As filed with the Securities and Exchange Commission on October 31, 1997.
                                                 Registration No. 333-

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM S-4
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                         Delco Remy International, Inc.
             (Exact name of Registrant as specified in its charter)

                                                                                       

                    Delaware                                   6719                                35-1909253
          (State or Other Jurisdiction             (Primary Standard Industrial                 (I.R.S. Employer
       of Incorporation or Organization)            Classification Code Number)                Identification No.)


                    See Table of Additional Registrants Below

                              2902 Enterprise Drive
                             Anderson, Indiana 46013
                                 (765) 778-6499

    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrant's Principal Executive Offices)

                              Susan E. Goldy, Esq.
                       Vice President and General Counsel
                         Delco Remy International, Inc.
                              2902 Enterprise Drive
                             Anderson, Indiana 46013
                                 (765) 778-6799
  (Name, address including zip code, and telephone number, including area code,
                             of agent for service)

                                 With Copies to:
                           Christopher G. Karras, Esq.
                             Dechert Price & Rhoads
                            4000 Bell Atlantic Tower
                                1717 Arch Street
                        Philadelphia, Pennsylvania 19103
                                 (215) 994-4000

         Approximate  date of  commencement  of proposed sale to the public:  As
soon as practicable after the effective date of this Registration Statement.

         If any of 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:


                         CALCULATION OF REGISTRATION FEE
                                                                                           
                                                                                    Proposed Maximum
          Title of Each Class of                                   Proposed             Aggregate           Amount of
       Securities to be Registered              Amount         Maximum Offering         Offering        Registration Fee
                                                 to be        Price Per Unit (1)        Price (1)
                                               Registered
 10-5/8% Senior Subordinated Notes
      Due 2006                               $140,000,000            100%             $140,000,000          $42,425

 Senior Subordinated Guarantees of
      10-5/8% Senior Subordinated Notes
      Due 2006 of Registrants other than     $140,000,000             --                  --                None(2)
      Delco Remy International, Inc.
- -----------------------
<FN>
(1)  Estimated  solely  for the  purpose of  calculating  the  registration  fee
     pursuant to Rule 457.

(2)  No separate fee payable pursuant to Rule 457(n).
</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  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933 or  until  this  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.






                         Table of Additional Registrants
                                                                                     

        Name and Address, Including
           Zip Code and Telephone                  State or Other         Primary Standard
        Number, Including Area Code,              Jurisdiction of          Classification        I.R.S. Employer
       of Principal Executive Offices              Incorporation            Code Number         Identification No.

Delco Remy America, Inc.                              Delaware                  3694                35-1909405
2902 Enterprise Drive
Anderson, IN  46013
(765) 778-6499

Remy International, Inc.                              Delaware                  3694                35-2004050
2902 Enterprise Drive
Anderson, IN  46013
(765) 778-6499

Reman Holdings, Inc.                                  Delaware                  3694                52-1910536
2902 Enterprise Drive
Anderson, IN  46013
(765) 778-6499

Nabco, Inc.                                           Michigan                  3694                38-2105668
591 E. Church Street
P.O. Box 66
Reed City, MI  49677
(616) 832-8104

The A&B Group, Inc.                                 Mississippi                 3694                64-0823245
1029 "B" Street
Meridian, MS  39301
(601) 485-8575

A&B Enterprises, Inc.                               Mississippi                 3694                64-0643692
Highway 18, West
P.O. Box 8
Meridian, MS  39153
(601) 782-9922

Dalex, Inc.                                         Mississippi                 5013                64-0719018
Bay Springs Industrial Park
P.O. Box 1901
123 Commerce Street
Bay Springs, MS  39422
(601) 764-4168

A&B Cores, Inc.                                     Mississippi                 3694                64-0815878
225 White Oak Drive
P.O. Box 339
Raleigh, MS  39153
(601) 782-9922

R&L Tool Company, Inc.                              Mississippi                 3694                64-0701131
R. 1, Box 320
Highway 481, North
Raleigh, MS  39153
(601) 536-2193

MCA, Inc. of Mississippi                            Mississippi                 3694                64-0765216
412 Bay Street
P.O. Box 257



Heidelberg, MS  39439
(601) 787-2688

Power Investments, Inc.                               Indiana                   3714                35-1567602
400 Forsythe Street
P. O. Box 667
Franklin, IN  46131
(317) 738-2117

Franklin Power Products, Inc.                         Indiana                   3714                35-1809762
400 Forsythe Street
P.O. Box 667
Franklin, IN  46131
(317) 738-2117

International Fuel Systems, Inc.                      Indiana                   3714                35-1880654
980 Hurricane Road
Franklin, IN  46131
(317) 738-9408

Marine Drive Systems, Inc.                           New Jersey                 3519                58-0941862
Grisom Aeroplex
1175 N. Hoosier Boulevard
Peru, IN  46970
(765) 689-8176

Marine Corporation of America                         Indiana                   3519                35-1804826
980 Hurricane Road
Franklin, IN  46131
(317) 738-9408

Powrbilt Products, Inc.                                Texas                    3519                75-2398592
617 S. 4th Street
Mansfield, TX  76063
(817) 473-3208

World Wide Automotive, Inc.                           Virginia                  3694                54-1025997
130 Westbrooke Drive
Fort Collier Industrial Park
Winchester, VA  22603
(540) 667-6500








                         DELCO REMY INTERNATIONAL, INC.

                              CROSS REFERENCE SHEET

           Pursuant to Rule 404(a) and Item 501(b) of Regulation S-K

Showing Location in Prospectus of the Information Required by Part I of Form S-4

                                                          

1.  Forepart of Registration Statement and Outside Front
    Cover Page of Prospectus...............................   Forepart of the Registration Statement; Outside
                                                                   Front Cover Page
2.  Inside Front and Outside Back Cover Pages of Prospectus
                                                              Inside Front Cover Page; Outside Back Cover Page
3.  Risk Factors, Ratio of Earnings to Fixed Charges and
    Other Information......................................   Prospectus Summary; Risk Factors; Selected
                                                                   Consolidated Historical Financial Data
4.  Terms of the Transaction..............................    The Exchange Offer; Description of Notes; Certain
                                                                   Federal Income Tax Consequences; Plan of
                                                                   Distribution
5.  Pro Forma Financial Information.......................    Prospectus Summary; Pro Forma Condensed Consolidated
                                                                   Financial Data; Selected Consolidated
                                                                   Historical Financial Data
6.  Material Contracts With the Company Being Acquired....    Not Applicable
7.  Additional Information Required for Reoffering by
    Persons and Parties Deemed to be Underwriters..........   Not Applicable
8.  Interests of Named Experts and Counsel................    Not Applicable
9.  Disclosure of Commission Position on Indemnification
    for Securities Act Liabilities.........................   Not Applicable
10. Information With Respect to S-3 Registrants...........    Not Applicable
11. Incorporation of Certain Information by Reference.....    Not Applicable
12. Information With Respect to S-2 or S-3 Registrants....    Not Applicable
13. Incorporation of Certain Information by Reference.....    Not Applicable
14. Information With Respect to Registrants Other Than S-2
    or S-3 Registrants.....................................   Available Information; Prospectus Summary; Risk
                                                                   Factors:  Use of Proceeds; Capitalization; Pro
                                                                   Forma Condensed Consolidated Financial Data;
                                                                   Selected Consolidated Historical Financial
                                                                   Data; Management's Discussion and Analysis of
                                                                   Financial Condition and Results of Operations;
                                                                   Business; Management; Principal Stockholders;
                                                                   Description of Indebtedness; Description of
                                                                   Notes; Plan of Distribution; Legal Matters;
                                                                   Experts; Financial Statements
15.  Information With Respect to S-3 Companies.............   Not Applicable
16.  Information With Respect to S-2 or S-3 Companies......   Not Applicable
17.  Information With Respect to Companies Other Than S-2
     or S-3 Companies.......................................  Not Applicable
18.  Information if Proxies, Consents or Authorizations Are
     to be Solicited........................................  Not Applicable
19.  Information if Proxies, Consents or Authorizations Are
     Not to be Solicited, or in an Exchange Offer...........   The Exchange Offer; Management; Principal
                                                                        Stockholders; Description of Indebtedness;
                                                                        Description of Notes






Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any State in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.

                  SUBJECT TO COMPLETION, DATED OCTOBER 31, 1997

PROSPECTUS

                                OFFER TO EXCHANGE

                    10-5/8% Senior Subordinated Notes Due 2006
                               for all outstanding
                    10-5/8% Senior Subordinated Notes Due 2006
                                       of
                         DELCO REMY INTERNATIONAL, INC.

                  THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M.,
          NEW YORK CITY TIME ON _______________, 1998, UNLESS EXTENDED

     Delco Remy  International,  Inc., a Delaware  corporation  (the "Company"),
hereby offers to exchange an aggregate principal amount of up to $140,000,000 of
its 10-5/8% Senior Subordinated Notes Due 2006 (the "Exchange Notes") for a like
principal  amount  of its  10-5/8%  Senior  Subordinated  Notes  Due  2006  (the
"Existing  Notes")  outstanding on the date hereof upon the terms and subject to
the conditions set forth in this  Prospectus and in the  accompanying  letter of
transmittal (the "Letter of Transmittal" and, together with this Prospectus, the
"Exchange  Offer").  The Exchange Notes and the Existing  Notes are  hereinafter
collectively  referred to as the "Notes."  The terms of the  Exchange  Notes are
identical in all material  respects to those of the Existing  Notes,  except for
certain transfer  restrictions and registration  rights relating to the Existing
Notes.  The  Exchange  Notes will be issued  pursuant to, and be entitled to the
benefits of, the Indenture (as defined) governing the Existing Notes.

     The  Exchange  Notes  will bear  interest  from and  including  the date of
consummation  of the  Exchange  Offer.  Interest on the  Exchange  Notes will be
payable  semi-annually  on  February  1 and  August 1 of each  year,  commencing
February 1, 1998. Additionally,  interest on the Exchange Notes will accrue from
the last interest  payment date on which interest was paid on the Existing Notes
surrendered in exchange therefor.

     The Exchange  Notes will be general  unsecured  obligations of the Company,
subordinated  in right of payment to all present and future Senior  Indebtedness
(as defined) of the Company. The Notes will rank pari passu with all present and
future  Senior  Subordinated  Indebtedness  (as defined) of the Company and will
rank senior to all  subordinated  indebtedness of the Company.  The Company is a
holding company that derives all of its operating  income and cash flow from its
subsidiaries.  The Exchange Notes will be fully and  unconditionally  guaranteed
(collectively,   the  "Subsidiary   Guaranties")  by  each  Domestic  Restricted
Subsidiary (as defined; collectively, the "Subsidiary Guarantors"). In addition,
each of the Subsidiary Guarantors will be a borrower under, or guarantor of, the
Senior Credit  Facility (as defined),  which ranks senior to the Notes,  and the
obligations  under the Senior Credit  Facility will be secured by  substantially
all of the assets of the Company and the Subsidiary Guarantors. See "Description
of Notes" and "Description of Indebtedness."

     As of July 31,  1997,  on a pro  forma  basis  after  giving  effect to the
Transactions  (as  defined),  the Company  would have had  approximately  $181.9
million  of  outstanding   Senior   Indebtedness   and  no  outstanding   Senior
Subordinated  Indebtedness  (other than the Notes),  the Subsidiary  Guarantors'
outstanding  Senior  Indebtedness  would have been  approximately  $91.8 million
(excluding unused commitments under the Senior Credit Facility),  the Subsidiary
Guarantors'  outstanding  Senior  Subordinated   Indebtedness  would  have  been
approximately  $52.8 million  (excluding  the  Subsidiary  Guaranties),  and all
liabilities  and preferred  stock of the Company's  subsidiaries  (excluding the
Subsidiary  Guaranties and unused  commitments under the Senior Credit Facility)
would  have  totaled   approximately   $341.3  million.   See   "Description  of
Notes--Subordination."  The indenture under which the Existing Notes were issued
permits  the  Company  and  the  Subsidiary   Guarantors  to  incur   additional
indebtedness, including Senior Indebtedness and indebtedness that will rank pari
passu with the Notes.

     The Exchange Notes are being offered  hereunder in order to satisfy certain
obligations of the Company  contained in the  Registration  Agreement dated July
26, 1996 (the "Registration Agreement") by and among the Company, certain of the
Company's subsidiaries signatories thereto, as Guarantors,  and Salomon Brothers
Inc and Smith Barney Inc. (the "Initial Purchasers") with respect to the initial
sale of the Existing Notes.

     The Company will not receive any  proceeds  from the  Exchange  Offer.  The
Company will pay all the expenses  incident to the  Exchange  Offer.  Tenders of
Existing Notes pursuant to the Exchange Offer may be withdrawn at any time prior
to the  Expiration  Date (as defined) for the Exchange  Offer.  In the event the
Company  terminates  the  Exchange  Offer and does not accept for  exchange  any
Existing  Notes with respect to the Exchange  Offer,  the Company will  promptly
return such Existing Notes to the holders thereof. See "The Exchange Offer."

     The  Company  is  offering  the  Exchange  Notes  in  reliance  on  certain
interpretive  letters  issued  by the  staff  of  the  Securities  and  Exchange
Commission (the "Commission") to third parties in unrelated transactions.  Based
on such  interpretive  letters,  the  Company  is of the view  that  holders  of
Existing  Notes  (other  than any holder who is an  "affiliate"  of the  Company
within the meaning of Rule 405 under the Securities Act of 1933, as amended (the
"Securities Act")) who exchange their Existing Notes for Exchange Notes pursuant
to the Exchange Offer generally may offer such Exchange Notes for resale, resell
such  Exchange  Notes  and  otherwise   transfer  such  Exchange  Notes  without
compliance  with the  registration  and  prospectus  delivery  provisions of the
Securities Act, provided such Exchange Notes are acquired in the ordinary course
of the holders'  business and such holders have no arrangement or  understanding
with any person to participate in a distribution  of such Exchange Notes. If any
holder of  Existing  Notes is an  affiliate  of the  Company,  is  engaged in or
intends to engage in or has any arrangement or understanding  with any person to
participate  in the  distribution  of the  Exchange  Notes to be acquired in the
Exchange Offer, such holder (i) could not rely on the applicable interpretations
of the Commission and (ii) must comply with the registration requirements of the
Securities Act in connection  with any resale  transaction.  Each  broker-dealer
that receives  Exchange 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  Exchange  Notes.   The  Letter  of  Transmittal   states  that  by  so
acknowledging  and by  delivery of a  prospectus,  a  broker-dealer  will not be
deemed to admit that it is an "underwriter" within the meaning of the Securities
Act. 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 Exchange  Notes
received in exchange for Existing  Notes where such Existing Notes were acquired
by such  broker-dealer as a result of market-making  activities or other trading
activities.  The  Company  has agreed  that,  for a period of 180 days after the
Expiration Date, it will make this Prospectus available to any broker-dealer for
use in connection with any such resale. See "Plan of Distribution." Prior to the
Exchange  Offer,  there has been no public market for the Existing  Notes.  If a
market for the Exchange Notes should develop, such Exchange Notes could trade at
a discount from their principal amount. The Company currently does not intend to
list the  Exchange  Notes on any  securities  exchange or to seek  approval  for
quotation through any automated  quotation  system,  and no active public market
for the Exchange Notes is currently anticipated.  There can be no assurance that
an active public market for the Exchange Notes will develop.

     The Exchange Offer is not conditioned upon any minimum  principal amount of
Existing Notes being tendered for exchange pursuant to the Exchange Offer.

     See  "Risk  Factors"  commencing  on page 13 for a  discussion  of  certain
factors that holders of Existing  Notes should  consider in connection  with the
Exchange Offer.

  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 UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
              REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

          The date of this Prospectus is December _____________, 1997.




                              AVAILABLE INFORMATION

     The Company has filed with the Commission a Registration  Statement on Form
S-4 (the  "Registration  Statement,"  which term shall encompass all amendments,
exhibits, annexes and schedules thereto) pursuant to the Securities Act, and the
rules and regulations promulgated thereunder,  covering the Exchange Notes being
offered  hereby.  This Prospectus does not contain all the information set forth
in the  Registration  Statement.  For further  information  with  respect to the
Company and the Exchange Offer, reference is made to the Registration Statement.
Statements made in this Prospectus as to the contents of any contract, agreement
or other  document  referred  to are not  necessarily  complete.  Although  this
Prospectus  describes the material  terms of certain  contracts,  agreements and
other documents filed as exhibits to the Registration Statement, with respect to
each such contract, agreement or other document reference is made to the exhibit
for a more complete  description  of the document or matter  involved,  and each
description  thereof  contained in this Prospectus  shall be deemed qualified in
its  entirety by such  reference.  The  Registration  Statement,  including  the
exhibits thereto, can 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 at Seven World Trade
Center,  Suite 1300, New York, New York 10048 and at Northwestern Atrium Center,
500 West Madison Street,  Suite 1400,  Chicago,  Illinois 60661.  Copies of such
materials  can  also be  obtained  from  the  Public  Reference  Section  of the
Commission at 450 Fifth Street,  N.W.,  Washington,  D.C.  20549,  at prescribed
rates. In addition,  the Commission  maintains a Web site that contains reports,
proxy and information  statements and other  information  regarding  registrants
that file electronically  with the Commission.  The address of such Web site is:
http://www.sec.gov.

     The Company is subject to the informational  requirements of the Securities
Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in  accordance
therewith files periodic reports and other  information with the Commission.  In
the event the Company ceases to be subject to the informational  requirements of
the Exchange Act, the Company will be required under the Indenture,  for so long
as any of the Notes remain outstanding,  to furnish to the Trustee (as defined),
deliver or cause to be  delivered  to the holders of the Notes and file with the
Commission  (provided that the Commission will accept such filing) copies of its
annual  report  and the  information,  documents  and  other  reports  which are
required to be filed by U.S.  corporations subject to Section 13 or 15(d) of the
Exchange Act.

     This Prospectus includes forward-looking statements which involve risks and
uncertainties  as  to  future  events.  Actual  events  or  results  may  differ
materially from those discussed in the forward-looking statements as a result of
various  factors,  including,  without  limitation,  those set forth under "Risk
Factors." See "Disclosure Regarding Forward Looking Statements."






                               PROSPECTUS SUMMARY

     The  following  summary is qualified  in its entirety by the more  detailed
information and financial  statements and notes thereto  appearing  elsewhere in
this Prospectus.  The disclosure  contained  throughout this Prospectus which is
identified  as being  presented  on a pro  forma  ("pro  forma")  basis has been
prepared as if the following transactions (the "Transactions")  occurred (a) for
purposes of statement of  operations  and cash flow data,  on August 1, 1996 and
(b) for purposes of balance  sheet data, on July 31, 1997 (except for (i) below,
which is included in the historical  balance sheet data): (i) the acquisition by
the Company of World Wide  Automotive,  Inc. ("World Wide") on May 8, 1997, (ii)
the  acquisition  by the Company of Ballantrae  Corporation  ("Ballantrae")  for
which the Company has entered into an Agreement and Plan of Merger dated October
, 1997,  (iii) issuance by the Company in underwritten  public  offerings of (x)
$130.0  million  principal  amount of Senior  Notes Due 2007 (the  "Senior  Note
Offering")  and (y) shares of the  Company's  Class A Common  Stock (the "Equity
Offering" and, together with the Senior Notes Offering,  the "Offerings"),  (iv)
the  payment in full by the Company of the 10 1/2% Senior Note due July 31, 2003
to World  Subordinated  Debt  Partners,  L.P.,  (v) the  payment  in full by the
Company of the 11.50%  Subordinated  Notes due July 31,  2004 to General  Motors
Corporation, (vi) the exchange of the 11% Junior Subordinated Notes due July 31,
2004 (the "Junior Subordinated Notes") for shares of Class A Common Stock, (vii)
the exchange,  in accordance with their terms,  of the outstanding  shares of 8%
preferred  stock of Delco  Remy  America,  Inc.  ("DRA")  to an 8%  subordinated
debenture of DRA,  (viii) a stock  dividend to existing  holders of Common Stock
resulting in a -for-one increase in the outstanding  shares of Common Stock (the
"Stock Split"),  (ix) the payment in full by the Company of  subordinated  notes
payable to certain former  stockholders  of A&B Group and Power  Investments (as
defined)  and (x) the  amendment of the Senior  Credit  Facility (as defined) in
connection  with  the  consummation  of the  Offerings.  For  purposes  of  this
Prospectus, the "Company" shall refer to Delco Remy International,  Inc. ("DRI")
and all of its consolidated subsidiaries, unless the context otherwise requires.

                                   The Company

General

     The  Company   designs,   manufactures,   remanufactures   and  distributes
electrical,  powertrain/drivetrain  and related  components for  automobiles and
light trucks,  medium and heavy duty trucks and other heavy duty  vehicles.  The
Company's products include starter motors  ("starters"),  alternators,  engines,
transmissions, traction control systems and fuel systems. The Company serves the
aftermarket and the original equipment manufacturer ("OEM") market,  principally
in North America as well as in Europe, Latin America and Asia-Pacific. Net sales
and EBITDA (as  defined)  for fiscal  year 1997 were  $689.8  million  and $87.3
million,  respectively.  For the same  period,  the  aftermarket  accounted  for
approximately 45.2% of the Company's net sales and 62.8% of EBITDA, with the OEM
market accounting for the balance.

     The Company believes that it is the largest manufacturer and remanufacturer
in North  America of (i) starters for  automobiles  and light trucks  (including
sport-utility  vehicles,  minivans  and pickup  trucks)  and (ii)  starters  and
alternators  for medium and heavy duty  vehicles.  The  Company's  products  are
principally sold or distributed to OEMs for both original equipment  manufacture
and  aftermarket  operations,  as well as to warehouse  distributors  and retail
automotive parts chains. Major customers include General Motors ("GM"),  General
Motors Service Parts Operations ("GM SPO"), Navistar, Caterpillar, Freightliner,
PACCAR,  Auto Zone, Cummins,  Western Auto, Ford, Detroit Diesel,  Volvo Trucks,
Mack, Pep Boys, Advance Auto and O'Reilly Automotive.

     The Company  sells its  products  principally  under the "Delco Remy" brand
name  and  other  major  brand  names  worldwide.  In  connection  with  the  GM
Acquisition (as defined),  the Company  obtained  perpetual rights to the "Delco
Remy" brand name,  which was first used in 1918.  The Company also  received the
right to use "Delco Remy" as a corporate  name until 2004 and the "Remy" name in
perpetuity.  In addition,  GM entered into a long-term contract to purchase from
the Company  substantially all of its North American requirements for automotive
starters  and its U.S.  and Canadian  requirements  for heavy duty  starters and
alternators. GM also entered into a distribution agreement to sell the Company's
aftermarket   products   through   the   GM   SPO   distribution   system.   See
"Business--Customers."

     Citicorp  Venture  Capital  Ltd.  ("CVC")  and Harold K.  Sperlich,  former
president of Chrysler Corporation,  together with a subsidiary of MascoTech Inc.
("MascoTech") and certain senior management of the former Delco Remy Division of
GM (the "Former GM  Division"),  formed the Company for the purpose of acquiring
the assets of the  automotive  starter and the heavy duty starter and alternator
businesses of the Former GM Division (the "GM  Acquisition").  Upon consummation
of the Offerings and the other Transactions,  CVC, management of the Company and
other existing stockholders of the Company will beneficially own approximately %
of the Company's  outstanding Common Stock ( % of the voting power), and will be
able to control the Company and elect its Board of Directors.

     Since  the  GM  Acquisition,  the  Company  has  completed  five  strategic
acquisitions, substantially increasing the Company's aftermarket operations, and
entered  into two  international  joint  ventures.  The  Company  is also in the
process of completing the strategic acquisition of Ballantrae, which will expand
the Company's  drivetrain product position.  Through  Ballantrae's  wholly owned
subsidiary,  Tractech  Inc.  ("Tractech"),  the Company  will offer high quality
traction  control  systems  to  heavy  duty  OEMs  and  the  aftermarket.  These
acquisitions  and joint  ventures have  broadened  the  Company's  product line,
expanded  its   remanufacturing   capability,   extended  its  participation  in
international  markets and increased its  penetration  of the retail  automotive
parts  channel.  As a result of these  acquisitions  and joint  ventures and the
Company's  focus  on  increasing  its  participation  in  the  aftermarket,  the
Company's reliance on GM has declined since the Company's  formation.  Net sales
to customers  other than GM increased from 41.0% in fiscal year 1995 to 56.3% in
fiscal year 1997.

     The   Company's   expanding   aftermarket   business   benefits   from  the
non-deferrable  nature of the repairs for which many of the  Company's  products
are used.  Additionally,  the Company's  aftermarket  business benefits from the
design,   manufacturing  and  technological   expertise  of  the  Company's  OEM
operations. This OEM expertise provides the Company with advantages over many of
its aftermarket competitors. The Company believes that its participation in both
OEM and  aftermarket  businesses  and its  diversified  customer base reduce its
exposure to the  cyclicality of the automotive  industry.  The Company's  growth
strategy is designed to  capitalize  on its  position as a  consolidator  in the
large and highly fragmented remanufacturing aftermarket.

Growth Strategy

     The Company plans to continue to increase revenues and profitability of its
aftermarket and OEM businesses  through a strategy of internal growth and growth
through acquisitions. Key elements of the Company's growth strategy include:

     Increasing Aftermarket Presence

     Strengthening Customer  Relationships.  The Company intends to increase its
sales to new and existing  customers by capitalizing on its balanced coverage of
the key channels of aftermarket distribution and its competitive strengths as an
OEM supplier.  The Company plans to strengthen its customer relationships by (i)
continuing to expand its product  offerings,  (ii) capitalizing on the expansion
of the national  automotive retail parts chains and warehouse  distributors that
are customers of the Company,  (iii) meeting the increasing  demands of OEMs and
their dealer networks for high quality  remanufactured  units, which enable them
to reduce  warranty  and  extended  service  costs,  and (iv)  growing  sales of
existing  and new product  lines to OEM dealer  networks as dealers  continue to
capture an increasing  percentage of vehicle repairs, due to longer warranty and
service programs and growing vehicle complexity.  Additionally,  with the recent
acquisition of World Wide, the Company  expanded its product line and now offers
a full line of starters and  alternators for domestic and import  vehicles.  The
acquisition also has improved the Company's distribution capabilities, which now
include a nationwide overnight delivery service.

     Consolidating the Fragmented Aftermarket. The portion of the aftermarket in
which  the  Company  participates  is large  and  highly  fragmented,  with most
participants being small,  regional companies offering relatively narrow product
lines.  Although the Company  believes that it is the largest  manufacturer  and
remanufacturer  of aftermarket  starters and  alternators in North America,  its
sales of these products account for less than 12% of this market.  Consolidation
of the aftermarket is occurring as many  competitors are finding it difficult to
meet the  increasing  quality,  cost and service  demands of customers,  who, in
turn, are seeking to rationalize their supplier base. With its OEM capabilities,
remanufacturing  expertise,  full product  line,  greater  access to "cores" and
ability to capitalize on economies of scale,  the Company is well  positioned to
benefit from the consolidation of the aftermarket.

     Expanding Globally

     The  Company is  expanding  its  international  operations  in order to (i)
benefit from the trend toward  international  standardization  of automotive and
heavy duty vehicle  platforms and (ii)  participate in rapidly  growing  foreign
markets.  The Company has recently been awarded new business by GM,  Volkswagen,
Mercedes Benz, Ford and Caterpillar in Brazil; Opel in Europe;  Daewoo Motors in
India;  and Mercedes  Benz,  Volvo  Trucks,  John Deere and Dina in Mexico.  The
Company  intends to supply its existing OEM  customers on a global basis as they
expand their  operations  and require local supply of component  parts that meet
their  demands  for  quality,  technology,  delivery  and  service.  The Company
believes that its global expansion will enable it to gain new  international OEM
customers who will also require local  production of high quality  products.  In
addition, the expansion of the Company's OEM business into international markets
has  provided  the  Company  with the  infrastructure  necessary  to  develop an
aftermarket   presence  in  these   countries.   The  Company  has   established
manufacturing  operations and strategic  ventures in Hungary,  Korea and Mexico,
and plans to  complete  a  strategic  alliance  in India and a joint  venture in
Brazil in fiscal year 1998.  The  acquisition  of  Ballantrae  will  provide the
Company with a European  manufacturing  plant which has been in operation  since
1983. Aided by this facility, Ballantrae has developed strong relationships with
European  customers for traction control  systems,  especially in the market for
construction equipment.

