Registration No. 333-44969
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                              --------------------
   
                                 AMENDMENT NO. 4
    
                                       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
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
9 7/8% Senior Subordinated Notes Due 2007    $130,000,000            100%(1)                 $130,000,000(1)          $38,350(3)
- ------------------------------------------------------------------------------------------------------------------------------------
Guarantees of the 9 7/8% 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 20, 1998
    

                                OFFER TO EXCHANGE
                                 all outstanding
                    9 7/8% SENIOR SUBORDINATED NOTES DUE 2007
                   ($130,000,000 principal amount outstanding)
                                       for
                    9 7/8% 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 9 7/8% 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 9 7/8% 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 9 7/8%  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 May 30,
1998 the Company had  outstanding  consolidated  indebtedness of $278.4 million,
consisting  of $130  million  in Old Notes  and  Senior  Indebtedness  of $148.4
million  outstanding under the New Credit Facility  (excluding letters of credit
in the aggregate  amount of $3.5 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 $11.3 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 May 30,  1998
Holdings had  outstanding  indebtedness  of $280.4  million,  consisting  of the
guarantees of $130 million of Old Notes,  Senior  Indebtedness of $148.4 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")
market.  In  addition,  each Initial  Purchaser  has advised the Company that it
currently intends to make a market in the

                                        3



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...........................................        44
Management's Discussion and Analysis of
Financial Condition and Results of Operations.....................        47
Business..........................................................        54
Management........................................................        68
Security Ownership of Certain Beneficial Owners and Management....        71
Certain Transactions..............................................        72
Description of Notes..............................................        73
Description of New Credit Facility................................       103
Description of Holding Preferred Stock............................       105
Plan of Distribution..............................................       116
Legal Matters.....................................................       116
Experts...........................................................       116
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 $22.3  million  during the
     twelve months ended May 30, 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 $3.5
     million as of May 30, 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 9 7/8% 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
                           9 7/8%  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 9
                           7/8%   Senior   Subordinated   Notes  due  2007  (the
                           "Notes").


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


Interest.................. The Notes  will bear  interest  at the rate of 9 7/8%
                           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  Statement of Operating  Data for the thirteen weeks ended
May 30,  1998and  Balance  Sheet  Data  at May  30,  1998  already  reflect  the
Recapitalization and the acquisition of the Heath/Zenith business. The following
pro forma  Statement of Operating Data for the thirteen weeks ended May 30, 1998
gives effect to the  acquisition  of FMI as if it had occurred on March 1, 1998.
The following  unaudited pro forma Consolidated  Balance Sheet Data gives effect
to the  acquisition of FMI as if it had occurred on May 30, 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.  FMI's results of operations for the fourth quarter of its fiscal year
ended March 31, 1998 have been utilized in the unaudited pro forma  Statement of
Operating  Data for both the year ended February 28, 1998 and the thirteen weeks
ended May 30, 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          Thirteen Weeks
                                                                   February 28, 1998        Ended May 30, 1998
                                                                ------------------------ -------------------------
                                                                          (in thousands, except ratios)
                                                                                         -------
Statement of Operating Data:
                                                                                               
Net sales (1)...................................................       $306,666                 $ 47,761
Cost of sales...................................................        209,359                   35,446
                                                                       --------                 --------
Gross profit....................................................         97,307                   12,315
Selling and administrative expenses.............................         62,352                   13,317
                                                                       --------                 --------
Operating profit ...............................................         34,955                   (1,002)
Interest expense................................................         26,319                    6,828
                                                                       --------                 --------
Income before provision for income taxes........................          8,636                   (7,830)
Provision for income taxes......................................          3,975                   (3,601)
                                                                       --------                 --------
Income before extraordinary item................................       $  4,661                 $ (4,229)
                                                                       ========                 ========
Other Data:
EBITDA (2)......................................................       $ 40,206                 $    347
EBITDA margin (3)...............................................           13.1%                     0.7%
Capital expenditures............................................       $  5,772                 $  1,454
Depreciation....................................................          2,995                      564
Amortization....................................................          2,256                      785
Cash interest expense (4).......................................       $ 26,319                 $  6,828
Ratio of EBITDA to cash interest expense........................            1.5x                     0.0x
Ratio of EBITDA less capital expenditures to cash interest expenses         1.3x                    (0.1)x
Ratio of earnings to fixed charges (5)..........................            1.3x                    (0.2)x
Balance Sheet Data at May 30, 1998:
Working capital (6).............................................         28,803                 $ 36,179
Total assets....................................................        184,554                  187,992
Long-term debt, less current portion............................        276,898                  290,202
Stockholders' equity ...........................................        (152,64)                 (157,73)

                                       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. Due to the seasonal nature of the
     zone heating products business, for the thirteen weeks ended May 30, 1998,  pro forma earnings were insufficient to cover fixed
     charges by $8,838.

(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 summary  historical  Statement of Operating Data for the
thirteen  weeks ended May 31,  1997 and May 30, 1998 and the summary  historical
Balance  Sheet  Data at May 31,  1997 and May  30,1998  have been  derived  from
Holdings' unaudited consolidated financial statements for those periods included
elsewhere  in this  Prospectus  and,  in each case,  include  in the  opinion of
management,  all  adjustments,  consisting  of normally  recurring  adjustments,
necessary  for a fair  presentation  of the  results for the  unaudited  interim
periods. Results of operations for the thirteen weeks ended May 30, 1998 are not
necessarily  indicative of the results that may be expected for the entire year.
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    |  Three                                                
                             months   |  months                  Fiscal Year                  Thirteen Weeks Ended
                             Ended    |  Ended    ------------------------------------------- ---------------------
                            November  | February                                               May 31,    May 30,            
                           30, 1993(1)|26, 1994(1)    1995    1996(1)(2)   1997    1998(1)(9)    1997       1998             
                           ---------- |---------- ----------- ---------  --------- ---------- ---------- ----------          
                                      |                  (in thousands, except ratios)             (unaudited)    
                                                                                      
