business  concerns.  In the event that any such acquisition were to occur, there
can be no assurance that the Company's business, financial condition and results
of  operations  would not be  materially  adversely  affected.  See "Business --
Business Strategy."

Dependence on Brand Names

     In  fiscal  1998,  the  majority  of the  Company's  net sales are sales of
products  bearing  the  Company's  principal   proprietary  names  of  Reddy(R),
Remington(R),   Vanguard(R),   Comfort  Glow(R),  Master(R),  and  Powerfast(R).
Accordingly,  the Company's  future success may depend in part upon the goodwill
associated with the Company's principal brand names. Most of the Company's brand
names are  registered in the United States and certain  foreign  countries.  The
Company  owns the  rights  to all of the  registrations  with the  exception  of
Remington,  (used in connection with approximately 15% of sales),  which is used
pursuant to a perpetual,  royalty-free license. In addition,  Heath Company uses
the  name  Zenith(R)  in its  Heath/Zenith  business  pursuant  to a  perpetual,
royalty-free license from Zenith Electronics Corporation.  See "Business--Recent
Developments."

     No  assurance  can be given  that the  Company  will be able to  develop or
acquire licenses to use other popular trademarks in the future.  Further,  there
can be no  assurance  that the steps  taken by the  Company or any  licensor  to
protect the  proprietary  rights in such brand names will be adequate to prevent
the  misappropriation  thereof in the United States or abroad. In addition,  the
laws of some foreign countries do not protect  proprietary rights in brand names
to the same extent as do the laws of the United States.

Risk of Loss of Material Customers

     In fiscal year 1998,  sales to Home Depot and Lowe's  accounted for 17% and
13% of the Company's net sales, respectively.  In fiscal year 1998, sales to the
Company's top ten customers accounted for 55% of the Company's total sales.

     Consistent  with  industry  practices,  the Company does not operate  under
long-term  written supply  contracts  with any of its  customers.  The business,
financial  condition,  and  results  of  operations  of  the  Company  could  be
materially  adversely  affected  by loss of Home  Depot or Lowe's as  continuing
major customers of the Company.

                                       24


Seasonality of Business

     The Company's business is subject to seasonal fluctuation.  In fiscal 1998,
sales and  operating  income  during the second and third  quarters  of the year
averaged  approximately  75% and 114%  respectively,  of the annual totals.  The
Company's  needs for working capital and the  corresponding  debt levels tend to
peak in the second and third fiscal quarters.  The amount of the Company's sales
generated during the second and third fiscal quarters  generally  depends upon a
number of factors,  including  the level of retail  sales for  heating  products
during the fall and winter,  weather conditions  affecting the level of sales of
heating  products,  general  economic  conditions  and other factors  beyond the
Company's control.

Dependence on Key Personnel

     The Company's business is managed by a number of key personnel, the loss of
which could have a material adverse effect on the Company.  In addition,  as the
Company's  business  develops and expands,  the Company believes that its future
success  will  depend  greatly on its  continued  ability to attract  and retain
highly skilled and qualified personnel.  The Company has entered into employment
agreements  with  Robert  H.  Elman  (Chairman,   Chief  Executive  Officer  and
Director),  Terry G. Scariot (President,  Director) and John M. Kelly (Executive
Vice  President) in conjunction  with the  Recapitalization.  See "Management --
Employment  Agreements  with  Executive  Officers."  However,  there  can  be no
assurance  that key personnel  will continue to be employed by the Company after
the expiration of such amended employment agreements or that the Company will be
able to attract and retain  qualified  personnel  in the future.  Failure by the
Company to retain or attract such personnel could have a material adverse effect
on the Company.

Control by Investors

     The  Company  is  controlled  by Childs,  which  beneficially  owns  shares
representing approximately 67.5% of the common equity in Holdings.  Accordingly,
Childs and affiliates  have the power to elect the Company's  board of directors
(which,  in  turn,  elects  the  Company's  board  of  directors),  appoint  new
management  and cause the approval of any action  requiring  the approval of the
holders of the Company's  Common  Stock,  including  adopting  amendments to the
Company's   Articles  of  Incorporation   and  approving  mergers  or  sales  of
substantially all of the Company's assets. The directors caused to be elected by
Childs have the authority to make decisions  affecting the capital  structure of
the  Company,   including  the  issuance  of  additional  indebtedness  and  the
declaration of dividends.

Restrictive Covenants

     The New Credit Facility and the Indenture  contain  restrictive  covenants,
which limit the  discretion  of the  management  of the Company  with respect to
certain business matters.  These covenants place certain  restrictions on, among
other things,  the ability of the Company to incur additional  indebtedness,  to
create liens or other  encumbrances,  to pay dividends or make other  restricted
payments,  to make  investments,  loans and  guarantees and to sell or otherwise
dispose of a  substantial  portion of assets to, or merge or  consolidate  with,
another  entity.  The New Credit  Facility  also  contains a number of financial
covenants  that require the Company to meet certain  financial  ratios and tests
and provide that a "change of control" would constitute an event of default. See
"Description  of Notes --  Certain  Covenants"  and  "Description  of New Credit
Facility." A failure to comply with the obligations  contained in the New Credit
Facility or the Indenture,  if not cured or waived, could permit acceleration of
the  related   indebtedness  and   acceleration  of  indebtedness   under  other
instruments that contain  cross-acceleration or cross-default provisions. In the
case of an event of default under the New Credit Facility, the lenders under the
New Credit  Facility  would be entitled to exercise the remedies  available to a
secured lender under  applicable law. If the Company were obligated to repay all
or a significant portion of its indebtedness, there can be no assurance that the
Company  would  have  sufficient  cash  to do  so  or  that  the  Company  could
successfully refinance such indebtedness. Other indebtedness of the Company that
may be incurred  in the future may contain  financial  or other  covenants  more
restrictive than those applicable to the New Credit Facility or the Notes.

                                       25


Potential Inability to Fund Change of Control Offer

     Upon a Change in Control  (as defined in the  Indenture),  each holder will
have the right to  require  the  Company to  repurchase  all or any part of such
holder's Notes at 101% of the principal amount thereof,  plus accrued and unpaid
interest and Liquidated Damages, if any, thereon to the date of repurchase.  See
"Description  of Notes --  Repurchase  at the  Option  of  Holders  -- Change of
Control."  However,  there can be no  assurance  that  sufficient  funds will be
available  to the  Company  at the time of the  Change  of  Control  to make any
required repurchases of Notes tendered. Moreover, restrictions in the New Credit
Facility  may  prohibit  the  Company  from  making  such  required   purchases;
therefore,  any such repurchases  would constitute an event of default under the
New Credit  Facility  absent a waiver.  Notwithstanding  these  provisions,  the
Company   could   enter   into   certain    transactions,    including   certain
recapitalizations,  that  would not  constitute  a Change of  Control  but would
increase the amount of debt outstanding at such time.

Fraudulent Conveyance and Preference Considerations

     Under  applicable  provisions  of  federal  bankruptcy  law  or  comparable
provisions  of state  fraudulent  conveyance  law, if, among other  things,  the
Company  or any of the  Guarantors,  at the time it  incurred  the  indebtedness
evidenced by the Notes or its  Guarantees,  as the case may be, (i)(a) was or is
insolvent or rendered  insolvent by reason of such  occurrence  or (b) was or is
engaged in a business  or  transaction  of which the assets  remaining  with the
Company or such Guarantor  were  unreasonably  small or constitute  unreasonably
small  capital or (c)  intended or intends to incur,  or  believed,  believes or
should have believed that it would incur, debts beyond its ability to repay such
debts as they mature and (ii) the Company or such Guarantor received or receives
less  than  the  reasonably  equivalent  value  or  fair  consideration  for the
incurrence  of  such  indebtedness,  the  Notes  and  the  Guarantees  could  be
invalidated  or  subordinated  to  all  other  debts  of  the  Company  or  such
Guarantors,  as the  case  may  be.  The  Notes  or  Guarantees  could  also  be
invalidated or  subordinated  if it were found that the Company or the Guarantor
party thereto, as the case may be, incurred  indebtedness in connection with the
Notes or its  Guarantees  with the intent of  hindering,  delaying or defrauding
current or future  creditors of the Company or such  Guarantor,  as the case may
be. In addition,  the payment of interest and principal by the Company  pursuant
to a Guarantee  could be voided and required to be returned to the person making
such payment,  or to a fund for the benefit of the creditors of the Company,  as
the case may be.

     The measures of  insolvency  for purposes of the  foregoing  considerations
will vary depending  upon the law applied in any proceeding  with respect to the
foregoing.  Generally,  however,  the Company or a Guarantor would be considered
insolvent if (i) the sum of its debts,  including contingent  liabilities,  were
greater than the sum of all of its assets at a fair  valuation or if the present
fair  saleable  value of its  assets  were less than the  amount  that  would be
required  to  pay  its  probable  liability  on  its  existing  debt,  including
contingent liabilities,  as they become absolute and mature or (ii) it could not
pay its debts as they become due.

     Additionally,  under federal bankruptcy or applicable state insolvency law,
if certain bankruptcy or insolvency proceedings were initiated by or against the
Company  or  any   Guarantor   with  respect  to  the  Notes  or  a  Guarantees,
respectively,  or after the issuance of a Guarantees,  or if the Company or such
Guarantor  anticipated  becoming  insolvent  at the  time  of  such  payment  or
issuance,  all or a portion of such payment or such Guarantees  could be avoided
as a  preferential  transfer,  and the  receipt  of any  such  payment  could be
required to return such payment.

     To the extent any Guarantees were voided as a fraudulent conveyance or held
unenforceable  for any other  reason,  holders of Notes  would cease to have any
claim in respect of such Guarantor and would be creditors  solely of the Company
and any Guarantor  whose  Guarantees was not avoided or held  unenforceable.  In
such  event,  the claims of holders  of Notes  against  the issuer of an invalid
Guarantees  would  be  subject  to the  prior  payment  of all  liabilities  and
preferred stock claims of such Guarantor.  There can be no assurance that, after
providing  for all prior claims and preferred  stock  interests,  if any,  there
would be sufficient assets to satisfy the claims of holders of Notes relating to
any voided portions of any Guarantees.  The Company currently has no significant
subsidiaries.

     On the basis of its  historical  financial  information,  recent  operating
history and projected  financial data, the Company  believes that,  after giving
effect to the indebtedness incurred in connection with the Recapitalization,  it
is not  insolvent,  does not have  unreasonably  small assets or capital for the
businesses in which it is engaged and does not have

                                       26

debts  beyond  its  ability to pay such  debts as they  mature.  There can be no
assurance,  however,  as to what  standard a court  would  apply in making  such
determinations.


                                       27


                               THE EXCHANGE OFFER

General

     In connection with the sale of the Old Notes, the Company, Holdings and the
Initial  Purchasers  entered  into  the  Registration  Rights  Agreement,  which
requires the Company to file with the Commission a registration  statement under
the Securities Act with respect to an issue of senior  subordinated notes of the
Company  with  terms  identical  to  the  Old  Notes  (except  with  respect  to
restrictions  on  transfer)  and  to  use  their  best  efforts  to  cause  such
registration  statement to become effective under the Securities Act by no later
than March 26, 1998 and, upon the effectiveness of such registration  statement,
to offer to the  holders  of the Old Notes the  opportunity,  for a period of 30
business days (or longer if required by applicable law) from the date the notice
of the Exchange  Offer is mailed to holders of the Old Notes,  to exchange their
Old Notes for a like principal  amount of New Notes. The Exchange Offer is being
made  pursuant to the  Registration  Rights  Agreement to satisfy the  Company's
obligations thereunder.

     Under existing interpretations of the staff of the Commission enunciated in
no-action letters issued to third parties,  the New Notes would, in general,  be
freely transferable after the Exchange Offer without further  registration under
the  Securities  Act by holders  thereof  (other  than (i) a  broker-dealer  who
acquires  such New Notes  directly  from the Company to resell  pursuant to Rule
144A or any other available  exemption under the Securities Act or (ii) a person
that is an  affiliate  of the  Company  within the meaning of Rule 405 under the
Securities  Act),  without  compliance  with  the  registration  and  prospectus
delivery  provisions  of the  Securities  Act,  provided that such New Notes are
acquired in the ordinary course of such holders'  business and such holders have
no arrangements  with any person to participate in the  distribution of such New
Notes.  Eligible  holders wishing to accept the Exchange Offer must represent to
the Company that such conditions have been met. Each broker-dealer that receives
New Notes for its own account  pursuant to the Exchange  Offer must  acknowledge
that it will  deliver a  prospectus  in  connection  with any resale of such New
Notes.

Terms of the Exchange Offer

     Each holder of Old Notes who wishes to exchange  Old Notes for New Notes in
the Exchange Offer will be required to make certain  representations,  including
that (i) it is neither an affiliate of the Company nor a broker-dealer tendering
Old Notes acquired  directly from the Company for its own account,  (ii) any New
Notes to be received by it were acquired in the ordinary  course of its business
and  (iii)  at the  time  of  commencement  of  the  Exchange  Offer,  it has no
arrangement  with any person to  participate  in the  distribution  (within  the
meaning of the Securities Act) of the New Notes. In addition, in connection with
any resales of New Notes, any  broker-dealer (a  "Participating  Broker-Dealer")
who  acquired  Old  Notes  for its own  account  as a  result  of  market-making
activities or other  trading  activities  must deliver a prospectus  meeting the
requirements  of the  Securities  Act in  connection  with any resale of the New
Notes.  The  Commission has taken the position,  in no-action  letters issued to
third parties,  that  Participating  Broker-Dealers may fulfill their prospectus
delivery  requirements  with respect to the New Notes (other than a resale of an
unsold  allotment  from the  original  sales of Old Notes)  with the  prospectus
contained  in  the  Registration   Statement.   Under  the  Registration  Rights
Agreement,  the Company and the Guarantors  are required to allow  Participating
Broker-Dealers  (and  other  persons,  if any,  subject  to  similar  prospectus
delivery  requirements)  to use the  prospectus  contained  in the  Registration
Statement in connection  with the resale of such New Notes,  provided,  however,
they shall not be required to amend or supplement  such  prospectus for a period
exceeding 180 days after the consummation of the Exchange Offer.

     If (a) the Company and the Guarantors fail to file any of the  Registration
Statements  required by the Registration  Rights Agreement on or before the date
specified  for  such  filing,  (b) any of such  Registration  Statements  is not
declared  effective by the Commission on or prior to the date specified for such
effectiveness  (the  "Effectiveness  Target  Date"),  (c)  the  Company  and the
Guarantors  fail to Consummate the Exchange Offer within 30 business days of the
Effectiveness  Target  Date with  respect  to the  Exchange  Offer  Registration
Statement,  or (d)  the  Shelf  Registration  Statement  or the  Exchange  Offer
Registration  Statement  is  declared  effective  but  thereafter  ceases  to be
effective or usable in connection with resales of Transfer Restricted Securities
during the periods  specified in the  Registration  Rights  Agreement (each such
event  referred to in clauses (a) through (d) above a  "Registration  Default"),
then the Company and the Guarantors  will pay Liquidated  Damages to each Holder
of Transfer Restricted Securities, with respect to the 

                                       28


first 90-day period  immediately  following the occurrence of such  Registration
Default in an amount equal to $.05 per week per $1,000 principal amount of Notes
constituting  Transfer Restricted  Securities held by such Holder. The amount of
the Liquidated  Damages will increase by an additional  $.05 per week per $1,000
principal amount  constituting  Transfer  Restricted  Securities with respect to
each subsequent  90-day period until all Registration  Defaults have been cured,
up to a  maximum  amount  of  Liquidated  Damages  of $.50 per  week per  $1,000
principal  amount  of  Notes  constituting   Transfer   Restricted   Securities.
Liquidated  Damages  accrued as of any interest  payment date will be payable on
such date.  Following  the cure of all  Registration  Defaults,  the  accrual of
Liquidated Damages will cease.

     Upon the terms and subject to the conditions  set forth in this  Prospectus
and in the accompanying  Letter of Transmittal,  the Company will accept all Old
Notes validly tendered prior to 5:00 p.m., New York City time, on the Expiration
Date.  The  Company  will  issue  $1,000 in  principal  amount of New Notes (and
integral  multiples in excess thereof) in exchange for an equal principal amount
of outstanding  Old Notes tendered and accepted in the Exchange  Offer.  Holders
may tender some or all of their Old Notes  pursuant to the Exchange Offer in any
denomination of $1,000 or in integral multiples in excess thereof.

     Based on no-action  letters  issued by the staff of the Commission to third
parties, the Company believes that the New Notes issued pursuant to the Exchange
Offer in exchange for Old Notes may be offered for resale,  resold and otherwise
transferred  by  holders  thereof  (other  than  any  such  holder  that  is  an
"affiliate"  of the Company  within the meaning of Rule 405 under the Securities
Act)  without   compliance  with  the  registration   and  prospectus   delivery
requirements of the Securities Act, provided that such New Notes are acquired in
the  ordinary  course  of  such  holders'  business  and  such  holders  have no
arrangement  with any  person to  participate  in the  distribution  of such New
Notes. Any holder of Old Notes who tenders in the Exchange Offer for the purpose
of  participating  in a  distribution  of the  New  Notes  cannot  rely  on such
interpretation  by  the  staff  of the  Commission  and  must  comply  with  the
registration  and  prospectus  delivery  requirements  of the  Securities Act in
connection with any resale  transaction.  Each  broker-dealer  that receives New
Notes for its own account in exchange  for Old Notes,  where such Old Notes were
acquired by such broker-dealer as a result of market-making  activities or other
trading  activities,  must  acknowledge  that it will  deliver a  prospectus  in
connection with any resale of such New Notes.

     The form and terms of the New Notes  will be the same as the form and terms
of the Old Notes except that the New Notes will not bear legends restricting the
transfer thereof. The New Notes will evidence the same debt as the Old Notes.
The New  Notes  will  be  issued  under  and  entitled  to the  benefits  of the
Indenture.

     As of the date of this Prospectus, $130,000,000 million aggregate principal
amount of the Old Notes are  outstanding  and CEDE & Co., the nominee of DTC, is
the only registered  holder thereof.  In connection with the issuance of the Old
Notes,  the Company arranged for the Old Notes to be eligible for trading in the
PORTAL Market,  the National  Association of Securities  Dealers'  screen based,
automated market trading of securities  eligible for resale under Rule 144A, and
to be issued and  transferable in book-entry form through the facilities of DTC.
The New Notes will also be issuable and  transferable in book-entry form through
DTC.

     This Prospectus,  together with the accompanying Letter of Transmittal,  is
being sent to all registered holders as of __________, 1998 (the "Record Date").

     The Company  shall be deemed to have  accepted  validly  tendered Old Notes
when,  as and if the  Company  has given oral or written  notice  thereof to the
Exchange Agent.  See "Exchange  Agent." The Exchange Agent will act as agent for
the  tendering  holders of Old Notes for the purpose of receiving New Notes from
the Company and delivering New Notes to such holders.

     If any  tendered  Old Notes are not  accepted  for  exchange  because of an
invalid  tender or the  occurrence  of certain  other  events set forth  herein,
certificates  for any  such  unaccepted  Old  Notes  will be  returned,  without
expense,  to the tendering  holder thereof as promptly as practicable  after the
Expiration Date.

                                       29

     Holders of Old Notes who tender in the Exchange  Offer will not be required
to pay brokerage  commissions  or fees or,  subject to the  instructions  in the
Letter of Transmittal,  transfer taxes with respect to the exchange of Old Notes
pursuant to the Exchange  Offer.  The Company will pay all charges and expenses,
other than certain  applicable taxes, in connection with the Exchange Offer. See
"Fees and Expenses."

     Holders of Old Notes do not have any appraisal or dissenters'  rights under
the Delaware  General  Corporation  Law or the Indenture in connection  with the
Exchange Offer.  The Company intends to conduct the Exchange Offer in accordance
with the  provisions of the  Registration  Rights  Agreement and the  applicable
requirements of the Exchange Act and the rules and regulations of the Commission
thereunder.  Old Notes that are not tendered for exchange in the Exchange  Offer
will  remain  outstanding  and  continue  to  accrue  interest,  but will not be
entitled to any rights or benefits under the Registration Rights Agreement.

Expiration Date; Extensions; Amendments

     The term  "Expiration  Date"  shall mean 5:00 p.m.  New York City time,  on
___________,  1998,  unless the  Company,  in its sole  discretion,  extends the
Exchange Offer, in which case the term  "Expiration  Date" shall mean the latest
date to which the Exchange Offer is extended.

     In order to extend  the  Expiration  Date,  the  Company  will  notify  the
Exchange  Agent of any extension by oral or written  notice and will mail to the
record holders of Old Notes an  announcement  thereof,  each prior to 9:00 a.m.,
New York City time,  on the next  business  day after the  previously  scheduled
Expiration  Date. Such  announcement may state that the Company is extending the
Exchange Offer for a specified period of time.

     The Company reserves the right (i) to delay acceptance of any Old Notes, to
extend the Exchange  Offer or to terminate  the Exchange  Offer and to refuse to
accept Old Notes not  previously  accepted,  if any of the  conditions set forth
herein under "Termination" shall have occurred and shall not have been waived by
the  Company  (if  permitted  to be waived by the  Company),  by giving  oral or
written notice of such delay,  extension or  termination to the Exchange  Agent,
and (ii) to amend the terms of the Exchange Offer in any manner ,deemed by it to
be advantageous  to the holders of the Old Notes.  Any such delay in acceptance,
extension,  termination or amendment will be followed as promptly as practicable
by oral or written notice thereof.  If the Exchange Offer is amended in a manner
determined  by the Company to  constitute  a material  change,  the Company will
promptly disclose such amendment in a manner reasonably calculated to inform the
holders of the Old Notes of such amendment.

     Without  limiting the manner in which the Company may choose to make public
announcements of any delay in acceptance, extension, termination or amendment of
the Exchange Offer, the Company shall have no obligation to publish,  advertise,
or otherwise  communicate any such public  announcement,  other than by making a
timely release to the Dow Jones News Service.

Interest on the New Notes

     The New Notes will bear  interest  from the last  Interest  Payment Date on
which  interest was paid on the Old Notes,  or if interest has not yet been paid
on the Old Notes,  from  November 26, 1997.  Such interest will be paid with the
first interest payment on the New Notes.  Interest on the Old Notes accepted for
exchange will cease to accrue upon issuance of the New Notes.

      The New Notes will bear interest at a rate of 97/8% per annum. Interest on
the New Notes will be payable semi-annually, in arrears on each Interest Payment
Date following the consummation of the Exchange Offer. Untendered Old Notes that
are not  exchanged  for New  Notes  pursuant  to the  Exchange  Offer  will bear
interest at a rate of 97/8% per annum after the Expiration Date.

                                       30





Procedures for Tendering

     To tender in the Exchange Offer, a holder must complete,  sign and date the
Letter of  Transmittal,  or a facsimile  thereof,  have the  signatures  thereon
guaranteed  if  required  by the Letter of  Transmittal,  and mail or  otherwise
deliver such Letter of  Transmittal  or such  facsimile,  together  with the Old
Notes (unless the book-entry transfer  procedures  described below are used) and
any other  required  documents,  to the Exchange Agent for receipt prior to 5:00
p.m., New York City time, on the Expiration Date.

     Any  financial  institution  that  is a  participant  in  DTC's  Book-Entry
Transfer  Facility  system  may make  book  entry  delivery  of the Old Notes by
causing DTC to transfer  such Old Notes into the  Exchange  Agent's  account and
deliver an Agent's Message (as defined below) on or prior to the Expiration Date
in accordance with DTC's  procedure for such transfer and delivery.  If delivery
of Old Notes may be  effected  through  book-entry  transfer  into the  Exchange
Agent's  account at DTC and an Agent's  Message is not delivered,  the Letter of
Transmittal (or facsimile thereof),  with any required signature  guarantees and
any other required documents,  must, in any case, be transmitted to and received
or confirmed by the Exchange Agent at its addresses set forth in this Prospectus
prior to 5:00 p.m.,  New York City time,  on the  Expiration  Date.  DELIVERY OF
DOCUMENTS TO DTC IN ACCORDANCE WITH ITS PROCEDURES DOES NOT CONSTITUTE  DELIVERY
TO THE EXCHANGE AGENT.

     The term  "Agent's  Message"  means a  message,  transmitted  by DTC to and
received by the Exchange  Agent and forming a part of a Book-Entry  Confirmation
(as defined below), which states that DTC has received an express acknowledgment
from the tendering participant, which acknowledgment states that the participant
has  received  and  agrees to be bound by,  and  makes the  representations  and
warranties  contained  in, the Letter of  Transmittal  and that the  Company may
enforce the Letter of Transmittal against such participant. Holders of Old Notes
whose certificates are not immediately  available,  or who are unable to deliver
their  certificates or confirmation of the book-entry  tender of their Old Notes
into the Exchange Agent's account at DTC (the "Book-Entry Confirmation") and all
other  documents  required by the Letter of Transmittal to the Exchange Agent on
or prior to the Expiration  Date,  must tender their Old Notes  according to the
guaranteed delivery procedures set forth below.

     The tender (as set forth above) by a holder of Old Notes will constitute an
agreement  between such holder and the Company in accordance  with the terms and
subject to the conditions set forth herein and in the Letter of Transmittal.

     Delivery of all documents must be made to the Exchange Agent at its address
set forth  herein.  Holders  may also  request  that their  respective  brokers,
dealers,  commercial  banks,  trust companies or nominees effect such tender for
such holders.

     The method of delivery of Old Notes and the Letter of  Transmittal  and all
other  required  documents to the Exchange  Agent is at the election and risk of
the holders.  Instead of delivery by mail, it is recommended that holders use an
overnight or hand  delivery  service.  In all cases,  sufficient  time should be
allowed to assure timely delivery.  No Letter of Transmittal or Old Notes should
be sent to the Company.

     Only a holder of Old Notes may tender such Old Notes in the Exchange Offer.
The term "holder"  with respect to the Exchange  Offer means any person in whose
name Old Notes are  registered  on the books of the Company or any other  person
who has obtained a properly  completed bond power from the registered  holder or
any person whose Old Notes are held of record by DTC who desires to deliver such
Old Notes by book-entry Transfer at DTC.

     Any  beneficial  holder whose Old Notes are  registered  in the name of his
broker,  dealer,  commercial bank, trust company or other nominee and who wishes
to tender  should  contact such  registered  holder  promptly and instruct  such
registered  holder to tender on his behalf.  If such beneficial holder wishes to
tender on his own behalf,  such beneficial  holder must, prior to completing and
executing the Letter of Transmittal  and  delivering his Old Notes,  either make
appropriate arrangements to register ownership of the Old Notes in such holder's
name or obtain a properly  completed bond power from the registered  holder. The
transfer of record ownership may take considerable time.

                                       31





     Signatures on a Letter of  Transmittal  or a notice of  withdrawal,  as the
case may be,  must be  guaranteed  by a  member  firm of a  registered  national
securities exchange or of the National Association of Securities Dealers,  Inc.,
a commercial  bank or trust  company  having an office or  correspondent  in the
United States or an "eligible guarantor  institution" within the meaning of Rule
17Ad-15 under the Exchange Act (an "Eligible Institution") that is a participant
in a  recognized  medallion  signature  guarantee  program  unless the Old Notes
tendered  pursuant  thereto are tendered (i) by a registered  holder who has not
completed the box entitled "Special Issuance  Instructions" or "Special Delivery
Instructions"  on the  Letter  of  Transmittal  or (ii)  for the  account  of an
Eligible Institution.

     If the  Letter  of  Transmittal  is  signed  by a  person  other  than  the
registered  holder  of any Old Notes  listed  therein,  such Old  Notes  must be
endorsed or accompanied by appropriate  bond powers which  authorize such person
to  tender  the Old Notes on behalf of the  registered  holder,  in either  case
signed as the name of the registered holder or holders appears on the Old Notes.

      If the Letter of Transmittal or any Old Notes or bond powers are signed by
trustees, executors, administrators,  guardians, attorneys-in-fact,  officers of
corporations or others acting in a fiduciary or  representative  capacity,  such
persons  should so indicate  when  signing,  and unless  waived by the  Company,
submit  evidence  satisfactory  to the Company of their authority to so act with
the Letter of Transmittal.

     All  questions as to the validity,  form,  eligibility  (including  time of
receipt), acceptance and withdrawal of the tendered Old Notes will be determined
by the Company in its sole  discretion,  which  determination  will be final and
binding. The Company reserves the absolute right to reject any and all Old Notes
not properly tendered or any Old Notes the Company's  acceptance of which would,
in the  opinion of counsel  for the  Company,  be  unlawful.  The  Company  also
reserves the absolute right to waive any  irregularities or conditions of tender
as to  particular  Old  Notes.  The  Company's  interpretation  of the terms and
conditions of the Exchange Offer  (including the  instructions  in the Letter of
Transmittal)  will be final and  binding  on all  parties.  Unless  waived,  any
defects or  irregularities in connection with tenders of Old Notes must be cured
within such time as the  Company  shall  determine.  Neither  the  Company,  the
Exchange Agent nor any other person shall be under any duty to give notification
of defects or irregularities  with respect to tenders of Old Notes nor shall any
of them incur any  liability for failure to give such  notification.  Tenders of
Old Notes will not be deemed to have been made until  such  irregularities  have
been cured or waived.  Any Old Notes received by the Exchange Agent that are not
properly  tendered and as to which the defects or  irregularities  have not been
cured or waived  will be  returned  without  cost by the  Exchange  Agent to the
tendering  holder of such Old Notes unless  otherwise  provided in the Letter of
Transmittal as soon as practicable following the Expiration Date.

     In addition,  the Company  reserves the right in its sole discretion to (a)
purchase or make offers for any Old Notes that remain outstanding  subsequent to
the  Expiration  Date,  or, as set forth under  "Termination,"  to terminate the
Exchange Offer and (b) to the extent  permitted by applicable law,  purchase Old
Notes in the open market, in privately negotiated transactions or otherwise. The
terms of any such  purchases or offers may differ from the terms of the Exchange
Offer.

Guaranteed Delivery Procedures

     Holders who wish to tender  their Old Notes and (i) whose Old Notes are not
immediately available, or (ii) who cannot deliver their Old Notes, the Letter of
Transmittal or any other  required  documents to the Exchange Agent prior to the
Expiration  Date, or if such holder cannot complete the procedure for book-entry
transfer on a timely basis, may effect a tender if:

     (a) the tender is made through an Eligible Institution;

     (b) prior to the  Expiration  Date,  the Exchange  Agent receives from such
Eligible Institution a properly completed and duly executed Notice of Guaranteed
Delivery (by facsimile  transmission,  mail or hand delivery)  setting forth the
name and  address  of the  holder of the Old Notes,  the  certificate  number or
numbers  of such Old Notes  and the  principal  amount  of Old  Notes  tendered,
stating that the tender is being made thereby,  and  guaranteeing  that,  within
three  business 

                                       32



days  after the  Expiration  Date,  the  Letter  of  Transmittal  (or  facsimile
thereof),  together with the  certificate(s)  representing the Old Notes (unless
the book-entry transfer procedures are to be used) to be tendered in proper form
for transfer and any other documents required by the Letter of Transmittal, will
be deposited by the Eligible Institution with the Exchange Agent; and

     (c)  such  properly  completed  and  executed  Letter  of  Transmittal  (or
facsimile thereof),  together with the certificate(s)  representing all tendered
Old Notes in proper form for transfer (or confirmation of a book-entry  transfer
into the Exchange Agent's account at DTC of Old Notes delivered  electronically)
and all other  documents  required by the Letter of Transmittal  are received by
the Exchange Agent within three business days after the Expiration Date.

     Upon request to the Exchange Agent, a Notice of Guaranteed Delivery will be
sent to holders who wish to tender their Old Notes  according to the  guaranteed
delivery procedures set forth above.

Withdrawal of Tenders

     Except as otherwise provided herein,  tenders of Old Notes may be withdrawn
at any time prior to 5:00 p.m., New York City time, on the Expiration Date.

      To  withdraw  a tender of Old Notes in the  Exchange  Offer,  a written or
facsimile  transmission  notice of  withdrawal  must be received by the Exchange
Agent at its address set forth herein prior to 5:00 p.m., New York City time, on
the Expiration  Date. Any such notice of withdrawal must (i) specify the name of
the person  having  deposited the Old Notes to be withdrawn  (the  "Depositor"),
(ii) identify the Old Notes to be withdrawn (including the certificate number or
numbers  and  principal  amount  of such  Old  Notes),  (iii) be  signed  by the
Depositor  in the  same  manner  as the  original  signature  on the  Letter  of
Transmittal  by which  such Old Notes  were  tendered  (including  any  required
signature  guarantees) or be accompanied by documents of transfer  sufficient to
permit the Trustee  with  respect to the Old Notes to register  the  transfer of
such Old Notes into the name of the  Depositor  withdrawing  the tender and (iv)
specify the name in which any such Old Notes are to be registered,  if different
from  that  of the  Depositor.  All  questions  as to  the  validity,  form  and
eligibility  (including  time of receipt)  of such  withdrawal  notices  will be
determined by the Company, whose determination shall be final and binding on all
parties.  Any Old Notes so  withdrawn  will be deemed  not to have been  validly
tendered  for purposes of the  Exchange  Offer,  and no New Notes will be issued
with respect  thereto unless the Old Notes so withdrawn are validly  retendered.
Any Old Notes that have been  tendered  but which are not  accepted for exchange
will be returned to the holder  thereof  without  cost to such holder as soon as
practicable after withdrawal, rejection of tender or termination of the Exchange
Offer.  Properly  withdrawn  Old Notes may be retendered by following one of the
procedures described above under "Procedures for Tendering" at any time prior to
the Expiration Date.

Termination

     Notwithstanding  any other term of the Exchange Offer, the Company will not
be required to accept for exchange,  or exchange New Notes for any Old Notes not
theretofore accepted for exchange, and may terminate or amend the Exchange Offer
as provided herein before the acceptance of such Old Notes if: (i) any action or
proceeding  is  instituted  or  threatened  in any  court  or by or  before  any
governmental  agency with respect to the Exchange Offer, which, in the Company's
judgment,  might  materially  impair the  Company's  ability to proceed with the
exchange Offer or (ii) any law, statute, rule or regulation is proposed, adopted
or enacted,  or any existing law, statute,  rule or regulation is interpreted by
the staff of the Commission in a manner, which, in the Company's judgment, might
materially impair the Company's ability to proceed with the Exchange Offer.

     If the Company  determines that it may terminate the Exchange Offer, as set
forth  above,  the Company may (i) refuse to accept any Old Notes and return any
Old Notes  that have been  tendered  to the  holders  thereof,  (ii)  extend the
Exchange  Offer and retain all Old Notes tendered prior to the expiration of the
Exchange  Offer,  subject to the rights of such holders of tendered Old Notes to
withdraw their tendered Old Notes,  or (iii) waive such  termination  event with
respect to the Exchange  Offer and accept all  properly  tendered Old Notes that
have not been  withdrawn.  If such waiver  constitutes a material  change in the
Exchange  Offer,  the Company will disclose such change by means of a supplement

                                       33





to this  Prospectus  that will be distributed to each  registered  holder of Old
Notes,  and the Company will extend the  Exchange  Offer for a period of five to
ten business days,  depending upon the significance of the waiver and the manner
of disclosure to the registered  holders of the Old Notes, if the Exchange Offer
would otherwise expire during such period.

Exchange Agent

     The  Marine  Midland  Bank has been  appointed  as  Exchange  Agent for the
Exchange  Offer.   Questions  and  requests  for  assistance  and  requests  for
additional  copies of this Prospectus or of the Letter of Transmittal  should be
directed to the Exchange Agent addressed as follows:


      By Mail, By Overnight Courier                       By Facsimile:
               or By Hand:                      (For Eligible Institutions Only)
           Marine Midland Bank                           (212) 658-2292
          140 Broadway, Level A
      New York, New York 10005-1180                   Confirm by Telephone:
 Attention:  Corporate Trust Operations                  (212) 658-5931


Fees and Expenses

         The expenses of soliciting  tenders pursuant to the Exchange Offer will
be borne by the Company. The principal  solicitation for tenders pursuant to the
Exchange Offer is being made by mail.  Additional  solicitations  may be made by
officers and regular  employees of the Company and its affiliates in person,  by
telegraph or by telephone.

         The Company  will not make any  payments  to brokers,  dealers or other
persons soliciting acceptances of the Exchange Offer. The Company, however, will
pay the Exchange  Agent  reasonable and customary fees for its services and will
reimburse  the  Exchange  Agent for its  reasonable  out-of-pocket  expenses  in
connection  therewith.  The  Company  may also pay  brokerage  houses  and other
custodians,  nominees and  fiduciaries  the  reasonable  out-of-pocket  expenses
incurred by them in forwarding copies of this Prospectus, Letters of Transmittal
and related  documents to the beneficial owners of the Old Notes and in handling
or forwarding tenders for exchange.

         The  expenses to be incurred in  connection  with the  Exchange  Offer,
including fees and expenses of the Exchange Agent and Trustee and accounting and
legal fees, will be paid by the Company.

         The Company  will pay all transfer  taxes,  if any,  applicable  to the
exchange of Old Notes pursuant to the Exchange Offer. If, however,  certificates
representing New Notes or Old Notes not tendered or accepted for exchange are to
be delivered  to, or are to be  registered  or issued in the name of, any person
other than the registered  holder of the Old Notes tendered,  or if tendered Old
Notes are registered in the name of any person other than the person signing the
Letter of Transmittal, or if a transfer tax is imposed for any reason other than
the exchange of Old Notes pursuant to the Exchange Offer, then the amount of any
such  transfer  taxes  (whether  imposed on the  registered  holder or any other
persons) will be payable by the tendering  holder.  If satisfactory  evidence of
payment of such taxes or exemption therefrom is not submitted with the Letter of
Transmittal,  the amount of such transfer taxes will be billed  directly to such
tendering holder.

Accounting Treatment

         The New Notes will be  recorded at the same  carrying  value as the Old
Notes, which is face value, as reflected in the Company's  accounting records on
the date of the exchange.  Accordingly,  no gain or loss for accounting purposes
will be recognized by the Company upon the  consummation  of the Exchange Offer.
The  expenses of the  Exchange  Offer will be  amortized by the Company over the
term of the New Notes under generally accepted accounting principles.


                                       34



                          CAPITALIZATION OF THE COMPANY

         The  following   table  sets  forth,  as  of  February  28,  1998,  the
consolidated  capitalization  of the  Company.  This  table  should  be  read in
conjunction  with  "Description  of  the  Notes,"  "Description  of  New  Credit
Facility,"  "Description  of  Holdings  Preferred  Stock"  and the  Consolidated
Financial   Statements  and  the  notes  thereto  appearing  elsewhere  in  this
Prospectus.

                                                                  (dollars in
                                                                  thousands)
                                                                  -----------
New Credit Facility
  Working Capital Facility(1).....................................$   15,480
  Term Loan Facility..............................................    98,875
  Acquisition Loan................................................    20,000
Senior Subordinated Notes.........................................   130,000
Note Payable......................................................     2,000
                                                                  ----------
  Total Long-Term Debt............................................   266,355
Stockholders' equity (deficit)(2).................................   (26,490)
                                                                  ----------
  Total Capitalization............................................$  239,865
                                                                  ==========
- ----------

(1)      The Working  Capital  Facility  provides  for  borrowing of up to $75.0
         million.  Giving effect to the  Recapitalization,  average  outstanding
         borrowings  under the Working  Capital  Facility  would have been $13.5
         million during the twelve months ended  February 28, 1998.  This amount
         excludes  letters of credit  issued to replace  outstanding  letters of
         credit  established to facilitate  merchandise  purchase,  which had an
         aggregate outstanding balance of $2.3 million as of February 28, 1998.

(2)      The   following   are  the   components   to  reconcile  the  Company's
         Stockholders'  Equity (Deficit) to historical  Holdings'  Stockholders'
         Equity (Deficit):


                                                               February 28, 1998
                                                 ----------------------------------------------

                                                     DESA           DESA         DESA Holdings
                                                 International    Holdings       Consolidated
                                                 -------------  ------------    ---------------
                                                              (dollars in thousands)
                                                                           
Common Stock.....................................  $     10             138     $        138                               
Capital in Excess of Par.........................    31,890          85,926           85,926
Carryover Predecessor Adjustment.................   (32,030)           (279)         (32,309)
Retained Earnings (Deficit)......................   (25,796)       (189,802)(3)     (215,598)
Cumulative Transaction Adjustment................      (564)             --             (564)
                                                   --------      ----------      -----------
Stockholders' Equity (Deficit)...................  $(26,490)       (104,017)      $ (162,407)                                  
                                                   ========      ==========      ===========



(3)      Includes   cumulative   amortization   of  goodwill  of  $138,000   and
         organization  costs of $891,000  plus  dividends  of  $115,663,000  and
         recapitalization consideration of $73,110,000.

                                       35






           PRO FORMA CONDENSED CONSOLIDATED FINANCIAL DATA OF HOLDINGS

   
         The following Unaudited Pro Forma Condensed Consolidated Financial Data
are  based  on the  historical  audited  consolidated  financial  statements  of
Holdings included  elsewhere in this Prospectus,  adjusted to give effect to the
pro forma  adjustments  described in the notes thereto.  The Unaudited Pro Forma
Condensed  Consolidated  Statement of Income Data of Holdings for the year ended
February 28, 1998 gives effect to the  Recapitalization,  the acquisition of the
Heath/Zenith  business  and the  acquisition  of FMI as if they had  occurred on
March 2, 1997. The Unaudited Pro Forma Condensed  Consolidated  Balance Sheet of
Holdings at February  28, 1998 gives effect to the  acquisition  of FMI as if it
had  occurred  on  February  28,  1998.   The  Unaudited  Pro  Forma   Condensed
Consolidated  Statements  of Income  Data  exclude  an  extraordinary  charge of
$2,308,000,  net of an income tax  benefit of  $1,495,000,  attributable  to the
write-off  of  unamortized   deferred   financing  costs  related  to  the  1996
Recapitalization.  The historical information utilized for Heath/Zenith is based
upon its financial  statements for the twelve months ended December 31, 1997. As
such  information  covers a full  fiscal  year,  the  Unconsolidated  Pro  Forma
Condensed  Consolidated  Statement of Income Data has been adjusted to eliminate
the results of  operations  of  Heath/Zenith  during  February  1998,  which are
included in Holdings'  historical results.  The historical  information utilized
for FMI is based upon its  financial  statements  for the year  ended  March 31,
1998, which are not included elsewhere herein.

         The pro forma  adjustments  are based upon  available  data and certain
assumptions  that  Holdings  believes are  reasonable.  The  Unaudited Pro Forma
Condensed   Consolidated  Financial  Data  are  not  necessarily  indicative  of
Holdings'  financial  position or results of operations that might have occurred
had the  Recapitalization , the Heath/Zenith  acquisition or the FMI acquisition
been completed as of the dates  indicated  above and do not purport to represent
what Holdings' consolidated financial position or results of operations might be
for any future period or date.  The Unaudited Pro Forma  Condensed  Consolidated
Financial Data should be read in  conjunction  with the  Consolidated  Financial
Statements of Holdings and the information contained in "Management's Discussion
and  Analysis  of  Financial  Condition  and  Results  of  Operations"  included
elsewhere in this Prospectus.
    

      The Recapitalization was accounted for as a recapitalization.








                                       36







                                        UNAUDITED PRO FORMA CONDENSED CONSOLIDATED
                                                 STATEMENT OF INCOME DATA

                                               Year Ended February 28, 1998
                                                      (in thousands)

                                                                         Pro Forma
                                                          Pro Forma     Adjustments    Subtotal                             Total
                                        Heath/  Heath/    Adjustments      for         Pro Forma              Pro Forma    Pro Forma
                                DESA    Zentith Zenith       for          Heath/      Consolidated          Adjustments Consolidated
                               Histor   Histor  February   Recapital      Zenith          Fiscal      FMI      for FMI       Fiscal
                               -ical    -ical     1998      ization      Acquisition       1998    Historical Acquisition     1998
                              --------  -------   -----     --------        ------       --------   --------    -------     --------
                                                                                                      
Net sales...................  $224,169  $58,316   $4,818    $     --        $   --       $277,667   $ 28,999    $    --     $306,666
Cost of sales...............   145,486   45,200    3,110          --            --        187,576     21,783         --      209,359
                              --------  -------   -----     --------        ------       --------   --------    -------     --------

   
Gross profit................    78,683   13,116    1,708          --            --         90,091      7,216         --       97,307
Selling, general, and
 administrative.............    50,191    8,467    1,138        (700)(1)       694 (7)     56,368      5,179(12)   (542)(13)  63,352
                                                                 (35)(3)      (346)(8)                             (284)(14)
                                                                  30 (4)      (767)(9)                            1,083 (16)
    
                                                                               (28)(10)                              84 (17)
                                                                                                                    464 (18) 
                              --------  -------   -----     --------        ------       --------   --------    -------     --------

   
Operating income............    28,492    4,649     570          705           447         33,723      2,037       (805)      34,955
Interest expense............    17,327      794      --        5,348 (2)     1,490(6)      24,959         37      1,323 (15)  26,319
    
                              --------  -------   -----     --------        ------       --------   --------    -------     --------

   
Income before provision
 for income taxes...........    11,165    3,855     570       (4,643)       (1,043)         8,764      2,000     (2,128)       8,636
                                                                                            4,126        679       (830)(19)   3,975
Provision for income taxes..     5,545    1,000     201       (1,811)(5)      (407)(11)
    
                              --------  -------   -----     --------        ------       --------   --------    -------     --------

   
Income before extraordinary
 item.......................  $  5,620  $ 2,855   $ 369     $ (2,832)       $ (636)      $  4,638   $  1,321    $(1,298)    $  4,661
    
                              ========  =======   =====     ========        ======       ========   ========    =======     ========



See Notes to Unaudited Pro Forma Condensed Consolidated Statement of Income Data

                                       37






                     NOTES TO UNAUDITED PRO FORMA CONDENSED
                      CONSOLIDATED STATEMENT OF INCOME DATA
                                 (In thousands)

                                                                    Fiscal Year
                                                                  Ended February
                                                                     28, 1998
                                                                  --------------
Pro Forma Adjustments:
Recapitalization
(1) To eliminate historical payments made under existing management            
    bonus plan and to reflect payments under the management bonus plan
    adopted in connection with the Recapitalization, as follows:            500
    Management incentive compensation plan adopted by the Company
    Less: Existing management incentive compensation plan                (1,200)
                                                                       ---------
    Pro forma adjustment                                                   (700)

(2) The pro forma adjustment to interest expense for the
    Recapitalization reflects the following:
    Interest expense related to new debt:
           Working Capital Facility                                         526
           New Term Loans                                                 6,226
           New Senior Subordinated Notes                                  9,627
           Commitment Fee: Line of Credit                                   180
           Other interest and bank charges                                  110
                                                                       ---------
                Subtotal                                                 16,669
    Less: Interest expense relating to existing credit facility         (11,321)
                                                                       ---------
    Pro forma adjustment                                                  5,348

(3) To eliminate historical management fees and related expenses and
    to reflect management fees to be paid subsequent to the
    Recapitalization, as follows:                                    
    Management fee subsequent to the Recapitalization                       180
    Less: Historical management fee                                        (215)
                                                                       ---------
    Pro forma adjustment                                                    (35)

(4) To eliminate amortization of historical deferred financing costs and to
    reflect amortization of deferred financing costs incurred in 
    connection with the Recapitalization:
    Amortization of deferred financing costs incurred in connection
    with the Recapitalization                                               762
    Less: Amortization of historical deferred financing costs              (732)
                                                                       ---------
    Pro forma adjustment                                                     30

   
(5) To record the income tax benefit related to pro forma adjustments
    computed using a statutory tax rate of 39% for the Recapitalization. (1,811)
    


                                       38






                                                                    Fiscal Year
                                                                  Ended February
                                                                     28, 1998
                                                                  --------------
   
       Total pro forma adjustments for Recapitalization                $  2,832
    
                                                                       =========

Heath/Zenith Acquisition
   
(6) The pro forma adjustment to interest expense reflects the following:
    
    Interest related to new debt
         Working capital advance                                       $    676
         Acquisition advance                                              1,696
         Note payable                                                       150
                                                                       ---------
              Subtotal                                                    2,522
         Less: Interest expense related to Heath/Zenith debt               (794)
                                                                       ---------
         Pro forma adjustment                                             1,728
         Less: Interest included in fiscal 1998 balance                    (238)
                                                                       ---------
         Pro forma adjustment                                             1,490

   
(7) (To eliminate amortization of historical goodwill and to reflect
    amortization over 40 years of goodwill incurred in connection
    with the Heath/Zenith acquisition:
    
    Amortization of goodwill incurred in connection with the
    acquisition                                                             594
    Less: amortization of historical negative goodwill                      149
                                                                       ---------
                                                                            743
    Less: amortization of goodwill incurred in connection with
    acquisition included in fiscal 1998 balance                             (49)
                                                                       ---------
    Pro forma adjustment                                                    694

   
(8) To eliminate historical management fees and related expenses and
    to reflect management fees to be paid subsequent to the
    Heath/Zenith acquisition, as follows:
    
    Management fee subsequent to acquisition                                 --
    Less: Historical management fee                                        (346)
                                                                       ---------
    Pro forma adjustment                                                   (346)

(9) To reflect savings from reduction of salaries and fringe benefits of
    Heath/Zenith employees who did not become employees of DESA            (767)

   
(10) To eliminate depreciation recorded in SG&A expenses related to
     real estate not acquired in the Heath/Zenith acquisition               (28)
    



                                       39






                                                                    Fiscal Year
                                                                  Ended February
                                                                     28, 1998
                                                                  --------------
   
(11) Tax effect of pro forma adjustments for Heath/Zenith using a
     statutory tax rate of 39%                                             (407)
    
                                                                       ---------
     Total pro forma adjustments for Heath/Zenith acquisition          $    636
                                                                       =========

FMI Acquisition
   
(12) Includes unusual litigation expenses of $450 associated with a 
     patent litigation in which a summary judgment in FMI's favor
     was obtained.

(13) To reflect savings associated with the change to the profit sharing
     plan                                                               $  (542)
    

(14) To eliminate historical FMI expenses that will not be incurred in
     the future
     Former officers' life insurance premium                                (14)
     Expense of being a separate public company                             (50)
     To reflect savings from reduction of salaries and fringe benefits
           of FMI officers who will not become employees of DESA           (220)
                                                                       ---------
     Pro forma adjustment                                                  (284)

(15) Adjustment to interest expense for the acquisition of FMI
     Acquisition B Facility                                               1,696
     Less: Interest expense on the portion of the Working Capital
           Facility to be repaid from proceeds of Acquisition B
           Facility                                                        (336)
     Less: Interest expense related to FMI debt                             (37)
                                                                       ---------
     Pro forma adjustment                                                 1,323

(16) Amortization of non-compete agreements                               1,083

(17) Amortization of Acquisition  B Facility loan acquisition fees           84

(18) Amortization of goodwill over forty years                              464

(19) Tax effect of pro forma adjustments for FMI using a statutory tax        
     rate of 39%                                                           (830)
                                                                       ---------
     Total pro forma adjustments for FMI acquisition                   $  1,298
                                                                       =========


                                       40








                                           UNAUDITED PRO FORMA CONDENSED
                                            CONSOLIDATED BALANCE SHEET
                                                  (in thousands)
                                             As of February 28, 1998
                                          -----------------------------------------------------
                                              DESA         FMI       Pro Forma     Pro Forma
                                         Historical(a) Historical(b) Adjustments    Holdings
                                          ------------  ----------  ------------  ------------
Assets
Current assets:

   
                                                                              
  Cash and cash equivalents...............  $     794    $  1,232    $     --       $   2,026
  Accounts receivable (net)...............     20,838       1,802        (100)(1)      22,540
  Inventories.............................     40,356       1,571        (100)(1)      41,827
  Other current assets....................      5,170         485          --           5,655
                                            ---------    --------    --------       ---------
Total current assets......................     67,158       5,090        (200)         72,048

Fixed assets (net)........................     13,559       1,339          --          14,898
Goodwill..................................     63,430          --      18,579(3)       82,009
Other assets..............................     11,489         218         200(1)       15,599
                                                                          442(2)
                                                                        3,250(3)
                                            ---------    --------    --------       ---------

Total assets..............................  $ 155,636    $  6,647    $ 22,271       $ 184,554
                                            =========    ========    ========       =========

Liabilities and stockholders' equity (deficit) 
Current liabilities:
  Accounts payable........................  $  15,035   $  1,163     $     --       $  16,198
  Accrued liabilities.....................     19,729      1,719          300 (1)      21,748
  Income taxes payable....................         49         --           --              49
  Current portion of long-term debt.......      5,250         --           --           5,250
                                            ---------   --------     --------       ---------
Total current liabilities.................     40,063      2,882          300          43,245

Long-term debt............................    261,105         --       20,000 (2)              
                                                                       (4,207)(2)     276,898
                                                                           --
Deferred tax liabilities..................      1,781        181           --           1,962
Other liabilities.........................        433         --           --             433
                                            ---------   --------     --------       ---------
Total liabilities.........................    303,382      3,063       16,093         322,538
Preferred stock...........................     14,661                                  14,661
Stockholders' equity (deficit)............   (162,407)     3,584         (300)(1)    (152,645)
                                                                        9,762 (2)
                                                                       (3,284)(4)
                                            ---------   --------     --------       ---------
Total liabilities and stockholders' equity                                                    
  (deficit)...............................  $ 155,636   $  6,647     $ 22,271       $ 184,554
                                            =========   ========     ========       =========

(a)  Represents DESA Holdings at February 28, 1998

(b) Represents FMI at March 31, 1998
    


      See Notes to Unaudited Pro Forma Condensed Consolidated Balance Sheet

                                       41


   


                     NOTES TO UNAUDITED PRO FORMA CONDENSED
                           CONSOLIDATED BALANCE SHEET


Pro Forma Adjustments:
                                                                                        
(1)      To record reserves to reflect fair values of assets acquired and liabilities assumed
                  Accounts receivable                                                      $    (100)
                  Inventory                                                                      (10)
                  Accrued liabilities                                                            (30)
                    Statutory tax effect at 39%                                                  200

(2)      To reflect the sources  and uses of cash and cash  equivalents  used to
         finance the FMI acquisition, as follows:
                  Sources:
                           New Credit Facility - Portion of Acquisition B Facility 
                                    allocated to FMI acquisition                           $  20,000
                           Sale of additional equity securities to the Equity Investors
                                    and Stockholders.  Holdings has been advised that 
                                    Childs and USB Capital intend to purchase their pro 
                                    rata portions of the securities to be offered and 
                                    Childs stands ready to purchase any of the securities
                                    for which other stockholders decline to subscribe.         9,762
                                                                                           ---------
                                                                                           $  29,762
                                                                                           =========
                  Uses:
                           Purchase of FMI                                                 $  25,113
                           Partial repayment of Working Capital Facility                       4,207
                           Financing costs                                                       442
                                                                                            --------
                                                                                           $  29,762
                                                                                           =========

(3)      To record adjustments to historical FMI amounts
                  Goodwill                                                                 $  18,579
                  Non-compete agreements                                                       3,250

(4)      To eliminate historical FMI stockholders' equity                                  $  (3,284)

(5)      The following is a  reconciliation  of the historical  balance sheet of
         FMI at March 31,  1998 to the  carrying  value of assets  acquired  and
         liabilities assumed at fair value

                                              FMI       Purchase
                                           Historical    Price       FMI at
                                                      Adjustments  Fair Value
                                          ------------------------------------
                  Current   assets        $   5,090   $    (200)  $   4,890
                  Fixed assets                1,339                   1,339
                  Goodwill                               18,579      18,579
                  Other assets                  218       3,450       3,668
                  Current liabilities        (2,882)       (300)     (3,182)
                  Deferred tax                 (181)                   (181)
                                                                  ---------
                           Purchase Price                         $  25,113
                                                                  =========
         This allocation is preliminary and will be adjusted as necessary based
         upon further analysis of the acquistion of FMI.