     Introducing Technologically Advanced New Products

     As a Tier 1 OEM supplier, the Company continues to provide  technologically
advanced  products by regularly  updating and enhancing its product line.  Since
the GM  Acquisition,  the Company has (i)  completed the  introduction  of a new
family of gear reduction  starters that will replace all straight drive starters
in GM  vehicles  by the end of the 1998 model year and (ii)  introduced  several
longer-life heavy duty alternators.  The Company is also developing a small gear
reduction starter specifically  designed for application on world car platforms.
These  new  products   underscore   the   Company's   commitment  to  developing
state-of-the-art  products  that  address the higher  output,  lower  weight and
increased durability requirements of OEM customers.

Operating Strategy

     The  Company's  operating  strategy is  designed  to improve  manufacturing
efficiency,  reduce costs and increase  productivity while continuing to achieve
the highest levels of product quality.  Key elements of this operating  strategy
include:

     "Focus" Factories to Drive Manufacturing Excellence

     The Company is shifting its OEM production from old,  vertically-integrated
manufacturing  plants to new, smaller and more efficient "focus" factories.  The
Company's focus factories generally produce one product line in a plant designed
to  facilitate  lean  manufacturing  techniques.  The Company  has  successfully
launched three new focus factories since 1996. When the currently  planned shift
to focus  factories is completed,  the Company will occupy five focus  factories
and will have reduced its floor space for OEM  production  by more than 70%. The
Company  believes  that the  benefits  of the focus  factories  include  reduced
overhead  costs,  enhanced  productivity,  increased  product  quality and lower
inventories.

     Productivity Improvements

     In conjunction with its emphasis on focus factories,  the Company continues
to work with its local union  representatives  to establish  best-in-class  work
practices,  such as reducing the number of job classifications per focus factory
and implementing team-based manufacturing  processes.  Since the GM Acquisition,
employee  productivity  has increased by 33%. The Company's  labor contract with
the UAW (as defined) contains provisions that are expected to permit the Company
to continue to achieve  productivity  improvements in the existing and new focus
factories.  The increased  productivity achieved since the GM Acquisition is due
primarily to continuous  improvement  initiatives and the significant  number of
employees who have exercised their contract rights to return  ("flowback") to GM
or to retire.

     Product Quality and Continuous Improvement

     In July 1997,  the Company  received the  prestigious  Supplier of the Year
award  from  GM,  an  award  given to  fewer  than 1% of all GM  suppliers.  The
Company's  commitment to product  quality and continuous  improvement is further
evidenced by the QS9000 certification  received by nine of its manufacturing and
remanufacturing  facilities in 1997.  The Company  expects that the remainder of
its   manufacturing   and   remanufacturing   facilities   will  receive  QS9000
certification  by the end of  fiscal  year  1998.  In  addition,  the  Company's
powertrain/drivetrain  operations  that  remanufacture  products  for Ford  have
received the Q-1 rating,  Ford's highest  quality  rating,  and the Company is a
Ford  Authorized  Remanufacturer  ("Ford  FAR")  in five of the  seven  Canadian
provinces.  Global  purchasing  has further  enhanced the  Company's  continuous
improvement  efforts.  The Company is utilizing  its  international  ventures to
develop new,  lower cost sources of materials  and is  consolidating  its vendor
base to fewer, more competitive suppliers.

Recent Developments

     On October , 1997,  the Company  entered  into a  definitive  agreement  to
acquire  Ballantrae  for $49.2  million  (including  assumed  debt).  Ballantrae
operates  through two  subsidiaries:  Tractech,  a leading  producer of traction
control systems for heavy duty OEMs and the aftermarket;  and Kraftube,  Inc., a
tubing assembly  business which sells products to compressor  manufacturers  for
commercial air conditioners and  refrigeration  equipment.  In fiscal year 1997,
Tractech  accounted for approximately  70% of Ballantrae's  $37.6 million of net
sales. The Company's acquisition of Ballantrae strengthens the Company's overall
market position by (i) adding traction control systems to the Company's range of
drivetrain products,  (ii) increasing sales to existing heavy duty OEM customers
and (iii) expanding the Company's  customer base. The acquisition is expected to
be  completed  at or prior  to the  consummation  of the  Offerings.  See  "Risk
Factors--Acquisition  of Ballantrae;  Conflicts of Interest," "Company History,"
"Business--Acquisition of Ballantrae" and "Certain Transactions."

Other Information

     For purposes of the financial information set forth in this Prospectus, (i)
EBITDA  represents the sum of income from continuing  operations before interest
expense,  income taxes,  preferred dividend requirement of subsidiary,  minority
interest in income of subsidiaries,  gain on sale of building and  restructuring
charges, plus depreciation,  amortization and non-cash  post-retirement benefits
other than  pensions,  and (ii) unless  otherwise  indicated,  all references to
years are to the twelve months ended July 31, the Company's fiscal year end.

     The Company's  world  headquarters  are located at 2902  Enterprise  Drive,
Anderson, Indiana, 46013, and its telephone number is (765) 778-6499.








                               The Exchange Offer

Securities Offered.........................   Up to  $140,000,000  aggregate  
                                              principal  amount of 10-5/8% 
                                              Senior  Subordinated Notes Due
                                              2006. The terms of the Exchange
                                              Notes and Existing Notes are 
                                              identical in  all  material  
                                              respects,   except  for  certain 
                                              transfer  restrictions  and
                                              registration rights relating to
                                              the Existing Notes.

The Exchange Offer.........................   The Exchange  Notes are being
                                              offered in exchange for a like
                                              principal amount of Existing 
                                              Notes.  Existing  Notes may be 
                                              exchanged  only in integral 
                                              multiples of $1,000. The issuance
                                              of the Exchange  Notes is
                                              intended  to  satisfy obligations 
                                              of the  Company  contained  in the
                                              Registration Agreement.
Expiration Date; Withdrawal of
     Tender................................   The Exchange  Offer will expire at
                                              5:00 p.m., New York City time,  on
                                              __________,  1998,  or such later
                                              date  and  time  to  which it may
                                              be  extended by the  Company.  The
                                              tender of Existing  Notes pursuant
                                              to  the  Exchange   Offer  may  be
                                              withdrawn at any time prior to the
                                              Expiration   Date.   Any  Existing
                                              Notes not  accepted  for  exchange
                                              for any  reason  will be  returned
                                              without  expense to the  tendering
                                              holder   thereof  as  promptly  as
                                              practicable  after the  expiration
                                              or  termination  of  the  Exchange
                                              Offer.
Certain Conditions to the Exchange
     Offer.................................   The Company's obligation to accept
                                              for exchange, or to issue Exchange
                                              Notes in  exchange  for,  any 
                                              Existing  Notes is  subject  to
                                              certain customary  conditions 
                                              relating to compliance  with any
                                              applicable law or any applicable
                                              interpretation by the staff of the
                                              Commission,  the receipt of any 
                                              applicable  governmental approvals
                                              and the absence of any actions or
                                              proceedings of any  governmental 
                                              agency or court which could 
                                              materially  impair  the Company's 
                                              ability to  consummate  the
                                              Exchange  Offer.  The  Company 
                                              currently  expects  that  each of
                                              the conditions  will be satisfied 
                                              and that no waivers will be 
                                              necessary.  See "The Exchange
                                              Offer--Certain Conditions to the
                                              Exchange Offer."

Procedures for Tendering Existing
     Notes.................................   Each holder of Existing  Notes 
                                              wishing to accept the  Exchange 
                                              Offer must  complete,  sign  and
                                              date  the  Letter of Transmittal, 
                                              or  a facsimile  thereof,  in 
                                              accordance  with the instructions 
                                              contained herein and  therein, 
                                              and mail or  otherwise  deliver 
                                              such  Letter of Transmittal, or
                                              such facsimile,  together with
                                              such Existing Notes and any other
                                              required  documentation,  to the
                                              Exchange Agent (as defined)
                                              at the address set forth herein. 
                                              See "The  Exchange Offer--
                                              Procedures for Tendering Existing
                                              Notes."

Use of Proceeds............................   The Company will not receive any
                                              proceeds from the Exchange Offer.

Exchange Agent.............................   National City Bank (the "Exchange 
                                              Agent") is serving as the Exchange
                                              Agent  in   connection   with  the
                                              Exchange Offer.

Federal Income Tax Consequences............   The exchange of Notes  pursuant to
                                              the Exchange  Offer should not be
                                              a taxable event for federal income
                                              tax purposes. See "Certain Federal
                                              Income Tax Considerations."


    Consequences of Exchanging Existing Notes Pursuant to the Exchange Offer

     Based on certain interpretive letters issued by the staff of the Commission
to third  parties in  unrelated  transactions,  the  Company is of the view that
holders of Existing  Notes (other than any holder who is an  "affiliate"  of the
Company  within the meaning of Rule 405 under the  Securities  Act) who exchange
their Existing Notes for Exchange Notes pursuant to the Exchange Offer generally
may offer  such  Exchange  Notes for  resale,  resell  such  Exchange  Notes and
otherwise  transfer such Exchange Notes without compliance with the registration
and prospectus delivery provisions of the Securities Act, provided such Exchange
Notes are  acquired in the  ordinary  course of the  holders'  business and such
holders have no arrangement or understanding with any person to participate in a
distribution  of such  Exchange  Notes.  If any holder of  Existing  Notes is an
affiliate  of the  Company,  is  engaged  in or  intends to engage in or has any
arrangement or understanding  with any person to participate in the distribution
of the  Exchange  Notes to be acquired in the  Exchange  Offer,  such holder (i)
could not rely on the applicable interpretations of the Commission and (ii) must
comply with the  registration  requirements  of the Securities Act in connection
with any resale transaction. Each broker-dealer that receives Exchange Notes for
its own account in exchange for  Existing  Notes must  acknowledge  that it will
deliver a prospectus in connection with any resale of such Exchange  Notes.  See
"Plan of  Distribution."  In  addition,  to comply with the  securities  laws of
certain jurisdictions,  if applicable,  the Exchange Notes may not be offered or
sold  unless  they  have  been   registered   or  qualified  for  sale  in  such
jurisdictions or in compliance with an available  exemption from registration or
qualification.  The Company has agreed,  pursuant to the Registration  Agreement
and subject to certain specified limitations therein, to register or qualify the
Exchange  Notes for offer or sale under the  securities or blue sky laws of such
jurisdictions  as any holder of the Notes reasonably  requests in writing.  If a
holder of Existing  Notes does not  exchange  such  Existing  Notes for Exchange
Notes  pursuant to the Exchange  Offer,  such Existing Notes will continue to be
subject to the  restrictions  on transfer  contained in the legend  thereon.  In
general,  the Existing Notes may not be offered or sold, unless registered under
the Securities  Act,  except  pursuant to an exemption from, or in a transaction
not subject to, the Securities Act and applicable state securities laws. Holders
of Existing  Notes do not have any  appraisal  or  dissenters'  rights under the
Delaware General Corporation Law in connection with the Exchange Offer. See "The
Exchange Offer--Consequences of Failure to Exchange; Resales of Exchange Notes."

     The  Existing  Notes are  currently  eligible  for  trading in the  Private
Offerings,  Resales and Trading through Automated  Linkages  ("PORTAL")  market.
Following commencement of the Exchange Offer but prior to its consummation,  the
Existing  Notes  may  continue  to be  traded in the  PORTAL  market.  Following
consummation of the Exchange Offer,  the Exchange Notes will not be eligible for
PORTAL trading.

                               The Exchange Notes

     The terms of the Exchange Notes and the Existing Notes are identical in all
material  respects,  except for certain  transfer  restrictions and registration
rights relating to the Existing Notes.



Exchange Notes....................    $140,000,000  in aggregate  principal 
                                      amount of 10-5/8% Senior  Subordinated
                                      Notes Due 2006.

Maturity..........................    August 1, 2006.

Interest Payment Dates............    February 1 and August 1, commencing
                                      February 1, 1998.

Subsidiary Guaranties.............    The  Exchange  Notes  will  be  
                                      unconditionally  guaranteed  by  each of
                                      the Subsidiary Guarantors under the
                                      Subsidiary Guaranties.

Subordination of Notes and
     Subsidiary Guaranties........    The Exchange Notes and the Subsidiary 
                                      Guaranties will be general  unsecured
                                      senior   subordinated   obligations   of 
                                      the  Company  and  the  Subsidiary
                                      Guarantors, as applicable.  The Exchange 
                                      Notes and the Subsidiary Guaranties
                                      are  subordinated  in right of payment  
                                      to the prior  payment in full of all
                                      existing  and future Senior lndebtedness,
                                      pari passu with all present and
                                      future  Senior  Subordinated Indebtedness 
                                      and  senior to all  present  and
                                      future  subordinated  indebtedness of the
                                      Company or the relevant Subsidiary
                                      Guarantors,  as  applicable. The Exchange
                                      Notes will also be  effectively
                                      subordinated to any Secured  Indebtedness
                                      (as defined) to the extent of the
                                      value of the assets securing such 
                                      Indebtedness.  As of July 31, 1997, after
                                      giving pro forma effect to the 
                                      Transactions,  (i) the Company would have 
                                      had approximately  $181.9  million of 
                                      outstanding  Senior  Indebtedness  and no
                                      outstanding Senior  Subordinated  
                                      Indebtedness (other than the Notes), (ii)
                                      Senior  Indebtedness  of  the  Subsidiary 
                                      Guarantors would have  been approximately
                                      $91.8 million (excluding unused 
                                      commitments under the Senior Credit
                                      Facility),  (iii) Senior Subordinated 
                                      Indebtedness of the Subsidiary Guarantors
                                      would  have been  approximately  $52.8 
                                      million  (excluding  the Subsidiary 
                                      Guaranties), (iv) Secured  Indebtedness of
                                      the Company and the Subsidiary Guarantors 
                                      would  have  been   approximately   $18.1
                                      million (excluding  unused  commitments  
                                      under the Senior Credit Facility) and (iv)
                                      all  liabilities  and preferred  stock of
                                      the  Subsidiaries  (excluding  the
                                      Subsidiary  Guaranties  and  unused 
                                      commitments  under  the  Senior  Credit
                                      Facility) would have been approximately
                                      $341.3 million.

Sinking Fund......................    None.

Optional Redemption...............    The  Exchange  Notes will be  redeemable
                                      at the option of the  Company,  in
                                      whole or in part,  after August 1, 2001,
                                      at the redemption  prices set forth
                                      herein plus accrued and unpaid interest, 
                                      if any, to the redemption date. In
                                      addition,  at any time prior to August 1,
                                      1999,  the Company may redeem,  at
                                      its  option,  up to an  aggregate  amount
                                      of 35% of the  original  principal
                                      amount  of  the  Notes  with the proceeds
                                      of one or  more  Public  Equity Offerings
                                      at a redemption  price of 110% of the 
                                      principal  amount  thereof plus accrued
                                      and unpaid interest,  if any, to the
                                      redemption date,  provided that at least
                                      50% of the original  aggregate  principal
                                      amount of the Notes remains outstanding
                                      after each such redemption.

Change of Control.................    Upon the occurrence of a Change of 
                                      Control,  each Holder of Notes will have
                                      the right to  require  the  Company  to
                                      purchase  all or a portion  of such
                                      Holder's  Notes at a price in cash equal
                                      to 101% of the aggregate  principal
                                      amount  thereof  plus  accrued and unpaid
                                      interest,  if any, to the date of
                                      purchase.  In the event of a Change of 
                                      Control,  there can be no  assurance
                                      that the Company will have the  financial
                                      resources  or be permitted  under
                                      the terms of its other  indebtedness to 
                                      repurchase or redeem the Notes.  See
                                      "Description  of  Notes--Change  of 
                                      Control." The degree to which the Company
                                      is leveraged could prevent it from
                                      repurchasing  Notes tendered to it upon a
                                      Change  of  Control.  See "Risk  Factors--
                                      Substantial   Leverage;  Potential
                                      Inability to Service Indebtedness and Make
                                      Payments on the Notes."

Certain Covenants.................    The  indenture  relating  to the Notes 
                                      (the  "Indenture")  contains  certain
                                      covenants  that,  among other  things,  
                                      limit the ability of the Company and
                                      its Restricted Subsidiaries to (i) incur
                                      additional  indebtedness,  (ii) pay
                                      dividends  or make other  distributions 
                                      with  respect to Capital  Stock (as
                                      defined) of the Company and its Restricted
                                      Subsidiaries,  (iii) sell assets  of  the
                                      Company or its  Restricted  Subsidiaries,
                                      (iv) issue or sell Restricted  Subsidiary 
                                      stock,  (v) enter  into  certain  trans-
                                      actions  with affiliates,  (vi) create
                                      certain liens, (vii) enter into certain
                                      mergers and consolidations and (viii)incur
                                      indebtedness which is subordinate to 
                                      Senior Indebtedness and senior to the
                                      Notes.

Defaults..........................    An Event of  Default  is defined in the  
                                      Indenture  to include  (subject  to
                                      certain  notice  and  cure  provisions)  
                                      (i) a  default  in the  payment  of
                                      interest,  continued for 30 days; (ii) a 
                                      default in the payment of principal
                                      when due at  maturity;  (iii) the  failure
                                      of the Company to comply with its
                                      obligations under certain covenants in the
                                      Indenture,  subject in some cases to such
                                      failure  continuing for certain periods of
                                      time; (iv) the failure by the Company to
                                      repay certain  indebtedness  within  
                                      applicable grace periods after  final
                                      maturity, or after acceleration because
                                      of a default by the Company  under  an  
                                      agreement governing such  indebtedness,
                                      and  such non-payment  or  acceleration
                                      continues for 10 days; (v) certain events
                                      of bankruptcy,  insolvency or  
                                      reorganization  by, or if certain  
                                      judgments are entered against,  the 
                                      Company; and (vi) the failure of a 
                                      Subsidiary Guaranty to  remain in full  
                                      force and  effect in  certain  cases,  
                                      continued  for 10 days.  See "Description
                                      of Notes--Defaults."

For a more  detailed  discussion  of the Exchange  Notes,  see  "Description  of
Notes."





          SUMMARY CONSOLIDATED HISTORICAL AND PRO FORMA FINANCIAL DATA

     The following table sets forth summary  consolidated  historical  financial
data of the Company for the years ended July 31,  1995,  1996 and 1997 and as of
July 31, 1997 and summary  consolidated pro forma financial data for the Company
as of and for the year ended July 31, 1997. The statement of operations data for
the years ended July 31,  1995,  1996 and 1997 and the balance  sheet data as of
July 31, 1997 were derived from audited Consolidated Financial Statements of the
Company  included  elsewhere  herein.  The pro forma  consolidated  statement of
operations data for the year ended July 31, 1997 were prepared to illustrate the
estimated  effect of the Transactions as if they had occurred on August 1, 1996.
The pro forma  consolidated  balance sheet data were prepared to illustrate  the
estimated  effect of the  Transactions  as if they had occurred on July 31, 1997
(other  than  the  acquisition  of  World  Wide,   which  is  reflected  in  the
consolidated  historical  balance sheet data). The pro forma data do not purport
to be indicative  of the results of operations or the financial  position of the
Company  that  would have been  obtained  if the  Transactions  had in fact been
completed  as of such  dates or to project  the  results  of  operations  or the
financial  position  of the  Company  for any future  date or period.  The table
should be read in  conjunction  with  "Management's  Discussion  and Analysis of
Financial  Condition  and Results of  Operations,"  the  Consolidated  Financial
Statements of the Company,  "Pro Forma Condensed  Consolidated  Financial Data,"
related  notes  and  other  financial  information  included  elsewhere  in this
Prospectus.



                                                                      For the Year Ended July 31
                                                    ---------------------------------------------------------------
                                                                                                       Pro Forma
                                                        1995             1996            1997             1997
                                                    -------------    -------------   -------------    -------------
                                                            (dollars in thousands, except per share data)
                                                                                         

   Statement of operations data:
        Net sales................................    $  573,423       $  636,852      $  689,787       $  776,368
        Gross profit.............................        98,207          126,774         149,553          170,522
        Selling, engineering and administrative
            expenses.............................        61,206           77,994          89,098          101,567
        Restructuring charges....................            --            8,101          34,500           34,500
        Operating income.........................        37,001           40,679          25,955           34,455
        Interest expense.........................        18,432           27,367          38,774           35,295
        Income (loss) from continuing
            operations...........................         9,326            5,796         (10,263)          (1,377)
        Loss from discontinued operations, net of
            tax..................................         2,363           10,637           1,682               --
        Net income (loss)........................         6,963           (4,841)        (14,296)              --
        Income (loss) from continuing
            operations per share.................             $                $               $                $

        Net income (loss) per share..............

   Financial ratios and other data:
        Depreciation and amortization............   $    14,533      $    19,555     $    22,323      $    24,961
        Capital expenditures.....................        11,241           32,741          31,888           32,974
        EBITDA(a)................................        55,968           72,087          87,269           99,493
        Gross margin.............................          17.1%            19.9%           21.7%            22.0%
        Cash flow from operations................        21,921             (684)         22,537           33,832
        EBITDA margin............................           9.8%            11.3%           12.7%            12.8%
        Ratio of EBITDA to interest expense......           3.0x             2.6x            2.3x             2.8x
        Ratio of total debt to EBITDA............           3.5x             4.1x            4.2x             3.4x
        Ratio of earnings to fixed charges(b)....           1.8x             1.3x           --(c)             1.0x

                                                                                          As of July 31, 1997
                                                                                     ------------------------------
                                                                                      Historical       Pro Forma
                                                                                     -------------    -------------
   Balance sheet data:
        Working capital..........................................................     $  155,302       $  171,023
        Total assets.............................................................        570,569          632,060
        Total debt...............................................................        363,768          341,294
        Total stockholders' (deficit) equity.....................................         (8,536)          86,153



<FN>

     (a) EBITDA  represents the sum of income from continuing  operations before
interest expense,  income taxes,  preferred dividend  requirement of subsidiary,
minority  interest  in  income of  subsidiaries,  gain on sale of  building  and
restructuring   charges,   plus   depreciation,    amortization   and   non-cash
post-retirement benefits other than pensions.  EBITDA should not be construed as
a substitute for income from operations,  net income or cash flow from operating
activities  for the purpose of analyzing  the Company's  operating  performance,
financial  position and cash flows.  The Company has presented EBITDA because it
is commonly  used by certain  investors to analyze and compare  companies on the
basis of operating  performance and to determine a company's  ability to service
debt.  This  definition of EBITDA  differs from the definition of EBITDA used in
the  Indenture  for the Notes and may not be  comparable to EBITDA as defined by
other companies. See "Description of Notes--Certain Definitions."

     (b) For  purposes of  computing  the ratio of  earnings  to fixed  charges,
earnings  consist of income from continuing  operations  before income taxes and
fixed  charges.   Fixed  charges  include  preferred  dividend   requirement  of
subsidiary,  interest  expense and the portion of operating rents that is deemed
representative of an interest factor.

     (c) The  deficiency  of  earnings  to  fixed  charges  was  $13.5  million.
Excluding the restructuring charge, the ratio of earnings to fixed charges would
have been 1.5x.

</FN>







                                  RISK FACTORS

     Holders of Existing  Notes should  carefully  consider the risk factors set
forth below, which are generally applicable to the Existing Notes as well as the
Exchange Notes.

Substantial  Leverage;  Potential  Inability  to Service  Indebtedness  and Make
Payments on the Notes

     The Company  incurred  substantial  indebtedness  in connection with the GM
Acquisition. After adjusting for the Transactions and the application of the net
proceeds  therefrom,  at July 31, 1997, the Company's total  indebtedness  would
have been  $341.3  million  (exclusive  of unused  commitments  and  outstanding
letters of credit),  and the Company would have had common  stockholders' equity
of $86.2  million.  The  degree to which the  Company  is  leveraged  could have
important  consequences,  including the following:  (i) the Company's ability to
obtain  additional   financing  for  working  capital,   capital   expenditures,
acquisitions or general corporate  purposes may be impaired;  (ii) a substantial
portion of the  Company's  cash flow from  operations  must be  dedicated to the
payment of interest on its  existing  indebtedness,  thereby  reducing the funds
available to the Company for other purposes;  (iii) the Company's operations are
restricted by the  agreements  governing the  Company's  long-term  indebtedness
which  contain  certain   financial  and  operating   covenants;   (iv)  certain
indebtedness  under the Senior  Credit  Facility  will be at  variable  rates of
interest, which will cause the Company to be vulnerable to increases in interest
rates; (v) all of the indebtedness  outstanding under the Senior Credit Facility
will be  secured  by  substantially  all the  assets  of the  Company  and  that
indebtedness,  together with the Senior  Subordinated  Notes (as defined),  will
become due prior to the time the  principal  on the Notes will become due;  (vi)
the Company may be hindered in its ability to adjust rapidly to changing  market
conditions; and (vii) the Company's substantial degree of leverage could make it
more vulnerable in the event of a downturn in general economic  conditions or in
its business.

     The Company may be  required to  refinance  all or a portion of its present
indebtedness,  substantially  all of which  matures prior to the maturity of the
Notes, at or prior to the maturity of such  indebtedness.  In the event that the
Company is unable to refinance  its  existing  indebtedness  or otherwise  raise
funds to repay such indebtedness,  the Company's financial condition and ability
to fund its operations would be materially adversely affected.  See "Description
of Capital Stock,"  "Description of Indebtedness" and  "Management's  Discussion
and Analysis of Financial  Condition  and Results of  Operations--Liquidity  and
Capital Resources."

Subordination of Notes and the Subsidiary Guarantees; Asset Encumbrance; Holding
Company Structure

     The Notes are  subordinated  in right of payment to all  present and future
Senior  Indebtedness of the Company,  including the principal,  premium (if any)
and interest  with respect to the Senior  Indebtedness  under the Senior  Credit
Facility.  The  Notes  rank  pari  passu  with all  present  and  future  Senior
Subordinated  Indebtedness  of the  Company  and will  rank  senior to all other
subordinated indebtedness of the Company. In addition, the Subsidiary Guaranties
are  subordinated  in  right  of  payment  to all  existing  and  future  Senior
Indebtedness of the Subsidiary Guarantors, rank pari passu with all existing and
future Senior  Subordinated  Indebtedness of the Subsidiary  Guarantors and rank
senior to all other subordinated  indebtedness of the Subsidiary Guarantors.  As
of July 31, 1997, on a pro forma basis after giving effect to the  Transactions,
the Company and the Subsidiary  Guarantors would have had  approximately  $181.9
million of Senior Indebtedness  outstanding  (excluding unused commitments under
the  Senior  Credit  Facility).  Consequently,  in the  event  of a  bankruptcy,
liquidation,  dissolution,  reorganization or similar proceeding with respect to
the Company,  assets of the Company will be available to pay  obligations of the
Notes only after all Senior  Indebtedness  of the Company has been paid in full,
and  there can be no  assurance  that  there  will be  sufficient  assets to pay
amounts   due   on   all   or  any   of   the   Notes.   See   "Description   of
Notes--Subordination."

     The Notes are also  unsecured and will be effectively  subordinated  to any
Secured  Indebtedness of the Company.  The  indebtedness  outstanding  under the
Senior Credit Facility is secured by liens on substantially all of the assets of
the  Company  located  within the United  States.  The ability of the Company to
comply with the  provisions  of the Senior  Credit  Facility  may be affected by
events beyond the Company's  control.  The breach of any such  provisions  could
result in a default under the Senior Credit Facility, in which case such lenders
could elect to declare all amounts  borrowed  under the Senior Credit  Facility,
together  with  accrued  interest,  to be due and  payable.  If the Company were
unable  to repay  such  borrowings,  such  lenders  could  proceed  against  the
collateral. If the maturity of the indebtedness under the Senior Credit Facility
were accelerated, there can be no assurance that the assets of the Company would
be sufficient to repay in full such  indebtedness and the other  indebtedness of
the Company,  including  the Notes.  See  "Description  of  Indebtedness--Senior
Credit Facility" and "Description of Notes--Subordination."