Statement of Operating Data           |
Net sales(3)               $ 93,349   |$ 29,428   $172,501   $186,324   $209,105   $224,169  $  24,754  $  40,754
Cost of sales                60,860   |  19,584    107,484    116,217    130,890    145,486     16,660     29,609
                            -------   | -------    -------    -------    -------    -------   --------   --------
Gross profit                 32,489   |   9,844     65,017     70,107     78,215     78,683      8,094     11,145
Selling and administrative            |
   expenses                  19,301   |   7,582     35,975     37,828     45,257     50,191      8,022     12,517
                            -------   | -------    -------    -------    -------    -------   --------   --------
Operating profit             13,188   |   2,262     29,042     32,279     32,958     28,492         72     (1,372)
Interest expense              2,893   |   1,455      5,777      7,073     14,509     17,327      3,304      6,492
                            -------   | -------    -------    -------    -------    -------   --------   --------
Income before income taxes   10,295   |     807     23,265     25,206     18,449     11,165     (3,232)    (7,864)
Income taxes                  4,356   |     346     10,064     10,703      7,733      5,545     (1,353)    (3,498)
                            -------   | -------    -------    -------    -------    -------   --------   --------
Income before extraordinary           |
   item                       5,939   |     461     13,201     14,503     10,716      5,620     (1,879)    (4,366)
Extraordinary item(4)         4,150   |     238         --      2,638         --      2,308         --         --
                            -------   | -------    -------    -------    -------    -------   --------   --------
Net income                    1,789   |     223     13,201     11,865     10,716      3,312     (1,879)    (4,366)
Less dividends on preferred           |
   stock                        211   |      --        900        853         --        544         --        527
                            -------   | -------    -------    -------    -------    -------   --------   --------
Net income available for              |
   common stockholders     $  1,578   |$    223   $ 12,301   $ 11,012   $ 10,716   $  2,768  $  (1,879) $  (4,893)
                            =======   | =======    =======    =======    =======    =======   ========   ========
Ratio of earnings to fixed            |
   charges(5)                   4.2x  |     1.5x       4.4x       4.0x       2.2x       1.6x       0.1x      (0.1x)
Other Data:                           |
EBITDA (6)                 $ 14,998   |$  3,176   $ 33,156   $ 36,574   $ 37,494   $ 33,204  $   1,046  $    (160)
EBITDA margin(7)               16.1%  |    10.8%      19.2%      19.6%      17.9%      14.8%       4.2%       0.0%
Capital expenditures       $    964   |$    456   $  1,499   $  2,122   $  2,770   $  5,475  $   1,887  $   1,398
Net cash provided by (used            |
   in) operating activities  (4,258)  |  16,150     18,337     19,375     18,398      1,146    (17,569)   (12,009)
Net cash (used in) investing          |
   activities                  (964)  |    (456)    (2,176)    (2,060)    (2,882)   (45,980)    (1,561)    (1,405)
Net cash provided by (used            |
   in) financing activities   5,320   | (14,186)    (1,651)   (17,989)   (10,599)    40,590     14,274     13,289
Depreciation                  1,548   |     391      2,148      2,332      2,432      2,456        450        427
Amortization                    262   |     523      1,966      1,963      2,104      2,256        524        785
Balance Sheet Data                    |   
   (at period end):                   |
Cash and cash equivalents             |$  1,597   $ 16,170   $    145   $  5,058   $    794  $     201  $     672
Working capital (deficit) (8)         |   6,680      9,738     (1,194)    (8,566)    27,095      4,812     34,471
Total assets                          |  84,055    107,259     85,545     91,984    155,636    104,370    159,074
Long-term debt (less current          |                      
   portion)                           |   2,000     49,700    149,709    130,600    261,105    146,468    274,409
Stockholders' equity (deficit)        |   2,279     16,194    (95,402)   (84,754)  (162,407)   (86,622)  (167,495)
- ----------

<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. Due to the seasonal nature of the
     zone heating products business, for the thirteen weeks ended May 31, 1997 and May 30, 1998, earnings were insufficient to cover
     fixed charges by $3,232 and $7,864, respectively.

(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 May 30, 1998 the Company had
outstanding  consolidated  indebtedness of $278.4 million  (excluding letters of
credit  in the  aggregate  amount of $3.5  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 $11.3 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 any or 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 May 30, 1998, is $148.4 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 9 7/8%  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 9 7/8% 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 May 30, 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).....................................$   30,659
  Term Loan Facility..............................................    97,750
  Acquisition Loan................................................    20,000
Senior Subordinated Notes.........................................   130,000
                                                                  ----------
  Total Long-Term Debt............................................   278,409
Stockholders' equity (deficit)(2).................................   (30,981)
                                                                  ----------
  Total Capitalization............................................$  247,428
                                                                  ==========
- ----------

(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 $22.3
         million  during the  twelve  months  ended May 30,  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 $3.5 million as of May 30, 1998.
    

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

   


                                                                   May 30, 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)......................     (30,154)       (190,399)(3)     (220,553)
Cumulative Transaction Adjustment................        (697)             --             (697)
                                                    ---------       ---------       ----------
Stockholders' Equity (Deficit)...................   $ (30,981)      $(104,614)      $ (167,495)
                                                    =========       =========       ==========



(3)      Includes   cumulative   amortization   of  goodwill  of  $146,000   and
         organization   costs  of  $891,000  plus  dividends  of   $116,190,000,
         recapitalization  consideration  of  $73,110,000  and  preferred  stock
         accretion of $62,000.
    

                                       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.  Holdings'  historical  Statement of Income Data for the thirteen
weeks  ended  May  30,  1998  already  reflects  the  Recapitalization  and  the
acquisition  of the  Heath/Zenith  business.  The Unaudited Pro Forma  Condensed
Consolidated  Statement of Income Data for the thirteen weeks ended May 30, 1998
gives effect to the  acquisition  of FMI as if it had occurred on March 1, 1998.
The Unaudited Pro Forma Condensed  Consolidated Balance Sheet of Holdings at May
30, 1998 gives effect to the acquisition of FMI as if it had occurred on May 30,
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.
FMI's  results of  operations  for the fourth  quarter of its fiscal  year ended
March 31,  1998 have been  utilized in the  Unaudited  Pro Forma  Statements  of
Income Data for both the year ended  February  28, 1998 and the  thirteen  weeks
ended May 30, 1998.
    

         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)  62,352
                                                                 (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





   


                                    UNAUDITED PRO FORMA CONDENSED CONSOLIDATED
                                             STATEMENT OF INCOME DATA

                                         Thirteen Weeks Ended May 30, 1998
                                                  (in thousands)

                                                                                  Pro Forma
                                                                                Consolidated
                                                                  Pro Forma       Thirteen
                                       DESA          FMI        Adjustments for  Weeks Ended
                                     Historical  Historical(a)  FMI Acquisition May 30, 1998
                                     ---------   -----------    --------------  -------------

                                                                           
Net sales...........................  $ 40,754     $  7,007        $    --        $ 47,761
Cost of sales.......................    29,609        5,837             --          35,446
                                      --------     --------        -------        --------

Gross profit........................    11,145        1,170             --          12,315
Selling, general, and administrative    12,517          598           (135)(13)     13,317
                                                                       (71)(14)
                                                                       271 (16)
                                                                        21 (17)
                                                                       116 (18)
                                      --------     --------        -------        --------

Operating income....................    (1,372)         572           (202)         (1,002)
Interest expense....................     6,492           21            315 (15)      6,828
                                      --------     --------        -------        --------

Income before provision for income
 taxes..............................    (7,864)         551           (517)         (7,830)
Provision for income taxes..........    (3,498)          99           (202)(19)     (3,601)
                                      --------     --------        -------        --------

Income before extraordinary item....  $ (4,366)    $    452        $  (315)       $ (4,229)
                                      ========     ========        =======        ========
- ---------
<FN>
(a) Represents FMI Thirteen Weeks Ended March 31, 1998
</FN>

    



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


                                       38


   