    
                                       42

                             SELECTED FINANCIAL DATA

     Set forth below are selected  historical  consolidated  financial  data and
other historical consolidated operating data of Holdings. The summary historical
consolidated  Statements of Operating Data and Balance Sheet Data below for each
of the years in the three year period ended February 28, 1998 and as of March 1,
1997 and  February  28, 1998 have been  derived  from the  audited  consolidated
financial  statements of Holdings  which have been audited by Ernst & Young LLP,
independent auditors, and are included elsewhere in this Prospectus. The summary
historical  consolidated  Statement of Operating  Data and Balance Sheet Data at
and for the year ended  February  25,  1995 have been  derived  from the audited
consolidated  financial  statements of Holdings  which have also been audited by
Ernst & Young LLP,  but which are not  included  elsewhere  herein.  The summary
historical  consolidated  Statement of  Operating  Data below for the year ended
February 26, 1994 is  presented as the  consolidated  income  statement  data of
Holdings from its date of incorporation,  December 1, 1993, through February 26,
1994 and the income statement data of the Company from February 28, 1993 through
November 30, 1993,  which  statements  for the three and nine month periods have
also been  audited  by Ernst & Young LLP but  which are not  included  elsewhere
herein. The summary historical  consolidated  Balance Sheet Data at February 26,
1994 has been derived from the audited  consolidated  balance  sheet of Holdings
which has also been  audited  by Ernst & Young  LLP,  but which is not  included
elsewhere herein.  The information  presented below is qualified in its entirety
by,  and  should be read in  conjunction  with  "Capitalization,"  "Management's
Discussion and Analysis of Financial  Condition and Results of  Operations"  and
the Consolidated  Financial  Statements and notes thereto included  elsewhere in
this Prospectus.


                                       43


   


                                Predecessor |                               Successor
                               -------------|  --------------------------------------------------------------------
                                Nine Months |      Three    
                                   Ended    |   Months Ended                      Fiscal Year
                               November 30, |   February 26, ------------------------------------------------------
                                  1993(1)   |      1994(1)       1995        1996(1)(2)      1997       1998(1)(9)
                               -------------|  ------------- ------------- ------------- ------------  ------------
                                            |               (in thousand, except ratios)
Statement of Operating Data:                |
                                                                                           
Net sales(3)...................  $ 93,349   |    $ 29,428      $172,501      $186,324     $209,105      $224,169
Cost of sales..................    60,860   |      19,584       107,484       116,217      130,890       145,486
                                 --------   |    --------      --------      --------     ---------     ---------
Gross profit...................    32,489   |       9,844       65,017        70,107        78,215        78,683
Selling and administrative                  |
 expenses......................    19,301   |       7,582       35,975        37,828        45,257        50,191
                                 --------   |    --------      --------      --------     ---------     ---------
Operating profit...............    13,188   |       2,262       29,042        32,279        32,958        28,492
Interest expense...............     2,893   |       1,455        5,777         7,073        14,509        17,327
                                 --------   |    --------      --------      --------     ---------     ---------
Income before income taxes.....    10,295   |         807       23,265        25,206        18,449        11,165
Income taxes...................     4,356   |         346       10,064        10,703         7,733         5,545
                                 --------   |    --------      --------      --------     ---------     ---------
Income before extraordinary item    5,939   |         461       13,201        14,503        10,716         5,620
Extraordinary item(4)..........     4,150   |         238           --         2,638            --         2,308
                                 --------   |    --------      --------      --------     ---------     ---------
Net income.....................     1,789   |         223       13,201        11,865        10,716         3,312
Less dividends on preferred stock     211   |          --          900           853           716           544
                                 --------   |    --------      --------      --------     ---------     ---------
Net income available for common             |
  stockholders.................  $  1,578   |    $    223      $12,301       $11,012       $10,716        $2,768
                                 ========   |    ========      ========      ========     =========     =========
Ratio of earnings to fixed                  |
 charges(5)                           4.2x  |         1.5x         4.4x          4.0x          2.2x          1.6x
Other Data:                                 |
EBITDA(6)......................  $ 14,998   |    $  3,176      $33,156       $36,574       $37,494       $33,204
EBITDA margin(7)...............      16.1%  |        10.8%        19.2%         19.6%         17.9%         14.8%
Capital expenditures...........  $    964   |    $    456      $ 1,499       $ 2,122       $ 2,770       $ 5,475
Depreciation...................     1,548   |         391        2,148         2,332         2,432         2,456
Amortization...................       262   |         523        1,966         1,963         2,104         2,256
Net cash provided by (used in)              |                             
  operating  activities........    (4,258)  |      16,150       18,377        19,375        18,398         1,146
Net cash (used in) investing                |
 activities                          (964)  |        (456)      (2,176)       (2,060)       (2,882)      (45,980)
Net cash provided by (used in)              |                                      
  financing activities.........     5,320   |     (14,186)      (1,651)      (17,989)      (10,599)       40,590
Balance Sheet Data (at period end):         |
Cash and cash equivalents......             |    $  1,597      $16,170       $   145       $ 5,058       $   794
Working capital (deficit)(8)...             |       6,680        9,738        (1,194)       (8,566)       27,095
Total assets...................             |      84,055      107,259        85,545        91,984       155,636
Long-term debt (less current                |
  portion).....................             |      62,000       49,700       149,709       130,600       261,105
Stockholders' equity (deficit).             |       2,279       16,194       (95,402)      (84,754)     (162,407)
                                            
- ----------                                  
<FN>                                        
(1)  Holdings was party to  recapitalizations  in November  1993,  January 1996 and November 1997 which impacted  interest  expense,
     stockholders'  equity (deficit) and long term debt. Data regarding the Predecessor prior to the November 1993  recapitalization
     and the Successor subsequently may not be comparable.

(2)  53-week fiscal year.

(3)  Net sales constitute gross sales net of an accrual for returns and allowances and cash discounts.

(4)  Extraordinary  items relate to the write-off of unamortized  deferred  financing  costs at the time the Company  refinanced its
     existing debt obligations and other  expenditures  related to the  recapitalization  transactions in fiscal year 1994, 1996 and
     1998.

(5)  For purposes of computing this ratio, earnings consist of income before income taxes plus fixed charges.  Fixed charges consist
     of interest  expense,  amortization of deferred  financing cost and 33% of rent expense from operating leases which the Company
     believes is a reasonable approximation of the interest factor included in the rent.

                                       44


(6)  EBITDA is defined as income before taxes plus interest  expense and  depreciation  as well as  amortization  of intangibles and
     deferred charges.  EBITDA is presented because it is a widely accepted financial  indicator of a leveraged company's ability to
     service and/or incur indebtedness and because management believes that EBITDA is a relevant measure of the Company's ability to
     generate  cash without  regard to the Company's  capital  structure or working  capital  needs.  However,  EBITDA should not be
     considered  as an  alternative  to net income as a measure of a  company's  operating  results or to cash flows from  operating
     activities as a measure of liquidity.  EBITDA as presented  may not be  comparable to similarly  titled  measures used by other
     companies,  depending upon the non-cash charges included. When evaluating EBITDA,  investors should also consider other factors
     which may influence  operating and investing  activities,  such as changes in operating assets and liabilities and purchases of
     property and equipment.

(7)  EBITDA margin is defined as EBITDA divided by net sales.

(8)  The Company's business is subject to a pattern of seasonal  fluctuation.  As such, the Company's needs for working capital tend
     to peak in the second and third fiscal quarters.

(9)  Includes Heath/Zenith data for the period from February 4, 1998 (date of acquisition) to February 28, 1998.
 </FN> 
    
                                       45



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Introduction

     The  following  discussion  should be read in  conjunction  with  "Selected
Financial Data" and the audited  Consolidated  Financial  Statements of Holdings
and the notes thereto included elsewhere in this Prospectus.

     The Company is  organized  into two primary  product  categories:  (a) Zone
Heating  Products  (77% of fiscal 1998 net sales),  which  includes  indoor room
heaters, hearth products and outdoor heaters, and (b) Specialty Products (23% of
fiscal 1998 net sales),  which includes powder actuated fastening systems (tools
and accessories),  electrical  products and home security products.  The Company
records sales upon shipment of products to its customers.  Net sales  constitute
gross sales net of an accrual for returns and allowances and cash discounts.

     The Company has experienced  strong historical  growth,  with net sales and
EBITDA  increasing  at CAGRs of 18% and 23%,  respectively,  from fiscal 1993 to
fiscal 1998. In addition, the Company's operating profit and cash flows provided
by (used in)  operating,  financing  and  investing  activities  increased  from
$9,490, $4,365, ($2,116) and ($2,170), respectively, in 1993 to $28,492, $1,146,
$40,590, ($45,980),  respectively, in 1998. The Company's growth has been driven
by strong  performance  across  all  product  categories  from both new  product
introductions  and  internally  generated  growth.  The  Company  has made three
acquisitions  from fiscal 1993 to fiscal 1998.  Since  fiscal 1993,  new product
introductions  have generated  approximately  72% of the Company's sales growth.
The Company focuses on its new product  development efforts on products that (i)
are complementary to its current product offerings or that utilize the Company's
established   technologies,   and  (ii)  can  be  sold  through  the   Company's
well-established  distribution  channels. The Company's strategy is to introduce
its new hearth products in the specialty  heating channel (i.e.,  liquid propane
distributors  and natural gas utilities) and then expand the distribution to the
consumer channel (i.e.,  home centers and mass  merchandisers).  As part of this
strategy,  the Company began selling its line of vent-free  fireplace  products,
introduced to the specialty  heating channel in fiscal 1995, to Lowe's in fiscal
1997 and to Home Depot in fiscal 1998.

     Zone heating  product  revenues have been driven by factors such as (i) the
effectiveness  of zone heating  products for area  heating,  (ii) the  increased
availability  of these  products  as a result of the growth in home  improvement
retailers,  (iii) the cost  efficiency  of  natural  gas and  propane as heating
fuels,  (iv) favorable  regulatory  trends and (v) seasonal weather  conditions.
Specialty  tools  revenues  have been  driven by  demand  of DIY  consumers  and
commercial contractors.

     In fiscal 1998,  approximately $20.8 million or 9% of DESA's net sales were
generated  outside the U.S. DESA adapts its domestic product line to accommodate
local  requirements,   government  regulations  and  user  preferences  in  each
international market.

     Principally  due to sales of zone  heating  products,  DESA's  business  is
seasonal,  as depicted by the following table which sets forth certain operating
results of DESA for each of the four consecutive  fiscal quarters in the periods
ending February 28, 1998 and March 1, 1997 (dollars in thousands):



                         First       Second         Third    Fourth
                        Quarter      Quarter       Quarter    Quarter           Year
                                                                  
Fiscal 1998
      Total Net Sales  $  24,754   $   65,635    $ 103,015     $30,765      $224,169
      Operating Profit        72       12,157       20,375      (4,112)       28,492
Fiscal 1997
      Total Net Sales  $  24,267   $   60,021    $  89,299     $35,518      $209,105
      Operating Profit       319       12,220       18,546       1,873        32,958


                                       46

     Approximately  75% of annual  sales  occur in the second  and third  fiscal
quarters  (June-November)  as the Company's zone heating  customers  place early
booking  orders for  shipment  in  anticipation  of the winter  selling  season.
Approximately  60% of the  Company's  annual  sales  volume  are  booked  in the
five-month period of March through July.

     DESA has not historically been capital  intensive.  The Company has focused
on investing in programs which either reduce  operating  costs or facilitate new
product development.  The Company has a long-standing cost reduction program and
has  exceeded its annual cost  reduction  goal of 3% of cost of sales in each of
the last three fiscal years. Historically,  the Company's cost reduction efforts
have been focused on indoor  vent-free  heaters and outdoor  heaters.  In fiscal
1998,  the  Company's  cost  reduction  efforts are focused on some of its newer
products, such as vent-free hearth products.


                                          Historical Capital Expenditures
                                              (dollars in thousands)
                                                                            Fiscal Year
                                                 -----------------------------------------------------------------
                                                  1993           1994       1995       1996       1997    1998
                                                 ----------  ----------  --------  ----------  -------- --------
                                                                                           
Replacement Expenditures, Cost Reduction Programs
  New Products and Capacity......................$    1,132  $   1,420  $   1,499  $    2,122 $  2,770 $   4,402
Acquisitions/Buildings/Other.....................       523(1)       --       664(2)       --       --     1,073(3)
                                                 ----------  --------------------  ---------- --------  --------
Total Capital Expenditures.......................$    1,655  $    1,420 $   2,163  $    2,122 $  2,770 $   5,475
                                                 ==========  ========== =========  ========== ======== =========
- ----------
<FN>
(1) Bowling Green, Kentucky office building expansion to replace leased offices

(2) Acquisition of an outdoor heater product line

(3) Bowling Green, Kentucky engineering lab/office building.
</FN>

Results of Operations

     The following  table sets forth certain income  statement  information  for
Holdings for the fiscal years ended March 2, 1996 and March 1, 1997 and February
28, 1998.


                                                           Fiscal Year Ended
                                     -------------------------------------------------------------
                                               Percentage          Percentage           Percentage
                                                   of                  of                   of
                                        1996   Net Sales    1997   Net Sales      1998  Net Sales
                                     --------- ------------------- ---------- --------- ----------
                                                                            
Net sales........................... $186,324    100.0%  $209,105    100.0%    $224,169    100.0%
Cost of sales.......................  116,217     62.4%   130,890     62.6%     145,486     64.9%
                                     --------   -------- --------   --------   -------   ---------
Gross profit........................   70,107     37.6%    78,215     37.4%     78,683      35.1%
Selling and  administrative expenses   37,828     20.3%    45,257     21.6%     50,191      22.4%
                                     --------   -------- --------   --------   -------   ---------
Operating profit....................   32,279     17.3%    32,958     15.8%     28,492      12.7%
Interest expense....................    7,073      3.8%    14,509      6.9%     17,327       7.7%
                                     --------   -------- --------   --------   -------   ---------
Income before provision for taxes...   25,206     13.5%    18,449      8.9%     11,165       5.0%
Provision for income taxes..........   10,703      5.7%     7,733      3.7%      5,545       2.5%
                                     --------   -------- --------   --------   -------   ---------
Income before extraordinary item....   14,503      7.8%    10,716      5.2%      5,620       2.5%
Extraordinary item..................    2,638      1.4%        --      0.0%      2,308       1.0%
                                     --------   -------- --------   --------   -------   ---------
Net income.......................... $ 11,865      6.4%  $ 10,716      5.2%    $ 3,312       1.5%
                                     ========   ======== ========   ========   =======   =========

                                       47

Year Ended February 28, 1998 Compared to the Year Ended March 1, 1997.

   Net Sales.  Net sales  increased  7.2% from $209.1 million for the year ended
March 1, 1997 to $224.2  million for the year ended  February 28,  1998.  Indoor
heating and hearth  product  sales  increased  26.4% from $76.3 million to $96.5
million  as a result of higher  hearth  product  sales due to  increased  market
penetration  and  the  introduction  of  new  products   including  the  Compact
Fireplace,  Logmate and Fireplace Stove. Outdoor heating product sales decreased
by 18% from $91.3 million to $77.3 million due to the extremely  warm  1997/1998
winter.  Specialty  product  sales  increased  21.5% from $41.5 million to $50.4
million due primarily to the  acquisition of the  Heath/Zenith  business and the
continued  growth in the consumer channel for powder actuated tools and electric
chain saws.

   Cost of Sales.  Cost of sales  increased  11.2% from $130.9 million in fiscal
year 1997 to $145.5  million  in fiscal  year  1998.  The  increase  was  driven
primarily by sales growth of 7.2% for the same period. Gross profit margin, as a
percentage of sales, declined from 37.4% to 35.1%. Gross margins were negatively
affected by a shift in product  mix,  competitive  pricing  pressures,  and less
favorable manufacturing variances partially offset by cost reductions and margin
improvements resulting from sales growth.

   Selling and  Administrative  Expenses.  Selling and  administrative  expenses
increased  10.9% from  $45.3  million  in fiscal  year 1997 to $50.2  million in
fiscal year 1998.  The  increase is  primarily a result of sales growth of 7.2%.
Selling and  administrative  expenses  increased as a  percentage  of sales from
21.6% in fiscal 1997 to 22.4% in fiscal 1998 due to key account  volume  rebates
and increased freight expenses to improve customer services levels.

   Operating  Profit.  Operating profit decreased by 13.6% from $33.0 million in
fiscal 1997 to $28.5 million in fiscal 1998 due to the factors mentioned above.

   Interest  Expense.  Interest  expense  increased  19.4% from $14.5 million in
fiscal 1997 to $17.3 million in fiscal 1998. The higher interest expense relates
to the increased  borrowings  associated with the  Recapitalization  in November
1997.

   Income  Taxes.  Income  taxes  decreased by 28.3% from $7.7 million in fiscal
1997 to $5.5 million in fiscal 1998,  primarily as the result of the decrease in
operating  profit and the  increase in interest  expense  discussed  above.  The
overall  effective  income tax rate  increased from 42% in fiscal 1997 to 50% in
fiscal 1998,  primarily due to the mix of domestic and foreign income and higher
state taxes.

   Net Income.  Net income  decreased 69.1% from $10.7 million in fiscal 1997 to
$3.3 million in fiscal 1998.  The  reduction  reflects  the  extraordinary  item
associated with the Recapitalization in November, 1997.

Year Ended March 1, 1997 (52 weeks) Compared to the Year Ended March 2, 1996 (53
weeks)

   Net sales.  Net sales  increased 12.2% from $186.3 million for the year ended
March 2, 1996 to $209.1 million for the year ended March 1, 1997. Indoor heating
and hearth  product  sales  increased  10.1% from $69.3 million to $76.3 million
driven by higher hearth product sales due primarily to increased  penetration of
the consumer  channel.  Outdoor heating product sales increased 16.3% from $78.5
million to $91.3  million  due to an  increase in  promotion,  expansion  in the
hardware/home  center  channel  and  higher  sales  resulting  from  the  colder
1996/1997 winter weather in Europe.  Specialty product sales increased 7.7% from
$38.5 million to $41.5 million due primarily to continued growth in the consumer
channel for powder  actuated tools and related  accessories and the expansion of
one of the  Company's  chain saw  models to a major  customer  which  replaced a
competitive product.

   Cost of Sales.  Cost of sales  increased  12.7% from $116.2 million in fiscal
year 1996 to $130.9  million in fiscal year 1997. The increase was primarily due
to sales growth of 12.2% for the same period.  As a percentage  of sales,  gross
profit  margin  decreased  slightly  from  37.6% to 37.4%.  Gross  margins  were
negatively affected by a shift in product mix which was partially offset by cost
reductions and margin improvements  realized as a result of increased production
volume resulting from sales growth.

                                       48






   Selling and  Administrative  Expenses.  Selling and  administrative  expenses
increased  19.6% from  $37.8  million  in fiscal  year 1996 to $45.3  million in
fiscal year 1997 due primarily to the sales growth of 12.2% for the same period.
Selling and  administrative  expenses  increased as a  percentage  of sales from
20.3% in  fiscal  1996 to 21.6% in  fiscal  1997 due to a  consumer  advertising
program,  key account  volume  rebate  program,  warranty  expense and executive
recruiting expenses.

   Operating  Profit.  Operating  profit  increased  2.1% from $32.3  million in
fiscal 1996 to $33.0 million in fiscal 1997 due to the factors mentioned above.

   Interest  Expense.  Interest  expense  increased  104.2% from $7.1 million in
fiscal  year 1996 to $14.5  million  in fiscal  year 1997.  The higher  interest
expense relates to the increased borrowings associated with the recapitalization
of Holdings in January 1996.

   Income Taxes.  Income taxes  (exclusive of  extraordinary  item) decreased by
28.0% from $10.7 million in fiscal 1996 to $7.7 million in fiscal year 1997. The
overall effective income tax rate is 42% for both periods.

   Net Income. Net income decreased 10.1% from $11.9 million in fiscal year 1996
to $10.7  million  in fiscal  year 1997.  This  reduction  reflected  the higher
interest  expense  incurred  during  fiscal 1997.  Fiscal 1996  performance  was
adversely affected by the write-off of unamortized balance of deferred financing
costs of existing debt in connection  with the  recapitalization  of Holdings in
January 1996.

Liquidity and Capital Resources

   The  Company's  primary  cash needs have been for  working  capital,  capital
expenditures and debt service  requirements.  The Company's sources of liquidity
have been cash flows from operations and borrowings under its credit facilities.
The  Company's  business  is subject to a pattern of seasonal  fluctuation.  The
Company's  needs for working capital and the  corresponding  debt levels tend to
peak in the  second and third  fiscal  quarters.  The amount of sales  generated
during the second and third fiscal quarters  generally  depends upon a number of
factors,  including  the level of retail sales for heating  products  during the
fall and  winter,  weather  conditions  affecting  the level of sales of heating
products,  general economic  conditions,  and other factors beyond the Company's
control.

   Cash  provided  by  operating  activities  for fiscal  1998 was $1.1  million
compared  to $18.4  million  for  fiscal  1997,  a  decrease  of $17.3  million.
Inventories as of February 28, 1998 were $24.6 million higher than the amount at
March 1, 1997, to support higher sales and production  activities.  The increase
in accounts  receivable  from $13.1 million at March 1, 1997 to $20.8 million at
February 28, 1998 is  attributable to receivables  acquired in the  Heath/Zenith
acquisition.  Net cash provided by operating activities was $1.1 million,  $18.4
million and $19.4 million for fiscal years 1998, 1997 and 1996, respectively.

   Net cash used in investing  activities increased from $2.9 million for fiscal
1997 to $46.0 million for fiscal 1998. These expenditures consisted primarily of
$40.3 million for the acquisition of Heath/Zenith,  $1.7 million for a new paint
system and fabrication equipment at the Company's  Shelbyville,  Tennessee plant
to support growth of hearth  products and $1.1 million to expand the engineering
lab and offices at the Company's main facilities in Bowling Green, Kentucky.

   Net cash (used in) provided by financing activities increased 483% from $10.6
million  used in  fiscal  1997 to $40.6  million  provided  in  fiscal  1998 due
primarily to the  refinancing  and  recapitalization  in November 1997. Net cash
used in financing  activities  totaled $33.3 million and $18.0 million in fiscal
years 1997 and 1996, respectively.

   Concurrently with the Recapitalization,  the Company issued the Old Notes for
$130.0  million in gross  proceeds,  and entered into the Term Loan Facility and
the  Working  Capital  Facility.  The Term Loan  Facility  is  comprised  of two
tranches,  each in the aggregate principal amount of $50.0 million.  The Working
Capital Facility provides  revolving loans in an aggregate amount of up to $75.0
million.  Upon closing of the  Recapitalization,  the Company  borrowed the 

                                       49

full amount  available  under the Term Loan Facility and $35.5 million under the
Working Capital  Facility.  Borrowings  under the Working Capital  Facility were
used partially to refinance seasonal borrowings  outstanding under the Company's
existing  credit  facility.  The amount  remaining  available  under the Working
Capital  Facility is available to fund the working  capital  requirements of the
Company.  Proceeds  to the Company  from the  issuance of the Old Notes and from
initial  borrowings  under the New Credit  Facility,  less the  repayment of the
existing credit facility and other indebtedness,  and transaction expenses, were
remitted to Holdings to partially finance the  Recapitalization and the fees and
expenses of Holdings  incurred in connection  therewith.  To provide  additional
financing  to fund the  Recapitalization,  Holdings  raised  (i)  $73.8  million
through the sale to Childs and the other  Equity  Investors  of Holdings  Common
Stock  (representing  89.6% of the  outstanding  shares upon  completion  of the
Recapitalization),  (ii) $14.6  million  through the  issuance to Childs and the
other  Equity  Investors  of the Holdings  Preferred  Stock,  (iii) $3.0 million
through the issuance of 463,232 Warrants to purchase  Holdings  Nonvoting Common
Stock at an exercise  price of $.01 per share and (iv) $8.6 million  through the
sale to Existing  Stockholders of Holdings Common Stock  (representing  10.4% of
the outstanding shares upon completion of the Recapitalization).

   The proceeds of the Old Notes,  the Holdings  Preferred  Stock,  the Holdings
Warrant,  the  Holdings  Common Stock and the initial  borrowings  under the New
Credit Facility were used to finance the purchase of all previously  outstanding
shares of Holdings' capital stock, to refinance outstanding  indebtedness of the
Company  and  to  pay  fees  and  expenses   incurred  in  connection  with  the
Recapitalization.

   Borrowings  under the New Credit  Facility  bear interest at a rate per annum
equal (at the  Company's  option) to a margin  over either a base rate or LIBOR.
The Working  Capital  Facility will mature six years after the closing date. The
two tranches of the Term Loan Facility  will be amortized  over a six-year and a
seven-year period, respectively.  The Company's obligations under the New Credit
Facility  are  guaranteed  by  Holdings  and each of the  Company's  direct  and
indirect  domestic  subsidiaries.  The New Credit  Facility  and the  guarantees
thereof  are secured by  substantially  all assets of  Holdings  (including  the
capital stock of the Company) and its direct and indirect domestic  subsidiaries
and a pledge of the  capital  stock of all the  Company's  direct  and  indirect
subsidiaries,   subject  to  certain   limitations   with   respect  to  foreign
subsidiaries. The New Credit Facility contains customary covenants and events of
default,  including  substantial  restrictions on the Company's  ability to make
dividends  or  distributions  to  Holdings.   See  "Description  of  New  Credit
Facility." Based on the Company's  capital and loan structure upon completion of
the  Recapitalization,  the Company's  average monthly  revolver balance will be
approximately $15 million,  with peak borrowings of approximately $40.0 to $45.0
million from August through October.  As of February 28, 1998, letters of credit
of $2.3 million are outstanding under the Working Capital Facility.

   The Holdings  Preferred Stock bears  cumulative  dividends at the rate of 12%
per annum  (payable  semi-annually).  Dividends  will compound to the extent not
paid. Subject to restrictions imposed by the Indenture,  the New Credit Facility
and  other  documents  relating  to  Holdings'  or the  Company's  indebtedness,
Holdings may exchange the  Holdings  Preferred  Stock for Exchange  Notes having
substantially  the same terms as the Holdings  Preferred  Stock.  The  Indenture
permits  Holdings,  under  certain  circumstances,  to exchange all  outstanding
Holdings  Preferred  Stock for Exchange Notes in an aggregate  principal  amount
equal to the aggregate liquidation preference of the Holdings Preferred Stock so
exchanged. The Exchange Notes will require Holdings to make semi-annual interest
payments thereon at a rate of 12% per annum. Subject to compliance with the debt
agreements  of Holdings  and the Company,  such  payments  must be in cash.  The
Indenture  restricts,  but does not prohibit,  the Company from making such cash
interest payments.  Under the Exchange Notes,  Holdings may defer the payment of
interest payable on or before November 30, 2001, with any such deferred interest
bearing interest at 12% per annum,  compounded  semi-annually.  Holdings will be
required  to make a catch-up  payment  immediately  prior to the first  interest
payment date after the fifth  anniversary  of the date of issuance to the extent
the aggregate  amount of such deferred  interest  exceeds an amount equal to one
year's  interest  on  the  originally   issued  Exchange  Notes.  The  Indenture
restricts,  but does not prohibit, the ability of Holdings to make such catch-up
payment.  See  "Description  of the Notes --  Certain  Covenants  --  Restricted
Payments" and "Description of Holdings  Preferred Stock -- Exchange Notes".  See
"Description of Holdings Preferred Stock."
   
   The acquisition of  Heath/Zenith,  consummated in February 1998, was financed
with the proceeds of the $20 million  Acquisition  Facility  included in the New
Credit  Facility and with $7.0 million in additional  equity  contributed to the
    
                                       50

   
Company by Holdings.  On May 13, 1998, the Company  entered into an agreement to
acquire  92.1%  of  the  issued  and  outstanding   common  stock  of  Fireplace
Manufacturers,  Inc.  ("FMI") for an aggregate  purchase price of  approximately
$25.5 million.  As of such date,  DESA already owned the remaining 7.9% of FMI's
issued and outstanding  common stock. In connection with the acquisition of FMI,
DESA will enter into  non-compete  agreements  with three  officers of FMI, each
with a term of three years.  Upon  execution of such  agreements,  DESA will pay
such officers an aggregate of $3.25 million,  included in the aggregate purchase
price.  Also,  in April 1998,  the Company  entered into a letter of intent with
Universal  Heating,  Inc.  ("UHI") to acquire the  worldwide  rights  (except in
China) to distribute Universal's indoor and outdoor heating products and to form
a joint venture to manufacture  various  products in China that will be marketed
by the Company. The total purchase price for these transactions is approximately
$15 million. The Company expects to finance these acquisitions with the proceeds
of the $30 million Acquisition B Facility which has been added to the New Credit
Facility and additional equity to be contributed to the Company by Holdings. See
"Description of New Credit Facility."
    

   Management believes that cash flow from operations and availability under the
Revolving  Credit  Facility  will  provide  adequate  funds  for  the  Company's
foreseeable working capital needs, planned capital expenditures and debt service
obligations.  The  Company's  ability to fund its  operations  and make  planned
capital expenditures, to make scheduled debt payments, to refinance indebtedness
and to remain in compliance  with all of the financial  covenants under its debt
agreements  depends on its future operating  performance and cash flow, which in
turn, are subject to prevailing economic  conditions and to financial,  business
and other factors, some of which are beyond its control. See "Risk Factors."


                                       51





                                    BUSINESS

   DESA is a leading  manufacturer  and  marketer of zone  heating/home  comfort
products and  specialty  products in the United  States.  Through its ability to
consistently  offer  consumers  quality  products  with  innovative  features at
attractive price points,  the Company has developed  leading market positions in
(i) vent-free  indoor heaters,  (ii) vent-free  hearth  products,  (iii) outdoor
heaters, (iv) consumer powder-actuated  fastening systems and (v) electric chain
saws. In fiscal 1998, approximately 91% of the Company's sales were generated in
the United States and 9% were generated in  international  markets.  Over 85% of
the domestic sales were in product  categories  where DESA is the market leader.
The Company has grown rapidly with sales increasing from $98.7 million in fiscal
1993 to $224.2 million in fiscal 1998, representing a CAGR of 18%. The Company's
EBITDA increased from $11.8 million, or 11.9% of sales, in fiscal 1993, to $33.2
million,  or 14.8% of sales,  in fiscal  1998,  representing  a CAGR of 23%.  In
addition,  the Company's  operating  profit and cash flows provided by (used in)
operating,  financing and investing  activities  increased from $9,490,  $4,365,
($2,116) and ($2,170),  respectively,  in 1993 to $28,492,  $1,146,  $40,590 and
($45,980), respectively, in 1998. For the twelve months ended February 28, 1998,
the Company had sales of $224.2 million and EBITDA of $33.2 million.

   The Company  sells its products  through  multiple  consumer  and  commercial
channels of  distribution  including the leading home centers,  mass  merchants,
warehouse  clubs,   hardware   cooperatives,   specialty  heating  distributors,
construction and industrial  equipment dealers,  farm supply outlets and natural
gas utilities under brand names well recognized by its customers.  The Company's
strategy is to aggressively target the fastest growing retailers/distributors in
each  channel and service  these  customers  through a  multi-brand  approach to
capture the largest possible share of a given product market.  In addition,  the
Company  has an  established  record of success in new product  development  and
product line extensions.  Over the last five years, DESA has introduced over 100
new  products  and line  extensions  which  generated  approximately  72% of the
Company's sales growth over that time period.

Zone Heating Products (77% of Fiscal 1998 Net Sales)

   The zone heating market is comprised of indoor gas heaters,  hearth  products
(gas  logs,  fireplaces  and  stoves)  and  outdoor  heaters.  DESA is a leading
manufacturer of vent-free indoor and outdoor zone heating products in the United
States. DESA's domestic zone heating business has experienced a CAGR of over 22%
with  gross  revenues  increasing  from $64.0  million in fiscal  1993 to $173.8
million in fiscal 1998. DESA markets its zone heating  products under well-known
brand names such as Reddy(R),  Vanguard(R)  and Comfort  Glow(R).  The Company's
zone heating business is organized into two primary product categories:

o  Indoor vent-free  heating  appliances and hearth products (43% of Fiscal 1998
   Net Sales):  Indoor heating  appliances  include vent-free liquid propane and
   natural gas space  heaters which provide  economical  supplemental  heat to a
   specific area as distinguished from central heating systems which are used to
   heat entire buildings. Vent-free hearth products such as gas logs, fireplaces
   and stoves are utilized for both decorative and economic  heating.  Vent-free
   products  utilize a more  efficient  burner  system which avoids the need for
   outside  venting,  whereas vented products require a discharging of emissions
   outside of the building.

o  Outdoor heating  appliances  (34% of Fiscal 1998 Net Sales):  Outdoor heating
   products  consist of portable units which generate heat by either using a fan
   to discharge  heated air to a specific  area (forced air heaters) or emitting
   heat  throughout  the  surrounding  area  without  the  assistance  of a  fan
   (convection heaters).  Forced air heaters are fueled by kerosene,  propane or
   natural gas, while convection heaters are fueled only with propane or natural
   gas.   Outdoor   heaters  are  used  in  both   residential   and  commercial
   applications.  Residential  applications  include heating otherwise  unheated
   garages and workshops.  Commercial  applications  include heating  factories,
   warehouses, construction sites and agricultural areas.

Specialty Products (23% of Fiscal 1998 Net Sales)

   DESA's domestic specialty products business has experienced a CAGR of 8% with
gross revenues  increasing from $34.7 million in fiscal 1993 to $50.4 million in
fiscal 1998. Specialty products include powder actuated fastening

                                       52





systems  (tools  and  accessories)  used to fasten  wood to  concrete  or steel,
stapling/rivet  tools  and  electrical  products  such as chain  saws,  portable
generators  and home  security  products.  These  products  are  marketed  under
well-known  brand  names  such  as  Remington(R),  Master(R),  Powerfast(R)  and
Zenith(R).

Competitive Strengths

   Leading Market Positions in High Growth Segments. DESA is the domestic market
leader in outdoor heating  appliances (70% market share),  vent-free  indoor gas
heating (59% market share), vent-free hearth products (31% market share), powder
actuated fastening systems (86% share of the consumer market,  which constitutes
26% of the total domestic market) and electric chain saws (36% market share). By
leveraging its strong market positions and customer relationships in established
product lines, DESA has increased sales by introducing  related products or line
extensions of existing products such as vent-free gas logs (introduced in fiscal
1993),   vent-free   fireplaces   (introduced  in  fiscal  1995)  and  fireboxes
(introduced in fiscal 1997).

   DESA's  targeted  market  segments in the zone heating  market have exhibited
strong historical growth.  Vent-free indoor gas heater and hearth products,  the
most rapidly  growing  segments in the $1.1 billion  zone heating  market,  have
grown at a CAGR of  approximately  44% over the last four years driven primarily
by the  increasing  consumer  trend towards  heating with natural gas and liquid
propane.  The  outdoor  heater  market has  achieved a CAGR of 22% over the same
period.

   Strong Relationships with a Diversified  Distribution and Customer Base. DESA
has organized its sales and marketing organizations by channels of distribution.
The  Company has built  strong,  long-term  relationships  with some of the most
rapidly growing retailers,  including Home Depot, Lowe's, Sears, Wal-Mart,  W.W.
Grainger,  Ace  Hardware  and TruServ.  The  Company's  products are designed to
appeal to a variety of  end-users,  ranging from DIY  consumers to  professional
home builders.  By building strong  relationships with the leading retailers and
distributors within each of the Company's  channels,  DESA is well-positioned to
participate in the continued growth of these key customers.

   Broad Portfolio of Products with Well-Recognized Brand Names. DESA provides a
broad  offering  of  quality  products  under  numerous  brand  names  which are
well-recognized  by its customers.  The Company's key brands include:  Reddy(R),
Remington(R),  Vanguard(R)  and Comfort  Glow(R) for zone  heating  products and
Remington(R) for powder actuated  fastening systems and electric chain saws. The
Company also manufactures  products on a private label basis for W.W.  Grainger,
Sears,  John Deere and  Homelite.  DESA  leverages its brand equity with its DIY
consumers,  professionals  and specialty  dealers by  continually  providing its
customers  new  product   offerings  and  product  line  extensions   under  its
established brand names.

   
   New  Product  Development  Process.   DESA  offers  consumers  products  with
innovative  features  at  attractive  price  points.  The quality and breadth of
DESA's customer relationships provide the Company with valuable market data that
serves as the foundation for the Company's new product  development  and product
line extension process.  For example,  the Company's line of hearth products was
initially  introduced as the result of shifting  consumer  preferences away from
(i) wood-burning  hearth products to gas technology and (ii) vented gas products
to vent-free  units.  Over the last five years,  new product  introductions  and
product line  extensions have accounted for  approximately  56% of the Company's
sales growth.
    

   Effective  Cost  Reduction  Program and Strong Cash Flow. A core component of
the Company's strong  financial  performance over the last five years has been a
focused  program to enhance  margins  through  cost  reduction.  The Company has
exceeded  its annual cost  reduction  goal of 3% of cost of sales in each of the
last three years.  This cost reduction program has contributed to an increase in
gross profit margin from 32.2% in fiscal 1993 to 35.1% in fiscal 1998.

   The Company has been able to achieve its sales growth with  efficient  use of
working capital and low capital  expenditures  generating $145.3 million in free
cash flow (EBITDA less capital expenditures) for the last five years.

                                       53





   Strong  Management Team. DESA was founded in 1969 by a group including Robert
H. Elman,  DESA's  current  Chairman  and CEO. The top three  executives  of the
Company have worked together as a team for the last 13 years.  These individuals
have served as the catalyst for instilling a spirit of "continuous improvements"
and achievement as a cultural standard within the Company.  Senior management is
well-complemented  by a broad team of  experienced  managers  who have been with
DESA since 1985.

Business Strategy

   DESA's  objective  is to continue to leverage  its  competitive  strengths to
increase  revenues  and EBITDA.  In  addition,  the Company  believes  there are
significant   additional   opportunities  to  enhance  its  overall  market  and
competitive position as follows:

   Continue  Aggressive  Growth through  DESA's Primary  Channels and Customers.
DESA's   distribution   strategy  is  twofold:   (i)  establish  breadth  across
distribution  channels;  and (ii) achieve depth within each channel by fostering
and enhancing  relationships  with some of the most rapidly growing retailers in
such  channel  (such as Home Depot and  Lowe's in the home  center  channel  and
Wal-Mart and Sears in the mass merchant channel). While DESA has managed to gain
access to multiple channels of distribution, significant opportunities remain to
sell the Company's full product line through each of these customers.

   Penetrate  New  Distribution  Channels.  Although  DESA  currently  sells its
products through a broad  distribution  network,  the Company believes there are
opportunities  to  increase  the  penetration  in  some of the  Company's  newer
channels such as plumbing  supply stores,  building  supply chains and fireplace
specialty  stores.  Management  believes  that these  newer  channels  represent
attractive markets across the United States.

   
   Capitalize on Favorable Trends for Gas Products.  Recent housing construction
data  reveals  that over  two-thirds  of new homes  today use gas as the primary
heating  source  compared to  one-third of new homes ten years ago. The American
Gas Association  estimates that approximately 60 million homes currently use gas
and the number of homes  utilizing gas will grow to 80 million by the year 2010.
This growing  preference for gas represents a significant growth opportunity for
DESA as all of its indoor heating products are fueled by natural or propane gas.
Additionally,   by  focusing  on  vent-free  gas  products,   which  have  lower
installation  costs and provide  increased  fuel  efficiency  compared to vented
products,  the Company is well  positioned  to benefit from the fastest  growing
segments of the zone heating market.
    

   Increase  Penetration of International  Markets.  Similar to the trend in the
United States, the global DIY markets are experiencing  attractive growth rates.
Five of the ten  largest  home  improvement  retailers  in the  world  are based
outside of the United States. However,  international sales comprised only 9% of
DESA's total sales in fiscal 1998.

   Make  Selected   Acquisitions.   The  Company   intends  to  seek   selective
acquisitions  where it can expand its existing  product  portfolio,  utilize its
diversified  distribution channels and achieve operational  synergies.  Over the
last  five  years,  only 8% of the  Company's  sales  growth  has  come  through
acquisitions.  Management  believes  that the markets in which it  operates  are
highly fragmented and there are numerous manufacturers of complementary products
which would make attractive acquisition candidates.

Products and Markets

   DESA is the leader in a number of markets where its quality manufacturing and
innovative  product design have resulted in a strong competitive  position.  The
Company's  products are sold for both  consumer  and  commercial  use  utilizing
multiple  distribution  channels  and a  variety  of brand  names.  The  Company
currently  serves  markets for zone  heating  products and  specialty  products.
Approximately 91% of the Company's 1998 sales were domestic and 9% of sales were
international.

                                       54





Zone Heating Market

   Market  Overview.  The zone heating market includes a broad range of products
that are  used to heat  limited  areas as  distinguished  from  central  heating
systems  which are used to heat entire  buildings.  The zone  heating  market is
currently  estimated  to be  approximately  $1.1  billion in size,  with  hearth
products (i.e., vented gas hearth,  vent-free gas hearth, wood fireplaces,  wood
stoves/inserts,  pellet stoves/inserts)  accounting for $628 million or over 55%
of the total market; indoor gas heaters comprising $145 million; outdoor heaters
accounting for $110 million and accessories comprising $250 million.

                 Calendar Year 1996 Zone Heating Products Market
                           Market Size = $1.1 Billion

                   [PIE CHART SHOWING THE FOLLOWING SEGMENTS:

                            Gas Heaters         $145.0 
                            Gas Hearth          $430.8
                            Non-Gas Hearth      $196.7
                            Outdoor Heaters (a) $110.0
                            Accessories (b)     $250.0]
                                 (in millions)
- ----------
Source: Hearth Products Association and GAMA Statistical Release.

(a) Does not include electrical products and installed units.

(b) Midpoint management  estimate of $200 to $300 million  includes  vent pipes,
    connectors, glass fireplace doors, screens, mantles and decorative trim.

                                       55



                                        Zone Heating Market Size and Growth

                                                            Calendar Year
                                                          -----------------
                                                                                                        DESA's
                                                                                % of       CAGR         Market
                                                          1992       1996      Market     '92-'96       Share
                                                         -------    -------   --------  -----------  ------------
                                                                            ($ in Millions)
                                                                                            
Indoor Heaters and Hearth Products                                                           9.5
Vent-Free Gas Heaters..................................  $  35.3   $   71.9      6.4%       1   %          59%
Vented Gas Heaters.....................................     61.8       73.1      6.4         4.3           NM
                                                         -------   --------    -----        ----
          Total Gas Heaters............................     97.1      145.0     12.8        10.5
Vent-Free Gas Hearth...................................      9.0      116.1     10.3        89.5           31%
Vented Gas Hearth......................................    137.4      314.7     27.8        23.0           NA
                                                         -------   --------    -----        ----
          Total Gas Hearth ............................    146.4      430.8     38.1        31.0
Wood Fireplaces........................................     67.3       83.0      7.3         5.4           NA
Wood Stoves/Inserts....................................     91.0       74.9      6.6        (4.7)          NA
Pellet Stoves/Inserts..................................     36.8       38.8      3.4         1.3           NA
                                                         -------   --------    -----        ----
          Total Non-gas Hearth ........................    195.1      196.7     17.3         0.2
          Total Indoor Heaters and Hearth                                                    
            Products...................................    438.6      772.5     68.2        15.2
Outdoor Heaters........................................     50.0      110.0      9.7        21.8           70%(b)
Accessories............................................       NA      250.0(a)  22.1          NA           NM
                                                         -------   --------    -----
          Total Zone Heating Market....................  $ 488.6   $1,132.5    100.0%         NA
<FN>
- ----------
Source: Hearth Products Association and GAMA Statistical Release

(a)  Midpoint of  management's  estimate of $200 to $300 million.  Includes vent
     pipes,  connectors,  glass fireplace doors, screens, mantels and decorative
     trim.

(b) Management estimate.
</FN>

     Market  Outlook.  DESA's  strong market  position in the vent-free  segment
provides a solid  foundation  for further  growth of the Company's  business and
expansion  into other  categories  (e.g.  vented gas  hearth) as a result of the
following factors:

     Benefits of low-cost  zone  heating.  Over the past  decade,  zone  heating
products have become increasingly  popular because:  (i) propane and natural gas
are 50% to 70%  cheaper on a BTU basis than  electricity,  (ii)  consumers  have
become aware of the cost advantage of zone heating  versus  central  heating and
(iii)  fireplaces  are  being  used  as  both  heating  sources  and  decorative
furnishing.

     This growing preference for gas represents a growth opportunity for DESA as
all of its indoor  heating  products  are fueled by natural or propane  gas. The
market is still  under-penetrated  with only 4 million  vent-free indoor heating
units having been sold over the last 10 years in North America  compared to over
60 million homes using gas in 1996. Gas hearth  shipments have been growing at a
rate in excess of 30% per year for the past five  years.  Over 27 million  homes
have been plumbed for gas and have a fireplace, providing an opportunity for gas
log sales.  In addition,  36 million homes are plumbed for gas but do not have a
fireplace,  representing  a  significant  opportunity  for the  installation  of
vent-free fireplaces and logs.

     Increased home center/hardware channel participation. Consumer awareness of
gas logs  and gas  fireplaces  is  currently  only  67% and  20%,  respectively.
Awareness of zone  heating and hearth  products is expected to increase as these
products  gain wider  distribution  in home  centers and  hardware  stores.  The
potential  for home  improvement  sales,  through  retrofitting  or adding a new
fireplace, represents a meaningful market opportunity for hearth products. DESA,
with its strong  home  center  and  hardware  co-op  channel  relationships  and
portfolio of zone heating  products,  is  well-positioned  to capitalize on this
trend.
                                       56

     Favorable  Regulatory  Development.  A positive  development  for vent-free
indoor heating products  (heaters,  gas logs,  fireplaces,  stoves) involves the
easing of state restrictions regarding the sale and use of these products. As of
last year, 42 of the 50 states in the United  States  permitted the sale and use
of vent-free indoor heating products.  In the past year, California and New York
enacted  legislation  to  allow  the sale and use of  vent-free  indoor  heating
products,  subject to rules and guidelines being established by agencies in each
state.  These two large  population  states along with the six remaining  states
(including  Massachusetts)  represent  approximately one-third of the homes that
use natural gas in the United  States.  DESA's Vice  President -- Sales and Vice
President --  Engineering,  who represent the industry  trade  association  (Gas
Appliance  Manufacturer's  Association,  GAMA-Vent-Free  Alliance), are actively
working with state  agencies in California  and New York which could provide for
sale of vent-free products as early as 1998.

Indoor Heating Products

     DESA's  indoor  zone  heating  products  consist  primarily  of two product
categories:  (i)  vent-free  natural gas and  propane-fueled  residential  space
heaters; and (ii) a line of hearth products,  including vent-free gas fireplaces
and logs.  Indoor heating  products  comprised 43% of the Company's  fiscal 1998
sales.  Sales of these products have increased at a CAGR of 11% from fiscal 1993
to fiscal 1998.

Indoor Vent-Free Heaters

     The Company's space heaters are generally  wall-mounted and provide heat to
the  surrounding  area.  Residential  space  heaters  come in  either  vented or
vent-free versions. Vented heaters require a discharging of emissions outside of
the dwelling,  while vent-free  heaters  utilize a more efficient  burner system
which  avoids the need for outside  venting.  Vent-free  heaters  are  generally
smaller and more physically attractive than their vented counterparts.  DESA has
been the market leader in vent-free gas heaters since 1983.  Historically,  DESA
has focused on vent-free models. Only 2.2% of the Company's indoor heating sales
in fiscal 1998 are vented units.

     The  Company  offers  seven sizes and  forty-six  models of  vent-free  gas
heaters ranging in output from 5,000 to 30,000 BTU/hour for use with natural gas
or liquified  propane.  Key applications of these products include use in family
rooms, dens,  kitchens and commercial  offices.  DESA's indoor vent-free heaters
are sold at retail prices,  ranging from $149 to $349,  which are  significantly
lower than vented gas heaters.

     Heaters are classified into two different  types:  infrared and blue flame.
Infrared models employ ceramic plaque burners which glow red-orange while in use
and they produce  radiant  heat that warms  people or objects in the room.  Blue
flame models have a stainless steel burner hidden behind a darkened glass front.
When  burning,  a line of blue flame is visible  across the width of the heater.
These models produce convection heat that warms the air and distributes the heat
throughout  the room.  Both  infrared and blue flame models are  available  with
either manual or thermostatic control and with piezo ignition.

     The Company has developed patented  technology for its line of thermostatic
infrared models,  known as Infra-Stat,  which provides  superior features versus
competitors' offerings.  DESA's heaters incorporate a proprietary feature of two
separate  controls  to  regulate  both  the  heat  output  and the  thermostatic
operation.  Enhanced  blue-flame  models are available for heavy-duty garage and
workshop  applications.  Optional  accessories  such  as  floor  bases  and  fan
accessories are also available.

Vent-Free Hearth Products

     In 1993,  DESA  pioneered the  introduction  of vent-free gas technology to
hearth products with the introduction of a heat efficient  vent-free  decorative
gas log.  Vent-free  gas logs  have  provided  DESA  with a new  product  growth
opportunity.   Vent-free   represents  an  advancement  in  decorative  gas  log
technology  and,  more  importantly,  has  allowed  the  Company to  establish a
presence in the fast-growing hearth products market.

                                       57





     Vent-free  gas  logs,  which  retail  for $200 to $300,  are  aesthetically
attractive and an economical  source of heat since none of the heat generated is
lost  through  an open vent.  Historically,  decorative  gas logs have  required
venting  (i.e.,  an open chimney  damper) and were used primarily by individuals
who  enjoyed the  ambiance  of a  fireplace  but wanted to avoid the trouble and
inconvenience  associated  with burning wood.  DESA's  vent-free logs utilize an
efficient  burner  system  similar  to  vent-free  heaters,  and are  thus  less
expensive to install and operate than their vented counterparts.

     In 1994, DESA combined the technology of blue flame heaters and gas logs to
create an aesthetically  pleasing Mini-Hearth gas heater which retails for $499.
The  Mini-Hearth  utilizes a blue  flame  heater  cabinet  and burner to which a
decorative  fibrous ceramic log has been added. A wooden mantle is placed around
the heater to create a fireplace  effect.  While the Mini-Hearth was designed to
be used as a zone heater  rather than as a replacement  for a formal  fireplace,
the improved  appearance  has  generated  sales to customers  who might not have
otherwise purchased a gas zone heater.

     In 1995, DESA introduced a vent-free  free-standing gas fireplace with logs
and a full sized mantle which is marketed as a traditional fireplace at a retail
price of  approximately  $1,000.  DESA's  vent-free  fireplace  does not require
venting  and may be placed  against  any wall  without  structural  renovations.
Traditional  fireplace  boxes must be mounted into an outside wall to facilitate
venting,  requiring  significant  structural  modifications to an existing home.
Furthermore,  vent-free  fireplace  installation  costs  are  highly  attractive
relative to wood fireplaces (masonry and manufactured), which cost an average of
two to three times the cost of a vent-free fireplace, including installation.

     The Company's  vent-free gas logs are offered in three sizes and thirty-six
models while  vent-free gas fireplaces are offered in ten models and mini-hearth
products in six models.

Outdoor Heating Products

     Outdoor  heating  products  represent  approximately  34% of the  Company's
fiscal 1998 sales.  Sales of these products have increased at a CAGR of 19% from
fiscal 1993 to fiscal 1998.

     DESA's line of outdoor  heating  products  consists of portable units which
generate  heat by either using a fan to discharge  heated air to a specific area
(forced air heaters) or emitting heat  throughout the  surrounding  area without
the assistance of a fan (convection  heaters).  Forced air heaters are fueled by
either  kerosene,  propane or natural gas, while  convection  heaters are fueled
only with propane or natural gas.  Outdoor heaters are used in both  residential
and commercial applications.  Residential applications include heating otherwise
unheated  garages  and  workshops.   Commercial   applications  include  heating
factories, warehouses, construction sites and agricultural areas.

     Annual  sales  increased  from  $33.1  million to $77.3  million  from 1993
through 1998,  reflecting the  introduction  of new outdoor heater  products and
expanded  sales of these  products  through  the home  center and mass  merchant
channels.  The Company also acquired an outdoor oil heater product line in April
1994, which added  approximately  $3.5 million in net sales in fiscal 1998. DESA
sells  kerosene  heaters in eight sizes with retail prices  ranging from $139 to
approximately $2,000.

Specialty Products

     DESA's  specialty  products  category  consists of (i) specialty  fastening
systems (i.e., powder actuated tools and staple guns), (ii) electrical` products
(i.e.,  chain saws,  electric  generators and home security  products) which are
sold to both DIY and commercial customers, and (iii) home security products. The
specialty  product  category  represents  23% of the Company's  sales which have
grown at an 8% CAGR from fiscal 1993 to fiscal 1998.

Specialty Fastening Systems Products

     Powder  actuated  tools  utilize a powder load to drive nails for fastening
wood to concrete or steel. The charge is activated using either a trigger on the
tool or by  striking  the tool with a hammer.  The energy  discharged  propels a
piston  inside  the tool which in turn  drives  the nail.  DESA sells two powder
actuated  tools  targeted  at the DIY  market  and  six  

                                       58






tools targeted at the commercial  market. The two consumer models retail for $19
to $79 and the six  commercial  models retail for $129 to $199.  Sales of powder
loads  and nail  accessories  account  for over 50% of this  product  category's
revenues.

     Market  Overview.  The total domestic  powder actuated tool market in which
DESA  competes is  approximately  $80 million,  consisting of $60 million in the
commercial  market and $20 million in the DIY market. In fiscal 1998, DESA had a
market share of 86% in the DIY segment.  The staple gun and related  accessories
market  size is  approximately  $110  million of which DESA has a modest  market
share.

Electrical Products

     DESA  assembles  and  markets a line of  electric  chain saws and  electric
generators.  Electric chain saws are used primarily by homeowners for light-duty
pruning and trimming.  The Company offers models retailing from $39 to $69. DESA
also  maintains a modest  presence in the portable  electric  generator  market.
Nearly 75% of the Company's generator sales are made to W.W. Grainger who offers
this product  line to end-users  through its  equipment  catalog and  industrial
supply outlets.

     Market  Overview.  The domestic  electric chain saw market is approximately
$20  million in size,  and DESA is the market  leader  with a 36% share.  In the
important  home center segment of the market,  DESA  maintains a 52% share.  The
electric  chain saw market is mature  and  industry  volume has been  reasonably
stable over the past five years.

International

     In fiscal 1998, $20.8 million or 9.1% of DESA's net sales were generated in
international  markets such as Canada, Europe and the Far East. This segment has
grown at a CAGR of 7.5% from fiscal  1993  through  fiscal  1998.  Although  the
global markets have not traditionally  been an area of DESA's focus, the Company
believes that the international  category  represents a significant  opportunity
for increased sales in the future.  International  markets have the potential to
far surpass the home improvement market in the United States.