     The Company is a holding company which derives all of its operating  income
from its  subsidiaries.  The  holders  of the Notes  will  have no direct  claim
against any such  subsidiaries  other than the claim created  against a Domestic
Restricted  Subsidiary  by the  applicable  Subsidiary  Guaranty,  which  may be
subject to legal  challenge in the event of the  bankruptcy of such  subsidiary.
See "Risk Factors--Fraudulent  Conveyance." If such a challenge were upheld, the
Subsidiary  Guaranty would be invalidated and unenforceable.  To the extent that
the Subsidiary  Guaranty is not enforceable,  the rights of holders of the Notes
to  participate  in any  distribution  of  assets of the  applicable  Subsidiary
Guarantor upon liquidation,  bankruptcy,  reorganization or otherwise may, as is
the case with other  unsecured  creditors  of the  Company,  be subject to prior
claims of  creditors  of that  Subsidiary  Guarantor.  The Company  must rely on
dividends  and  other  payments  from its  subsidiaries  to  generate  the funds
necessary  to meet its  obligations,  including  the  payment of  principal  and
interest on the Notes.  The  Indenture  contains  covenants  that  restrict  the
ability  of the  Company's  subsidiaries  to enter into any  agreement  limiting
distributions and transfers,  including dividends to the Company. The ability of
the  Company's  subsidiaries  to pay  dividends  and make other  payments may be
subject  to  certain  statutory,   contractual  and  other   restrictions.   See
"Description of Indebtedness."

Dependence on General Motors

     GM  accounted  for  approximately  97%  of the  Company's  1997  pro  forma
automotive OEM net sales and approximately  4.5% of the Company's 1997 pro forma
heavy  duty OEM net  sales.  GM SPO  accounted  for  approximately  24.2% of the
Company's 1997 pro forma  aftermarket net sales,  and GM and GM SPO collectively
accounted  for  approximately  38.8% of the  Company's  total 1997 pro forma net
sales.  In  connection  with  the GM  Acquisition,  GM  entered  into  long-term
contracts  pursuant to which it has agreed to purchase  from the Company 100% of
its North American  requirements for automotive  starters (other than for Saturn
and Geo) and 100% of its U.S. and Canadian  requirements for heavy duty starters
and  alternators,  in each case to purchase  the  existing  product  line (as of
August 1994).  GM's obligations to purchase  automotive  starters and heavy duty
starters  and  alternators  from  the  Company   terminate  in  2004  and  2000,
respectively,  except for  automotive  products  released in 1996 and 1997,  for
which  GM's  obligation  will  terminate  in 2006 and 2007,  respectively.  GM's
commitments  to purchase  products  from the Company in the future are  subject,
however,  to the Company's  remaining  competitive as to technology,  design and
price.  See  "Business--Customers."  There can be no assurance  that GM will not
develop alternative sources for components currently produced by the Company and
purchase some or all of its requirements for starters and alternators from these
alternative  sources  at the  expiration  of its  obligation  to  purchase  such
components from the Company. In addition, GM has been designated as an exclusive
distributor of a significant  amount of the Company's  automotive and heavy duty
aftermarket  products  and has agreed to provide  the  Company  with  purchasing
support,  which enables it to obtain raw materials at  competitive  prices.  The
Company's  exclusive  distribution  arrangements with GM for the Company's heavy
duty aftermarket products and automotive  aftermarket products terminate on July
31, 1998 and in 2009,  respectively.  There can be no assurance that the Company
and GM will  negotiate  a new  arrangement  for the  distribution  of heavy duty
aftermarket  products when the current  distribution  arrangement  terminates on
July  31,  1998,  or  whether  the  Company  or  GM  will  develop   alternative
distribution channels.

     The loss of GM as a customer of OEM or aftermarket products, the default by
GM on its  obligations  to act as a distributor or to purchase the Company's OEM
or aftermarket  products,  a substantial  decrease in demand for GM's automobile
models containing the Company's products or the failure of the Company to obtain
supply orders for its products used in GM's new  automobile  models could have a
material  adverse  effect on the  Company's  business,  financial  condition and
results of operations.  In addition,  strikes and work stoppages  affecting GM's
operations may postpone GM's need for components produced by the Company, which,
because  of the  Company's  highly  leveraged  position,  could  have a material
adverse  effect on the Company's  business,  financial  condition and results of
operations. See "Risk Factors--Labor Negotiations."

Relocation of Facilities

     The Company is in the process of  relocating  certain of its  manufacturing
facilities.  Specifically,  the Company has relocated  certain  production lines
from three of its OEM  manufacturing  facilities to three focus  factories.  The
Company has entered  into leases for two  additional  focus  factories  and will
relocate  additional  production  lines to those  facilities  and one additional
facility over the next year. At the  conclusion of the  relocation,  the Company
will have  vacated the three  plants  leased from GM. In  addition,  the Company
expects to relocate certain of its aftermarket facilities due to increased space
requirements and the need for a regional  presence.  The Company's  subsidiaries
have  conducted  these  moves  in the past  without  significant  disruption  to
operations.   While  the  Company   believes  that  it  has  prepared  for  such
relocations, there can be no assurance that the complicated nature of such moves
will not result in unforeseen  costs or delays or result in  disruptions  in the
Company's  operations at the affected facilities.  In addition,  there can be no
assurance  that  additional  moves  will  not be  required  in the  future.  The
restructuring  charge  recorded by the Company in 1997 does not include  startup
costs the Company expects to incur,  based on its prior startups,  in connection
with the new focus  factories.  See "Risk  Factors--Restructuring  Charges;  Net
Losses" and "Business--Manufacturing and Facilities."

Concentration of Ownership

     Upon   completion   of  the   Transactions,   CVC  will  own   beneficially
approximately  __%  of  the  Company's   outstanding   Common  Stock  (including
non-voting Class B Common Stock which, subject to applicable law, is convertible
at the  holder's  option into voting  Class A Common  Stock and after giving pro
forma  effect to the exchange of the  Company's  Junior  Subordinated  Notes for
Class A Common  Stock) and members of the  management  of the  Company  will own
beneficially  approximately % of the Company's outstanding Common Stock. Certain
other existing stockholders of the Company will own beneficially approximately %
of the Company's  outstanding  Common Stock. If these  stockholders were to vote
all of their  shares in a similar  manner,  they would  effectively  control the
Company. In most circumstances, they would have sufficient voting power to elect
the entire  Board of  Directors  of the Company  and, in general,  to  determine
(without the consent of the  Company's  other  stockholders)  the outcome of any
corporate  transaction  or  other  matter  submitted  to  the  stockholders  for
approval, including mergers, consolidations and the sale of all or substantially
all of the Company's assets,  and to prevent or cause a change in control of the
Company.  Further,  CVC,  certain  members  of  management  and  other  existing
stockholders  have entered into a Stockholders'  Agreement (as defined)  whereby
they have  agreed to vote  their  shares in such a manner as to elect the entire
Board of Directors of the Company.  See  "Principal  Stockholders--Stockholders'
Agreement."

Restructuring Charges; Net Losses

     The Company incurred  restructuring charges totaling $34.5 million and $8.1
million in fiscal years 1997 and 1996,  respectively.  These charges contributed
to a loss from continuing operations and a net loss in fiscal year 1997 of $10.3
million and $14.3 million,  respectively,  and to a net loss in fiscal year 1996
of $4.8 million. These charges substantially reduced the Company's stockholders'
equity. For a discussion of these charges and other factors contributing to such
losses,  see  "Management's  Discussion and Analysis of Financial  Condition and
Results of Operations."  There can be no assurance that the Company will be able
to realize  the  benefits it  anticipates  from the  restructurings  or that the
Company will not incur additional charges in the future in connection with these
restructurings or other actions.  See "Risk  Factors--Relocation  of Facilities"
and "Risk Factors--Labor Negotiations."

Restrictive Debt Covenants

     The agreements  governing the Company's bank and other indebtedness include
certain  covenants that, among other things,  restrict the Company's ability to:
(i) pay  dividends  and make  certain  other  restricted  payments;  (ii)  incur
additional indebtedness; (iii) grant liens, other than liens created pursuant to
such agreements and certain permitted liens; and (iv) sell material assets.  The
Senior Credit Facility also requires the Company to maintain  certain  financial
ratios,  including  interest  coverage  and leverage  ratios,  and to maintain a
minimum level of  consolidated  cash flow.  There can be no assurance that these
requirements  will be met in the  future.  If they are not,  the  holders of the
indebtedness   under  such   agreements   would  be  entitled  to  declare  such
indebtedness immediately due and payable. See "Description of Capital Stock" and
"Description of Indebtedness."

Dependence on Automotive Industry; Cyclical Business

     The sale of a  significant  portion of the  Company's  products is directly
related  to the  overall  level of  automobile,  truck  and heavy  duty  vehicle
production in North America, which is cyclical.  Consequently,  a decline in the
demand for new automobiles and trucks, particularly in North America, could have
a material  adverse effect on the Company's  business,  financial  condition and
results  of  operations.  The  Company  has not yet  operated  during a  general
economic downturn,  and historical financial  information for the Company during
adverse economic conditions is not available.

Risk Relating to Acquisitions

     To expand its markets and take advantage of the consolidation  trend in the
automotive  parts  industry,  the Company's  business  strategy  includes growth
through  acquisitions.  Although the Company believes that the operations of the
five companies it has acquired since the GM Acquisition  are being  successfully
integrated  with the Company's  operations,  there can be no assurance that such
integration  will continue to be  successful,  that future  acquisitions  can be
consummated  on  acceptable  terms  or  that  any  acquired   companies  can  be
successfully integrated into the Company's operations. The Company currently has
no  commitments,  understandings  or  arrangements  with respect to any specific
acquisitions (other than for Ballantrae).  However, the Company has entered into
strategic joint ventures in Mexico and Korea and expects to complete a strategic
alliance  in India and a joint  venture  in  Brazil  in fiscal  year 1998 and is
continually  investigating  opportunities for domestic and foreign acquisitions.
The Company's ability to make future acquisitions may also be constrained by its
ability to obtain  financing.  To the extent the Company  uses equity to finance
future  acquisitions,  there is a risk of  dilution to holders of Class A Common
Stock. See "Risk Factors--Substantial  Leverage;  Potential Inability to Service
Indebtedness  and Make Payments on the Notes," "Risk  Factors--Restrictive  Debt
Covenants," "Risk  Factors--Acquisition  of Ballantrae;  Conflicts of Interest,"
"Business--Business Strategy" and "Description of Indebtedness."

     In addition, acquisitions may involve a number of special risks, including:
initial reductions in the Company's  reported  operating  results;  diversion of
management's  attention;  unanticipated  problems  or legal  liabilities;  and a
possible  reduction  in  reported  earnings  due  to  amortization  of  acquired
intangible  assets in the event that such  acquisitions  are made at levels that
exceed the fair market value of net tangible assets.  Some or all of these items
could have a material  adverse effect on the Company.  There can be no assurance
that businesses acquired in the future will achieve sales and profitability that
justify the investment  therein.  In addition,  to the extent that consolidation
becomes more prevalent in the industry,  the prices for  attractive  acquisition
candidates may increase to unacceptable levels.

Labor Negotiations

     As of July 31, 1997, the Company employed 4,949 people, 848 of whom were in
management,  engineering,  supervision and administration and 4,101 of whom were
hourly employees.  Of the Company's hourly  employees,  1,969 are represented by
unions.  In the  United  States,  1,485  of the  Company's  hourly  workers  are
represented  by the  International  Union,  United  Automobile,  Aerospace,  and
Agricultural  Implement  Workers of  America  ("UAW")  under a master  agreement
between DRA (a wholly owned  subsidiary of the Company) and the UAW. The Company
and the UAW agreed to a new master  agreement  in March 1997 when the  agreement
that had been assumed by the Company expired.  Wage and benefit  increases under
the new contract  generally  follow the same pattern of the prior  agreement and
continue  to track the  wages  and  benefits  paid by GM and,  as a result,  the
Company will  experience  higher wage and benefit  rates in future  periods.  In
addition, grow-in provisions under the new agreement will require the Company to
move lower wage and benefit  employees to higher wage and benefit levels.  There
can be no assurance  that the Company will be able to effect cost  reductions or
productivity  improvements  to offset such  increased wage and benefit levels or
that the Company's  labor costs will not increase  significantly,  in which case
the Company's  competitive position and results of operations would be adversely
affected.  The master agreement between the UAW and DRA will expire on March 22,
2001.

     As of July 31,  1997,  141 of the  Company's  459 Canadian  employees  were
represented  by the  Canadian  Auto  Workers  and  97  were  represented  by the
Metallurgists  Unis  d'Amerique.  The  agreements  with these  unions  expire on
November 8, 1999 and September 30, 1998, respectively.

     As of July 31, 1997,  approximately  246 of Autovill's  366 employees  were
affiliated  with the Hungarian Steel Industry  Workers Union.  The agreement was
signed July 17, 1996 and is perpetual, subject to termination upon three months'
notice from either party.

     The Company's  other  facilities  are primarily  non-union.  The Company is
unaware of any current  efforts to  organize  any of the  Company's  facilities.
There can be no  assurance  that  there will not be any labor  union  efforts to
organize employees at facilities that are not currently unionized.

     Since the GM  Acquisition,  the Company has not  experienced  any organized
work stoppages.  There can be no assurance,  however,  that any actions taken by
the Company, including the current restructurings, will not adversely affect the
Company's  relations  with its  employees.  At the  present  time,  the  Company
believes that its  relations  with its  employees  are good.  See  "Management's
Discussion    and   Analysis   of   Financial    Condition    and   Results   of
Operations--General."

Competition

     The motor  vehicle parts  industry in which the Company  operates is highly
competitive. Some of the Company's OEM competitors are divisions or subsidiaries
of companies that are larger and have  substantially  greater resources than the
Company.  There can be no  assurance  that the  Company  will be able to compete
successfully with its competitors. See "Business--Competition."

Availability of Cores

     In its  remanufacturing  operations,  the Company obtains used  components,
commonly  known as "cores,"  from various  sources,  principally  the  Company's
existing  customers.  The Company also obtains cores from brokers who specialize
in buying  and  selling  cores.  The  ability  to obtain  cores of the types and
quantities required by the Company is essential to the Company's ability to meet
demand and expand production in the remanufacturing business.

     A sufficient  supply of cores may not always be available to the Company to
permit it to respond fully to customer demands for the Company's  remanufactured
products.  Shortages of cores could result from, among other things,  (i) a time
lag between  the initial  customer  order for a  remanufactured  product and the
return of cores for such products,  (ii) an inability to salvage cores for reuse
due to excessive wear or  deterioration  or (iii) an inability of the Company to
acquire  cores  because of loss or  significant  deterioration  of the Company's
relationships  with  its  customers.  Although  the  Company  believes  that its
relationships  with several of its  customers  will  continue to provide it with
access to cores,  there can be no assurance  that the Company  will  continue to
have an adequate supply of cores for its remanufactured products.

Acquisition of Ballantrae; Conflicts of Interest

     On October , 1997, the Company entered into an Agreement and Plan of Merger
to acquire  Ballantrae (the "Ballantrae  Acquisition  Agreement").  Although the
Company has entered into the Ballantrae  Acquisition Agreement and completed its
due diligence,  the  consummation of the transactions  contemplated  thereby are
subject  to  customary  closing  conditions  for a  transaction  of  this  type,
including   termination  of  the  waiting  period  under  the  Hart-Scott-Rodino
Antitrust  Improvements  Act of 1976,  as amended,  and the lack of any material
adverse  change in the  business of  Ballantrae.  Although  the Company does not
currently  foresee any  impediments to the  consummation  of the  acquisition of
Ballantrae, the Company cannot offer any assurances that the acquisition will be
consummated.  Even  if  consummated,  the  Company  cannot  guarantee  that  the
businesses  conducted  by  Ballantrae  can be  effectively  integrated  into the
Company's  other  operations  or that the Company  will  realize the benefits it
expects to achieve  through  the  acquisition  of  Ballantrae.  The  Company has
incurred  due  diligence,  legal  and  other  expenses  in  anticipation  of the
acquisition of Ballantrae. If the acquisition is not consummated, these expenses
will have to be written off as  non-recurring  charges.  See "Company  History,"
"Business--Acquisition of Ballantrae," and "Certain Transactions."

     The terms of the Ballantrae Acquisition Agreement were not negotiated on an
arm's-length  basis. As of July 31, 1997, CVC owned,  on a fully-diluted  basis,
71.9% of the  outstanding  common stock and 74.7% of the  outstanding  preferred
stock of Ballantrae.  At that date, CVC also owned 47.5% of the Company's Common
Stock.  See "Risk  Factors--Concentration  of Ownership." The Company  believes,
however,  that the  terms of such  agreement  are  fair to the  Company  and has
obtained a fairness opinion from Salomon Brothers Inc. The Company's  directors,
excluding  Messrs.  Delaney,  Cashin  and  Gerrity,  have  determined  that  the
acquisition  of  Ballantrae  is in the best  interests  of the  Company  and its
stockholders  and have  approved  the  acquisition  of  Ballantrae.  Because Mr.
Gerrity  is a  director  of  Ballantrae  and as of July  31,  1997  owned,  on a
fully-diluted  basis,  15.0%  of  Ballantrae's  common  stock  and  10.4% of its
preferred stock and Messrs.  Delaney and Cashin are directors of Ballantrae,  as
well as each  being a  stockholder  and  director  of the  Company,  there  is a
conflict  of  interest  with  respect to the  acquisition  of  Ballantrae.  As a
consequence,  their economic interest in the transaction may result in decisions
that do not reflect the interests of the Company.  Any damages which the Company
may suffer which result from a breach of the  Ballantrae  Acquisition  Agreement
will be  subject  to a $10  million  cap and the  Company  will  only be able to
recover  approximately  % and  % of  its  damages  from  CVC  and  Mr.  Gerrity,
respectively (in each case including their  affiliates).  See "Company History,"
"Business--Acquisition of Ballantrae" and "Certain Transactions."

Environmental Risks

     The Company's  operations  and  properties  are subject to federal,  state,
local and foreign laws, regulations and ordinances relating to the use, storage,
handling,  generation,  transportation,  treatment, emission, release, discharge
and  disposal of certain  materials,  substances  and wastes.  The nature of the
Company's  operations  exposes  it to the risk of  liabilities  or  claims  with
respect to environmental matters, including off-site disposal matters, and there
can be no assurance that material costs will not be incurred in connection  with
such  liabilities or claims or that the  indemnities  provided by the sellers of
the various businesses acquired will be applicable or available.

     Based upon the Company's  experience to date, the Company believes that the
future cost of compliance  with existing  environmental  laws,  regulations  and
ordinances  (or  liability  for  known  environmental  claims)  will  not have a
material  adverse  effect on the  Company's  business,  financial  condition and
results of operations.  However, future events, such as changes in existing laws
and regulations or their interpretation,  may give rise to additional compliance
costs or liabilities  that could have a material adverse effect on the Company's
business,  financial  condition and results of operations.  Compliance with more
stringent laws or regulations,  as well as more vigorous enforcement policies of
regulatory  agencies or stricter or different  interpretations of existing laws,
may require  additional  expenditures  by the Company that may be material.  See
"Business--Regulatory Matters."

Fraudulent Conveyance

     If a court in a lawsuit brought by an unpaid creditor or  representative of
creditors,   such  as  a   trustee   in   bankruptcy   or  the   Company   as  a
debtor-in-possession,  were to find under relevant  federal or state  fraudulent
conveyance  statutes  that the  Company did not receive  fair  consideration  or
reasonably equivalent value for incurring the indebtedness, including the Notes,
and that, at the time of such  incurrence,  the Company (i) was insolvent,  (ii)
was rendered  insolvent by reason of such incurrence or grant, (iii) was engaged
in a business or  transaction  for which the assets  remaining  with the Company
constituted  unreasonably  small capital or (iv) intended to incur,  or believed
that it would incur, debts beyond its ability to pay such debts as they matured,
then such court,  subject to applicable statutes of limitations,  could void the
Company's   obligations  under  the  Notes,   subordinate  the  Notes  to  other
indebtedness  of the Company or take other action  detrimental to the holders of
the Notes.

     The measure of insolvency for these purposes will depend upon the governing
law  of the  relevant  jurisdiction.  Generally,  however,  a  company  will  be
considered  insolvent for these purposes if the sum of that  company's  debts is
greater than the fair value of all of that company's  property or if the present
fair salable value of that company's assets is less than the amount that will be
required to pay its  probable  liability  on its  existing  debts as they become
absolute and matured.  Moreover,  regardless of solvency,  a court could void an
incurrence  of  indebtedness,  including the Notes,  if it determined  that such
transaction was made with the intent to hinder,  delay or defraud creditors.  In
addition,  a court could subordinate the  indebtedness,  including the Notes, to
the claims of all existing and future creditors on similar grounds.  The Company
believes  that,  after giving effect to the  Offerings,  the Company will be (i)
neither  insolvent nor rendered  insolvent by the incurrence of  indebtedness in
connection with the Offerings,  (ii) in possession of sufficient  capital to run
its business  effectively and (iii) incurring debts within its ability to pay as
the same mature or become due.

     There can be no assurance as to what  standard a court would apply in order
to determine  whether the Company was  "insolvent"  upon  consummation of the GM
Acquisition, any of the Company's other acquisitions or the sale of the Notes or
that,  regardless of the method of valuation,  a court would not determine  that
the Company was insolvent upon  consummation of the GM Acquisition or any of the
other acquisitions or the sale of the Notes.

     In  addition,  any  Subsidiary  Guaranty  may be  subject  to review  under
relevant  federal  and  state  fraudulent  conveyance  and  similar  laws  in  a
bankruptcy  or  reorganization  case or a  lawsuit  brought  by or on  behalf of
creditors of the applicable Subsidiary  Guarantor.  In such a case, the analysis
set forth above would generally apply, except that the Subsidiary Guaranty could
also be subject to the claim that,  since the  Subsidiary  Guaranty was incurred
for the  benefit of the  Company  (and only  indirectly  for the  benefit of the
Subsidiary  Guarantor),  the obligations of the Subsidiary  Guarantor thereunder
were incurred for less than reasonably equivalent value or fair consideration. A
court could void the  Subsidiary  Guarantor's  obligation  under the  Subsidiary
Guaranty,  subordinate  the  Subsidiary  Guaranty to other  indebtedness  of the
Subsidiary  Guarantor  or take other  action  detrimental  to the holders of the
Notes.

Change of Control

     Upon a Change of  Control,  each holder of the Notes will have the right to
require the Company to repurchase all or any part of such Notes at a price equal
to 101% of the principal amount thereof,  plus accrued and unpaid  interest,  if
any, to the date of  repurchase.  The  occurrence  of certain of the events that
constitute  a Change of  Control  would  constitute  a default  under the Senior
Credit  Facility  and  would  entitle  the  holders  of  the  Company's   Senior
Subordinated  Notes (as defined) to require the Company to repurchase all or any
part of such Notes. The Company's  failure to purchase the Notes would result in
a default under the Indenture. The inability to repay the indebtedness under the
Senior Credit  Facility or the Senior  Subordinated  Notes, if their maturity is
accelerated,  would also  constitute  an event of default  under the  Indenture,
which  could have  adverse  consequences  for the Company and the holders of the
Notes.  In the  event of a Change of  Control,  there  can be no  assurance  the
Company would have sufficient  financial  resources  available to satisfy all of
its  obligations  under the  Senior  Credit  Facility,  the Notes and the Senior
Subordinated  Notes.  See  "Description  of  Indebtedness"  and  "Description of
Notes--Change of Control."

Lack of Public Market

     The Existing Notes are currently eligible for trading in the PORTAL Market.
The Exchange Notes are new securities for which there is no established  market.
The  Company  does  not  intend  to list  the  Exchange  Notes  on any  national
securities  exchange or to seek the admission thereof to trading in the National
Association  of  Securities  Dealers  Automated  Quotation  System.  The Initial
Purchasers have advised the Company that they currently  intend to make a market
in the Exchange Notes.  However,  the Initial Purchasers are not obligated to do
so and any market making may be discontinued  at any time without notice.  There
can be no assurance as to the  development of any market or the liquidity of any
market that may develop for the Exchange Notes. See "Description of Notes."

     The liquidity  of, and trading  market for, the Notes also may be adversely
affected  by  general  declines  in the market for  similar  securities.  Such a
decline may adversely  affect such liquidity and trading markets  independent of
the financial performance of, and prospects for, the Company.


                                 COMPANY HISTORY

     The  Company  was formed in  November  1993 for the  purpose  of  acquiring
certain assets of the automotive starter business and the heavy duty starter and
alternator  business of the Former GM  Division,  which  businesses  the Company
acquired in July 1994.

     Between  January 1995 and May 1997,  the Company  completed  five strategic
acquisitions  and two  international  joint  ventures.  On January 6, 1995,  the
Company acquired all of the capital stock of Nabco,  Inc.  ("Nabco") (the "Nabco
Acquisition"), a producer of remanufactured automotive starters and alternators.
In  addition  to selling  its  products  to  national  automotive  parts  chains
(primarily  Western  Auto),  prior  to its  acquisition  by the  Company,  Nabco
supplied  remanufactured  parts in bulk  (known as "kits") to the Company and GM
for final assembly and distribution.

     On March 31, 1995, the Company acquired all of the capital stock of The A&B
Group,  Inc.  ("A&B  Group")  (the  "A&B  Acquisition"),   a  remanufacturer  of
automotive   starters,   heavy  duty  starters  and   alternators   and  related
subcomponents and parts. Prior to its acquisition by the Company,  the A&B Group
was the  Company's  contract  supplier of all heavy duty and certain  automotive
remanufactured products.

     On April  14,  1995,  the  Company  acquired  96% of the  capital  stock of
Autovill, RT Ltd. ("Autovill") (the "Autovill Acquisition and, together with the
Nabco Acquisition and the A&B Acquisition, the "1995 Acquisitions"), a Budapest,
Hungary-based  producer  of new  and  remanufactured  heavy  duty  starters  and
alternators  both for the OEM market and the  aftermarket in Western and Eastern
Europe.  Principal  customers of Autovill include Caterpillar and Mercedes Benz.
The remaining 4% of the capital stock of Autovill is owned by current and former
employees of Autovill.

     On February 6, 1996,  the Company  acquired  82.5% of the capital  stock of
Power   Investments,   Inc.  ("Power   Investments")   (the  "Power  Investments
Acquisition"),  a remanufacturer of diesel and gasoline engines,  transmissions,
fuel  systems,  alternators  and  starters  for medium and heavy duty trucks and
automobiles;  and, to a lesser extent, a remanufacturer of brakes,  water pumps,
power  steering  pumps and  various  other  truck  parts and  assemblies.  Power
Investments has 15 facilities located in the United States and in five provinces
of Canada and is designated as a Ford FAR in such provinces. The remaining 17.5%
of the capital  stock of Power  Investments  is owned by current  management  of
Power Investments,  subject to put/call  arrangements at a formula price for the
purchase  by  the  Company  of  the  remaining  17.5%  of the  shares  of  Power
Investments beginning in 2001.

     In December  1996,  the Company  formed a 50/50 joint venture in Korea with
individual  Korean investors to purchase the assets related to the starter motor
operations of the Company's former Korean  licensee.  In April 1997, the Company
and its former Mexican licensee,  Sistemas y Electricos Componetos ("Sistemas"),
formed a joint venture, 76% of which is owned by the Company and 24% of which is
owned by an affiliate of Sistemas. Each of these joint ventures will manufacture
starters and alternators for the OEM market.

     On May 8, 1997,  the Company  acquired  82.5% of the capital stock of World
Wide (the "World Wide Acquisition"),  a remanufacturer and distributor of import
automotive  starters and alternators.  World Wide sells its products to national
automotive  parts  chains,  including  Auto  Zone,  Pep Boys,  Advance  Auto and
Discount Auto.  The remaining  17.5% of the capital stock of World Wide is owned
by current  management  of World  Wide,  subject to put/call  arrangements  at a
formula  price for the  purchase  by the Company of the  remaining  17.5% of the
shares beginning in 2000.

     On October__,  1997, the Company  entered into the  Ballantrae  Acquisition
Agreement to acquire  Ballantrae  for $49.2 million  (including  assumed  debt).
Ballantrae  operates through two subsidiaries:  Tractech,  a leading producer of
traction control systems for heavy duty OEMs and the aftermarket;  and Kraftube,
Inc.,  a  tubing   assembly   business   which  sells   products  to  compressor
manufacturers  for commercial air conditioners and refrigeration  equipment.  In
fiscal year 1997, Tractech accounted for approximately 70% of Ballantrae's $37.6
million of net sales.  The Company will exchange shares of its Common Stock with
a value  (at the  initial  public  offering  price in the  Equity  Offering)  of
approximately   $19  million  for  the  equity  of  Ballantrae  and  will  repay
approximately $30 million of Ballantrae's  debt. The Common Stock of the Company
received  by  Ballantrae's  existing  stockholders  in the  acquisition  will be
subject to resale restrictions under applicable securities laws. The acquisition
is expected to be completed at or prior to the  consummation  of the  Offerings.
See  "Risk   Factors--Acquisition   of   Ballantrae;   Conflicts  of  Interest,"
"Business--Acquisition of Ballantrae" and "Certain Transactions."