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

                                                                                     Fiscal Year     Thirteen Weeks
                                                                                    Ended February    Ended May 30,
                                                                                      28, 1998           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 reflect
    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)
                                                                                      ---------
    Total pro forma adjustments for Recapitalization                                  $  2,832 
                                                                                      =========

                                       39



                                                                                     Fiscal Year     Thirteen Weeks
                                                                                    Ended February    Ended May 30,
                                                                                      28, 1998           1998
                                                                                    --------------   --------------
                                                                                                 
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 and who
    have not been replaced.  These employees were duplicative of DESA
    administrative personnel and, accordingly, management believes that their
    termination would not have changed the historical operating results of 
    Heath/Zenith.                                                                         (767)

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


                                       40




                                                                                     Fiscal Year     Thirteen Weeks
                                                                                    Ended February    Ended May 30,
                                                                                      28, 1998           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)        $   (135)

(14) To eliminate historical FMI expenses that will not be incurred in the future
     Former officers' life insurance premium                                               (14)              (4)
     Expense of being a separate public company                                            (50)             (12)
     To reflect savings from reduction of salaries and fringe benefits of FMI
        officers who will not become employees of DESA and who will not be
        replaced.  These officers are duplicative of DESA administrative
        personnel and, accordingly, management believes that their termination
        would not have changed the historical operating results of FMI.                   (220)             (55) 
                                                                                      --------         --------
     Pro forma adjustment

(15) Adjustment to interest expense for the acquisition of FMI
     Acquisition B Facility                                                              1,696              421
     Less: Interest expense on the portion of the Working Capital Facility to be           
        repaid from proceeds of Acquisition B Facility                                    (336)             (85)
     Less: Interest expense related to FMI debt                                            (37)             (21)
                                                                                      --------         -------- 
     Pro forma adjustment                                                                1,323              315

(16) Amortization of non-compete agreements                                              1,083              271

(17) Amortization of Acquisition  B Facility loan acquisition fees                          84               21

(18) Amortization of goodwill over forty years                                             464              116

(19) Tax effect of pro forma adjustments for FMI using a statutory tax rate of              
     39%                                                                                  (830)            (202)
                                                                                      --------         -------- 
     Total pro forma adjustments for FMI acquisition                                  $  1,298         $    315
                                                                                      ========         ======== 

    
                                       41




   


                                           UNAUDITED PRO FORMA CONDENSED
                                            CONSOLIDATED BALANCE SHEET
                                                  (in thousands)
                                                             As of May 30, 1998
                                         ------------------------------------------------------
                                              DESA         FMI       Pro Forma     Pro Forma
                                         Historical(a) Historical(b) Adjustments   Holdings
                                         -------------  ----------  ------------  ------------
                                                                               
Assets
Current assets:

  Cash and cash equivalents...              $     672   $  1,232    $     --        $    1,904
  Accounts receivable (net)...                 19,308      1,802        (100)(1)        21,010
  Inventories.................                 44,098      1,571        (100)(1)        45,569
  Other current assets........                  5,559        485          --             6,044
                                            ---------   --------    --------        ----------
Total current assets..........                 69,637      5,090        (200)           74,527

Fixed assets (net)............                 14,530      1,339          --            15,869
Goodwill......................                 63,004                 18,579(3)         81,583
Other assets..................                 11,903        218         200(1)         16,013
                                                                         442(2)
                                                                       3,250(3)
                                            ---------   --------    --------        ----------
Total assets..............................  $ 159,074   $  6,647    $ 22,271        $  187,992
                                            =========   ========    ========        ==========

Liabilities and stockholders' equity (deficit) 
Current liabilities:
  Accounts payable........................  $  19,544   $  1,163    $     --        $   20,707
  Accrued liabilities.....................     13,838      1,719         300(1)         15,857
  Income taxes payable....................     (4,216)                    --            (4,216)
  Current portion of long-term debt.......      6,000         --          --             6,000
                                            ---------   --------    --------        ----------
Total current liabilities.................     35,166      2,882         300            38,348

Long-term debt............................    274,409         --      20,000 (2)       290,202
                                                                      (4,207)(2)
                                                                          --
Deferred tax liabilities..................      1,781        181          --             1,962
Other liabilities.........................        490                     --               490
                                            ---------   --------    --------        ----------
Total liabilities.........................    311,846      3,063      16,093           331,002
Preferred stock...........................     14,723                                   14,723
Stockholders' equity (deficit)............   (167,495)     3,584        (300)(1)      (157,733)
                                                                       9,762 (2)
                                                                      (3,284)(4)
                                            ---------   --------    --------        ----------
Total liabilities and stockholders' equity
  (deficit)...............................  $ 159,074   $  6,647    $ 22,271        $  187,992
                                            =========   ========    ========        ==========

<FN>
(a)  Represents DESA Holdings at May 30, 1998

(b)  Represents FMI at March 31, 1998
</FN>

    

      See Notes to Unaudited Pro Forma Condensed Consolidated Balance Sheet

                                       42


   


                     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 Existing
             Stockholders. Holdings has been advised that Childs and UBS 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        Price      FMI at
                                            Historical 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 the final allocation will be adjusted as
     necessary based upon further  analysis of FMI as of the closing date of the
     acquisition.  Although the allocation is  preliminary,  management does not
     presently expect the final allocation to differ materially.

    

                                       43



                             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 summary  historical  Statement of Operating Data for the
thirteen  weeks ended May 31,  1997 and May 30, 1998 and the summary  historical
Balance  Sheet  Data at May 31,  1997 and May  30,1998  have been  derived  from
Holdings' unaudited consolidated financial statements for those periods included
elsewhere  in this  Prospectus  and,  in each case,  include  in the  opinion of
management,  all  adjustments,  consisting  of normally  recurring  adjustments,
necessary  for a fair  presentation  of the  results for the  unaudited  interim
periods. Results of operations for the thirteen weeks ended May 30, 1998 are not
necessarily  indicative of the results that may be expected for the entire year.
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.
    


                                       44



   


                           Predecessor|                                 Successor
                           ---------- |---------------------------------------------------------------------------
                              Nine    |  Three                                                
                             months   |  months                  Fiscal Year                  Thirteen Weeks Ended
                             Ended    |  Ended    ------------------------------------------- ---------------------
                            November  | February                                               May 31,    May 30,            
                           30, 1993(1)|26, 1994(1)    1995    1996(1)(2)   1997    1998(1)(9)    1997       1998             
                           ---------- |---------- ----------- ---------  --------- ---------- ---------- ----------          
                                      |                  (in thousands, except ratios)             (unaudited)    
                                                                                      