     DESA's strategy for the international markets has been to export customized
versions  of  its  products  to  accommodate   local  electrical   requirements,
government  regulation  and user  preferences  for its exported  products.  DESA
utilizes  local  distributors  in each country to sell its  products,  typically
relying on more than one distributor in each country.

     In 1990,  DESA  increased  its  presence  in the foreign  markets  with the
purchase of Jennen B.V.,  its Dutch  distributor  of outdoor forced air heaters.
Located in  Rotterdam,  it was  subsequently  renamed as DESA  Europe  B.V.  and
currently serves as the Company's European headquarters.

Sales, Marketing and Distribution

     Sales.  DESA  has  organized  its  domestic  sales  force  by  channels  of
distribution  and product  categories in order to optimize the  effectiveness of
its selling efforts. DESA management believes that such a structure enhances the
Company's relationships with key channel participants by: (i) enabling the sales
force to develop specific customer insights regarding specialized needs and (ii)
creating a sense of partnership through customized attention and focus.


                                       59






 
                                                                                                 Approximate Number
        DESA Sales                     Channel of                                                      of Sales
       Organization                   Distribution                  Products Marketed               Representatives
                                                                                                
General Consumer...........  Mass Merchants                   Indoor Heating                             120
                             Hardware Co-ops                  Hearth Products
                             Home Centers                     Outdoor Heating
                             Warehouse Stores
                             Catalog Showrooms
                             Agricultural Supply
Specialty Heating..........  Utilities                        Indoor Heating                             40-50
                             Propane Marketers                Hearth Products
                             Specialty Distributors
                             Appliance Distributors
Construction...............  Equipment Distributors           Outdoor Heating                            40-50
                             Equipment Renters                Generators
Specialty Products.........  Mass Merchants                   Specialty Fastening Systems                100
                             Hardware Co-ops                  Electrical Products
                             Home Centers
                             Warehouse Stores
                             Catalog Showrooms
                             Agricultural Supply



     The sales  representative  organizations report to DESA's regional managers
who,  in turn,  report  to that  channel's  Sales  Director  who  report  to the
Executive Vice President -- Sales & Marketing.

     Marketing.  The Company's marketing staff utilizes a variety of traditional
and innovative  programs to increase consumer  awareness and augment sales. DESA
uses  limited  national   advertising  and  relies  instead  on  local  customer
advertising  through  newspapers  and circular  flyers.  DESA has also created a
broad  national  network  of  independent,  factory-trained  service  centers to
provide local support to customers and end-users.

     Distribution.  The Company's significant customers include all of the major
home center  accounts.  The  Company's  consumer  channels,  which  include home
centers,  mass  merchants,  warehouse  clubs and hardware  co-ops,  are the most
important channel for DESA's products and were responsible for 65% of its fiscal
1998  domestic  sales.  Other  channels,   including  specialty  heating,  farm,
construction and industrial, contributed 38% of domestic sales in fiscal 1998.

     Key customers include Home Depot and Lowe's,  two of the major home centers
in the country; Ace and TruServ, leaders in the hardware co-op market; Sears and
Wal-Mart/Sam's,  major mass merchandisers, and W.W. Grainger, a major industrial
supply company. Consistent with industry practices, the Company does not operate
under a long-term  written supply contract with any of its customers.  See "Risk
Factors -- Risk of Loss of Material Customers."

Competition

     Each of the industries in which the Company manufactures and sells products
is highly  competitive.  Although  competitive  factors  vary by  product  line,
competition in all product lines is based primarily on product quality,  product
innovation,  customer  service  and price.  The  Company  also  believes  that a
manufacturer's  relationship with its distributors and principal  customers is a
key factor in the industries in which the Company competes.


                                       60





     The Company competes with a number of manufacturers in the heating products
industry.  Within this industry,  there are several manufacturers of gas heaters
and numerous  producers of gas logs,  pre-engineered  fireplaces  and solid fuel
heaters.  The  Company  also  competes  with a number  of  manufacturers  in the
specialty tool industry.  The Company believes that it is a market leader in the
outdoor  heating  appliance,  vent-free  indoor gas  heating  and hearth and DIY
powder  actuated  fastener and electric  chain saw markets and believes that its
experience,  well-recognized  brand names,  comprehensive  product offerings and
strong customer  relationships  give it a competitive  advantage with respect to
these products.

     The Company's competitors offer a number of products which directly compete
with or can be utilized as  substitutes  for the  products  manufactured  by the
Company.  No assurance  can be given that the future  sales of such  competitive
products will not adversely  affect the market for the  Company's  products.  In
addition,  certain of the Company's  competitors,  particularly in the specialty
tool industry, are larger and better capitalized than the Company.

Management Information Systems

     DESA  maintains  an advanced  MIS  utilizing  customized  software  for its
manufacturing and engineering design. The Company also has established  Customer
Electronic Data  Interchange  for order entry by major  accounts.  These systems
provide  "real-time"  information  in regards to  work-in-process  inventory and
provides  detailed labor  reporting to enable the Company to identify  potential
labor cost savings. For product development and engineering, employees utilize a
state-of-the-art three dimensional CAD/CAM system.

      Many  existing  computer  programs  use only two digits to identify a year
included  in date  information.  These  programs  may  have  been  designed  and
developed without considering the impact of a change in the century to which the
date information relates. If not corrected,  many of these computer applications
could fail or create  erroneous  results  by or at the Year 2000 (the  so-called
"Year 2000  Problem").  The Company has  conducted  an analysis of its  computer
systems to determine the actions which may be necessary to address the Year 2000
Problem.  The Company  presently expects that corrective action for its internal
systems  will be  completed  by the  fall  of 1998  and  that  the  cost of such
corrections  will not be  material.  The  Company  expects  that the third party
systems  used in its business  will have  releases  which  address any Year 2000
Problems prior to the end of 1998.

Manufacturing

     Indoor and Outdoor Heating Products. DESA's manufacturing processes include
metal  fabrication,  painting,  assembly and product testing.  In general,  DESA
cuts, forms and coats the product housing, assembles the various components such
as motors,  fans,  electrical parts and burners,  packages the final product and
ships it to  customers.  Punch  presses,  welding,  powder  coated  painting and
assembly  systems  are  mechanized  with  state-of-the-art  equipment  utilizing
robotics to permit high volume output with minimum labor content.

     Specialty  Fastening  Systems.  DESA  manufactures  and  packages the nails
(pins) for sale with its powder  actuated  tool product  line.  Powder  actuated
tools are sourced from a manufacturing  joint venture with  Continental/Midland,
Inc. and loads are purchased from a third party.  Powerfast(R) stapling products
are sourced from Asian manufacturers.

     Electrical Tools.  DESA assembles  electric chain saws from components made
to  its  specifications  by  third-party  suppliers.   Electric  generators  are
assembled on a chassis by connecting  gasoline engines  purchased from Honda and
Briggs & Stratton with an alternator purchased from a European supplier.

Trademarks, Patents and Licenses

     The  success of the  Company's  various  businesses  depends in part on the
Company's ability to exploit certain proprietary  designs,  trademarks and brand
names  on an  exclusive  basis in  reliance  upon the  protections  afforded  by
applicable  copyright,  patent and trademark laws and  regulations.  The loss of
certain of the Company's  rights to such 

                                       61





designs,  trademarks  and brand names or the inability of the Company to protect
effectively or enforce such rights could adversely affect the Company. See "Risk
Factors -- Dependence On Brand Names."

Backlog and Warranty

     The Company's  backlog consists of cancelable  orders and is dependent upon
trends in consumer demand throughout the year. Customer order patterns vary from
year to year,  largely  because of annual  differences  in consumer  end-product
demand,  marketing strategies,  overall economic and weather conditions.  Orders
for the Company's products are generally subject to cancellation until shipment.
As a  result,  comparison  of  backlog  as of any date in a given  year with the
backlog at the same date in a prior year is not necessarily  indicative of sales
trends.  Moreover,  the Company  does not believe  that  backlog is  necessarily
indicative of the Company's future results of operations or prospects.

     The Company's warranty policy is to accept returns of products with defects
in materials or workmanship. The Company will also accept returns of incorrectly
shipped  goods  where the Company  has been  notified on a timely  basis and, in
certain  cases,  to maintain  customer good will.  During fiscal 1998,  warranty
costs amounted to approximately 1.6% of sales.

Environmental Liability

     The  Company  is  subject  to  various  evolving  federal,  state and local
environmental laws and regulations governing,  among other things,  emissions to
air, discharge to waters and the generation,  handling, storage, transportation,
treatment and disposal of hazardous  and  non-hazardous  substances  and wastes.
These laws and  regulations  provide  for  substantial  fees and  sanctions  for
violations  and, in many cases could  require the Company to remediate a site to
meet  applicable  legal  requirements.  A Phase  I  environmental  audit  of the
Company's  manufacturing  facilities was completed on August 9, 1997 and did not
identify any material matters.  The Company  believes,  although there can be no
assurance,  that liabilities  relating to environmental  matters will not have a
material  adverse  effect  on  its  future  financial  position  or  results  of
operations.

Employees

     DESA's zone heating products operation is seasonal. As a result, the number
of workers employed by the Company at any particular  point in time varies.  The
work force is  accustomed  to seasonal  layoffs of two to four months.  In 1998,
total employment averaged 879 with a low of 481 employees in February and a peak
of 1229 employees in August.

     The hourly labor force in Bowling Green is  represented  by the Sheet Metal
Workers International Association (AFL-CIO) under a three-year contract expiring
in June 1998. The Manchester and Shelbyville, Tennessee facilities are non-union
plants.

     The hourly  labor  force in Bowling  Green is covered by a defined  benefit
pension plan.  All other  employees are covered by a defined  contribution  plan
(401K). All workers are covered by self-insured medical plans.

Legal Proceedings

     DESA is a party to various  litigation in the normal course of its business
activities,  none of which is expected to have a material  adverse effect on the
Company.  Although the Company has not experienced significant product liability
claims to date, the Company carries occurrence-based product liability insurance
coverage with a $101 million limit,  $250,000 self insured retention ("SIR") and
an aggregate annual capped SIR exposure to DESA of $1 million.

Properties

     The Company's  Bowling  Green,  Kentucky  facility  serves as the corporate
headquarters as well as the manufacturing site for DESA's zone heating products,
both indoor and outdoor.  The  principal  executive  offices for the Company and

                                       62





Holdings are located at 2701 Industrial  Drive,  Bowling Green,  Kentucky 42102,
telephone:  (502) 781-9600.  The Company also leases  warehouse space in Bowling
Green as needed.  The facility in  Shelbyville,  Tennessee is the  manufacturing
headquarters  for the  production of hearth  products and outdoor  heaters.  The
manufacturing  facility in Manchester,  Tennessee  produces the specialty  tools
sold by DESA. In addition to these manufacturing facilities,  the Company leases
sales offices and warehouse locations in Toronto, Canada and Rotterdam, Holland.



        Location                               Square Footage    Ownership            Function
                                                                      
Bowling Green, Kentucky..................           225,000      Owned         Corporate Headquarters
                                                    28 acres                   Manufacturing, Engineering, Distribution
Shelbyville, Tennessee...................            70,000      Leased        Manufacturing
                                                     7 acres
Manchester, Tennessee....................            57,400      Leased        Manufacturing, Distribution
                                                    11 acres
Toronto, Canada..........................             9,400      Leased        Sales offices, Distribution
Rotterdam, Holland.......................             5,200      Leased        Sales offices, Distribution



     Management  believes  its  facilities  are in good  condition  and that the
facilities  are  adequate for its  operating  needs for the  foreseeable  future
without significant modifications or capital investment.

Recent Developments

Pending Acquisitions

   
     On May 13, 1998,  DESA  entered  into an agreement to acquire  92.1% of the
issued and outstanding common stock of Fireplace Manufacturers, Inc. ("FMI") for
an aggregate  purchase price of  approximately  $25.5 million.  As of such date,
DESA already owned the  remaining  7.9% of FMI's issued and  outstanding  common
stock.  In  connection  with  the  acquisition  of FMI,  DESA  will  enter  into
non-compete  agreements  with three  officers of FMI,  each with a term of three
years.  Upon  execution  of such  agreements,  DESA  will pay such  officers  an
aggregate of $3.25 million,  included in the aggregate  purchase  price.  FMI, a
manufacturer of gas and wood fireplaces and related  accessories,  had net sales
and net income of $31.9 million and $1.0 million,  respectively,  for its fiscal
year ended March 31,  1997.  Also,  in April 1998,  the Company  entered  into a
letter of intent with Universal  Heating,  Inc. ("UHI") to acquire the worldwide
rights (except in China) to distribute  Universal's  indoor and outdoor  heating
products and to form a joint venture to  manufacture  various  products in China
that  will be  marketed  by the  Company.  The  total  purchase  price for these
transactions is approximately $15 million. UHI, a privately held manufacturer of
gas  heating  products,  had net sales and net  income  of  approximately  $21.2
million and $1.6 million,  respectively,  for its year ended  December 31, 1997.
The two  proposed  acquisitions  will  be  financed  through  a  combination  of
indebtedness  under the  Company's  New Credit  Facility  as well as  additional
equity contributions from the Company's principal stockholders.
    

Heath/Zenith

     On February 4, 1998,  the Company  acquired  Heath Holding  Company and its
Heath/Zenith  business from Heath Holding Corp.  Heath/Zenith,  headquartered in
Benton Harbor,  Michigan,  is a leading North American manufacturer and marketer
of residential motion sensor "security"  lighting products sold primarily to DIY
retail home centers. Heath/Zenith is also a leading manufacturer and marketer of
residential  motion  sensor  "decorative"  lighting  products and wireless  home
control  devices,  including  wireless  doorbells and light switches.  Since its
inception in 1987,  Heath/Zenith has consistently  expanded its market positions
and today commands  either the number one or number two market  position in each
of its primary product categories.

     Demand for  Heath/Zenith's  products  has  increased in recent years due to
consumers'  heightened interest in products that provide effective home security
and innovative,  reliable convenience features.  Heath/Zenith has also benefited
from the rapid growth and  consolidation  in its primary DIY retail home centers
distribution  channel.  Due to its products and  


                                       63





capabilities, Heath/Zenith has been selected as the core supplier to the leading
participants  in the DIY retail  industry  including,  Home Depot.  In addition,
Heath/Zenith has secured core supplier status with many of the nation's top mass
merchandisers, warehouse clubs, and hardware buying groups.

     Similar to DESA,  Heath/Zenith  has achieved  leading market  positions and
strong   operating   performance  as  a  result  of  (i)  the  strength  of  the
Heath/Zenith's  relationships  with its  rapidly-expanding  customer base,  (ii)
innovative  product  design  and  development,  (iii)  broad and  differentiated
product  lines  supported  by strong brand names,  (iv)  consistent  new product
introductions,  (v) implementing effective sales and marketing programs designed
to  increase  customer  awareness  and expand  distribution  channels,  and (vi)
achieving low-cost manufacturing and distribution expertise.

     In  the  Motion  Sensor   Security  and   Decorative   Lighting   segments,
Heath/Zenith competes against Intelectron Incorporated, a privately held company
headquartered  in  Hayward,  California,  and  Regent  Lighting  Corporation,  a
privately held company headquartered in Burlington,  North Carolina.  Within the
Wireless Doorbell segment,  Heath/Zenith competes against Dimango Products, Co.,
based in Brighton,  Michigan, and Trine Products,  Co., a privately held company
based in Bronx, New York.

     On a pro forma basis,  Heath/Zenith  will account for approximately 33% and
22% of sales and EBITDA, respectively,  of the combined company.  Heath/Zenith's
business  is  comprised  of  three  primary  segments:  Motion  Sensor  Security
Lighting, Motion Sensor Decorative Lighting, and Wireless Doorbells.

Motion Sensor Security Lighting

     Within its motion sensor security  lighting  product line,  which accounted
for 61% of 1996  revenues,  Heath/Zenith  offers 58 stock keeping units ("SKUs")
representing  a variety of security  lighting  products  which appeal to various
segments of the DIY market. The  Heath/Zenith's  standard motion sensor security
lighting  products  retail from $9.95 for  promotional  items up to $34.95 for a
full-feature security light. The Heath/Zenith's primary focus is to de-emphasize
promotional  products and to emphasize  its high quality,  high margin  products
that are made with metal fixtures and hoods,  and which contain such value-added
features as Pulse Count, Dual BriteTM, and 270(degree) activation capability.

     Market  Overview.  The $200  million  North  American  residential  outdoor
security lighting industry market is segmented into three categories: (i) motion
sensor security lighting, (ii) photocell (darkness activated) security lighting,
and (iii)  standard  (switch  activated)  security  lighting.  The motion sensor
security  lighting  segment has been the primary growth segment in the industry,
growing  at a  compounded  annual  growth  rate of  almost 6% over the last five
years.  Since the introduction of motion sensor security  lighting,  the product
has  established  itself  as an easy to  install,  reliable,  low-cost  security
product. As a result, motion sensor products have steadily captured market share
from  standard and  photocell  lighting as those  traditional  products are less
effective crime deterrents and more expensive and less convenient to operate.

Motion Sensor Decorative Lighting

     With  38  SKUs,  motion  sensor  decorative   lighting  products  represent
approximately 15% of the Heath/Zenith's  1996 total revenue.  The Heath/Zenith's
motion sensor decorative lighting products, which sell for retail prices ranging
from $24.95 to $79.95, were introduced in 1992 as part of management's  strategy
to move consumer to higher price point  products.  Included in this product line
are coach lanterns, cast aluminum lanterns, brass lanterns and post lanterns.

     Market  Overview.  The $400  million  North  American  residential  outdoor
decorative  lighting  industry is driven  primarily by the home  improvement and
remodeling industry. As a result, the overall retail outdoor decorative lighting
industry has benefited from the expansion in the home  improvement  industry and
DIY retail channel.  Historically,  the decorative lighting market was dominated
by standard (switch activated)  lighting products.  However, as customers become
more aware of the benefits of motion  sensor  lighting  products  such as energy
efficiency, crime deterrence, and convenience,  they are requiring motion sensor
capabilities in all of their outdoor lighting products.

                                       64





Wireless Doorbells

     Wireless doorbell products, introduced in 1991, represent approximately 15%
of 1996 total  revenue.  This product line,  which retails for between $9.95 and
$49.95,  represents  the  Heath/Zenith's  successful  entry into a new market by
leveraging  a  high-quality  product  with  the  Heath/Zenith  brand  name.  The
Heath/Zenith's wireless doorbell products are positioned to take advantage of an
underserved market with relatively few solutions. Wireless doorbells present the
most viable and cost effective solution to the problem.  Heath/Zenith has become
the market leader in the wireless  doorbell  industry by offering a diverse line
of products  and,  most  importantly,  by  differentiating  its  product  with a
proprietary sound chip.

     Market Overview.  Approximately  17% of  Heath/Zenith's  1996 revenues were
generated by sales in the wireless controls systems  industry,  primarily in the
wireless  doorbell  segment.  The wireless control systems industry is a diverse
industry that includes  products ranging from home automation  systems to garage
door openers to wireless doorbells. Heath/Zenith currently competes primarily in
the  wireless  doorbell  segment of the  residential  wireless  control  systems
industry.

Customers

     Heath/Zenith  targets the  rapidly-expanding  DIY home center retail market
and, to a lesser extent, mass  merchandisers,  warehouse clubs, and cooperative.
In 1996, sales to home improvement retailers and hardware cooperatives accounted
for 90% of revenues and sales to mass  merchandisers,  warehouse clubs and other
retailers accounted for 10% of sales.


Manufacturing and Assembly

     Heath/Zenith  designs and  manufactures  its products through its Hong Kong
based subsidiary, Heath Ltd., which provides purchasing,  engineering,  contract
manufacturing,    administration   and   assembly.   Heath/Zenith   uses   three
subcontractors  in  China  who  assemble  products  according  to  predetermined
specifications and ship assembled  products to Heath Ltd.  Heath/Zenith owns all
the tooling  utilized in the production of its products.  Finished  products are
shipped to a public warehouse in Reno,  Nevada and distributed  throughout North
America directly to customers.

Employees

     Heath/Zenith  has  approximately  78  employees,  42 at its  Benton  Harbor
headquarters and 36 at Heath Ltd.



                                       65





                                   MANAGEMENT

Directors and Officers

     The  following  table sets forth the name,  age and position of each of the
Company's directors who will continue in office following the  Recapitalization,
directors designate,  executive officers and other significant employees. All of
the Company's  officers are elected  annually and serve at the discretion of the
Board of Directors.



     Name                                                       Age          Positions
                                                                                                             
Robert H. Elman.............................................     59     Chairman, Chief Executive Officer, Director
John W. Childs..............................................     55     Director
Raymond B. Rudy.............................................     65     Director
Adam L. Suttin..............................................     30     Director
Michael Greene..............................................     35     Director
Terry G. Scariot............................................     49     President, Director
John M. Kelly...............................................     48     Executive Vice President
Edward G. Patrick...........................................     51     Vice President of Finance, Treasurer
Scott M. Nehm...............................................     48     Vice President, Controller


     Robert H. Elman joined DESA Industries,  at its inception,  in 1969 as Vice
President and member of the Board of the Directors and as President of its Power
Products  Division.  He planned and directed the division's growth from sales of
$11 million in 1969 to $35 million in 1975,  with  operating  income  increasing
significantly during the same period. Mr. Elman remained with AMCA International
when it acquired DESA  Industries in 1975 and became Senior Group Vice President
responsible for the Consumer, Automotive Products, Aerospace, and Food Packaging
Divisions  until March 1985.  Since  March 1985,  when Mr.  Elman and his fellow
managers  formed DESA  International,  Inc. and  participated  in the  leveraged
buyout of AMCA's  Consumer  Products  Division,  Mr. Elman has been Chairman and
Chief  Executive  Officer of the Company.  Prior to DESA, he worked with ITT and
Singer in various  management  positions  in the United  States and Europe.  Mr.
Elman serves as the non-employee  Chairman of the Board of Directors of Hedstrom
Holdings,  Inc. He received his Bachelor's Degree in Mechanical Engineering from
Rensselaer Polytechnic Institute and his MBA from Harvard Business School.

     John W. Childs has been  President  of JWCA since July 1995.  Prior to that
time, he was an executive at Thomas H. Lee Company from May 1987,  most recently
holding the position of Senior Managing Director.  Prior to that, Mr. Childs was
with the Prudential Insurance Company of America where he held various executive
positions in the investment area ultimately  serving as Senior Managing Director
in charge of the Capital  Markets Group. He is a director of Big V Supermarkets,
Inc.,  Central Tractor Farm & Country,  Inc., Chevys Holdings,  Inc.,  Cinnabon,
Inc., The Edison Project,  Inc.,  Select  Beverages,  Inc. and Playtex Products,
Inc.

     Raymond B. Rudy has been a Managing Director of JWCA since July 1995. Prior
to  that  time,  he  was  Deputy  Chairman  and  Director  of  Snapple  Beverage
Corporation from 1992 until the company was sold in 1994. From 1987 to 1989, Mr.
Rudy was President of Best Foods Subsidiaries of CPC International. From 1984 to
1986, Mr. Rudy was Chairman,  President and CEO of Arnold Foods Company, Inc. He
is chairman of Empire Kosher Poultry, Inc.

     Adam L. Suttin has been a Vice President of JWCA since July 1995.  Prior to
that time,  he was an executive at Thomas H. Lee Company from August 1989,  most
recently holding the position of Associate.  He is a director of Central Tractor
Farm & Country, Inc. and Empire Kosher Poultry, Inc.

     Michael Greene is a Managing Director of UBS Capital,  which is the private
equity  subsidiary  of the Union Bank of  Switzerland.  Mr. Greene has worked in
Union Bank of Switzerland's  private equity and leveraged finance business 

                                       66






since he joined Union Bank of  Switzerland  in 1990.  Mr.  Greene  serves on the
board of directors of CBP Resources, Inc. and Metrocall, Inc.

     Terry G. Scariot joined AMCA's Consumer and Automotive Products Division as
Vice  President -- Finance in early 1984 and became Chief  Financial  Officer of
DESA  International,  Inc. in March 1985.  He was  appointed  President  of DESA
International,  Inc. in March 1996 and joined the Board of Directors in December
1996.  Prior to joining  AMCA  International,  Mr.  Scariot  held  positions  of
increasing  responsibility in financial and manufacturing management at Monsanto
Industrial  Chemicals  Company,  Rockwell  International's  Automotive  Products
Group,  and Gulf and  Western's  Bonney Forge  Division.  In October  1979,  Mr.
Scariot served as a member of the Board of Directors and Chief Financial Officer
for The Massillon Steel Casting  Company.  Mr. Scariot  received his Bachelor of
Science degree in finance and MBA from the University of Missouri.

     John M. Kelly joined DESA  Industries in Canada in 1972.  After  successful
management assignments in sales, manufacturing services, and administration,  he
was  appointed  General  Sales  Manager in 1976 and General  Manager in 1977. In
1983,  Mr. Kelly was  promoted to Vice  President  -- North  American  Sales for
AMCA's Consumer Products Division.  In 1984, his responsibilities  were expanded
to include the entire  marketing  function.  He became  DESA's  senior sales and
marketing  Executive  Vice  President in North America in March 1985.  Mr. Kelly
assumed the role of  Executive  Vice  President in March 1996,  responsible  for
worldwide  sales and marketing and  engineering.  He majored in Economics at the
University of Toronto.

     Edward G. Patrick has been associated with DESA International, Inc. and its
predecessor  company  since  January  1985,  joining  the company as Director of
Credit and Accounts  Receivable.  In May of 1991, he was appointed Treasurer and
in January 1995 appointed Vice President of Finance.  Prior to joining DESA, Mr.
Patrick held financial  positions  with Benchmark Tool Company,  a Subsidiary of
Shopsmith  Inc.  (1981-1985),  McGraw Edison  Company  (1975-1981),  and General
Motors  Corp.  (1972-1975).  Mr.  Patrick  received his  Bachelor's  Degree from
Northeast Missouri State University.

     Scott M. Nehm has been with DESA and the predecessor  operation since 1982.
In January 1995, he was appointed Vice President, Controller. Prior to DESA, Mr.
Nehm has held positions of increasing  responsibility in financial management at
Modine  Manufacturing  Company (1971-1973),  Koehring Company  (1974-1979),  and
Allied Products Inc.  (1980-1981).  Mr. Nehm has a CPA Certificate,  BBA and MBA
degrees from the University of Wisconsin in Accounting, Finance and Marketing.



                                       67





Executive Compensation

     The  following  table  sets  forth  compensation  earned  for all  services
rendered to the Company  during  fiscal 1996,  fiscal 1997 and fiscal  1998,  as
applicable,  by the Company's chief  executive  officer and the four most highly
compensated  executive officers other than the Company's chief executive officer
(collectively, the "Named Executives").

                                                               
                                                               


                                                                                               Long-Term  
                                                                                              Compensation
                                                                                                 Awards    
                                                                                               ---------
                                                                                               Number of 
                                                         Annual Compensation                   Securities       All Other 
           Name and Principal                  Fiscal          Salary          Bonus(1)        Underlying     Compensation
      Position at February 28, 1998             Year             ($)              ($)          Options(2)          ($)    
                                               ------           -----            ----            --------          ----
                                                                                                          
Robert H. Elman..........................        1998           612,115         630,000              --           106,808
  Chairman, Chief                                1997           565,385         820,000              --           112,233
  Executive Officer                              1996           516,162         535,000              --           100,255
Terry G. Scariot......................           1998           274,946         240,000              --            26,856
  President                                      1997           249,400         120,000              --            16,203
                                                 1996           195,769         102,000              --            28,829
John M. Kelly.........................           1998           274,946         240,000              --            37,788
  Executive Vice President                       1997           249,400         120,000              --            29,203
                                                 1996           195,769         102,000              --            33,039
Edward G. Patrick.....................           1998            78,555          25,000              --            11,809
  Vice President of                              1997            74,822          17,500           4,000             8,111
   Finance, Treasurer                            1996            68,631          15,000              --             5,697
Scott M. Nehm.........................           1998            78,555          25,000              --            10,578
  Vice President,                                1997            74,822          17,500           4,000            10,766
  Controller                                     1996            71,383          15,000              --             8,044

<FN>
- ----------
(1)  Annual  bonuses  are  indicated  for the year in which they were earned and
     accrued.  Annual  bonuses for any year are generally  paid in the following
     fiscal year.

(2)  All of the options were redeemed in connection with the Recapitalization.
</FN>


Employment Arrangements with Executive Officers

     Mr. Elman is currently  employed as Chairman  and Chief  Executive  Officer
pursuant to an employment  agreement which carries a three-year term. Under this
agreement,  Mr. Elman  currently  receives a salary of $600,000.  Mr. Scariot is
currently  employed as  President  pursuant  to an  employment  agreement  which
carries a three-year term. Under this agreement,  Mr. Scariot currently receives
a salary  of  $270,000.  Mr.  Kelly is  currently  employed  as  Executive  Vice
President  pursuant to an employment  agreement which carries a three-year term.
Under  this  agreement,  Mr.  Kelly  currently  receives  a salary of  $270,000.
Pursuant to these employment  agreements,  the salary of each of Messrs.  Elman,
Scariot and Kelly will be subject to annual  increases at the  discretion of the
Board of  Directors  of the Company.  Messrs.  Elman,  Scariot and Kelly will be
eligible to participate in an executive  bonus plan which will be instituted for
fiscal 1999, 2000, 2001, 2002 and 2003.  Messrs.  Elman,  Scariot and Kelly will
also  participate  in an option plan which will allow  management  to earn up to
12.5% of the fully diluted equity of Holdings upon achievement of pre-determined
performance  targets.  In the event of a Change of Control of the Company  after
which the employment of Messrs. Elman, Scariot and Kelly with the Company is not
continued,  Messrs.  Elman,  Scariot  and Kelly  will be  entitled  to Change of
Control benefits unless the equity investment of each of Messrs.  Elman, Scariot
and Kelly in Holdings of each shall have tripled in value.

                                       68






                    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                              OWNERS AND MANAGEMENT

     The  following  table  sets  forth  information  regarding  the  beneficial
ownership of the Common Stock of Holdings by each person known to the Company to
be the  beneficial  owner of more  than  five  percent  of the  common  stock of
Holdings,  each director of the Company,  each Named Executive and all directors
and executive officers of the Company as a group. Except as otherwise indicated,
the  beneficial  owners of the voting stock listed below,  based on  information
furnished by such owners,  have sole investment and voting power with respect to
such shares.  The business address for each executive  officer of the Company is
in care of the Company.



                                                                                         Shares
                                                                                      Beneficially
              Name and Address                                                            Owned            Percent
                                                                                                         
J.W. Childs Equity Partners, L.P.(1)
  One Federal Street
  Boston, Massachusetts.............................................................     9,408,761           66.5%
UBS Capital LLC(1)
  299 Park Avenue
  New York, New York................................................................     2,742,526           19.8
Robert H. Elman(2)..................................................................       377,602            2.7
John W. Childs(1)(3)
  One Federal Street
  Boston, Massachusetts.............................................................     9,787,594           69.2
Raymond B. Rudy(1)(3)
  One Federal Street
  Boston, Massachusetts.............................................................     9,433,275           66.7
Adam L. Suttin(1)(3)
  One Federal Street
  Boston, Massachusetts.............................................................     9,443,188           66.8
Michael Greene(4)
  299 Park Avenue
  New York, New York................................................................     2,742,526           19.8
Terry G. Scariot....................................................................       100,054              *
John M. Kelly.......................................................................       100,054              *
Edward G. Patrick...................................................................        30,409              *
Scott M. Nehm.......................................................................        30,409              *
All Directors and executive officers as a group (9
  persons)(1)(2)(3)(4)..............................................................    13,182,470           92.6

<FN>
- ----------
 *  Less than 1.0%

(1)  Includes  363,968  shares  beneficially  owned by Childs and 99,264  shares
     beneficially owned by UBS Capital pursuant to warrants issued in connection
     with their respective purchases of Holdings Preferred Stock.

(2)  Includes 177,494 shares owned by Mr. Elman's family.

(3)  Includes shares  beneficially owned by Childs, as to which Messrs.  Childs,
     Rudy and Suttin may be deemed also to be beneficial owners.

(4)  Includes shares  beneficially owned by UBS Capital,  as to which Mr. Greene
     may also be deemed to be a beneficial owner.
</FN>


                                       69







                              CERTAIN TRANSACTIONS

     At the closing of the  Recapitalization,  the Company and Holdings  entered
into a management  agreement  with JWCA  providing for payment by the Company to
JWCA of (i) a $2.55  million  advisory and  financing  fee in  consideration  of
JWCA's  services  regarding the planning,  structuring  and  negotiation  of the
Recapitalization  and related  financing  and (ii) an annual  management  fee of
$189,000 in consideration of JWCA's ongoing provision of certain  consulting and
management  advisory services.  Payments under this management  agreement may be
made only to the extent  permitted by the New Credit Facility and the Indenture.
The management  agreement is for a five-year term,  automatically  renewable for
successive  extension  terms of one year,  unless  JWCA or  Holdings  shall give
notice of termination.

     At the closing of the  Recapitalization,  the Company and Holdings  entered
into a  management  agreement  with UBS  Capital  providing  for  payment by the
Company to UBS  Capital of (i) a $0.7  million  advisory  and  financing  fee in
consideration of UBS Capital's services regarding the planning,  structuring and
negotiation  of the  Recapitalization  and related  financing and (ii) an annual
management fee of $51,000 in consideration of UBS Capital's ongoing provision of
certain  consulting  and  management  advisory  services.  Payments  under  this
management  agreement may be made only to the extent permitted by the New Credit
Facility and the Indenture.  The management  agreement is for a five-year  term,
automatically  renewable for successive  extension terms of one year, unless UBS
Capital or Holdings shall give notice of termination.

     Pursuant to the Recapitalization  Agreement,  concurrently with the closing
of the  Recapitalization,  Holdings,  the  Equity  Investors  and  the  Existing
Stockholders  (the  "Stockholders")  entered into a Stockholders  Agreement (the
"Stockholders  Agreement").  Subject to  certain  exceptions,  the  Stockholders
Agreement  restricts  the right of the  Stockholders  to transfer  any  Holdings
Common Stock or Warrants or other vested rights to acquire Holdings Common Stock
(collectively, the "Subject Securities") without the consent of the holders of a
majority of the Subject Securities at the time held by Childs and its affiliates
and associates  (the "JWC  Holders").  Holdings and the JWC Holders have certain
rights of first  refusal with respect to Subject  Securities.  In addition,  the
Stockholder Agreement provides for certain so-called  "tag-along",  "drag-along"
and "piggyback  registration"  rights.  In addition,  the Stockholder  Agreement
provides  each  Stockholder  with certain  preemptive  rights.  The  Stockholder
Agreement also  obligates  Holdings and the  Stockholders  to take all necessary
actions to include certain  nominees of the JWC Holders (who could  constitute a
majority  of the board of  directors)  and one  nominee  of UBS  Capital  LLP on
Holdings' board of directors and to ensure that certain  representatives  of the
other  Stockholders  may  attend  meetings.   The  Stockholders  Agreement  also
restricts  Holdings' right to enter into agreements with JWC Holders without the
consent of the other Stockholders.

     Holdings and its subsidiaries  expect to enter into a tax sharing agreement
providing  (among other  things) that each of the  subsidiaries  will  reimburse
Holdings  for its share of income taxes  determined  as if such  subsidiary  had
filed its tax returns separately from Holdings.


                                       70





                              DESCRIPTION OF NOTES

General

     The Notes were issued  pursuant to an Indenture (the  "Indenture")  between
the Company,  Holdings (as  guarantor)  and Marine Midland Bank, as trustee (the
"Trustee").  The terms of the Notes  include  those stated in the  Indenture and
those made part of the Indenture by reference to the Trust Indenture Act of 1939
(the  "Trust  Indenture  Act").  The Notes are  subject to all such  terms,  and
Holders of Notes are referred to the Indenture and the Trust Indenture Act for a
statement  thereof.  The  following  summary of the material  provisions  of the
Indenture  does not purport to be complete  and is  qualified in its entirety by
reference to the Indenture,  including the definitions  therein of certain terms
used below.  A copy of the proposed  form of Indenture and  Registration  Rights
Agreement  is  available  as  set  forth  under  "Available  Information".   The
definitions  of certain terms used in the following  summary are set forth below
under "-- Certain Definitions."

     The Notes are general unsecured obligations of the Company, subordinated in
right of payment to all existing and future Senior  Indebtedness of the Company,
including the New Credit Facility,  and rank pari passu in right of payment with
any existing and future senior  subordinated  indebtedness  of the Company.  The
Company's  payment  obligations  under the  Notes are fully and  unconditionally
guaranteed  (the  "Holdings  Guarantee")  on  a  senior  subordinated  basis  by
Holdings. In addition,  all borrowings under the New Credit Facility are secured
by a Lien on substantially all of the assets of the Company,  Holdings and their
domestic Subsidiaries.

     In addition,  the Company conducts certain  operations  through its foreign
subsidiaries and the Notes are effectively  subordinated to all indebtedness and
other   liabilities  and  commitments   (including   trade  payables  and  lease
obligations) of such foreign  subsidiaries.  Any right of the Company to receive
assets  of  any  of  its   Subsidiaries   upon  the  latter's   liquidation   or
reorganization  (and  the  consequent  right  of the  Holders  of the  Notes  to
participate in those assets) is effectively  subordinated  to the claims of that
Subsidiary's  creditors,  except  to the  extent  that  the  Company  is  itself
recognized  as a creditor  of such  Subsidiary,  in which case the claims of the
Company are subordinate to any security in the assets of such Subsidiary and any
indebtedness  of such Subsidiary  senior to that held by the Company.  As of the
date  of the  Indenture,  all  of  the  Company's  Subsidiaries  are  Restricted
Subsidiaries.  However, under certain circumstances, the Company will be able to
designate   current  or  future   Subsidiaries  as  Unrestricted   Subsidiaries.
Unrestricted  Subsidiaries  will  not be  subject  to  many  of the  restrictive
covenants set forth in the Indenture.

Principal, Maturity and Interest

     The Notes are limited in aggregate  principal  amount to $130.0 million and
mature on December 15, 2007.  The  Indenture  provides for the issuance of up to
$75.0 million  aggregate  principal  amount of additional Notes having identical
terms and  conditions  to the Notes  offered  hereby (the  "Additional  Notes"),
subject  to  compliance  with the  covenants  contained  in the  Indenture.  Any
Additional  Notes will be part of the same issue as the Notes offered hereby and
will vote on all matters  with the Notes  offered  hereby.  For purposes of this
"Description of Notes," references to the Notes do not include Additional Notes.
Interest on the Notes  accrues  from the most recent date to which  interest has
been paid or, if no interest has been paid, from the date of original  issuance.
Interest is computed on the basis of a 360-day year  comprised of twelve  30-day
months. Principal, premium, if any, and interest and Liquidated Damages, if any,
on the Notes is be payable at the office or agency of the Company maintained for
such  purpose  within  the City and State of New York or,  at the  option of the
Company,  payment of interest  and  Liquidated  Damages,  if any, may be made by
check mailed to the Holders of the Notes at their respective addresses set forth
in the register of Holders of Notes;  provided that all payments with respect to
Notes the Holders of which have given wire transfer  instructions to the Company
are required to be made by wire transfer of immediately  available  funds to the
accounts  specified by the Holders  thereof.  Until otherwise  designated by the
Company, the Company's office or agency in New York is the office of the Trustee
maintained  for such  purpose.  The Notes have been issued in  denominations  of
$1,000 and integral multiples thereof.


                                       71

Subordination

     The payment of all  Obligations on the Notes are  subordinated  in right of
payment, as set forth in the Indenture,  to the prior payment in full in cash of
all Senior  Indebtedness,  whether  outstanding  on the date of the Indenture or
thereafter incurred.

     Upon  any  distribution  to  creditors  of the  Company  or  Holdings  in a
liquidation or dissolution of the Company or Holdings, as the case may be, or in
a bankruptcy,  reorganization,  insolvency,  receivership or similar  proceeding
relating to the Company or Holdings or their respective property,  an assignment
for the benefit of creditors or any  marshalling  of the  Company's or Holdings'
assets and  liabilities,  the  holders of Senior  Indebtedness  are  entitled to
receive payment in full in cash of all Obligations due in respect of such Senior
Indebtedness  (including  interest after the commencement of any such proceeding
at the rate specified in the applicable Senior  Indebtedness) before the Holders
of Notes are  entitled to receive any payment  with  respect to the Notes or the
Holdings   Guarantee,   and  until  all  Obligations   with  respect  to  Senior
Indebtedness  are paid in full, any  distribution  to which the Holders of Notes
would be entitled  shall be made to the holders of Senior  Indebtedness  (except
that Holders of Notes may receive  securities that are  subordinated at least to
the same extent as the Notes to Senior Indebtedness and any securities issued in
exchange  for Senior  Indebtedness  and payments  made from the trust  described
under "-- Legal Defeasance and Covenant Defeasance").  Senior Indebtedness shall
not be deemed to have been paid in full until the termination of all commitments
or other Obligations  under the New Credit Facility,  and the payment in full in
cash thereof.

     The Company and Holdings also may not make any payment or distribution upon
or  in  respect  of  the  Notes  or  the  Holdings  Guarantee  (except  in  such
subordinated  securities or from the trust described under "-- Legal  Defeasance
and Covenant  Defeasance")  if (i) a default in the payment of any Obligation on
Designated  Senior  Indebtedness  occurs and is continuing beyond any applicable
period of grace or (ii) any other default occurs and is continuing  with respect
to Designated Senior  Indebtedness that permits holders of the Designated Senior
Indebtedness as to which such default relates to accelerate its maturity and the
Trustee receives a notice of such default (a "Payment Blockage Notice") from the
Company, Holdings, the agent under the New Credit Facility or the holders of any
other  Designated  Senior  Indebtedness.  Payments on the Notes or the  Holdings
Guarantee  may and shall be resumed (a) in the case of a payment  default,  upon
the  date  on  which  such  default  is  cured  or  waived  and (b) in case of a
nonpayment default,  the earlier of the date on which such nonpayment default is
cured or waived  or 179 days  after  the date on which  the  applicable  Payment
Blockage  Notice is  received,  unless the  maturity  of any  Designated  Senior
Indebtedness has been accelerated. No new period of payment blockage pursuant to
a Payment  Blockage  Notice may be commenced  unless and until (i) 360 days have
elapsed since the effectiveness of the immediately prior Payment Blockage Notice
and (ii) all scheduled payments of principal,  premium,  if any, and interest on
the Notes  that have  come due have  been  paid in full in cash.  No  nonpayment
default  that existed or was  continuing  on the date of delivery of any Payment
Blockage  Notice to the Trustee shall be, or be made, the basis for a subsequent
Payment Blockage Notice.

     The Indenture  further requires that the Company promptly notify holders of
Senior  Indebtedness if payment of the Notes is accelerated  because of an Event
of Default.

     As a result of the subordination  provisions  described above, in the event
of a liquidation or  insolvency,  Holders of Notes may recover less ratably than
creditors of the Company or Holdings who are holders of Senior Indebtedness.  At
November 29, 1997, the aggregate  principal amount of Senior Indebtedness of the
Company was  approximately  $135.5  million.  The Indenture  limits,  subject to
certain financial tests, the amount of additional Indebtedness, including Senior
Indebtedness,  that the Company,  Holdings and their respective subsidiaries can
incur.  See "-- Certain  Covenants  --Incurrence of Indebtedness and Issuance of
Preferred Stock."

Holdings Guarantee

   
     The payment of principal of,  premium,  if any, and interest and Liquidated
Damages,  if any,  on the Notes is fully and  unconditionally  guaranteed  on an
unsecured  basis by Holdings.  The Holdings  Guarantee is, or will be, joint and
several with any other  guarantor.  There are presently no guarantors other than
Holdings.  The  Holdings  Guarantee is  
    
                                       72

   
subordinated  to the  amounts  for  which  Holdings  will be  liable  under  the
guarantees  issued from time to time with respectto  Senior  Indebtedness to the
same  extent as the Notes are  subordinated  to such  Senior  Indebtedness.  The
obligation  of Holdings  under the Holdings  Guarantee  are limited so as not to
constitute a fraudulent  conveyance  under applicable law. See,  however,  "Risk
Factors -- Fraudulent Conveyance and Preference Considerations."
    

     The Indenture provides that Holdings may not consolidate with or merge with
or into (whether or not Holdings is the surviving Person),  another corporation,
Person or entity whether or not affiliated  with Holdings  unless (i) subject to
the provisions of the following paragraph, the Person formed by or surviving any
such   consolidation  or  merger  (if  other  than  Holdings)  assumes  all  the
obligations  of  Holdings  pursuant  to a  supplemental  indenture  in form  and
substance  reasonably  satisfactory  to the  Trustee,  under  the  Notes and the
Indenture; (ii) immediately after giving effect to such transaction,  no Default
or Event of Default exists; (iii) Holdings, or any Person formed by or surviving
any such consolidation or merger, would have Consolidated Net Worth (immediately
after  giving  effect  to  such  transaction),  equal  to or  greater  than  the
Consolidated Net Worth of Holdings  immediately  preceding the transaction;  and
(iv)  Holdings  would be  permitted,  immediately  after  giving  effect to such
transaction,  to incur at least $1.00 of additional Indebtedness pursuant to the
Fixed Charge Coverage Ratio test set forth in the covenant described below under
the caption "--Incurrence of Indebtedness and Issuance of Preferred Stock."

Optional Redemption

     The Notes are not redeemable at the Company's  option prior to December 15,
2002.  Thereafter,  the Notes will be subject to redemption at the option of the
Company,  in  whole or in part,  upon  not less  than 30 nor more  than 60 days'
notice,  at the redemption prices (expressed as percentages of principal amount)
set forth below plus accrued and unpaid interest and Liquidated Damages, if any,
thereon to the applicable  redemption  date, if redeemed during the twelve-month
period beginning on December 15 of the years indicated below:

       Year                                                         Percentage

2002...........................................................       104.9375%
2003...........................................................       103.2917%
2004...........................................................       101.6458%
thereafter.....................................................       100.0000%


     Notwithstanding the foregoing,  at any time on or before December 15, 2000,
the Company may (but shall not have the  obligation  to) redeem up to 35% of the
original aggregate principal amount of Notes (including any Additional Notes) at
a redemption  price of 109.875% of the principal amount thereof plus accrued and
unpaid interest and Liquidated  Damages thereon to the redemption date, with the
net cash proceeds of one or more Public Equity Offerings; provided that at least
65% of the aggregate  principal amount of Notes (including any Additional Notes)
remain  outstanding  immediately  after the occurrence of such  redemption;  and
provided,  further,  that such redemption shall occur within 60 days of the date
of the closing of such Public Equity Offering.

     If less than all of the Notes are to be redeemed at any time,  selection of
Notes for redemption  will be made by the Trustee on a pro rata basis;  provided
that no Notes of $1,000 or less shall be redeemed in part. Notices of redemption
shall be mailed by first class mail at least 30 but not more than 60 days before
the  redemption  date to each Holder of Notes to be  redeemed at its  registered
address.  If any Note is to be redeemed in part only,  the notice of  redemption
that  relates  to such Note shall  state the  portion  of the  principal  amount
thereof to be redeemed.  A new Note in principal  amount equal to the unredeemed
portion  thereof  will  be  issued  in the  name  of  the  Holder  thereof  upon
cancellation  of the original Note. On and after the redemption  date,  interest
ceases to accrue on Notes or portions of them called for redemption.


                                       73





Optional Redemption Upon Change Of Control

     Upon the  occurrence of a Change of Control prior to December 15, 2002, the
Notes will be  redeemable,  in whole or in part,  at the option of the  Company,
upon not less than 30 nor more than 60 days prior notice to each Holder of Notes
to be  redeemed,  at a  redemption  price  equal  to the  sum of  (i)  the  then
outstanding  principal  amount  thereof  plus (ii)  accrued and unpaid  interest
thereon and Liquidated  Damages,  if any, to the redemption  date plus (iii) the
Applicable  Premium.  The  following  definitions  are  used  to  determine  the
Applicable Premium:

     "Applicable Premium" is defined,  with respect to a Note, as the greater of
(i) 4.9375% of the then  outstanding  principal  amount of such Note or (ii) the
excess of (A) the present value of the remaining required interest and principal
payments  due on such  Note  (exclusive  of  accrued  and  unpaid  interest  and
Liquidated  Damages,  if  any),  computed  using a  discount  rate  equal to the
Treasury  Rate plus 50 basis  points,  over (B) the then  outstanding  principal
amount of such Note.

     "Treasury  Rate"  is  defined  as the  yield  to  maturity  at the  time of
computation of United States Treasury  securities  with a constant  maturity (as
compiled and published in the most recent Federal  Reserve  Statistical  Release
H.15 (519) which has become publicly  available at least two Business Days prior
to the date fixed for prepayment (or, if such  Statistical  Release is no longer
published,  any publicly  available  source of similar market data)) most nearly
equal to the then  remaining  Average  Life to  Stated  Maturity  of the  Notes;
provided,  however,  that if the Average Life to Stated Maturity of the Notes is
not equal to the  constant  maturity of a United  States  Treasury  security for
which a weekly  average  yield is given,  the Treasury Rate shall be obtained by
linear interpolation  (calculated to the nearest one-twelfth of a year) from the
weekly average yields of United States Treasury securities for which such yields
are given,  except that if the Average  Life to Stated  Maturity of the Notes is
less than one year,  the weekly  average yield on actually  traded United States
Treasury securities adjusted to a constant maturity of one year shall be used.

Mandatory Redemption

     Except as set forth below under  "Repurchase at the Option of Holders," the
Company is not required to make  mandatory  redemption  or sinking fund payments
with respect to the Notes.

Repurchase at the Option of Holders

Change of Control

     Upon the occurrence of a Change of Control,  each Holder of Notes will have
the right to require the Company to repurchase  all or any part (equal to $1,000
or an integral  multiple  thereof) of such Holder's  Notes pursuant to the offer
described  below (the "Change of Control Offer") at an offer price in cash equal
to 101% of the  aggregate  principal  amount  thereof  plus  accrued  and unpaid
interest and Liquidated Damages thereon,  if any, to the date of repurchase (the
"Change  of Control  Payment").  Within  fifteen  days  following  any Change of
Control,  the  Company  will  mail  a  notice  to  each  Holder  describing  the
transaction or  transactions  that constitute the Change of Control and offering
to repurchase Notes on the date specified in such notice, which date shall be no
earlier  than 30 days and no later  than 60 days  from the date  such  notice is
mailed  (the  "Change of Control  Payment  Date"),  pursuant  to the  procedures
required by the Indenture and described in such notice.  The Company will comply
with the  requirements  of Rule  14e-1  under  the  Exchange  Act and any  other
securities  laws  and  regulations  thereunder  to  the  extent  such  laws  and
regulations  are applicable in connection  with the repurchase of the Notes as a
result of a Change of Control.

     On the Change of Control  Payment  Date,  the Company  will,  to the extent
lawful,  (1) accept for payment all Notes or portions thereof properly  tendered
pursuant to the Change of Control  Offer,  (2) deposit  with the Paying Agent an
amount  equal to the  Change  of  Control  Payment  in  respect  of all Notes or
portions  thereof so tendered  and (3) deliver or cause to be  delivered  to the
Trustee the Notes so accepted together with an Officers' Certificate stating the
aggregate  principal  amount of Notes or portions thereof being purchased by the
Company. The Paying Agent will promptly mail to each Holder of Notes so tendered
the Change of Control  Payment for such Notes,  and the  Trustee  will  promptly

                                       74


authenticate  and mail (or cause to be transferred by book entry) to each Holder
a new Note equal in  principal  amount to any  unpurchased  portion of the Notes
surrendered,  if any;  provided  that each such new Note will be in a  principal
amount of $1,000 or an integral  multiple  thereof.  The Indenture  will provide
that, prior to complying with the provisions of this covenant,  but in any event
within 75 days following a Change of Control,  the Company will either repay all
outstanding Senior Indebtedness or obtain the requisite consents,  if any, under
all  agreements   governing   outstanding  Senior  Indebtedness  to  permit  the
repurchase  of Notes  required  by this  covenant.  The  Company  will  publicly
announce the results of the Change of Control Offer on or as soon as practicable
after the Change of Control Payment Date.

     The Change of Control provisions  described above will take precedence over
other  provisions of the Indenture which may be applicable.  Except as described
above with  respect  to a Change of  Control,  the  Indenture  does not  contain
provisions  that  permit the  Holders of the Notes to require  that the  Company
repurchase or redeem the Notes in the event of a takeover,  recapitalization  or
similar transaction.

     The New Credit Facility currently prohibits the Company from purchasing any
Notes,  and also provides that certain  events  constituting a change of control
with respect to the Company would  constitute a default  thereunder.  Any future
credit agreements or other agreements  relating to Senior  Indebtedness to which
the Company becomes a party may contain similar restrictions and provisions.  In
the event a Change of Control  occurs at a time when the  Company is  prohibited
from purchasing  Notes, the Company could seek the consent of its lenders to the
purchase of Notes or could attempt to refinance the borrowings that contain such
prohibition.  If the  Company  does not  obtain  such a  consent  or repay  such
borrowings,  the Company will remain  prohibited from purchasing  Notes. In such
case, the Company's failure to purchase tendered Notes would constitute an Event
of Default under the Indenture which would, in turn,  constitute a default under
the New Credit Facility. In such circumstances,  the subordination provisions in
the Indenture would likely restrict payments to the Holders of Notes.

     The Company  will not be required to make a Change of Control  Offer upon a
Change of Control  if a third  party  makes the  Change of Control  Offer in the
manner, at the times and otherwise in compliance with the requirements set forth
in the  Indenture,  applicable  to a Change of Control Offer made by the Company
and purchases all Notes validly  tendered and not withdrawn under such Change of
Control Offer.

     The definition of Change of Control includes a phrase relating to the sale,
lease,  transfer,  conveyance or other disposition of "all or substantially all"
of the assets of the Company  and its  Subsidiaries  taken as a whole.  Although
there is a developing body of case law  interpreting  the phrase  "substantially
all," there is no precise established  definition of the phrase under applicable
law.  Accordingly,  the  ability of a Holder of Notes to require  the Company to
repurchase  such Notes as a result of a sale,  lease,  transfer,  conveyance  or
other  disposition  of  less  than  all of the  assets  of the  Company  and its
Subsidiaries taken as a whole to another Person or group may be uncertain.

Asset Sales

     The Indenture provides that the Company and Holdings will not, and will not
permit any of their respective  Restricted  Subsidiaries to, consummate an Asset
Sale unless (i) the Company,  Holdings or the Restricted Subsidiary, as the case
may be, receives  consideration at the time of such Asset Sale at least equal to
the fair market value  (evidenced  by a resolution of the Board of Directors set
forth in an  Officers'  Certificate  delivered  to the Trustee) of the assets or
Equity Interests  issued or sold or otherwise  disposed of and (ii) at least 75%
of  the  consideration  therefor  received  by the  Company,  Holdings  or  such
Restricted Subsidiary is in the form of cash or Cash Equivalents;  provided that
the amount of (x) any liabilities (as shown on the Company's,  Holdings' or such
Restricted  Subsidiary's most recent balance sheet) of the Company,  Holdings or
any Restricted  Subsidiary  (other than  contingent  liabilities and liabilities
that are by their terms subordinated to the Notes, the Holdings Guarantee or any
Subsidiary  Guarantee)  that are  assumed by the  transferee  of any such assets
pursuant to a customary novation  agreement that releases the Company,  Holdings
or such Restricted  Subsidiary from further liability and (y) any notes or other
obligations received by the Company,  Holdings or any such Restricted Subsidiary
from such transferee that are immediately converted by the Company,  Holdings or
such Restricted Subsidiary into cash (to the extent of the cash received), shall
be deemed to be cash for purposes of this provision.