                                 USE OF PROCEEDS

     The Company will not receive any proceeds from the Exchange Offer.  The net
proceeds to the Company  from the sale of the Existing  Notes of $135.2  million
were  used (i) to repay  all  indebtedness  under  the  Senior  Credit  Facility
outstanding at the time of the offering of the Existing Notes,  plus accrued and
unpaid interest thereon  (approximately  $103.5 million);  (ii) to prepay one of
the Power  Investments  Seller  Notes (as  defined),  plus  accrued  and  unpaid
interest thereon  (approximately $16.0 million); and (iii) for general corporate
purposes.






                                 CAPITALIZATION

     The following  table sets forth the current  portion of the long-term  debt
and the consolidated  capitalization  of the Company as of July 31, 1997 and pro
forma  to  give  effect  to the  Transactions.  This  table  should  be  read in
conjunction  with the  unaudited  "Pro Forma  Condensed  Consolidated  Financial
Data,"  "Selected   Consolidated   Historical   Financial  Data,"  "Management's
Discussion and Analysis of Financial  Condition and Results of  Operations"  and
the  Consolidated  Financial  Statements  and  related  notes  thereto  included
elsewhere  in this  Prospectus.  See also  "Description  of  Capital  Stock" and
"Description of Indebtedness."



                                                                                As of July 31, 1997
                                                                        -------------------------------------
                                                                           Historical           Pro Forma
                                                                        -----------------    ----------------
                                                                                   (in thousands)
                                                                                     

Current portion of long-term debt..................................     $         507        $          507
                                                                        =================    ================

Long-term debt:

     Senior Credit Facility........................................     $    34,963          $     34,963
     Power Investments Seller Notes................................           8,300                    --
     World Note....................................................          75,000                    --
            % Senior Notes Due 2007................................              --               130,000
     Senior Subordinated Notes.....................................         140,000               140,000
     GM Acquisition Note...........................................          59,155                    --
     8% Subordinated Debenture.....................................              --                17,942(a)
     A&B Seller Notes..............................................           3,500                    --
     Ballantrae Subordinated Debt..................................              --                   750
     Other, including capital lease obligations....................          17,132                17,132
     Junior Subordinated Notes.....................................          25,211                    --
                                                                        -----------------    ----------------
         Total long-term debt......................................         363,261               340,787

Minority interest..................................................           8,032                 8,032

Redeemable exchangeable preferred stock of subsidiary..............          16,071(a)                 --

Stockholders' (deficit) equity:

     Class A Common Stock (par value $.01; authorized 1,000,000;
         issued and outstanding 525,477 historical,      pro forma)               5                     5
     Class B Common Stock (par value $.01; authorized 1,000,000;
         issued and outstanding 385,523 historical,     pro forma).               4                     4
     Additional paid-in capital....................................          10,194               109,455
     Retained (deficit) earnings...................................         (12,174)              (16,746)
     Cumulative translation adjustment.............................          (1,752)               (1,752)
     Stock purchase plan...........................................          (4,813)               (4,813)
                                                                        -----------------    ----------------
         Total stockholders' (deficit) equity......................          (8,536)               86,153
                                                                        -----------------    ----------------

         Total capitalization......................................      $  378,828           $   434,972
                                                                        =================    ================
<FN>
(a)  Reflects the exchange of the  redeemable  exchangeable  preferred  stock of
     subsidiary  to the 8%  Subordinated  Debenture as permitted by the terms of
     such preferred stock. For details regarding this exchange, see footnote (d)
     to  the  "Unaudited   Pro  Forma   Condensed   Consolidated   Statement  of
     Operations."

</FN>






                 SELECTED CONSOLIDATED HISTORICAL FINANCIAL DATA

     The following table sets forth selected  consolidated  historical financial
data of the Company for and as of the years ended July 31, 1995,  1996 and 1997.
The  statement of  operations  data for the years ended July 31, 1995,  1996 and
1997 and the balance sheet data as of July 31, 1995,  1996 and 1997 were derived
from audited Consolidated  Financial Statements of the Company,  which have been
audited by Ernst & Young LLP, independent auditors.  The table should be read in
conjunction with  "Management's  Discussion and Analysis of Financial  Condition
and Results of Operations," the Consolidated Financial Statements of the Company
and related notes and the other financial information included elsewhere in this
Prospectus.



                                                                  For the Year Ended July 31
                                                  -----------------------------------------------------------
                                                        1995                 1996                 1997
                                                  -----------------     ---------------     -----------------
                                                        (dollars in thousands, except per share data)
                                                                                  
Statement of operations data:
     Net sales................................     $  573,423            $  636,852          $  689,787
     Gross profit.............................         98,207               126,774             149,553
     Selling, engineering and administrative
         expense..............................         61,206                77,994              89,098
     Restructuring charges....................             --                 8,101              34,500
     Operating income.........................         37,001                40,679              25,955
     Interest expense.........................         18,432                27,367              38,774
     Income (loss) from continuing operations.          9,326                 5,796             (10,263)
     Loss from discontinued operations, net of
         tax benefit..........................          2,363                10,637               1,682
     Net income (loss)........................          6,963                (4,841)            (14,296)

     Income (loss) from continuing operations
         per share............................    $                     $                   $

     Net income (loss) per share..............

Financial ratios and other data:
     Depreciation and amortization............    $    14,533           $    19,555         $    22,323
     Capital expenditures.....................         11,241                32,741              31,888
     EBITDA(a)................................         55,968                72,087              87,269
     Cash flow from operations................          21,921                  (684)             22,537
     Gross margin.............................           17.1%                 19.9%               21.7%
     EBITDA margin............................            9.8%                 11.3%               12.7%
     Ratio of EBITDA to interest expense......            3.0x                  2.6x                2.3x
     Ratio of total debt to EBITDA............            3.5x                  4.1x                4.2x
     Ratio of earnings to fixed charges(b)....            1.8x                  1.3x                  --(c)


 Balance sheet data (at end of period):
     Working capital..........................    $    61,268            $  113,801          $  155,302
     Total assets.............................        322,527               475,082             570,569
     Total debt...............................        196,988               298,796             363,768
     Redeemable exchangeable preferred stock of
         subsidiary...........................         12,903                14,420              16,071
     Total stockholders' equity (deficit).....          8,430                 1,589              (8,536)

                                                 See Accompanying Notes





<FN>
     (a) EBITDA  represents the sum of income from continuing  operations before
interest expense,  income taxes,  preferred dividend  requirement of subsidiary,
minority  interest  in  income of  subsidiaries,  gain on sale of  building  and
restructuring   charges,   plus   depreciation,    amortization   and   non-cash
post-retirement benefits other than pensions.  EBITDA should not be construed as
a substitute for income from operations,  net income or cash flow from operating
activities  for the purpose of analyzing  the Company's  operating  performance,
financial  position and cash flows.  The Company has presented EBITDA because it
is commonly  used by certain  investors to analyze and compare  companies on the
basis of operating  performance and to determine a company's  ability to service
debt.  This  definition of EBITDA  differs from the definition of EBITDA used in
the  Indenture  for the Notes and may not be  comparable to EBITDA as defined by
other companies. See "Description of Notes--Certain Definitions."

     (b) For  purposes of  computing  the ratio of  earnings  to fixed  charges,
earnings  consist of income from continuing  operations  before income taxes and
fixed  charges.   Fixed  charges  include  preferred  dividend   requirement  of
subsidiary,  interest expense (which includes amortization of deferred financing
costs) and the portion of operating  rents that is deemed  representative  of an
interest factor.

     (c) Earnings were  insufficient  to cover fixed  charges by $13.5  million.
Excluding the restructuring charge, the ratio of earnings to fixed charges would
have been 1.5x.
</FN>









                 PRO FORMA CONDENSED CONSOLIDATED FINANCIAL DATA
                                   (UNAUDITED)

     The following unaudited pro forma condensed consolidated financial data are
based  on the  Consolidated  Financial  Statements  included  elsewhere  in this
Prospectus, adjusted to give effect to the Transactions.

     The unaudited pro forma condensed  consolidated statement of operations for
the  year  ended  July  31,  1997  have  been  adjusted  to give  effect  to the
Transactions  as if they had occurred on August 1, 1996. The unaudited pro forma
condensed  consolidated balance sheet at July 31, 1997 has been adjusted to give
effect to the  Transactions as if they had occurred on July 31, 1997 (other than
the  acquisition  of World Wide,  which is reflected in the  historical  balance
sheet data).

     The unaudited pro forma  financial  data do not purport to be indicative of
the results of  operations or the  financial  position that would  actually have
been obtained if the  Transactions had occurred on the dates indicated or of the
results of  operations  or the  financial  position  that may be obtained in the
future.  The unaudited pro forma  financial  data are presented for  comparative
purposes only. The pro forma adjustments, as described in the accompanying data,
are based on  available  information  and certain  assumptions  that  management
believes are  reasonable.  The unaudited pro forma financial data should be read
in conjunction  with the  Consolidated  Financial  Statements of the Company and
related notes thereto included elsewhere in this Prospectus.

     The unaudited pro forma financial data with respect to the  acquisitions of
World Wide and Ballantrae are based on the  historical  financial  statements of
the businesses acquired and have been accounted for using the purchase method of
accounting.  The purchase price,  including the related fees and expenses,  have
been  allocated  to  the  tangible  and  identifiable   intangible   assets  and
liabilities  of the acquired  businesses  based upon the Company's  estimates of
their fair  value,  with the  remainder  allocated  to  goodwill.  The pro forma
adjustments  directly  attributable  to  the  acquisitions  of  World  Wide  and
Ballantrae  include  adjustments to interest  expense  related to the financing,
charges for  amortization of intangible  assets and depreciation of property and
equipment  relating to the  allocation of the purchase price and the related tax
effects.






       Unaudited Pro Forma Condensed Consolidated Statement of Operations
                        For the Year Ended July 31, 1997
                                 (in thousands)



                                                                Adjustments      Pro Forma
                                                                  for the         for the
                                                               Acquisitions     Acquisitions   Adjustments      Pro Forma
                                                                    of               of         for Other          for
                                                 Historical     World Wide       World Wide    Transactions   Transactions
                                                                    and             and
                                                               Ballantrae(a)     Ballantrae
                                                 ------------  --------------   -------------  -------------  --------------
                                                                                             

Net sales                                           $689,787       $  86,581        $776,368      $      --       $ 776,368
Cost of goods sold.........                          540,234          65,612         605,846             --         605,846
                                                 ------------  --------------   -------------  -------------  --------------

Gross profit                                         149,553          20,969         170,522             --         170,522

Selling, engineering, and administrative
expenses                                              89,098          12,469         101,567             --         101,567
Restructuring charges......                           34,500              --          34,500             --          34,500
                                                 ------------  --------------   -------------  -------------  --------------

Operating income                                      25,955           8,500          34,455             --          34,455

Other income (expense):
         Gain on sale of building...                   2,082              --           2,082             --           2,082
         Interest expense..                         (38,774)         (4,905)        (43,679)       8,384(b)        (35,295)
                                                 ------------  --------------   -------------  -------------  --------------

(Loss) income from continuing operations before income taxes, preferred dividend
requirement of subsidiary, and minority interest...
                                                    (10,737)           3,595         (7,142)          8,384           1,242

Minority interest in income of subsidiary                892              --             892             --             892

Income taxes (benefit).....                          (3,014)           1,387         (1,627)       3,354(c)           1,727

Preferred dividend requirement of subsidiary           1,648              --           1,648     (1,648)(d)              --
                                                 ------------  --------------   -------------  -------------  --------------

(Loss) income from continuing operations           $(10,263)      $    2,208     $   (8,055)       $  6,678    $    (1,377)
                                                 ============  ==============   =============  =============  ==============

Loss from continuing operations per share                                                                     $
                                                                                                              ==============

                             See Accompanying Notes








   Notes to Unaudited Pro Forma Condensed Consolidated Statement of Operations
                                 (in thousands)

     (a) The  adjustments  for the  acquisitions  of World  Wide and  Ballantrae
represent the effects on the statement of operations of such  acquisitions as if
they  occurred  on August 1,  1996.  These  adjustments  are  summarized  in the
following table:

                                                                                         

                                                                World Wide         Ballantrae          Combined
                                                               --------------    ---------------    ---------------
Net sales..................................................    $     49,014      $     37,567       $     86,581
Cost of goods sold.........................................         40,935            24,677             65,612
                                                               --------------    ---------------    ---------------
Gross profit...............................................          8,079            12,890             20,969
Selling, engineering, and administrative expenses..........          6,319             6,150             12,469
                                                               --------------    ---------------    ---------------
Operating income...........................................          1,760             6,740              8,500
Interest expense...........................................         (2,280)           (2,625)            (4,905)
Income taxes (benefit).....................................            (47)            1,434              1,387
                                                               --------------    ---------------    ---------------
(Loss) income from continuing operations...................    $      (473)      $     2,681        $     2,208
                                                               ==============    ===============    ===============


     (b) Reflects  decreases (or increases) in interest expense and amortization
of deferred financing costs as if the Transactions occurred on August 1, 1996 as
follows:

                                                                                    
                                                                                           For the
                                                                                          Year Ended
                                                                                        July 31, 1997
                                                                                       -----------------
              Reduced interest from the amendment of the Senior Credit Facility......  $    190
              Amortization of deferred financing costs associated with the amendment
                   to the Senior Credit Facility......................................      (30)
              Repayment of Power Investments Seller Notes...............................    818
              Repayment of World Note...................................................  7,875
              Reversal of 1997 amortization of deferred financing costs associated
                   with repayment of World Note........................................     454
              Interest expense for the       % Senior Notes Due 2007................... (11,050)
              Amortization of deferred financing costs associated with        % Senior       
                   Notes Due 2007......................................................    (400)
              Repayment of GM Acquisition Note.........................................   6,552
              Repayment of A&B Seller Notes............................................     350
              Repayment of Ballantrae Senior Bank Debt.................................   1,552
              Repayment of Ballantrae Subordinated Debt................................   1,073
              Exchange of Junior Subordinated Notes....................................   2,593
              Interest expense relating to the 8% Subordinated Debenture exchanged
                   for the redeemable exchangeable preferred stock of subsidiary.......  (1,593)
                                                                                        --------
              Net reduction in interest expense....................................... $  8,384
                                                                                       =========


     The  interest  rate on the % Senior Notes Due 2007 is assumed to be 8 1/2%.
For each 1/4% difference in the interest rate the annual interest  expense would
change by $325.

     (c)  Represents  the income tax expense  related to the pro forma  interest
expense reduction at an assumed marginal tax rate of 40%.

     (d) Represents the reversal of preferred dividend requirement of subsidiary
recorded in 1997 which results from the assumed  exchange of the preferred stock
for the 8% Subordinated Debenture effective August 1, 1996.

         A deemed preferred  dividend of subsidiary  arises from the exchange of
the redeemable  exchangeable preferred stock of subsidiary for the excess of the
fair  value of the 8%  Subordinated  Debenture  over the  carrying  value of the
redeemable  exchangeable  preferred  stock of  subsidiary  as shown below.  This
nonrecurring  charge,  which has not been  reflected in the pro forma  condensed
consolidated statement of operations,  will be charged against the income of the
Company in the period of exchange.  Upon  completion  of the exchange no further
dividends will occur.


                                                                                     For the
                                                                                    Year Ended
                                                                                  July 31, 1997
                                                                                  ---------------
                                                                                       
Fair value of the 8% Subordinated Debenture....................................   $    17,942
Carrying value of the redeemable exchangeable preferred stock of subsidiary....        16,071
                                                                                  ---------------
Deemed preferred dividend of subsidiary arising from exchange..................   $      1,871
                                                                                  ===============








            Unaudited Pro Forma Condensed Consolidated Balance Sheet
                                  July 31, 1997
                                 (in thousands)



                                                         Adjustments       Pro Forma      Adjustments       Pro Forma
                                                             for              for          for Other           for
                                         Historical       Ballantrae      Ballantrae      Transactions    Transactions
                                                         Acquisition(a)   Acquisition
                                        -------------    -------------   --------------   -------------   --------------
                                                                                           
Assets:
Current Assets:
    Cash and cash equivalents........   $    10,050      $      347      $    10,397      $   2,635(b)    $    13,032
    Trade accounts receivable........       110,184           5,838          116,022             --           116,022
    Other receivables................        10,487              --           10,487             --            10,487
    Recoverable income tax...........         2,889              --            2,889          1,801(g)          4,690
    Inventories......................       164,417          10,127          174,544             --           174,544
    Deferred income taxes............        21,474              --           21,474             --            21,474
    Other current assets.............         4,643              55            4,698             --             4,698
                                        -------------    -------------   --------------   -------------   --------------

    Total current assets.............       324,144          16,367          340,511          4,436           344,947

Property and equipment...............       147,222          16,834          164,056             --           164,056
Less accumulated depreciation........        26,858              --           26,858             --            26,858
                                        -------------    -------------   -------------- - -------------   --------------

                                            120,364          16,834          137,198             --           137,198

Deferred financing costs.............         8,803              --            8,803          1,958(c)         10,761
Goodwill (less accumulated
    amortization)....................        86,612          21,168          107,780             --           107,780
Net assets held for disposal.........        25,279              --           25,279             --            25,279
Investment in affiliate..............         3,119              --            3,119             --             3,119
Other assets.........................         2,248             728            2,976             --             2,976
                                        -------------    -------------   --------------   -------------   --------------

Total assets.........................    $  570,569       $  55,097       $  625,666      $   6,394        $  632,060
                                        =============    =============   ==============   =============   ==============

Liabilities and stockholders'
    (deficit) equity:
Current liabilities:
    Accounts payable.................   $    88,578      $    2,398      $    90,976             --       $    90,976
    Accrued interest payable.........         3,107           2,078            5,185             --             5,185
    Accrued restructuring charges....        37,377              --           37,377             --            37,377
    Liabilities related to
    discontinued operations                   3,324              --            3,324             --             3,324
    Other liabilities and accrued
    expenses.........................        35,949             606           36,555             --            36,555
    Current portion of long-term debt           507              --              507             --               507
                                        -------------    -------------   --------------   -------------   --------------

    Total current liabilities........       168,842           5,082          173,924             --           173,924

Deferred income taxes................         1,556             265            1,821             --             1,821
Long-term debt, less current                363,261          30,750          394,011        (53,224)          340,787
    portion(d).......................
Post-retirement benefits other than
    pension..........................        12,677              --           12,677             --            12,677
Accrued pension benefit..............         4,542              --            4,542             --             4,542
Other non-current liabilities........         4,124              --            4,124             --             4,124

Minority interest in subsidiary......         8,032              --            8,032             --             8,032

Redeemable exchangeable preferred
    stock of subsidiary..............        16,071              --           16,071        (16,071)(e)            --

Stockholders' (deficit) equity:
    Common Stock:....................
       Class A Shares................             5              --                5             --                 5
       Class B Shares................             4              --                4             --                 4
    Paid-in capital(f)...............        10,194          19,000           29,194         80,261(f)        109,455
    Retained earnings (deficit)......       (12,174)             --          (12,174)        (4,572)(g)       (16,746)
    Cumulative translation adjustment        (1,752)             --           (1,752)            --            (1,752)
    Stock purchase plan..............        (4,813)             --           (4,813)            --            (4,813)
                                        -------------    -------------   --------------   -------------   --------------

Stockholders' (deficit) equity.......        (8,536)         19,000           10,464         75,689            86,153
                                        -------------    -------------   --------------   -------------   --------------

Total liabilities and stockholders'
    (deficit) equity.................    $  570,569      $   55,097       $  625,666       $  6,394        $  632,060
                                        =============    =============   ==============   =============   ==============
                             See Accompanying Notes







        Notes to Unaudited Pro Forma Condensed Consolidated Balance Sheet
                                 (in thousands)

     (a) Represents the adjustments for the Ballantrae  acquisition as if it had
occurred as of July 31,  1997.  The  acquisition  will be  accounted  for by the
purchase  method of accounting.  Using the purchase  method of  accounting,  the
total  purchase  price will be allocated to tangible and  intangible  assets and
liabilities of Ballantrae based upon the Company's estimates of their respective
fair values at the date of the acquisition.

     (b)  Represents  the  sources  and  uses  of cash in  connection  with  the
Transactions as follows:


                                                                     As of
                                                                 July 31, 1997
                                                                 ---------------
Estimated proceeds from the Offerings (net of underwriting
     discounts and commissions)...............................   $   182,550
Senior Credit Facility refinancing fee........................          (210)
Repayment of Power Investments Seller Notes...................        (8,300)
Repayment of World Note.......................................       (77,250)
Repayment of GM Acquisition Note..............................       (59,155)
Repayment of A&B Seller Notes.................................        (3,500)
Repayment of Ballantrae Senior Bank Debt......................       (20,750)
Repayment of Ballantrae Subordinated Debt.....................        (9,250)
Other fees and expenses of the Offerings......................        (1,500)
                                                                 ---------------

Cash available for general corporate purposes.................   $      2,635
                                                                 ===============

     (c) Represents the change in the deferred  financing  costs and related tax
benefit with respect to the World Note as follows:


                                                                     As of
                                                                 July 31, 1997
                                                                 ---------------
Deferred financing costs related to the Offerings.............   $      4,000
Deferred financing costs related to the Senior Credit Facility
     refinancing..............................................           210
Write-off of World Note deferred financing costs as a result
     of early extinguishment..................................        (2,252)
                                                                 ---------------

                                                                 $      1,958
                                                                 ===============


     (d) Details regarding the changes to long-term debt are as follows:

             Total long-term debt (historical).................. $      363,261

             Ballantrae Senior Bank Debt........................         20,750
             Ballantrae Subordinated Debt.......................         10,000
                                                                 --------------

             Pro forma for Ballantrae Acquisition...............        394,011
                                                                 --------------

             Power Investments Seller Notes.....................        (8,300)
             World Note.........................................       (75,000)
             GM Acquisition.....................................       (59,155)
             A&B Seller Notes...................................        (3,500)
             Ballantrae Senior Bank Debt........................       (20,750)
             Ballantrae Subordinated Debt.......................        (9,250)
             Junior Subordinated Notes..........................       (25,211)
                   % Senior Notes Due 2007......................       130,000
             8% Subordinated Debenture..........................        17,942
                                                                 --------------

             Adjusted for other Transactions....................       (53,224)
                                                                 --------------

             Pro forma for Transactions......................... $      340,787
                                                                 ==============

     (e)  Elimination of redeemable  exchangeable  preferred stock of subsidiary
exchanged for the 8% Subordinated Debenture.

     (f) Details regarding the changes to equity,  exchange of equity,  issuance
of Common Stock and exchange of Junior Subordinated Notes are as follows:

Paid in capital (historical).................................... $      10,194
Common Stock issued in Ballantrae acquisition...................        19,000
                                                                 -------------

Pro forma for Ballantrae acquisition............................        29,194
                                                                 -------------

Equity Offering.................................................        55,800
Exchange of Junior Subordinated Notes...........................        25,211
Fees for Equity Offering........................................          (750)
                                                                 --------------

Adjusted from other transactions................................         80,261
                                                                 --------------

Pro forma for Transactions...................................... $    109,455
                                                                 =============


     (g) Represents the extraordinary loss relating to the early  extinguishment
of the  World  Note  net of  taxes  at a  marginal  rate of 40%  and the  deemed
preferred  dividend of  subsidiary  arising from the exchange of the  redeemable
exchangeable preferred stock of subsidiary as follows:


                                                                     As of
                                                                 July 31, 1997
                                                                 ---------------
Early extinguishment penalty on World Note....................   $     (2,250)
Write-off of World Note deferred financing costs as a result
     of early extinguishment..................................        (2,252)
Tax effect of early extinguishments...........................         1,801
Deemed dividend of preferred stock of subsidiary..............        (1,871)
                                                                 ---------------

Net charge to retained earnings (deficit).....................   $     (4,572)
                                                                 ===============










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

General

     The  Company  sells its  products  in the  aftermarket  and the OEM market,
principally in North America and also in Europe, Latin America and Asia-Pacific.
In  addition  to  purchasing  newly  manufactured  parts for use in new  vehicle
production,  OEMs are also  significant  customers of the Company's  aftermarket
products.   These  aftermarket   products  are  distributed  through  the  OEMs'
affiliated dealer networks.

     The aftermarket is highly fragmented and competitive.  The Company believes
that consolidation of aftermarket suppliers is occurring due, in part, to higher
quality standards for  remanufactured  products,  which may be more expensive or
technically difficult for smaller  remanufacturers to meet. The Company plans to
continue to increase its penetration of the aftermarket  through internal growth
and strategic acquisitions.

     The  demand  for  components  in the OEM market is  cyclical.  The  Company
believes  that  opportunities  for growth in the OEM market will come  primarily
through the  introduction of new products and expansion of the Company's  global
operations.  The Company  believes that its  aftermarket  and OEM businesses are
complementary  and provide the Company with a  competitive  advantage in meeting
customer needs and maintaining the high levels of expertise necessary to compete
successfully  in both  markets.  The  high  capability  necessary  to  meet  the
stringent  requirements  for OEM technology and quality are  transferable by the
Company to its aftermarket operations.

     For  1997,  the  aftermarket  accounted  for  approximately  45.2%  of  the
Company's  net  sales  and  approximately  62.8%  of the  Company's  EBITDA  (as
defined).  Net sales and EBITDA attributable to the OEM market accounted for the
remainder.

     The primary  components of cost of goods sold in the Company's  aftermarket
business  include  the  cost of cores  and  component  parts,  labor  costs  and
overhead. While the availability and cost of cores fluctuate based on supply and
demand,  the  Company's  relationships  with  dealers and other  customers  have
historically provided it with sufficient access to cores at favorable prices.

     The primary  components of cost of goods sold in the Company's OEM business
include material,  labor and overhead. The Company's domestic OEM labor force is
represented primarily by the UAW. In March 1997, the Company signed a new master
agreement  with the UAW.  Wage and  benefit  increases  under the new  agreement
generally  follow the same pattern as the prior  agreement and continue to track
the wages and benefits paid by GM and, as a result,  the Company will experience
higher wage and benefit rates in future periods. In addition, grow-in provisions
under the new agreement  will require the Company to move lower wage and benefit
employees to higher wage and benefit  levels.  Under  provisions of the national
agreement,  the UAW and the Company have recently developed a special program of
incentives for hourly employees who agree to leave the Company. The cost of this
program is included in the restructuring  charges for fiscal year 1997 described
below.  The  Company  is in the  process of  shifting  OEM  production  to focus
factories which the Company believes can reduce costs.

     Since  the  GM  Acquisition,  the  Company  has  completed  five  strategic
acquisitions, substantially increasing the Company's aftermarket operations, and
entered into two  international  joint ventures.  These  acquisitions  and joint
ventures have broadened the Company's product line, expanded its remanufacturing
capability,  extended its  participation in international  markets and increased
its  penetration of the retail  automotive  parts channel.  As a result of these
acquisitions,   joint  ventures  and  the  Company's  focus  on  increasing  its
participation  in the  aftermarket,  the  Company's  reliance on GM has declined
since the Company's  formation.  Net sales to customers  other than GM increased
from 41.0% in fiscal year 1995 to 56.1% in fiscal year 1997.

     The portion of the Company's net sales  derived from the  aftermarket  have
increased  significantly  over the past two years, from  approximately  19.2% in
fiscal  year 1995 to 45.2% in  fiscal  year  1997.  For  fiscal  year  1997,  GM
accounted for  approximately  43.7% of the Company's  total net sales,  of which
30.3% were to GM's OEM businesses and 13.4% were to GM SPO. Substantially all of
the Company's fiscal year 1997 automotive OEM sales were to GM.