Statement of Operating Data           |
Net sales(3)               $ 93,349   |$ 29,428   $172,501   $186,324   $209,105   $224,169  $  24,754  $  40,754
Cost of sales                60,860   |  19,584    107,484    116,217    130,890    145,486     16,660     29,609
                            -------   | -------    -------    -------    -------    -------   --------   --------
Gross profit                 32,489   |   9,844     65,017     70,107     78,215     78,683      8,094     11,145
Selling and administrative            |
   expenses                  19,301   |   7,582     35,975     37,828     45,257     50,191      8,022     12,517
                            -------   | -------    -------    -------    -------    -------   --------   --------
Operating profit             13,188   |   2,262     29,042     32,279     32,958     28,492         72     (1,372)
Interest expense              2,893   |   1,455      5,777      7,073     14,509     17,327      3,304      6,492
                            -------   | -------    -------    -------    -------    -------   --------   --------
Income before income taxes   10,295   |     807     23,265     25,206     18,449     11,165     (3,232)    (7,864)
Income taxes                  4,356   |     346     10,064     10,703      7,733      5,545     (1,353)    (3,498)
                            -------   | -------    -------    -------    -------    -------   --------   --------
Income before extraordinary           |
   item                       5,939   |     461     13,201     14,503     10,716      5,620     (1,879)    (4,366)
Extraordinary item(4)         4,150   |     238         --      2,638         --      2,308         --         --
                            -------   | -------    -------    -------    -------    -------   --------   --------
Net income                    1,789   |     223     13,201     11,865     10,716      3,312     (1,879)    (4,366)
Less dividends on preferred           |
   stock                        211   |      --        900        853         --        544         --        527
                            -------   | -------    -------    -------    -------    -------   --------   --------
Net income available for              |
   common stockholders     $  1,578   |$    223   $ 12,301   $ 11,012   $ 10,716   $  2,768  $  (1,879) $  (4,893)
                            =======   | =======    =======    =======    =======    =======   ========   ========
Ratio of earnings to fixed            |
   charges(5)                   4.2x  |     1.5x       4.4x       4.0x       2.2x       1.6x       0.1x      (0.1x)
Other Data:                           |
EBITDA (6)                 $ 14,998   |$  3,176   $ 33,156   $ 36,574   $ 37,494   $ 33,204  $   1,046  $    (160)
EBITDA margin(7)               16.1%  |    10.8%      19.2%      19.6%      17.9%      14.8%       4.2%       0.0%
Capital expenditures       $    964   |$    456   $  1,499   $  2,122   $  2,770   $  5,475  $   1,887  $   1,398
Depreciation                  1,548   |     391      2,148      2,332      2,432      2,456        450        427
Amortization                    262   |     523      1,966      1,963      2,104      2,256        524        785
Net cash provided by (used            |
   in) operating activities  (4,258)  |  16,150     18,337     19,375     18,398      1,146    (17,569)   (12,009)
Net cash (used in) investing          |
   activities                  (964)  |    (456)    (2,176)    (2,060)    (2,882)   (45,980)    (1,561)    (1,405)
Net cash provided by (used            |
   in) financing activities   5,320   | (14,186)    (1,651)   (17,989)   (10,599)    40,590     14,274     13,289
Balance Sheet Data                    |   
   (at period end):                   |
Cash and cash equivalents             |$  1,597   $ 16,170   $    145   $  5,058   $    794  $     201  $     672
Working capital (deficit) (8)         |   6,680      9,738     (1,194)    (8,566)    27,095     14,812     34,471
Total assets                          |  84,055    107,259     85,545     91,984    155,636    104,370    159,074
Long-term debt (less current          |                      
   portion)                           |   2,000     49,700    149,709    130,600    261,105    146,468    274,409
Stockholders' equity (deficit)        |   2,279     16,194    (95,402)   (84,754)  (162,407)   (86,622)  (167,495)
- ----------

<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.

                                   45

(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. Due to the seasonal  nature of the zone
     heating  products  business,  for the thirteen weeks ended May 31, 1997 and May 30, 1998,  earnings were  insufficient to cover
     fixed charges by $3,232 and $7,864, respectively.

(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>

    

                                      46

                    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 the  thirteen  weeks ended May 30, 1998 and 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 1999
  Total Net Sales..  $  40,754
  Operating Profit.     (1,372)
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
    

                                       47

     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 and the thirteen weeks ended May 31, 1997 and May 30, 1998.



                                            Fiscal Year Ended                                   Thirteen Weeks Ended
                       -------------------------------------------------------- ----------------------------------------------------
                                    Percentage            Percentage            Percentage    May 31, Percentage  May 30, Percentage
                            1996    of Net Sales   1997   of Net Sales   1998   of Net Sales  1997    of Net Sales 1998 of Net Sales
                          --------   ----------  -------- ------------ -------- ----------- --------   ---------- -------- --------
                                                                                                  
Net sales.............    $186,324     100.0%    $209,105    100.0%    $224,169   100.0%    $ 24,754    100.0%    40,754     100.0%
Cost of sales.........     116,217      62.4%     130,890     62.6%     145,486    64.9%      16,660     67.3%    29,609      72.7%
                           -------   --------     -------  --------     ------- --------    --------  --------    ------     ------
Gross profit..........      70,107      37.6%      78,215     37.4%      78,683    35.1%       8,094     32.7%    11,145      27.3%
Selling and administrative        
     expenses.........      37,828      20.3%      45,257     21.6%      50,191    22.4%       8,022     32.4%    12,517      30.7%
                           -------   --------     -------  --------     ------- --------    --------  --------    ------     ------
Operating profit......      32,279      17.3%      32,958     15.8%      28,492    12.7%          72      0.3%    (1,372)     (3.4%)
Interest expense......       7,073       3.8%      14,509      6.9%      17,327     7.7%       3,304     13.3%     6,492      15.9%
                           -------   --------     -------  --------     ------- --------    --------  --------    ------     ------
Income before provision    
    for taxes.........      25,206      13.5%      18,449      8.9%      11,165     5.0%      (3,232)   (13.0%)   (7,864)    (19.3%)
Provision for income tax    10,703       5.7%       7,733      3.7%       5,545     2.5%      (1,353)    (5.4%)   (3,498)     (8.6%)
                           -------   --------     -------  --------     ------- --------    --------  --------    ------     ------
Income before           
    extraordinary item      14,503       7.8%      10,716      5.2%       5,620     2.5%      (1,879)    (7.6%)   (4,366)    (10.7%)
  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%      (1,879)    (7.6%)   (4,366)    (10.7%)
                           =======   ========     =======  ========     ======= ========    ========  ========    ======     ======

    

                                       48




   
Thirteen  Week Period Ended May 30, 1998  Compared to the  Thirteen  Week Period
Ended May, 31, 1997.

     Net  Sales.  Net sales in the  quarter  ended May 30,  1998  totaled  $40.8
million,  an increase of 65% or $16.0 million  compared to the quarter ended May
31, 1997.  Zone heating  products  sales  decreased by 28% from $13.4 million to
$9.7 million in the quarter ended May 30, 1998. This decline reflects the impact
of the mild,  warm  winter  of  1997/1998  and the  related  customer  carryover
inventory.  Specialty  products sales  increased by 173%, or $19.7  million,  to
$31.1 million in the quarter, due primarily to the acquisition in February, 1998
of Heath/Zenith.