                                       75

     Within 360 days after the receipt of any Net  Proceeds  from an Asset Sale,
the Company or Holdings, as the case may be, may apply such Net Proceeds, at its
option,  (a)  to  permanently   reduce  outstanding  Senior   Indebtedness  (and
correspondingly  reduce commitments  thereunder) or (b) to acquire a controlling
interest  in  another  business,  the  making  of a capital  expenditure  or the
acquisition of other  long-term  assets,  in each case, in the same or a similar
line of business  as the  Company  was engaged in on the date of the  Indenture.
Pending the final application of any such Net Proceeds, the Company or Holdings,
as the case may be, may  temporarily  reduce  revolving  credit  Indebtedness or
otherwise  invest such Net Proceeds in any manner that is not  prohibited by the
Indenture. Any Net Proceeds from Asset Sales that are not applied or invested as
provided in the first  sentence of this  paragraph  will be deemed to constitute
"Excess  Proceeds." When the aggregate  amount of Excess  Proceeds  exceeds $5.0
million,  the  Company  and  Holdings  will be  required to make an offer to all
Holders of Notes and  Additional  Notes (an "Asset Sale  Offer") to purchase the
maximum principal amount of Notes and Additional Notes that may be purchased out
of the Excess Proceeds,  at an offer price in cash in an amount equal to 100% of
the principal  amount  thereof plus accrued and unpaid  interest and  Liquidated
Damages,  if any,  thereon  to the  date of  purchase,  in  accordance  with the
procedures set forth in the Indenture.  To the extent that the aggregate  amount
of Notes and Additional  Notes tendered  pursuant to an Asset Sale Offer is less
than the Excess Proceeds,  the Company or Holdings,  as the case may be, may use
any remaining Excess Proceeds for general corporate  purposes.  If the aggregate
principal  amount of Notes and Additional  Notes  surrendered by Holders thereof
exceeds the amount of Excess  Proceeds,  the Trustee  shall select the Notes and
Additional  Notes to be purchased on a pro rata basis.  Upon  completion of such
offer to purchase, the amount of Excess Proceeds shall be reset at zero.

Certain Covenants

Restricted Payments

     The Indenture provides that the Company and Holdings will not, and will not
permit any of the  Restricted  Subsidiaries  to,  directly  or  indirectly:  (i)
declare or pay any dividend or make any other payment or distribution on account
of the  Company's,  Holdings'  or any of  the  Restricted  Subsidiaries'  Equity
Interests  (including,  without  limitation,  any payment in connection with any
merger or  consolidation  involving the Company or Holdings) or to the direct or
indirect  holders of the Company's,  Holdings' or any  Restricted  Subsidiaries'
Equity   Interests  in  their   capacity  as  such  (other  than   dividends  or
distributions  payable in Equity  Interests (other than  Disqualified  Stock) of
Holdings);  (ii)  purchase,  redeem or  otherwise  acquire  or retire  for value
(including  without  limitation,  in connection with any merger or consolidation
involving  the  Company  or  Holdings)  any  Equity  Interests  of the  Company,
Holdings, any Restricted Subsidiary of the Company or Holdings, or any Affiliate
of the Company or Holdings  (other than any such Equity  Interests  owned by the
Company or any Wholly Owned  Restricted  Subsidiary of the Company);  (iii) make
any payment on, or purchase,  redeem, defease or otherwise acquire or retire for
value any  Indebtedness  that is  subordinated  to the Notes (other than Notes),
except a payment of interest or principal of  Indebtedness  (other than interest
payments on any Exchange Notes or Qualified Subordinated Indebtedness) at Stated
Maturity or (iv) make any  Restricted  Investment  (all such  payments and other
actions set forth in clauses (i) through (iv) above being collectively  referred
to as "Restricted Payments"),  unless, at the time of and after giving effect to
such Restricted Payment:

     (a) no Default or Event of Default shall have occurred and be continuing or
would occur as a consequence thereof;

     (b) the Company (in the case of a Restricted  Payment by the Company or any
of its Restricted  Subsidiaries)  or Holdings (in all other cases) would, at the
time of such Restricted  Payment and after giving pro forma effect thereto as if
such  Restricted  Payment  had  been  made at the  beginning  of the  applicable
four-quarter  period,  have a Fixed Charge  Coverage  Ratio of at least 2.0 to 1
pursuant  to the  Fixed  Charge  Coverage  Ratio  test set  forth  in the  first
paragraph  of the  covenant  described  below under  caption "--  Incurrence  of
Indebtedness and Issuance of Preferred Stock;"

     (c) in the case of a  Restricted  Payment of the  Company  or a  Restricted
Subsidiary of the Company, such Restricted Payment,  together with the aggregate
of all  other  Restricted  Payments  made  by the  Company  and  its  Restricted
Subsidiaries  after the date of the  Indenture  (excluding  Restricted  Payments
permitted by clause (ii) of the second succeeding  paragraph),  is less than the
sum of (i) 50% of the  Consolidated  Net  Income of the  Company  for the period
(taken as one accounting  period) from the beginning of the first fiscal quarter
commencing  after the date of the  Indenture

                                       76

to the end of the  Company's  most  recently  ended  fiscal  quarter  for  which
internal  financial  statements  are  available  atthe  time of such  Restricted
Payment (or, if such Consolidated Net Income for such period is a deficit,  less
100% of such  deficit),  plus  (ii)  100% of the  aggregate  net  cash  proceeds
received by the Company  from the issue or sale since the date of the  Indenture
of  Equity  Interests  of the  Company  (other  than  Disqualified  Stock) or of
Disqualified  Stock or debt  securities of the Company that have been  converted
into such Equity Interests  (other than Equity Interests (or Disqualified  Stock
or convertible  debt  securities)  sold to a Subsidiary of the Company and other
than Disqualified  Stock or convertible debt securities that have been converted
into  Disqualified  Stock),  plus  (iii)  to  the  extent  that  any  Restricted
Investment  that was made  after the date of the  Indenture  is sold for cash or
otherwise  liquidated  or repaid for cash,  the lesser of (A) the cash return of
capital  with  respect  to  such  Restricted   Investment   (less  the  cost  of
disposition,  if any) and (B) the initial amount of such  Restricted  Investment
plus (iv) the amount resulting from redesignations of Unrestricted  Subsidiaries
as Restricted  Subsidiaries  (in each case, such amount to be valued as provided
in the second  succeeding  paragraph)  not to exceed  the amount of  Investments
previously made by the Company or any Restricted Subsidiary in such Unrestricted
Subsidiary  and which was treated as a Restricted  Payment under the  Indenture;
and

     (d) in the  case  of a  Restricted  Payment  by  Holdings  or a  Restricted
Subsidiary of Holdings (other than the Company or a Restricted Subsidiary of the
Company),  such  Restricted  Payment,  together  with the aggregate of all other
Restricted  Payments  made  by  Holdings,   the  Company  and  their  Restricted
Subsidiaries  after the date of the  Indenture  (excluding  Restricted  Payments
permitted by clause (ii) of the next succeeding paragraph), is less than the sum
of (i) 50% of the  Consolidated  Net Income of Holdings for the period (taken as
one accounting period) from the beginning of the first fiscal quarter commencing
after the date of the  Indenture to the end of  Holdings'  most  recently  ended
fiscal quarter for which internal financial statements are available at the time
of such Restricted  Payment (or, if such Consolidated Net Income for such period
is a deficit,  less 100% of such  deficit),  plus (ii) 100% of the aggregate net
cash proceeds  received by Holdings from the issue or sale since the date of the
Indenture of Equity Interests of Holdings (other than Disqualified  Stock) or of
Disqualified  Stock or debt securities of Holdings that have been converted into
such Equity Interests  (other than Equity  Interests (or  Disqualified  Stock or
convertible  debt  securities)  sold to a Subsidiary  of Holdings and other than
Disqualified  Stock or convertible debt securities that have been converted into
Disqualified  Stock),  plus (iii) to the extent that any  Restricted  Investment
that was made  after  the date of the  Indenture  is sold for cash or  otherwise
liquidated or repaid for cash, the lesser of (A) the cash return of capital with
respect to such Restricted Investment (less the cost of disposition, if any) and
(B) the  initial  amount of such  Restricted  Investment  plus  (iv) the  amount
resulting  from  redesignations  of  Unrestricted   Subsidiaries  as  Restricted
Subsidiaries  (in each case,  such amount to be valued as provided in the second
succeeding paragraph) not to exceed the amount of Investments previously made by
Holdings in such  Unrestricted  Subsidiary and which was treated as a Restricted
Payment under the Indenture.

     The foregoing  provisions do not prohibit:  (i) the payment of any dividend
within  60 days  after  the  date of  declaration  thereof,  if at said  date of
declaration  such  payment  would  have  complied  with  the  provisions  of the
Indenture;  (ii) the  redemption,  repurchase,  retirement,  defeasance or other
acquisition of any subordinated  Indebtedness or Equity Interests of the Company
in  exchange  for,  or  out of the  net  cash  proceeds  of,  the  substantially
concurrent sale (other than to a Restricted  Subsidiary of the Company) of other
Equity  Interests of the Company (other than any Disqualified  Stock);  provided
that the amount of any such net cash  proceeds  that are  utilized  for any such
redemption,  repurchase,  retirement,  defeasance or other  acquisition shall be
excluded  from clause  (c)(ii) of  paragraph  (c) above;  (iii) the  redemption,
repurchase,  retirement,  defeasance or other  acquisition  of any  subordinated
Indebtedness or Equity  Interests of Holdings in exchange for, or out of the net
cash proceeds of, the  substantially  concurrent sale (other than to the Company
or a Restricted  Subsidiary  of Holdings) of other Equity  Interests of Holdings
(other than any  Disqualified  Stock);  provided that the amount of any such net
cash proceeds that are utilized for any such redemption, repurchase, retirement,
defeasance  or other  acquisition  shall be  excluded  from  clause  (d)(ii)  of
paragraph  (d)  above;  (iv) the  defeasance,  redemption,  repurchase  or other
acquisition  of  subordinated  Indebtedness  with the net cash  proceeds from an
incurrence  of  Permitted  Refinancing  Indebtedness;  (v)  the  making  of  any
Restricted  Payment by Holdings  utilizing the proceeds of a Restricted  Payment
made by the Company to  Holdings  in  accordance  with the  Indenture;  (vi) the
payment of any  dividend by a Restricted  Subsidiary  of the Company or Holdings
(other than the Company) to the holders of its common Equity  Interests on a pro
rata basis;  (vii) so long as no Default or Event of Default shall have occurred
and is continuing,  the repurchase,  redemption or other retirement for value of
any Equity  Interests of the Company,  Holdings or a Restricted  Subsidiary,  or
dividends  or other  distributions  by the Company to Holdings  the  

                                       77

proceeds of which are  utilized by Holdings to  repurchase,  redeem or otherwise
acquire or retire for value any Equity Interests of Holdings, in each case, held
by any member of the  management,  employees or  consultants  of the Company,  a
Restricted  Subsidiary  or  Holdings  pursuant  to any  management,  employee or
consultant equity  subscription  agreement or stock option  agreement;  provided
that the aggregate price paid for all such  repurchased,  redeemed,  acquired or
retired  Equity  Interests  shall  not  exceed  the sum of (x)  $500,000  in any
twelve-month  period and (y) the aggregate cash proceeds received by the Company
or Holdings from any  reissuance of Equity  Interests by Holdings or the Company
to members of  management  of the  Company or Holdings  (provided  that the cash
proceeds referred to in this clause (y) shall be excluded from clause (c)(ii) of
paragraph (c) above);  (viii) dividends or other payments to Holdings sufficient
to  enable  Holdings  to pay (x)  accounting,  legal,  corporate  reporting  and
administrative expenses of Holdings incurred in the ordinary course of business,
(y) required fees and expenses,  and any adjustments to the purchase price under
the  Stock   Purchase   Agreement,   in  each  case  in   connection   with  the
Recapitalization,  and (z) the  registration  fees and expenses under applicable
laws and  regulations  of its debt or equity  securities;  and (ix)  payments to
Holdings pursuant to the Tax Sharing Agreement.  In addition, the Indenture will
provide that the Company may make a  distribution  to Holdings to consummate the
Recapitalization.

     The Board of Directors of the Company or Holdings,  as the case may be, may
designate any  Restricted  Subsidiary to be an  Unrestricted  Subsidiary if such
designation   would  not  cause  a  Default.   For   purposes   of  making  such
determination,  all  outstanding  Investments  by the Company,  Holdings and the
Restricted  Subsidiaries (except to the extent repaid in cash) in the Subsidiary
so  designated  will be deemed  to be  Restricted  Payments  at the time of such
designation and will reduce the amount  available for Restricted  Payments under
the first paragraph of this covenant.  All such outstanding  Investments will be
deemed to  constitute  Investments  in an amount equal to the greater of (x) the
net book value of such  Investments at the time of such  designation and (y) the
fair market  value of such  Investments  at the time of such  designation.  Such
designation will only be permitted if such Restricted Payment would be permitted
at such time and if such Restricted Subsidiary otherwise meets the definition of
an Unrestricted Subsidiary.

     The amount of all Restricted  Payments  (other than cash) shall be the fair
market value on the date of the Restricted Payment of the asset(s) or securities
proposed  to  be  transferred  or  issued  by  the  Company,  Holdings  or  such
Subsidiary,  as the case may be,  pursuant to the Restricted  Payment.  The fair
market value of any non-cash Restricted Payment shall be determined by the Board
of Directors of the Company or  Holdings,  as the case may be, whose  resolution
with respect thereto shall be delivered to the Trustee, such determination to be
based  upon an  opinion  or  appraisal  issued by an  accounting,  appraisal  or
investment  banking firm of national  standing if such fair market value exceeds
$5.0  million.  Not later than the date of making any  Restricted  Payment,  the
Company shall deliver to the Trustee an Officers'  Certificate stating that such
Restricted  Payment  is  permitted  and  setting  forth the basis upon which the
calculations  required by the  covenant  "Restricted  Payments"  were  computed,
together  with a copy of any  fairness  opinion  or  appraisal  required  by the
Indenture,  which  calculations  may be based upon  Holdings'  latest  available
financial statements.

Incurrence of Indebtedness and Issuance of Preferred Stock

     The Indenture provides that the Company and Holdings will not, and will not
permit any of their respective Subsidiaries to, directly or indirectly,  create,
incur,  issue,  assume,  guarantee or otherwise  become  directly or  indirectly
liable,  contingently or otherwise, with respect to (collectively,  "incur") any
Indebtedness  (including  Acquired Debt), will not issue any Disqualified  Stock
and will not permit any of their respective  Subsidiaries to issue any shares of
preferred stock; provided,  however, that (i) the Company may incur Indebtedness
(including  Acquired  Debt) or issue shares of  Disqualified  Stock if the Fixed
Charge  Coverage Ratio of the Company for the Company's most recently ended four
full fiscal  quarters for which  internal  financial  statements  are  available
immediately preceding the date on which such additional Indebtedness is incurred
or such Disqualified Stock is issued would have been at least 1.75 to 1, if such
incurrence or issuance is on or prior to December 15, 1999, or 2.0 to 1, if such
incurrence or issuance is after December 15, 1999, in each case, determined on a
pro  forma  basis  (including  a pro  forma  application  of  the  net  proceeds
therefrom),  as if  the  additional  Indebtedness  had  been  incurred,  or  the
Disqualified Stock had been issued, as the case may be, at the beginning of such
four-quarter period and (ii) Holdings may incur Indebtedness (including Acquired
Debt) or issue shares of  Disqualified  Stock if the Fixed Charge Coverage Ratio
of Holdings for  Holdings'  most  recently  

                                       78


ended four full fiscal  quarters for which  internal  financial  statements  are
available immediately  preceding the date on which such additional  Indebtedness
is incurred or such  Disqualified  Stock is issued would have been at least 1.75
to 1, if such incurrence or issuance is on or prior to December 15, 1999, or 2.0
to 1, if such  incurrence or issuance is after  December 15, 1999, in each case,
determined on a pro forma basis  (including a pro forma  application  of the net
proceeds therefrom), as if the additional Indebtedness had been incurred, or the
Disqualified Stock had been issued, as the case may be, at the beginning of such
four-quarter period.

     The  provisions  of the first  paragraph of this covenant will not apply to
the incurrence of any of the following (collectively, "Permitted Debt"), each of
which shall be given independent effect:

     (i)  the  incurrence  by  the  Company,   Holdings  and  their   respective
Subsidiaries of  Indebtedness  (including  letters of credit),  or guarantees of
such Indebtedness, pursuant to the term loan portion of the New Credit Facility;
provided  that,  after  giving pro forma effect to any such  incurrence  and the
application of the proceeds  therefrom,  the aggregate  principal  amount of all
Indebtedness of the Company,  Holdings and their Subsidiaries  outstanding under
the term loan portion of the New Credit  Facility does not exceed $100.0 million
less the  aggregate  amount  of all Net  Proceeds  of  Asset  Sales  applied  to
permanently repay any such Indebtedness pursuant to the covenant described above
under the caption "Repurchase at the Option of Holders -- Asset Sales;"

     (ii)  the  incurrence  by  the  Company,   Holdings  and  their  respective
Subsidiaries of  Indebtedness  (including  letters of credit),  or guarantees of
such  Indebtedness,  pursuant to the  revolving  loan  portion of the New Credit
Facility  (with letters of credit being deemed to have a principal  amount equal
to  the  maximum  potential  liability  of  the  Company,   Holdings  and  their
Subsidiaries  thereunder);  provided that,  after giving pro forma effect to any
such  incurrence and the  application of the proceeds  therefrom,  the aggregate
principal  amount of all  Indebtedness  (including  letters  of  credit)  of the
Company,  Holdings and their  Subsidiaries  outstanding under the revolving loan
portion of the New  Credit  Facility  does not  exceed the  greater of (x) $75.0
million less the aggregate  amount of all Net Proceeds of Asset Sales applied to
permanently repay any such Indebtedness pursuant to the covenant described above
under the caption  "Repurchase  at the Option of Holders -- Asset  Sales" or (y)
the amount of the Borrowing Base as of any date of incurrence;

     (iii) the  incurrence  by the Company of  Indebtedness  represented  by the
Notes  (other than any  Additional  Notes),  the  incurrence  by Holdings of the
Holdings Guarantee or the incurrence by any Restricted  Subsidiary of Subsidiary
Guarantees;

     (iv) the incurrence by the Company,  Holdings or any of their  Subsidiaries
of Indebtedness represented by Capital Lease Obligations, mortgage financings or
purchase money  obligations,  in each case incurred for the purpose of financing
all or any part of the purchase price or cost of  construction or improvement of
property,  plant or equipment  used in the business of the Company,  Holdings or
such Subsidiary,  in an aggregate principal amount not to exceed $5.0 million at
any time outstanding;

     (v) the  incurrence  by any  corporation  that becomes a Subsidiary  of the
Company after the Issue Date of Acquired Debt, which Indebtedness is existing at
the time such  corporation  becomes a Subsidiary;  provided,  however,  that (A)
either (x) the  principal  amount (or accreted  value,  as  applicable)  of such
Acquired  Debt,  together  with  any  other  outstanding  Indebtedness  incurred
pursuant to this clause (iv),  does not exceed $5.0 million since the Issue Date
or  (y)  immediately  after  giving  effect  to  such  corporation   becoming  a
Subsidiary,  Holdings  could  incur at least  $1.00 of  additional  Indebtedness
(other  than  Permitted  Debt)  in  accordance  with  the  Indenture,  (B)  such
Indebtedness  is without  recourse to the  Company,  Holdings or to any of their
respective Subsidiaries or to any of their respective properties or assets other
than Person  becoming a  Subsidiary  or its  properties  and assets and (C) such
Indebtedness  was  not  incurred  as a  result  of or in  connection  with or in
contemplation of such entity becoming a Subsidiary;

     (vi) the incurrence by the Company,  Holdings or any of their  Subsidiaries
of Permitted  Refinancing  Indebtedness  in exchange for, or the net proceeds of
which  are  used to  extend,  refinance,  renew,  replace,  defease  or  refund,
Indebtedness that was permitted by the Indenture to be incurred;

                                       79


     (vii) the  incurrence  of  intercompany  Indebtedness  between or among the
Company,   Holdings  and  any  of  their  respective   Wholly  Owned  Restricted
Subsidiaries;  provided,  however,  that (i) if the  Company or  Holdings is the
obligor on such Indebtedness,  such Indebtedness is expressly subordinate to the
prior payment in full in cash of all  Obligations  with respect to the Notes and
(ii)(A) any subsequent  issuance or transfer of Equity Interests that results in
any such Indebtedness being held by a Person other than the Company, Holdings or
a Wholly Owned Restricted Subsidiary and

(B) any sale or other transfer of any such  Indebtedness to a Person that is not
either the Company,  Holdings or a Wholly Owned  Restricted  Subsidiary shall be
deemed,  in each case, to constitute an incurrence of such  Indebtedness  by the
Company, Holdings or such Subsidiary, as the case may be;

     (viii)  Indebtedness of an Unrestricted  Subsidiary owed to and held by the
Company,  Holdings  or a  Restricted  Subsidiary,  provided  that  the  Company,
Holdings or such  Restricted  Subsidiary  is permitted to make an  investment in
such  Unrestricted  Subsidiary under the Indenture at the time such Indebtedness
is incurred in an amount equal to the principal amount of such Indebtedness;

     (ix) the incurrence by the Company or Holdings of Hedging  Obligations that
are incurred for the purpose of fixing or hedging currency risk or interest rate
risk with respect to any  floating  rate  Indebtedness  that is permitted by the
terms of this Indenture to be outstanding;

     (x) the  incurrence by  Unrestricted  Subsidiaries  of  Non-Recourse  Debt,
provided,  however, that if any such Indebtedness ceases to be Non-Recourse Debt
of an  Unrestricted  Subsidiary,  such event  shall be deemed to  constitute  an
incurrence of Indebtedness by a Restricted Subsidiary;

     (xi)  Indebtedness  incurred in respect of performance,  surety and similar
bonds provided by the Company,  Holdings and the Restricted  Subsidiaries in the
ordinary course of business, and refinancings thereof;

     (xii) Indebtedness for letters of credit relating to workers'  compensation
claims and  self-insurance  or similar  requirements  in the ordinary  course of
business;

     (xiii) Indebtedness arising from guarantees of Indebtedness of the Company,
Holdings or any  Subsidiary or other  agreements  of the Company,  Holdings or a
Subsidiary  providing  for  indemnification,  adjustment  of  purchase  price or
similar  obligations,  in each case,  incurred or assumed in connection with the
disposition  of any business,  assets or  Subsidiary,  other than  guarantees of
Indebtedness  incurred  by any  person  acquiring  all or any  portion  of  such
business,  assets or Subsidiary for the purpose of financing  such  acquisition,
provided  that  the  maximum   aggregate   liability  in  respect  of  all  such
Indebtedness shall at no time exceed the gross proceeds actually received by the
Company, Holdings and their Subsidiaries in connection with such disposition;

     (xiv) the  issuance by Holdings,  on the Issue Date,  of shares of Holdings
Preferred Stock, with an aggregate  liquidation value of up to $17.6 million and
the issuance of additional  shares of Holdings  Preferred  Stock as dividends on
outstanding  shares of Holdings  Preferred Stock subsequent to the Issue Date in
accordance with the terms of the Holdings Preferred Stock;

     (xv) the  incurrence of Exchange  Notes issued (a) in exchange for all, but
not less than all, of the  outstanding  Holdings  Preferred  Stock in accordance
with the terms of the Holdings  Preferred  Stock as in effect on the Issue Date,
if immediately  prior to giving effect to the incurrence of such Exchange Notes,
the Fixed Charge  Coverage  Ratio of Holdings  would have been at least 2.0 to 1
pursuant to the Fixed  Charge Ratio test set forth in clause (ii) of the proviso
of the first paragraph of this covenant; provided that in calculating such Fixed
Charge  Coverage  Ratio of Holdings,  no effect shall be given to clause (ii) of
the  definition  of  "Consolidated  Net  Income"  set forth  under  "--  Certain
Definitions" below) and (b) as interest on Exchange Notes in accordance with the
terms thereof;

     (xvi) the incurrence by Holdings of Qualified Subordinated  Indebtedness in
an  aggregate   principal  amount  not  to  exceed  $5.0  million  at  any  time
outstanding; and

                                       80


     (xvii) the incurrence by the Company, Holdings or any of their Subsidiaries
of additional  Indebtedness (in addition to Indebtedness  permitted by any other
clause of this paragraph) in an aggregate  principal  amount (or accreted value,
as applicable) at any time outstanding not to exceed $20.0 million.

     For purposes of determining  compliance  with this  covenant,  in the event
that an  item of  Indebtedness  meets  the  criteria  of  more  than  one of the
categories of Permitted Debt described in clauses (i) through (xvii) above or is
entitled to be incurred  pursuant to the first  paragraph of this covenant,  the
Company shall, in its sole discretion, classify such item of Indebtedness in any
manner that complies with this  covenant and such item of  Indebtedness  will be
treated as having been incurred pursuant to only one of such clauses or pursuant
to the first paragraph hereof. Accrual of interest and the accretion of accreted
value will not be deemed to be an  incurrence  of  Indebtedness  for purposes of
this covenant.

Liens

     The Indenture provides that the Company and Holdings will not, and will not
permit any of their respective Subsidiaries to, directly or indirectly,  create,
incur,  assume or  suffer to exist any Lien on any asset now owned or  hereafter
acquired,  or any income or profits  therefrom  or assign or convey any right to
receive income therefrom, except Permitted Liens.

Dividend and Other Payment Restrictions Affecting Restricted Subsidiaries

     The Indenture provides that the Company and Holdings will not, and will not
permit  any  Restricted  Subsidiaries  to,  directly  or  indirectly,  create or
otherwise  cause or suffer  to exist or  become  effective  any  encumbrance  or
restriction on the ability of any Restricted  Subsidiary to (i)(a) pay dividends
or  make  any  other  distributions  to  the  Company,  Holdings  or  any of the
Restricted  Subsidiaries  (1) on its  Capital  Stock or (2) with  respect to any
other interest or participation in, or measured by, its profits,  or (b) pay any
Indebtedness   owed  to  the  Company,   Holdings  or  any  of  the   Restricted
Subsidiaries, (ii) make loans or advances to the Company, Holdings or any of the
Restricted Subsidiaries or (iii) transfer any of its properties or assets to the
Company,  Holdings  or any of  the  Restricted  Subsidiaries,  except  for  such
encumbrances or restrictions  existing under or by reason of (a) applicable law,
(b) any instrument governing  Indebtedness or Capital Stock of a Person acquired
by the Company,  Holdings or any of the Restricted  Subsidiaries as in effect at
the  time of such  acquisition  (except  to the  extent  such  Indebtedness  was
incurred in connection  with or in  contemplation  of such  acquisition),  which
encumbrance or restriction is not applicable to any Person, or the properties or
assets of any Person,  other than the Person,  or the  property or assets of the
Person,  so  acquired,  provided  that,  in  the  case  of  Indebtedness,   such
Indebtedness was permitted by the terms of the Indenture to be incurred,  (c) by
reason of customary non-assignment provisions in leases, licenses, encumbrances,
contracts or similar assets  entered into or acquired in the ordinary  course of
business and consistent with past practices,  (d) purchase money obligations for
property acquired in the ordinary course of business that impose restrictions of
the nature  described in clause  (iii) above on the  property so  acquired,  (e)
existing by virtue of any  transfer of,  agreement to transfer,  option or right
with respect to, or Lien on, any property or assets of the Company,  Holdings or
any Restricted  Subsidiary not otherwise  prohibited by the Indenture,  (f) with
respect to a Restricted Subsidiary and imposed pursuant to an agreement that has
been entered into for the sale or disposition of all or substantially all of the
Capital  Stock of, or property and assets of, such  Restricted  Subsidiary,  (g)
Indebtedness  of  the  Company  and  its  Restricted   Subsidiaries   containing
restrictions on dividends,  distributions and other payments to Holdings and its
Restricted   Subsidiaries   (other   than  the   Company   and  its   Restricted
Subsidiaries),  (h) the New Credit Facility, provided that such restrictions are
no more restrictive than those contained in the New Credit Facility as in effect
on the  Issue  Date  or  such  Permitted  Refinancing  Indebtedness  is no  more
restrictive  than those contained in the agreements  governing the  Indebtedness
being refinanced.

Merger, Consolidation or Sale of Assets

     The Indenture  provides that the Company may not  consolidate or merge with
or into  (whether or not the  Company is the  surviving  corporation),  or sell,
assign, transfer, lease, convey or otherwise dispose of all or substantially all
of its  properties  or assets in one or more  related  transactions,  to another
corporation, Person or entity unless (i) either (a) the Company is the surviving
corporation  or (b) the entity or the  Person  formed by or  surviving  any such
consolidation  or 

                                       81


merger (if other than the Company) or to which such sale, assignment,  transfer,
lease,  conveyance  or other  disposition  shall have been made is a corporation
organized or existing under the laws of the United States,  any state thereof or
the District of Columbia;  (ii) the entity or Person  formed by or surviving any
such consolidation or merger (if other than the Company) or the entity or Person
to which such sale, assignment, transfer, lease, conveyance or other disposition
shall have been made assumes all the  obligations of the Company under the Notes
and the  Indenture,  pursuant to a supplemental  indenture in a form  reasonably
satisfactory to the Trustee; (iii) immediately after such transaction no Default
or Event of Default  exists;  (iv) except in the case of a merger of the Company
with or into a Wholly Owned Restricted Subsidiary,  the Company or the entity or
Person  formed by or surviving any such  consolidation  or merger (if other than
the Company), or to which such sale, assignment,  transfer, lease, conveyance or
other  disposition  shall  have been made (A) will have  Consolidated  Net Worth
immediately  after the transaction equal to or greater than the Consolidated Net
Worth of the Company immediately  preceding the transaction and (B) will, at the
time of such  transaction  and after giving pro forma effect  thereto as if such
transaction had occurred at the beginning of the applicable four-quarter period,
be permitted to incur at least $1.00 of additional  Indebtedness pursuant to the
Fixed  Charge  Coverage  Ratio  test set  forth in the  first  paragraph  of the
covenant  described above under the caption "-- Incurrence of  Indebtedness  and
Issuance of Preferred  Stock;" and (v) the Company has  delivered to the Trustee
an  Officers'  Certificate  and an Opinion of Counsel,  each  stating  that such
consolidation,  merger, sale, assignment,  transfer,  lease, conveyance or other
disposition and such supplemental indenture complies with the Indenture and that
all  conditions  precedent  provided  for  in the  Indenture  relating  to  such
transaction have been complied with.

Transactions with Affiliates

     The Indenture provides that the Company and Holdings will not, and will not
permit any  Restricted  Subsidiaries  to, make any  payment to, or sell,  lease,
transfer or otherwise  dispose of any of their  respective  properties or assets
to, or purchase any property or assets from,  or enter into or make or amend any
transaction,  contract,  agreement,  understanding,  loan,  advance or guarantee
with, or for the benefit of, any Affiliate (each of the foregoing, an "Affiliate
Transaction"),  unless (i) such  Affiliate  Transaction  is on terms that are no
less favorable to the Company,  Holdings or the relevant Restricted  Subsidiary,
as the case may be,  than those that would have been  obtained  in a  comparable
transaction by the Company,  Holdings or such Restricted Subsidiary, as the case
may be, with an  unrelated  Person and (ii) the Company or Holdings  delivers to
the Trustee (a) with respect to any Affiliate  Transaction  or series of related
Affiliate   Transactions   involving   aggregate   consideration  in  excess  of
$1,000,000,  a resolution  of the Board of Directors  approving  such  Affiliate
Transaction  and  an  Officers'  Certificate   certifying  that  such  Affiliate
Transaction  complies with clause (i) above and that such Affiliate  Transaction
has been  approved  by a majority of the  disinterested  members of the Board of
Directors and (b) with respect to any Affiliate Transaction or series of related
Affiliate  Transactions  involving  aggregate  consideration  in  excess of $5.0
million,  an  opinion  as to the  fairness  to the  Holders  of  such  Affiliate
Transaction from a financial point of view issued by an accounting, appraisal or
investment banking firm of national  standing;  provided that (t) any employment
agreement entered into by the Company,  Holdings or any of their Subsidiaries in
the ordinary  course of business and  consistent  with the past  practice of the
Company, Holdings or such Subsidiary,  (u) transactions between or among (A) the
Company and/or its Restricted  Subsidiaries  and (B) Holdings and its Restricted
Subsidiaries  (other  than the  Company and its  Restricted  Subsidiaries),  (v)
Restricted  Payments (other than Restricted  Investments)  that are permitted by
the provisions of the Indenture described above under the caption "-- Restricted
Payments," (w) investment  banking and management fees in an aggregate amount no
greater than $240,000 in the aggregate in any calendar year (plus  reimbursement
of expenses) to be paid by the Company and/or  Holdings to the Principals or any
Related Party, (x) an aggregate cash fee of $3.25 million payable by the Company
and/or  Holdings to the Principals or any Related Party or UBS Capital LLC on or
about the Issue Date and (y) any loans made to the Company  under the New Credit
Facility  by any  Affiliate  of the  Union  Bank of  Switzerland  and  fees  and
reimbursement  of expenses in respect  thereof and (z) discounts and commissions
payable to UBS Securities LLC in the Offering of the Notes, in each case,  shall
not be deemed Affiliate Transactions.

Sale and Leaseback Transactions

     The Indenture provides that the Company and Holdings will not, and will not
permit  any  Restricted  Subsidiaries  to,  enter  into any  sale and  leaseback
transaction  (other  than,  (x) among the  Company and Wholly  Owned  Restricted

                                       82


Subsidiaries of the Company or (y) among Wholly Owned Restricted Subsidiaries of
the  Company);  provided  that the Company or Holdings may enter into a sale and
leaseback  transaction if (i) the Company or Holdings, as the case may be, could
have (a)  incurred  Indebtedness  in an amount  equal to the  Attributable  Debt
relating  to such  sale  and  leaseback  transaction  pursuant  to the  covenant
described above under the caption "-- Incurrence of Additional  Indebtedness and
Issuance of Preferred Stock" and (b) incurred a Lien to secure such Indebtedness
pursuant to the covenant  described above under the caption "-- Liens," (ii) the
gross cash proceeds of such sale and leaseback transaction are at least equal to
the fair market value (as  determined in good faith by the Board of Directors of
the  Company  or  Holdings,  as  applicable,  and  set  forth  in  an  Officers'
Certificate  delivered to the  Trustee) of the  property  that is the subject of
such sale and  leaseback  transaction  and (iii) the  transfer of assets in such
sale and leaseback  transaction is permitted by, and the Company or Holdings, as
the case may be, applies the proceeds of such  transaction  in compliance  with,
the covenant described above under the caption "-- Asset Sales."

Limitation on Issuances and Sales of Capital Stock of Wholly Owned Subsidiaries

     The  Indenture  provides that the Company (i) will not, and will not permit
any Wholly Owned  Restricted  Subsidiary  of the Company to,  transfer,  convey,
sell,  lease or otherwise  dispose of any Capital Stock of any such Wholly Owned
Restricted  Subsidiary  to any Person  (other than the Company or a Wholly Owned
Restricted  Subsidiary of the Company),  unless (a) such  transfer,  conveyance,
sale,  lease or other  disposition  is of all the  Capital  Stock of such Wholly
Owned  Restricted  Subsidiary  and (b) the cash Net Proceeds from such transfer,
conveyance,  sale, lease or other disposition are applied in accordance with the
covenant  described  above under the caption "-- Asset Sales," and (ii) will not
permit any Wholly Owned Restricted Subsidiary of the Company to issue any of its
Equity  Interests  (other  than,  if  necessary,  shares  of its  Capital  Stock
constituting  directors'  qualifying  shares)  to any  Person  other than to the
Company or a Wholly Owned Restricted Subsidiary of the Company.

     The Indenture  provides that Holdings (i) will not, and will not permit any
Wholly Owned Restricted Subsidiary of Holdings to, transfer, convey, sell, lease
or otherwise  dispose of any Capital  Stock of any such Wholly Owned  Restricted
Subsidiary  to any Person  (other  than  Holdings or a Wholly  Owned  Restricted
Subsidiary of Holdings),  unless (a) such transfer,  conveyance,  sale, lease or
other  disposition  is of all the Capital Stock of such Wholly Owned  Restricted
Subsidiary and (b) the cash Net Proceeds from such transfer,  conveyance,  sale,
lease or other disposition are applied in accordance with the covenant described
above under the  caption  "-- Asset  Sales," and (ii) will not permit any Wholly
Owned  Restricted  Subsidiary  of Holdings to issue any of its Equity  Interests
(other than, if necessary,  shares of its Capital Stock constituting  directors'
qualifying  shares)  to any  Person  other than to  Holdings  or a Wholly  Owned
Restricted Subsidiary of Holdings.

Limitations on Issuances of Guarantees of Indebtedness

     The  Indenture  provides  that the Company and Holdings will not permit any
Restricted  Subsidiary  to  guarantee  the  payment of any  Indebtedness  of the
Company,  Holdings  or any  other  Restricted  Subsidiary,  (in each  case,  the
"Guaranteed Debt"), unless (i) if such Restricted Subsidiary is not a Guarantor,
such Restricted Subsidiary  simultaneously  executes and delivers a supplemental
indenture to the Indenture  providing  for a Subsidiary  Guarantee of payment of
the Notes by such  Restricted  Subsidiary,  (ii) if the Notes or the  Subsidiary
Guarantee (if any) of such  Restricted  Subsidiary are  subordinated in right of
payment to the Guaranteed Debt, the Subsidiary  Guarantee under the supplemental
indenture shall be subordinated to such Restricted  Subsidiary's  guarantee with
respect to the Guaranteed Debt  substantially to the same extent as the Notes or
the  Subsidiary  Guarantee are  subordinated  to the  Guaranteed  Debt under the
Indenture,  (iii) if the Guaranteed Debt is by its express terms subordinated in
right of  payment  to the  Notes or the  Subsidiary  Guarantee  (if any) of such
Restricted  Subsidiary,  any such guarantee of such  Restricted  Subsidiary with
respect to the Guaranteed Debt shall be subordinated in right of payment to such
Restricted   Subsidiary's   Subsidiary  Guarantee  with  respect  to  the  Notes
substantially  to the same extent as the Guaranteed  Debt is subordinated to the
Notes or the Subsidiary Guarantee (if any) of such Restricted  Subsidiary,  (iv)
such Restricted  Subsidiary  subordinates rights of reimbursement,  indemnity or
subrogation  or any other  rights  against the  Company or any other  Restricted
Subsidiary as a result of any payment by such  Restricted  Subsidiary  under its
Subsidiary Guarantee to its obligation under its Subsidiary  Guarantee,  and (v)
such Restricted Subsidiary shall deliver to the Trustee an opinion of counsel to
the effect 

                                       83


that (A) such  Subsidiary  Guarantee  has been  duly  authorized,  executed  and
delivered,  and (B) such Subsidiary  Guarantee  constitutes a valid, binding and
enforceable  obligation  of  such  Restricted  Subsidiary,   except  insofar  as
enforcement  thereof may be limited by  bankruptcy,  insolvency  or similar laws
(including,  without limitation,  all laws relating to fraudulent transfers) and
except  insofar as  enforcement  thereof is  subject  to general  principles  of
equity.

     The Indenture provides that no Guarantor may consolidate with or merge with
or into  (whether  or not  such  Guarantor  is the  surviving  Person),  another
corporation,  person or entity  whether or not  affiliated  with such  Guarantor
unless (i) subject to the  provisions  of the  following  paragraph,  the Person
formed by or  surviving  any such  consolidation  or merger  (if other than such
Guarantor)  assumes  all  the  obligations  of  such  Guarantor  pursuant  to  a
supplemental  indenture in form and  substance  reasonably  satisfactory  to the
Trustee,  under the Notes,  the  Indenture  and  Subsidiary  Guarantee  and (ii)
immediately  after  giving  effect to such  transaction,  no Default or Event of
Default exists.

     The Indenture  provides that in the event of a sale or other disposition of
all of the  assets  of  any  Guarantor,  by  way  of  merger,  consolidation  or
otherwise,  or a sale or other  disposition  of all of the capital  stock of any
Guarantor, then such Guarantor (in the event of a sale or other disposition,  by
way of such a merger, consolidation or otherwise, of all of the capital stock of
such  Guarantor)  or the  corporation  acquiring the property (in the event of a
sale or  other  disposition  of all of the  assets  of such  Guarantor)  will be
released and relieved of any obligations under its Note Guarantee; provided that
the Net  Proceeds of such sale or other  disposition  are applied in  accordance
with the applicable  provisions of the Indenture.  See  "Repurchase at Option of
Holders -- Asset Sales." The Indenture  will also provide that in the event that
a Guarantor is  designated  by the Company to be an  Unrestricted  Subsidiary in
accordance with the terms of the Indenture,  such Guarantor will be released and
of any  obligations  under its  Subsidiary  Guarantee.  See  "Certain  Covenants
- --Restricted Payments."

No Senior Subordinated Debt

     The Indenture provides that (i) the Company will not incur, create,  issue,
assume,  guarantee  or  otherwise  become  liable for any  Indebtedness  that is
subordinate or junior in right of payment to any Senior  Indebtedness and senior
in any  respect  in right of  payment  to the Notes and (ii) no  Guarantor  will
incur,  create,  issue,  assume,  guarantee or otherwise  become  liable for any
Indebtedness  that is  subordinate  or junior in right of  payment to any Senior
Indebtedness of such Guarantor, and senior in any respect in right of payment to
such Guarantor's guarantees of the Notes.

Payments for Consent

     The Indenture  provides  that neither the Company,  nor Holdings nor any of
their respective  Subsidiaries will, directly or indirectly,  pay or cause to be
paid any  consideration,  whether by way of interest,  fee or otherwise,  to any
Holder of any Notes for or as an inducement to any consent,  waiver or amendment
of any of the terms or  provisions  of the  Indenture  or the Notes  unless such
consideration  is offered to be paid or is paid to all Holders of the Notes that
consent, waive or agree to amend in the time frame set forth in the solicitation
documents relating to such consent, waiver or agreement.

Reports

     The  Indenture  provides  that,  whether or not  required  by the rules and
regulations of the Securities and Exchange  Commission  (the  "Commission"),  so
long as any Notes are outstanding,  the Company and Holdings will furnish to the
Holders of Notes (i) all quarterly and annual  financial  information that would
be required to be  contained in a filing with the  Commission  on Forms 10-Q and
10-K if Holdings  were  required to file such Forms,  including a  "Management's
Discussion and Analysis of Financial  Condition and Results of Operations"  that
describes the financial  condition and results of operations of Holdings and its
consolidated  Subsidiaries  (showing in reasonable detail, either on the face of
the  financial  statements  or in the  footnotes  thereto  and  in  Management's
Discussion and Analysis of Financial  Condition and Results of  Operations,  the
financial  condition and results of operations of the Company and the Restricted
Subsidiaries  separate from the financial condition and results of operations of
the Unrestricted Subsidiaries), but 


                                       84


excluding  exhibits,  and, with respect to the annual information only, a report
thereon by the Company's certified independent  accountants and (ii) all current
reports  that would be required to be filed with the  Commission  on Form 8-K if
Holdings  were  required  to file such  reports.  In  addition,  whether  or not
required by the rules and  regulations of the  Commission,  Holdings will file a
copy of all  such  information  and  reports  with  the  Commission  for  public
availability (unless the Commission will not accept such a filing) and make such
information  available to securities  analysts and  prospective  investors  upon
request. In addition,  the Company and Holdings have agreed that, for so long as
any Notes remain outstanding, they will furnish to the Holders and to securities
analysts and prospective investors, upon their request, the information required
to be delivered pursuant to Rule 144A(d)(4) under the Securities Act.

Events of Default and Remedies

     The Indenture  provides that each of the following  constitutes an Event of
Default:  (i)  default for 30 days in the  payment  when due of interest  on, or
Liquidated  Damages with respect to, the Notes (whether or not prohibited by the
subordination provisions of the Indenture); (ii) default in the payment when due
of principal of or premium,  if any, on the Notes  (whether or not prohibited by
the subordination provisions of the Indenture);  (iii) failure by the Company or
Holdings to comply with the provisions  described under the captions "Repurchase
at the Option of the Holders  --Change of Control" or "-- Asset Sales"  "Certain
Covenants -- Restricted Payments" or "-- Incurrence of Indebtedness and Issuance
of  Preferred  Stock;" (iv) failure by the Company or Holdings for 60 days after
notice from the Trustee or holders of at least 25% in aggregate principal amount
of the  outstanding  Notes to  comply  with any of its other  agreements  in the
Indenture, the Notes or any Guarantee; (v) default under any mortgage, indenture
or  instrument  under which there may be issued or by which there may be secured
or evidenced any Indebtedness for money borrowed by the Company, Holdings or any
of the  Restricted  Subsidiaries  (or the payment of which is  guaranteed by the
Company,   Holdings  or  any  of  the  Restricted   Subsidiaries)  whether  such
Indebtedness  or  guarantee  now  exists,  or is  created  after the date of the
Indenture,  which  default  (a) is caused by a failure  to pay  principal  of or
premium,  if any, or interest on the final maturity date of such Indebtedness (a
"Payment Default") or (b) results in the acceleration of such Indebtedness prior
to its express  maturity  and, in each case,  the  principal  amount of any such
Indebtedness,  together with the principal amount of any other such Indebtedness
under which there has been a Payment  Default or the  maturity of which has been
so  accelerated,  aggregates  $5.0 million or more; (vi) failure by the Company,
Holdings  or  any  of  the  Restricted   Subsidiaries  to  pay  final  judgments
aggregating in excess of $5.0 million,  which judgments are not paid, discharged
or stayed for a period of 60 days; (vii) except as permitted by the Indenture or
any  Guarantee  that is given by a Guarantor,  any  Guarantee  of a  Significant
Restricted   Subsidiary  shall  be  held  in  any  judicial   proceeding  to  be
unenforceable  or invalid or shall  cease for any reason to be in full force and
effect;  and (viii) certain  events of bankruptcy or insolvency  with respect to
the Company, Holdings or any of their Significant Restricted Subsidiaries.

     If any Event of  Default  occurs  and is  continuing,  the  Trustee  or the
Holders of at least 25% in principal  amount of the then  outstanding  Notes may
declare all the Notes to be due and payable immediately; provided, however, that
such declaration will not become effective until the earlier to occur of (i) the
acceleration of the maturity of any  Indebtedness  under the New Credit Facility
or (ii) five business days  following  notice of such  declaration  to the agent
under the New Credit Facility.  Notwithstanding the foregoing, in the case of an
Event of Default  arising from certain events of bankruptcy or insolvency,  with
respect to the Company,  Holdings, any Significant  Restricted  Subsidiary,  all
outstanding  Notes will become due and payable without further action or notice.
Holders  of the Notes  may not  enforce  the  Indenture  or the Notes  except as
provided in the Indenture. Subject to certain limitations, Holders of a majority
in  aggregate  principal  amount of the then  outstanding  Notes may  direct the
Trustee in its  exercise of any trust or power.  The Trustee may  withhold  from
Holders  of the  Notes  notice of any  continuing  Default  or Event of  Default
(except a Default or Event of Default  relating to the payment of  principal  or
interest) if it determines that withholding notice is in their interest.

     In the case of any Event of  Default  occurring  by  reason of any  willful
action (or  inaction)  taken (or not taken) by or on behalf of the Company  with
the intention of avoiding payment of the premium that the Company would have had
to pay if the  Company  then had  elected  to redeem the Notes  pursuant  to the
optional  redemption  provisions of the Indenture,  an equivalent  premium shall
also become and be immediately due and payable,  to the extent permitted by law,
upon the  acceleration  of the  Notes.  If an Event of Default  occurs  prior to
December 15, 2002, by reason of any willful  action (or inaction)  taken (or not
taken)  by or on  behalf of the  Company  with the  intention  of  avoiding  the

                                       85


prohibition  on  redemption  of the Notes prior to December 15,  2002,  then the
premium specified in the Indenture shall also become immediately due and payable
to the extent permitted by law upon the acceleration of the Notes.

     The Holders of a majority in aggregate  principal  amount of the Notes then
outstanding  by notice to the Trustee may on behalf of the Holders of all of the
Notes waive any existing Default or Event of Default and its consequences  under
the Indenture except a continuing  Default or Event of Default in the payment of
interest on, or the principal of, the Notes.

     The  Company is  required  to deliver to the  Trustee  annually a statement
regarding  compliance  with the  Indenture,  and the  Company is  required  upon
becoming  aware of any Default or Event of Default,  to deliver to the Trustee a
statement specifying such Default or Event of Default.

No Personal Liability of Directors, Officers, Employees and Stockholders

     No past,  present or future director,  officer,  employee,  incorporator or
stockholder  of the Company or Holdings,  as such,  shall have any liability for
any obligations of the Company,  Holdings or any Subsidiary under the Notes, the
Indenture, the Guarantees or for any claim based on, in respect of, or by reason
of, such obligations or their creation. Each Holder of Notes by accepting a Note
waives and releases all such  liability.  The waiver and release are part of the
consideration  for  issuance of the Notes.  Such waiver may not be  effective to
waive  liabilities  under the federal  securities laws and it is the view of the
Commission that such a waiver is against public policy.

Legal Defeasance and Covenant Defeasance

     The Company  may,  at its option and at any time,  elect to have all of its
obligations   discharged   with  respect  to  the   outstanding   Notes  ("Legal
Defeasance")  except  for (i) the  rights of  Holders  of  outstanding  Notes to
receive  payments in respect of the principal of, premium,  if any, and interest
and  Liquidated  Damages,  if any, on such Notes when such payments are due from
the trust referred to below, (ii) the Company's  obligations with respect to the
Notes  concerning  issuing  temporary Notes,  registration of Notes,  mutilated,
destroyed,  lost or stolen Notes and the  maintenance of an office or agency for
payment and money for security payments held in trust, (iii) the rights, powers,
trusts,  duties and immunities of the Trustee, and the Company's  obligations in
connection therewith and (iv) the Legal Defeasance  provisions of the Indenture.
In addition,  the Company may, at its option and at any time,  elect to have the
obligations of the Company  released with respect to certain  covenants that are
described in the Indenture  ("Covenant  Defeasance") and thereafter any omission
to comply  with such  obligations  shall not  constitute  a Default  or Event of
Default  with respect to the Notes.  In the event  Covenant  Defeasance  occurs,
certain   events   (not   including   non-payment,   bankruptcy,   receivership,
rehabilitation  and insolvency  events) described under "Events of Default" will
no longer constitute an Event of Default with respect to the Notes.

     In order to exercise either Legal  Defeasance or Covenant  Defeasance,  (i)
the Company must irrevocably deposit with the Trustee, in trust, for the benefit
of the  Holders  of the Notes,  cash in U.S.  dollars,  non-callable  Government
Securities,  or a combination thereof, in such amounts as will be sufficient, in
the opinion of a nationally  recognized firm of independent public  accountants,
to pay the principal of, premium,  if any, and interest and Liquidated  Damages,
if any, on the  outstanding  Notes on the stated  maturity or on the  applicable
redemption  date,  as the case may be, and the Company must specify  whether the
Notes are being defeased to maturity or to a particular redemption date; (ii) in
the case of Legal Defeasance, the Company shall have delivered to the Trustee an
opinion of counsel in the United  States  reasonably  acceptable  to the Trustee
confirming  that (A) the Company has received  from, or there has been published
by,  the  Internal  Revenue  Service  a  ruling  or (B)  since  the  date of the
Indenture,  there has been a change in the applicable federal income tax law, in
either case to the effect that,  and based thereon such opinion of counsel shall
confirm that, the Holders of the  outstanding  Notes will not recognize  income,
gain or  loss  for  federal  income  tax  purposes  as a  result  of such  Legal
Defeasance and will be subject to federal income tax on the same amounts, in the
same  manner  and at the same  times as would  have been the case if such  Legal
Defeasance  had not  occurred;  (iii) in the case of  Covenant  Defeasance,  the
Company shall have  delivered to the Trustee an opinion of counsel in the United
States reasonably  acceptable to the Trustee  confirming that the Holders of the
outstanding Notes will not recognize income, gain or loss 

                                       86

for federal income tax purposes as a result of such Covenant Defeasance and will
be subject to federal income tax on the same amounts,  in the same manner and at
the same times as would have been the case if such Covenant  Defeasance  had not
occurred;  (iv) no  Default  or Event of  Default  shall  have  occurred  and be
continuing on the date of such deposit (other than a Default or Event of Default
resulting  from the borrowing of funds to be applied to such deposit) or insofar
as Events of Default from bankruptcy or insolvency events are concerned,  at any
time in the period  ending on the 91st day after the date of  deposit;  (v) such
Legal Defeasance or Covenant Defeasance will not result in a breach or violation
of, or  constitute a default under any material  agreement or instrument  (other
than the Indenture) to which the Company,  Holdings or any of their Subsidiaries
is a party or by which the  Company,  Holdings or any of their  Subsidiaries  is
bound; (vi) the Company must have delivered to the Trustee an opinion of counsel
to the effect that after the 91st day  following  the  deposit,  the trust funds
will not be  subject  to the effect of any  applicable  bankruptcy,  insolvency,
reorganization or similar laws affecting creditors' rights generally;  (vii) the
Company must deliver to the Trustee an  Officers'  Certificate  stating that the
deposit was not made by the Company with the intent of preferring the Holders of
Notes over the other  creditors  of the  Company  with the intent of  defeating,
hindering, delaying or defrauding creditors of the Company or others; and (viii)
the Company must deliver to the Trustee an Officers'  Certificate and an opinion
of counsel,  each stating that all conditions precedent provided for relating to
the Legal Defeasance or the Covenant Defeasance have been complied with.

Transfer and Exchange

     A Holder may transfer or exchange  Notes in accordance  with the Indenture.
The  Registrar  and the  Trustee may require a Holder,  among other  things,  to
furnish  appropriate  endorsements  and transfer  documents  and the Company may
require a Holder to pay any taxes and fees  required by law or  permitted by the
Indenture. The Company is not required to transfer or exchange any Note selected
for  redemption.  Also,  the Company is not required to transfer or exchange any
Note for a period of 15 days before a selection of Notes to be redeemed.

     The registered  Holder of a Note will be treated as the owner of it for all
purposes.

Amendment, Supplement and Waiver

     Except as provided in the next two  succeeding  paragraphs,  the Indenture,
the Guarantees or the Notes may be amended or  supplemented  with the consent of
the  Holders  of at least a  majority  in  principal  amount of the  Notes  then
outstanding (including, without limitation, consents obtained in connection with
a purchase of, or tender offer or exchange offer for,  Notes),  and any existing
default or compliance with any provision of the Indenture, the Guarantees or the
Notes may be waived with the  consent of the Holders of a majority in  principal
amount of the then outstanding Notes (including  consents obtained in connection
with a tender offer or exchange offer for Notes).