     In connection with the GM Acquisition,  GM entered into long-term contracts
(the "Supply  Agreements")  pursuant to which it has agreed to purchase from the
Company 100% of its North American  requirements for automotive  starters (other
than for  Saturn and Geo) and 100% of its U.S.  and  Canadian  requirements  for
heavy duty starters and alternators,  in each case with respect to the Company's
existing  product  line.  In addition,  GM has been  designated  as an exclusive
distributor of a significant  amount of the Company's  automotive and heavy duty
aftermarket  products  and has agreed to provide  the  Company  with  purchasing
support,  which enables it to obtain raw materials at competitive  prices.  GM's
obligations  to  purchase  the  Company's  automotive  starters  and heavy  duty
starters  and  alternators  under the  Supply  Agreements  are  subject  to such
products remaining competitive as to price,  technology and design.  However, GM
may not  terminate the Supply  Agreement for the Company's  prices of automotive
products for failing to be so  competitive  prior to July 31,  2001.  The Supply
Agreements will terminate (i) with respect to automotive  products,  on July 31,
2004  (except  that  GM's  obligations  with  respect  to  automotive   products
introduced  in 1996 and 1997 will  terminate on July 31, 2006 and July 31, 2007,
respectively), and (ii) with respect to heavy duty products, July 31, 2000. GM's
obligations  to  distribute  the  Company's  heavy  duty  aftermarket   products
terminate on July 31, 1998,  and GM's  obligations  to distribute  the Company's
automotive    aftermarket   products   terminate   on   July   31,   2009.   See
"Business--Customers."  Although  the Company  expects that its  automotive  and
heavy  duty  products  will  remain  competitive  throughout  the  term  of  the
agreements  with  GM,  there  can be no  assurance  that  GM  will  not  develop
alternative  sources  for  such  components  and  purchase  some  or  all of its
requirements  from these  sources  prior to or following  the  expiration of the
agreements. See "Risk Factors--Dependence on General Motors."

     In  fiscal  year  1997,  the  Company   decided  to  restructure   its  OEM
manufacturing operations,  incurring a restructuring charge of $34.5 million and
establishing  a reserve for that amount.  The  Company's  OEM business has seven
principal  manufacturing  operations,  two in Meridian,  Mississippi and five in
Anderson,  Indiana.  The Company has  announced  its  intention to close its two
facilities  in  Meridian,  Mississippi  by  the  end of the  1998  fiscal  year,
including  one facility  leased from GM at the time of the GM  Acquisition.  The
balance of the Company's OEM facilities are located in Anderson, Indiana. Two of
the  Anderson  facilities  are leased  from GM and will be vacated by the end of
1999. The Company is operating  three new focus  factories and intends to have a
total of five in operation by the end of 1999. This restructuring will provide a
reduction of over 70% in square  footage from the Company's  existing  plants to
the focus factories due to streamlining of manufacturing processes,  phasing out
of certain  manufacturing  equipment and elimination of excess  unutilized floor
space  or  floor  space  used  by GM in  each of the  existing  facilities.  The
restructuring reserve does not include approximately $3 million in startup costs
the Company  expects to incur,  based on its prior focus  factory  startups,  in
connection with the two additional focus factories.

     The  restructuring  plan included  accelerating the Company's move to focus
factories    and   closing   the    Company's    operations    in   three   old,
vertically-integrated  factories.  These decisions resulted in the impairment of
certain  production  assets with a carrying  amount of $30.3 million,  which the
Company  plans to dispose  of. The Company  has  estimated  the loss on disposal
including related costs at $26.3 million. In addition, the Company has estimated
a cost of $8.2 million for reducing its  workforce  through  several  transition
programs  related  to  the  restructuring  of the  operations.  The  results  of
operations  for the  products  which  will be  discontinued  are not  separately
identifiable.  The  1997  restructuring  reserve  is  expected  to  be  utilized
throughout  1998 and 1999.  In 1998,  the  Company  expects  to reduce  the 1997
restructuring  reserve  balance to  approximately  $12.1  million  through  cash
payments  of $5.8  million and other  charges of $16.6  million.  The  remaining
balance is expected to be  completely  utilized in 1999 through cash payments of
$4.5 million and other charges of $7.6 million. See "Risk Factors--Restructuring
Charges; Net Losses."

     In fiscal year 1996,  the Company  decided to eliminate  the  production of
certain parts and certain  straight drive starter motors and offered a voluntary
retirement  transition program to certain eligible salaried employees  resulting
in the  recognition  of a  restructuring  charge of $8.1  million.  The  Company
purchased  new, more  efficient  equipment for use in the  production of certain
heavy  duty  alternators  resulting  in the  impairment  of  certain  production
equipment  with a  carrying  amount of  approximately  $5.2  million,  which the
Company  plans to dispose of at an  estimated  loss of $4.4  million,  including
disposal  costs.  The  retirement  transition  program,  which  was  charged  to
operations for $3.7 million in 1996,  was offered in conjunction  with a similar
plan  offered by GM which  allowed  employees  special  additional  benefits not
typically provided upon retirement.  These additional benefits included salaried
payments  for six months and future  supplemental  payments  under the  salaried
retirement plan. Cost savings have been identified and realized in the decisions
to eliminate  specific  parts and motors and implement the voluntary  retirement
transition  program.  The results of operations for the parts and straight drive
starter  motors for which  production  will be  discontinued  are not separately
identifiable.

     In fiscal year 1996,  cash  payments of $1.7  million and other  charges of
$0.9 million reduced the outstanding  balance of the  restructuring  reserves to
$5.5 million as of July 31,  1996.  In 1997,  cash  payments of $0.8 million and
other charges of $1.8 million  further  reduce the  outstanding  balance to $2.9
million as of July 31, 1997.
This remaining balance is expected to be completely utilized during 1998.


     The  following  table sets  forth  certain  statement  of  operations  data
expressed as a percentage of sales:



                                                                               For the Year Ended July 31
                                                                      ----------------------------------------------
                                                                          1995             1996            1997
                                                                      -------------    -------------   -------------

                                                                                                
Net sales........................................................         100.0%          100.0%           100.0%
Cost of goods sold...............................................          82.9            80.1             78.3

Gross profit.....................................................          17.1            19.9             21.7

Selling, engineering and administrative expenses.................          10.7            12.2             12.9
Restructuring charges............................................           --              1.3              5.0

Operating income.................................................           6.5             6.4              3.8

Other income (expense):
     Gain on sale of building....................................          --              --                0.3
     Interest expense............................................          (3.2)           (4.3)            (5.6)
                                                                      -------------    -------------   -------------

Income (loss) from continuing operations before minority interest,
     income taxes and preferred divided requirement
     of subsidiary...............................................           3.2             2.1             (1.6)

Minority interest................................................          --               0.0              0.1

Income taxes.....................................................           1.4             0.9             (0.4)

Preferred dividend requirement of subsidiary.....................           0.2             0.2              0.2
                                                                      -------------    -------------   -------------
Income (loss) from continuing operations.........................           1.6             0.9             (1.5)

Discontinued operations:
     Loss from operations of discontinued businesses
         (less applicable income tax benefit)....................           0.4             0.2              0.1

     Loss on disposal of businesses
         (less applicable income tax benefit)....................          --               1.4              0.1

Extraordinary item:
     Write-off of debt issuance costs (less applicable income tax
     benefit)....................................................          --              --                0.3
                                                                      -------------    -------------   -------------
Net income (loss)................................................           1.2%           (0.8)%           (2.0)%
                                                                      =============    =============   =============


Fiscal Year Ended July 31, 1997 Compared to Fiscal Year Ended July 31, 1996

     Net Sales.  Net sales were $689.8  million  for 1997,  an increase of $52.9
million,  or 8.3%, over the prior year. The increase resulted from the inclusion
of the net sales of World Wide from its acquisition  date and Power  Investments
for the entire 1997 fiscal year.  These sales increases were partially offset by
the absence in 1997 of orders for the initial  stocking of stores that  occurred
when the Company  added a new retail  customer  and one of its  existing  retail
customers made significant acquisitions.

     Gross  Profit.  Gross  profit was $149.6  million for 1997,  an increase of
$22.8  million,  or 18.0%,  over the prior year.  As a percentage  of net sales,
gross profit  increased to 21.7% for the year ended July 31, 1997 from 19.9% for
the prior year.  This  increase was primarily  attributable  to the higher gross
profit  margins  of  the  Power  Investments  Acquisition  and  the  World  Wide
Acquisition  as  well  as  improved  productivity  and  cost  reductions  in the
Company's OEM operations.  These profitability  improvements and cost reductions
represent  the benefits  from the  restructuring  actions begun in 1996 and were
partially  offset by start-up  costs for the focus  factories.  The Company also
launched a family of new gear reduction  starters that initially  generate lower
margins  than  those  of the  mature  straight  drive  starters.  The  continued
replacement of the straight drive starter with the new gear reduction starter is
expected to have a less adverse effect on gross profit margin in 1998.

     Selling,  Engineering and Administrative Expenses. Selling, engineering and
administrative  ("SE&A")  expenses  were $89.1  million for 1997, an increase of
$11.1 million, or 14.2%, over the prior year. As a percentage of net sales, SE&A
expenses  increased  to 12.9% for 1997 from  12.2%  during the prior  year.  The
increase  in SE&A  expense as a percent  of net sales  resulted  primarily  from
higher  SE&A  expense  as a percent  of net sales  for the  acquired  companies,
start-up costs for the focus factories and costs for information systems.

     Operating  Income.  Operating income was $26.0 million for 1997, a decrease
of $14.7  million,  or 36.2%,  from the prior  year.  As a percent of net sales,
operating  income  decreased  to 3.8% for the year ended July 31, 1997 from 6.4%
for the prior year.  This  decrease was  attributable  to the inclusion of $34.5
million of restructuring  charges, as compared to restructuring  charges of $8.1
million in 1996,  as  discussed  above.  Excluding  the  restructuring  charges,
operating income was 8.8% of sales in 1997 and 7.7% in 1996.

     Interest Expense.  Interest expense was $38.8 million for 1997, an increase
of $11.4 million,  or 41.7%, over the prior year. The increase was due primarily
to the additional debt incurred to finance acquisitions and increased borrowings
to fund working capital requirements.

     Income Taxes. The Company had an income tax benefit of $3.0 million in 1997
as compared to income tax expense of $5.7 million for 1996.  The tax benefit was
28.1% of the loss from continuing  operations before tax in 1997, and the income
tax expense was 43.1% of income from  continuing  operations  before tax for the
prior year. Due to continuing tax planning initiatives,  the Company expects its
effective tax rate to be approximately 38% in future years.

     Loss From  Discontinued  Operations.  The after-tax loss from  discontinued
operations of $1.7 million for 1997 relates to the Company's  plan to divest its
large bore diesel  remanufacturing  operations and its marine operations.  These
operations  were  not  part of the  Company's  core  strategic  focus.  The loss
reflects the direct costs of production and  identifiable  SE&A expense expected
to be incurred by these  businesses from the date the Company decided to dispose
of them until the expected  disposal  date, and a loss on disposal of assets and
an allocation of interest expense based on capital employed by the business.

     Net Income (Loss). As a result of the foregoing  factors,  the net loss was
$14.3  million for 1997,  compared to a loss of $4.8  million in the prior year.
Excluding  restructuring  charges  and  loss  on  discontinued  operations,  the
Company's net income for 1997 was $10.5 million and $10.7 million for 1996.

Fiscal Year Ended July 31, 1996 Compared to Fiscal Year Ended July 31, 1995

     Net Sales.  Net sales were $636.9  million  for 1996,  an increase of $63.4
million, or 11.1%, over the prior year. The increase resulted from the inclusion
of the net sales of the 1995  Acquisitions  for the entire  1996 fiscal year and
the net sales of the Power  Investments  Acquisition  for the last six months of
the 1996 fiscal year.  Sales  increases from these  newly-acquired  subsidiaries
were  partially  offset by  decreased  sales to GM as a result of  certain  work
actions at GM,  GM's high  inventory  levels at the  beginning  of 1996,  and an
industry-wide softening of OEM heavy duty truck production.

     Gross  Profit.  Gross  profit was $126.8  million for 1996,  an increase of
$28.6  million,  or 29.1%,  over the prior year.  As a percentage  of net sales,
gross profit  increased to 19.9% for the year ended July 31, 1996 from 17.1% for
the prior year.  This  increase was  attributable  primarily to the higher gross
profit margins of the businesses  acquired as well as improved  productivity and
cost reductions in the OEM operations.  These benefits were partially  offset by
decreased sales to GM which negatively  affected gross profit margins at certain
of the Company's OEM operations.

     Selling,  Engineering and Administrative Expenses. SE&A expenses were $78.0
million for 1996, an increase of $16.8 million,  or 27.4%,  over the prior year.
As a percentage  of net sales,  SE&A  expenses  increased to 12.2% for 1996 from
10.7% during the prior year.  The increase in SE&A  expenses as a percent of net
sales  reflects the  relatively  higher SE&A  expenses  the acquired  businesses
incurred in order to service the aftermarket.

     Operating Income.  Operating income was $40.7 million for 1996, an increase
of $3.7  million,  or 9.9%,  over the prior year.  As a percentage of net sales,
operating  income  decreased  slightly  to 6.4% for the year ended July 31, 1996
from 6.5% for the prior year. This decrease was attributable to the inclusion of
restructuring  charges  of $8.1  million,  as  discussed  above.  Excluding  the
restructuring charges, operating income was 7.7% of sales in 1996.

     Interest Expense.  Interest expense was $27.4 million for 1996, an increase
of $8.9 million, or 48.5% over the prior year. The increase was due primarily to
the additional debt incurred to finance acquisitions and increased borrowings to
fund working capital requirements.

     Income  Taxes.  Income taxes were $5.7 million for 1996, a decrease of $2.1
million from the prior year. The Company's effective tax rate was 43.1% for 1996
and 42.3% for the prior year. The increase in the effective tax rate was due, in
part,  to the  inclusion  of Power  Investments  and higher tax rates in foreign
operations.

     Loss From  Discontinued  Operations.  The after-tax loss from  discontinued
operations of $10.6 million for 1996 relates principally to the Company's Powder
Metal Forge ("PMF") business. PMF manufactures products that are not part of the
Company's core  business.  This loss reflects the direct costs of production and
identifiable  SE&A expense  incurred by the PMF business,  and estimated  losses
from operations  during a transition period from the date the Company decided to
dispose of PMF until production is relocated to the seller's  facility,  as well
as a loss on disposal of assets and an allocation  of interest  expense based on
capital employed by the business.

     Net Income (Loss). Net loss was $4.8 million for 1996, an earnings decrease
of  $11.8  million  from  the  prior  year.  The  decrease  in  net  income  was
attributable  to  the  restructuring   charges  and  the  loss  on  discontinued
operations  discussed  above.  Excluding  loss from  discounted  operations  and
restructuring charges, net income was $10.7 million in 1996.

Quarterly Results of Operations

     The following table sets forth, for the periods shown,  certain  statements
of operations data for the Company (in millions):



                                      Fiscal 1996 Quarter Ended                   Fiscal 1997 Quarter Ended
                                  ----------------------------------        -------------------------------------
                               Oct. 31    Jan. 31   April 30    July 31    Oct. 31    Jan. 31   April 30    July 31
                               -------    -------   --------    -------    -------    -------   --------    -------
                                                                                         
Net sales..................    $ 156.7    $  147.8   $  164.5   $  167.9   $  167.6   $  164.9   $  180.4   $  176.9
Gross profit...............       31.1        28.3       34.1       33.4       38.8       32.0       38.4       40.2
SE&A.......................       17.8        17.5       21.4       21.3       24.1       20.4       23.3       21.3
Restructuring charges......       --          --         --          8.1       --         --         --         34.5
Operating income...........       13.3        10.8       12.6        4.0       14.7       11.6       15.1      (15.4)
EBITDA.....................       17.9        15.5       17.4       21.3       22.6       18.6       21.9       24.2



     The following table sets forth, for the periods shown, certain statement of
operations data for the Company, expressed as a percent of sales:



                                      Fiscal 1996 Quarter Ended                   Fiscal 1997 Quarter Ended
                                  ----------------------------------        -------------------------------------
                               Oct. 31    Jan. 31   April 30    July 31    Oct. 31    Jan. 31   April 30    July 31
                               -------    -------   --------    -------    -------    -------   --------    -------
                                                                                        
Net sales.................      100.0%     100.0%     100.0%     100.0%     100.0%     100.0%     100.0%     100.0%
Gross profit..............       19.8%      19.1%      20.7%      19.9%      23.2%      19.4%      21.3%      22.7%
SE&A......................       11.4%      11.8%      13.0%      12.7%      14.4%      12.3%      12.9%      12.0%
Restructuring charges.....          --         --         --       4.8%         --         --         --      19.5%
Operating income..........        8.5%       7.3%       7.7%       2.4%       8.8%       7.0%       8.4%     (8.7)%
EBITDA....................       11.4%      10.5%      10.6%      12.7%      13.5%      11.3%      12.1%      13.7%



Liquidity and Capital Resources

     The  Company's  liquidity  needs include  required  debt  service,  working
capital  needs and the funding of capital  expenditures.  The  Company  does not
currently have any significant  maturities of long-term debt prior to 2006 other
than the Senior Credit Facility,  any potential payments under the GM Contingent
Note and the 8% Subordinated  Debenture.  See "Description of Indebtedness." The
Company  anticipates  temporary  additional  working  capital  requirements  for
increased  inventories  at  its  existing  facilities  in  connection  with  the
relocation to focus factories.

     The  Company  estimates  that  net  proceeds  from  the  Offerings  will be
approximately  $181.1  million,  net of fees and related  costs and  assuming no
exercise of the over-allotment  option in the Equity Offering.  The net proceeds
will be used to repay  (i) the  World  Note  with a  principal  amount  of $75.0
million  at a  price  equal  to  103%  of  the  principal  amount,  (ii)  the GM
Acquisition Note of $59.2 million,  (iii) the Power Investments Seller Notes and
the A&B Seller Notes of in an aggregate of $11.8  million,  (iv) the  Ballantrae
Senior Bank Debt of $20.8 million and (v) the  Ballantrae  Subordinated  Debt of
$9.3 million.  Any accrued and unpaid interest on such indebtedness will also be
repaid with the proceeds of the Offerings. See "Use of Proceeds."

     In connection  with the  Offerings,  the Company will amend and restate its
Senior  Credit  Facility  to provide  up to $180  million  of  revolving  credit
availability.  Each of the Company's  domestic  operating  subsidiaries  will be
parties to the Senior Credit Facility.  The obligations  under the Senior Credit
Facility  of  each  domestic   operating   subsidiary  will  be  unconditionally
guaranteed by each other domestic  operating  subsidiary and each of the Company
and its domestic subsidiaries which are holding companies.

     Initially,  the amount  available  to the Company for  borrowing  under the
Senior Credit Facility (the  "Commitment  Amount") will be $180 million,  all of
which will be available for general corporate  purposes  including  acquisitions
(with a sub-limit  for letters of credit  equal to the lesser of the  Commitment
Amount at the time of issuance of a letter of credit and $30 million). Beginning
with the thirteenth  quarter  following the date of the Senior Credit  Facility,
the Commitment Amount will decrease by $11.25 million at the end of each quarter
through the twenty-eighth such quarter, at which time the Senior Credit Facility
terminates.  As of  July  31,  1997,  after  giving  pro  forma  effect  to  the
Transactions,   approximately  $35.0  million  in  borrowings  would  have  been
outstanding under the Senior Credit Facility,  together with approximately $11.6
million in outstanding stand-by letters of credit thereunder.

     Cash  interest  expense for 1995,  1996 and 1997 was $10.3  million,  $19.5
million  and  $30.8  million,   respectively.  The  portion  of  total  interest
represented  by non-cash  interest  for the three years was $8.1  million,  $7.9
million and $7.9 million for 1995, 1996 and 1997 respectively. Interest payments
under  the  Company's  indebtedness  will  continue  to  result  in  significant
liquidity  requirements  for the Company.  Following the  Offerings,  all of the
Company's interest payments must be made in cash.

     The  Company's  capital  expenditures  were  $31.9  million in 1997 and are
expected  to be $22.5  million in 1998.  Planned  capital  expenditures  consist
primarily  of new  capacity  to  accommodate  the  introduction  of several  new
products,   including   additional   gear  reduction   starters  for  automotive
applications  and  alternators  with enhanced  features for the medium and heavy
duty truck market,  as well as production  equipment for the Company's new focus
factories.  Cost reduction programs account for a significant portion of planned
capital expenditures and include upgrades in machinery  technology,  new quality
standards and  environmental  compliance.  The Company's ability to make capital
expenditures  is  subject  to  certain  restrictions  under  the  Senior  Credit
Facility.

     The Company granted put/call options in connection with the acquisitions of
Power Investments and World Wide that become exercisable in March 2001 for Power
Investments  and  November  2000 for  World  Wide.  The  exercise  prices of the
put/call  options are based on an earnings  formula and cannot now be estimated.
See "Company History."

     The Company's principal sources of cash to fund its liquidity needs will be
net cash from  operating  activities  and  borrowings  under the  Senior  Credit
Facility.  The Company's  cash  position  increased to $10.0 million at year end
1997  compared to $3.4  million at year end 1996.  Cash  provided  by  operating
activities  was $22.5  million  in 1997 as  compared  to cash used in  operating
activities of $684,000 in 1996. Non-cash items in 1997,  including $22.0 million
of depreciation and amortization  and the $32.9 million  restructuring  reserve,
more  than  offset  the  Company's  net  loss  and  increased   working  capital
requirements.  From July 31,  1996 to July 31,  1997,  the  Company's  inventory
increased by $40.8 million. The increase in inventory was attributable primarily
to the Company's expanding aftermarket business,  including inventory associated
with the World  Wide  acquisition  as well as higher  levels of  finished  goods
inventory  required to service  aftermarket  customers.  Cash used in  investing
activities  of $74.1  million  in 1997 was  composed  of $42.2  million  for the
acquisition  of World  Wide and $31.9  million  of  capital  expenditures.  Cash
provided by financing  activities in 1997 was $57.8  million,  as debt issuances
exceeded debt repayments.  The components of net cash from operating  activities
are detailed in the Consolidated Financial Statements and related notes.

     Under  the terms of the GM  Acquisition,  GM  retained  the  liability  for
post-retirement benefits earned by the Company's employees while employed by GM.
In addition,  GM retained the liability for post-retirement  benefits for all of
the Company's  employees that return to GM pursuant to contractual  arrangements
at the  time of the GM  Acquisition.  Since  relatively  senior  employees  have
returned to GM and have been  replaced by the Company  with  employees  who have
later   retirement   dates,   the  Company's   actual  cash   expenditures   for
post-retirement  benefits will be significantly less than the amount recorded as
an expense  over the next ten years.  The excess of the amount  accrued over the
cash  paid for  post-retirement  benefits  during  1995,  1996 and 1997 was $4.4
million, $3.8 million and $4.5 million, respectively.

     The Company believes that cash generated from operations, together with the
amounts available under the Senior Credit Facility, will be adequate to meet its
debt service requirements, capital expenditures and working capital needs for at
least the next twelve months, although no assurance can be given in this regard.
The Company's  future  operating  performance and ability to extend or refinance
its indebtedness will be dependent on future economic  conditions and financial,
business and other factors that are beyond the Company's control.

Seasonality

     The Company's business is moderately  seasonal,  as its major OEM customers
historically  have one- to two-week summer shutdowns of operations  during July.
In addition, the Company typically has shut down its own operations for one week
each July, depending on backlog, scheduled maintenance and inventory buffers, as
well as an  additional  week during the  December  holidays.  Consequently,  the
Company's  second  and  fourth  quarter  results  reflect  the  effects of these
shutdowns.

Effects of Inflation

     The Company believes that the relatively  moderate  inflation over the last
few  years  has  not had a  significant  impact  on the  Company's  revenues  or
profitability  and that it has been able to offset the effects of  inflation  by
increasing  prices or by realizing  improvements  in operating  efficiency.  The
Company  has  provisions  in many of its  contracts  which  provide for the pass
through of  fluctuations  in the price of certain raw materials,  such as copper
and aluminum.

Foreign Sales

     Approximately  15.9%,  12.4% and 21.1% of the Company's 1995, 1996 and 1997
net sales,  respectively,  were  derived from sales made to customers in foreign
countries.  Because of these foreign sales, the Company's business is subject to
the  risks  of  doing  business  abroad,   including   currency   exchange  rate
fluctuations,  limits on repatriation of funds, compliance with foreign laws and
other economic and political uncertainties.

Accounting Pronouncements

     For a discussion of pending accounting  pronouncements  that may affect the
Company, see Note 2 to the Consolidated  Financial Statements included elsewhere
in this Prospectus.







                               THE EXCHANGE OFFER

Purpose And Effect Of The Exchange Offer

     The Existing  Notes were sold by the Company to the Initial  Purchasers  on
July 26, 1996 (the "Issue Date"). The Initial  Purchasers  subsequently sold the
Existing Notes to qualified  institutional buyers in reliance on Rule 144A under
the  Securities  Act  and  to a  limited  number  of  institutional  "accredited
investors" as defined in Rule  501(a)(1),  (2), (3) or (7) under the  Securities
Act. Because the Existing Notes are subject to certain transfer restrictions, as
an inducement to the Initial Purchasers the Company,  the Subsidiary  Guarantors
and the Initial Purchasers entered into a registration  agreement dated July 26,
1996 (the "Registration Agreement"), pursuant to which the Company agreed (i) to
prepare and file with the  Commission the  Registration  Statement of which this
Prospectus  is a part not  later  than  October  31,  1997 and (ii) to cause the
Registration  Statement to become  effective  under the Securities Act not later
than  December 31, 1997.  The  Registration  Statement is intended to satisfy in
part the  Company's  obligations  with respect to the  Existing  Notes under the
Registration Agreement.

     Based on certain interpretive letters issued by the staff of the Commission
to  third  parties  in  unrelated  transactions,  management  believes  that the
Exchange Notes will be freely  transferable  by holders other than affiliates of
the Company after the Exchange  Offer  without  further  registration  under the
Securities  Act if the  holder  of the  Exchange  Notes  represents  that  it is
acquiring the Exchange Notes in the ordinary course of its business, that it has
no  arrangement  or  understanding   with  any  person  to  participate  in  the
distribution  of the  Exchange  Notes  and  that it is not an  affiliate  of the
Company,  as such terms are  interpreted by the Commission;  provided,  however,
that broker-dealers ("Participating Broker-Dealers") receiving Exchange Notes in
the Exchange Offer will have a prospectus  delivery  requirement with respect to
resales of such Exchange Notes. In interpretive  letters issued to third parties
in  unrelated   transactions,   the  Commission  has  taken  the  position  that
Participating  Broker-Dealers may fulfill their prospectus delivery requirements
with respect to exchange notes (other than a resale of an unsold  allotment from
the  original  sale of existing  notes)  with the  prospectus  contained  in the
registration  statement  pursuant to which such exchange notes were  registered.
Based  on  those  interpretive   letters,  the  Company  is  of  the  view  that
Participating  Broker-Dealers may fulfill their prospectus delivery requirements
with respect to the Exchange Notes with this Prospectus, although the Commission
has expressed no opinion in this regard. Under the Registration  Agreement,  the
Company is required to allow Participating  Broker-Dealers and other persons, if
any, with similar  prospectus  delivery  requirements  to use this Prospectus in
connection  with the resale of such  Exchange  Notes.  Each  broker-dealer  that
receives  Exchange  Notes for its own account in exchange  for  Existing  Notes,
where  such  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 Exchange Notes.
See "Plan of Distribution."

Terms Of The Exchange Offer; Period For Tendering Existing Notes

     Upon the terms and subject to the conditions  set forth in this  Prospectus
and in the  accompanying  Letter of Transmittal  (which together  constitute the
Exchange Offer),  the Company will accept for exchange  Existing Notes which are
properly  tendered  on or prior to the  Expiration  Date  and not  withdrawn  as
permitted below. As used herein, the term "Expiration Date" means 5:00 p.m., New
York City time, on , 1998; provided,  however,  that if the Company has extended
the period of time for which the Exchange  Offer is open,  the term  "Expiration
Date" means the latest time and date to which the Exchange Offer is extended.

     As of the  date of this  Prospectus,  $140.0  million  aggregate  principal
amount of the Existing Notes are outstanding. This Prospectus, together with the
Letter of  Transmittal,  is first  being sent on or about  ____________________,
1997 to all  holders of  Existing  Notes  known to the  Company.  The  Company's
obligation to accept Existing Notes for exchange  pursuant to the Exchange Offer
is subject to certain conditions as set forth under "--Certain Conditions to the
Exchange Offer" below.