     Cost of Sales. For the quarter ending May 30, 1998, cost of sales was $29.6
million,  an increase of $12.9 million or 178% from a year ago due to the higher
net sales.  Cost of sales was 73% of net sales in the thirteen week period ended
May 30, 1998  compared to 67% for the thirteen  weeks ended May 31,  1997.  This
increase is due to the higher  sales mix of home  security  products,  which are
sold at lower margins, and an unfavorable  manufacturing overhead absorption due
to the  weather  related  reduction  in  production  of  domestic  zone  heating
products.

     Selling and Administrative  Expenses.  For the quarter ending May 30, 1998,
selling,  general and  administrative  expenses  increased  by $4.5  million due
primarily  to the net sales  increase  associated  with the  acquisition  of the
Heath/Zenith   business.   As  a  percentage   of  the  net  sales  selling  and
administrative expenses were 31% for the thirteen week period ended May 30, 1998
compared to 32% a year ago.

     Operating  Profit.  Operating  profit  was a loss of $1.4  million  for the
quarter  ended May 30, 1998  compared to a $0.1 million  profit a year ago. Zone
heating  products  operating  loss was $3.6 million for the  quarter,  down $3.7
million from an  operating  profit of $0.1 million a year ago due to lower sales
associated with the mild, warm winter and unfavorable overhead absorption due to
reduced production. Specialty products operating profit was $3.2 million for the
quarter, an increase of $2.1 million due to higher tool sales and the associated
sales and operating  profit  realized  from the  Heath/Zenith  acquisition.  The
allocation  of $1.0  million  in  expenses  to  general  corporate  overhead  is
substantially unchanged from the prior year.

     Interest  Expense.  Interest  expense of $6.5 million for the quarter ended
May  30,  1998  was  up  $3.2  million  from  the  prior  year,  reflecting  the
Recapitalization and the Heath/Zenith acquisition.

     Income  Taxes.  The credit for income  taxes was 44% for the first  quarter
ended May 30, 1998 in line with the prior year's rate of 42%.

     Net Income. Net income was a loss of $4.4 million for the quarter ended May
30, 1998  compared to a loss of $1.9 million for the quarter ended May 31, 1997.
This increase is due to the operating loss and higher interest expense partially
offset by lower income taxes.

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.

                                       49





     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.

     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.

                                       50


     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.

   
         Net cash used in operating  activities  for the quarter  ending May 30,
1998 was $12.0  million  compared to $17.3 million used in the quarter ended May
31, 1997.  This reduction of $5.3 million  reflects the lower inventory build up
associated with the reduced  production of zone heating products.  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  was $1.4  million  for the quarter
ended May 30, 1998 compared to $1.8 million for the quarter ending May 31, 1997.
This  reduction  is due to lower  capital  spending.  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  provided by financing  activities  for the quarter  ended May 30,
1998 was $13.3 million compared to $14.3 million in the prior year quarter.  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  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 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 and (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.

                                       51

In addition, Existing Stockholders retained Holdings Common Stock valued at $8.6
million  (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 May 30, 1998,  letters of credit of
$3.5 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
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 

                                       52

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."


                                        53




                                    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

                                        54





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.


                                        55





     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.


                                        56





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.

                                        57



                       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                                                             
Vent-Free Gas Heaters.................................  $  35.3   $   71.9      6.4%         19.5%          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
                                                                                          
- ----------
Source: Hearth Products Association and GAMA Statistical Release

<FN>
(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.

                                        58

     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.

                                        59




     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

                                        60





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.


                                        61










                                                                                  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.


                                        62





     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

                                       63


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

                                       64

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, Rotterdam, Holland and
Hong Kong, China.
    

   



                  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
Hong Kong, China.............................        9,100       Leased   Procurement, 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

                                       65


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.


                                       66




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 Company 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

   
     The  Company  employs   approximately  57  employees  in  the  Heath/Zenith
business, 21 in Bowling Green and 36 at Heath Company Ltd.
    



                                       67




                                   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., and  Select  Beverages,  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

                                        68





finance  business  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.


                                        69





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               
          Name and Principal                 Annual Compensation          Securities    All Other
   Position at February 28, 1998        Fiscal     Salary    Bonus(1)     Underlying   Compensation
                                        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.

                                       70




                    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
- ----------
 *  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.

                                        71




                              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.


                                       72




                              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.


                                       73



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 May  30,  1998,  the  aggregate  principal  amount  of  Senior
Indebtedness  of the Company was  approximately  $148.4  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 

                                       74





subordinated  to the  amounts  for  which  Holdings  will be  liable  under  the
guarantees  issued from time to time with respect to 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.


                                       75





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

                                       76





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.


                                       77


     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 

                                       78

to the end of the  Company's  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 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

                                       79

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  

                                       80

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;


                                       81





     (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


                                       82





     (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 
                                       83

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
Subsidiaries of the Company or (y) among Wholly Owned Restricted 

                                       84


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 

                                       85





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 
                                       86


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

                                       87

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 

                                       88


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 

                                       89





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

                                       90



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.


                                       91





     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  
                                       92


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 

                                       93

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 

                                       94

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 ofpreferred 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 

                                       95





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  

                                       96

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 

                                       97


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 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 

                                       98


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  

                                       99

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.

                                       100

     "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) 

                                       101




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.

                                       102




                       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.

                                      103





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.


                                       104




                     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

                                       105





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

                                       106





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

                                       107





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

                                       108





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.

                                       109





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.


                                       110





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

                                       111


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

                                       112

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.

                                       113





         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;


                                       114




                  (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.

                                       115




                              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.

                                       116




   


                   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
    Consolidated Balance Sheet as of May 30, 1998 (Unaudited) .......................................... F-30
    Consolidated Statements of Income for the thirteen weeks ended May 31, 1997 and May 30, 1998
             (Unaudited)................................................................................ F-32
    Consolidated Statement of Stockholders' Equity (Deficit) for the thirteen weeks ended May 30, 1998
             (Unaudited)................................................................................ F-33
    Consolidated Statements of Cash Flow for the thirteen weeks ended May 31, 1997 and May 30, 1998
             (Unaudited)................................................................................ F-34
    Notes to Consolidated Financial Statements (Unaudited).............................................. F-35

HEATH COMPANY (EXCLUDING HEATHKIT DIVISION) AND SUBSIDIARY

    Report of Deloitte & Touche LLP..................................................................... F-39

    Financial Statements for the year ended December 31, 1997:

    Consolidated Balance Sheets......................................................................... F-40

    Consolidated Statements of Operations............................................................... F-41

    Consolidated Statements of Shareholders' Equity..................................................... F-42

    Consolidated Statements of Cash Flow................................................................ F-43

    Notes to Consolidated Financial Statements.......................................................... F-44

    


                                       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......................         14,503            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)



                                                                                       Carryover                            Total
                              Preferred   Preferred                          Capital    Prede-                             Stock-
                                Stock      Stock                Nonvoting      in       cessor     Retained   Cumulative   holders'
                                Series     Series      Common      Common   Excess of    Basis     Earnings   Translation  Equity
                                  A          B         Stock       Stock    Par Value   Adjustment (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.....................................   (113,154)         --           --
  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 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 to the
Investors  11,373,973  shares  of $.01 par value  common  stock,  for  aggregate
consideration  of $73.8 million  ($6.49 per share) and 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")
in exchange for aggregate  consideration of $17.6 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  ($6.49 per share) 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  ($6.53 per share,  inclusive  of  $1,119,000  (or $0.04 per share)
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.