     Without the consent of each Holder affected, an amendment or waiver may not
(with  respect  to any Notes  held by a  nonconsenting  Holder):  (i) reduce the
principal amount of Notes whose Holders must consent to an amendment, supplement
or waiver, (ii) reduce the principal of or change the fixed maturity of any Note
or alter the provisions  with respect to the redemption of the Notes (other than
provisions  relating  to the  covenants  described  above  under the caption "--
Repurchase  at the Option of  Holders"),  (iii) reduce the rate of or change the
time for  payment  of  interest  on any Note,  (iv)  waive a Default or Event of
Default in the payment of  principal  of or premium,  if any, or interest on the
Notes  (except a rescission  of  acceleration  of the Notes by the Holders of at
least a majority in aggregate  principal amount of the Notes and a waiver of the
payment default that resulted from such acceleration), (v) make any Note payable
in money  other  than that  stated  in the  Notes,  (vi) make any  change in the
provisions of the  Indenture  relating to waivers of past Defaults or the rights
of Holders of Notes to receive  payments of principal of or premium,  if any, or
interest on the Notes, (vii) waive a redemption payment with respect to any Note
(other than a payment required by one of the covenants described above under the
caption "-- Repurchase at the Option of Holders"),  (viii) release any Guarantor
from any of its  obligations  under its  Guarantee or the  Indenture,  except in
accordance  with the  terms of the  Indenture  or (ix)  make any  change  in the
foregoing  amendment and waiver  provisions.  In addition,  any amendment to the
provisions of Article 10 of the Indenture (which relate to  subordination)  will
require the consent of the Holders of at 

                                       87





least 75% in aggregate  principal  amount of the Notes then  outstanding if such
amendment would adversely affect the rights of Holders of Notes.

     Notwithstanding the foregoing,  without the consent of any Holder of Notes,
the  Company,  the  Guarantors  and the  Trustee  may  amend or  supplement  the
Indenture,  the  Notes  or any  Guarantee  to  cure  any  ambiguity,  defect  or
inconsistency, to provide for uncertificated Notes in addition to or in place of
certificated  Notes,  to provide  for the  assumption  of the  Company's  or any
Guarantor's  obligations  to  Holders  of  Notes  in the  case  of a  merger  or
consolidation,  to provide  for the  issuance  of a  Subsidiary  Guarantee  by a
Subsidiary of the Company or Holdings, to provide for the issuance of Additional
Notes in accordance with the limitations set forth in the Indenture on the Issue
Date, to make any change that would provide any additional rights or benefits to
the Holders of Notes or that does not  adversely  affect the legal  rights under
the  Indenture  of any  such  Holder,  or to  comply  with  requirements  of the
Commission  in order to effect or maintain the  qualification  of the  Indenture
under the Trust Indenture Act.

Concerning the Trustee

     The Indenture  contains  certain  limitations on the rights of the Trustee,
should it become a  creditor  of the  Company,  to obtain  payment  of claims in
certain cases, or to realize on certain property received in respect of any such
claim as security or otherwise. The Trustee will be permitted to engage in other
transactions; however, if it acquires any conflicting interest it must eliminate
such conflict within 90 days, apply to the Commission for permission to continue
or resign.

     The Holders of a majority in principal amount of the then outstanding Notes
will have the  right to direct  the time,  method  and place of  conducting  any
proceeding  for  exercising  any remedy  available  to the  Trustee,  subject to
certain  exceptions.  The  Indenture  provides  that in case an Event of Default
shall occur  (which shall not be cured),  the Trustee  will be required,  in the
exercise of its power, to use the degree of care of a prudent man in the conduct
of his own  affairs.  Subject to such  provisions,  the Trustee will be under no
obligation  to exercise any of its rights or powers  under the  Indenture at the
request of any Holder of Notes,  unless  such Holder  shall have  offered to the
Trustee security and indemnity satisfactory to it against any loss, liability or
expense.

Additional Information

     Anyone who receives this  Prospectus may obtain a copy of the Indenture and
Registration  Rights Agreement without charge by writing to DESA  International,
Inc., 2701 Industrial Drive,  P.O. Box 90004,  Bowling Green,  Kentucky,  42102,
Attention: Ed Patrick.

Book-Entry, Delivery and Form

     Except as set forth in the next  paragraph,  the Notes offered  hereby will
initially  be issued in the form of one Global  Note (the  "Global  Note").  The
Global  Note will be  deposited  on the date of the  closing  of the sale of the
Notes offered hereby (the "Closing  Date") with, or on behalf of, the Depositary
and  registered  in the name of Cede & Co., as nominee of the  Depositary  (such
nominee being referred to herein as the "Global Note Holder").

     Notes that were (i) originally  issued to or transferred to  "institutional
accredited  investors"  who are not  "qualified  institutional  buyers" (as such
terms are defined under "Notice to Investors" elsewhere herein) (the "Non-Global
Purchasers") or (ii) issued as described below under "Certificated  Securities,"
will  be  issued  in  the  form  of  registered  definitive   certificates  (the
"Certificated Securities"). Upon the transfer to a qualified institutional buyer
of Certificated  Securities  initially  issued to a Non-Global  Purchaser,  such
Certificated  Securities  may,  unless  the  Global  Note  has  previously  been
exchanged  for  Certificated  Securities,  be  exchanged  for an interest in the
Global Note representing the principal amount of Notes being transferred.

     The Depositary is a limited-purpose  trust company that was created to hold
securities for its participating organizations (collectively, the "Participants"
or  the  "Depositary's  Participants")  and  to  facilitate  the  clearance  and

                                       88





settlement of  transactions  in such  securities  between  Participants  through
electronic book-entry changes in accounts of its Participants.  The Depositary's
Participants  include  securities  brokers  and dealers  (including  the Initial
Purchasers),  banks and trust companies, clearing corporations and certain other
organizations.  Access to the  Depositary's  system is also  available  to other
entities such as banks, brokers, dealers and trust companies (collectively,  the
"Indirect  Participants" or the "Depositary's Indirect Participants") that clear
through or maintain a custodial relationship with a Participant, either directly
or indirectly.  Persons who are not Participants may beneficially own securities
held  by  or  on  behalf  of  the  Depositary  only  through  the   Depositary's
Participants or the Depositary's Indirect Participants.

     The  Company  expects  that  pursuant  to  procedures  established  by  the
Depositary (i) upon deposit of the Global Note,  the Depositary  will credit the
accounts of Participants  designated by the Initial  Purchasers with portions of
the  principal  amount  of the  Global  Note and  (ii)  ownership  of the  Notes
evidenced  by the Global Note will be shown on, and the  transfer  of  ownership
thereof will be effected only  through,  records  maintained  by the  Depositary
(with  respect  to  the  interests  of  the  Depositary's   Participants),   the
Depositary's   Participants   and  the   Depositary's   Indirect   Participants.
Prospective  purchasers  are advised  that the laws of some states  require that
certain  persons take physical  delivery in definitive  form of securities  that
they own.  Consequently,  the ability to transfer Notes  evidenced by the Global
Note will be limited to such  extent.  For  certain  other  restrictions  on the
transferability of the Notes, see "Notice to Investors."

     So long as the Global Note Holder is the registered owner of any Notes, the
Global Note Holder will be considered the sole Holder under the Indenture of any
Notes evidenced by the Global Note.  Beneficial owners of Notes evidenced by the
Global  Note will not be  considered  the  owners or Holders  thereof  under the
Indenture  for  any  purpose,  including  with  respect  to  the  giving  of any
directions,  instructions  or approvals to the Trustee  thereunder.  Neither the
Company nor the Trustee will have any responsibility or liability for any aspect
of the records of the  Depositary or for  maintaining,  supervising or reviewing
any records of the Depositary relating to the Notes.

     Payments in respect of the  principal  of,  premium,  if any,  interest and
Liquidated  Damages,  if any, on any Notes  registered in the name of the Global
Note Holder on the  applicable  record date will be payable by the Trustee to or
at the  direction  of the Global Note Holder in its  capacity as the  registered
Holder under the Indenture.  Under the terms of the  Indenture,  the Company and
the Trustee may treat the persons in whose names the Notes, including the Global
Note,  are  registered as the owners  thereof for the purpose of receiving  such
payments. Consequently, neither the Company nor the Trustee has or will have any
responsibility or liability for the payment of such amounts to beneficial owners
of Notes (including principal, premium, if any, interest and Liquidated Damages,
if any). The Company believes,  however,  that it is currently the policy of the
Depositary to immediately credit the accounts of the relevant  Participants with
such  payments,  in  amounts  proportionate  to  their  respective  holdings  of
beneficial  interests  in the  relevant  security as shown on the records of the
Depositary.  Payments  by the  Depositary's  Participants  and the  Depositary's
Indirect  Participants  to the  beneficial  owners of Notes will be  governed by
standing  instructions and customary  practice and will be the responsibility of
the Depositary's Participants or the Depositary's Indirect Participants.

Certificated Securities

     Subject to certain  conditions,  any person having a beneficial interest in
the Global Note may,  upon  request to the  Trustee,  exchange  such  beneficial
interest  for  Notes  in the  form of  Certificated  Securities.  Upon  any such
issuance,  the Trustee is required to register such  Certificated  Securities in
the name of, and cause the same to be  delivered  to, such person or persons (or
the nominee of any thereof). All such certificated Notes would be subject to the
legend  requirements  described herein under "Notice to Investors." In addition,
if (i) the Company  notifies  the Trustee in writing that the  Depositary  is no
longer  willing  or able to act as a  depositary  and the  Company  is unable to
locate a qualified  successor within 90 days or (ii) the Company, at its option,
notifies the Trustee in writing that it elects to cause the issuance of Notes in
the form of Certificated Securities under the Indenture, then, upon surrender by
the Global Note Holder of its Global Note,  Notes in such form will be issued to
each person that the Global Note Holder and the Depositary identify as being the
beneficial owner of the related Notes.

                                       89


     Neither the  Company  nor the  Trustee  will be liable for any delay by the
Global Note Holder or the  Depositary in identifying  the  beneficial  owners of
Notes and the  Company and the  Trustee  may  conclusively  rely on, and will be
protected  in  relying  on,  instructions  from the  Global  Note  Holder or the
Depositary for all purposes.

Same-Day Settlement and Payment

     The Indenture requires that payments in respect of the Notes represented by
the Global Note (including  principal,  premium, if any, interest and Liquidated
Damages,  if any) be  made in  immediately  available  funds.  With  respect  to
Certificated  Securities,  however,  the  Company  will  make  all  payments  of
principal,  premium, if any, interest and Liquidated Damages, if any, by mailing
a check to each  Holder's  registered  address.  Secondary  trading in long-term
notes and debentures of corporate issuers is generally settled in clearing-house
or next day funds.  In contrast,  the Notes  represented  by the Global Note are
expected  to be  eligible  to trade  in the  PORTAL  Market  and to trade in the
Depositary's  Same-Day  Funds  Settlement  System,  and any permitted  secondary
market  trading  activity  in such Notes  will,  therefore,  be  required by the
Depositary to be settled in immediately  available  funds.  The Company  expects
that secondary  trading in the  Certificated  Securities will also be settled in
immediately available funds.

Certain Definitions

     Set forth below are certain defined terms used in the Indenture.  Reference
is made to the Indenture for a full disclosure of all such terms, as well as any
other capitalized terms used herein for which no definition is provided.

     "Acquired  Debt"  means,  with  respect  to  any  specified   Person,   (i)
Indebtedness  of any other  Person  existing  at the time such  other  Person is
merged with or into or became a Subsidiary of such specified Person,  including,
without   limitation,   Indebtedness   incurred  in   connection   with,  or  in
contemplation  of,  such  other  Person  merging  with  or into  or  becoming  a
Subsidiary of such specified  Person,  and (ii)  Indebtedness  secured by a Lien
encumbering any asset acquired by such specified Person.

     "Affiliate"  of any  specified  Person means any other  Person  directly or
indirectly  controlling  or  controlled  by or under  direct or indirect  common
control with such specified Person.  For purposes of this definition,  "control"
(including,  with correlative meanings, the terms "controlling," "controlled by"
and "under common control with"), as used with respect to any Person, shall mean
the  possession,  directly  or  indirectly,  of the power to direct or cause the
direction  of the  management  or policies of such Person,  whether  through the
ownership  of voting  securities,  by  agreement  or  otherwise;  provided  that
beneficial  ownership of 10% or more of the voting  securities of a Person shall
be deemed to be control.

     "Asset Sale" means (i) the sale, lease,  conveyance or other disposition of
any  assets  or  rights  (including,  without  limitation,  by way of a sale and
leaseback) other than sales of inventory or other current assets in the ordinary
course of  business  or  obsolete  equipment  (provided  that the  sale,  lease,
conveyance or other disposition of all or substantially all of the assets of (x)
the Company and its Restricted Subsidiaries taken as a whole or (y) Holdings and
its Restricted  Subsidiaries  as a whole,  will be governed by the provisions of
the Indenture  described  above under the caption  "Repurchase  at the Option of
Holders -- Change of Control"  and/or the provisions  described  above under the
caption "Certain  Covenants -- Merger,  Consolidation or Sale of Assets" and not
by the provisions of the Asset Sale covenant), and (ii) the issue or sale by the
Company, Holdings or any of their respective Subsidiaries of Equity Interests of
any of the Company's or Holdings' Subsidiaries, in the case of either clause (i)
or (ii),  whether in a single  transaction  or a series of related  transactions
that have a fair  market  value  (as  determined  in good  faith by the Board of
Directors  of the  Company)  in  excess  of $1.0  million.  Notwithstanding  the
foregoing:  (i) a transfer of assets by the Company to a Wholly Owned Restricted
Subsidiary of the Company or by a Subsidiary to the Company or to a Wholly Owned
Restricted Subsidiary of the Company, (ii) a transfer of assets by Holdings to a
Wholly Owned  Restricted  Subsidiary of Holdings or by a Subsidiary  (other than
the Company or a  Subsidiary  of the  Company) to Holdings or to a Wholly  Owned
Restricted  Subsidiary of Holdings,  (iii) an issuance of Equity  Interests by a
Wholly Owned  Restricted  Subsidiary of the Company to the Company or to another
Wholly Owned  Restricted  Subsidiary of the Company,  (iv) an issuance of Equity
Interests by a Wholly Owned  Restricted  Subsidiary of Holdings  (other than the
Company or any of its  

                                       90


Subsidiaries)  to Holdings or to another Wholly Owned  Restricted  Subsidiary of
Holdings,  and (v) a  Restricted  Payment  that  is  permitted  by the  covenant
described  above under the caption  "Certain  Covenants -- Restricted  Payments"
will not be deemed to be Asset Sales.

     "Attributable  Debt" in respect of a sale and leaseback  transaction means,
at the time of  determination,  the  present  value  (discounted  at the rate of
interest  implicit in such  transaction,  determined in accordance with GAAP) of
the obligation of the lessee for net rental  payments  during the remaining term
of the lease  included in such sale and  leaseback  transaction  (including  any
period  for which  such  lease has been  extended  or may,  at the option of the
lessor, be extended).

     "Average Life to Stated Maturity"  means,  when applied to any Indebtedness
at any  date,  the  number  of years  obtained  by  dividing  (i) the sum of the
products  obtained  by  multiplying  (a)  the  amount  of  each  then  remaining
installment,  sinking  fund,  serial  maturity  or other  required  payments  of
principal,  including payment at final maturity,  in respect thereof, by (b) the
number of years  (calculated  to the  nearest  one-  twelfth)  that will  elapse
between such date and the making of such payment,  by (ii) the then  outstanding
principal amount of such Indebtedness.

     "Borrowing  Base" means,  as of any date, an amount equal to the sum of 85%
of accounts receivable of the Company,  Holdings and the Restricted Subsidiaries
as of such date  that are not more  than 90 days past due,  plus 65% of the book
value  of all  inventory  owned  by the  Company,  Holdings  and the  Restricted
Subsidiaries  as of such date, in each case  calculated on a consolidated  basis
and in accordance with GAAP. To the extent that  information is not available as
to the amount of accounts  receivable  or inventory as of a specific  date,  the
Company and  Holdings  may utilize the most  recent  available  information  for
purposes of calculating the Borrowing Base.

     "Capital Lease Obligation" means, at the time any determination  thereof is
to be made, the amount of the liability in respect of a capital lease that would
at such time be required to be capitalized on a balance sheet in accordance with
GAAP.

     "Capital  Stock" means (i) in the case of a corporation,  corporate  stock,
(ii) in the case of an  association  or  business  entity,  any and all  shares,
interests,  participations,  rights or other equivalents (however designated) of
corporate  stock,  (iii)  in the  case of a  partnership  or  limited  liability
company,  partnership or membership  interests  (whether general or limited) and
(iv) any other interest or  participation  that confers on a Person the right to
receive a share of the profits and losses of, or distributions of assets of, the
issuing Person.

     "Cash Equivalents" means (i) United States dollars,  (ii) securities issued
or directly and fully  guaranteed or insured by the United States  government or
any agency or  instrumentality  thereof  having  maturities of not more than one
year from the date of acquisition,  (iii) certificates of deposit and Eurodollar
time deposits with  maturities of one year or less from the date of acquisition,
bankers' acceptances with maturities not exceeding six months and overnight bank
deposits,  in each case with any lender party to the New Credit Facility or with
any  domestic  commercial  bank  having  capital and surplus in excess of $500.0
million  and a  Keefe  Bank  Watch  Rating  of "B" or  better,  (iv)  repurchase
obligations with a term of not more than seven days for underlying securities of
the types  described  in  clauses  (ii) and (iii)  above  entered  into with any
financial  institution  meeting the  qualifications  specified  in clause  (iii)
above, (v) commercial paper of a domestic issuer having a rating of at least A-1
by Standard and Poor's  Ratings  Services or P-1 by Moody's  Investors  Service,
Inc.  maturing  within twelve months after the date of acquisition  and (vi) any
mutual  fund which  invests  solely in  investments  of the types  described  in
clauses (i) through (v) above.

     "Change of Control" means the  occurrence of any of the following:  (i) the
sale, lease,  transfer,  conveyance or other  disposition  (other than by way of
merger or consolidation),  in one or a series of related transactions, of all or
substantially  all of the  assets  of either  (x)  Holdings  and its  Restricted
Subsidiaries taken as a whole or (y) the Company and its Restricted Subsidiaries
taken as a whole, in each case, to any "person" (as such term is used in Section
13(d)(3)  of the  Exchange  Act)  other  than the  Principals  or their  Related
Parties,  (ii) the adoption of a plan relating to the liquidation or dissolution
of  the  Company  or  Holdings,   (iii)  the  consummation  of  any  transaction
(including,  without  limitation,  any merger or consolidation) (a) prior to the
initial  underwritten  public  offering by the Company or Holdings 

                                       91

of its Common Stock pursuant to an effective  registration  statement  under the
Securities Act (the "IPO") the result of which is that either (A) the Principals
and their Related Parties become the "beneficial owner" (as such term is defined
in Rule 13d-3 and Rule 13d-5 under the Exchange Act, except that for purposes of
calculating the beneficial  ownership of any person, such person shall be deemed
to have "beneficial  ownership" of all securities that such person has the right
to acquire,  whether such right is currently  exercisable or is exercisable only
upon the  occurrence  of a subsequent  condition) of less than 40% of the Voting
Stock of the Company or Holdings (measured by voting power rather than number of
shares) or (B) any person (as  defined  above),  other than the  Principals  and
their Related Parties, becomes the beneficial owner (as defined above), directly
or indirectly, of 40% or more of the Voting Stock of the Company or Holdings and
such person is or becomes,  directly or indirectly,  the  beneficial  owner of a
greater  percentage  of the voting  power of the Voting  Stock of the Company or
Holdings,  calculated on a fully diluted basis, than the percentage beneficially
owned by the  Principals  and their Related  Parties,  or (b) after the IPO, any
person (as defined above),  other than the Principals and their Related Parties,
becomes the beneficial owner (as defined above), directly or indirectly,  of 35%
or more of the Voting  Stock of the  Company or  Holdings  and such person is or
becomes, directly or indirectly, the beneficial owner of a greater percentage of
the voting power of the Voting Stock of the Company or Holdings, calculated on a
fully diluted basis,  than the percentage  beneficially  owned by the Principals
and their Related Parties, (iv) the first day on which a majority of the members
of the  Board  of  Directors  of the  Company  or  Holdings  are not  Continuing
Directors,  (v) the  first  day on  which  Holdings  ceases  to own  100% of the
outstanding  Equity  Interests of the  Company,  or (vi) the Company or Holdings
consolidates  with,  or merges  with or into,  any  Person  or  sells,  assigns,
conveys,  transfers, leases or otherwise disposes of all or substantially all of
its assets to any Person,  or any Person  consolidates  with,  or merges with or
into,  the Company or Holdings,  in any such event  pursuant to a transaction in
which  any of the  outstanding  Voting  Stock  of the  Company  or  Holdings  is
converted into or exchanged for cash,  securities or other property,  other than
any  such  transaction  where  the  Voting  Stock  of the  Company  or  Holdings
outstanding immediately prior to such transaction is converted into or exchanged
for Voting Stock (other than Disqualified  Stock) of the surviving or transferee
Person constituting a majority of the outstanding shares of such Voting Stock of
such  surviving or transferee  Person  (immediately  after giving effect to such
issuance).  For purposes of this definition,  any transfer of an equity interest
of an entity that was formed for the purpose of  acquiring  Voting  Stock of the
Company  or  Holdings  will be deemed to be a transfer  of such  portion of such
Voting Stock as corresponds to the portion of the equity of such entity that has
been so transferred.

     "Consolidated Cash Flow" means, with respect to the Company or Holdings for
any period,  the  Consolidated  Net Income of such Person for such period  plus,
without duplication,  (i) an amount equal to any extraordinary loss plus any net
loss realized in  connection  with an Asset Sale (to the extent such losses were
deducted in computing  such  Consolidated  Net Income),  plus (ii) provision for
taxes  based on income or profits of such Person and its  Subsidiaries  for such
period,  to the extent that such  provision  for taxes was included in computing
such Consolidated Net Income,  plus (iii) consolidated  interest expense of such
Person and its Subsidiaries for such period, whether paid or accrued and whether
or not capitalized (including, without limitation, amortization of debt issuance
costs and original  issue  discount,  noncash  interest  payments,  the interest
component of any deferred  payment  obligations,  the interest  component of all
payments  associated  with Capital  Lease  Obligations,  imputed  interest  with
respect to Attributable Debt, commissions,  discounts and other fees and charges
incurred in respect of letter of credit or bankers' acceptance  financings,  and
net payments (if any) pursuant to Hedging  Obligations),  to the extent that any
such expense was deducted in computing such  Consolidated Net Income,  plus (iv)
depreciation,   amortization  (including  amortization  of  goodwill  and  other
intangibles  but excluding  amortization of prepaid cash expenses that were paid
in a prior  period) and other  non-cash  expenses  (excluding  any such non-cash
expense  to the extent  that it  represents  an  accrual of or reserve  for cash
expenses in any future period or amortization of a prepaid cash expense that was
paid in a prior period) of such Person and its  Subsidiaries  for such period to
the extent that such depreciation, amortization and other non-cash expenses were
deducted in computing  such  Consolidated  Net Income,  minus (v) non-cash items
increasing  such  Consolidated  Net Income for such period,  in each case,  on a
consolidated basis and determined in accordance with GAAP.  Notwithstanding  the
foregoing,  the  provision  for taxes based on the income or profits of, and the
depreciation  and  amortization and other non-cash charges of, a Subsidiary of a
Person shall be added to Consolidated  Net Income to compute  Consolidated  Cash
Flow only to the extent (and in the same proportion) that the Net Income of such
Subsidiary  was  included in  calculating  the  Consolidated  Net Income of such
Person and only if a  corresponding  amount  would be  permitted  at the date of
determination  to be dividended to the Company or Holdings,  as the case may be,
by such 
                                       92

Subsidiary without prior approval (that has not been obtained),  pursuant to the
terms  of its  charter  and all  agreements,  instruments,  judgments,  decrees,
orders,   statutes,  rules  and  governmental  regulations  applicable  to  that
Subsidiary or its stockholders.

     "Consolidated  Net Income"  means,  with respect to the Company or Holdings
for  any  period,  the  aggregate  of the Net  Income  of  such  Person  and its
Restricted  Subsidiaries for such period, on a consolidated basis, determined in
accordance  with GAAP;  provided  that (i) the Net Income  (but not loss) of any
Person  that is not a  Restricted  Subsidiary  or that is  accounted  for by the
equity method of  accounting  shall be included only to the extent of the amount
of  dividends  or  distributions  paid  in  cash  to the  referent  Person  or a
Restricted  Subsidiary thereof, (ii) the Net Income of any Restricted Subsidiary
shall be excluded to the extent that the  declaration or payment of dividends or
similar distributions by that Restricted Subsidiary of that Net Income is not at
the date of  determination  permitted  without any prior  governmental  approval
(that has not been  obtained) or,  directly or  indirectly,  by operation of the
terms of its charter or any  agreement,  instrument,  judgment,  decree,  order,
statute,   rule  or  governmental   regulation  applicable  to  that  Restricted
Subsidiary or its stockholders, (iii) the Net Income of any Person acquired in a
pooling  of  interests  transaction  for any  period  prior  to the date of such
acquisition  shall  be  excluded,  (iv) the  cumulative  effect  of a change  in
accounting  principles  shall  be  excluded  and  (v)  the  Net  Income  of  any
Unrestricted  Subsidiary  shall be excluded,  whether or not  distributed to the
Company, Holdings or one of their Subsidiaries.

     "Consolidated  Net Worth" means, with respect to the Company or Holdings as
of any date, the sum of (i) the consolidated  equity of the common  stockholders
of such Person and its consolidated  Subsidiaries as of such date, plus (ii) the
respective  amounts reported on such Person's balance sheet as of such date with
respect to any series of preferred stock (other than Disqualified Stock) that by
its terms is not entitled to the payment of dividends  unless such dividends may
be  declared  and paid only out of net  earnings  in respect of the year of such
declaration  and  payment,  but only to the extent of any cash  received by such
Person upon issuance of such preferred stock, less (x) all write-ups (other than
write-ups resulting from foreign currency translations and write-ups of tangible
assets of a going concern  business made within 12 months after the  acquisition
of such  business)  subsequent to the date of the Indenture in the book value of
any asset owned by such Person or a consolidated  Subsidiary of such Person, (y)
all investments as of such date in  unconsolidated  Subsidiaries  and in Persons
that are not Subsidiaries (except, in each case, Permitted Investments), and (z)
all unamortized debt discount and expense and unamortized deferred charges as of
such date, all of the foregoing determined in accordance with GAAP.

     "Continuing  Directors" means, as of any date of determination,  any member
of the Board of  Directors  of the Company or  Holdings  who (i) was a member of
such Board of Directors on the date of the  Indenture or (ii) was  nominated for
election or elected to such Board of  Directors  with the approval of a majority
of the  Continuing  Directors who were members of such Board at the time of such
nomination or election.

     "Default" means any event that is or with the passage of time or the giving
of notice or both would be an Event of Default.

     "Designated  Senior   Indebtedness"   means  (i)  so  long  as  any  Senior
Indebtedness  under  the  New  Credit  Facility  is  outstanding,   such  Senior
Indebtedness and (ii) thereafter,  any other Senior Indebtedness permitted under
the Indenture the principal  amount of which is $50 million or more and that has
been designated by the Company as "Designated Senior Indebtedness."

     "Disqualified  Stock" means any Capital Stock that, by its terms (or by the
terms  of  any  security  into  which  it is  convertible  or  for  which  it is
exchangeable,  at the option of the holder thereof) or upon the happening of any
event,  matures  or  is  mandatorily  redeemable,  pursuant  to a  sinking  fund
obligation or otherwise,  or redeemable at the option of the holder thereof,  in
whole or in part,  on or prior  to the date  that is 91 days  after  the date on
which the Notes  mature;  provided,  however,  that any Capital Stock that would
constitute  Disqualified Stock solely because the holders thereof have the right
to require the Company to repurchase such Capital Stock upon the occurrence of a
Change of Control or an Asset Sale shall not  constitute  Disqualified  Stock if
the terms of such Capital Stock  provide that the Company may 

                                       93



not  repurchase  or redeem any such Capital  Stock  pursuant to such  provisions
unless such repurchase or redemption  complies with the covenant described above
under the caption "-- Certain Covenants -- Restricted Payments."

     "Equity  Interests" means Capital Stock and all warrants,  options or other
rights to  acquire  Capital  Stock  (but  excluding  any debt  security  that is
convertible into, or exchangeable for, Capital Stock).

     "Exchange Notes" means the 12% Junior  Subordinated  Notes due December 31,
2009 of Holdings, issuable pursuant to the terms of the Holdings Preferred Stock
as in effect on the Issue Date.

     "Existing  Indebtedness"  means  Indebtedness of the Company,  Holdings and
their  Subsidiaries  (other than Indebtedness  under the New Credit Facility) in
existence on the date of the Indenture, until such amounts are repaid.

     "Fixed  Charges"  means,  with  respect to the Company or Holdings  for any
period, the sum, without duplication,  of (i) the consolidated  interest expense
of such Person and its Restricted  Subsidiaries for such period, whether paid or
accrued  (including,  without  limitation,  original  issue  discount,  non-cash
interest payments,  the interest component of any deferred payment  obligations,
the  interest   component  of  all  payments   associated   with  Capital  Lease
Obligations,  imputed interest with respect to Attributable  Debt,  commissions,
discounts and other fees and charges  incurred in respect of letter of credit or
bankers'  acceptance  financings,  and net payments (if any) pursuant to Hedging
Obligations  but  excluding  amortization  of debt  issuance  costs),  (ii)  the
consolidated  interest  expense of such Person and its  Restricted  Subsidiaries
that  was  capitalized  during  such  period,  (iii)  any  interest  expense  on
Indebtedness  of another  Person that is guaranteed by such Person or one of its
Restricted  Subsidiaries or secured by a Lien on assets of such Person or one of
its  Restricted  Subsidiaries  (whether or not such  guarantee or Lien is called
upon),  and (iv) the product of (a) all cash dividend  payments on any series of
preferred stock of such Person or any of its Restricted Subsidiaries, other than
dividend  payments on Equity Interests payable solely in Equity Interests (other
than Disqualified  Stock) of the Company or Holdings,  as the case may be, times
(b) a fraction,  the numerator of which is one and the  denominator  of which is
one minus the then current combined federal,  state and local statutory tax rate
of such Person and its Restricted Subsidiaries,  expressed as a decimal, in each
case, on a consolidated basis and in accordance with GAAP.

     "Fixed Charge Coverage Ratio" means with respect to the Company or Holdings
for any period,  the ratio of the Consolidated  Cash Flow of such Person and its
Restricted  Subsidiaries for such period to the Fixed Charges of such Person and
its  Restricted  Subsidiaries  for such  period.  In the event that the Company,
Holdings or any of the Restricted  Subsidiaries incurs,  assumes,  guarantees or
redeems any Indebtedness  (other than revolving credit  borrowings) or issues or
redeems  preferred stock  subsequent to the commencement of the period for which
the Fixed Charge  Coverage  Ratio is being  calculated  but prior to the date on
which the event for which the  calculation of the Fixed Charge Coverage Ratio is
made (the  "Calculation  Date"),  then the Fixed Charge  Coverage Ratio shall be
calculated giving pro forma effect to such incurrence,  assumption, guarantee or
redemption of  Indebtedness,  or such issuance or redemption of preferred stock,
as if the same had  occurred at the  beginning  of the  applicable  four-quarter
reference period. In addition,  for purposes of making the computation  referred
to above, (i) acquisitions  that have been made by the Company,  Holdings or any
of the Restricted Subsidiaries,  including through mergers or consolidations and
including any related financing transactions,  during the four-quarter reference
period or subsequent to such reference period and on or prior to the Calculation
Date  shall be deemed  to have  occurred  on the  first day of the  four-quarter
reference period and  Consolidated  Cash Flow for such reference period shall be
calculated without giving effect to clause (iii) of the proviso set forth in the
definition  of  Consolidated  Net  Income,   (ii)  the  Consolidated  Cash  Flow
attributable to discontinued operations,  as determined in accordance with GAAP,
and operations or businesses disposed of prior to the Calculation Date, shall be
excluded,  and (iii) the Fixed Charges attributable to discontinued  operations,
as determined in accordance with GAAP, and operations or businesses  disposed of
prior to the Calculation  Date,  shall be excluded,  but only to the extent that
the obligations giving rise to such Fixed Charges will not be obligations of the
referent Person or any of its Restricted  Subsidiaries following the Calculation
Date.

     "GAAP" means  generally  accepted  accounting  principles  set forth in the
opinions and  pronouncements of the Accounting  Principles Board of the American
Institute of Certified Public  Accountants and statements and  

                                       94


pronouncements  of the  Financial  Accounting  Standards  Board or in such other
statements by such other entity as have been  approved by a significant  segment
of the accounting profession, which are in effect from time to time.

     "guarantee"  means a guarantee  (other than by  endorsement  of  negotiable
instruments  for  collection  in the  ordinary  course of  business),  direct or
indirect,  in any manner (including,  without limitation,  letters of credit and
reimbursement  agreements  in  respect  thereof),  of  all or  any  part  of any
Indebtedness.

     "Guarantee"  means  a  guarantee  of  the  Notes  (including  the  Holdings
Guarantee and each Subsidiary Guarantee).

     "Guarantor"  means (i)  Holdings,  (ii) each  Subsidiary  that  executes  a
Subsidiary  Guarantee in accordance  with the provisions of the  Indenture,  and
(iii) their respective successors and assigns.

     "Hedging Obligations" means, with respect to any Person, the obligations of
such  Person  under  (i)  interest  rate  swap  agreements,  interest  rate  cap
agreements  and interest  rate collar  agreements  and (ii) other  agreements or
arrangements  designed to protect such Person against  fluctuations  in interest
rates or the value of foreign currencies purchased or received by the Company in
the ordinary course of business.

     "Holdings"  means DESA Holdings  Corporation,  a Delaware  corporation  and
parent of the Company.

     "Holdings  Preferred Stock" means Holdings' Series C 12% Senior  Redeemable
Exchangeable Pay-In-Kind Preferred Stock, par value $.01 per share, as in effect
on the Issue Date.

     "Indebtedness"  means, with respect to any Person, any indebtedness of such
Person, whether or not contingent,  in respect of borrowed money or evidenced by
bonds,  notes,  debentures  or  similar  instruments  or  letters  of credit (or
reimbursement   agreements  in  respect  thereof)  or  banker's  acceptances  or
representing Capital Lease Obligations or the balance deferred and unpaid of the
purchase price of any property or representing any Hedging  Obligations,  except
any such balance that constitutes an accrued expense or trade payable, if and to
the extent any of the foregoing  indebtedness  (other than letters of credit and
Hedging  Obligations)  would appear as a liability  upon a balance sheet of such
Person prepared in accordance  with GAAP, as well as all  indebtedness of others
secured by a Lien on any asset of such Person (whether or not such  indebtedness
is assumed by such  Person)  and,  to the extent  not  otherwise  included,  the
guarantee by such Person of any indebtedness of any other Person.  The amount of
any  Indebtedness  outstanding  as of any date shall be (i) the  accreted  value
thereof,  in the case of any Indebtedness that does not require current payments
of interest,  and (ii) the principal amount thereof,  together with any interest
thereon  that  is  more  than  30  days  past  due,  in the  case  of any  other
Indebtedness.

     "Investments"  means,  with respect to any Person,  all investments by such
Person  in other  Persons  (including  Affiliates)  in the  forms of  direct  or
indirect loans  (including  guarantees of  Indebtedness  or other  obligations),
advances  or capital  contributions  (excluding  commission,  travel and similar
advances to officers and  employees  made in the ordinary  course of  business),
purchases  or other  acquisitions  for  consideration  of  Indebtedness,  Equity
Interests  or other  securities,  together  with all items  that are or would be
classified as investments  on a balance sheet prepared in accordance  with GAAP.
If the  Company,  Holdings  or any of  their  respective  Subsidiaries  sells or
otherwise disposes of any Equity Interests of any direct or indirect  Restricted
Subsidiary of the Company or Holdings such that, after giving effect to any such
sale or  disposition,  such Person is no longer a Restricted  Subsidiary  of the
Company or Holdings,  the Company and/or Holdings,  as the case may be, shall be
deemed to have made an  Investment  on the date of any such sale or  disposition
equal to the  fair  market  value of the  Equity  Interests  of such  Restricted
Subsidiary  not sold or disposed of in an amount  determined  as provided in the
final paragraph of the covenant described above under the caption  "--Restricted
Payments."

     "Issue Date" means the first date of issuance of Notes.

     "Lien"  means,  with  respect to any asset,  any  mortgage,  lien,  pledge,
charge,  security  interest or encumbrance of any kind in respect of such asset,
whether or not filed,  recorded or  otherwise  perfected  under  applicable  law
(including 

                                       95



any conditional sale or other title retention agreement, any lease in the nature
thereof,  any option or other  agreement to sell or give a security  interest in
and any filing of or agreement to give any financing statement under the Uniform
Commercial Code (or equivalent statutes) of any jurisdiction).

     "Net Income"  means,  with respect to any Person,  the net income (loss) of
such Person,  determined  in  accordance  with GAAP and before any  reduction in
respect of preferred stock dividends,  excluding, however, (i) any gain (but not
loss),  together  with any  related  provision  for  taxes on such gain (but not
loss),  realized  in  connection  with (a) any Asset  Sale  (including,  without
limitation, dispositions pursuant to sale and leaseback transactions) or (b) the
disposition  of  any  securities  by  such  Person  or  any  of  its  Restricted
Subsidiaries or the  extinguishment of any Indebtedness of such Person or any of
its Restricted Subsidiaries and (ii) any extraordinary or nonrecurring gain (but
not loss),  together with any related provision for taxes on such  extraordinary
or nonrecurring gain (but not loss).

     "Net Proceeds"  means the aggregate cash proceeds  received by the Company,
Holdings  or any of the  Restricted  Subsidiaries  in  respect of any Asset Sale
(including,  without  limitation,  any  cash  received  upon  the  sale or other
disposition of any non-cash  consideration  received in any Asset Sale),  net of
the direct costs  relating to such Asset Sale  (including,  without  limitation,
legal,  accounting and investment  banking fees, and sales  commissions) and any
relocation  expenses  incurred as a result  thereof,  taxes paid or payable as a
result  thereof  (after  taking  into  account  any  available  tax  credits  or
deductions and any tax sharing arrangements),  amounts required to be applied to
the  repayment of  Indebtedness  (other than  Indebtedness  under the New Credit
Facility) secured by a Lien on the asset or assets that were the subject of such
Asset Sale and any reserve for  adjustment  in respect of the sale price of such
asset or assets established in accordance with GAAP.

     "New Credit Facility" means that certain credit  facility,  dated as of the
Issue  Date,  by and among the  Company,  Holdings  and  NationsBank,  N.A.,  as
administrative  agent,  issuing  bank and swing line bank and the other  parties
party  thereto,  together with all "Loan  Documents" as defined  therein and all
other  documents,  instruments and agreements  executed in connection  therewith
(including,  without limitation, any guarantees,  security documents and Hedging
Obligations), and in each case as amended, supplemented or modified from time to
time,   including  any  renewal,   refunding,   replacement,   restructuring  or
refinancing of all or a portion thereof from time to time whether by the same or
any other agent, lender or other party thereto.

     "Non-Recourse Debt" means Indebtedness (i) as to which neither the Company,
nor Holdings nor any of the Restricted  Subsidiaries (a) provides credit support
of any kind  (including  any  undertaking,  agreement or  instrument  that would
constitute  Indebtedness),  (b) is directly or indirectly liable (as a guarantor
or otherwise),  or (c) constitutes the lender;  and (ii) no default with respect
to which  (including  any  rights  that  the  holders  thereof  may have to take
enforcement  action  against an  Unrestricted  Subsidiary)  would  permit  (upon
notice,  lapse of time or both)  any  holder of any  other  Indebtedness  of the
Company,  Holdings or any of the Restricted Subsidiaries to declare a default on
such  other  Indebtedness  or cause the  payment  thereof to be  accelerated  or
payable  prior to its stated  maturity;  and (iii) as to which the lenders  have
been  notified in writing  that they will not have any  recourse to the stock or
assets of the Company, Holdings or any of its Restricted Subsidiaries.

     "Obligations"   means   any   principal,    interest,    penalties,   fees,
indemnifications,  reimbursements,  damages and other liabilities  payable under
the documentation governing any Indebtedness.

     "Permitted  Investments"  means (a) any  Investment  in the Company or in a
Wholly  Owned  Restricted  Subsidiary  of the  Company;  (b) any  Investment  by
Holdings or any of its  Subsidiaries  (other than the Company or a Subsidiary of
the Company) in Holdings or in a Wholly Owned Restricted Subsidiary of Holdings;
(c) any Investment in Cash Equivalents; (d) any Investment by the Company or any
of its Restricted  Subsidiaries  in a Person,  if as a result of such Investment
(i) such Person becomes a Wholly Owned  Restricted  Subsidiary of the Company or
(ii)  such  Person is  merged,  consolidated  or  amalgamated  with or 

                                       96


into, or transfers or conveys all or  substantially  all of its assets to, or is
liquidated  into,  the Company or a Wholly Owned  Restricted  Subsidiary  of the
Company; (e) any Investment by Holdings or any of its Restricted Subsidiaries in
a Person,  if as a result of such  Investment  (i) such Person  becomes a Wholly
Owned  Restricted  Subsidiary  of  Holdings  or  (ii)  such  Person  is  merged,
consolidated  or  amalgamated  with or into,  or  transfers  or  conveys  all or
substantially all of its assets to, or is liquidated into,  Holdings or a Wholly
Owned Restricted Subsidiary of Holdings; (f) any Restricted Investment made as a
result of the receipt of non-cash consideration from an Asset Sale that was made
pursuant  to and in  compliance  with the  covenant  described  above  under the
caption  "Repurchase  at  the  Option  of  Holders  --  Asset  Sales;"  (g)  any
acquisition  of assets  solely in exchange for the issuance of Equity  Interests
(other  than  Disqualified  Stock) of the  Company  or  Holdings;  and (h) other
Investments in any Person having an aggregate fair market value (measured on the
date each such  Investment  was made and  without  giving  effect to  subsequent
changes in value),  when taken together with all other Investments made pursuant
to this clause (h) that are at the time outstanding, not to exceed $5.0 million.

     "Permitted  Liens"  means (i)  Liens  securing  Indebtedness  under the New
Credit Facility; (ii) Liens on assets of Subsidiaries of the Company in favor of
the Company;  (iii) Liens on assets of  Subsidiaries of Holdings (other than the
Company or any of its Subsidiaries) in favor of Holdings; (iv) Liens on property
of a Person existing at the time such Person is merged into or consolidated with
the  Company,  Holdings  or any of  their  respective  Restricted  Subsidiaries;
provided that such Liens were in existence  prior to the  contemplation  of such
merger or consolidation  and do not extend to any assets other than those of the
Person  merged  into or  consolidated  with  the  Company  or  Holdings  or such
Restricted Subsidiary, as the case may be; (v) Liens on property existing at the
time of acquisition thereof by the Company,  Holdings or any of their respective
Subsidiaries,   provided  that  such  Liens  were  in  existence  prior  to  the
contemplation  of such  acquisition;  (v) Liens to  secure  the  performance  of
statutory or regulatory obligations, leases, surety or appeal bonds, performance
bonds or other  obligations of a like nature  incurred in the ordinary course of
business;   (vi)  Liens  to  secure   Indebtedness   (including   Capital  Lease
Obligations)  permitted  by clause (iv) of the second  paragraph of the covenant
entitled  "Incurrence of Indebtedness  and Issuance of Preferred Stock" covering
only the assets  acquired with such  Indebtedness;  (vii) Liens  existing on the
date of the  Indenture;  (viii)  Liens for taxes,  assessments  or  governmental
charges or claims that are not yet  delinquent  or that are being  contested  in
good  faith  by  appropriate  proceedings  promptly  instituted  and  diligently
concluded,  provided that any reserve or other appropriate provision as shall be
required in conformity  with GAAP shall have been made therefor;  (ix) statutory
and  common  law  Liens of  landlords  and  carriers,  warehousemen,  mechanics,
suppliers, materialmen, repairmen or other similar Liens arising in the ordinary
course of business with respect to amounts not yet more than ninety days overdue
or being  contested  in good faith by  appropriate  legal  proceedings  promptly
instituted and diligently conducted and for which a reserve or other appropriate
provision,  if any, as shall be required in conformity with GAAP shall have been
made; (x) Liens incurred or deposits made in the ordinary  course of business in
connection with workers' compensation, unemployment insurance and other types of
social security; (xi) easements, rights-of-way,  municipal and zoning ordinances
and similar charges, encumbrances, title defects or other irregularities that do
not materially  interfere  with the ordinary  course of business of the Company,
Holdings or any of the Restricted Subsidiaries; (xii) Liens encumbering property
or assets  under  construction  arising from  progress or partial  payments by a
customer of the Company,  Holdings or its  Restricted  Subsidiaries  relating to
such  property  or  assets;  (xiii)  any  interest  or title of a lessor  in the
property  subject to any  Capitalized  Lease or  operating  lease;  (xiv)  Liens
arising from filing  Uniform  Commercial  Code  financing  statements  regarding
leases;  (xv)  Liens  in  favor  of the  Company,  Holdings  or  any  Restricted
Subsidiary;  (xvi) Liens arising from the rendering of a final judgment or order
against the Company,  Holdings or any Restricted  Subsidiary  that does not give
rise to an Event of  Default;  (xvii)  Liens in  favor of  customs  and  revenue
authorities  arising as a matter of law to secure  payment of customs  duties in
connection with the importation of goods;  (xviii) Liens  encumbering  customary
initial deposits and margin deposits, and other Liens that are either within the
general parameters customary in the industry and incurred in the ordinary course
of business, in each case securing Hedging Obligations;  (xix) Liens arising out
of conditional  sale, title retention,  consignment or similar  arrangements for
the sale of goods entered into by the Company, Holdings or any of the Restricted
Subsidiaries  in the  ordinary  course of business in  accordance  with the past
practices of the Company,  Holdings and the Restricted Subsidiaries prior to the
Issue  Date;  (xx) Liens  incurred  in the  ordinary  course of  business of the
Company,  Holdings  or any of their  respective  Subsidiaries  with  respect  to
obligations that do not exceed $5.0 million at any one time outstanding and that
(a) are not incurred in connection  with the borrowing of money or the obtaining
of  advances  or credit  (other  than  trade  credit in the  ordinary  course of
business) and (b) do not in the aggregate  materially  detract from the value of
the property or  materially  impair the use thereof in the operation of business
by  the  Company,  Holdings  or  such  Subsidiary;  (xxi)  Liens  on  assets  of
Unrestricted   Subsidiaries  that  secure   Non-Recourse  Debt  of  Unrestricted
Subsidiaries;  and (xxii)  Liens on assets of the Company  

                                       97


securing  Obligations under any Senior  Indebtedness of the Company and Liens on
assets of a Guarantor securing Obligations under any Senior Indebtedness of such
Guarantor.

     "Permitted Refinancing Indebtedness" means any Indebtedness of the Company,
Holdings or any of their respective  Subsidiaries issued in exchange for, or the
net proceeds of which are used to extend, refinance,  renew, replace, defease or
refund Existing  Indebtedness or other Indebtedness of the Company,  Holdings or
any of the  Restricted  Subsidiaries  incurred in accordance  with the Indenture
(other than  Indebtedness  incurred in accordance with clauses (i), (ii),  (iv),
(vii), (viii), (ix), (x), (xi), (xii), (xiii),  (xiv), (xv), (xvi) and (xvii) of
the second  paragraph of the covenant  entitled  "Incurrence of Indebtedness and
Issuance of Preferred  Stock;")  provided  that:  (i) the  principal  amount (or
accreted value, if applicable) of such Permitted  Refinancing  Indebtedness does
not exceed the principal  amount of (or accreted  value,  if  applicable),  plus
accrued  interest  on,  the  Indebtedness  so  extended,  refinanced,   renewed,
replaced,  defeased or refunded (plus the amount of reasonable expenses incurred
in connection  therewith);  (ii) such Permitted  Refinancing  Indebtedness has a
final  maturity  date at or later  than the final  maturity  date of,  and has a
Weighted  Average Life to Maturity equal to or greater than the Weighted Average
Life to Maturity  of, the  Indebtedness  being  extended,  refinanced,  renewed,
replaced,  defeased  or  refunded;  (iii) if the  Indebtedness  being  extended,
refinanced,  renewed, replaced, defeased or refunded is subordinated in right of
payment  to the  Notes,  such  Permitted  Refinancing  Indebtedness  has a final
maturity date at or later than the final  maturity date of, and is  subordinated
in right of payment to, the Notes on terms at least as  favorable to the Holders
of Notes as those  contained in the  documentation  governing  the  Indebtedness
being extended, refinanced, renewed, replaced, defeased or refunded; (iv) if the
Indebtedness being extended, refinanced, renewed, replaced, defeased or refunded
is Indebtedness of the Company or its Restricted Subsidiaries, such Indebtedness
is incurred by the Company,  Holdings or the  Restricted  Subsidiary  who is the
obligor on the  Indebtedness  being  extended,  refinanced,  renewed,  replaced,
defeased or refunded and (v) if the  Indebtedness  being  extended,  refinanced,
renewed,  replaced,  defeased  or refunded  is  Indebtedness  of Holdings or its
Restricted   Subsidiaries   (other   than  the   Company   and  its   Restricted
Subsidiaries),  such  Indebtedness  is incurred  by  Holdings or the  Restricted
Subsidiary who is the obligor of the  Indebtedness  being extended,  refinanced,
renewed, replaced, defeased or refunded.

     "Principals"  means  (i) J.W.  Childs  Equity  Partners,  L.P.,  (ii)  each
Affiliate of J.W. Childs Equity  Partners,  L.P. as of the Issue Date, and (iii)
each officer or employee  (including their respective  immediate family members)
of J.W. Childs Associates, L.P. as of the Issue Date.

     "Public Equity  Offering" means an  underwritten  public offering of common
stock (other than Disqualified Stock) of the Company or Holdings, pursuant to an
effective  registration  statement  filed with the Commission in accordance with
the  Securities  Act;  provided,  however,  that, in the case of a Public Equity
Offering by  Holdings,  Holdings  contributes  to the capital of the Company net
cash  proceeds  thereof in an amount  sufficient  to redeem the Notes called for
redemption in accordance with the terms of the Indenture.

     "Qualified Subordinated  Indebtedness" means Indebtedness of Holdings which
(i)  does not  require  payments  (other  than  payments  made  with  additional
Qualified Subordinated Indebtedness) in respect of principal,  premium, interest
or otherwise  (pursuant  to mandatory  redemption,  sinking fund  obligation  or
otherwise)  prior to the date that is 91 days  after the date on which the Notes
mature,  (ii)  does not  directly  or  indirectly  provide  for any  restrictive
covenants or events of default  other than the  covenants  and events of default
which are substantially the same as those provided for in the Exchange Notes (as
in effect on the Issue  Date) and (iii) is  subordinated  in right of payment to
the  Notes at  least  to the same  extent  as the  Holdings  Preferred  Stock is
subordinated  to the Notes on the Issue  Date  (including  with  respect  to the
standstill provisions provided therein).

     "Related  Party" with respect to any  Principal  means (A) any  controlling
stockholder or 80% (or more) owned Subsidiary of such Principal or (B) or trust,
corporation,  partnership  or other  entity,  the  beneficiaries,  stockholders,
partners,  owners or Persons  beneficially  holding  an 80% or more  controlling
interest of which consist of such Principal  and/or such other Persons  referred
to in the immediately preceding clause (A).

     "Restricted  Investment"  means  any  Investment  other  than  a  Permitted
Investment.
                                       98

     "Restricted  Subsidiary"  of a Person means any  Subsidiary of the referent
Person that is not an Unrestricted Subsidiary.

     "Senior  Indebtedness"  means (i) all  "Obligations"  in  respect of and as
defined in the New Credit Facility (including, without limitation, interest that
accrues after the filing of a petition initiating any action or proceeding under
Bankruptcy  Law or any other  bankruptcy,  insolvency  or similar law or statute
protecting creditors in effect in any jurisdiction, whether or not such interest
accrues after the filing of such petition for purposes of Bankruptcy Law or such
other law or statute or is an allowed  claim in any such action or  proceeding),
whether  existing on the date hereof or hereafter  incurred,  and (ii) any other
Indebtedness  permitted to be incurred by the Company or any Guarantor under the
terms of the Indenture,  unless the instrument under which such  Indebtedness is
incurred expressly provides that it is on a parity with or subordinated in right
of  payment  to the  Notes.  Notwithstanding  anything  to the  contrary  in the
foregoing,  Senior  Indebtedness will not include (w) any liability for federal,
state,  local or other taxes owed or owing by the Company or any Guarantor,  (x)
any  Indebtedness  of the Company or any  Guarantor  to any of their  respective
Subsidiaries or other Affiliates,  except to the extent any such Indebtedness is
pledged as security under the New Credit Facility, (y) any trade payables or (z)
any Indebtedness that is incurred in violation of the Indenture.

     "Significant  Restricted  Subsidiary" means a Restricted  Subsidiary,  that
would be a  "significant  subsidiary"  as  defined  in  Article  1, Rule 1-02 of
Regulation S-X,  promulgated  pursuant to the Securities Act, as such Regulation
is in effect on the date of the Indenture.

     "Stated  Maturity"  means,  with respect to any  installment of interest or
principal  on any  series of  Indebtedness,  the date on which  such  payment of
interest or principal  was  scheduled  to be paid in the original  documentation
governing such Indebtedness, and shall not include any contingent obligations to
repay,  redeem or repurchase  any such  interest or principal  prior to the date
originally scheduled for the payment thereof.

     "Stock  Purchase  Agreement"  means that Stock  Purchase  Agreement,  dated
October 8, 1997,  among J.W. Childs Equity  Partners,  L.P.,  Holdings,  and the
stockholders of Holdings named therein, as in effect on the Issue Date.

     "Subsidiary"  means,  with  respect  to any  Person,  (i) any  corporation,
association or other business  entity of which more than 50% of the total voting
power of shares of Capital Stock entitled  (without  regard to the occurrence of
any  contingency)  to vote in the  election of  directors,  managers or trustees
thereof is at the time owned or  controlled,  directly  or  indirectly,  by such
Person or one or more of the other Subsidiaries of that Person (or a combination
thereof) or (ii) any  partnership  (a) the sole general  partner or the managing
general  partner of which is such Person or a  Subsidiary  of such Person or (b)
the  only  general  partners  of  which  are  such  Person  or of  one  or  more
Subsidiaries of such Person (or any combination thereof).

     "Subsidiary  Guarantee"  means  each  guarantee  of the  Notes  issued by a
Subsidiary of Holdings or the Company pursuant to the Indenture.

     "Tax Sharing Agreement" means the tax sharing agreement among Holdings, the
Company and any one or more of Holdings'  subsidiaries,  as amended from time to
time, so long as the method of calculating the amount of the Company's payments,
if any, to be made  thereunder  is not less  favorable  to the  Company  than as
provided in such  agreement as in effect on the Issue Date (except to the extent
required  to reflect  changes  in  applicable  federal  or state tax  laws),  as
determined in good faith by the Board of Directors of the Company.