     The Company expressly reserves the right, at any time or from time to time,
to extend  the  period of time  during  which the  Exchange  Offer is open,  and
thereby  delay  acceptance  for any  exchange of any Existing  Notes,  by giving
notice of such extension to the holders thereof. During any such extension,  all
Existing Notes previously tendered will remain subject to the Exchange Offer and
may be accepted for exchange by the Company. Any Existing Notes not accepted for
exchange for any reason will be returned without expense to the tendering holder
thereof as promptly as  practicable  after the  expiration or termination of the
Exchange Offer.

     The Company expressly reserves the right to amend or terminate the Exchange
Offer,  and not to accept  for  exchange  any  Existing  Notes  not  theretofore
accepted for  exchange,  upon the  occurrence  of any of the  conditions  of the
Exchange  Offer  specified  below under  "--Certain  Conditions  to the Exchange
Offer." The Company will give notice of any extension, amendment, non-acceptance
or termination to the holders of the Existing Notes as promptly as  practicable,
such notice in the case of any  extension  to be issued no later than 9:00 a.m.,
New York City time,  on the next  business  day after the  previously  scheduled
Expiration Date.

     Holders of Existing Notes do not have any appraisal or  dissenters'  rights
under the  Delaware  General  Corporation  Law in  connection  with the Exchange
Offer.

Procedures For Tendering Existing Notes

     The tender to the  Company  of  Existing  Notes by a holder  thereof as set
forth below and the acceptance  thereof by the Company will constitute a binding
agreement  between  the  tendering  holder  and the  Company  upon the terms and
subject to the conditions set forth in this  Prospectus and in the  accompanying
Letter of Transmittal.  Except as set forth below, a holder who wishes to tender
Existing  Notes for  exchange  pursuant to the  Exchange  Offer must  transmit a
properly completed and duly executed Letter of Transmittal,  including all other
documents  required by such Letter of Transmittal,  to National City Bank at one
of the  addresses  set forth  below  under  "Exchange  Agent" on or prior to the
Expiration  Date. In addition,  either (i)  certificates for such Existing Notes
must be received by the Exchange Agent along with the Letter of Transmittal,  or
(ii)  a  timely   confirmation   of  a   book-entry   transfer  (a   "Book-Entry
Confirmation") of such Existing Notes, if such procedure is available,  into the
Exchange  Agent's  account at The  Depository  Trust  Company  (the  "Book-Entry
Transfer Facility" or the "Depositary") pursuant to the procedure for book-entry
transfer  described  below,  must be received by the Exchange Agent prior to the
Expiration  Date,  or the  holder  must  comply  with  the  guaranteed  delivery
procedure  described below. THE METHOD OF DELIVERY OF EXISTING NOTES,  LETTER OF
TRANSMITTAL AND ALL OTHER REQUIRED  DOCUMENTS IS AT THE ELECTION AND RISK OF THE
HOLDER.  IF SUCH DELIVERY IS BY MAIL, IT IS RECOMMENDED  THAT  REGISTERED  MAIL,
PROPERLY  INSURED,  WITH  RETURN  RECEIPT  REQUESTED,  BE  USED.  IN ALL  CASES,
SUFFICIENT  TIME  SHOULD BE ALLOWED  TO ASSURE  TIMELY  DELIVERY.  NO LETTERS OF
TRANSMITTAL OR EXISTING NOTES SHOULD BE SENT TO THE COMPANY.

     Signatures on a Letter of  Transmittal  or a notice of  withdrawal,  as the
case may be,  must be  guaranteed  unless the  Existing  Notes  surrendered  for
exchange  pursuant  thereto  are  tendered  (i) by a  registered  holder  of the
Existing  Notes  who  has  not  completed  the box  entitled  "Special  Issuance
Instruction" or "Special  Delivery  Instruction" on the Letter of Transmittal or
(ii) for the account of an Eligible Institution (as defined below). In the event
that  signatures on a Letter of Transmittal  or a notice of  withdrawal,  as the
case maybe,  are required to be guaranteed,  such  guarantees  must be by a firm
which is a member of a registered  national  securities  exchange or a member of
the National Association of Securities Dealers,  Inc. or by a commercial bank or
trust  company  having  an  office  or   correspondent   in  the  United  States
(collectively, "Eligible Institutions"). If Existing Notes are registered in the
name of a person other than a signer of the Letter of Transmittal,  the Existing
Notes  surrendered  for  exchange  must be endorsed by, or be  accompanied  by a
written instrument or instruments of transfer or exchange,  in satisfactory form
as  determined  by the Company in its sole  discretion,  duly  executed  by, the
registered  holder  with  the  signature  thereon   guaranteed  by  an  Eligible
Institution.

     All  questions as to the validity,  form,  eligibility  (including  time of
receipt)  and  acceptance  of  Existing  Notes  tendered  for  exchange  will be
determined by the Company in its sole discretion,  which  determination shall be
final and binding. The Company reserves the absolute right to reject any and all
tenders of any particular  Existing Notes not properly tendered or to not accept
any particular  Existing Notes which  acceptance  might,  in the judgment of the
Company or its  counsel,  be unlawful.  The Company  also  reserves the absolute
right to waive any defects or irregularities or conditions of the Exchange Offer
as to any  particular  Existing  Notes  either  before or after  the  Expiration
Date(including  the right to waive the  ineligibility of any holder who seeks to
tender Existing Notes in the Exchange Offer).  The  interpretation  of the terms
and conditions of the Exchange Offer as to any particular  Existing Notes either
before or after the Expiration Date (including the Letter of Transmittal and the
instructions  thereto) by the Company shall be final and binding on all parties.
Unless  waived,  any defects or  irregularities  in  connection  with tenders of
Existing Notes for exchange must be cured within such reasonable  period of 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 any  defect or
irregularity  with  respect to any tender of Existing  Notes for  exchange,  nor
shall any of them incur any liability for failure to give such notification.

     If the Letter of  Transmittal  or any Existing  Notes or powers of attorney
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,  proper evidence  satisfactory to the Company of their authority to
so act must be submitted.

     By tendering,  each holder of Existing  Notes will represent to the Company
in writing that, among other things, the Exchange Notes acquired pursuant to the
Exchange  Offer are being  obtained  in the  ordinary  course of business of the
holder  and any  beneficial  holder,  that  neither  the  holder  nor  any  such
beneficial  holder  has an  arrangement  or  understanding  with any  person  to
participate  in the  distribution  of such  Exchange  Notes and that neither the
holder nor any such other person is an "affiliate," as defined under Rule 405 of
the Securities Act, of the Company.  If the holder is not a  broker-dealer,  the
holder must  represent that it is not engaged in nor does it intend to engage in
a distribution  of the Exchange  Notes.  If the holder is a  broker-dealer,  the
holder must represent that it will receive Exchange Notes for its own account in
exchange  for  Existing  Notes that were  acquired as a result of  market-making
activities  or  other  trading  activities.  Each  broker-dealer  that  receives
Exchange  Notes for its own account in exchange for Existing  Notes,  where such
Existing Notes were acquired by such  broker-dealer as a result of market-making
activities  or  other  trading   activities  (an  "Exchanging   Dealer"),   must
acknowledge  that it will deliver a prospectus in connection  with any resale of
such Exchange Notes. See "Plan of Distribution."

Acceptance Of Existing Notes For Exchange; Delivery Of Exchange Notes

     For each Existing  Note accepted for exchange,  the holder of such Existing
Note will  receive an Exchange  Note having a principal  amount equal to that of
the surrendered  Existing Note. For purposes of the Exchange Offer,  the Company
shall be deemed to have accepted  properly  tendered Existing Notes for exchange
when,  as and if the Company has given oral and  written  notice  thereof to the
Exchange Agent.

     In all  cases,  issuance  of  Exchange  Notes for  Existing  Notes that are
accepted  for exchange  pursuant to the  Exchange  Offer will be made only after
timely receipt by the Exchange Agent of certificates  for such Existing Notes or
a timely  Book-Entry  Confirmation  of such  Existing  Notes  into the  Exchange
Agent's account at the Book-Entry  Transfer  Facility,  a properly completed and
duly executed  Letter of Transmittal  and all other required  documents.  If any
tendered  Existing  Notes are not accepted for any reason set forth in the terms
and  conditions of the Exchange  Offer or if Existing  Notes are submitted for a
greater principal amount than the holder desires to exchange, such unaccepted or
non-exchanged  Existing Notes will be returned  without expense to the tendering
holder thereof(or, in the case of Existing Notes tendered by book-entry transfer
into the Exchange Agent's account at the Book-Entry  Transfer  Facility pursuant
to the  book-entry  transfer  procedures  described  below,  such  non-exchanged
Existing Notes will be credited to an account  maintained  with such  Book-Entry
Transfer  Facility)  as  promptly as  practicable  after the  expiration  of the
Exchange Offer.

Book-Entry Transfer

     Any financial  institution that is a participant in the Book-Entry Transfer
Facility's systems may make book-entry delivery of Existing Notes by causing the
Book-Entry  Transfer  Facility to transfer such Existing Notes into the Exchange
Agent's  account at the  Book-Entry  Transfer  Facility in accordance  with such
Book-Entry  Transfer  Facility's  procedures  for  transfer.  However,  although
delivery of Existing Notes may be effected  through  book-entry  transfer at the
Book-Entry  Transfer  Facility,  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 by the Exchange  Agent at one of the
addresses set forth below under  "Exchange  Agent" on or prior to the Expiration
Date or the  guaranteed  delivery  procedures  described  below must be complied
with.

     The Company  understands  that the Exchange  Agent has  confirmed  with the
Book-Entry   Transfer  Facility  that  any  financial   institution  that  is  a
participant  in the  Book-Entry  Transfer  Facility's  system  may  utilize  the
Book-Entry Transfer Facility's Automated Tender Offer Program ("ATOP") to tender
Existing  Notes.  The Company further  understands  that the Exchange Agent will
request,  within two business days after the date the Exchange Offer  commences,
that the Book-Entry  Transfer Facility  establish an account with respect to the
Existing  Notes for the purpose of  facilitating  the  Exchange  Offer,  and any
participant  may make  book-entry  delivery  of  Existing  Notes by causing  the
Book-Entry  Transfer  Facility to transfer such Existing Notes into the Exchange
Agent's  account in accordance  with the  Book-Entry  Transfer  Facility's  ATOP
procedures for transfer. However, the exchange of the Existing Notes so tendered
will only be made after timely  confirmation  (a "Book-Entry  Confirmation")  of
such book-entry  transfer and timely receipt by the Exchange Agent of an Agent's
Message (as defined in the next sentence),  an appropriate Letter of Transmittal
with any required signature  guarantee,  and any other documents  required.  The
term "Agent's Message" means a message,  transmitted by the Book-Entry  Transfer
Facility  and  received by the  Exchange  Agent and forming  part of  Book-Entry
Confirmation, which states that the Book-Entry Transfer Facility has received an
express acknowledgment from a participant tendering Existing Notes which are the
subject of such Book-Entry  Confirmation  and that such participant has received
and  agrees to be bound by the terms of the Letter of  Transmittal  and that the
Company may enforce such agreement against such participant.

Guaranteed Delivery Procedures

     If a  registered  holder of the  Existing  Notes  desires  to  tender  such
Existing Notes and the Existing  Notes are not  immediately  available,  or time
will not permit such  holder's  Existing  Notes or other  required  documents to
reach the Exchange  Agent  before the  Expiration  Date,  or the  procedure  for
book-entry  transfer  cannot be  completed  on a timely  basis,  a tender may be
effected if (i) the tender is made through an Eligible  Institution,  (ii) prior
to  the  Expiration  Date,  the  Exchange  Agent  received  from  such  Eligible
Institution a properly  completed and duly executed  Letter of Transmittal (or a
facsimile thereof) and Notice of Guaranteed Delivery,  substantially in the form
provided by the Company(by telegram, telex, facsimile transmission, mail or hand
delivery),  setting  forth the name and address of the holder of Existing  Notes
and the amount of Existing Notes tendered, stating that the tender is being made
thereby  and  guaranteeing  that within  five New York Stock  Exchange  ("NYSE")
trading days after the date of execution of the Notice of  Guaranteed  Delivery,
the certificates for all physically  tendered Existing Notes, in proper form for
transfer,  or a  Book-Entry  Confirmation,  as the  case may be,  and any  other
documents  required  by the  Letter  of  Transmittal  will be  deposited  by the
Eligible  Institution with the Exchange Agent and (iii) the certificates for all
physically tendered Existing Notes, in proper form for transfer, or a Book-Entry
Confirmation, as the case may be, and all other documents required by the Letter
of Transmittal  are received by the Exchange Agent within five NYSE trading days
after the date of execution of the Notice of Guaranteed Delivery.

Withdrawal Rights

     Tenders  of  Existing  Notes  may be  withdrawn  at any  time  prior to the
Expiration  Date.  For a  withdrawal  to  be  effective,  a  written  notice  of
withdrawal  must be received by the Exchange  Agent at one of the  addresses set
forth below under  "Exchange  Agent." Any such notice of withdrawal must specify
the name of the person  having  tendered  the  Existing  Notes to be  withdrawn,
identify the Existing Notes to be withdrawn  (including the principal  amount of
such  Existing  Notes),  and (where  certificates  for Existing  Notes have been
transmitted)  specify the name in which such Existing Notes are  registered,  if
different from that of the  withdrawing  holder.  If  certificates  for Existing
Notes have been delivered or otherwise  identified to the Exchange Agent,  then,
prior to the  release of such  certificates,  the  withdrawing  holder must also
submit the serial numbers of the particular  certificates  to be withdrawn and a
signed  notice  of  withdrawal  with   signatures   guaranteed  by  an  Eligible
Institution  unless such holder is an Eligible  Institution.  If Existing  Notes
have been tendered pursuant to the procedure for book-entry  transfer  described
above,  any notice of withdrawal must specify the name and number of the account
at the Book-Entry  Transfer Facility to be credited with the withdrawn  Existing
Notes and otherwise  comply with the procedures of such facility.  All questions
as to the validity,  form and  eligibility  (including  time of receipt) of such
notices will be determined by the Company,  whose  determination  shall be final
and binding on all parties.  Any Existing  Notes so withdrawn will be deemed not
to have been validly  tendered for exchange for purposes of the Exchange  Offer.
Any  Existing  Notes which have been  tendered  for  exchange  but which are not
exchanged for any reason will be returned to the holder thereof  without cost to
such holder (or in the case of Existing  Notes  tendered by book-entry  transfer
into the Exchange Agent's account at the Book-Entry  Transfer  Facility pursuant
to the book-entry transfer procedures  described above, such Existing Notes will
be credited to an account maintained with such Book-Entry  Transfer Facility for
the Existing Notes) as soon as practicable after withdrawal, rejection of tender
or termination of the Exchange Offer.  Properly  withdrawn Existing Notes may be
retendered by following one of the procedures  described under "--Procedures for
Tendering Existing Notes" above at any time on or prior to the Expiration Date.

Certain Conditions To The Exchange Offer

     Notwithstanding  any other  provision  of the Exchange  Offer,  the Company
shall not be  required to accept for  exchange,  or to issue  Exchange  Notes in
exchange for, any Existing  Notes and may terminate or amend the Exchange  Offer
if at anytime  before the  acceptance of such Existing Notes for exchange or the
exchange of Exchange Notes for such Existing Notes, the Company  determines that
(i) the Exchange Offer does not comply with any applicable law or any applicable
interpretation of the staff of the Commission, (ii) the Company has not received
all applicable governmental approvals or (iii) any actions or proceedings of any
governmental  agency or court exist which could materially  impair the Company's
ability to consummate the Exchange Offer.

     The foregoing conditions are for the sole benefit of the Company and may be
asserted by the Company regardless of the circumstances  giving rise to any such
condition  or may be waived by the  Company  in whole or in part at any time and
from time to time in its  reasonable  discretion.  The failure by the Company at
any time to exercise any of the foregoing rights shall not be deemed a waiver of
such right and each such right  shall be deemed an  ongoing  right  which may be
asserted at any time and from time to time.

     In addition,  the Company  will not accept for exchange any Existing  Notes
tendered, and no Exchange Notes will be issued in exchange for any such Existing
Notes,  if at such time any stop order  shall be  threatened  or in effect  with
respect to the  Registration  Statement of which this  Prospectus  constitutes a
part or the  qualification  of the  Indenture  under the Trust  Indenture Act of
1939, as amended (the "Trust  Indenture  Act"). In any such event the Company is
required to use every  reasonable  effort to obtain the  withdrawal  of any stop
order at the earliest possible time.

Exchange Agent

     National  City  Bank has  been  appointed  as the  Exchange  Agent  for the
Exchange Offer.  All executed  Letters of Transmittal  should be directed to the
Exchange  Agent at one of the addresses set forth below.  Questions and requests
for  assistance,  requests for  additional  copies of this  Prospectus or of the
Letter of Transmittal and requests for Notices of Guaranteed  Delivery should be
directed to the Exchange Agent addressed as follows:


                                           BY REGISTERED OR CERTIFIED
               BY HAND:                               MAIL:                           BY OVERNIGHT COURIER:

                                                                           
          National City Bank                     National City Bank                     National City Bank
        4100 West 150th Street                     P.O. Box 94720                     4100 West 150th Street
  3rd Floor North Annex - Corporate           Cleveland, OH 44101-4720           3rd Floor North Annex - Corporate
           Trust Operations                                                              Trust Operations
         Cleveland, OH 44135                                                            Cleveland, OH 44135


                                                    BY FACSIMILE:
                                                 National City Bank
                                                   (216) 476-8508

                                                CONFIRM BY TELEPHONE:
                                                   (800) 622-6757

     Delivery  other  than  as set  forth  above  will  not  constitute  a valid
delivery.



Fees And Expenses

     The  Company  will not make any  payments  to  brokers,  dealers  or others
soliciting  acceptances of the Exchange  Offer.  The principal  solicitation  is
being made by mail; however,  additional  solicitations may be made in person or
by telephone by officers and employees of the Company.

     The expenses to be incurred in connection  with the Exchange  Offer will be
paid by the  Company.  Such  expenses  include fees and expenses of the Exchange
Agent and Trustee, accounting and legal fees and printing costs, among others.

Accounting Treatment

     The  Exchange  Notes will be  recorded at the same  carrying  amount as the
Existing  Notes,  which is the  principal  amount as reflected in the  Company's
accounting records on the date of the exchange and, accordingly, no gain or loss
will be recognized. The debt issuance costs will be capitalized and amortized to
interest expense over the term of the Exchange Notes.

Transfer Taxes

     Holders who tender their  Existing Notes for exchange will not be obligated
to pay any  transfer  taxes in  connection  therewith,  except that  holders who
instruct the Company to register  Exchange Notes in the name of, or request that
Existing  Notes not tendered or not  accepted in the Exchange  Offer be returned
to, a person other than the registered  tendering holder will be responsible for
the payment of any applicable transfer tax thereon.

Consequences Of Failure To Exchange; Resales Of Exchange Notes

     Holders of Existing  Notes who do not  exchange  their  Existing  Notes for
Exchange Notes pursuant to the Exchange Offer will continue to be subject to the
restrictions  on  transfer  of such  Existing  Notes as set forth in the  legend
thereon as a consequence  of the issuance of the Existing  Notes pursuant to the
exemptions   from,  or  in  transactions   not  subject  to,  the   registration
requirements  of, the  Securities  Act and  applicable  state  securities  laws.
Existing  Notes not  exchanged  pursuant to the Exchange  Offer will continue to
accrue  interest at 10-5/8% per annum and will otherwise  remain  outstanding in
accordance with their terms. Holders of Existing Notes do not have any appraisal
or dissenters'  rights under the Delaware General  Corporation Law in connection
with the Exchange  Offer.  In general,  the Existing Notes may not be offered or
sold unless registered under the Securities Act, except pursuant to an exemption
from,  or in a transaction  not subject to, the  Securities  Act and  applicable
state  securities  laws. The Company does not currently  anticipate that it will
register  the  Existing  Notes under the  Securities  Act.  However,  (i) if any
Initial  Purchaser so requests with respect to Existing Notes not eligible to be
exchanged  for  Exchange  Notes in the  Exchange  Offer and held by it following
consummation of the Exchange Offer or (ii) if any holder of Existing Notes(other
than an Exchanging  Dealer) is not eligible to participate in the Exchange Offer
or, in the case of any  holder  of  Existing  Notes  (other  than an  Exchanging
Dealer) that participates in the Exchange Offer, does not receive Exchange Notes
in exchange for Existing Notes that may be sold without  restriction under state
and federal  securities laws (other than due solely to the status of such holder
as an affiliate of the Company  within the meaning of the  Securities  Act), the
Company is obligated to file a shelf  registration  statement on the appropriate
form  under the  Securities  Act  relating  to the  Existing  Notes held by such
persons.

     Based on certain interpretive letters issued by the staff of the Commission
to third  parties in  unrelated  transactions,  the  Company is of the view that
Exchange Notes issued  pursuant to the Exchange Offer may be offered for resale,
resold or  otherwise  transferred  by holders  thereof  (other than (i) any such
holder  which is an  "affiliate"  of the Company  within the meaning of Rule 405
under the Securities Act or (ii) any broker-dealer that purchases Notes from the
Company  to  resell  pursuant  to Rule 144A or any  other  available  exemption)
without compliance with the registration and prospectus  delivery  provisions of
the  Securities  Act,  provided  that such  Exchange  Notes are  acquired in the
ordinary  course of such holders'  business and such holders have no arrangement
or  understanding  with any person to  participate in the  distribution  of such
Exchange Notes. If any holder has any arrangement or understanding  with respect
to the  distribution  of the  Exchange  Notes  to be  acquired  pursuant  to the
Exchange Offer, such holder (i) could not rely on the applicable interpretations
of the staff of the  Commission and (ii) must comply with the  registration  and
prospectus  delivery  requirements  of the Securities  Act in connection  with a
secondary resale transaction. A broker-dealer who holds Existing Notes that were
acquired  for its own  account  as a result of  market-making  or other  trading
activities  may be deemed  to be an  "underwriter"  within  the  meaning  of the
Securities  Act  and  must,   therefore,   deliver  a  prospectus   meeting  the
requirements  of the  Securities  Act in connection  with any resale of Exchange
Notes. Each such  broker-dealer that receives Exchange Notes for its own account
in exchange for Existing Notes,  where such Existing Notes were acquired by such
broker-dealer  as  a  result  of  market-making   activities  or  other  trading
activities, must acknowledge in the Letter of Transmittal that it will deliver a
prospectus in connection  with any resale of such Exchange  Notes.  See "Plan of
Distribution."  The Company has not  requested  the staff of the  Commission  to
consider the Exchange Offer in the context of a no-action letter,  and there can
be no assurance  that the staff would take  positions  similar to those taken in
the  interpretive  letters  referred to above if the Company were to make such a
no-action request.

     In addition,  to comply with the securities laws of certain  jurisdictions,
if  applicable,  the Exchange  Notes may not be offered or sold unless they have
been registered or qualified for sale in such jurisdictions or an exemption from
registration or qualification is available and is complied with. The Company has
agreed,  pursuant to the Registration Agreement and subject to certain specified
limitations therein, to register or qualify the Exchange Notes for offer or sale
under the securities or blue sky laws of such jurisdictions in the United States
as any selling holder of the Notes reasonably requests in writing.






                                    BUSINESS

General

     The  Company   designs,   manufactures,   remanufactures   and  distributes
electrical,  powertrain/drivetrain  and related  components for  automobiles and
light trucks,  medium and heavy duty trucks and other heavy duty  vehicles.  The
Company's products include starter motors  ("starters"),  alternators,  engines,
transmissions, traction control systems and fuel systems. The Company serves the
aftermarket and the original equipment manufacturer ("OEM") market,  principally
in North America as well as in Europe, Latin America and Asia-Pacific. Net sales
and EBITDA (as  defined)  for fiscal  year 1997 were  $689.8  million  and $87.3
million,  respectively.  For the same  period,  the  aftermarket  accounted  for
approximately 45.2% of the Company's net sales and 62.8% of EBITDA, with the OEM
market accounting for the balance.

     The Company believes that it is the largest manufacturer and remanufacturer
in North  America of (i) starters for  automobiles  and light trucks  (including
sport-utility  vehicles,  minivans  and pickup  trucks)  and (ii)  starters  and
alternators  for medium and heavy duty  vehicles.  The  Company's  products  are
principally sold or distributed to OEMs for both original equipment  manufacture
and  aftermarket  operations,  as well as to warehouse  distributors  and retail
automotive parts chains. Major customers include General Motors ("GM"),  General
Motors Service Parts Operations ("GM SPO"), Navistar, Caterpillar, Freightliner,
PACCAR,  Auto Zone, Cummins,  Western Auto, Ford, Detroit Diesel,  Volvo Trucks,
Mack, Pep Boys, Advance Auto and O'Reilly Automotive.

     The Company  sells its  products  principally  under the "Delco Remy" brand
name  and  other  major  brand  names  worldwide.  In  connection  with  the  GM
Acquisition (as defined),  the Company  obtained  perpetual rights to the "Delco
Remy" brand name,  which was first used in 1918.  The Company also  received the
right to use "Delco Remy" as a corporate  name until 2004 and the "Remy" name in
perpetuity.  In addition,  GM entered into a long-term contract to purchase from
the Company  substantially all of its North American requirements for automotive
starters  and its U.S.  and Canadian  requirements  for heavy duty  starters and
alternators. GM also entered into a distribution agreement to sell the Company's
aftermarket   products   through   the   GM   SPO   distribution   system.   See
"Business--Customers."

     Citicorp  Venture  Capital  Ltd.  ("CVC")  and Harold K.  Sperlich,  former
president of Chrysler Corporation,  together with a subsidiary of MascoTech Inc.
("MascoTech") and certain senior management of the former Delco Remy Division of
GM (the "Former GM  Division"),  formed the Company for the purpose of acquiring
the assets of the  automotive  starter and the heavy duty starter and alternator
businesses of the Former GM Division (the "GM  Acquisition").  Upon consummation
of the Offerings and the other Transactions,  CVC, management of the Company and
other existing stockholders of the Company will beneficially own approximately %
of the Company's  outstanding Common Stock ( % of the voting power), and will be
able to control the Company and elect its Board of Directors.

     Since  the  GM  Acquisition,  the  Company  has  completed  five  strategic
acquisitions, substantially increasing the Company's aftermarket operations, and
entered  into two  international  joint  ventures.  The  Company  is also in the
process of completing the strategic acquisition of Ballantrae, which will expand
the Company's  drivetrain product position.  Through  Ballantrae's  wholly owned
subsidiary,  Tractech  Inc.  ("Tractech"),  the Company  will offer high quality
traction  control  systems  to  heavy  duty  OEMs  and  the  aftermarket.  These
acquisitions  and joint  ventures have  broadened  the  Company's  product line,
expanded  its   remanufacturing   capability,   extended  its  participation  in
international  markets and increased its  penetration  of the retail  automotive
parts  channel.  As a result of these  acquisitions  and joint  ventures and the
Company's  focus  on  increasing  its  participation  in  the  aftermarket,  the
Company's reliance on GM has declined since the Company's  formation.  Net sales
to customers  other than GM increased from 41.0% in fiscal year 1995 to 56.3% in
fiscal year 1997.

     The   Company's   expanding   aftermarket   business   benefits   from  the
non-deferrable  nature of the repairs for which many of the  Company's  products
are used.  Additionally,  the Company's  aftermarket  business benefits from the
design,   manufacturing  and  technological   expertise  of  the  Company's  OEM
operations. This OEM expertise provides the Company with advantages over many of
its aftermarket competitors. The Company believes that its participation in both
OEM and  aftermarket  businesses  and its  diversified  customer base reduce its
exposure to the  cyclicality of the automotive  industry.  The Company's  growth
strategy is designed to  capitalize  on its  position as a  consolidator  in the
large and highly fragmented remanufacturing aftermarket.