Impact of Recently Issued Accounting Pronouncements (continued)

     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 any time 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      $     (3,36)     $   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




                                             DESA HOLDINGS CORPORATION

                                            CONSOLIDATED BALANCE SHEETS

                                     (In thousands, excepts number of shares)



                                                             May 30, 1998
                                                          ------------------
                                                              (unaudited)
Assets
Current assets:
  Cash and cash equivalents...............................   $      672
  Accounts receivable, net................................       19,308
  Inventories:
     Raw materials........................................          704
     Work-in-process......................................        5,433
     Finished goods.......................................       37,961
                                                              ---------
                                                                 44,098
  Deferred tax assets.....................................        3,745
  Other current assets....................................        1,814
                                                              ---------
Total current assets......................................       69,637

Property, plant and equipment:
  Land....................................................          390
  Buildings and improvements..............................        5,241
  Machinery and equipment.................................       31,273
  Furniture and fixtures..................................          646
                                                              ---------
                                                                 37,550
  Less accumulated depreciation...........................       23,020
                                                              ---------
                                                                 14,530

Goodwill..................................................       63,004

Other assets..............................................       11,903
                                                              ---------

Total assets..............................................   $  159,074
                                                              =========


                                      F-30




                            DESA HOLDINGS CORPORATION

                    CONSOLIDATED BALANCE SHEETS - (Continued)

                    (In thousands, excepts number of shares)


                                                             May 30, 1998
                                                          ------------------
                                                             (unaudited)

Liabilities and stockholders' equity (deficit) 
Current liabilities:
  Accounts payable........................................   $   19,544
  Accrued interest........................................        7,297
  Accrued liabilities.....................................        6,541
  Income taxes payable....................................       (4,216)
  Current portion of long-term debt.......................        6,000
                                                              ---------
Total current liabilities.................................       35,166

Long-term debt............................................      274,409
Deferred tax liabilities..................................        1,781
Other liabilities.........................................          490
                                                              ---------
Total liabilities.........................................      311,846


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).......................................       14,723

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............          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...........................            1
  Capital in excess of par value..........................       85,926
  Carryover predecessor basis adjustment..................      (32,309)
  Retained earnings (deficit).............................     (220,553)
  Cumulative translation adjustment.......................         (697)
                                                              ---------
Total stockholders' equity (deficit)......................     (167,495)
                                                              ---------
Total liabilities and stockholders' equity (deficit)......   $  159,074
                                                              =========





                             See accompanying notes.

                                      F-31



                            DESA HOLDINGS CORPORATION

                        CONSOLIDATED STATEMENT OF INCOME

                                 (In thousands)


                                             Thirteen Weeks Ended
                                          --------------------------
                                            May 31,       May 30,
                                              1997          1998
                                          ------------  ------------
                                                 (Unaudited)

Net sales.................................  $ 24,754     $ 40,754
Cost of sales.............................    16,660       29,609
                                             -------      -------
Gross profit..............................     8,094       11,145
Operating costs and expenses:
  Selling.................................     4,853        8,783
  General and administrative .............     2,250        2,868
  Other...................................       919          866
                                             -------      -------
                                               8,022       12,517
                                             -------      -------

Operating profit..........................        72       (1,372)

Interest expense..........................     3,304        6,492
                                             -------      -------
Income before provision for income taxes..    (3,232)      (7,864)
Provision for income taxes................    (1,353)      (3,498)
                                             -------      -------
Net income................................    (1,879)      (4,366)
Less dividends on preferred stock.........        --          527
                                             -------      -------
Income available for common stockholders..  $ (1,879)    $ (4,893)
                                             =======      =======





                             See accompanying notes.


                                      F-32



                            DESA HOLDINGS CORPORATION

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)

                        Thirteen Weeks Ended May 30, 1998

                                 (In thousands)





                                                                                Carryover
                              Preferred Preferred                     Capital    Prede-                        Total
                                Stock    Stock              Nonvoting    in      cessor   Retained Cumulative Stockholders'
                                Series   Series    Common    Common   Excess of  Basis    Earnings Translation Equity
                                  A         B       Stock     Stock   Par Value Adjustment(Deficit) Adjustment(Deficit)
                              --------- --------- --------- --------- --------- --------- --------- --------- ---------
                                                                                           
Balance at February 28, 1998  $     --  $     --  $    137  $      1  $ 85,926  $(32,309) $(215,598) $   (564) $(162,407)
Net income..................        --        --        --        --        --        --     (4,366)       --     (4,366)
Accretion of preferred stock        --        --        --        --        --        --        (62)       --        (62)
Dividends on preferred stock        --        --        --        --        --        --       (527)       --       (527)
Translation adjustment......        --        --        --        --        --        --         --      (133)      (133)
                              --------  --------  --------  --------  --------  --------  ---------  --------  ---------
Balance at May 30, 1998.....  $     --  $     --  $    137  $      1  $ 85,926  $(32,309) $(220,553) $   (697) $(167,495)
                              ========  ========  ========  ========  ========  ========  =========  ========  =========






                             See accompanying notes.

                                      F-33




                                 DESA HOLDINGS CORPORATION

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (In thousands)

                                                      Thirteen Weeks Ended
                                                     -----------------------
                                                       May 31,     May 30,
                                                        1997        1998
                                                     ----------- -----------
                                                           (Unaudited)


Operating activities
Net income........................................... $ (1,879)   $ (4,366)
Adjustments to reconcile net income to net cash provided
  by operating activities:
  Depreciation.......................................      450         427
  Amortization.......................................      524         785
  Deferred income taxes..............................        0         (15)
  Equity in undistributed earnings of joint  venture.      (30)        (39)
  (Increase) decrease in operating assets:
    Accounts receivable, net.........................      (95)      1,530
    Inventories......................................  (16,392)     (3,742)
    Other current assets.............................     (139)       (336)
  Increase (decrease) in operating liabilities:
    Accounts payable.................................    5,780       4,509
    Accrued Interest.................................       85       1,572
    Other accrued liabilities........................   (3,654)     (8,126)
    Income taxes payable.............................   (2,308)     (4,265)
    Other liabilities................................       89          57
                                                       -------     -------
Net cash provided by operating activities............  (17,569)    (12,009)
                                                       -------     -------

Investing activities
Capital expenditures.................................   (1,887)     (1,398)
Dividends received from joint venture................       38          32
Other................................................      288         (39)
                                                       -------     -------
Net cash used in investing activities................   (1,561)     (1,405)
                                                       -------     -------

Financing activities
Increase in Working Capital Loan.....................       --      15,179
Increase (decrease) in revolving loan................   15,342           0
Principal payments of Term Loans.....................   (1,055)     (1,125)
Proceeds from Acquisition Loan.......................      (13)          0
Other................................................        0        (765)
                                                       -------     -------
Net cash provided by (used in) financing activities..   14,274      13,289
                                                       -------     -------

Effect of exchange rates on cash.....................       (1)          3
                                                       -------     -------
Increase (decrease) in cash and cash equivalents for
 the period..........................................   (4,857)       (122)
Cash and cash equivalents at beginning of period.....    5,058         794
                                                       -------     -------
Cash and cash equivalents at end of period........... $    201    $    672
                                                       =======     =======






                             See accompanying notes.