     "Unrestricted  Subsidiary"  means any Subsidiary  that is designated by the
Board of  Directors  of the  Company  or  Holdings,  as the  case may be,  as an
Unrestricted  Subsidiary pursuant to a Board Resolution,  but only to the extent
that such Subsidiary:  (a) has no Indebtedness other than Non-Recourse Debt; (b)
is not party to any agreement,  contract,  arrangement or understanding with the
Company,  Holdings  or any  Restricted  Subsidiary  unless the terms of any such
agreement,  contract,  arrangement or understanding are no less favorable to the
Company,  Holdings  or such  Restricted  Subsidiary  than  those  that  might be
obtained  at the time from  Persons  who are not  Affiliates  of the  Company or
Holdings (as  determined  in good faith by the Board of Directors of the Company
or Holdings,  as the case may be); (c) 

                                       99

is a Person with respect to which  neither the Company,  nor Holdings nor any of
the  Restricted  Subsidiaries  has any  direct  or  indirect  obligation  (x) to
subscribe for  additional  Equity  Interests or (y) to maintain or preserve such
Person's  financial  condition or to cause such Person to achieve any  specified
levels of operating results; and (d) has not guaranteed or otherwise directly or
indirectly provided credit support for any Indebtedness of the Company, Holdings
or any of the  Restricted  Subsidiaries.  Any such  designation by such Board of
Directors  shall be  evidenced  to the  Trustee  by  filing  with the  Trustee a
certified copy of the Board Resolution  giving effect to such designation and an
Officers'  Certificate  certifying  that  such  designation  complied  with  the
foregoing conditions and was permitted by the covenant described above under the
caption  "Certain  Covenants  --  Restricted  Payments."  If, at any  time,  any
Unrestricted  Subsidiary  would fail to meet the  foregoing  requirements  as an
Unrestricted  Subsidiary,  it  shall  thereafter  cease  to be  an  Unrestricted
Subsidiary for purposes of the Indenture and any Indebtedness of such Subsidiary
shall be deemed to be incurred by a Restricted  Subsidiary as of such date (and,
if such  Indebtedness  is not permitted to be incurred as of such date under the
covenant described under the caption "Incurrence of Indebtedness and Issuance of
Preferred  Stock,"  the  Company  and  Holdings  shall  be in  default  of  such
covenant).  The Board of  Directors  of the Company or Holdings  may at any time
designate any Unrestricted  Subsidiary to be a Restricted  Subsidiary;  provided
that such  designation  shall be deemed to be an incurrence of Indebtedness by a
Restricted  Subsidiary  of any  outstanding  Indebtedness  of such  Unrestricted
Subsidiary and such designation shall only be permitted if (i) such Indebtedness
is permitted under the covenant  described under the caption "Certain  Covenants
- -- Incurrence of Indebtedness and Issuance of Preferred Stock,"  calculated on a
pro forma basis as if such  designation  had  occurred at the  beginning  of the
four-quarter  reference period, and (ii) no Default or Event of Default would be
in existence following such designation.

     "Voting Stock" means, with respect to any Person, the Capital Stock of such
Person  that is at the time  entitled  to vote in the  election  of the Board of
Directors of such Person.

     "Weighted Average Life to Maturity" means, when applied to any Indebtedness
at any  date,  the  number  of years  obtained  by  dividing  (i) the sum of the
products  obtained  by  multiplying  (a)  the  amount  of  each  then  remaining
installment,  sinking  fund,  serial  maturity  or other  required  payments  of
principal,  including payment at final maturity,  in respect thereof, by (b) the
number of years (calculated to the nearest one-twelfth) that will elapse between
such date and the making of such payment, by (ii) the then outstanding principal
amount of such Indebtedness.

     "Wholly  Owned  Restricted  Subsidiary"  of any Person  means a  Restricted
Subsidiary  of  such  Person  all of the  outstanding  Capital  Stock  or  other
ownership interests of which (other than directors'  qualifying shares) shall at
the time be owned  by such  Person  or by one or more  Wholly  Owned  Restricted
Subsidiaries of such Person and one or more Wholly Owned Restricted Subsidiaries
of such Person.

                                       100







                       DESCRIPTION OF NEW CREDIT FACILITY

General

     Concurrently  with the  consummation of the  Recapitalization,  the Company
entered  into the New Credit  Facility  with the lenders from time to time party
thereto,  NationsBank,  as Administrative Agent, Union Bank of Switzerland,  New
York Branch, as Documentation Agent,  NationsBanc  Montgomery  Securities,  Inc.
("NMSI"), as Syndication Agent for the lenders referred to therein, and NMSI and
UBS Securities  LLC, as  Co-Arrangers,  providing for borrowings in an aggregate
principal  amount of up to $195 million.  The New Credit Facility was amended by
Amendment  and Waiver No. 1 dated as of  January  2, 1998,  Letter  Waiver No. 2
dated as of April 9, 1998 and Amendment No. 3 to the Loan Documents  dated as of
May 26, 1998 and is comprised of a six-year  term  facility  (the "New Term Loan
A") in the principal amount of $50 million, a seven-year term facility (the "New
Term  Loan B") in the  principal  amount  of $50  million,  a  revolving  credit
facility (the  "Working  Capital  Facility")  in the  principal  amount of $75.0
million  including a swing line  facility  (the "Swing  Line  Facility")  in the
amount of $5 million, a 6-year acquisition facility (the "Acquisition Facility")
in the principal amount of $20 million,  and an acquisition facility coterminous
with the  Acquisition  Facility (the  "Acquisition B Facility") in the principal
amount of $30 million.  Indebtedness under the New Credit Facility is guaranteed
by Holdings and each existing and hereafter acquired domestic  subsidiary of the
Company.  This  information  relating to the New Credit Facility is qualified in
its entirety by reference to the complete text of the documents  entered into or
to be entered into in connection  therewith.  The following is a description  of
the general terms of the New Credit Facility.

Security

     Indebtedness  under the New Credit Facility is secured by (i) substantially
all of the assets of Holdings, the Company and their domestic subsidiaries, (ii)
100% of the  outstanding  capital  stock of each of the Company and the domestic
subsidiaries  of  Holdings  and the  Company  and (iii)  65% of the  outstanding
capital stock of any foreign subsidiary of the Company or Holdings.

Interest

     Amounts  outstanding  under  the New Term  Loan A and the  Working  Capital
Facility bear interest at a rate equal (at the Company's election) to LIBOR plus
225 basis points or the prime rate plus 125 basis  points.  Amounts  outstanding
under  the New Term  Loan B, the  Acquisition  Facility  and the  Acquisition  B
Facility bear interest at a rate equal (at the Company's election) to LIBOR plus
262.5 basis points or the prime rate plus 162.5 basis points.  Amounts under the
Swing Line Facility bear interest at the prime rate plus 125 basis points.

Borrowing Base

     Pursuant  to the  terms of the New  Credit  Facility,  advances  under  the
Working Capital  Facility are limited to a borrowing base comprised of specified
percentages of eligible accounts receivable and eligible inventory.  The Company
will be  required to reduce  outstanding  borrowings  under the Working  Capital
Facility to a maximum of $15.0 million for a period of at least thirty (30) days
during  each  year.  For  fiscal  1998,  the  Company  was  required  to  reduce
outstanding borrowings only to $24.0 million.

Maturity

     Loans made pursuant to the Working Capital Facility may be borrowed, repaid
and  reborrowed  from  time to  time  until  November  26,  2003 or the  earlier
repayment in full of the New Term Loan A, subject to the satisfaction of certain
conditions on the date of any such borrowing.

                                       101






Fees

     The Company is required to pay to the Banks in the  aggregate a  commitment
fee equal to 50 basis points per annum, payable in arrears on a quarterly basis,
on the committed  undrawn amount of the New Credit  Facility.  The Agent and the
Banks shall receive such other fees as have been separately agreed upon with the
Agent,  including,  without  limitation,  in respect of letters of credit issued
under the letter of credit subfacility.

Letters of Credit Subfacility

     The New Credit Facility  includes a subfacility for the issuance of letters
of credit up to a maximum  aggregate  amount at any one time  outstanding not to
exceed  $10.0  million.  If any  letter  of  credit  is  outstanding  after  the
termination of the New Credit Facility,  the Company would be required to post a
standby letter of credit or deposit cash  collateral in an amount  sufficient to
reimburse  the Banks for  amounts  drawn  under any such  outstanding  letter of
credit.

Covenants

     The New Credit  Facility  contains a number of financial,  affirmative  and
negative   covenants   that   regulate  the   operations  of  Holdings  and  its
subsidiaries,  including the Company.  Financial  covenants  require Holdings to
maintain:  (i) a minimum fixed charge coverage ratio  increasing from 1.00:1 for
the  measurement  period  ending in May 1998 to 1.30:1 for  measurement  periods
ending in or after May 2001, (ii) a minimum  interest  coverage ratio increasing
from  1.30:1  for the  measurement  period  ending  in May  1998 to  2.50:1  for
measurement  periods  ending  in or after  February  2001;  and  (iii) a maximum
leverage ratio  increasing from 7.00:1 for the measurement  period ending in May
1998 to 7.25:1  for the  measurement  period  ending in  November  1998 and then
decreasing to 4.25:1 for  measurement  periods ending in or after February 2002.
Negative  covenants  restrict,  among other things,  the incurrence of debt, the
existence  of  liens,   transactions  with  affiliates,   loans,   advances  and
investments,  payment of  dividends  and other  distributions  to  shareholders,
dispositions of assets,  mergers,  consolidations  and dissolutions,  contingent
liabilities and changes in business.

Events of Default; Remedies

     The New Credit Agreement contains customary events of default under the New
Credit Facility,  including (i) the non-payment of principal,  interest or other
amounts,  (ii) violation of covenants,  (iii) inaccuracy of representations  and
warranties,  (iv)  cross-defaults  to certain  other  indebtedness  and material
agreements  (including  the  Notes),  (iv)  certain  events  of  bankruptcy  and
insolvency,  (v) ERISA, (vi) actual or asserted invalidity of any loan documents
or security interests, (vii) changes in control of the ownership of the Company,
(viii)  bankruptcy and (ix) Holdings  engaging in any business or activity other
than  holding  100% of the stock of the  Company.  If any such  event of default
occurs,  the Administrative  Agent will be entitled,  on behalf of the Banks, to
take all actions  permitted to be taken by a secured  creditor under the Uniform
Commercial  Code and to accelerate the amounts due under the New Credit Facility
and may require all such amounts  outstanding  thereunder to be immediately paid
in full.


                                       102





                     DESCRIPTION OF HOLDINGS PREFERRED STOCK

     The following statements are brief summaries of certain provisions relating
to the shares of the Holdings  Preferred  Stock.  The following  statements  are
qualified  in their  entirety by the  provisions  of  Holdings'  Certificate  of
Incorporation  and the  Restated  Certificate  of  Designation  relating  to the
Holdings  Preferred  Stock (the  "Certificate  of  Designation")  filed with the
secretary of state of Delaware,  which includes the  resolutions of the Board of
Directors of Holdings creating the Holdings Preferred Stock.

Dividend Rights

     Holders of Holdings Preferred Stock are entitled to receive,  but only when
and as  declared by the Board of  Directors  of  Holdings  out of funds  legally
available  therefor,  cumulative  dividends  at the annual  rate of $120.00  per
share,  payable  semiannually on the last day of June 30 and December 31 in each
year,  commencing  June 30, 1998 (a "Dividend  Reference  Date").  Dividends are
cumulative,  accrue on a daily basis,  are calculated  from the date of issue of
the Holdings Preferred Stock and are payable to holders of record on such record
dates as are fixed by the Board of Directors of Holdings.  Dividends payable for
any period less than a full semiannual period will be computed on the basis of a
365-day year and the actual number of days elapsed.

     Dividends  are  payable  in cash,  except if any  dividend  payable  on any
Dividend  Reference Date occurring  before December 31, 2009 is not declared and
paid in full in cash on such Dividend  Reference  Date,  the amount payable as a
dividend on such Dividend Reference Date that is not paid in cash shall, subject
to the terms of any Parity Securities or Senior Securities (each defined below),
be declared and paid in additional shares of Holdings Preferred Stock, with such
additional  shares of Holdings  Preferred Stock being valued at $1,000 per share
for such purpose.

     For purposes of the Certificate of Designation:

     "Equity  Interests" means capital stock and all warrants,  options or other
rights to  acquire  capital  stock  (but  excluding  any debt  security  that is
convertible into, or exchangeable for, capital stock).

     "Junior  Security" means any shares of the voting common and the non-voting
common  stock of  Holdings  and any other  class or series of stock of  Holdings
which,  by  the  terms  of  Holdings'  Certificate  of  Incorporation  or of the
instrument by which its Board of Directors, acting pursuant to authority granted
in  Holdings'  Certificate  of  Incorporation,  shall fix the  relative  rights,
preferences and limitations  thereof,  shall be junior to the Holdings Preferred
Stock in respect  of the right to receive  dividends  or to  participate  in any
distribution of assets  (including but not limited to any distribution of assets
in connection with the liquidation of Holdings) other than by way of dividends.

     "Parity  Security"  means  any  shares  of any  class or series of stock of
Holdings which, by the terms of Holdings' Certificate of Incorporation or of the
instrument by which its Board of Directors, acting pursuant to authority granted
in  Holdings'  certificate  of  incorporation,  shall fix the  relative  rights,
preferences  and  limitations  thereof,  shall be on a parity with the  Holdings
Preferred Stock in respect of the right to receive  dividends and to participate
in any distribution of assets  (including but not limited to any distribution of
assets in  connection  with the  liquidation  of Holdings)  other than by way of
dividends.

     "Senior  Security" means shares of any class or series of stock of Holdings
which,  by  the  terms  of  Holdings'  certificate  of  incorporation  or of the
instrument by which the Board of Directors, acting pursuant to authority granted
in  Holdings'  certificate  of  incorporation,  shall fix the  relative  rights,
preferences and limitations  thereof,  shall be senior to the Holdings Preferred
Stock in respect  of the right to receive  dividends  or to  participate  in any
distribution of assets  (including but not limited to any distribution of assets
in connection with the liquidation of Holdings) other than by way of dividends.

     No dividend (payable other than in shares of Junior Securities)  whatsoever
shall be paid  upon,  or  moneys or other  property  of  Holdings  set apart for
payment of any dividend upon, any Junior  Security nor shall any Junior Security
be  

                                       103





redeemed  or  purchased  by  Holdings  or  any  subsidiary  thereof  (except  by
conversion into or exchange for Junior Securities) nor shall any moneys or other
property be paid to or made available for a sinking fund for any such redemption
or purchase of any Junior Security,  unless,  in each such instance,  all of the
following  conditions  are met: (i) all dividends on all  outstanding  shares of
Holdings Preferred Stock accrued through the most recent Dividend Reference Date
shall  have been paid or  declared  and  sufficient  moneys  (or,  to the extent
permitted by the Certificate of Designation, shares of Holdings Preferred Stock)
set aside for payment thereof;  (ii) all dividends on all outstanding  shares of
Holdings Preferred Stock accrued through the most recent Dividend Reference Date
from the Dividend Reference Date immediately preceding such most recent Dividend
Reference  Date shall have been paid in cash or declared and  sufficient  moneys
set aside for  payment  thereof;  (iii) all shares of Holdings  Preferred  Stock
issued by Holdings after December 31, 2002 as  payment-in-kind  dividends  shall
have been  redeemed;  (iv),  Holdings shall have redeemed all shares of Holdings
Preferred  Stock (A) for which it has received a notice of  redemption  from the
holders thereof pursuant to the right of holders to demand redemption  described
below under the heading "Redemption on Demand by Holder" and in respect of which
Holdings'  obligation  to redeem such shares  shall not have  terminated  or (B)
which  are  required  to  be  redeemed  pursuant  to  the  mandatory  redemption
obligation of Holdings described below under the heading "Mandatory Redemption;"
and (v) certain other  limitations on the maximum amount of such dividends on or
redemptions or purchases of Junior Securities are met. The foregoing  provisions
shall not prohibit (i) the payment of any dividend  within sixty (60) days after
the date of declaration thereof, if at the date of such declaration such payment
would have complied with the provisions of the  Certificate of  Designation,  or
(ii) the  repurchase,  redemption  or other  retirement  for value of any Equity
Interests  of Holdings  held by any member of the  management  or  employees  of
Holdings or any subsidiary of Holdings pursuant to the Stockholders Agreement to
be entered into  concurrently  with the closing of the  Recapitalization,  among
Holdings and its  stockholders  named  therein;  provided that (A) the aggregate
price  paid for all such  repurchased,  redeemed,  acquired  or  retired  Equity
Interests shall be subject to certain limitations on the maximum amount thereof,
(B) no Voting Rights Triggering Event (defined below) shall have occurred and be
continuing  immediately  after such  transaction,  and (C)  Holdings  shall have
redeemed all shares of Holdings  Preferred Stock (I) for which it has received a
notice of redemption from the holders  thereof  pursuant to the right of holders
to demand redemption  described below under the heading "Redemption on Demand by
Holder" and in respect of which Holdings' obligation to redeem such shares shall
not have  terminated  or (II) which are required to be redeemed  pursuant to the
mandatory  redemption  obligation of Holdings  described below under the heading
"Mandatory Redemption."

     So long as any share of Holdings  Preferred Stock remains  outstanding,  no
full dividend (payable other than in shares of Junior  Securities) shall be paid
upon, or moneys or other  property of Holdings set apart for payment of any full
dividend upon, any Parity  Securities,  unless all dividends on all  outstanding
shares of Holdings  Preferred  Stock  accrued  through the most recent  Dividend
Reference  Date shall have been paid or declared and  sufficient  moneys (or, to
the extent  required  by the  Certificate  of  Designation,  shares of  Holdings
Preferred Stock) set aside for payment thereof. If all such dividends are not so
paid,  the Holdings  Preferred  Stock shall share  dividends  pro rata with such
Parity Securities.

     Substantially  all  of  Holdings'  operations  are  conducted  through  the
Company. The ability of Holdings to pay cash dividends on the Holdings Preferred
Stock will be dependent  upon the payment to it of dividends,  interest or other
charges by the Company.  The Company's right to make such payments is restricted
by the New Credit Facility and the Indenture.

Liquidation Preference

     Upon any  liquidation,  dissolution  or  winding  up of  Holdings,  whether
voluntary  or  involuntary,  the  holders of  Holdings  Preferred  Stock will be
entitled to be paid out of the assets of Holdings  available for distribution to
stockholders,  before  any  distribution  or  payment  is made  upon any  Junior
Securities,  an amount in cash equal to the sum of $1,000 per share of  Holdings
Preferred Stock plus all accrued and unpaid dividends  thereon (the "Liquidation
Value"). After such payment, the holders of Holdings Preferred Stock will not be
entitled  to any  further  payment  or claim to any of the  remaining  assets of
Holdings.  If, upon any liquidation,  dissolution or winding up of Holdings, the
assets of Holdings to be distributed  among holders of Holdings  Preferred Stock
are insufficient to permit payment to 

                                       104






holders of the aggregate Liquidation Value to which they are entitled,  then the
assets of Holdings to be distributed to such holders will be distributed ratably
among such holders. Neither the consolidation or merger of Holdings into or with
any other  person or entity,  nor the sale or transfer by Holdings of all or any
part of its assets, nor the reduction of the capital stock of Holdings,  will be
deemed to be a liquidation, dissolution or winding up of Holdings.

Redemption

     Holdings has the following  redemption  rights and obligations with respect
to the Preferred Stock:

     Optional Redemptions by Holdings. At any time within six (6) months after a
Change of Control  or a  Qualified  Public  Offering  (each as  defined  below),
Holdings may, at its election,  redeem all or any part of the outstanding shares
of Holdings  Preferred Stock, out of funds legally  available  therefor,  at the
Liquidation Value. For purposes of the Certificate of Designation:

     "Change of Control" shall mean the occurrence of any of the following:

     (i) The sale, lease, transfer,  conveyance or other disposition (other than
by way of merger or consolidation),  in one or a series of related transactions,
of all or  substantially  all of the assets of  Holdings  or the  Company to any
"person" (as such term is used in Section 13(d)(3) of the Exchange Act),  except
to the extent such  transaction  would not  constitute a Change of Control under
clause (vi) of this definition;

     (ii) The adoption of a plan relating to the  liquidation  or dissolution of
Holdings or the Company;

     (iii) The consummation of any transaction (including but not limited to any
merger or consolidation,  (A) prior to the initial  underwritten public offering
of the common stock of Holdings pursuant to an effective  registration statement
under the Securities Act (the "IPO") the result of which is that the JWC Holders
and their Related Parties become the "beneficial owner" (as such term is defined
in Rule 13d-3 and Rule 13d-5 under the Exchange Act,  except that a person shall
be deemed to have "beneficial  ownership" of all securities that such person has
the  right to  acquire,  whether  such  right  is  currently  exercisable  or is
exercisable only upon the occurrence of a subsequent condition) of less than 40%
of the Voting Stock of Holdings  (measured by voting power rather than number of
shares) or (B) after the IPO, any person (as defined above),  other than the JWC
Holders and their  Related  Parties,  becomes the  beneficial  owner (as defined
above),  directly or indirectly,  of 35% or more of the Voting Stock of Holdings
and such person is or becomes, directly or indirectly, the beneficial owner of a
greater  percentage  of the  voting  power  of the  Voting  Stock  of  Holdings,
calculated on a fully diluted basis, than the percentage  beneficially  owned by
the JWC Holders and their Related Parties;

     (iv) The  first  day on which a  majority  of the  members  of the Board of
Directors of Holdings are not Continuing Directors;

     (v) The first day on which Holdings shall own, directly or indirectly, less
than all of the issued and  outstanding  capital  stock of the Company or of the
surviving or transferee  Person of the Company in a transaction not constituting
a Change of Control under clause (vi) of this definition; or

     (vi) Holdings or the Company consolidates with, or merges with or into, any
Person or sells, assigns,  conveys,  transfers,  leases or otherwise disposes of
all or substantially all of its assets to any Person, or any Person consolidates
with,  or merges with or into,  Holdings or the Company,  as the case may be, in
any such event  pursuant to a  transaction  in which (A) any of the  outstanding
Voting Stock of Holdings is converted into or exchanged for cash,  securities or
other  property,  other  than any such  transaction  where the  Voting  Stock of
Holdings outstanding  immediately prior to such transaction is converted into or
exchanged for Voting Stock of the surviving or transferee Person  constituting a
majority of the  outstanding  shares of such Voting  Stock of such  surviving or
transferee Person  (immediately after giving effect to such issuance) or (B) any
of the  outstanding  Voting Stock of the Company is converted  into or exchanged
for cash,  securities or other property  (other than payments of or the right to
receive cash in respect of fractional  shares of such Voting Stock),  other than
any  such  transaction  where  the  Voting  Stock  of  the  Company  outstanding
immediately  prior 

                                       105





to such  transaction  is  converted  into or  exchanged  for Voting Stock of the
surviving or transferee Person all of which is owned, directly or indirectly, by
Holdings (immediately after giving effect to such issuance).

     "Continuing  Directors" means, as of any date of determination,  any member
of the Board of  Directors  of  Holdings  who (i) was a member of such  Board of
Directors on the date of adoption of the Certificate of Designation by the Board
of Directors of Holdings or (ii) was  nominated  for election or elected to such
Board of Directors with the approval of a majority of the  Continuing  Directors
who were members of such Board at the time of such nomination or election.

     "JWC  Holders"  means  the  JWC  Holders  as  defined  in the  Stockholders
Agreement   to  be  entered   into   concurrently   with  the   closing  of  the
Recapitalization  among Holdings and the stockholders of Holdings named therein.
The Principals are included among the JWC Holders.

     "Person" means any individual, partnership,  corporation, limited liability
corporation,   trust,   estate,  joint  venture,   association,   unincorporated
organization, government or any department or agency thereof, or other entity.

     "Qualified  Public  Offering" means one or more public sales of any capital
stock of Holdings pursuant to one or more registration statements (other than on
Form S-4 or S-8 or any other similar  limited  purpose  form),  that have become
effective under the Securities Act, yielding at least $10.0 million in aggregate
gross proceeds.

     "Related  Party" with respect to any JWC Holder  means (i) any  controlling
stockholder or 80% (or more) owned  subsidiary of such JWC Holder or (ii) trust,
corporation,  partnership  or other  entity,  the  beneficiaries,  stockholders,
partner,  owners or  Persons  beneficially  holding  an 80% or more  controlling
interest of which consist of JWC Holders  and/or such other Persons  referred to
in the immediately preceding clause (i).

     "Voting Stock" means, with respect to any Person, the capital stock of such
Person  that is at the time  entitled  to vote in the  election  of the Board of
Directors of such Person.

     At any time and from time to time Holdings may, at its election, redeem all
or any part of the outstanding  shares of Holdings Preferred Stock issued by the
Holdings as payment-in-kind  dividends out of funds legally available  therefor,
at the Liquidation Value.

     Redemption on Demand by Holder.  Within ten business days after a Change of
Control,  Holdings shall, unless Holdings shall have theretofore given notice of
the optional redemption by Holdings of all of the outstanding shares of Holdings
Preferred  Stock,  give written notice to the holders of the Holdings  Preferred
Stock of the demand redemption rights described in this paragraph.  In addition,
within ten business days after each Dividend  Reference  Date occurring at least
six months after such Change of Control,  Holdings  shall give written notice to
the holders of Preferred Stock of such demand redemption rights. Upon receipt of
any such notice,  each holder of shares of Holdings  Preferred Stock may require
Holdings to redeem, at the Liquidation Value plus an amount equal to one percent
(1%) of such  Liquidation  Value at the time of redemption,  up to the lesser of
(i) all of the shares of Holdings  Preferred  Stock held by such holder and (ii)
such number of shares of Holdings  Preferred Stock held of record by such holder
as shall equal the product of (x) all of the shares of Holdings  Preferred Stock
in respect of which such holder shall have exercised his demand redemption right
multiplied  by (y) a ratio,  the  numerator  of which shall be equal to the Cash
Available  for  Redemption  and the  denominator  of which shall be equal to the
aggregate of the  Liquidation  Value plus an amount equal to one percent (1%) of
the  Liquidation  Value  at the  time of  redemption  for all of the  shares  of
Holdings Preferred Stock in respect of which holders of Holdings Preferred Stock
shall have  exercised  their  demand  redemption  rights.  Holdings  will not be
required to pay the  redemption  price due in connection  with the redemption of
any Holdings  Preferred  Stock as described in this paragraph  until  ninety-one
business days after the  redemption of all of the Notes  required to be redeemed
by the Company in connection with such Change of Control.  The right of a holder
of shares of Holdings Preferred Stock to require Holdings to redeem, out of Cash
Available for Redemption,  any or all of such shares (and any shares of Holdings
Preferred  Stock  thereafter  issued  as   payment-in-kind   dividends  thereon)
following a Change of Control or any Dividend  Reference Date occurring at least
six months after such Change of Control  will  terminate to 

                                       106




the extent that such holder  fails to exercise  his demand  redemption  right in
respect of such shares within the applicable  exercise period following any date
on which Holdings gives notice of such demand redemption rights.

     For  purposes  of the  Certificate  of  Designation,  "Cash  Available  for
Redemption" means, as of any date, the sum of

(i)  the lesser of

         (A) the sum of (I) the  aggregate  amount of cash and cash  equivalents
     held by Holdings  as of such date,  plus (II) the  maximum  undrawn  amount
     available to Holdings  (without  duplication of any amount available to any
     subsidiary of Holdings under any credit or loan agreements,  as amended and
     in effect from time to time,  including  but not limited to any such credit
     or loan agreement in connection  with which Holdings acts as a guarantor or
     co-obligor of the obligations of any such subsidiary) as of such date under
     any credit or loan agreements,  as amended and in effect from time to time,
     to which the Holdings is party, as borrower, plus

         (B) the maximum amount that Holdings  could,  if it declared and paid a
     cash  dividend  on its common  stock on such date,  declare and pay without
     being in violation  of or default  under (with or without the lapse of time
     or the  giving  of  notice,  or  both)  any  applicable  law  or any  note,
     debenture,   indenture   or  other   agreement  or   instrument   governing
     indebtedness for borrowed money of Holdings, plus

(ii) the lesser of

         (A) the sum of (I) the  aggregate  amount of cash and cash  equivalents
     held by the  Company as of such date plus (II) the maximum  undrawn  amount
     available as of such date under (x) the New Credit Facility, as amended and
     in effect  from time to time,  or (y) any  credit  or loan  agreements,  as
     amended and in effect from time to time,  hereafter  executed in connection
     with any refinancing or replacement of the New Credit Facility, and

         (B) the maximum amount that the Company could,  if it declared and paid
     a cash  dividend on its common stock on such date,  declare and pay without
     being in violation  of or default  under (with or without the lapse of time
     or the  giving  of  notice,  or  both)  any  applicable  law  or any  note,
     debenture,   indenture   or  other   agreement  or   instrument   governing
     indebtedness for borrowed money of the Company, minus

     (iii) a reasonable reserve determined by the Board of Directors of Holdings
in the good faith exercise of its business judgment.

     Mandatory  Redemption.  On December 31, 2009, Holdings shall redeem, at the
Liquidation Value, all of the outstanding shares of Holdings Preferred Stock.

     If the funds of Holdings  legally  available  for  redemption  of Preferred
Stock on any  redemption  date are  insufficient  to redeem the total  number of
shares of Holdings  Preferred  Stock to be  redeemed  on such date,  those funds
which are legally  available shall be used to redeem the maximum possible number
of shares of Holdings  Preferred Stock ratably among the holders of the Holdings
Preferred Stock to be redeemed. At any time thereafter, when additional funds of
the Holdings are legally  available  for the  redemption  of Holdings  Preferred
Stock,  such funds shall immediately be used to redeem,  without  interest,  the
balance of the Holdings  Preferred Stock which Holdings has become  obligated to
redeem on any redemption date but which it has not redeemed.

     Substantially  all  of  Holdings'  operations  are  conducted  through  the
Company.  The  ability  of  Holdings  to pay  the  redemption  price  due on the
redemption  of any of the Holdings  Preferred  Stock will be dependent  upon the
payment  to it of  dividends,  interest  or other  charges by the  Company.  The
Company's  right to make such payments is restricted by the New Credit  Facility
and the Indenture.


                                       107





Voting Rights

     The  outstanding  shares of Holdings  Preferred Stock have no voting rights
except as required by law and as follows:

     (a) The affirmative  vote of the holders of record of at least two thirds (
2/3) of the outstanding shares of Holdings Preferred Stock, voting together as a
separate class, is required (i) to change (A) the rate or time of payment of any
dividends on, or (B) the time or amount of any  redemption of, or (C) the amount
of any  payments  upon  liquidation  of  Holdings  with  respect  to, or (D) the
priorities  afforded by the provisions of the Certificate of Designation for the
benefit of shares of Holdings  Preferred  Stock or (ii) to amend the  redemption
rights of the holders of the Holdings  Preferred Stock described above under the
heading  "Mandatory  Redemption"  or (iii) to amend  the  voting  rights  of the
holders of the Holdings Preferred Stock.

     (b) The  affirmative  vote of the  holders  of at least a  majority  of the
outstanding  shares of Holdings  Preferred Stock,  voting together as a separate
class, is required to: (i) increase the number of authorized  shares of Holdings
Preferred  Stock or (ii)  authorize or issue any  additional  shares of Holdings
Preferred  Stock  (other than as  dividends  on  outstanding  shares of Holdings
Preferred Stock to the extent permitted under the Certificate of Designation) or
(iii)  issue any  shares of  capital  stock of  Holdings  of any  class,  or any
security or  obligations  convertible  into any capital stock of Holdings of any
class, in each case ranking on a parity with or prior to the Holdings  Preferred
Stock as to  distribution  of assets in  liquidation  or in right of  payment of
dividends (other than shares of Holdings  Preferred Stock issued as dividends on
outstanding shares of Holdings Preferred Stock to the extent permitted under the
Certificate  of Designation  or in connection  with the exchange,  for shares of
Holdings  Preferred  Stock,  of any Exchange  Notes (as defined below) issued by
Holdings).

     (c) In the event that (I) (A)  dividends  (either  in cash or  through  the
issuance  of  additional  shares  of  Holdings  Preferred  Stock  to the  extent
permitted under the Certificate of Designation) on the Holdings  Preferred Stock
are in arrears and unpaid with  respect to any  Dividend  Reference  Date or (B)
December 31, 2002,  Holdings fails on three (3) or more Dividend Reference Dates
(whether or not  consecutive) to declare and pay in full in cash  dividends,  in
the  amount of all  accrued  and  unpaid  dividends  on the  shares of  Holdings
Preferred Stock outstanding as of each such Dividend Reference Date, on the then
outstanding  shares of Holdings Preferred Stock (each, a "Dividend Voting Rights
Triggering  Event") or (II) Holdings fails to redeem all of the then outstanding
shares of Holdings  Preferred  Stock on December 31, 2009 or otherwise  fails to
discharge  any  redemption  obligation  with respect to the  Holdings  Preferred
Stock,  then the maximum  authorized  number of  directors  of Holdings  will be
increased by one (1) and holders of Holdings  Preferred  Stock shall be entitled
to vote their shares of Holdings  Preferred Stock,  together with the holders of
any Parity  Securities upon which like voting rights have been conferred and are
exercisable,  to elect,  as a class,  an additional one (1) director.  Each such
event  described  in  clauses  (I) and (II) is herein  referred  to as a "Voting
Rights Triggering Event." So long as shares of Holdings Preferred Stock shall be
outstanding,  the holders of Holdings  Preferred Stock shall retain the right to
vote and elect, with the holders of any such Parity Securities,  voting together
as a single class,  such director until such time as (A) in the event such right
arises due to a Dividend Voting Rights Trigger Event, all accumulated  dividends
that are in arrears on the Holdings Preferred Stock are paid in full in cash or,
with respect to any Dividend  Reference Date occurring on or before December 31,
2002, through the issuance of additional shares of Holdings Preferred Stock; and
(B) in all other  cases,  the  failure,  breach or default  giving  rise to such
Voting Rights  Triggering Event is remedied or waived by the holders of at least
a majority  of the shares of  Holdings  Preferred  Stock  then  outstanding  and
entitled  to vote  thereon.  Such  period is herein  referred  to as a  "Default
Period."  Immediately upon the expiration of a Default Period,  the right of the
holders of Holdings  Preferred Stock to elect one director shall cease, the term
of office of the director elected by the holders of Holdings Preferred Stock and
such Parity  Securities as a class shall terminate,  and the number of directors
shall be such number as may be provided for in the Certificate of Incorporation,
as amended, or By-Laws of Holdings.


                                       108



Exchange Notes

     Exchange  Provisions.  Holdings may, at its election,  exchange all but not
less than all of the  outstanding  shares of  Holdings  Preferred  Stock for 12%
Junior  Subordinated  Notes due  December  31, 2009 of Holdings  (the  "Exchange
Notes")  having the general  terms  described  below.  Upon the  exchange of the
Holdings  Preferred  Stock for the  Exchange  Notes,  each  holder  of  Holdings
Preferred  Stock will be entitled to  receive,  per share of Holdings  Preferred
Stock  so  exchanged,  a  principal  amount  of  Exchange  Notes  equal  to  the
Liquidation  Value  of such  share as of the date of such  exchange.  Upon  such
exchange, dividends on the shares of Holdings Preferred Stock so exchanged shall
cease to accrue,  such shares shall no longer be deemed to be  outstanding,  and
all rights of the holders  thereof as  stockholders  of Holdings with respect to
shares so  exchanged  (except the right to receive  from  Holdings  the Exchange
Notes in the  aggregate  original  principal  amount  to which  such  holder  is
entitled  upon such  exchange)  shall cease.  The  Indenture  and the New Credit
Facility  restrict the ability of Holdings to elect to issue  Exchange  Notes in
exchange for Holdings Preferred Stock.

     General. The Exchange Notes will be issued only if and when Holdings elects
to require the exchange of the Holdings  Preferred Stock for the Exchange Notes.
The  Exchange  Notes  will be  unsecured  obligations  of  Holdings  and will be
subordinated  to  Holdings'  obligations  under the New Credit  Facility and the
Holdings  Guarantee of the Notes.  The Exchange Notes will not be obligations of
the Company and,  accordingly,  the rights of the holders of the Exchange  Notes
will be effectively  subordinated to rights of the holders of the Notes,  except
to the extent that  Holdings  may itself be a creditor  with claims  against the
Company.  The maximum aggregate  original principal amount of the Exchange Notes
will be limited to the aggregate original principal amount of the Exchange Notes
originally issued in exchange for shares of the Holdings Preferred Stock.

     Interest.  (a) The  Exchange  Notes will bear  interest  from their date of
issuance at the rate of 12% per annum, which will be due and payable on the last
day of each  June 30 and  December  31 after  the  Exchange  Notes  are  issued.
Interest  on the  Exchange  Notes will accrue from the most recent date on which
interest  has been paid,  or if no  interest  has been paid,  from the  original
issuance  of the  Exchange  Notes.  Interest  is  payable in cash,  except  that
Holdings may elect to defer the payment of any interest  payable on any interest
payment date occurring on or before  December 31, 2002 and prior to the Catch-up
Date (as hereinafter  defined).  To the extent that any interest  accrued on the
Exchange Notes is not paid in cash on any interest  payment date,  such deferred
interest  bears interest at 12% per annum,  compounded on each interest  payment
date thereafter until paid.

     (b) On the last  business  day  occurring  on or before the first  interest
payment date  following the fifth  anniversary of the date on which the Exchange
Notes were originally issued in exchange for shares of Holdings  Preferred Stock
(the  "Catch-up  Date"),  Holdings  is  required  to pay in cash,  in respect of
interest  accrued  and unpaid  under the  Exchange  Notes,  in  addition  to any
interest  payment  otherwise  due on such  date,  such  additional  amount as is
necessary  so that the  aggregate  amount  includible  for  federal  income  tax
purposes  in gross  income  with  respect to the  Exchange  Notes by the holders
thereof for all periods  ending on or before such first  interest  payment  date
does not exceed the aggregate  cumulative  amount of interest paid in cash under
the Exchange  Notes  through such first  interest  payment date by more than the
product of the original  principal  amount of the Exchange  Notes  multiplied by
their yield to maturity.

     (c) Each  payment of interest  due on an interest  payment  date  occurring
after the Catch-up  Date is required to be in an amount  sufficient  so that the
total  amount of  accrued  and  unpaid  interest  at the close of such  interest
payment date shall in no event  exceed the maximum  amount which may be deferred
without  causing a loss or deferral of  Holdings'  deduction  of original  issue
discount on the  Exchange  Notes under  applicable  provisions  of the  Internal
Revenue Code of 1986, as amended.

     Holdings'  operations  are  conducted  through the  Company.  The rights of
Holdings  and its  creditors,  including  the  holders  of  Exchange  Notes,  to
participate in the assets of the Company upon any liquidation or  reorganization
of the Company or otherwise  will be subject to the prior claims of creditors of
the Company  (including,  among  others,  holders of the  Notes),  except to the
extent that Holdings may itself be a creditor  with claims  against the Company.
The ability of  Holdings  to pay  principal  and cash  interest  payments on the
Exchange Notes will be dependent  upon the payment 

                                       109


to it of  dividends,  interest or other  charges by the Company.  The  Company's
right to make such  payments is  restricted  by the New Credit  Facility and the
Indenture.

     Redemption.  Holdings has the following  redemption  rights and obligations
with respect to the Exchange Notes:

     (a) At any time within six months  after a Change of Control or a Qualified
Public  Offering,  Holdings  may  redeem  all or  any  part  of the  outstanding
principal  amount of the Exchange  Notes,  without  premium,  but together  with
accrued and unpaid interest thereon.

     (b) Within ten  business  days after a Change of Control,  Holdings  shall,
unless Holdings shall have theretofore  given notice of the optional  redemption
by Holdings of all of the Exchange Notes,  give written notice to the holders of
the Exchange Notes of the demand  redemption rights described in this paragraph.
In addition, within ten business days after each interest payment date occurring
at least six months  after such Change of Control,  Holdings  shall give written
notice to the holders of the  Exchange  Notes of such  redemption  rights.  Upon
receipt of any such notice,  each holder of Exchange Notes may require  Holdings
to redeem,  at a redemption  price equal to the outstanding  principal amount of
and accrued and unpaid interest on such Exchange Notes,  together with a premium
thereon in an amount  equal to one  percent  (1%) of such  principal  amount and
accrued and unpaid interest to be redeemed,  and all accrued and unpaid interest
on such principal amount, up to the lesser of (i) all of the Exchange Notes held
by such  holder and (ii) such  aggregate  amount of the  Exchange  Notes held of
record by such holder as shall equal the product of (A) the Cash  Available  for
Redemption  multiplied by (B) a ratio,  the numerator of which shall be equal to
the  redemption  price of all of the  Exchange  Notes in  respect  of which such
holder shall have exercised his demand  redemption  right and the denominator of
which shall be equal to the aggregate  redemption  price for all of the Exchange
Notes in respect of which the holders  thereof shall have exercised their demand
redemption right. Holdings will not be obligated to pay the redemption price due
in connection  with the  redemption  of any Exchange  Notes as described in this
paragraph (b) until ten business  days after the  redemption of all of the Notes
required  to be  redeemed  by the  Company  in  connection  with such  Change of
Control.  The right of a holder of Exchange Notes to require Holdings to redeem,
out of  Cash  Available  for  Redemption,  any or all  of  such  Exchange  Notes
following a Change of Control or any interest  payment  date  occurring at least
six months after such Change of Control  will  terminate to the extent that such
holder fails to exercise his demand redemption right in respect of such Exchange
Notes within the applicable exercise period following any date on which Holdings
gives notice of such demand redemption rights.

     Subordination  and  Standstill  Provisions.  The payment of the  principal,
premium,  if any, and interest on the Exchange Notes is subordinated in right of
payment to the prior  payment in full of all Senior Debt (as  defined  below) of
Holdings,  whether  outstanding on the date of issuance of the Exchange Notes or
thereafter created,  incurred,  assumed or guaranteed.  Upon any distribution to
creditors of Holdings in a liquidation, dissolution or winding up of Holdings or
in a bankruptcy, reorganization,  insolvency, receivership or similar proceeding
relating  to  Holdings  or its  property,  the  holders  of Senior  Debt will be
entitled to receive payment in full in cash before the Exchange  Noteholders are
entitled  to  receive  any  payment.  If any  such  distribution  is made to the
Exchange  Noteholders  before all Senior Debt has been paid in full or provision
has been  made for such  payment,  such  distribution  must be paid  over to the
holders of the Senior Debt. No such subordination will prevent the occurrence of
an Event of Default (as defined below).

     During the  continuance of (i) any default in the payment of the principal,
premium,  if any, or interest on Senior Debt in an aggregate principal amount of
at least $10 million,  including  principal or interest  which has become due by
reason of acceleration,  or (ii) any other default, in respect of which Holdings
shall have been  notified  in writing by the holder of such  Senior  Debt or any
trustee therefor,  with respect to Senior Debt in an aggregate  principal amount
of at least $10  million  permitting  the  holders  thereof  to  accelerate  the
maturity thereof, no payment may be made on the Exchange Notes, and payments may
thereafter be resumed only if both such default or any subsequent  default shall
have been cured or waived or shall cease to exist;  provided  that, in the event
that a Senior Debt default  (other than any such Senior Debt default of a nature
described  in  clause  (i)  of  this  paragraph)  shall  have  occurred  and  be
continuing,  the restrictions  set forth in this paragraph shall,  unless all of
the Senior Debt in respect of which such Senior Debt default shall have occurred
and  be  continuing   shall  have  been  declared  due  and  payable  under  any
acceleration  provision  applicable  thereto and such declaration shall not have
been waived,  rescinded or annulled, cease to apply upon the 

                                       110


earliest  of (A) two hundred  seventy  (270) days after the  occurrence  of such
Senior Debt default or (B) the date on which all Senior Debt defaults under such
Senior  Debt  shall  have been  cured or  waived;  provided,  further,  that the
restrictions  set  forth in this  paragraph  on  payments  with  respect  to the
Exchange  Notes in the event that a Senior  Debt  default  (other  than any such
Senior Debt default of a nature  described in clause (i) of this  paragraph) may
be invoked no more than one (1) time in any three hundred  sixty-five  (365) day
period,  unless all of the Senior  Debt in  respect  of which such  Senior  Debt
default shall have  occurred and be continuing  shall have been declared due and
payable under any acceleration provision applicable thereto and such declaration
shall not have been waived,  rescinded or annulled.  If any such payment is made
to the  Exchange  Noteholders  before all  Senior  Debt has been paid in full or
provision has been made for such payment,  such payment must be paid over to the
holders of the Senior Debt.

     Holders of the  Exchange  Notes may not take any action to  accelerate  the
maturity of the  indebtedness  evidenced by the Exchange Notes unless all Senior
Debt shall have been paid in full in cash or all Senior  Debt shall  theretofore
have become due and payable.

     Holders of the Exchange  Notes may not  commence  any action or  proceeding
against Holdings to recover all or any part of any indebtedness evidenced by the
Exchange  Notes or bring or join  with any  creditor  in  bringing,  unless  the
holders of the Senior Debt then outstanding  shall join therein,  any proceeding
against Holdings under any bankruptcy, reorganization, insolvency or similar law
or statute unless and until all Senior Debt shall be paid in full in cash.

For purposes of the Exchange Notes, "Senior Debt" means

     (a) All obligations  and  liabilities of Holdings (other than  indebtedness
represented  by the  Exchange  Notes),  direct  or  indirect,  as to  principal,
interest  (including  post-petition  interest  whether or not an allowed claim),
premium or otherwise,  initially incurred or issued to institutional  investors,
whether  outstanding  on the date hereof or hereafter  created or incurred,  and
whether at any time assigned or otherwise transferred to any other institutional
investor or any other person,  including but not limited to (i) all  obligations
and  liabilities in respect of money borrowed or purchase money  indebtedness by
or of Holdings,  (ii) all guarantees and endorsements (other than for collection
or deposit in the  ordinary  course of  business)  of any such  obligations  and
liabilities  of  others,  such as but not  limited  to  guarantees  of any  such
obligation or liability of a subsidiary of Holdings,  (iii) all  obligations and
liabilities  secured by any mortgage,  lien, pledge,  security interest or other
encumbrance in respect of property,  whether  incurred in connection  with money
borrowed or the acquisition of property, (iv) all obligations and liabilities in
respect of any lease of property, and (v) reimbursement obligations with respect
to letters of credit and interest rate protection agreements;

     (b) All obligations  and  liabilities of Holdings (other than  indebtedness
represented  by the  Exchange  Notes),  direct  or  indirect,  as to  principal,
interest,  premium  or  otherwise  with  respect  to any  obligation,  note,  or
debenture  offered by Holdings for sale to the public in an offer  structured so
as to comply with applicable  rules and regulations for a public offering in the
jurisdiction or  jurisdictions  in which such  obligation,  note or debenture is
offered,  whether  outstanding  on the  date  hereof  or  hereafter  created  or
incurred, which are not expressly made pari passu or subordinate to the Exchange
Notes;

     (c) All obligations  and  liabilities of Holdings (other than  indebtedness
represented  by the  Exchange  Notes)  to  which  the  Exchange  Notes  shall be
expressly  subordinated in writing by the holders of not less than a majority in
aggregate principal amount of the Exchange Notes then outstanding;

     (d)  All  other   obligations  and  liabilities  of  Holdings  (other  than
indebtedness represented by the Exchange Notes); and

     (e) All  renewals,  extensions,  modifications  and  refundings of any such
obligation or liability;

unless  in the case of  either  (a),  (b),  (c),  (d) or (e),  the  terms of the
agreement or instrument  creating the obligation or liability provide that it is
not senior to the Exchange Notes.

                                       111





     Events of Default and Remedies. Subject to the subordination and standstill
provisions  described  above under the  heading  "Subordination  and  Standstill
Provisions":  (i) upon the occurrence and  continuation  of any Event of Default
(as defined  below),  then (a) in the case of any Event of Default  specified in
clause (a) or (d)(i) of the  definition  of "Event of  Default,"  each holder of
Exchange  Note,  and (b) in the case of any other Event of Default  specified in
clause (b) or (c) of the definition of "Event of Default," the holder or holders
of record of at least twenty-five percent (25%) in aggregate principal amount of
the Exchange Notes then  outstanding,  may proceed to protect and enforce his or
their rights, as the case may be, by suit in equity,  action at law and/or other
appropriate  proceeding  either for  specific  performance  of any  covenant  or
condition, or in aid of the exercise of any power granted in the Exchange Notes,
and may by notice in writing to  Holdings  declare all or any part of the unpaid
balance of the Exchange  Notes held by him to be forthwith due and payable,  and
the holder may  proceed to enforce  payment of such  balance or part  thereof in
such manner as he may elect;  and (ii)  Holdings  shall pay to the holder,  upon
demand, the reasonable costs and expenses (including  reasonable  attorneys fees
and expenses)  incurred by the holder in connection  with the enforcement of his
rights and remedies  arising upon the occurrence and  continuance of an Event of
Default.

     Anything in the Exchange Notes to the contrary notwithstanding,  if any one
or more Events of Default specified in clause (d)(ii) or (iii) of the definition
of "Event of Default" shall occur and be continuing,  then the holder or holders
of record of at least twenty-five percent (25%) in aggregate principal amount of
the Exchange  Notes then  outstanding  may proceed to protect and enforce his or
their rights by suit in equity for specific performance and/or action at law for
damages;  provided that the remedy, judgment,  damages or other relief in equity
or at law of any such  holder or  holders  shall be limited to the right to seek
specific  performance  of the obligation of Holdings to make payments in respect
of interest  accrued on the Exchange  Notes or damages,  as the case may be, to,
and only to, the extent that Holdings shall have had cash available for interest
payments  (defined  in the  Exchange  Notes  similarly  to  Cash  Available  for
Redemption)  at the relevant  date,  determined in accordance  with the Exchange
Notes.  Such  remedy  (i)  shall be the sole and  exclusive  remedy at law or in
equity of any such holder or holders of Exchange  Notes in respect of any one or
more Events of Default specified in clause (d)(ii) or (iii) of the definition of
"Event of Default" and (ii) shall be subject to the subordination and standstill
provisions  described  above under the  heading  "Subordination  and  Standstill
Provisions."

     For purposes of the Exchange Notes, "Event of Default" means the occurrence
and continuance of any of the following events:

     (a) Except as otherwise  provided in clause (d) below,  Holdings shall have
failed,  for a period of thirty days after written notice  thereof,  to make any
principal,  interest,  fee or other payment on any of the indebtedness evidenced
by the  Exchange  Notes  (notwithstanding  that  such  payment  shall  have been
suspended pursuant to the subordination provisions hereof); or

     (b) Except as otherwise  provided in clause (d) below,  Holdings shall have
failed duly to observe or perform in any  material  respect any other  covenant,
agreement or provision contained in the Exchange Notes other than those referred
to in subdivision (a) above,  and such failure shall have continued for a period
of thirty days after written notice thereof; or

     (c) Any customary bankruptcy-type event with respect to Holdings shall have
occurred and be continuing.


     (d) notwithstanding the foregoing clauses (a), (b) and (c),

         (i) the  failure of Holdings to pay  interest  payable on any  interest
     payment  date  occurring  after the earlier of (A) December 31, 2002 or (B)
     the Catch-up Date shall constitute an Event of Default to, and only to, the
     extent that Holdings  shall fail to pay such interest in an amount at least
     equal to the amount of cash available for interest payments,  determined in
     accordance  with the Exchange Notes, as determined by Holdings as of a date
     within ten business days prior to each such interest payment date;

                                       112



         (ii) the failure of Holdings to make the interest payment  described in
     paragraph (b) under the heading  "--Interest" shall not constitute an Event
     of Default  under the  Exchange  Notes to,  and only to,  the  extent  that
     Holdings shall fail to make such payment in an amount at least equal to the
     amount of cash  available for interest  payments,  determined in accordance
     with the Exchange  Notes, as determined by Holdings as of a date within ten
     business days prior to the Catch-up Date; and

         (iii) the failure of Holdings to make any interest payment described in
     paragraph (c) under the heading  "--Interest"  shall constitute an Event of
     Default under the Exchange  Notes to, and only to, the extent that Holdings
     shall fail to make such  payment in an amount at least  equal to the amount
     of cash available for interest payments,  determined in accordance with the
     Exchange  Notes, as determined by Holdings as of a date within ten business
     days prior to the relevant interest payment date.


                                      113


   
                              PLAN OF DISTRIBUTION

     Each  broker-dealer that receives New Notes for its own account pursuant to
the  Exchange  Offer  must  acknowledge  that it will  deliver a  prospectus  in
connection  with any resale of such New  Notes.  This  Prospectus,  as it may be
amended or  supplemented  from time to time, may be used by a  broker-dealer  in
connection  with  resales of New Notes  received in exchange for old Notes where
such Old Notes were  acquired as a result of  market-making  activities or other
trading activities. The Company has agreed that, starting on the Expiration Date
and ending on the close of business 180 days after the Expiration  Date, it will
make this Prospectus, as amended or supplemented, available to any broker-dealer
for use in  connection  with any such  resale.  In  addition,  until , 199 , all
dealers  effecting  transactions  in the New Notes may be  required to deliver a
Prospectus. For a period of 180 days after the Expiration Date, the Company will
promptly  send  additional  copies  of  this  Prospectus  and any  amendment  or
supplement to this Prospectus to any broker-dealer  that requests such documents
in the Letter of Transmittal.

     The Company  will not receive any  proceeds  from any sales of New Notes by
broker-dealers.  New Notes received by  broker-dealers  pursuant to the Exchange
Offer  may be  sold  from  time  to  time  in one or  more  transactions  in the
over-the-counter  market,  in  negotiated  transactions,  through the writing of
options on the New Notes or a combination  of such methods of resale,  at market
prices  prevailing at the time of resale,  at prices related to such  prevailing
market  prices or  negotiated  prices.  Any such resale may be made  directly to
purchasers or to or through  brokers or dealers who may receive  compensation in
the form of commissions or concessions  from any such  broker-dealer  and/or the
purchasers of any such New Notes. Any broker-dealer  that resells New Notes that
were received by it pursuant to the Exchange Offer and any broker or dealer that
participates  in a  distribution  of  such  New  Notes  may be  deemed  to be an
"underwriter"  within the  meaning of the  Securities  Act and any profit of any
such resale of New Notes and any  commissions  or  concessions  received by such
persons may be deemed to be underwriting  compensation under the Securities Act.
The Letter of Transmittal  states that by acknowledging that it will deliver and
by delivering a prospectus,  a broker-dealer will not be deemed to admit that it
is an "underwriter" within the meaning of the Securities Act.
    



                                  LEGAL MATTERS

     Certain legal matters  related to the Notes offered hereby are being passed
upon for the Company by Sullivan & Worcester LLP, Boston, Massachusetts.


                                     EXPERTS

     The  consolidated  financial  statements  and  schedules  of DESA  Holdings
Corporation  at March 1, 1997 and February  28, 1998,  and for each of the three
years in the period ended  February 28, 1998  included in this  Prospectus  have
been audited by Ernst & Young LLP, independent  auditors,  as set forth in their
reports thereon appearing  elsewhere  herein,  and are included in reliance upon
such reports given upon the authority of such firm as experts in accounting  and
auditing.

     The  consolidated  financial  statements of Heath  Company (a  wholly-owned
subsidiary of Heath Holding Corp.) (excluding  Heathkit Division) and Subsidiary
as of  December  31,  1997 and 1996 and for each of the two years in the  period
ended  December  31,  1997  included  in this  Prospectus  have been  audited by
Deloitte & Touche LLP, independent auditors, as stated in their report appearing
herein,  and are  included in  reliance  upon the report of such firm given upon
their authority as experts in accounting and auditing.