Growth Strategy

     The Company plans to continue to increase revenues and profitability of its
aftermarket and OEM businesses  through a strategy of internal growth and growth
through acquisitions. Key elements of the Company's growth strategy include:

     Increasing Aftermarket Presence

     Strengthening Customer  Relationships.  The Company intends to increase its
sales to new and existing  customers by capitalizing on its balanced coverage of
the key channels of aftermarket distribution and its competitive strengths as an
OEM supplier.  The Company plans to strengthen its customer relationships by (i)
continuing to expand its product  offerings,  (ii) capitalizing on the expansion
of the national  automotive retail parts chains and warehouse  distributors that
are customers of the Company,  (iii) meeting the increasing  demands of OEMs and
their dealer networks for high quality  remanufactured  units, which enable them
to reduce  warranty  and  extended  service  costs,  and (iv)  growing  sales of
existing  and new product  lines to OEM dealer  networks as dealers  continue to
capture an increasing  percentage of vehicle repairs, due to longer warranty and
service programs and growing vehicle complexity.  Additionally,  with the recent
acquisition of World Wide, the Company  expanded its product line and now offers
a full line of starters and  alternators for domestic and import  vehicles.  The
acquisition also has improved the Company's distribution capabilities, which now
include a nationwide overnight delivery service.

     Consolidating the Fragmented Aftermarket. The portion of the aftermarket in
which  the  Company  participates  is large  and  highly  fragmented,  with most
participants being small,  regional companies offering relatively narrow product
lines.  Although the Company  believes that it is the largest  manufacturer  and
remanufacturer  of aftermarket  starters and  alternators in North America,  its
sales of these products account for less than 12% of this market.  Consolidation
of the aftermarket is occurring as many  competitors are finding it difficult to
meet the  increasing  quality,  cost and service  demands of customers,  who, in
turn, are seeking to rationalize their supplier base. With its OEM capabilities,
remanufacturing  expertise,  full product  line,  greater  access to "cores" and
ability to capitalize on economies of scale,  the Company is well  positioned to
benefit from the consolidation of the aftermarket.

     Expanding Globally

     The  Company is  expanding  its  international  operations  in order to (i)
benefit from the trend toward  international  standardization  of automotive and
heavy duty vehicle  platforms and (ii)  participate in rapidly  growing  foreign
markets.  The Company has recently been awarded new business by GM,  Volkswagen,
Mercedes Benz, Ford and Caterpillar in Brazil; Opel in Europe;  Daewoo Motors in
India;  and Mercedes  Benz,  Volvo  Trucks,  John Deere and Dina in Mexico.  The
Company  intends to supply its existing OEM  customers on a global basis as they
expand their  operations  and require local supply of component  parts that meet
their  demands  for  quality,  technology,  delivery  and  service.  The Company
believes that its global expansion will enable it to gain new  international OEM
customers who will also require local  production of high quality  products.  In
addition, the expansion of the Company's OEM business into international markets
has  provided  the  Company  with the  infrastructure  necessary  to  develop an
aftermarket   presence  in  these   countries.   The  Company  has   established
manufacturing  operations and strategic  ventures in Hungary,  Korea and Mexico,
and plans to  complete  a  strategic  alliance  in India and a joint  venture in
Brazil in fiscal year 1998.  The  acquisition  of  Ballantrae  will  provide the
Company with a European  manufacturing  plant which has been in operation  since
1983. Aided by this facility, Ballantrae has developed strong relationships with
European  customers for traction control  systems,  especially in the market for
construction equipment.

     Introducing Technologically Advanced New Products

     As a Tier 1 OEM supplier, the Company continues to provide  technologically
advanced  products by regularly  updating and enhancing its product line.  Since
the GM  Acquisition,  the Company has (i)  completed the  introduction  of a new
family of gear reduction  starters that will replace all straight drive starters
in GM  vehicles  by the end of the 1998 model year and (ii)  introduced  several
longer-life heavy duty alternators.  The Company is also developing a small gear
reduction starter specifically  designed for application on world car platforms.
These  new  products   underscore   the   Company's   commitment  to  developing
state-of-the-art  products  that  address the higher  output,  lower  weight and
increased durability requirements of OEM customers.

Operating Strategy

     The  Company's  operating  strategy is  designed  to improve  manufacturing
efficiency,  reduce costs and increase  productivity while continuing to achieve
the highest levels of product quality.  Key elements of this operating  strategy
include:

     "Focus" Factories to Drive Manufacturing Excellence

     The Company is shifting its OEM production from old,  vertically-integrated
manufacturing  plants to new, smaller and more efficient "focus" factories.  The
Company's focus factories generally produce one product line in a plant designed
to  facilitate  lean  manufacturing  techniques.  The Company  has  successfully
launched three new focus factories since 1996. When the currently  planned shift
to focus  factories is completed,  the Company will occupy five focus  factories
and will have reduced its floor space for OEM  production  by more than 70%. The
Company  believes  that the  benefits  of the focus  factories  include  reduced
overhead  costs,  enhanced  productivity,  increased  product  quality and lower
inventories.

     Productivity Improvements

     In conjunction with its emphasis on focus factories,  the Company continues
to work with its local union  representatives  to establish  best-in-class  work
practices,  such as reducing the number of job classifications per focus factory
and implementing team-based manufacturing  processes.  Since the GM Acquisition,
employee  productivity  has increased by 33%. The Company's  labor contract with
the UAW (as defined) contains provisions that are expected to permit the Company
to continue to achieve  productivity  improvements in the existing and new focus
factories.  The increased  productivity achieved since the GM Acquisition is due
primarily to continuous  improvement  initiatives and the significant  number of
employees who have exercised their contract rights to return  ("flowback") to GM
or to retire.

     Product Quality and Continuous Improvement

     In July 1997,  the Company  received the  prestigious  Supplier of the Year
award  from  GM,  an  award  given to  fewer  than 1% of all GM  suppliers.  The
Company's  commitment to product  quality and continuous  improvement is further
evidenced by the QS9000 certification  received by nine of its manufacturing and
remanufacturing  facilities in 1997.  The Company  expects that the remainder of
its   manufacturing   and   remanufacturing   facilities   will  receive  QS9000
certification  by the end of  fiscal  year  1998.  In  addition,  the  Company's
powertrain/drivetrain  operations  that  remanufacture  products  for Ford  have
received the Q-1 rating,  Ford's highest  quality  rating,  and the Company is a
Ford  Authorized  Remanufacturer  ("Ford  FAR")  in five of the  seven  Canadian
provinces.  Global  purchasing  has further  enhanced the  Company's  continuous
improvement  efforts.  The Company is utilizing  its  international  ventures to
develop new,  lower cost sources of materials  and is  consolidating  its vendor
base to fewer, more competitive suppliers.

Acquisition of Ballantrae

     Pursuant to the Ballantrae Acquisition Agreement,  the Company will acquire
all of  the  capital  stock  of  Ballantrae  in a  merger  of  Ballantrae  and a
subsidiary of the Company in which Ballantrae will be the surviving corporation.
The  aggregate  cost  will  be  $49.2  million,  subject  to a  working  capital
adjustment  and  including  assumed  debt.   Ballantrae   operates  through  two
subsidiaries: Tractech, a leading producer of traction control systems for heavy
duty OEMs and the aftermarket;  and Kraftube,  Inc., a tubing assembly  business
which sells products to compressor manufacturers for commercial air conditioners
and refrigeration  equipment. In fiscal year 1997, Tractech accounted for 70% of
Ballantrae's $37.6 million of net sales. The Company will exchange shares of its
Common Stock with a value (at the initial  public  offering  price in the Equity
Offering) of  approximately  $19 million for the equity of  Ballantrae  and will
repay  approximately  $30 million of Ballantrae's  debt. The Common Stock of the
Company  received by  Ballantrae's  existing  stockholders in the merger will be
subject to resale  restrictions under applicable  securities laws. The merger is
expected to be completed at or prior to the  consummation of the Offerings.  The
Company will pay up to an aggregate  of $ in respect of any  dissenters'  rights
exercised by existing stockholders of Ballantrae.  Any damages which the Company
may suffer which result from a breach of the  Ballantrae  Acquisition  Agreement
will be  subject  to a $10  million  cap and the  Company  will  only be able to
recover  approximately  % and % of its  damages  from CVC and James R.  Gerrity,
respectively   (in  each  case  including  their   affiliates).   The  Company's
acquisition of Ballantrae  strengthens the Company's  overall market position by
(i)  adding  traction  control  systems  to the  Company's  range of  drivetrain
products,  (ii) increasing  sales to existing heavy duty OEM customers and (iii)
expanding  the  Company's  customer  base.  The  acquisition  is  expected to be
completed  at  or  prior  to  the  consummation  of  the  Offerings.  See  "Risk
Factors--Acquisition  of Ballantrae;  Conflicts of Interest,"  "Company History"
and "Certain Transactions."

Industry Overview

     In general,  the Company's  business is influenced by the underlying trends
of the automotive industry. The Company's focus on expanding its remanufacturing
capabilities, however, heightens the importance of the aftermarket.

     Aftermarket.  The  aftermarket  consists of the production and sale of both
new and remanufactured  parts used in the maintenance and repair of automobiles,
trucks  and other  vehicles.  Remanufacturing  is a process  through  which used
components  ("cores")  are  disassembled  into  their  subcomponents,   cleaned,
inspected, tested, combined with new subcomponents and reassembled into finished
products.  A  remanufactured  product  can be  produced  at  lower  cost  than a
comparable  individually  repaired  unit  due to  effective  salvage  technology
methods, high volume precision manufacturing  techniques and rigorous inspection
and  testing  procedures.  The  ability  to  procure  cores is  critical  to the
remanufacturing process. See "Business--Manufacturing and Facilities."

     Aftermarket  parts are  supplied  principally  through  three  distribution
channels:  (i) car and truck  dealers that obtain  parts  either  through an OEM
parts  organization  (e.g.,  GM SPO,  Ford  Parts  &  Service,  Chrysler  Mopar,
Navistar, etc.) or directly from an OEM-authorized  remanufacturer;  (ii) retail
automotive parts chains and mass merchandisers; and (iii) wholesale distributors
and jobbers  who supply  independent  service  stations,  specialty  and general
repair shops, farm equipment dealers, car dealers and small retailers.
     The Company  believes that the aftermarket has been and will continue to be
impacted by the following  trends:  (i) the increasing number and average age of
vehicles in use and the number of miles  driven  annually;  (ii) the  increasing
demands  of  customers  that  their  aftermarket  suppliers  meet  high  quality
standards; (iii) the increasing use of remanufactured parts for OEM warranty and
extended  service  programs;  (iv) the growth and  consolidation of large retail
automotive  parts  chains;  and (v)  particularly  with  respect  to many of the
Company's products,  the increasing engine output and durability demands related
to the high temperatures at which engines operate.

     According to R. L. Polk, as of 1996, there were  approximately  198 million
cars and light trucks  registered  in the United  States,  as compared  with 162
million cars and light trucks in 1986. The average age for cars and light trucks
in 1996 was 8.5 years, as compared with an average car age of 7.9 years in 1986.

     The use of  remanufactured  components  for warranty  and extended  service
repairs has increased in recent years as OEMs have offered extended warranty and
extended  service  coverage and dealers have begun to provide  extended  service
plans and warranties on used vehicles.  OEMs have sought to reduce  warranty and
extended service costs by using remanufactured components, which generally offer
the same degree of quality and reliability as OEM products at a lower cost. This
trend has resulted in aftermarket  customers  requiring higher quality standards
for remanufactured products.

     Recently,  large retail  automotive  parts chains offering a broad range of
new and remanufactured  products have experienced rapid growth at the expense of
small,  independent retail stores. The Company has significantly grown its sales
to this channel and believes that further  increasing its sales to retail chains
offers a significant  opportunity for growth.  Retail chains generally prefer to
deal with large,  national  suppliers  capable of meeting  their cost,  quality,
volume and service requirements. See "Business--Growth Strategy."

     OEM  Market.  The OEM market  consists  of the  production  and sale of new
component  parts for use in the  manufacture  of new  vehicles.  The OEM  market
includes  two major  classes  of  customers:  (i)  automobile  and  light  truck
manufacturers; and (ii) medium and heavy duty truck and engine manufacturers and
other heavy duty vehicle manufacturers.

     The OEM market has been impacted by recent fundamental changes in the OEMs'
sourcing strategies.  OEMs are consolidating their supplier base, demanding that
their suppliers provide technologically  advanced product lines, greater systems
engineering support and management capabilities, just-in-time sequenced delivery
and lower system  costs.  As a result,  each OEM has selected its own  preferred
suppliers.  OEMs are  increasingly  requiring  that  their  preferred  suppliers
establish  global  production  capabilities  to meet their  needs as they expand
internationally and increase platform standardization across multiple markets.

     OEMs continue to outsource component  manufacturing of non-strategic parts.
Outsourcing  has taken  place in response to  competitive  pressures  on OEMs to
improve  quality and reduce  capital  outlays,  production  costs,  overhead and
inventory  levels.  In addition,  OEMs are  increasingly  purchasing  integrated
systems from suppliers who provide the design,  engineering,  manufacturing  and
project  management  support for a complete package of integrated  products.  By
purchasing  complete  systems,  OEMs are able to shift design,  engineering  and
product  management  to fewer and more  capable  suppliers.  Integrated  systems
suppliers are generally able to design,  manufacture and deliver components at a
lower  cost  than  the  OEMs  due to (i)  their  lower  labor  costs  and  other
manufacturing   efficiencies,   (ii)  their  ability  to  spread   research  and
development  and engineering  costs over products  provided to multiple OEMs and
(iii) other economies of scale inherent in high volume manufacturing such as the
ability to automate and leverage global purchasing capabilities.

Products

     Aftermarket.  The  Company's  aftermarket  product line  includes a diverse
array of  remanufactured  and new products sold as  replacement  parts under the
"Delco Remy" brand name or under a private-label brand name specified by the OEM
or the automotive  parts  retailer.  The Company  remanufactures  parts for both
domestic and imported vehicles.

     Products  remanufactured  by the  Company  include  starters,  alternators,
engines,  fuel  injectors,  injection  pumps and turbo chargers (fuel  systems),
transmissions,  torque converters, water pumps, rack and pinions, power steering
pumps and gears and  clutches.  The Company also  remanufactures  subcomponents,
such as automotive armatures,  rotors and solenoids,  as well as component parts
shipped in bulk ("kits") for future  assembly.  These  subcomponents  are either
used internally in the remanufacturing process by the Company or sold to outside
customers.

     OEM. The Company's starters are used in all cars and trucks manufactured by
GM in North America (except Saturn and Geo). The Company  manufactures two types
of starters:  straight  drive starters and gear  reduction  starters.  Since the
beginning of 1994, the Company has been  transitioning  its production line from
straight  drive  starters  to  more  technologically   advanced  gear  reduction
starters.  For the 1997 model year, the Company's  gear reduction  starters were
used on 44% of GM's North American  automotive  platforms (other than Saturn and
Geo). The balance of GM North American  automotive  platforms (other than Saturn
and Geo) will be converted to the Company's gear  reduction  starters by the end
of the 1998 model year,  at which time the Company  expects to  discontinue  OEM
production of straight drive starters. The Company's gear reduction starters are
globally  competitive  and offer greater output at lower weight than  comparable
straight  drive  designs.  For  example,  the  Company's  principal  PG-260 gear
reduction  starter  offers  the  highest  power to mass  ratio in the  industry,
producing  the same power at 7.7 pounds as a  comparable  straight  drive design
weighing  13.6  pounds.  The  Company  has  begun  development  of a small  gear
reduction  starter  that will enable the Company to offer its OEM  customers  an
application on their world car platforms.  Reduced component weight is important
to OEMs, as total vehicle  weight is a critical  factor in each OEM's ability to
achieve federal Corporate Average Fuel Economy standards (CAFEs).

     The Company manufactures a full line of heavy duty starters and alternators
for use  primarily  with  large  diesel  engines.  The  Company's  starters  and
alternators  are  specified  as part of the standard  electrical  system by most
North American heavy duty truck and engine manufacturers. The Company's starters
cover a broad range of torque and speed requirements. The Company manufactures a
full line of  alternators,  some of which utilize  premium design  features that
yield increased  durability and a longer service life.  Certain of the Company's
automotive  starters are also currently being produced under technology licenses
by  manufacturers  in China and India,  and by the Company's  joint  ventures in
Mexico and Korea.

     The Company has  recently  developed  several new  products  for heavy duty
applications,  including a high output,  premium heavy duty brushless alternator
for high vibration  applications;  a new large frame alternator designed to meet
the increasing demands in the upper power ranges of new heavy duty vehicles; and
a small heavy duty alternator for use in low output,  high durability and severe
environmental  applications,  which the Company expects will be used principally
for  agricultural  and  construction  vehicles.  The Company's OEM customers and
major truck fleet operators  designate it as an electrical  system supplier that
provides  value-added  systems  such as the "Road  Gang."  The Road Gang  system
includes a premium starter and brushless  alternator produced by the Company and
premium  batteries  produced by GM and offered by the Company  under a long-term
agreement with GM.  Engineered as a package,  these products  provide  increased
performance, reliability and durability.

     Ballantrae's  Tractech subsidiary produces traction control systems for use
in  construction,  industrial  and  agricultural  equipment  and in medium  duty
trucks.   The  traction  control  systems  business  combines  valuable  product
engineering  skills  with  strong  machining  and  fabrication  capabilities  to
manufacture products with custom designed applications.

     Quality  Standards.  The  Company  is  required  to meet  numerous  quality
standards  in order to  qualify as a  supplier  to major  OEMs and their  dealer
networks,  as well as  certain  automotive  parts  retailers.  The  Company  has
achieved significant  recognition by its customers for its continuous commitment
to quality.  In July 1997, the Company received the prestigious  Supplier of the
Year award from GM, an award  given to fewer  than 1% of all GM  suppliers.  The
Company's  aftermarket  operations that produce  products for Ford have received
the Q-1 rating, which is Ford's highest quality rating. Moreover, the Company is
a Ford FAR in five of the seven  Canadian  provinces.  The Company also has been
awarded  Navistar's  highest  quality  rating  for  its  engine  remanufacturing
operations. In addition, the Company has received quality awards from certain of
its other customers, including Caterpillar, Cummins, OshKosh and Teledyne.

     Ford,  Chrysler and GM have initiated quality standards (QS9000) applicable
to suppliers  such as the Company.  International  and domestic  automobile  and
truck  manufacturers  developed  the  QS9000  standards  to  ensure  that  their
suppliers meet consistent  quality standards that can be independently  audited.
These  quality  standards,  which are  required by  customers  to be in place by
December  1997,  impose  processes and procedures in addition to those in effect
prior to December 1997.  Management  also believes that these standards may have
the effect of accelerating  consolidation in the  remanufacturing  industry,  as
smaller  remanufacturers  may be unable to meet or afford the cost of  complying
with these new quality standards.  The Company has received QS9000 certification
at nine of its manufacturing  and  remanufacturing  facilities,  and expects the
balance to be certified by the end of fiscal 1998.

     Ballantrae's  traction  control  systems unit has received  several quality
awards,  has been  designated a Caterpillar  "Certified  Supplier" in every year
since 1985 and holds an ISO9002 certification.

     Engineering  and  Development.   The  Company's   engineering  staff  works
independently  and with OEMs to design new  products,  improve  performance  and
technical   features  of  existing   products  and  develop   methods  to  lower
manufacturing  costs.  The  Company's  engineering  staff  includes  application
engineers, manufacturing engineers and advanced engineers. Application engineers
are assigned to various  platforms or  geographic  regions to work directly with
customers  on product  design  changes  and  corrective  actions.  Manufacturing
engineers are responsible for the planning,  layout, design, equipment selection
and global  implementation of production capacity for the Company's domestic and
foreign  manufacturing  facilities.  Advanced engineers work in conjunction with
the  customer's  forward  planning or advanced  powertrain  engineers on product
design and development for products with a five to ten year planning horizon.

     In support of its  engineering  efforts,  the Company has formed  technical
alliances with a select number of engineering  and technology  firms to identify
long-term  engineering advances and opportunities.  In January 1996, the Company
entered into a joint development  agreement with SatCon  Technology  Corporation
with the goal of developing an alternator with substantially higher power output
than the  current  generation  of  alternators.  The  Company  has  also  formed
technical  alliances  with  EcoAir  Corp.  and Arthur D.  Little to support  the
Company's advanced research and development of starters and alternators.

Customers

     Aftermarket.  The Company's  principal  aftermarket  customers  include OEM
dealer networks of GM, Navistar, Ford, Freightliner,  Caterpillar and PACCAR and
leading  automotive  parts retain chains such as Auto Zone,  Western  Auto,  Pep
Boys,  Advance  Auto,  O'Reilly  Automotive  and Discount  Auto.  The  Company's
products are also used for warranty replacement under procedures  established by
certain of the Company's OEM customers.

     In connection with the GM Acquisition, the Company entered into a long-term
agreement  pursuant to which it designated  GM, through GM SPO, as its exclusive
distributor  of "Delco  Remy"  brand  remanufactured  automotive  and heavy duty
starters and alternators within North America to specified customers,  including
certain GM dealers, direct GM accounts, certain warehouse distributors and, with
respect to automotive  products,  certain retail chains. In consideration of its
being granted the foregoing exclusive distribution rights, GM agreed to purchase
from the Company 100% of its requirements for automotive starters and heavy duty
starters and  alternators for sale in the aftermarket and has further agreed not
to sell any  competitive  products in the aftermarket  channels  specified above
during  the  term of the  distribution  agreement.  Sales  to GM SPO  under  the
distribution  agreement  accounted  for  approximately  24.2%  of the  Company's
aftermarket  1997 pro forma net sales.  With respect to heavy duty  starters and
alternators,  the term of the current agreement will end on July 31, 1998. As to
automotive  starters,  the agreement terminates on July 31, 2009. The agreement,
with  respect to either heavy duty or  automotive  products,  may be  terminated
prior to the end of the applicable term (i) by mutual  agreement of the parties,
(ii) by either  party upon a material  breach by the other  party,  (iii) by the
Company if GM fails to achieve  certain goals and  objectives  for reasons other
than a general  decline in the  economy and (iv) by GM to the extent the Company
fails to meet  certain  quality  standards.  See  "Risk  Factors--Dependence  on
General Motors."

     Ballantrae's  traction control systems are offered on an aftermarket  basis
for sport utility vehicles ("SUV") through  independent  wholesale  distributors
for installation by the end user after the original vehicle purchase.
Aftermarket sales represent approximately 25% of Tractech's total sales.

     OEM. The Company's  principal  customers in its OEM automotive business are
GM's North American  Operations  and various GM  International  affiliates,  who
collectively accounted for substantially all of the Company's OEM 1997 pro forma
automotive  starter sales,  approximately  54.7% of total OEM 1997 pro forma net
sales  and  approximately  29.7%  of total  1997 pro  forma  net  sales.  The GM
International  affiliates to which the Company sells products include GM Brazil,
GM Holden (Australia),  GM Mexico and Isuzu. Beginning with the 2001 model year,
the Company will also sell products to GM Europe. Remy Korea, a joint venture in
which the  Company  has a 50%  interest,  sells  automotive  starters  using the
Company's  technology to Daewoo  Motors,  Kia Motors,  Asia Motors and Ssangyong
Motors.  The Company will also sell  automotive  starters to Opel in Europe and,
through its licensee, to Daewoo Motors in India.

     Principal  customers  of the  Company's  heavy  duty OEM  business  include
Navistar, Freightliner,  Cummins, Caterpillar, PACCAR, Detroit Diesel, GM, Ford,
Mack and Volvo Trucks,  with the top ten customers  accounting for approximately
59% of heavy  duty pro  forma  net  sales in 1997.  The  Company  has  long-term
agreements,  with terms  typically  ranging from three to five years,  to supply
starters and alternators to GM, Navistar,  Freightliner,  PACCAR, Cummins, Volvo
Trucks and Mack.  In addition,  the Company is the  specified  supplier of heavy
duty starters and  alternators for trucks  manufactured  for several major North
American truck fleet operators,  including  Penske Truck Leasing,  Ryder System,
Inc., Yellow Freight System and J.B. Hunt Transport.

     Pursuant to long-term supply agreements, GM has agreed to purchase from the
Company 100% of its North American  automotive starter  requirements (other than
Saturn and Geo) and 100% of its U.S.  and Canadian  requirements  for heavy duty
starters and  alternators,  in each case with respect to the Company's  existing
product line as of August 1994. GM's  commitments to purchase such products from
the  Company  in the future  are  subject,  however,  to the  Company  remaining
competitive  as to  technology,  design  and  price.  Nonetheless,  GM  may  not
terminate the automotive  starter supply agreement for failure of the Company to
be  price,  technology  or  design  competitive  prior  to July 31,  2001.  GM's
obligations  to  purchase  automotive  starters  and  heavy  duty  starters  and
alternators from the Company terminate on July 31, 2004 and 2000,  respectively,
except  for  automotive  products  released  in 1996 and 1997,  for  which  GM's
obligation will terminate on July 31, 2006 and 2007, respectively. GM may cancel
either  agreement in the event that 35% of the  Company's  voting  shares become
owned,  directly or  indirectly,  by another  manufacturer  of passenger cars or
light trucks.  During the term of the relevant supply agreement,  GM has granted
the Company the right to bid on starter and alternator supply contracts for GM's
operations worldwide. See "Risk Factors--Dependence on GM."

     Ballantrae's  principal customers for traction control systems include OEMs
of construction,  industrial and agricultural  equipment and medium duty trucks.
Ballantrae's  principal traction control systems customers include  Caterpillar,
John Deere, Eaton, Dana, Rockwell and Clark Hurth.

     The  Company  employs  its own  direct  sales  force,  which  develops  and
maintains sales relationships with major North American truck fleet operators as
well as its OEM customers  worldwide.  These sales efforts are supplemented by a
network of field service engineers and product service engineers.

Manufacturing and Facilities

     Aftermarket.  The Company's  aftermarket  business has  operations  located
principally  in 33  production  facilities  and seven  warehouses  in the United
States and Canada.

     In its  remanufacturing  operations,  the Company  obtains  used  starters,
alternators,  engines and related components, commonly known as cores, which are
sorted by make and model and either placed into  immediate  production or stored
until needed. During remanufacturing, the cores are completely disassembled into
their  component  parts.   Components   which  can  be  incorporated   into  the
remanufactured  product  are  thoroughly  cleaned,  tested and  refinished.  All
components subject to major wear as well as those which cannot be remanufactured
are replaced by new  components.  The unit is then  reassembled  into a finished
product.  Inspection  and  testing  are  conducted  at  various  stages  of  the
remanufacturing  process,  and each finished  product is inspected and tested on
equipment designed to simulate performance under operating conditions.

     The majority of the cores  remanufactured  by the Company are obtained from
customers in exchange  for  remanufactured  units and are  credited  against the
purchase prices of these units.  When the Company has an insufficient  number of
components from salvageable cores, the Company's remanufacturing  operations may
purchase new parts from the Company's OEM operations.  Core prices  fluctuate on
the basis of several economic factors,  including market availability and demand
and core prices then being paid by other remanufacturers and brokers.

     OEM.  The  Company's  OEM  business  has  seven   principal   manufacturing
operations,  two in Meridian,  Mississippi  and five in Anderson,  Indiana.  The
Company has  announced  its  intention to close its two  facilities in Meridian,
Mississippi  by the end of the 1998 fiscal year,  including one facility  leased
from GM at the time of the GM  Acquisition.  The  balance of the  Company's  OEM
facilities are located in Anderson,  Indiana. Two of the Anderson facilities are
leased from GM and will be vacated by the end of 1999.  The Company is operating
three new focus  factories  and intends to have a total of five in  operation by
the end of 1999.  This  restructuring  will  provide a reduction  of over 70% in
square footage from the Company's  existing plants to the focus factories due to
streamlining of manufacturing  processes,  phasing out of certain  manufacturing
equipment and elimination of excess  unutilized  floor space or floor space used
by GM in each of the existing  facilities.  The  restructuring  reserve does not
include the startup  costs the Company  expects,  based on its three prior focus
factory startups, to incur in connection with the two new focus factories.

     The manufacturing process of the focus plants varies significantly from the
traditional  process flow of existing  plants.  The Company  utilizes a flexible
cell-based   manufacturing   approach  to  the  production  of  all  new  and/or
re-engineered  product  lines  within the focus  plants as  contrasted  with the
existing   vertically   integrated,   primarily   synchronous  process  used  in
traditional factories.  The cell-based manufacturing system provides flexibility
by allowing efficient changes to the number of operations each operator performs
and is capable of both low- and  high-volume  production  runs. When compared to
the more traditional,  less flexible assembly line process,  cell  manufacturing
allows  the  Company  to  match  its  production  output  better  to  customers'
requirements while reducing required inventory levels and improving quality.