                                      F-34




                            DESA HOLDINGS CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


1.   Basis of Presentation

     Unaudited Interim Condensed Consolidated Financial Statements

     The following  comparative  financial statements for the three month period
ended May 30,  1998,  and May 31,  1997,  have not been  audited by  independent
public accountants; but, in the opinion of management, all adjustments necessary
to present fairly the results of operations for the periods have been included.

     The  statements  have been  prepared  by the  company  in  accordance  with
generally accepted accounting  principles for interim financial  information and
with the  instructions  to Form 10-Q and Article 10 of Regulation  S-X.  Certain
information  and  footnote  disclosures,  normally  included  in  the  financial
statements prepared in accordance with generally accepted accounting principles,
have been condensed or omitted pursuant to such rules and regulations.

     Operating  results  for the three month  period  ended May 30, 1998 are not
necessarily  indicative  of the results that may be expected for the year ending
February 27, 1999. It is suggested that these condensed financial  statements be
read in  conjunction  with  the  financial  statements  and  accompanying  notes
included in the Company's 1998 Annual Report on Form S-4.

2.   Summary of Significant Accounting Policies

     Consolidation

     The accompanying  consolidated  financial statements include the account 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. All significant  intercompany
accounts and transactions  have been eliminated.  DESA's 50% interest in a joint
venture is accounted for using the equity method.

     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.

                                      F-35




                            DESA HOLDINGS CORPORATION
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)
                                   (Unaudited)


3.   Financing Arrangements

     Outstanding borrowings consist of the following (in thousands):


9 7/8% Senior Subordinated Notes Due 2007 (A)                          $130,000
Term A Loan (B)                                                          48,250
Term B Loan (C)                                                          49,500
Working Capital Loan Commitment (D)                                      30,659
Acquisition Loan (E)                                                     20,000
Acquisition Loan B (F)                                                       --
Note payable related to acquisition of Heath/Zenith (G)                   2,000
                                                                     ----------

Total outstanding borrowings                                           $280,409
Less current portion of long-term debt                                    6,000
                                                                     ----------

Total long-term debt                                                   $274,409
                                                                     ==========

(A)  The Senior  Subordinated  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.

(B)  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.  Once
     repaid, the New Term A Loan may not be reborrowed.

(C)  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.  Once
     repaid, the New Term B Loan may not be reborrowed.

(D)  The Working Capital Loan Commitment is payable at any time 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.  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 May 30, 1998, letters of
     credit of  $2,475,851  were  outstanding  under the  Working  Capital  Loan
     Commitment.  Borrowings  are generally  limited to specific  percentages of
     eligible trade receivables and inventory.

(E)  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.  Once repaid,  the Acquisition Loan A may
     not be reborrowed.

                                      F-36




                            DESA HOLDINGS CORPORATION
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)
                                   (Unaudited)

3.   Financing Arrangements (continued)

(F)  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 paid, the Acquisition  Loan B may not be reborrowed.  There
     were no borrowings on this loan in the first quarter.

(G)  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.

     In  accordance  with the terms of the new Credit  Facility,  the ability of
DESA to incur additional  indebtedness is limited,  as defined. At May 30, 1998,
DESA can incur additional indebtedness of $11.3 million.

4.   Stockholders' Equity (Deficit)

     In March  1998,  Holdings  established  the 1998  Stock  Option  Plan which
terminates  in ten years and provides  for the issuance of incentive  options or
nonqualified  stock  options for  1,462,222  shares of common  stock.  The stock
options may be granted to key employees or eligible nonemployees, 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 nonqualified options is determined by the Compensation Committee of
the Board of Directors.

     In March 1998, the Compensation  Committee  awarded 177,000 incentive stock
options to certain key  employees at an option  price of $6.50 per share.  These
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.


                                      F-37



                            DESA HOLDINGS CORPORATION
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)
                                   (Unaudited)

5.  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.

     Operational  results and other financial data for the two business segments
for the  quarters  ended May 31, 1997 and May 30, 1998 are  presented  below (in
thousands):

                                     Zone
                                     Heating     Specialty    General
                                     Products    Products    Corporate   Total

Quarter ended May 31, 1997
Net sales ........................     13,375      11,379         --     24,754
Operating profit .................        143       1,115     (1,186)        72
Depreciation and amortization ....        569         148        257        974
Identifiable assets ..............     68,483      29,268      6,619    104,370
Capital expenditures .............      1,747         140         --      1,887

Quarter ended May 30, 1998
Net Sales ........................      9,669      31,085         --     40,754
Operating profit .................     (3,605)      3,246     (1,013)    (1,372)
Depreciation and amortization ....        382         461        368      1,211
Identifiable assets ..............     68,475      73,816     16,783    159,074
Capital expenditures .............      1,263         117         18      1,398


     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 product segment. Corporate assets include primarily cash,
deferred income taxes and deferred financing costs.


                                      F-38



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-39


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
                                                       =========  =========


                                                            1997        1996 
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-40


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-41





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-42





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-43


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  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

                                      F-44


         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  that  the  allocated  costs  are not
         significantly different than 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
                                      ============= =============



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
                                    ============= =============

                                      F-45





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-term 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.

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)
                                                           ------       -----

                                      F-46





         The  effective  tax rate on income  differs from the federal  statutory
         rate primarily due to state income taxes and  non-taxable  amortization
         of the 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.

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


                                      F-47




         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 had 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.

         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.


                                      F-48



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-49




                            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 9 7/8% 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    Form 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    May 30,
                                                                               1997        28, 1998     1998
                                                                           ------------ ------------  ---------
                                                                                       (In Thousands)

                                                                                                   
Assets
Current assets:

  Cash and cash equivalents                                                  $    5,058  $       794   $    672
  Accounts receivables (including $122,520, $119,882 and $121,882 due    
  from parent in 1997, 1998 and thirteen weeks ended May 30, 1998, respectively)
  less allowance for doubtful accounts of $936, $1,517 and
  $1,816 in 1997, 1998, and thirteen weeks ended May 30, 1998 respectively      135,586      140,720    141,190
  Inventories                                                                    15,747       40,356     44,098
  Prepaid expenses and other current assets                                       1,761        5,170      3,406
                                                                            -----------   ----------  ---------
Total current assets                                                            158,152      187,040    189,366

Property, plant and equipment, net                                               10,082       13,559     14,530
Other assets (principally goodwill)                                              45,067       73,749     76,131
                                                                            -----------   ----------  ---------
                                                                             $  213,301  $   274,348   $280,027
                                                                            ===========   ==========  =========
Liabilities and Stockholder's Equity
Current liabilities                                                          $   44,198       39,519   $ 28,095
Long-term debt                                                                  130,600      259,105    280,409
Other non-current liabilities                                                     1,940        2,214      2,504
                                                                            -----------   ----------  ---------
Total liabilities                                                               176,738      300,838    311,008

Stockholder's equity:
  Common stock                                                                   31,900       31,900     31,900
  Other stockholder's equity                                                      4,663      (58,390)   (62,881)
                                                                            -----------   ----------  ---------
                                                                                 36,563      (26,490)  $(30,981)
                                                                            -----------   ----------  ---------
                                                                             $  213,301      274,348   $280,027
                                                                            ===========   ==========  =========






                             See Accompanying Notes

                                      S-2




Schedule I - Condensed Financial Information of Registrant (continued)



                                             DESA International, Inc.