                                       114




                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
                                                                                                    

DESA HOLDINGS CORPORATION
    Report of Ernst & Young LLP.........................................................................F-2

    Consolidated Balance Sheets as of March 1, 1997 and February 28, 1998...............................F-3

    Consolidated Statements of Income for fiscal years ended March 2, 1996, March 1, 1997 and
             February 28, 1998..........................................................................F-5

    Consolidated Statements of Stockholders' Equity (Deficit) for fiscal years ended March 2, 1996, March
             1, 1997 and February 28, 1998..............................................................F-6

    Consolidated Statements of Cash Flows for fiscal years ended March 2, 1996, March 1, 1997 and
             February 28, 1998..........................................................................F-7
    Notes to Consolidated Financial Statements..........................................................F-8

HEATH COMPANY (EXCLUDING HEATHKIT DIVISION) AND SUBSIDIARY

    Report of Deloitte & Touche LLP.....................................................................F-33

    Financial Statements for the year ended December 31, 1997:

    Consolidated Balance Sheets.........................................................................F-34

    Consolidated Statements of Operations...............................................................F-35

    Consolidated Statements of Shareholders' Equity.....................................................F-36

    Consolidated Statements of Cash Flow................................................................F-37

    Notes to Consolidated Financial Statements..........................................................F-38




                                                        F-1


                         REPORT OF INDEPENDENT AUDITORS

Board of Directors and Stockholders
DESA Holdings Corporation

    We  have  audited  the  accompanying  consolidated  balance  sheets  of DESA
Holdings  Corporation (the "Company") as of March 1, 1997 and February 28, 1998,
and  the  related  consolidated  statements  of  income,   stockholders'  equity
(deficit)  and cash flows for each of the three fiscal years in the period ended
February 28, 1998.  These  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements 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 consolidated  financial position of DESA Holdings
Corporation at March 1, 1997 and February 28, 1998, and the consolidated results
of its  operations  and its cash flows for each of the three fiscal years in the
period ended February 28, 1998 in conformity with generally accepted  accounting
principles.


                                                           Ernst & Young LLP
New York, New York
May 27, 1998

                                       F-2



                                             DESA HOLDINGS CORPORATION

                                            CONSOLIDATED BALANCE SHEETS

                                     (In thousands, excepts number of shares)


                                                                March 1, 1997        February 28, 1998
                                                              ------------------     ------------------
                                                                                  
Assets
Current assets:
  Cash and cash equivalents...............................         $   5,058             $     794
  Accounts receivable, net................................            13,066                20,838
  Inventories:
     Raw materials........................................               508                 1,257
     Work-in-process......................................             4,386                 8,908
     Finished goods.......................................            10,853                30,191
                                                                    --------              --------
                                                                      15,747                40,356
  Deferred tax assets.....................................             1,206                 3,730
  Other current assets....................................               555                 1,440
                                                                    --------              --------
Total current assets......................................            35,632                67,158
Property, plant and equipment:
  Land....................................................               390                   390
  Buildings and improvements..............................             4,297                 5,241
  Machinery and equipment.................................            24,892                29,891
  Furniture and fixtures..................................               640                   630
                                                                    --------              --------
                                                                      30,219                36,152
  Less accumulated depreciation...........................            20,137                22,593
                                                                    --------              --------
                                                                      10,082                13,559
Goodwill..................................................            40,829                63,430
Other assets..............................................             5,441                11,489
                                                                    --------              --------
Total assets..............................................          $ 91,984              $155,636
                                                                    ========              ========

                                                         F-3


                                             DESA HOLDINGS CORPORATION

                                     CONSOLIDATED BALANCE SHEETS - (Continued)

                                     (In thousands, excepts number of shares)

                                                                March 1, 1997        February 28, 1998
                                                              ------------------     ------------------
                                                                                 
Liabilities and stockholders' equity (deficit) 
Current liabilities:
  Accounts payable........................................        $   17,997             $  15,035
  Accrued interest........................................             1,288                 5,725
  Accrued liabilities.....................................             7,407                14,004
  Income taxes payable....................................             1,156                    49
  Current portion of long-term debt.......................            16,350                 5,250
                                                                   ---------              --------
Total current liabilities.................................            44,198                40,063
Long-term debt............................................           130,600               261,105
Deferred tax liabilities..................................             1,664                 1,781
Other liabilities.........................................               276                   433
                                                                   ---------              --------
Total liabilities.........................................           176,738               303,382

Commitments
Series C redeemable preferred stock, $.01 par value; 
   authorized -- 40,000 shares at February 28, 1998; 
   issued and outstanding -- 17,600 shares at February 
   28, 1998 (liquidation preference -- $18,144,000 at
   February 28, 1998)                                                     --                14,661
Stockholders' equity (deficit):
   Common stock, $.01 par value; authorized -- 30,000,000
     shares at March 1, 1997; issued and outstanding--  
     23,573,876 shares at March 1, 1997 and 13,688,015
     shares at February 28, 1998.........................                236                   137
   Nonvoting common stock, $.01 par value; authorized--
     2,000,000  shares at March 1, 1997 and 3,000,000 
     shares at February 28, 1998; issued and outstanding--
     1,781,557  shares at March 1, 1997 and 90,604 shares
     at February 28, 1998.................................                18                     1
  Capital in excess of par value..........................            26,722                85,926
  Carryover predecessor basis adjustment..................           (32,309)              (32,309)
  Retained earnings (deficit).............................           (79,113)             (215,598)
  Cumulative translation adjustment.......................              (308)                 (564)
                                                                   ---------              --------
Total stockholders' equity (deficit)......................           (84,754)             (162,407)
                                                                   ---------              --------
Total liabilities and stockholders' equity (deficit)......         $  91,984              $155,636
                                                                   =========              ========


                                              See accompanying notes.

                                                        F-4



                            DESA HOLDINGS CORPORATION

                        CONSOLIDATED STATEMENT OF INCOME

                                 (In thousands)

                                                        Fiscal Year Ended
                                               ---------------------------------
                                                March 2,  March 1,  February 28,
                                                  1996      1997        1998
                                               ---------  --------  ------------
  
Net sales ...................................   $186,324  $209,105    $224,169
Cost of sales ...............................    116,217   130,890     145,486
                                                --------  --------    --------
Gross profit ................................     70,107    78,215      78,683
Operating Costs and expenses:                                       
  Selling ...................................     25,684    31,353      36,081
  General and administrative ................      9,819    11,303      11,199
  Other .....................................      2,325     2,601       2,911
                                                --------  --------    --------
                                                  37,828    45,257      50,191
                                                --------  --------    --------
                                                                    
Operating profit ............................     32,279    32,958      28,492
                                                                    
Interest expense ............................      7,073    14,509      17,327
                                                --------  --------    --------
Income before provision for income taxes ....     25,206    18,449      11,165
Provision for income taxes ..................     10,703     7,733       5,545
                                                --------  --------    --------
Income before extraordinary item ............     14,053    10,716       5,620
Extraordinary item, net of income tax benefit      2,638      --         2,308
                                                --------  --------    --------
Net income ..................................     11,865    10,716       3,312
Less dividends on preferred stock ...........        853      --           544
                                                --------  --------    --------
Income available for common stockholders ....   $ 11,012  $ 10,716    $  2,768
                                                ========  ========    ========
                                                         
                             See accompanying notes.

                                       F-5



                            DESA HOLDINGS CORPORATION

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)

                 Fiscal years ended March 2, 1996, March 1, 1997
                              and February 28, 1998

                                 (In thousands)
                                                                                        Carry-
                                                                                        Over                     
                                                                                        Pre-                               Total
                           Preferred   Preferred                            Capital   decessor                            Stock-
                            Stock       Stock                  Nonvoting   In Excess    Basis     Retained  Cumulative     holders'
                            Series      Series      Common      Common       Of Par     Adjust-   Earnings  Translation   Equity
                               A           B        Stock        Stock       Value      ment     (Deficit)   Adjustment   (Deficit)
                          ---------- ------------ ----------  -----------  ---------- --------- ----------  ----------- -----------
                                                                                                    

Balance at February 
  25, 1995..............   $ 5,796     $ 4,715     $  232     $    --      $ 25,441    $(32,309)   $ 12,313    $   6    $  16,194
                           -------     -------     ------     -------      --------    --------    --------    ------   ---------
Net income..............        --          --         --          --            --          --      11,865       --       11,865
Dividends on preferred                                                    
  stock (see Note 7)....       622         231         --          --            --          --        (853)      --           --
Redemption of preferred                                                   
  stock (see Note 7)....    (6,418)     (4,946)        --          --            --          --          --       --      (11,364)
Exercise of stock options       --          --          2          --           200          --          --       --          202
Exercise of BT warrant..        --          --         --          18           873          --          --       --          891
Dividends on common stock                                                 
  and nonvoting common                                                                                              
  stock..................       --          --         --          --            --          --    (113,154)      --     (113,154)
Translation adjustment...       --          --         --          --            --          --          --      (36)         (36)
                           -------     -------     ------     -------      --------    --------    --------    ------   ---------
Balance at March                                                          
  2, 1996................       --          --        234          18        26,514     (32,309)    (89,829)     (30)     (95,402)
Net income...............       --          --         --          --            --          --      10,716       --       10,716
Exercise of stock options       --          --          2          --           208          --          --       --          210
Translation adjustments...      --          --         --          --            --          --          --     (278)        (278)
                           -------     -------     ------     -------      --------    --------    --------    ------   ---------
Balance at March 1, 1997        --          --        236          18        26,722     (32,309)    (79,113)    (308)     (84,754)
Net income ...............      --          --         --          --            --          --       3,312       --        3,312
Exercise of stock options.      --          --         --          --             5          --          --       --            5
Exercise of stock options                                                 
   simultaneously with the                                                
   1998 Recapitalization .      --          --          2          --           148          --          --       --          150
Tax benefit on exercise of                                                
stock option .............      --          --         --          --           177          --          --       --          177
Repurchase of common stock                                                
   during the 1998                                                                                                   
   Recapitalization.......      --          --       (223)        (17)      (18,276)         --    (139,190)      --     (157,706)
Issuance of common stock                                                  
    during the 1998                                                       
    Recapitalization .....      --          --        112          --        73,703          --          --       --       73,815
Expenses attributable to the                                              
    1998 Recapitalization       --          --         --          --        (6,536)         --          --       --       (6,536)
Issuance of Warrants during                                               
   the 1998 Recapitalization    --          --         --          --         3,002          --          --       --        3,002
Issuance of common stock...     --          --         11          --         7,050          --          --       --        7,061
Repurchase of common stock      --          --         (1)         --           (69)         --          --       --          (70)
Dividends on preferred stock    --          --         --          --            --          --        (544)      --         (544)
Accretion of preferred stock    --          --         --          --            --          --         (63)      --          (63)
Translation adjustment....      --          --         --          --            --          --          --     (256)        (256)
                           -------     -------     ------     -------      --------    --------   ---------    ------   ---------
Balance at February                                                       
  28, 1998                   $  --    $     --    $   137     $     1      $ 85,926    $(32,309)  $(215,598)   $(564)   $ (162,407)
                           =======     =======     ======     =======      ========    ========   =========    ======   =========
                           

                                             
                             See accompanying notes.

                                       F-6



                                           DESA HOLDINGS CORPORATION

                                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                (In thousands)
                                                                                Fiscal years ended           
                                                                       ------------------------------------
                                                                        March 2,    March 1,    February 28,
                                                                          1996        1997         1998
                                                                       ----------- -----------  -----------
                                                                                       
Operating activities
Net income .........................................................   $  11,865    $  10,716    $   3,312
Adjustments to reconcile net income to net cash provided
  by operating activities:
  Depreciation .....................................................       2,332        2,432        2,456
  Amortization .....................................................       1,963        2,104        2,256
  Deferred income taxes ............................................         964         --            (36)
  Equity in undistributed earnings of joint  venture ...............        (119)        (132)        (157)
  Extraordinary item ...............................................       2,638         --          2,308
  (Increase) decrease in operating assets
    Accounts receivable, net .......................................       4,431       (2,315)         131
    Inventories ....................................................         (67)        (811)      (6,996)
    Other current assets ...........................................         (64)        (337)        (153)
  Increase (decrease) in operating liabilities:
    Accounts payable ...............................................      (3,224)       7,107       (7,646)
    Accrued Interest ...............................................        (915)         798        4,437
    Other accrued liabilities ......................................      (1,601)      (1,492)         512
    Income taxes payable ...........................................       1,380          346          565
    Other liabilities ..............................................        (208)         (18)         157
                                                                       ---------    ---------    ---------
Net cash provided by operating activities ..........................      19,375       18,398        1,146
                                                                       ---------    ---------    ---------
Investing activities
Capital expenditures ...............................................      (2,122)      (2,770)      (5,475)
Dividends received from joint venture ..............................         112          132          157
Net cash paid for acquisition of Heath Holding Corp. ...............        --           --        (40,294)
Other ..............................................................         (50)        (244)        (368)
                                                                       ---------    ---------    ---------
Net cash used in investing activities ..............................      (2,060)      (2,882)     (45,980)
                                                                       ---------    ---------    ---------
Financing activities
Recapitalization transactions:
  Proceeds from Term Loans .........................................     155,000         --        100,000
  Proceeds from revolver loan ......................................       9,900         --           --
  Proceeds from Working Capital Loan ...............................        --           --         35,500
  Proceeds from issuance of Senior Subordinated Notes ..............        --           --        130,000
  Proceeds from issuance of Series C Redeemable Preferred Stock.....        --           --         14,598
  Proceeds from issuance of warrants ...............................        --           --          3,002
  Proceeds from exercise of BT Warrant .............................         891         --           --
  Proceed from issuance of common stock ............................        --           --         73,815
  Exercise of stock options ........................................        --           --            150
  Repurchase of common stock .......................................        --           --       (157,706)
  Redemption of Series A Preferred Stock ...........................      (6,418)        --           --
  Redemption of Series B Preferred Stock ...........................      (4,946)        --           --
  Repayment of Term Loans ..........................................     (50,950)        --       (183,095)
  Dividends paid on common stock and nonvoting common stock.........     (113,15)        --           --
  Payment of expenses ..............................................      (5,673)        --        (17,670)
Increase (decrease) in revolving loan ..............................      (7,141)      (2,759)      43,000
Decrease in working capital loan ...................................        --           --        (20,020)
Principal payments of Term Loans ...................................     (11,050)      (8,050)      (7,980)
Proceeds from Acquisition Loan .....................................        --           --         20,000
Payments from repurchase of common stock ...........................        --           --            (70)
Exercise of stock options ..........................................         202          210            5
Proceeds from issuance of common stock .............................        --           --          7,061
                                                                       ---------    ---------    ---------
Net cash provided by (used in) financing activities ................     (33,339)     (10,599)      40,590
                                                                       ---------    ---------    ---------
Effect of exchange rates on cash ...................................          (1)          (4)         (20)
                                                                       ---------    ---------    ---------
Increase (decrease) in cash and cash equivalents for the period ....     (16,025)       4,913       (4,264)
Cash and cash equivalents at beginning of period ...................      16,170          145        5,058
                                                                       ---------    ---------    ---------
Cash and cash equivalents at end of period .........................   $     145    $   5,058    $     794
                                                                       =========    =========    =========

                                            See accompanying notes.

                                                      F-7

                            DESA HOLDINGS CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Fiscal years ended March 2, 1996, March 1, 1997 and February 28, 1998


1. Organization and Basis of Presentation

    DESA  Holdings  Corporation  ("Holdings")  was  formed in 1993 by a group of
investors led by Hicks, Muse, Tate & Furst ("Hicks Muse") and certain management
shareholders.  Hicks Muse owned 60% of the outstanding voting shares of Holdings
with the  remaining  shares owned by the  management  shareholders.  In December
1993,   Holdings  acquired  all  of  the  outstanding   common  shares  of  DESA
International,   Inc.   ("DESA")   (the   "Restructuring"   transaction).   This
Restructuring  met the criteria  under the Emerging  Issues Task Force Issue No.
88-16,  "Basis in  Leveraged  Buyout  Transaction".  Consequently,  management's
entire residual  interest in Holdings was valued at its predecessor basis and is
shown  as  a  Carryover   Basis   Adjustment  of   $32,308,744,   which  reduces
stockholders'  equity (deficit) on the consolidated balance sheets whereas Hicks
Muse's residual interest was valued at fair value.

    Holdings was  refinanced on January 12, 1996 through a new credit  agreement
with Bankers  Trust.  In  conjunction  with this  transaction,  Holdings  paid a
dividend of  $113,154,449  to the holders of common stock and  nonvoting  common
stock, repurchased all outstanding shares of its Series A and Series B preferred
stock,  including payment of the accrued  preferred stock dividends,  and repaid
the  outstanding  balance of the old term loans.  In addition,  Holdings  issued
1,781,557  shares of nonvoting  common stock in conjunction with the exercise of
warrants  previously  issued to Bankers Trust.  Since the refinancing in January
1996  did  not  result  in a  change  in the  controlling  interest  held by the
management  shareholders  and Hicks Muse, a change in the accounting basis under
generally accepted accounting principles to reflect the current market value was
not applied and the  refinancing  has been  accounted for as a  recapitalization
with all amounts paid to Hicks Muse, Bankers Trust,  management shareholders and
other investors being recorded as reductions in  stockholders'  equity (deficit)
(the "1996 Recapitalization").

    On November 26, 1997,  J.W. Childs Equity  Partners,  L.P. and certain other
investors  (collectively,  the  "Investors")  acquired 89.6% of the  outstanding
shares of  Holdings.  In  connection  with  such  transaction,  Holdings  issued
11,373,973  shares of $.01 par value  common  stock,  17,600  shares of $.01 par
value Series C redeemable  preferred stock (the "Preferred  Stock") and warrants
to purchase 463,232 shares of Holdings'  nonvoting common stock ("the Warrants")
to the Investors in exchange for aggregate  consideration  of $91.4 million.  In
addition, certain of Holdings' existing stockholders retained a portion of their
existing  shares of capital  stock which have a total value of $8.6  million and
represent  10.4% of the  outstanding  shares  of  Holdings.  Holdings  used such
proceeds,  together with a portion of the proceeds  borrowed by its wholly-owned
subsidiary,  DESA, under new term loans and a working capital loan facility (the
"New Credit  Facility")  with  NationsBank,  N.A., as  administrative  agent, to
repurchase 89.6% of its outstanding  common stock and nonvoting common stock for
$157,706,000  (inclusive of $1,119,000  relating to a purchase price  adjustment
for net  working  capital  that was higher at the closing  date than  originally
estimated at the measurement  date). The remaining  proceeds from the New Credit
Facility and the proceeds  from the issuance by DESA of  $130,000,000  of Senior
Subordinated  Notes  (the  "Senior  Notes")  were used to repay the  outstanding
amounts under Holdings existing credit agreement (See Notes 6 and 7).

    The   above   described   transactions   have  been   accounted   for  as  a
recapitalization  (the "1998  Recapitalization")  with all  amounts  paid to the
former shareholders recorded as reductions in stockholders' equity (deficit).

                                       F-8

                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


2. Company Operations

    Holdings is engaged in the  manufacturing  and marketing of various consumer
product  lines,  including  zone heating  products and specialty  products.  Two
significant  customers,  which  operate  in the  hardware  homecenter  industry,
accounted for 10% and 11% of net sales, respectively in fiscal 1996, 13% and 11%
of net sales,  respectively,  in fiscal  year 1997 and 17% and 13% of net sales,
respectively, in fiscal year 1998.

    Other than a small amount of goodwill, Holdings has no assets, operations or
cash flows independent of DESA, and, accordingly,  separate financial statements
for DESA have not been  provided  as  management  believes  that such  financial
statements   are  not   material  to  an   investor.   Holdings  has  fully  and
unconditionally  guaranteed  the New Credit  Facility  and the Senior Notes (See
Note 6).

3. Summary of Significant Accounting Policies

Fiscal Year

Holdings'  fiscal year ends on the  Saturday  closest to February 28. The fiscal
years for the financial  statements  included  herein ended on March 2, 1996 (53
weeks), March 1, 1997 (52 weeks) and February 28, 1998 (52 weeks).

Consolidation

The accompanying  consolidated financial statements include the accounts of DESA
Holdings Corporation and its wholly-owned subsidiary, DESA International,  Inc.,
and all of its wholly- owned subsidiaries,  including DESA Industries of Canada,
Inc.,  DESA Europe B.V. and Heath Limited.  The  consolidated  accounts of Heath
Holding  Corp.  are  included  as of  February  28, 1998 and for the period from
February 4, 1998 (date of acquisition)  through  February 28, 1998 (See Note 4).
All significant  intercompany  accounts and  transactions  have been eliminated.
DESA's 50% interest in a joint venture is accounted for using the equity method.

Cash Equivalents

Holdings considers all highly liquid investments with a maturity of three months
or less when purchased to be cash equivalents.

Inventories

    Inventories  are  stated  at the  lower of cost or  market.  The cost of all
inventories in the United States is valued using the last-in, first-out ("LIFO")
method while the cost of all foreign  inventories  is valued using the first-in,
first-out ("FIFO") method. At March 1, 1997 and February 28, 1998, approximately
88% and 82%,  respectively,  of the total  inventories  are priced at LIFO.  The
effect of using  the LIFO  method in  fiscal  years  1996,  1997 and 1998 was to
increase pre-tax income by $95,000, $278,000 and $284,000, respectively.

    If the LIFO method of valuing  inventories was not used,  total  inventories
would have been  $373,000 and $657,000  lower than reported at March 1, 1997 and
February 28, 1998, respectively.

                                       F-9

                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


3. Summary of Significant Accounting Policies (continued)

Property, Plant and Equipment

    Property,  plant and  equipment  are  stated  at cost.  Major  renewals  and
betterments  are  capitalized  whereas  maintenance  and repairs are expensed as
incurred. Upon disposition,  the asset cost and related accumulated depreciation
are removed from the  accounts,  and any  resulting  gain or loss is included in
income.

    Depreciation of plant and equipment is determined on the straight-line basis
over the following estimated useful lives:

Buildings and improvements                         33 years
Machinery and equipment                          5-12 years
Furniture and fixtures                           5-10 years
Tooling and molds                                 2-3 years

Income Taxes

    Holdings accounts for income taxes using the liability method as required by
Statement  of  Financial  Accounting  Standard  No. 109 ("FAS  109").  Under the
provisions  of FAS 109,  deferred  income  taxes  reflect the net tax effects of
temporary differences between the carrying amounts of assets and liabilities for
financial  reporting  purposes  and the amounts used for income tax purposes and
are  determined  based on tax rates  expected to be in effect when the taxes are
actually paid or refunds received.

Financing Costs

    Financing costs are amortized using the interest method over the life of the
related debt  instrument.  The amortization of these financing costs is included
in other operating expenses in the consolidated statements of income.

Goodwill

    Goodwill  is  amortized  on the  straight-line  basis  over 40 years  and is
recorded  at  cost  less   accumulated   amortization.   Holdings   reviews  the
recoverability  of its goodwill by comparing the  unamortized  carrying value to
anticipated undiscounted future cash flows. Any impairment is charged to expense
when such determination is made.  Accumulated  amortization at March 1, 1997 and
February 28, 1998 was $3,660,000 and $4,828,000,  respectively, and amortization
expense for fiscal years 1996,  1997 and 1998 was  $1,118,000,  $1,118,000,  and
$1,168,000, respectively.

Warranty Costs

    Holdings  warrants its products  against  defects in design,  materials  and
workmanship  generally for six months to two years,  depending on the product. A
provision for estimated  future costs related to warranty expense is recorded on
an accrual basis when products are shipped.

                                      F-10

                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


3. Summary of Significant Accounting Policies (continued)

Foreign Currency Translation

    All  assets,  liabilities  and  results of  operations  are  measured in the
primary  currency  ("functional  currency")  in which each entity  conducts  its
business.  Assets  and  liabilities  denominated  in a  currency  other than the
functional  currency are remeasured and stated in the functional  currency based
on current or historical  exchange rates.  Gains or losses arising therefrom are
included  in  net  income.   Adjustments   resulting  from  translating  foreign
functional  currency assets and liabilities into U.S. dollars,  based on current
exchange rates,  are recorded as a separate  component of  stockholders'  equity
(deficit) called "Cumulative Translation  Adjustment." Revenues and expenses are
translated  into U.S.  dollars at average monthly  exchange rates.  The Canadian
dollar has been  determined to be the  functional  currency for DESA's  Canadian
subsidiary,  the  Netherlands  Guilder for its European  subsidiary and the Hong
Kong dollar for its Hong Kong subsidiary.

Derivative Financial Instruments

    Gains and losses  related to interest  rate  protection  agreements  used to
convert  floating rate debt to a fixed rate basis are recorded over the lives of
the agreements as an adjustment to interest expense.

    Holdings  utilizes forward  exchange  foreign  currency  contracts to reduce
foreign exchange risks that arise from exchange rate movements between the dates
that foreign  currency  transactions for the purchase of inventories are entered
into and the date they are  consummated.  Gains and losses related to qualifying
hedges  of  foreign   currency  risk  exposure  are  deferred  and  recorded  as
adjustments  to the  carrying  amounts  of the  related  assets  when the  hedge
transactions occur.

Impact of Recently Issued Accounting Pronouncements

    Statement   of   Financial   Accounting   Standards   No.  130,   "Reporting
Comprehensive  Income,"  was issued in June 1997 and will be adopted by Holdings
in its fiscal  year  ending  February  27,  1999,  although  early  adoption  is
permitted.  The primary  objective of this statement is to report and disclose a
measure  of all  changes  in the  equity  of a  company  that  result  from  the
transactions  and other  economic  events of the period other than  transactions
with  owners.  Holdings  does not  anticipate  that this  statement  will have a
significant impact on its consolidated financial statements.

    Statement of Financial  Accounting  Standards  No. 131,  "Disclosures  about
Segments of an Enterprise and Related  Information," was issued in June 1997 and
will be adopted by  Holdings  in its  fiscal  year  ending  February  27,  1999,
although  early  adoption  is  permitted.  This  statement  requires  use of the
"management approach" model for segment reporting. The management approach model
is based on the way a company's management organizes segments within the company
for making operating  decisions and assessing  performance.  Reportable segments
are based on products  and  services,  geography,  legal  structure,  management
structure,  or any other  manner in which  management  disaggregates  a company.
Holdings  does not  anticipate  that the adoption of the  statement  will have a
significant impact on its consolidated financial statements.

Reclassification

    Certain  prior year  amounts  have been  reclassified  to  conform  with the
current year's presentation.

                                      F-11

                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


3. Summary of Significant Accounting Policies (continued)

Use of Estimates

    The  preparation  of  financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements and the reported amounts of revenues and expenses during the reported
period. Actual results can differ from those estimates.

4. Business Combination

    On February 4, 1998,  Holdings  purchased all of the issued and  outstanding
stock of Heath  Holding  Corp.  ("Heath")  for an  aggregate  purchase  price of
$42,365,000.  The  purchase  price  consisted  of  $40,365,000  in  cash  and  a
$2,000,000  junior   subordinated   note  payable.   Heath  is  engaged  in  the
manufacturing  and distribution of motion-sensor  lighting products and wireless
home-controlled  devices,  all of which are included in the  Specialty  Products
segment of Holdings.  Holdings accounted for such acquisition using the purchase
method.  The fair  value of the  assets  acquired  and  liabilities  assumed  at
February 4, 1998 is summarized as follows (in thousands):

Current assets                                    $   25,757
Property, plant and equipment                            458
Other assets                                           2,370
Goodwill                                              23,769
Current liabilities                                   (9,989           
                                                  ----------
                                                  $   42,365
                                                  ==========

         This  allocation is preliminary and will be adjusted as necessary based
upon our further analysis of the acquisition of Heath.

         The acquisition of Heath was financed  through the issuance by Holdings
of 1,081,852 shares of its common stock to certain of the Investors,  borrowings
of $20,000,000 under the NationsBank Acquisition Loan Commitment A, the issuance
of a $2,000,000  note by H.I.G.  Investment  Group,  L.P. and certain other note
holders,  and additional  borrowings under the NationsBank  Working Capital Loan
Commitment.  The goodwill related to the acquisition of Heath is being amortized
on the straight-line basis over 40 years.

         The pro forma  unaudited  consolidated  results of operations  assuming
consummation  of the  acquisition of Heath as of the beginning of the respective
periods, are as follows (in thousands):

                                                         Fiscal Year
                                                    1997            1998
                                               -----------------------------

Net sales                                         $253,520        $277,667
Income before extraordinary item                     9,353           7,409
Income available for common stockholders             9,353           4,557


                                      F-12


                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)

4. Business Combination (continued)

         The  fiscal  year  1997  results  include  a  non-recurring  charge  of
$1,825,000  related to a litigation  settlement  of a patent  infringement  suit
related to Heath.

5. Accounts Receivable

         Accounts  receivable  are net of an allowance for doubtful  accounts of
$936,000 and $1,517,000 at March 1, 1997 and February 28, 1998, respectively.

6. Financing Arrangements

         As part of the  1996  Recapitalization  discussed  in Note 1,  Holdings
entered into a credit  agreement on January 12, 1996 with Bankers  Trust Co. and
various banks that consisted of a Revolving Loan  Commitment  ("Revolver") of up
to  $65,000,000,  a  Tranche  A Term  Loan  Commitment  ("Tranche  A  Loan")  of
$100,000,000  and a  Tranche  B Term  Loan  Commitment  ("Tranche  B  Loan")  of
$55,000,000  (collectively,  the "BT Facility").  Holdings purchased an interest
rate protection  agreement in June 1996 which limited the maximum LIBOR interest
rate payable on the term loans under the BT Facility to 8% before margins. Under
the  terms  of the BT  Facility,  Holdings  was  obligated  to  make  additional
principal payments in fiscal 1998 of $3,700,000 and $2,100,000 under the Tranche
A and Tranche B Loans, respectively.

         As part of the 1998  Recapitalization,  discussed  in Note 1,  Holdings
entered into a new credit agreement on November 26, 1997 with NationsBank, N.A.,
UBS Securities LLC and Nationsbanc Montgomery Securities, Inc. which was amended
in May  1998  that  consists  of a  Working  Capital  Loan  Commitment  of up to
$75,000,000 (which includes a Swing-Line Loan Commitment of up to $5,000,000), a
Term  A Loan  Commitment  ("New  Term A  Loan")  of  $50,000,000,  a Term B Loan
Commitment ("New Term B Loan") of $50,000,000, an Acquisition Loan Commitment of
up to  $20,000,000  and an  Acquisition  Loan  Commitment B of up to $30,000,000
(collectively,   the  "New  Credit  Facility").  Also  in  connection  with  the
Recapitalization,  DESA issued $130,000,000 aggregate principal amount of Senior
Subordinated  Notes  ("Senior  Notes") to  qualified  institutional  buyers,  as
defined in Rule 144A under the Securities Act of 1933.

         The New Credit Facility requires a Clean-Up Period,  as defined,  under
the  Working  Capital  Loan  Commitment,  for a period  of 30  consecutive  days
occurring between January 1 and May 30 in each calendar year commencing  January
1, 1998. During the Clean-Up Period, the sum of Working Capital advances, Letter
of Credit  advances and Swing Line loan  advances  outstanding  shall not exceed
$24,000,000 in 1998 and $15,000,000 for any Clean-Up Period thereafter.

         Holdings  has no  outstanding  balance  drawn  against  the  $5,000,000
Swing-Line  Loan  Commitment at February 28, 1998.  The Swing-Line  Loan,  which
accrues interest monthly at the prime rate plus 1.25% per annum,  extends to the
earlier of November 26, 2003 or thirty days after the requested borrowing. After
the expiration of the Swing-Line Loan period, the $5,000,000  Commitment remains
as part of the Working Capital Loan Commitment of $75,000,000.

         Commencing in fiscal 1999, the required  annual  payments under the New
Term A and New Term B Term Loans are  increased  by 50% of any excess cash flows
at the end of the fiscal year, as defined.


                                      F-13

                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)

6. Financing Arrangements (continued)

         This credit  agreement  includes various  restrictive  covenants which,
among other things,  prohibit payment of dividends to common  stockholders,  set
maximum  limits on  capitalized  lease  obligations  and  capital  expenditures,
require minimum  consolidated  EBITDA (as defined) levels,  and set consolidated
interest coverage, fixed charge coverage and leverage ratios.  Substantially all
of Holdings' consolidated assets are pledged under the New Credit Facility.



         Outstanding borrowings consist of the following (in thousands):

                                                                               March 1, 1997    February 28, 1998
                                                                             -----------------  ------------------
                                                                                            
Bankers Trust Co. and Various Banks Tranche A Term Loan (A)                     $   92,500         $        -
Bankers Trust Co. and Various Banks Tranche B Term Loan (B)                         54,450                  -
Bankers Trust Co. and Various Banks Revolver Loan Commitment (C)                         -                  -
9  7/8% Senior Subordinated Notes Due 2007 (D)                                           -            130,000
NationsBank and Various Banks Term A Loan (E)                                            -             49,125
NationsBank and Various Banks Term B Loan (F)                                            -             49,750
NationsBank and Various Banks Working Capital Loan Commitment (G)                        -             15,480
NationsBank and Various Banks Acquisition Loan (H)                                       -             20,000
NationsBank and Various Banks Acquisition Loan B (I)                                     -                  -
Note payable related to acquisition of Heath (J)                                         -              2,000
                                                                               -----------         ----------
Total outstanding borrowings                                                       146,950            266,355
Less current portion of long term debt:                                             16,350              5,250
                                                                               -----------         ----------
Total long- term debt                                                           $  130,600         $  261,105
                                                                               ===========         ==========
<FN>
(A)  The Tranche A Term Loan was payable in quarterly installments and accrued interest at the prime rate plus
     1.25% or LIBOR plus 2.50% at the option of Holdings. The weighted average interest rate was 8.24% in 1998
     and 8.04% in 1997.  The  Tranche A Term Loan was  repaid in  conjunction  with the 1998  Recapitalization
     discussed in Note 1.

(B)  The Tranche B Term Loan was payable in quarterly installments and accrued interest at the prime rate plus
     1.75% or LIBOR plus 3% at the option of Holdings.  The weighted  average  interest rate was 8.74% in 1998
     and 8.54% in 1997.  The  Tranche B Term Loan was  repaid in  conjunction  with the 1998  Recapitalization
     discussed in Note 1.

(C)  The Revolver was payable at anytime at the option of Holdings and accrued interest at the prime rate plus
     1.25% or LIBOR plus 2.50% at the option of Holdings. The weighted average interest rate was 8.32% in 1998
     and 8.24% in 1997. Holdings paid commitment fees of 1/2 of 1% per annum on the daily unutilized revolving
     loan  commitment.  The  outstanding  balance  of the  Revolver  was repaid in  conjunction  with the 1998
     Recapitalization discussed in Note 1.

                                                     F-14


                                           DESA HOLDINGS CORPORATION

                           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


6. Financing Arrangements (continued)

(D)  The Senior  Notes are  payable on December  15,  2007 and accrue  interest at a rate of 9.875% per annum.
     Interest is payable  semi-annually  on June 15 and December 15,  commencing on June 15, 1998.  The Senior
     Notes can be redeemed prior to the mandatory redemption date based upon the occurrence of certain events,
     as defined.

(E)  The New Term A Loan is payable in quarterly  installments  through November 26, 2003 and accrues interest
     at the prime rate plus 1.25% or LIBOR plus  2.25% at the  option of  Holdings.  Interest  is payable on a
     quarterly  basis under the prime rate option or at the end of each LIBOR  period.  The  weighted  average
     interest rate was 8.16% in 1998. Once repaid, the New Term A Loan may not be reborrowed.

(F)  The New Term B Loan is payable in quarterly  installments  through November 26, 2004 and accrues interest
     at the prime rate plus  1.625% or LIBOR plus 2.625% at the option of  Holdings.  Interest is payable on a
     quarterly  basis under the prime rate option or at the end of each LIBOR  period.  The  weighted  average
     interest rate was 8.53% in 1998. Once repaid, the New Term B Loan may not be reborrowed

(G)  The Working Capital Loan Commitment is payable at anytime at the option of Holdings prior to November 26,
     2003 and accrues  interest at the prime rate plus 1.25% or LIBOR plus 2.25%,  at the option of  Holdings.
     The weighted average interest rate was 8.28% in 1998.  Interest is payable on a quarterly basis under the
     prime rate option or at the end of each LIBOR  period.  Holdings can utilize  letters of credit under the
     Working  Capital Loan  Commitment  with no  limitation.  As of February  28,  1998,  letters of credit of
     $2,291,000 are outstanding under the Working Capital Loan Commitment. Borrowings are generally limited to
     specific  percentages of eligible trade receivables and inventory.  Holdings pays commitment fees of1/2of
     1% per annum on the daily unutilized Working Capital Loan Commitment.

(H)  The  Acquisition  Loan is payable in quarterly  installments  commencing  in February  2000 and extending
     through November 26, 2003 and accrues interest, which is payable quarterly, at the prime rate plus 1.625%
     or LIBOR plus 2.625% at the option of Holdings.  The weighted  average  interest  rate was 8.25% in 1998.
     Once repaid, the Acquisition Loan may not be reborrowed.

(I)  The  Acquisition  Loan B has  available  borrowings  of up to  $30,000,000,  and is payable in  quarterly
     installments  commencing in February 2000 and extending  through November 26, 2003 and accrues  interest,
     which is  payable  quarterly,  at the prime  rate plus  1.625% or LIBOR  plus  2.625%,  at the  option of
     Holdings. Once repaid the Acquisition Loan B may not be reborrowed.

(J)  The note  payable is due on  December  31,  2008 and  accrues  interest,  which is payable  semi-annually
     beginning June 30, 1998, at a rate of 7.5% per annum.  Holdings may elect,  upon written notice, to defer
     any interest payments,  in which event such interest payments shall effectively  convert to principal and
     accrue interest at a rate of 7.5% per annum.
</FN>

         In accordance with the terms of the New Credit Facility, the ability of
DESA to incur additional  indebtedness is limited,  as defined.  At February 28,
1998, DESA can incur additional indebtedness of $26.0 million.

         Cash payments for interest for the years ended March 2, 1996,  March 1,
1997 and  February  28,  1998  were  $8,186,000,  $13,656,000  and  $12,890,000,
respectively.

                                      F-15

                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


6. Financing Arrangements (continued)

         The  following  table shows the required  future  repayments  under the
Company's financing arrangements (in thousands):

Fiscal years ending:
1999                                                  $      5,250
2000                                                         9,625
2001                                                        16,000
2002                                                        16,000
2003                                                        16,000
Thereafter                                                 203,480
                                                      ------------
                                                      $    266,355
                                                      ============

Holdings'  management  believes  the book values of its  financing  arrangements
approximate  market  value.  Market value is  determined  based on the effective
interest  rate at which  Holdings  could  borrow  funds with  similar  remaining
maturities.


                                      F-16

                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


7. Series C Redeemable Preferred Stock

         Holdings  is  authorized  to issue  2,000,000  shares of $.01 par value
Preferred Stock which have no voting rights, except under limited conditions, as
defined.  Such Preferred  Stock has a mandatory  redemption date on November 30,
2009 at its  liquidation  value of $1,000  per share  plus  accrued  and  unpaid
dividends.  The  liquidation  value is adjustable  based upon the  occurrence of
certain future events,  as defined.  The holders of Preferred Stock are entitled
to receive  cumulative  dividends at a rate of 12% per annum. Such dividends are
payable as and when declared by Holdings'  Board of Directors in cash or via the
issuance of additional  shares of Preferred Stock at a value of $1,000 per share
if a cash dividend is not declared prior to any May 31 or November 30 before its
redemption.  At  February  28,  1998,  cumulative  dividends  in arrears on such
Preferred  Stock were  $544,000 or $30.91 per share.  Such  Preferred  Stock was
initially recorded on the consolidated balance sheet at $14,598,000 (this amount
is net of the fair value  assigned to the  Warrants of  $3,002,000 - See Note 9)
and  will be  accreted  to its face  value of  $17,600,000  over its  term.  The
accretion  of  Preferred  Stock is shown as a  reduction  to  retained  earnings
(deficit) on the consolidated statements of stockholders' equity (deficit).

8.  Income Taxes


         Significant components of Holdings' deferred tax liabilities and assets
are as follows (in thousands):

                                               March 1,         February 28,
                                                 1997               1998
                                              ----------        ------------
Deferred tax liabilities:
   Depreciation and amortization                $ 1,792             $ 2,142 
   Inventory reserves, including LIFO               146                  --
   Other--net                                        35                  --
                                                -------             -------
Total gross deferred tax liabilities              1,973               2,142
                                                =======             =======
                                                                  
Deferred tax assets:                                              
   Allowance for doubtful accounts                  324                 538
   Inventory reserves, including LIFO                --                  38
   Accrued expenses                               1,028               3,154
   Net operating loss carry-forward                  --                 471
   Other--net                                       163                 128
                                                -------             -------
Total gross deferred tax assets                   1,515               4,329
Valuation allowance                                  --                (238)
                                                -------             -------
Net deferred tax liabilities (assets)           $   458             $(1,949)
                                                =======             =======
                                                        

                                      F-17

                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


8. Income Taxes (continued)

Shown in consolidated balance sheets as:

Current deferred tax (asset)                    $ (1,206)          $(3,730)
Non-current deferred tax liability                 1,664             1,781
                                                 --------           -------
                                                $    458           $(1,949)
                                                 ========           =======
                                                            
         Management has evaluated the need for a valuation allowance against its
deferred  tax assets and has  determined  that all of the  deductible  temporary
differences,  except $238,000,  will be utilized as charges against reversals of
future taxable temporary differences and future taxable income. Accordingly, the
Company has  recorded a $238,000  valuation  allowance  for a portion of the net
operating loss carry-forward acquired in the Heath acquisition which will not be
realized during the  carry-forward  period due to limitations  imposed under the
Internal Revenue Code. If this net operating loss carry-forward is realized, the
reduction of the valuation  allowance will be charged  against the goodwill from
the Heath acquisition.

The Company has net operating loss  carry-forwards  of approximately  $1,385,000
available  to  offset  future   taxable   income.   These  net  operating   loss
carry-forwards  expire  over the next ten years and are  subject to  limitations
imposed by the Internal Revenue Code.

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

                                               Fiscal Year
                                      -----------------------------
                                        1996      1997      1998
                                      -----------------------------
Current:
  Federal                             $  6,191 $   5,821 $    2,530
  State and local                        1,389     1,110        648
  Foreign                                  436       802        908
                                       -------  --------  ---------
                                         8,016     7,733      4,086
                                       -------  --------  ---------
Deferred:
  Federal                                  855        --        (38)
  State and local                          109        --          2
                                      --------  --------  ---------
                                           964        --        (36)
                                      --------  --------  ---------
                                      $  8,980 $   7,733 $    4,050
                                       =======  ========  =========



                                      F-18


                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


8. Income Taxes (continued)

The income statement  classification of the provision (benefit) for income taxes
is as follows (in thousands):

                                                           Fiscal Year
                                                   1996       1997      1998
                                                ------------------------------
Income Tax expense attributable to continuing                                  
   operations                                    $10,703    $ 7,733    $ 5,545
Extraordinary item                                (1,723)        --     (1,495)
                                                 -------    -------    -------
                                                 $ 8,980    $ 7,733    $ 4,050 
                                                 =======    =======    =======


         Included in earnings before income tax expense and  extraordinary  item
for the years  ended  March 2, 1996,  March 1, 1997 and  February  28,  1998 are
foreign earnings of $747,000, $1,688,000 and $1,249,000, respectively.

         Undistributed  earnings of Holdings' foreign  subsidiaries  amounted to
approximately $1,672,00 at February 28, 1998.  Approximately $1,280,000 of those
earnings are  considered to be  permanently  reinvested,  and,  accordingly,  no
provision  for U.S.  federal and state income taxes has been  provided  thereon.
Upon  distribution  of those  earnings in the form of  dividends  or  otherwise,
Holdings would be subject to both U.S. income taxes (net of foreign tax credits)
and  withholding  taxes payable to the various foreign  countries.  In the event
that these permanently reinvested earnings are distributed, it is estimated that
U.S.  federal  and  state  income  taxes,   net  of  foreign  tax  credits,   of
approximately $508,000 would be due.

         The  effective  income  tax rate  differs  from the  statutory  rate as
follows (in thousands):

                                                          Fiscal Year
                                                1996         1997        1998
                                            ----------------------------------
Federal income tax at statutory rate          $8,822       $6,457       $3,908
State income tax, net of federal benefit         974          722          591
Foreign income taxes                             436          212          471
Other--net                                       471          342          575
                                            ----------------------------------
Provision for income taxes                   $10,703       $7,733       $5,545
                                            ==================================

Cash  payments for income  taxes for the years March 2, 1996,  March 1, 1997 and
February 28, 1998 were $8,174,000, $7,387,000 and $5,154,000, respectively.


                                      F-19

                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


9. Stockholders' Equity (Deficit)

Series A and B Preferred Stock

         Prior to the 1996 Recapitalization  (discussed in Note 1), Holdings was
authorized to issue 2,000,000  shares of Preferred Stock of which 465,000 shares
were designated  Series A variable rate  cumulative  Preferred Stock and 265,000
shares were designated  Series B variable rate cumulative  Preferred  Stock. The
issued shares were  nonvoting.  The holders of Series A variable rate cumulative
Preferred  Stock  ("Series  A") and the holders of Series B variable  cumulative
Preferred  Stock  ("Series  B") were  entitled,  until  redemption,  to  receive
quarterly dividends at various rates, as defined, of the stated value per share.
Preferred  dividends  accrued for fiscal 1996 were  $853,100  which were paid in
24,888  shares  of  Series A and  9,236  shares of Series B. As part of the 1996
Recapitalization  transactions  discussed in Note 1,  Holdings  repurchased  and
canceled the  outstanding  shares of Series A and Series B, in whole, at a price
equal to the stated  value per share plus the  dividends  which were accrued and
unpaid but not added to the stated value.

Warrants Issued with Series C Redeemable Preferred Stock

         The  Warrants  issued  in  conjunction  with the 1998  Recapitalization
entitle the  holders to purchase  463,232  shares of Holdings  nonvoting  common
stock  for  $.01  per  share  and are  exercisable  at any  time  prior to their
expiration on November 30, 2009.  Such Warrants have been recorded at their fair
value of $3,002,000  (valued  using the minimum value method in accordance  with
Statement of Financial  Accounting  Standards No. 123) as an addition to capital
in excess of par value and a reduction  to the carrying  value of the  Preferred
Stock.

Stock Option Plan

         In March 1994,  Holdings  established  the 1994 Stock Option Plan which
provided for the  issuance of  incentive  stock  options or  nonqualified  stock
options for 1,169,261  shares of common stock. The stock options were granted to
key employees or eligible nonemployees,  as defined, as determined by the Option
Committee  of the  Board of  Directors,  and the term of the  options  could not
exceed  ten years  from the grant  date.  The  exercise  price of the  incentive
options was equal to or greater  than the fair market  value of the common stock
on the date of grant,  and the exercise  price of the  nonqualified  options was
determined  by the Option  Committee.  This plan was  terminated on November 26,
1997.

         In fiscal 1996, 1997 and 1998, the Company issued incentive  options to
purchase  75,000  shares,  215,000 shares and 49,385  shares,  respectively,  of
common stock, of which 51,000 incentive  options,  15,000 incentive  options and
49,385 incentive options, respectively,  vest in three equal annual installments
commencing on the first anniversary date. The remaining 24,000 incentive options
issued in fiscal 1996 and 200,000 incentive options issued in fiscal 1997 vested
immediately  upon grant.  The weighted  average fair value of an option  granted
during the year was $0.06,  $0.12 and $0.34 for the years  ended  March 2, 1996,
March 1,  1997 and  February  28,  1998,  respectively.  All of the  outstanding
options under the 1994 Plan were  exercised in November 1997 as part of the 1998
Recapitalization.

                                      F-20

                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


 9. Stockholders' Equity (Deficit) (continued)

         The  following is a summary of Holdings'  incentive  options  under the
1994 Stock Option Plan:

                                                      Number of
                                                        Shares
                                                   ----------------

Outstanding at February 25, 1995                        164,000

Granted on June 1, 1995 at $2.99 per share               24,000
Exercised in 1996 at $1.00 per share                   (144,000)
Exercised in 1996 at $2.99 per share                    (24,000)
Forfeited in 1996                                       (20,000)
Granted on February 22, 1996 at $1.00 per share          51,000
                                                   ------------
Outstanding at March 2, 1996                             51,000

Granted on March 11, 1996 at $1.00 per share            100,000
Granted on May 21, 1996 at $1.00 per share              100,000
Granted on August 1, 1996 at $1.00 per share             15,000
Exercised in 1997 at $1.00 per share                   (210,000)
                                                   ------------
Outstanding at March 1, 1997                             56,000

Granted on April 1, 1997 at $2.00 per share              21,000
Granted on August 25, 1997 at $2.00 per share            28,385
Exercised in 1998 at $1.00 per share                    (56,000)
Exercised in 1998 at $2.00 per share                    (49,385)
                                                   ------------
Outstanding at February 28, 1998                             --
                                                   ============

         In November 1997, Holdings established the 1997 Stock Option Plan which
terminates  in ten years and provides  for the issuance of incentive  options or
non-qualified  stock  options for 1,462,222  shares of common  stock.  The stock
options may be granted to key employees or eligible  non-employees,  as defined,
as determined by the Compensation  Committee of the Board of Directors,  and the
term of the  options  cannot  exceed ten years from the grant  date,  except for
employees who own stock possessing more than 10% of the combined voting power of
all  classes  of stock of  Holdings,  for whom the term of the  options  is five
years. The exercise price of the incentive  options shall be equal to or greater
than the fair market value of the common stock on the date of grant,  except for
employees who own stock possessing more than 10% of the combined voting power of
all classes of stock,  for whom the  exercise  price cannot be less than 110% of
the fair market  value of the common  stock on the date of grant.  The  exercise
price of the non-qualified  options is determined by the Compensation  Committee
of the Board of Directors


                                      F-21

                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


9. Stockholders' Equity (Deficit) (continued)

         In March 1998, the Compensation  Committee awarded 1,346,000  incentive
stock options to certain key employees at an option price of $6.50 per share. Of
these options,  177,000 options vest as follows:  5% at the end of year one, 10%
at the end of year  two,  60% at the end of year  three,  80% at the end of year
four and 100% at the end of year five. The other options are  performance  based
and vest only upon the attainment of certain future financial performance goals.

         Holdings adopted  Statement of Financial  Accounting  Standards No. 123
("FAS 123") during fiscal 1997. FAS 123 requires Holdings to either adopt a fair
value  based  method of expense  recognition  for all stock  based  compensation
awards,  or provide pro forma net income  information as if the  recognition and
measurement provisions of FAS 123 had been adopted.  Holdings decided to account
for its stock based  compensation  awards following the provisions of Accounting
Principles Board Opinion No. 25 ("APB 25"). APB 25 requires compensation expense
to be recognized  only if the market price of the  underlying  stock exceeds the
exercise  price on the date of grant.  Holdings  stock based  awards  consist of
stock options with an exercise price equal to market price on the date of grant.
As such, Holdings has not recorded compensation expense in connection with these
awards. The fair value of the options was estimated at the date of grant using a
minimum value method and the following assumptions:

                                          Fiscal Year
                                  ---------------------------
                                      1997            1998
                                  ---------------------------

Risk-free interest rate              5.84%           6.31%
Average life                        3 years         3 years
Dividend yield                         0%              0%


         For purposes of pro forma disclosures,  the estimated fair value of the
options is amortized to expense over the options' vesting period.  The Company's
pro forma net income is as follows:
                                                            Fiscal Year
                                                     -------------------------
                                                           1997        1998
                                                     -------------------------

                                                          (in thousands)
Pro forma net income available for common
stockholders ........................................ $   10,702  $   2,763

Shares Reserved for Issuance

At March 1, 1997 and February  28, 1998,  95,385  shares and  1,462,222  shares,
respectively, of common stock were reserved for the exercise and future grant of
stock  options.  At March 1, 1997 and February 28,  1998,  1,781,557  shares and
90,604  shares,  respectively,  of common stock were  reserved for issuance upon
conversion of the nonvoting  common stock. At February 28, 1998,  463,232 shares
of  non-voting  common  stock  were  reserved  for  issuance  upon  exercise  of
outstanding warrants.

                                      F-22


                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


10. Pension Plans

         All eligible salaried  employees are covered by a defined  contribution
plan  ("401K").  After an employee has been  employed  for six months,  Holdings
contributes  2%  of  their  salary.   Holdings  matches  an  additional  50%  of
participant  contributions up to a maximum  contribution of 1%. The cost of this
plan was  $260,000,  $299,000  and  $325,000 for the fiscal years ended March 2,
1996, March 1, 1997 and February 28, 1998, respectively.

         Holdings has a defined benefit pension plan covering  substantially all
of its  industrial  employees.  The  defined  benefits  are  based on a  service
multiplier  that is multiplied by years of credited  service.  Holdings  funding
policy is consistent with the requirements of federal laws and regulations.

         Assets of the 401K and deferred  benefit  pension plans are invested in
securities of governmental agencies, common stocks and insurance contracts.

         A summary of Holdings' net periodic pension cost related to the defined
benefit plan for fiscal years 1996, 1997 and 1998 is as follows (in thousands):

                                                        Fiscal Year
                                                   1996     1997     1998
                                                 --------------------------
Service cost--benefits earned during the period   $  92    $  85    $  94
Interest cost on projected benefit obligation       110      136      149
Actual gain on plan assets                         (251)    (257)    (408)
Net amortization                                    168      141      252
                                                  -----------------------
Net pension cost                                  $ 119    $ 105    $  87
                                                  =====    =====    =====



                                      F-23


                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


10. Pension Plans (continued)

The following  table sets forth the funded status of Holdings'  defined  benefit
plan and the amount  recognized in Holdings'  consolidated  balance sheets as of
March 1, 1997 and February 28, 1998 (in thousands):


                                                                       1997      1998
                                                                      ----------------
                                                                         
Actuarial present value of accumulated benefit obligation:
    Vested obligation                                                  $1,764   $2,118
    Unvested obligation                                                    60       99
                                                                       ------   ------
Accumulated benefit obligation                                          1,824    2,217
Future benefit increases                                                   54     --
                                                                       ------   ------
Projected benefit obligation                                           $1,878   $2,217
                                                                       ======   ======

Plan assets at fair market value                                       $2,081   $2,665
Projected benefit obligation                                            1,878    2,217
                                                                       ------   ------

Excess (deficiency) of plan assets over projected benefit obligation      203      448
Unrecognized net loss                                                     122       29
Unrecognized net obligation                                               188      164
                                                                       ------   ------
Prepaid asset                                                          $  513   $  641
                                                                       ======   ======


The weighted  average  discount rate used in determining  the actuarial  present
value of the projected  benefit  obligation was 8% and 7.5%,  respectively,  for
fiscal years 1997 and 1998. The expected long-term rate of return on plan assets
for fiscal  years  1997 and 1998 was 9%.  The impact in fiscal  year 1998 of the
change in the weighted  average discount rate used was to increase the projected
benefit  obligation  by  approximately  $165,000.  Such  change in the  weighted
average  discount  rate used will impact the  determination  of the net periodic
pension cost in fiscal 1999.