                                    Condensed Consolidated Statements of Income


                                                                   Fiscal Year Ended             Thirteen Weeks Ended
                                                           ----------------------------------  ------------------------
                                                            March 2,    March 1,   February 28,  May 31,      May 30,
                                                              1996         1997       1998        1997         1998
                                                           ----------  ----------  ----------  ---------- -------------
                                                                                  (In Thousands)

                                                                                                   
Net sales                                                  $  186,324  $  209,105   $ 224,169  $   24,754  $   40,754
Costs and expenses:
  Cost of goods sold                                          116,217     130,890     145,486      16,660      29,609
  Selling, general and administrative                          37,828      45,224      50,158       8,014      12,509
                                                           ----------  ----------  ----------  ----------   ---------
Operating Profit                                               32,279      32,991      28,525          80      (1,364)
   Interest expense                                             7,073      14,509      17,327       3,304       6,492
                                                           ----------  ----------  ----------  ----------   ---------
Income before income taxes and extraordinary item              25,206      18,482      11,198      (3,224)     (7,856)
Income taxes                                                   10,401       7,733       5,545      (1,353)     (3,498)
                                                           ----------  ----------  ----------  ----------   ---------
Income before extraordinary item                               14,805      10,749       5,653      (1,871)     (4,358)
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  $   (1,871) $   (4,358)
                                                           ==========  ==========  ==========  ========== ===========









                             See Accompanying Notes

                                      S-3




Schedule I - Condensed Financial Information of Registrant (continued)



                                             DESA International, Inc.

                                  Condensed Consolidated Statements of Cash Flows


                                                                 Fiscal Year Ended                       Thirteen Weeks Ended
                                                  -----------------------------------------------     ----------------------------
                                                    March 2,         March 1,         February         May 31,         May 30,
                                                      1996             1997           28, 1998           1997           1998
                                                  ------------      -----------      ------------     -----------    -------------
                                                           (In thousands)

                                                                                                               
Net cash provided by operating activities            $  19,375       $   18,398       $    1,146       $ (17,569)     $  (12,009)

Investing Activities
Capital expenditures                                    (2,122)          (2,770)          (5,475)         (1,887)         (1,398)
Dividends received from joint venture                      112              132              157              38              32
Cash paid for acquisition of Heath Holdings Corp.           --               --          (40,294)             --              --
Other                                                      (50)            (244)            (368)            288             (39)
                                                      --------      -----------      -----------      ----------     -----------
Net cash used in investing activities                   (2,060)          (2,882)         (45,980)         (1,561)         (1,405)

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)             --            (765)
Increase (decrease) in revolving loan                   (7,141)          (2,759)          43,000          15,342
Decrease in working capital loan                            --               --          (20,020)             --          15,179
Principal payments of Term Loans                       (11,050)          (8,050)          (7,980)         (1,055)         (1,125)
Proceeds from Acquisition Loan                              --               --           20,000              --              --
Payments for repurchase of common stock                     --               --              (70)            (13)             --
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          14,274          13,289
Effect of exchange rates on cash                            (1)              (4)             (20)             (1)              3
                                                    ----------      -----------      -----------      ----------     -----------
Increase (decrease) in cash and cash
   equivalents                                         (16,025)           4,913           (4,264)         (4,857)           (122)
Cash and cash equivalents at beginning of period        16,170              145            5,058           5,058             794
                                                    ----------      -----------      -----------      ----------     -----------
                                                     $     145       $    5,058       $      794       $     201      $      672
                                                    ==========      ===========      ===========      ==========     ===========



                             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:


                Fiscal Year Ended                         Thirteen Weeks Ended
- --------------------------------------------------    --------------------------
  March 2,       March 1,         February 28,          May 31,       May 30,
    1996           1997               1998               1997           1998
- -------------  -------------  --------------------    ------------  ------------
                                  (In Thousands)
   $ 112           $ 132              $157                $38           $32





                                      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    Charged to Other    Deductions -  Balance at End
           Description                   Period        and Expenses      Accounts-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

Thirteen Weeks Ended May 30, 1998:
   Deducted from asset accounts:
   Allowance for doubtful accounts           1,517,000         (37,000)                       (336,000)       1,816,000

- -------------------------------

<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 17th 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 17, 1998.




                  Signature                                     Title                               Date
                  ---------                                     -----                               ----
                                                                                           
/s/ Robert H. Elman                            Chairman and Chief Executive                     July 17, 1998
Robert H. Elman                                Officer

/s/ John W. Childs                             Director                                         July 17, 1998
John W. Childs

*                                              Director                                         July 17, 1998
Raymond B. Rudy

/s/ Adam L. Suttin                             Director                                         July 17, 1998
Adam L. Suttin

/s/ Michael Greene                             Director                                         July 17, 1998
Michael Greene

/s/ Terry G. Scariot                           President and Director                           July 17, 1998
Terry G. Scariot

/s/ Edward G. Patrick                          Vice President of Finance,                       July 17, 1998
Edward G. Patrick                              Treasurer

/s/ Scott M. Nehm                              Vice President and Controller                    July 17, 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 17th 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 17, 1998.




                  Signature                                     Title                               Date
                  ---------                                     -----                               ----
                                                                                           
/s/ Robert H. Elman                            Chairman and Chief Executive                     July 17, 1998
Robert H. Elman                                Officer

/s/ John W. Childs                             Director                                         July 17, 1998
John W. Childs

*                                              Director                                         July 17, 1998
Raymond B. Rudy

/s/ Adam L. Suttin                             Director                                         July 17, 1998
Adam L. Suttin

/s/ Michael Greene                             Director                                         July 17, 1998
Michael Greene

/s/ Terry G. Scariot                           President and Director                           July 17, 1998
Terry G. Scariot

/s/ Edward G. Patrick                          Vice President of Finance,                       July 17, 1998
Edward G. Patrick                              Treasurer

/s/ Scott M. Nehm                              Vice President and Controller                    July 17, 1998
Scott M. Nehm




 *   By: /s/ Adam L. Suttin
            Adam L. Suttin, Attorney-in-fact