11. Extraordinary Item

In connection with the 1998  Recapitalization (see Note 1), Holdings recorded an
extraordinary  loss of  $2,308,000,  net of an income tax benefit of $1,495,000,
related to the write-off of the unamortized  balance of deferred financing costs
associated with the 1996 Recapitalization.

In connection with the 1996  Recapitalization (see Note 1), Holdings recorded an
extraordinary  loss of  $2,638,000,  net of an income tax benefit of $1,723,000,
related to the write-off of the unamortized  balance of deferred financing costs
of the old term loans.

12. Foreign Exchange Contracts

At February 28, 1998,  Holdings had forward exchange foreign currency contracts,
with   maturities   ranging  from  June  1998  to  November  1998,  to  purchase
approximately  $6.3 million in foreign  currencies  to cover future  payments to
component  suppliers.  The fair value of these forward exchange foreign currency
contracts at February 28, 1998 was $6.2 million.

                                      F-24

                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)

13. Lease Commitments

Holdings  leases  certain  machinery,  office and  manufacturing  facilities for
periods up to five years under  operating lease  agreements.  Total rent expense
for fiscal 1996,  1997 and 1998 was  approximately  $1,336,000,  $1,624,000  and
$2,718,000, respectively.

Future  minimum lease  payments  under all  noncancellable  operating  leases at
February 28, 1998 are as follows (in thousands):

Fiscal years ending:
1999                                                  $  2,322
2000                                                     1,736
2001                                                     1,342
2002                                                     1,171
2003                                                       822
Thereafter                                               1,518
                                                      --------
Total minimum lease payments                          $  8,911
                                                      ========

14. Other Assets

         Other  assets as of March 1, 1997 and  February 28, 1998 consist of the
following (in thousands):

                                                  1997       1998
                                                -------------------

Investment in joint venture                     $    550  $     550
Deferred financing costs                           4,535     10,785
Other                                                356        154
                                                --------  ---------
                                                $  5,441  $  11,489
                                                ========  =========

15. Other Operating Expenses

Other operating  expenses includes the amortization of deferred financing costs,
amortization of goodwill and management fees.

16. Segment Information

Holdings operates in two business segments,  Zone Heating Products and Specialty
Products.  Zone Heating Products consist of indoor vent-free heating  appliances
and hearth products, and outdoor heating appliances.  Specialty Products include
specialty tools and home security products.


                                      F-25

                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


16. Segment Information (continued)

Operational  results and other financial data for the two business  segments for
the years ended March 2, 1996,  March 1,1997 and February 28, 1998 are presented
below (in thousands):


                                        Zone Heating        Specialty           General
                                          Products          Products           Corporate        Total
                                     ------------------------------------------------------------------
                                                          (In thousands)
                                                                                
Year ended March 2, 1996
Net sales                              $  147,821          $ 38,503            $    --        $ 186,324
Operating profit                           33,666             3,509             (4,896)          32,279
Depreciation and amortization               3,193               257                845            4,295
Identifiable assets                        58,792            19,310              7,443           85,545
Capital expenditures                        2,049                63                 10            2,122

Year ended March 1, 1997
Net sales                                 167,625            41,480                 --          209,105
Operating profit                           35,079             3,568             (5,689)          32,958
Depreciation and amortization               3,262               288                986            4,536
Identifiable assets                        61,611            19,107             11,266           91,984
Capital expenditures                        2,432               332                  6            2,770

Year ended February 28, 1998
Net sales                                 173,753            50,416                 --          224,169
Operating profit                           28,428             5,435             (5,371)          28,492
Depreciation and amortization               3,143               481              1,088            4,712
Identifiable assets                        68,650            71,128(1)          15,858          155,636
Capital expenditures                        4,619               744                112            5,475

<FN>
(1)  Reflects  acquisition  of home  security  business  which was  acquired  on
February 4, 1998 - See Note 4
</FN>

                                                   F-26

                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


16. Segment Information (continued)


Information  on the  operational  results and other  financial data of Holdings'
United States and foreign activities are presented below (in thousands):

                                              United States       Foreign        Eliminations     Consolidated
                                            ----------------- ---------------- ---------------- ----------------
                                                                                     

Fiscal year ended March 2, 1996
Sales to unaffiliated customers               $    175,164     $     11,160      $        --      $   186,324
Transfers between geographic areas                   3,362               --           (3,362)              --
                                              ------------     ------------      -----------      -----------
Total net sales                               $    178,526     $     11,160      $    (3,362)     $   186,324
                                              ============     ============      ===========      ===========

Operating profit                              $     36,222     $        953      $        --      $    37,175
General corporate expenses                                                                             (4,896)
Interest expense                                                                                       (7,073)
                                                                                                  -----------
Income before provision for income taxes                                                          $    25,206
                                                                                                  ===========

Identifiable assets at March 2, 1996          $     74,891     $$     3,211      $        --      $    78,102
Corporate assets                                                                                        7,443
                                                                                                  -----------
Total assets at March 2, 1996                                                                     $    85,545
                                                                                                  ===========

Fiscal year ended March 1, 1997
Sales to unaffiliated customers               $    191,917     $     17,188      $        --      $   209,105
Transfers between geographic areas                   8,185                -           (8,185)               -
                                              ------------     ------------      -----------      -----------
Total net sales                               $    200,102     $     17,188      $    (8,185)     $   209,105
                                              ============     ============      ===========      ===========

Operating profit                              $     36,952     $      1,695      $        --      $    38,647
General corporate expenses                                                                             (5,689)
Interest expense                                                                                      (14,509)
                                                                                                  -----------
Income before provision for income taxes                                                          $    18,449
                                                                                                  ===========

Identifiable assets at March 1, 1997          $     76,597     $      4,121      $        --      $    80,718
Corporate assets                                                                                       11,266
                                                                                                  -----------
Total assets at March 1, 1997                                                                     $    91,984
                                                                                                  ===========
                                                       F-27



                                         DESA HOLDINGS CORPORATION

                         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


16. Segment Information (continued)

                                              United States       Foreign        Eliminations     Consolidated
                                            ----------------- ---------------- ---------------- ----------------
                                                                                     
Fiscal year ended February 28, 1998
Sales to unaffiliated customers               $    206,194     $     17,975      $        --      $   224,169
Transfers between geographic areas                   8,719            2,330          (11,049)              --
                                              ------------     ------------      -----------      -----------
Total net sales                               $    214,913     $     20,305      $   (11,049)     $   224,169
                                              ============     ============      ===========      ===========

Operating profit                              $     32,474     $      1,389      $        --      $    33,863
General corporate expenses                                                                             (5,371)
Interest expense                                                                                      (17,327)
                                                                                                  -----------
Income before provision for income taxes                                                          $    11,165
                                                                                                  ===========

  Identifiable assets at February 28, 1998    $    129,886     $      9,892      $        --      $   139,778
Corporate assets                                                                                       15,858
                                                                                                  -----------
Total assets at February 28, 1998                                                                 $   155,636
                                                                                                  ===========


         Corporate  expenses  include  corporate  headquarters  staff,  a modest
portion  of  the  cost  of  certain  support  functions,  including  accounting,
management   information   systems,   human   resources  and  treasury  and  the
amortization of deferred financing costs.

         Identifiable  assets are those assets of Holdings  that are  identified
with the operations in each geographic area.  Corporate assets include primarily
cash, deferred income taxes and deferred financing costs.


                                      F-28

                            DESA HOLDINGS CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


17. Related Party Transactions

         Pursuant to a monitoring and oversight  agreement,  Holdings paid Hicks
Muse  $189,000,  $211,000  and  $237,000 in fiscal  years  1996,  1997 and 1998,
respectively, for certain financial advisory services provided to Holdings.

         Pursuant to the 1998 Recapitalization, Holdings entered into management
agreements with J.W. Childs Associates L.P. and UBS Capital Management Inc. (the
"Advisors")  which provide for aggregate  annual  management fees of $240,000 as
consideration for ongoing  consulting and management  advisory  services.  Under
these agreements, the Advisors were paid an aggregate of $81,000 in fiscal 1998.
Payments  may be made to the extent  permitted  by the New Credit  Facility  and
Indenture.  The  agreements  extend  for a period of five  years upon which they
shall  automatically  extend for  successive  periods  of one year each,  unless
terminated by Holdings or the Advisors.

18. Litigation

         Holdings is subject to legal  proceedings and claims which arise in the
ordinary course of its business and have not been formally  adjudicated.  In the
opinion of  management,  settlement of these actions when  ultimately  concluded
will not have a material adverse effect on the results of operations, cash flows
or financial condition of Holdings.

19. Subsequent Events

         In March 1998, DESA entered into a letter of intent to acquire 92.1% of
the  issued  and  outstanding  common  stock of  Fireplace  Manufacturers,  Inc.
("FMI").  As of such date, DESA already owned the remaining 7.9% of FMI's issued
and  outstanding  common stock.  The aggregate  purchase price of all FMI common
stock (not  currently  owned by DESA) is $22.0 million.  In connection  with the
acquisition  of FMI,  DESA will  enter  into  non-compete  agreements  with four
officers of FMI. Upon execution of such agreements,  DESA will pay such officers
an aggregate  of $3.25  million  which  amount is not included in the  aggregate
purchase price above. FMI, a manufacturer of gas and wood fireplaces and related
accessories,  had net sales and net income of $31.9  million  and $1.0  million,
respectively, for its fiscal year ended March 31, 1997.

         Also,  in May 1998,  the majority  shareholder  of DESA  acquired  from
Universal  Heating,  Inc.  ("UHI")  the  worldwide  rights  (except in China) to
distribute  Universal's indoor and outdoor heating products for $12 million. The
majority  shareholder  also entered into a ten year  agreement  with UHI for the
supply of their  existing  products as well as non-compete  agreements  with the
principals of UHI. The majority  shareholder entered into a binding agreement to
sell the worldwide  rights to DESA for $12 million plus accrued  interest at the
date of the  sale.  DESA has also  signed a  letter  of  intent  to form a joint
venture with the principals of UHI to manufacture various products in China that
will be marketed by the Company.  The  aggregate  cost of the joint venture is a
maximum of $10  million.  UHI, a  privately  held  manufacturer  of gas  heating
products,  had net sales and net income of approximately  $21.2 million and $1.6
million, respectively, for its year ended December 31, 1997.

                                      F-29



INDEPENDENT AUDITORS' REPORT


To the Shareholders
Heath Company
Benton Harbor, Michigan

We have audited the accompanying balance sheets of Heath Company (a wholly-owned
subsidiary of Heath Holding Corp.) (excluding  Heathkit Division) and subsidiary
as of December 31, 1997 and 1996,  and the related  consolidated  statements  of
operations, shareholders' equity, and cash flows for the years then ended. These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements 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,  such  financial  statements  present  fairly,  in all material
respects,  the financial position of Heath Company (excluding Heathkit Division)
and  subsidiary  as of  December  31,  1997 and 1996,  and the  results of their
operations  and their cash flows for the years  then  ended in  conformity  with
generally accepted accounting principles.


Deloitte & Touche LLP

Grand Rapids, Michigan
April 3, 1998

                                      F-30

HEATH COMPANY (EXCLUDING HEATHKIT DIVISION) AND SUBSIDIARY 
(A WHOLLY-OWNED SUBSIDIARY OF HEATH HOLDING CORP.)

CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 1997 AND 1996
(IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
- --------------------------------------------------------------------------------
                                                              1997      1996  
ASSETS                                                                     
CURRENT ASSETS:
  Cash                                                     $    237    $    129
  Accounts receivable:
    Trade (net of allowances for doubtful accounts
      and customer returns of $409 and $399)                  8,808       6,105
    Other                                                       390          69
  Inventories                                                17,441      12,197
  Prepaid expenses                                              356         273
  Deferred income taxes benefit                               1,475       1,937
                                                           --------------------
         Total current assets                                28,707      20,710

PROPERTY, PLANT AND EQUIPMENT - NET                           1,013       1,006

DEFERRED INCOME TAXES BENEFIT                                 1,210       1,904
                                                           --------------------
TOTAL ASSETS                                               $ 30,930    $ 23,620
                                                           ====================

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:

  Trade accounts payable                                   $  5,950    $  4,716

  Payable to Heathkit Division                                1,493       1,426
  Accrued expenses:
    Warranty                                                  1,682       1,292
    Compensation and benefits                                   450         394
    Merchandising programs                                    1,421       1,261

    Settlements and other                                       452       2,370
                                                           --------------------
         Total accrued expenses                               4,005       5,317
  Current maturities of long-term debt                          320         221
                                                           --------------------
         Total current liabilities                           11,768      11,680

LONG-TERM DEBT, less current portion                         12,136       7,628

EXCESS OF NET ASSETS ACQUIRED OVER COST,
    net of amortization of $436 and $287                      1,606       1,755

MINORITY INTEREST IN NET ASSETS OF
SUBSIDIARY                                                       11           3

SHAREHOLDERS' EQUITY:
  Common stock, par value $.01 per share - voting, 2,500
  shares authorized; 1,500 shares issued and outstanding,
  54 shares in treasury                                          15          15
  Additional paid-in capital                                  1,485       1,485
  Retained earnings                                           3,926       1,071
  Foreign currency translation adjustment                       (17)        (17)
                                                           --------------------
         Total shareholders' equity                           5,409       2,554
                                                           --------------------
 TOTAL LIABILITIES AND SHAREHOLDERS'
 EQUITY                                                    $ 30,930    $ 23,620
                                                           ====================

                 See notes to consolidated financial statements.

                                      F-31

HEATH COMPANY (EXCLUDING  HEATHKIT DIVISION) AND SUBSIDIARY 
(A WHOLLY-OWNED SUBSIDIARY OF HEATH HOLDING CORP.)

CONSOLIDATED STATEMENTS OF OPERATIONS
YEAR ENDED DECEMBER 31, 1997 AND 1996
(IN THOUSANDS)
- ------------------------------------------------------------------------------


                                                        1997         1996

NET SALES                                             $ 58,316   $ 44,415

COST OF GOODS SOLD                                      45,200     34,758
                                                      -------------------

GROSS PROFIT                                            13,116      9,657

OPERATING EXPENSES                                       7,878      7,837
                                                      -------------------

INCOME FROM OPERATIONS                                   5,238      1,820

OTHER EXPENSE - SETTLEMENTS AND OTHER - NET              1,375      2,696
                                                      -------------------

INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES AND
   MINORITY INTEREST IN NET INCOME OF SUBSIDIARY         3,863       (876)

MINORITY INTEREST IN NET INCOME OF SUBSIDIARY                8          6
                                                      -------------------

INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES          3,855       (882)

PROVISION (CREDIT) FOR INCOME TAXES                      1,000       (312)
                                                      -------------------

NET INCOME (LOSS)                                     $  2,855   $   (570)
                                                      ===================

See notes to consolidated financial statements.

                                      F-32



HEATH COMPANY (EXCLUDING HEATHKIT DIVISION) AND SUBSIDIARY 
(A WHOLLY-OWNED SUBSIDIARY OF HEATH HOLDING CORP.)

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
YEAR ENDED DECEMBER 31, 1997 AND 1996
(IN THOUSANDS)
- --------------------------------------------------------------------------------------------------
                                                                          Foreign
                                        Additional                        Currency
                             Common      Paid-In        Retained        Translation
                              Stock      Capital        Earnings         Adjustment         Total

                                                                               
BALANCE, JANUARY 1, 1996     $    15      $ 1,485       $ 1,641          $   (17)         $ 3,124 
                                                                                        
                                                                                        
Net Loss                        --           --            (570)            --               (570)
                             -------      -------       -------          -------          -------
                                                                                        
BALANCE, DECEMBER 31, 1996   $    15      $ 1,485       $ 1,071          $   (17)         $ 2,554
                                                                                        
                                                                                        
Net income                      --           --           2,855             --              2,855
                             -------      -------       -------          -------          -------
                                                                                        
BALANCE, DECEMBER 31, 1997   $    15      $ 1,485       $ 3,926          $   (17)         $ 5,409
                             -------      -------       -------          -------          -------
                                                                                        
                                                                                  



See notes to consolidated financial statements.

                                      F-33



HEATH  COMPANY  (EXCLUDING  HEATHKIT  DIVISION) AND  SUBSIDIARY (A  WHOLLY-OWNED
SUBSIDIARY OF HEATH HOLDING CORP.)

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEAR ENDED DECEMBER 31, 1997 AND 1996
(IN THOUSANDS)
- ------------------------------------------------------------------------------------------------------------
                                                                                         1997      1996
                                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income (loss)                                                                      $ 2,855    $  (570)
Adjustments to reconcile net income (loss) to net cash used in operating activities:
   Allocation of Corporate expenses to Heathkit Division                                  (603)      (879)
   Amortization of excess of net assets acquired over cost                                (149)      (149)
   Depreciation                                                                            414        294
   Deferred income taxes                                                                 1,156       (312)
   Minority interest in net income of subsidiary                                             8          6
   Changes in operating assets and liabilities that provided (used) cash:
      Accounts receivable                                                               (3,024)    (1,211)
      Inventories                                                                       (5,244)    (4,577)
      Prepaid expenses                                                                     (83)       (19)
      Trade accounts payable                                                             1,234      2,581
      Payable to Heathkit Division                                                         670      1,173
      Accrued expenses                                                                  (1,312)     2,457
                                                                                       ------------------
         Net cash used in operating activities                                          (4,078)    (1,206)

CASH FLOWS FROM INVESTING ACTIVITIES -
   Purchases of equipment and tooling                                                     (421)      (470)

CASH FLOWS FROM FINANCING ACTIVITIES:
   Net borrowings on note payable (line-of-credit)                                       4,828      2,230
   Payments on long-term debt                                                             (221)      (221)
   Payments of subordinated debt                                                                     (250)
                                                                                       ------------------
         Net cash provided by financing activities                                       4,607      1,759
                                                                                       ------------------

NET INCREASE IN CASH                                                                       108         83
                                                              
CASH AT BEGINNING OF YEAR                                                                  129         46
                                                                                       ------------------
                                                              
CASH AT END OF YEAR                                                                    $   237    $   129
                                                                                       ==================
                                                              
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION -            
   Cash paid during the year for interest                                              $   781    $   566
                                                                                       ==================

See notes to consolidated financial statements.

                                                       F-34

HEATH  COMPANY (EXCLUDING  HEATHKIT  DIVISION) AND  SUBSIDIARY 
(A WHOLLY-OWNED SUBSIDIARY OF HEATH HOLDING CORP.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 1997 AND 1996
(IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
- -------------------------------------------------------------------------------

1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Nature of Operations - Heath Company (the  "Company"),  which is wholly
         owned  by  Heath   Holding   Corp.,   consists   of  the   Heath/Zenith
         ("Heath/Zenith") division and the Heathkit ("Heathkit") division. Heath
         Company owns 99.5% of Heath Limited,  a Hong Kong company,  with assets
         of approximately $9.3 million and $4.6 million at December 31, 1997 and
         1996,  respectively.  The  Heath/Zenith  division,  located  in  Benton
         Harbor,  Michigan  is  engaged  in  the  distribution  of  motion-senor
         lighting products and wireless home-control  devices.  Heath Limited is
         engaged in the importing and exporting of electronic components,  parts
         and  accessories,  and the supervision of  manufacturing  of electronic
         components,  parts and accessories carried out by sub-contractors.  All
         of Heath  Limited's  sales are to  Heath/Zenith.  The  customers of the
         Heath/Zenith  division  are located  throughout  the United  States and
         Canada.

         Basis of Presentation - The consolidated  financial  statements include
         the accounts of Heath  Company  (excluding  the Heathkit  Division) and
         subsidiary.   All  significant  intercompany   transactions  have  been
         eliminated.

         Estimates - The preparation of financial  statements in conformity with
         generally accepted  accounting  principles  requires management to make
         estimates and  assumptions  that affect the reported  amounts of assets
         and liabilities and disclosures of contingent assets and liabilities at
         the  date of the  financial  statements  and the  reported  amounts  of
         revenues and expenses during the reporting period.  Although management
         believes the estimates are reasonable, actual results could differ from
         those estimates.

         Inventories - Inventories  are carried at the lower of cost  (first-in,
         first-out method) or market.

         Property,  Plant and Equipment - Is recorded at cost.  Depreciation  is
         computed by the  straight-line  method  based on the  estimated  useful
         lives of the related  assets  ranging from 2 to 20 years.  Expenditures
         for maintenance and repairs are charged to expense as incurred.

         Taxes on Income -  Deferred  income  tax  assets  and  liabilities  are
         computed for differences  between the financial statement and tax bases
         of assets and  liabilities  that will  result in taxable or  deductible
         amounts in the future.  Such  deferred  income tax asset and  liability
         computations  are based on  enacted  tax laws and rates  applicable  to
         periods in which the differences are expected to affect taxable income.
         Valuation  allowances are established when necessary to reduce deferred
         tax assets to the amounts  expected to be realized.  Income tax expense
         is the tax  payable  or  refundable  for the  period  plus or minus the
         change during the period in deferred tax assets and liabilities.

         Heath Company and Heath Limited are separate taxable entities.

         Excess of Net Assets  Acquired Over Cost - Such amounts were  allocated
         to the accounts of  Heath/Zenith  and Heath Limited based on the values
         of the assets and liabilities  attributable  to Heath/Zenith  and Heath
         Limited  on  January  25,  1995  (date  of  acquisition)  and is  being
         amortized on a straight-line basis over fifteen years.

         Foreign  Currency   Translation  -  The  functional  currency  for  the
         Heath/Zenith   foreign   operations  is  the  Hong  Kong  dollar.   The
         translation  from Hong Kong  dollars is  performed  for  balance  sheet
         accounts  using  current  
                                      F-35


         exchange  rates in effect at the date of the balance sheet date and for
         revenue and expense  accounts using an average exchange rate during the
         period.  The  gains or  losses  resulting  from  such  translation  are
         included as a separate  component  of  shareholder's  equity.  Gains or
         losses from foreign currency  transactions were not material during the
         years ended December 31, 1997 and 1996 and are reflected in income from
         operations.

         Revenue  Recognition  - Sales are  recognized  at the time  product  is
         shipped.  Reserves for  estimated  returns are recorded when product is
         shipped. Returns are netted against sales and amounted to approximately
         $3,586 and  $2,707  for the years  ended  December  31,  1997 and 1996,
         respectively.

         Research  and  Development  Costs - Such costs are expensed as incurred
         and are included in operating  expenses in the accompanying  statements
         of  operations.  Research and development  costs  incurred for the year
         ended December 31, 1997 and 1996 were approximately  $1,044 and $1,100,
         respectively.

         Corporate  Allocations  - All bank debt is  currently  recorded  on the
         accounts of Heath Company.  An allocation of interest  expense was made
         to Heathkit based on the average  receivable  balance from the division
         and Heath Company's  borrowing rate (see Note 4).  Management fees were
         allocated  to Heathkit  based on the  division's  sales as a percent of
         total Heath Company sales volume. General and administrative  expenses,
         consisting  primarily of salaries for corporate  support  functions and
         occupancy costs are allocated  based on estimates of time  attributable
         to the division and square footage, respectively.  Other administrative
         expenses have been allocated  based on a budget  formula.  A portion of
         the  deferred  tax asset  benefit  attributable  to Heath  Company  was
         allocated to the accounts of Heathkit based on the differences  between
         the financial  statement and tax bases of the assets and liabilities of
         Heathkit.  A portion of the provision for income taxes was allocated to
         Heathkit based on the effective income tax rate of Heathkit. No benefit
         related to future  utilization of NOL's has been allocated to Heathkit.
         Management  believes that the aforementioned  methods of allocation are
         reasonable.  Management  believes  than  the  allocated  costs  are not
         significantly different that the costs that would have been incurred on
         a stand-alone basis.

2.       INVENTORY

         Inventory at December 31 consisted of the following (in thousands):

                                              1997            1996
                                         ---------------------------

                Raw materials              $   502        $    690
                Work-in-process              6,765           2,944
                Finished goods              10,174           8,563
                                         ---------------------------
                
                Total                      $17,441         $12,197
                                         ===========================

                                      F-36


3.       PROPERTY, PLANT AND EQUIPMENT

         Property, plant and equipment at December 31 consisted of the following
(in thousands):

                                                       1997            1996
                                                  ---------------------------

            Buildings and improvements              $   666        $    688
            Machinery and equipment                   1,735           1,194
            Tooling                                     329             251
                                                  ---------------------------
                                                      2,730           2,133
            Less accumulated depreciation             1,717           1,127
                                                  ---------------------------
            
            Total                                    $1,013          $1,006
                                                  ===========================


4.       NOTE PAYABLE AND LONG TERM DEBT

         Heath Company has a loan agreement (the  "Agreement") with a bank which
         provides a revolving  line of credit.  Terms of the  Agreement  include
         certain restrictions on expenditures for property and operating leases.
         The  Company is also  required to  maintain  minimum  levels of working
         capital and net worth,  along with certain  financial  ratios  measured
         annually.   Borrowings  under  the  agreement  are   collateralized  by
         substantially  all assets of the Company.  The  agreement has a maximum
         borrowing  commitment  of $15  million  and is subject  to a  borrowing
         formula.

         The  agreement  also  provides  for letters of credit up to $3 million.
         There were no  outstanding  letters of credit at December  31, 1997 and
         1996.


         Long-tern debt consists of the following:
                                                                                                     1997          1996
                                                                                                  -----------------------
                                                                                                          

            Note payable to bank, interest due monthly at the bank prime rate or
              base  lending  rate,  plus 1% (9.5% at December  31,  1997) or the
              LIBOR  rate,  plus 3.00%  (8.69% at  December  31,  1997),  at the
              Company's option, principal balance due January 26, 1999                             $12,136       $ 7,130

            Term notes payable to bank - payable in monthly installments of $12,
              plus  interest at 1.25% over the prime rate (9.75% at December 31,
              1997) or LIBOR  rate plus  3.25%  (8.94%  at  December  31,  1997)
              balance due January 1998                                                                 320           719
                                                                                                   -------       -------
                   Total                                                                            12,456         7,849
            Less current portion                                                                       320           221
                                                                                                   -------        ------

            Total long-term debt                                                                   $12,136        $7,628
                                                                                                   =======        ======

5.       RETIREMENT PLAN

         Heath Company has a 401(k)  defined  contribution  profit  sharing plan
         covering  substantially  all  employees.  The Company has the option to
         make  matching  contributions  at the  discretion  of  management.  The
         Company contributed approximately $52 and $41 on behalf of Heath/Zenith
         employees during the years ended December 31, 1997 and 1996.

                                      F-37

6.       FEDERAL INCOME TAXES

         The provision (credit) for income taxes consisted of the following:

                                                          1997       1996
                                                        -----------------

         Current tax liability                          $   55      $ 180
         Benefit of operating loss carryforward            (13)      (180)
         Deferred tax expense (credit)                     958       (312)
                                                        ------      -----
         Provision (credit) for income taxes            $1,000      $(312)
                                                        ======      =====

         The  effective  tax rate on income  differs from the federal  statutory
         rate primarily due to state income taxes and  non-taxable  amortization
         of excess of net assets acquired over cost and debt acquisition  costs.
         A portion of the net  operating  loss  carryforward  existing as of the
         beginning  of 1997 was  allocated  to the  Heathkit  Division and fully
         utilized in 1997. As a result, Heath Company's deferred tax expense was
         reduced.


         Deferred tax assets resulting from temporary differences are as follows
         at December 31:
                                                      1997                         1996
                                            ------------------------       ------------------
                                                  Deferred Tax                 Deferred Tax
                                                     Assets                       Assets
                                            ------------------------       ------------------

                                                              Non                         Non
                                               Current      Current        Current      Current
                                                                        
Accounts receivable                             $   139                    $   136
Inventory                                           173                        248
Settlements                                          34                        620
Accrued warranty                                    538                        438
Accrued promotional allowances                      556                        429
Accrued vacations                                    35                         48
Property, plant and equipment                        --       $   977           --   $   1,056
Net operating loss                                   --           471           --       1,063
All other                                            --            --           18          23
                                                -------       -------     --------  ----------

Subtotal                                          1,475         1,448        1,937       2,142

Less - valuation allowance                           --           238           --         238
                                                -------       -------     --------  ----------

Total                                           $ 1,475       $ 1,210      $ 1,937   $   1,904
                                                =======       =======     ========  ==========

         The  Company has net  operating  loss carry  forwards of  approximately
         $1,385  available to offset  future  taxable  income.  Of the total net
         operating loss  carryforward  amount,  $1,330 expires at a rate of $133
         each year for the next 10  years,  while the  remainder  expires  in 15
         years.

                                      F-38

7.       RELATED PARTY TRANSACTIONS

         The Company is required to pay $21 per month to HIG Capital Management,
         Inc., a majority shareholder, for management services. During the years
         ended  December 31, 1997 and 1996 the Company paid  approximately  $226
         and $217, respectively, for management services.

8.       MAJOR CUSTOMER TRANSACTIONS

         Sales to one  customer  approximated  $37,600 and $21,700 for the years
         ended  December  31,  1997 and  1996.  Accounts  receivable  from  this
         customer approximated $6,300 and $2,900 at December 31, 1997 and 1996.

9.       LITIGATION

         On November  18, 1997,  Heath  Company  reached a settlement  in a case
         concerning alleged patent infringement.  The settlement resulted in the
         Company paying a net amount of $1,825,  for which the parties  received
         certain  licenses and covenant not to sue rights.  Since the cases were
         initiated  prior to  December  31, 1996 and the  potential  losses were
         reasonably estimable at the time, the settlement was charged to expense
         in the year ended December 31, 1996.

         Heath  Company  has  received  notification  of other  possible  patent
         infringements,  none of which is currently in  litigation.  The Company
         believes  it has no  material  liability  for which it is alleged  that
         infringement  of patents has occurred,  however,  the ultimate  outcome
         cannot be determined at this time.

         Heath  Company's  insurance  company  has  received  notification  of a
         litigation claim involving product liability.  The insurance  company's
         attorneys   and   management   of  the  Company  have   evaluated   the
         circumstances surrounding the case and believe it has no merit and will
         be dismissed.

10.      STOCK OPTION PLAN

         During 1995, the Company's Board of Directors  approved the "1995 stock
         option plan." The plan allows  eligible  employees,  as selected by the
         plan  administrator,  to receive  options to purchase  shares of common
         stock at a price determined by the administrator, but not less than the
         fair market  value at date of grant.  The maximum term of an option may
         not exceed 10 years. There are 300 shares reserved under the plan.
         Transactions under the plan are summarized as follows:

                                                     Shares      Price Range

Options outstanding at January 26, 1995                  191        $1.00
Options granted                                            5     $1.00-$1.10
                                                     -------

Options outstanding at December 31, 1995                 196     $1.00-$1.10
Options granted                                            4        $7.00
Options terminated                                        (1)    $1.00-$1.10
                                                     -------

Options outstanding at December 31, 1996                 199     $1.00-$7.00
Options granted                                            2        $1.00
Options terminated                                        (7)       $1.00
                                                     -------

Options outstanding at December 31, 1997                 194     $1.00-$7.00
                                                     =======

         Subsequent  to  year-end,  2  of  the  options  granted  in  1996  were
         terminated and the exercise price of the remaining 2 options granted in
         1996 was revised to $1.00.

                                      F-39




         Statement of  Financial  Accounting  Standards  ("SFAS") No. 123 became
         effective  for the  Company  during  1996.  The  Company has elected to
         continue  to  follow  the   "Intrinsic   Value"  method  of  Accounting
         Principles  Board  opinion No. 25 ("APB 25") and  include the  required
         disclosures  under  SFAS  123.  Stock  options  granted  did not have a
         material  affect on the  Company's  financial  position  or  results of
         operations.

11.      SERIES A PREFERRED STOCK

         The Company has authorized 500 shares of Series A Preferred  Stock at a
         par value of $1.00.  The shares  contain  both  voting  and  conversion
         rights.  Each share of Series A Preferred Stock is convertible,  at any
         time  at the  option  of the  holder,  into  shares  of  Common  Stock.
         Additionally,  Series A Preferred Stock will be automatically converted
         to Common Stock upon the  occurrence of the closing of an  underwritten
         public offering or upon the conversion by the holders of eighty percent
         of the then  issued and  outstanding  shares of the Series A  Preferred
         Stock into shares of Common Stock. No preferred shares were outstanding
         at December 31, 1997.

12.      SUBSEQUENT EVENT

         On  February  4, 1998,  the net assets of the  Heathkit  Division  were
         transferred  to a new legal entity  related to Heath  Holding  Corp. by
         common ownership. Effective February 4, 1998, the shareholders of Heath
         Holding  Corp.  entered  into an  agreement  to sell its  stock to DESA
         International, Inc. for $40,443.


                                      F-40


                            DESA INTERNATIONAL, INC.
                       REGISTRATION STATEMENT ON FORM S-4

                                     PART II

                   INFORMATION NOT REQUIRED IN THE PROSPECTUS


Item 20. Indemnification of Directors and Officers

     Section 145 of the Delaware General  Corporation Law (the "DGCL") provides,
in effect, that in the case of a non-derivative  action, any person made a party
to any  action  by reason  of the fact  that he is or was a  director,  officer,
employee or agent of the Company may and, in certain cases,  must be indemnified
by the  Company  against,  judgments,  fines,  amounts  paid in  settlement  and
reasonable expenses (including  attorney's fees), if in either type of action he
acted in good  faith  and in a manner  he  reasonably  believed  to be in or not
opposed to the best  interests of the  Company.  In a  derivative  action,  this
indemnification  does not apply to matters as to which it is  adjudged  that the
director, officer, employee or agent is liable to the Company, unless upon court
order it is determined that, despite such adjudication of liability, but in view
of all the  circumstances  of the case, he is fairly and reasonably  entitled to
indemnity for expenses.

     Article Tenth of the Company's Certificate of Incorporation states that the
Company  shall  indemnify  any person who was, is, or is threatened to be made a
party to a  proceeding  by  reason  of the fact  that the or she (i) is or was a
director  or officer of the  Company or (ii) while a director  or officer of the
Company, is or was serving at the request of the Company as a director, officer,
partner, venturer, proprietor,  trustee, employee, agent, or similar functionary
or another foreign or domestic  corporation,  partnership,  joint venture,  sole
proprietorship,  trust,  employee  benefit  plan,  or other  enterprise,  to the
fullest extent  permitted under the DGCL, as the same exists or may hereafter be
amended.

     Insofar as indemnification  for liabilities arising under the Securities At
of 1933 may be permitted to directors,  officers and controlling  persons of the
registrant pursuant to the foregoing  provisions,  or otherwise,  the registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such  indemnification  is against  public policy as expressed in the Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the registrant of expenses incurred
or paid by a director,  officer or  controlling  person of the registrant in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be government by the final  adjudication
of such issue.

Item 21. Exhibits and Financial Statement Schedules.

     (a)  Listed  below  are  the  exhibits  which  are  filed  as  part of this
registration  statement (according to the number assigned to them in Item 601 of
Regulation S-K).

 

Exhibit No.                        Description of Document                               Exhibit File No.
- -----------                        -----------------------                               ----------------
                                                                                        
    2.1    Recapitalization Agreement, dated as of October 8, 1997, among J.W.                 2.1**
           Childs Equity  Partners,  L.P.,  DESA Holdings  Corporation  and each
           Stockholder of DESA Holdings Corporation named therein
    2.2    Stock Purchase Agreement, dated as of January 12, 1998, by and among                2.2**
           Heath Holding Corp., its Shareholders and Optionholders and the Company


                                      II-1


 

Exhibit No.                        Description of Document                               Exhibit File No.
- -----------                        -----------------------                               ----------------
                                                                                        
    2.3    Agreement  and Plan of  Reorganization,  dated May 13,  1998,  by and
           among the Company, FMI Acquisition,  Inc.,  Fireplace  Manufacturers,
           Inc.  ("FMI") and the  signatory  parties  thereto  (incorporated  by
           reference  to  Exhibit  99.1  to  Amendment  No.  3 to the  Company's
           Statement  on  Schedule  13D in respect  of the common  stock of FMI,
           filed June 5, 1998)
    3.1    Articles  of  Incorporation  of the  Company                                        3.1** 
    3.1A   Articles  of Incorporation of DESA Holdings Corporation                             3.1A**
    3.2    By-laws of the Company                                                              3.2**
    3.2A   By-laws of DESA Holdings Corporation                                                3.2A**
    4.1    Indenture, dated as of November 26, 1997, by and among the Company,                 4.1**
           Holdings and Marine Midland Bank relating to $130,000,000 of the
           Company's 97/8% Senior Subordinated Notes Due 2007
    4.2    Registration Rights Agreement, dated as of November 26, 1997 by and                 4.2**
           among the Company, Holdings, NationsBanc Montgomery Securities, Inc.
           and UBS Securities LLC
    4.3    Purchase Agreement, dated as of November 21, 1997, by and among the                 4.3**
           Company, Holdings, NationsBanc Montgomery Securities, Inc. and UBS
           Securities LLC
    4.4    Global Note Payable to CEDE & Co.                                                   4.4**
    4.5    Holdings Guarantee                                                                  4.5**
     5     Opinion of Sullivan & Worcester LLP                                                 5
   10.1    Credit Agreement, dated as of November 26, 1997 by and among the
           Company, Holdings, NationsBank, N.A., UBS Securities LLC and
           NationsBanc Montgomery Securities, Inc.                                             10.1**
   10.2    Management Incentive Plans of the Company, dated March 1, 1997                      10.2**
   10.3    Sales Compensation and Incentive Plan of the Company for FY 1998                    10.3**
   10.4    Services Agreement between the Company and Hamilton Ryker Company                   10.4**
   10.5    Services Agreement between the Company and Manpower Services                        10.5**
   10.6    Manufacturer's Representative Agreement between the Company and Sales               10.6**
           & Marketing Specialists
   10.7    Manufacturer's Representative Agreement between the Company and The                 10.7**
           Upper Midwest Group
   10.8    Manufacturer's Representative Agreement between the Company and                     10.8**
           Marketing Consultants, Inc.
   10.9    Manufacturer's Representative Agreement between the Company and                     10.9**
           Belmont Enterprises, Inc.
   10.10   Manufacturer's Representative Agreement between the Company and                    10.10**
           Kitchin & Son, Inc.
   10.11   Manufacturer's Representative Agreement between the Company and                    10.11**
           Hurley Marketing Services
   10.12   Manufacturer's Representative Agreement between the Company and                    10.12**
           Marketing Services Group
   10.13   Manufacturer's Representative Agreement between the Company and Sales              10.13**
           Managers, Inc.
   10.14   Manufacturer's Representative Agreement between the Company and                    10.14**
           Manufacturers Products, Inc.

                                      II-2

 

Exhibit No.                        Description of Document                               Exhibit File No.
- -----------                        -----------------------                               ----------------
                                                                                        
   10.15   Intellectual Property Agreement between the Company and Worgas                     10.15**
           Bruciatori SRL dated December 1, 1996
   10.16   Intellectual Property Agreement between the Company and Valor Limited              10.16**
           dated May 21, 1996
   10.17   Intellectual Property Agreement between the Company and Remington                  10.17**
           Arms Company dated August 29, 1969
   10.18   Intellectual Property Agreement between the Company and Remington                  10.18**
           Arms Company dated January 29, 1988
   10.19   Lease Agreement between the Company and Shelbyville Industrial Spec.               10.19**
           Building - WRS Partnership
   10.20   Agreement to produce and sell finished goods between the Company and               10.20***
           Tangible/Shinn Fu
   10.21   Agreement to produce and sell finished goods between the Company and               10.21**
           BYSE
   10.22   Agreement to produce and sell finished goods between the Company and               10.22**
           NU-TEC
   10.23   Agreement to produce and sell finished goods between the Company and               10.23**
           International Pin
   10.24   Agreement to produce and sell finished goods between the Company and               10.24**
           Kingsman Industries
   10.25   Agreement to produce and sell finished goods between the Company and               10.25**
           Sealey
   10.26   Agreement to produce and sell finished goods between the Company and               10.26**
           Hudson Manufacturing
   10.27   Agreement to produce and sell finished goods between the Company and               10.27**
           Sengoka Works, Ltd
   10.28   Employment Agreement, dated as of November 26, 1997, between the                   10.28**
           Company and Robert H. Elman
   10.29   Employment Agreement, dated as of November 26, 1997, between the                   10.29**
           Company and John M. Kelly
   10.30   Employment Agreement, dated as of November 26, 1997, between the                   10.30**
           Company and Terry G. Scariot
    12     Schedule of Earnings to Fixed Charges                                                 12
    21     Subsidiaries of the Company                                                          21**
   23.1    Consent of Sullivan & Worcester LLP                                         Contained in Exhibit 5
   23.2    Consent of Ernst & Young LLP                                                        23.2**
   23.3    Consent of Deloitte & Touche LLP                                                    23.3**
    24     Powers of Attorney                                                                    **
    25     Statement of Eligibility of Marine Midland Bank as trustee under the                 25**
           Indenture
    27     Financial Data Schedule                                                              27**
   99.1    Form of Letter of Transmittal to be used in connection with the Exchange            99.1**
           Offer
   99.2    From of Notice of Guaranteed Delivery                                               99.2**

                                                       II-3


- ----------
<FN>
* To be filed by amendment
** Previously filed
*** Portions of this document have been filed separately, as the Company has requested confidential treatment
</FN>


  (b) The following Financial Statement Schedules are included herein:

                                                                   Page Number
     Report of Ernst & Young LLP                                       S-1
     Schedule I - Condensed Financial Information of Registrant 
         (DESA International, Inc.)                                    S-2
     Schedule II - Valuation and Qualifying Accounts                   S-6


                                      II-4


Item 22. Undertakings.

     (a) The undersigned registrant hereby undertakes:

         (1) To file, during any period in which offers or sales are being made,
a post-effective amendment to this registration statement:

                  (i) To include any prospectus  required by Section 10(a)(3) of
         the Securities Act of 1933;

                  (ii) To reflect in the  prospectus any facts or events arising
         after the  effective  date of the  registration  statement (or the most
         recent post-effective amendment thereof) which,  individually or in the
         aggregate,  represent a fundamental change in the information set forth
         in the  registration  statement.  Notwithstanding  the  foregoing,  any
         increase  or  decrease  in volume of  securities  offered (if the total
         dollar  value of  securities  offered  would not exceed  that which was
         registered) and any deviation from the low or high end of the estimated
         maximum offering range may be reflected in the form of prospectus filed
         with the Commission  pursuant to Rule 424(b) if, in the aggregate,  the
         change in volume and price  represent no more than a 20 percent  change
         in the maximum  aggregate  offering price set forth in the "Calculation
         of Registration Fee" table in the effective registration statement;

                  (iii) To include any material  information with respect to the
         plan of  distribution  not  previously  disclosed  in the  registration
         statement  or  any  material   change  to  such   information   in  the
         registration statement.

         (2) That,  for the  purpose  of  determining  any  liability  under the
     Securities Act of 1933, each such post-effective  amendment shall be deemed
     to be a new  registration  statement  relating  to the  securities  offered
     therein,  and the offering of such  securities at that time shall be deemed
     to be the initial bona fide offering thereof.

         (3) To remove from registration by means of a post-effective  amendment
     any  of  the  securities  being  registered  which  remain  unsold  at  the
     termination of the offering.

     (b) The undersigned registrant hereby undertakes to respond to requests for
information  that is incorporated  by reference into the prospectus  pursuant to
Item 4, 10(b),  11, or 13 of this form,  within one  business  day of receipt of
such  request,  and to send the  incorporated  documents  by first class mail or
other equally  prompt means.  This includes  information  contained in documents
filed subsequent to the effective date of the registration statement through the
date of responding to the request.

     (c) The undersigned  registrant  hereby  undertakes to supply by means of a
post-effective  amendment,  all  information  concerning a transaction,  and the
company  being  acquired  involved  therein,  that  was not the  subject  of and
included in the registration statement when it became effective.


                                      II-5


                         Report of Independent Auditors


Board of Directors and Stockholders
DESA Holdings Corporation

We  have  audited  the  consolidated   financial  statements  of  DESA  Holdings
Corporation  (the  "Company") as of March 1, 1997 and February 28, 1998, and the
related  consolidated  statements of income,  stockholders' equity (deficit) and
cash flows for each of the three years in the period  ended  February  28, 1998,
and have issued our report  thereon  dated May 27, 1998  (included  elsewhere in
this Prospectus).  Our audits also included the consolidated financial statement
schedules listed in Schedule I and II attached hereto in this Prospectus.  These
schedules are the responsibility of the Company's management. Our responsibility
is to express an opinion on these schedules based on our audits.

In our opinion,  the  consolidated  financial  statement  schedules  referred to
above, when considered in relation to the basic financial  statements taken as a
whole, presents fairly, in all material respects,  the information set forth for
the periods stated above.




         Ernst & Young LLP


New York, New York
May 27, 1998


                                       S-1



           SCHEDULE I - Condensed Financial Information of Registrant

                            DESA International, Inc.

                      Condensed Consolidated Balance Sheets


                                                                                   March 1,              February
                                                                                     1997                28, 1998
                                                                                 -----------            ----------
                                                                                          (In Thousands)
                                                                                                 
Assets
Current assets:

  Cash and cash equivalents                                                       $  5,058               $    794             
  Accounts receivables (including $122,520 and   $119,882 due from
  parent in 1997 and 1998, respectively) less allowance for doubtful                                             
  accounts of  $936 and $1,517 in 1997 and 1998, respectively                      135,586                140,720
  Inventories                                                                       15,747                 40,356
  Prepaid expenses and other current assets                                          1,761                  5,170
                                                                                  --------               --------
  Total current assets                                                             158,152                187,040

  Property, plant and equipment, net                                                10,082                 13,559
  Other assets (principally goodwill)                                               45,067                 73,749
                                                                                  --------               --------                  
                                                                                  $213,301               $274,348
                                                                                  ========               ========
  Liabilities and Stockholder's Equity
Current liabilities                                                               $ 44,198               $ 39,519
                                                                                                                 
Long-term debt                                                                     130,600                259,105
Other non-current liabilities                                                        1,940                  2,214
                                                                                  --------               --------
Total liabilities                                                                  176,738                300,838

Stockholder's equity:
  Common stock                                                                      31,900                 31,900
  Other stockholder's equity                                                         4,663                (58,390)
                                                                                  --------               --------
                                                                                    36,563                (26,490)
                                                                                  --------               --------
                                                                                  $213,301               $274,348
                                                                                  ========               ========


                                              See Accompanying Notes

                                                        S-2



Schedule I - Condensed Financial Information of Registrant (continued)

                                             DESA International, Inc.

                                    Condensed Consolidated Statements of Income

                                                                            Fiscal Year Ended
                                                                   --------------------------------
                                                                    March 2,   March 1,   February
                                                                      1996       1997     28, 1998
                                                                   ---------   --------   --------
                                                                           (In Thousands)

                                                                                     
Net sales                                                           $186,324   $209,105   $224,169
Costs and expenses:
  Cost of goods sold                                                 116,217    130,890    145,486
  Selling, general and administrative                                 37,828     45,224     50,158
                                                                    --------   --------   --------
  Operating Profit                                                    32,279     32,991     28,525
     Interest expense                                                  7,073     14,509     17,327
                                                                    --------   --------   --------
  Income before income taxes and extraordinary item                   25,206     18,482     11,198
  Income taxes                                                        10,401      7,733      5,545
                                                                    --------   --------   --------
  Income before extraordinary item                                    14,805     10,749      5,653
  Extraordinary item, net of income taxes of $1,421 and $1,495 in
  1996 and 1998, respectively                                          2,176       --        2,308
                                                                    --------   --------   --------
Net income                                                          $ 12,629   $ 10,749   $  3,345
                                                                    ========   ========   ========


                                              See Accompanying Notes


                                                        S-3




Schedule I - Condensed Financial Information of Registrant (continued)

                                             DESA International, Inc.

                                  Condensed Consolidated Statements of Cash Flows

                                                        March 2,      March 1,    February 28,
                                                         1996          1997          1998
                                                   -------------------------------------------
                                                                 (In thousands)
                                                                            
Net cash provided by operating activities             $  19,375    $  18,398    $   1,146

Investing Activities
Capital expenditures                                     (2,122)      (2,770)      (5,475)
Dividends received from joint venture                       112          132          157
Cash paid for acquisition of Heath Holdings Corp.          --           --        (40,294)
Other                                                       (50)        (244)        (368)
                                                       ----------------------------------
Net cash used in investing activities                    (2,060)      (2,882)     (45,980)

Financing Activities
Proceeds from Term Loans                                155,000         --        100,000
Proceeds from revolver loan                               9,900         --           --
Proceeds from Working Capital Loan                         --           --         35,500
Proceeds from issuance of Senior Subordinated
  Notes                                                    --           --        130,000
Proceeds from issuance of Series C Redeemable
   
  Preferred Stock                                          --           --         14,598
Proceeds from issuance of warrants                         --           --          3,002
Proceeds from exercise of BT  Warrant                       891         --           --
Proceeds from issuance of common stock                     --           --         73,815
Exercise of stock options                                  --           --            150

Repurchase of common stock                                 --           --       (157,706)
Redemption of Series A Preferred Stock                   (6,418)        --           --
Redemption of Series B Preferred Stock                   (4,946)        --           --
Repayment of Term Loans                                 (50,950)        --       (183,095)
    
Dividends paid on common stock and
   nonvoting common stock                              (113,154)        --           --
Payment of expenses                                      (5,673)        --        (17,670)
Increase (decrease) in revolving loan                    (7,141)      (2,759)      43,000
Decrease in working capital loan                           --           --        (20,020)
Principal payments of Term Loans                        (11,050)      (8,050)      (7,980)
Proceeds from Acquisition Loan                             --           --         20,000
Payments for repurchase of common stock                    --           --            (70)
Exercise of stock options                                   202          210            5
Proceeds from issuance of common stock                     --           --          7,061
                                                       ----------------------------------
Net cash provided by (used in) financing activities     (33,339)     (10,599)      40,590
Effect of exchange rates on cash                             (1)          (4)         (20)
                                                       ----------------------------------
Increase (decrease) in cash and cash
   equivalents                                          (16,025)       4,913       (4,264)
Cash and cash equivalents at beginning of period         16,170          145        5,058
                                                       ----------------------------------
                                                       $    145    $   5,058    $     794
                                                       ==================================

                                              See Accompanying Notes

                                                        S-4


Schedule I - Condensed Financial Information of Registrant (continued)

                            DESA International, Inc.

              Notes to Condensed Consolidated Financial Statements

Note 1 - Basis of Presentation

The  accompanying   condensed  consolidated  financial  statements  include  the
accounts of DESA International, Inc. ("DESA") and its wholly owned subsidiaries:
DESA  Industries  of Canada,  Inc.  and DESA Europe B.V and Heath  Limited.  All
significant intercompany accounts and transactions have been eliminated.  DESA's
50% interest in a joint venture is accounted for using the equity method.

The condensed consolidated financial statements have been prepared in accordance
with generally accepted accounting principles for condensed financial statements
and Article 10 of Regulation S-X.  Accordingly,  the financial statements do not
include  all of  the  information  and  notes  required  by  generally  accepted
accounting principles for complete financial statements.


Note 2 - Dividends from Investee

Cash  dividends  paid to DESA from the Company's 50% interest in a joint venture
accounted for by the equity method are as follows:


       March 2,                 March 1,               February 28,
         1996                     1997                     1998
- ---------------------------------------------------------------------------
                             (In Thousands)

        $ 112                    $ 132                     $157






                                       S-5





                                               SCHEDULE II - Valuation and Qualifying
                                                  Accounts DESA International, Inc.
                                                          February 28, 1998

            COL. A                 COL. B                            COL. C                      COL. D        COL. E
                                               -------------------------------------------
                                                                  Additions
                                 Balance at                          
                                Beginning of   Charged to Costs and     Charged to Other       Deductions   Balance at End
         Description               Period            Expenses           Acccounts-Describe      -Describe     of Period
- --------------------------------------------------------------------------------------------------------------------------
                                                                                               

Year Ended March 2,1996:                                                                   
 Deducted from assets accounts:
  Allowance for doubtful accounts    $1,072,000        $(160,000)        $     --              $(196,000)(1)   $1,108,000



Year Ended March 1,1997:                                                                 
 Deducted from assets accounts:
  Allowance for doubtful accounts     1,108,000          (63,000)                                109,000(1)       936,000



Year Ended February 28,1998:                                                              
  Deducted from asset accounts:
  Allowance for doubtful accounts       936,000         (143,000)         747,000(2)              23,000(1)     1,517,000


- -------------------------------
<FN>

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

(2) Part of net assets acquired from Heath Holding Corp.
</FN>


                                                        S-6



                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the Company has
duly caused this Amendment to Registration  Statement to be signed on its behalf
by the  undersigned,  thereunto duly  authorized,  in the City of Bowling Green,
State of Kentucky, on the 6th day of July, 1998.

                                                  DESA International, Inc.

                                                  By: /s/ Robert H. Elman
                                                  Name: Robert H. Elman
                                                  Title:  Chairman and Chief
                                                           Executive Officer

     Pursuant to the  requirements of the Securities Act of 1933, this Amendment
to  Registration  Statement  has been  signed by the  following  persons  in the
capacities indicated on July 6, 1998.

       Signature                        Title                        Date
       ---------                        -----                        ----

/s/ Robert H. Elman         Chairman and Chief Executive          July 6, 1998
Robert H. Elman             Officer

/s/ John W. Childs          Director                              July 6, 1998
John W. Childs

_________*____________      Director                              July 6, 1998
Raymond B. Rudy

/s/ Adam L. Suttin          Director                              July 6, 1998
Adam L. Suttin

/s/ Michael Greene          Director                              July 6, 1998
Michael Greene

/s/ Terry G. Scariot        President and Director                July 6, 1998
Terry G. Scariot

/s/ Edward G. Patrick       Vice President of Finance,            July 6, 1998
Edward G. Patrick           Treasurer

/s/ Scott M. Nehm           Vice President and Controller         July 6, 1998
Scott M. Nehm



 *   By: /s/ Adam L. Suttin
            Adam L. Suttin, Attorney-in-fact




                                   SIGNATURES

     Pursuant to the  requirements  of the Securities Act of 1933,  Holdings has
duly caused this Amendment to Registration  Statement to be signed on its behalf
by the  undersigned,  thereunto duly  authorized,  in the City of Bowling Green,
State of Kentucky, on the 6th day of July, 1998.

                                                 DESA Holdings Corporation

                                                 By: /s/ Robert H. Elman
                                                 Name: Robert H. Elman
                                                 Title:  Chairman and Chief
                                                            Executive Officer

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities indicated on July 6, 1998.


      Signature                         Title                     Date
      ---------                         -----                     ----

/s/ Robert H. Elman         Chairman and Chief Executive          July 6, 1998
Robert H. Elman             Officer


/s/John W. Childs           Director                              July 6, 1998
John W. Childs


________*_____________      Director                              July 6, 1998
Raymond B. Rudy


/s/ Adam L. Suttin          Director                              July 6, 1998
Adam L. Suttin


/s/ Michael Greene          Director                              July 6, 1998
Michael Greene


/s/ Terry G. Scariot        President and Director                July 6, 1998
Terry G. Scariot


/s/ Edward G. Patrick       Vice President of Finance,            July 6, 1998
Edward G. Patrick           Treasurer


/s/ Scott M. Nehm           Vice President and Controller         July 6, 1998
Scott M. Nehm




 *   By: /s/ Adam L. Suttin
            Adam L. Suttin, Attorney-in-fact