     The Company's  focus plants  generally  produce one product line in a plant
design  based  on  cell-based,  semi-automated  manufacturing  utilizing  kaizen
techniques. The focus plant process creates a team-based environment of involved
workers  who  better  understand  and  control  the  manufacturing  process.  In
addition,  the Company has worked with the Company's unions to reduce the number
of job  classifications  so that workers can be shifted among various work areas
as  production  demands  dictate.   The  Company  is  presently  expanding  lean
manufacturing techniques to its aftermarket facilities.

     Ballantrae's traction control systems manufacturing  facilities are located
in the  Detroit  suburb  of  Warren,  Michigan,  and in  Sligo,  Ireland.  These
facilities have used cellular manufacturing for more than seven years.

     The  Company  utilizes  frequent  communication  meetings  at all levels of
manufacturing  to  provide  training  and  instruction  as well as to  assure  a
cohesive,  focused effort toward common goals. The Company  encourages  employee
involvement  in all  production  activity  and views such  involvement  as a key
element toward the success of the Company.

Competition

     Aftermarket.   The  aftermarket  is  highly   fragmented  and  competitive.
Competition  is based  primarily  on quality  of  products,  service,  delivery,
technical  support and price. The Company's  principal  aftermarket  competitors
include  Arrow,  Automotive  Parts  Exchange  (APE),  Champion,   Genuine  Parts
(Rayloc), Motorcar Parts & Accessories (MPA), Prestolite and Unit Parts.

     OEM. The  automotive  parts market is highly  competitive.  Competition  is
based primarily on quality of products, service, delivery, technical support and
price.  Most OEMs source parts from one or two suppliers.  The Company  competes
with a number of companies who supply  automobile  manufacturers  throughout the
world.  In  the  North  American  automotive  market,  the  Company's  principal
competitors  include  Nippondenso,  Valeo,  Mitsubishi  and Bosch.  GM purchases
automotive  starters from the Company pursuant to its long-term supply agreement
with the Company. See "Business--Customers."  Chrysler has eliminated production
of its own starters and currently purchases starters from independent suppliers.
Ford  continues  to produce  certain  parts for the majority of its domestic and
international   applications   and  purchases  the  remainder  from  independent
suppliers.

     The  heavy  duty  parts  market  is  characterized  by one or two  dominant
suppliers in each major  geographic  region of the world.  No  competitor  has a
substantial share in all regions. In the North American heavy duty market, where
the Company is the largest  manufacturer,  the Company's  principal  competitors
include Prestolite, Nippondenso and Bosch.

Employees

     As of July 31, 1997, the Company employed 4,949 people, 848 of whom were in
management,  engineering,  supervision and administration and 4,101 of whom were
hourly employees.  Of the Company's hourly  employees,  1,969 are represented by
unions.  In the  United  States,  1,485  of the  Company's  hourly  workers  are
represented  by the UAW under an agreement  between the Company and the UAW, the
applicable  provisions of which were assumed by the Company in  connection  with
the GM Acquisition.  The Company and the UAW agreed to a new master agreement in
March 1997 when the agreement that had been assumed by the Company expired. Wage
and benefit  increases under the new contract  generally follow the same pattern
of the prior  agreement  and continue to track the wages and benefits paid by GM
and, as a result,  the Company will experience higher labor costs in the future.
In addition, grow-in provisions under the new agreement will require the Company
to move lower wage and benefit  employees  to higher  wage and  benefit  levels.
There  can be no  assurance  that  the  Company  will  be able  to  effect  cost
reductions  or  productivity  improvements  to offset  such  increased  wage and
benefit   levels  or  that  the   Company's   labor  costs  will  not   increase
significantly,  in which case the Company's  competitive position and results of
operations would be adversely  affected.  The agreement  between the UAW and the
Company  expires on  September  14, 2000 which will require  negotiation  of new
agreements.

     As of July 31,  1997,  141 of the  Company's  459 Canadian  employees  were
represented  by the  Canadian  Auto  Workers  and  97  were  represented  by the
Metallurgists  Unis  d'Amerique.  The  agreements  with these  unions  expire on
November  8, 1999 and  September  30,  1998,  respectively,  which will  require
negotiation of new agreements.

     As of July 31, 1997,  approximately  246 of Autovill's  366 employees  were
affiliated  with the Hungarian Steel Industry  Workers Union.  The agreement was
signed July 17, 1996 and is perpetual, subject to termination upon three months'
notice from either party.

     The Company's  other  facilities  are primarily  non-union.  The Company is
unaware of any current efforts to organize. There can be no assurance that there
will not be any labor union efforts to organize employees at facilities that are
not currently unionized.

     Since the GM  Acquisition,  the Company has not  experienced  any organized
work stoppages.  There can be no assurance,  however,  that any actions taken by
the Company, including the current restructurings, will not adversely affect the
Company's  relations  with its  employees.  At the  present  time,  the  Company
believes that its  relations  with its  employees  are good.  See  "Management's
Discussion    and   Analysis   of   Financial    Condition    and   Results   of
Operations--General."

Patents, Trademarks and Licenses

     Pursuant  to a  Trademark  Agreement  between  the  Company  and GM, GM has
granted the Company an exclusive  license to use the "Delco  Remy"  trademark on
and  in  connection  with  automotive  starters  and  heavy  duty  starters  and
alternators until July 31, 2004, extendible indefinitely at the Company's option
upon payment of a fixed  $100,000  annual  licensing  fee to GM. The Company has
also been granted a perpetual, royalty-free license to use the "Remy" trademark.
The "Delco Remy" and "Remy"  trademarks  are  registered  in the United  States,
Canada and Mexico and in most major  markets  worldwide.  GM has agreed with the
Company that, upon the Company's request, GM will register the trademarks in any
jurisdiction where they are not currently registered.

     The Company has also been  granted an  exclusive  license to use the "Delco
Remy" name as a  tradename  and  corporate  name  worldwide  until July 31, 2004
pursuant  to a  Tradename  License  Agreement  between  the  Company  and GM. In
addition,  GM has granted the Company a perpetual license to use the "Remy" name
as a tradename and corporate name worldwide.

     The Company owns and has obtained  licenses to various domestic and foreign
patents and patent  applications  related to its  products  and  processes.  The
patents expire at various times over the next 16 years.  While these patents and
patent applications in the aggregate are important to the Company's  competitive
position, no single patent or patent application is material to the Company.

Raw Materials

     Principal  raw materials  for the  Company's  business  include bare copper
strap, insulated copper, aluminum castings, forgings, outer frames, nomex paper,
steel coils,  steel bars,  copper tube, copper wire, flat steel, coil steel, bar
steel, gray iron castings,  ductile iron castings,  copper  cross-section coils,
magnets,  steel  shafts,  steel  cores,  steel wire and  molding  material.  All
materials are readily available from a number of suppliers,  and management does
not foresee any difficulty in obtaining adequate inventory supplies. The Company
and GM have entered into a long-term worldwide purchasing support agreement that
allows the  Company to  purchase  copper  wire and steel,  which are used in the
manufacture  of  starters  sold to GM,  at  prices  that  the  Company  believes
generally  to be lower  than those that would  otherwise  be  obtainable  by the
Company.  This agreement expires on July 31, 2004, or earlier,  upon termination
of the automotive  and heavy duty supply OEM agreements  between the Company and
GM. The  Company  generally  follows  the North  American  industry  practice of
passing on to its customers the costs or benefits of  fluctuation  in copper and
aluminum prices on an annual or semi-annual basis. See "Business--Customers."

Backlog

     The majority of the Company's  products are not on a backlog  status.  They
are  produced  from readily  available  materials  and have a  relatively  short
manufacturing  cycle. For products  supplied by outside  suppliers,  the Company
generally  purchases  products from more than one source. The Company expects to
be capable of handling the anticipated 1998 sales volumes.

Properties

     The world headquarters of the Company are located at 2902 Enterprise Drive,
Anderson, Indiana 46013. The Company leases its headquarters.


     The following table sets forth certain information regarding  manufacturing
and certain other facilities  operated by the Company as of August 31, 1997. The
designation  "F"  indicates  a focus  plant.  See  "Business--Manufacturing  and
Facilities."




                                    OEM or                                    Approx.        Owned/Lease
         Location                 Aftermarket               Use               Sq. Ft.         Expiration
         --------                 -----------               ---              ---------      ------------
                                                                                   

Anderson, IN                     Headquarters              Office               70,000           2000
Anderson, IN                          OEM              Manufacturing           597,000           2004
Anderson, IN                          OEM              Manufacturing           430,000           2004
Anderson, IN                        OEM(F)             Manufacturing           117,000           2001
Anderson, IN                        OEM(F)             Manufacturing            51,000           2001
Anderson, IN                        OEM(F)             Manufacturing            36,695           2006
Anderson, IN                          OEM              Manufacturing            33,500           2007
Anderson, IN                    OEM/Aftermarket           Testing               15,000           2001
Anderson, IN                      Aftermarket            Warehouse              20,220           2000
Anderson, IN                      Aftermarket            Warehouse              50,220           2000
Bay Springs, MS                   Aftermarket          Manufacturing            73,000           2003
Budapest, Hungary                 Aftermarket       Leased to 3rd party         55,709          Owned
Chantilly, VA                     Aftermarket          Manufacturing           120,000           2014
Edmonton, Canada                  Aftermarket          Manufacturing           141,300          Owned
Etobicoke, Canada                 Aftermarket          Manufacturing           114,120           2002
Findlay, OH                       Aftermarket          Manufacturing             6,400          Owned
Franklin, IN                      Aftermarket          Manufacturing            48,400          Owned
Franklin, IN                      Aftermarket          Manufacturing            16,625          Owned
Franklin, IN                      Aftermarket          Manufacturing            15,580          Owned
Gallatin, TN                      Aftermarket          Manufacturing            20,000          Owned
Gallatin, TN                      Aftermarket          Manufacturing            20,000            *
Heidelberg, MS                    Aftermarket          Manufacturing            45,000           2003
Heidelberg, MS                    Aftermarket          Manufacturing             5,000           2003
Indianapolis, IN                  Aftermarket          Manufacturing             5,500           1999
Kaleva, MI                        Aftermarket          Manufacturing            82,000           2000
Mansfield, TX                     Aftermarket          Manufacturing            43,000           2000
Marion, MI                        Aftermarket          Manufacturing            59,400           2000
Memphis, TN                       Aftermarket            Warehouse               7,500           2002
Meridian, MS                      Aftermarket              Office                2,400           2003
Meridian, MS                      Aftermarket          Manufacturing            15,000           1998
Meridian, MS                          OEM              Manufacturing           319,000           2004
Meridian, MS                        OEM(F)             Manufacturing            68,000           2000
Meridian, MS                      Aftermarket          Manufacturing            12,000           2003
Mezokovesd, Hungary               Aftermarket          Manufacturing           175,598          Owned
Mezokovesd, Hungary               Aftermarket            Warehouse               8,612          Owned
Peru, IN                          Aftermarket          Manufacturing            30,000           2003
Peru, IN                          Aftermarket          Manufacturing            14,111           2003
Raleigh, MS                       Aftermarket          Manufacturing            43,000           2003
Raleigh, MS                       Aftermarket          Manufacturing            75,000           2003
Raleigh, MS                       Aftermarket          Manufacturing             8,000           Own
Reed City, MI                     Aftermarket          Manufacturing            92,000           2000
Reed City, MI                     Aftermarket          Manufacturing            34,000           2000
Reed City, MI                     Aftermarket          Manufacturing            26,000           2000
Reed City, MI                     Aftermarket            Warehouse               7,350           1999
Reed City, MI                   OEM/Aftermarket        Manufacturing            90,000         Owned**
                                   and Office
San Luis Potosi, Mexico               OEM              Manufacturing            37,000           2001
Sligo, Ireland                  OEM/Aftermarket        Manufacturing            53,400          2018**
St. Laurent, Canada               Aftermarket            Warehouse              17,000           1997
Sylvarena, MS                     Aftermarket          Manufacturing             1,300            *
Taylorsville, MS                  Aftermarket          Manufacturing            27,000           2003
Toledo, OH                        Aftermarket          Manufacturing             4,500           2000
Toronto, Canada                   Aftermarket          Manufacturing            36,778           1997
Warren, MI                      OEM/Aftermarket        Manufacturing           100,049         Owned**
                                   and Office
Winchester, VA                    Aftermarket            Warehouse              55,000           2000
Winchester, VA                    Aftermarket           Office/Whse             55,000           2000
Winnepeg, Canada                  Aftermarket          Manufacturing            38,000          Owned


- -------------------------
<FN>
*    Leased on a month-to-month basis.
**   Ballantrae facilities.
</FN>


Legal Proceedings

     From time to time,  the  Company is party to various  legal  actions in the
normal course of its business. The Company believes it is not currently party to
any  litigation  that, if adversely  determined,  would have a material  adverse
effect on the Company's business, financial condition and results of operations.

Regulatory Matters

     The Company's  facilities  and  operations are subject to a wide variety of
federal,   state,  local  and  foreign   environmental  laws,   regulations  and
ordinances,  including those related to air emissions, wastewater discharges and
chemical and hazardous waste management and disposal ("Environmental Laws"). The
Company's  operations also are governed by laws relating to workplace safety and
worker  health,  primarily the  Occupational  Safety and Health Act, and foreign
counterparts to such laws ("Employee  Safety Laws").  The Company  believes that
its  operations  are  in  compliance  in  all  material  respects  with  current
requirements  under  Environmental  Laws  and  Employee  Safety  Laws,  with the
exception  of certain  matters of which the  Company  is aware,  including:  (i)
failure to submit certain  filings  pursuant to the New Jersey  Industrial  Site
Recovery Act ("ISRA") in  connection  with the closure of the  Company's  former
Edison,  New Jersey  plant;  (ii) air permits or  registration  requirements  at
certain facilities; and (iii) one isolated instance of noncompliance with import
requirements of the Hazardous Materials Transportation Act (relating to shipment
of lead-acid  batteries)  now under review by the United  States  Department  of
Transportation. The Company believes that any costs it may incur to resolve such
matters will not be material.  The nature of the Company's operations,  however,
exposes it to the risk of  liabilities  or claims with respect to  environmental
and worker health and safety  matters.  There can be no assurance  that material
costs will not be incurred in connection with such liabilities or claims.

     Based on the Company's  experience to date,  the Company  believes that the
future cost of compliance  with existing  environmental  laws,  regulations  and
ordinances  (or  liability  for  known  environmental  claims)  will  not have a
material  adverse  effect on the  Company's  business,  financial  condition  or
results of operations.  However, future events, such as changes in existing laws
and regulations or their interpretation,  may give rise to additional compliance
costs or liabilities  that could have a material adverse effect on the Company's
business,  financial  condition or results of operations.  Compliance  with more
stringent laws or regulations,  as well as more vigorous enforcement policies of
regulatory  agencies or stricter or different  interpretations of existing laws,
may require additional expenditures by the Company that may be material.

     Certain  Environmental  Laws hold  current  owners or  operators of land or
businesses liable for their own and for previous owners' or operators'  releases
of  hazardous  or  toxic   substances,   materials  or  wastes,   pollutants  or
contaminants,   including   petroleum   and   petroleum   products   ("Hazardous
Substances").  Because of its operations, the long history of industrial uses at
some of its  facilities,  the operations of  predecessor  owners or operators of
certain of the  businesses,  and the use,  production  and release of  Hazardous
Substances at these sites, the Company is affected by such liability  provisions
of Environmental Laws. Various of the Company's facilities have experienced some
level of  regulatory  scrutiny  in the past and are or may be subject to further
regulatory inspections,  future requests for investigation or liability for past
disposal practices.

     During the environmental due diligence  performed in connection with the GM
Acquisition,   GM  and  the  Company  identified  certain  on-site   pre-closing
environmental  conditions including the presence of certain Hazardous Substances
in the soil at the Company's Meridian,  Mississippi property and in the soil and
groundwater at the Company's  Anderson,  Indiana  property.  GM has reported the
presence  of  these   substances  in  the   groundwater  to  the  United  States
Environmental   Protection   Agency  ("EPA")  and  the  Indiana   Department  of
Environmental   Management   ("IDEM")  and  has  notified   residents  who  live
downgradient of the affected GM properties.  GM conducted further investigation,
which included the sampling of the residents'  water wells and the  installation
of an additional  well  offsite,  and is working with EPA to resolve this issue.
Based on the Company's  experience to date, the terms of the  indemnification in
the GM Acquisition  agreement and GM's  continuing  performance in responding to
these  conditions,  the Company  does not believe  that it will expend  material
costs in responding to these on-site environmental conditions.

     In connection  with its  acquisition of facilities and businesses  from GM,
Nabco,  A&B Group,  Autovill,  Power  Investments,  and World Wide,  the Company
obtained various  indemnities for certain claims related to on-site and off-site
environmental  conditions and violations of Environmental Laws which arose prior
to such  acquisitions.  The  environmental  indemnities  are  subject to certain
deductibles, caps, cost sharing and time limitations depending on the nature and
timing of the environmental claim.

     The Comprehensive Environmental Response,  Compensation, and Liability Act,
as  amended  by  the  Superfund  Amendments  and  Reauthorization  Act  of  1986
("CERCLA"),  provides  for  responses  to and joint and  several  liability  for
releases of certain Hazardous  Substances into the environment.  The Company has
received  requests for information or notifications of potential  liability from
EPA under CERCLA for certain  off-site  locations.  The Company has not incurred
any significant  costs relating to these matters,  and based on the existence of
certain indemnification agreements from its predecessors and their assumption of
liabilities  to date and other legal  defenses,  believes that it will not incur
material costs in the future in responding to conditions at these sites.

     The Company's Meridian,  Mississippi facility has been designated by EPA as
requiring no further action under CERCLA and has since been  "delisted" from the
Comprehensive  Environmental Response,  Compensation,  and Liability Information
System  ("CERCLIS")  (a  list  of  sites  which  may  require  investigation  or
remediation under CERCLA). Although this does not assure that expenditures would
not be required  under other federal and/or state  programs,  as a result of the
indemnifications in the GM Acquisition  agreement,  the Company does not believe
that it will expend material costs for this site under the CERCLA program or for
any other environmental conditions at this site.

     The Resource  Conservation  and  Recovery Act ("RCRA") and the  regulations
thereunder and similar state counterparts to this law regulate hazardous wastes.
The Company's Anderson, Indiana facilities were once part of a larger industrial
complex owned and operated by GM (the "GM  Complex").  Since 1990 (when owned by
GM),  the GM Complex  has been  undergoing  corrective  action  under  RCRA.  In
connection  with the RCRA  corrective  action  requirements,  GM is  required to
investigate  various solid waste management units ("SWMUs") and areas of concern
("AOCs")  identified in the federal and state RCRA permits.  Some of these SWMUs
and AOCs are located on portions of the Anderson,  Indiana  properties leased by
the Company  from GM and  certain  SWMUs are used by the  Company.  The costs of
responding  to  releases,  if any,  from those SWMUs used by the  Company  would
presumptively be borne by the Company. To date, no claims for any such liability
have been made,  and GM continues to respond to EPA and IDEM with respect to the
investigation  of these AOCs and SWMUs.  Subject to the terms and  conditions of
GM's environmental indemnity provided in connection with the GM Acquisition,  GM
is indemnifying the Company with respect to certain of these areas.

     One of the Company's  facilities in Franklin,  Indiana is undergoing a RCRA
site  investigation and clean-up of volatile organic  compounds  ("VOCs") in the
soil and groundwater  pursuant to an EPA  Administrative  Order on Consent ("EPA
Order") issued to both Franklin Power Products,  one of the  subsidiaries of the
Company, and Amphenol  Corporation,  a prior owner of the property.  Pursuant to
the EPA Order,  Franklin  Power Products and Amphenol  Corporation  have jointly
submitted  corrective  measures studies which have been approved by EPA, and the
parties  expect to enter  into a new EPA  Administrator  Order on Consent in the
near future setting forth the selected remedy (including further investigation).
Amphenol indemnified Franklin Power Products for certain liabilities  associated
with the EPA Order and  Amphenol  has  satisfied  and  continues  to satisfy the
requirements of the EPA Order. Based on the Company's experience to date and the
indemnities  from  Amphenol  and the sellers of Franklin  Power  Products to the
Company,  the Company  believes that future costs associated with this site will
not have a material  adverse  effect on the  Company's  results  of  operations,
business or financial condition.

     The Company's Marion, Michigan facility was listed on Michigan's state list
of sites pursuant to the Michigan version of CERCLA (the "Michigan SCL") in 1993
because of  suspected  releases  of  Hazardous  Substances,  primarily  volatile
organic  compounds  (mineral  spirits),  to the  soils  and  groundwater  at the
facility.  An  investigation  conducted by Nabco prior to its acquisition by the
Company  determined that the levels of volatile  organic  compounds in the soils
and groundwater  are below the applicable  state clean-up  levels.  Although the
Company proposed no further action at this facility,  the Michigan environmental
authorities  are  requiring   further   investigation.   Even  if  the  Michigan
environmental  authorities  were to require remedial action with respect to this
site,  the  Company  does not  believe  that it will  expend  material  costs in
connection with the conditions giving rise to this Michigan SCL.







                                   MANAGEMENT

Directors and Executive Officers

     The  following  table sets forth the name,  age and position of each of the
directors and senior officers of the Company.  Each director of the Company will
hold office  until the next  annual  meeting of  stockholders  of the Company or
until his successor has been elected and qualified.  Officers of the Company and
its  subsidiaries  serve  at  the  discretion  of  their  respective  Boards  of
Directors.



                Name                     Age                 Positions
                ----                     ---                 ---------
                                            
Harold K. Sperlich (1)...........         67      Chairman of the Board of Directors

Thomas J. Snyder (2).............         53      President, Chief Operating Officer and Director

David L. Harbert.................         55      Executive Vice President and Chief Financial Officer

Susan E. Goldy...................         43      Vice President and General Counsel

Joseph P. Felicelli..............         51      Group Vice President, Aftermarket

M. Lawrence Parker...............         49      Senior Vice President, Quality & Heavy Duty Systems, Delco Remy
                                                  America

Richard L. Stanley...............         41      Senior Vice President, Automotive Systems Division, Delco Remy
                                                  America

Roderick English.................         45      Senior Vice President, Human Resources and Communications,
                                                  Delco Remy America

Thomas R. Jennett................         45      Senior Vice President and General Manager, Aftermarket Division

Patrick Mobouck..................         43      Vice President-Managing Director, Europe

John M. Mayfield.................         43      President of A&B Group

Nicholas J. Bozich...............         53      President of Nabco

J. Michael Jarvis................         53      President of Power Investments

Richard L. Keister...............         51      President of World Wide

Ralph E. McGee...................         59      President of Tractech

E.H. Billig (1)..................         70      Vice Chairman of the Board of Directors

Richard M. Cashin, Jr. (2).......         44      Director

James R. Gerrity (2).............         56      Director

Michael A. Delaney (1)...........         43      Director

Robert J. Schultz................         67      Director

<FN>
(1)      Member of the Compensation Committee of the Board of Directors.
(2)      Member of the Audit Committee of the Board of Directors.
</FN>






     Harold K. Sperlich,  Chairman of the Board of Directors.  Mr.  Sperlich has
been Chairman of the Board of Directors  since the Company's  inception in 1994.
Since  retiring  from  Chrysler  Corporation  in  1988,  having  served  as  its
President,  Mr. Sperlich has served as a consultant to the automotive  industry.
Before joining Chrysler in 1977, Mr. Sperlich held several senior administrative
and operating posts with Ford Motor Company.

     Thomas J. Snyder,  President,  Chief  Operating  Officer and Director.  Mr.
Snyder  has been  President  and Chief  Operating  Officer  since the  Company's
inception in 1994.  From 1962 to 1994, Mr. Snyder held several  aftermarket  and
OEM  executive  positions  with the Delco Remy  Division of GM, most recently as
Product Manager,  Heavy Duty Systems.  He is a member of the board of St. John's
Health Systems and a Director of CLARK Material Handling Company.

     David L. Harbert, Executive Vice President and Chief Financial Officer. Mr.
Harbert has been the Executive Vice President and Chief Financial Officer of the
Company since October 1994.  Before joining the Company,  Mr. Harbert was Senior
Vice President and Chief Financial Officer of Applied Power Inc. since 1992 and,
prior to that,  served as Vice President and Chief  Financial  Officer of System
Software, Inc. since 1990.

     Susan E. Goldy,  Esquire, Vice President and General Counsel. Ms. Goldy has
been Vice President and General Counsel since February 1997.  Before joining the
Company, she was an associate,  and since 1993, was a partner in the law firm of
Dechert Price & Rhoads.

     Joseph P. Felicelli, Group Vice President,  Aftermarket.  Mr. Felicelli has
been Group Vice President since  September  1997.  Prior to joining the Company,
Mr. Felicelli served in various management positions for Cooper Industries.

     M. Lawrence  Parker,  Sr. Vice  President,  Quality and Heavy Duty Systems,
Delco Remy America.  Mr. Parker has been the Senior Vice President,  Quality and
Heavy  Duty  Systems  since  June  1995  and,  prior to that,  was  Senior  Vice
President,  Quality  and  Customer  Satisfaction  beginning  with the  Company's
inception in 1994. Before joining the Company,  Mr. Parker served in a number of
executive positions at Ford Motor Company since 1967 and at Chrysler Corporation
since 1984, most recently as Director, Corporate Quality Programs since 1991.

     Richard L. Stanley, Sr. Vice President,  Automotive Systems Division, Delco
Remy America.  Mr. Stanley has been Senior Vice  President,  Automotive  Systems
since the  Company's  inception  in 1994.  Mr.  Stanley  joined  the Delco  Remy
Division of GM in 1978,  serving most recently as Director of Customer  Programs
since 1992 and as European Chief Engineer since 1988.

     Roderick English,  Sr. Vice President,  Human Resources and Communications,
Delco  Remy  America.  Mr.  English  has been  Senior  Vice  President  of Human
Resources and Communications  since the Company's inception in 1994. Mr. English
joined the Delco Remy  Division of GM in 1976 and became Plant  Manager of plant
17 in 1993.  Prior to that, Mr.  English  served as Divisional  Manager of Labor
Relations since 1989.

     John M. Mayfield,  President of A&B Group.  Mr. Mayfield has been President
of A&B Group since its  acquisition by the Company in March 1995.  Mr.  Mayfield
joined A&B Group in 1988 as  Controller  and became its  Operations  Director in
1991.

     Nicholas J. Bozich,  President,  Nabco.  Mr.  Bozich has been  President of
Nabco since March, 1997. Before joining the Company, Mr. Bozich was with General
Motors for 34 years in various  managerial  positions,  most  recently  with the
Saturn Division.

     J.  Michael  Jarvis,  President,  Power  Investments.  Mr.  Jarvis has been
President of Power Investments since its formation in 1983.

     Richard L. Keister,  President,  World Wide. Mr. Keister has been President
of World Wide since its formation in 1976.

     Ralph F.  McGee,  President,  Tractech.  Mr.  McGee  started  as Sales  and
Marketing  Manager of TracTech in 1968.  He was  appointed  President in 1980, a
position he has held since then except for two years when he served in corporate
level development positions for Titan Wheel, Inc.

     Thomas R. Jennett,  Senior Vice President and General Manager,  Aftermarket
Division.  Mr. Jennett joined the Company in October 1996. Prior to such time he
held various  management  positions  with  Prestolite  Electric Inc. since 1974,
including President of the Aftermarket Division and the Leece-Neville Heavy Duty
Division.

     Patrick  Mobouck,   Vice   President-Managing   Director-Europe   and  Vice
President.  Mr. Mobouck has been Vice President and General Manager Europe since
August 1997.  He has also been  Chairman of Autovill  since August 1997.  Before
joining the Company, Mr. Mobouck was with Monroe Auto Equipment since 1988, most
recently as Managing Director-Europe, Middle East and Africa.

     E.H. Billig,  Vice Chairman of the Board of Directors.  Mr. Billig has been
Vice Chairman of the Board of Directors  since the Company's  inception in 1994.
He was former  President  and Chief  Operating  Officer of MascoTech  Automotive
Systems Group, Inc., where he continues to serve as Vice Chairman.  He is also a
director of Emco Limited, Titan Wheel International, Inc. and OEA, Inc.

     Richard M. Cashin, Jr., Director.  Mr. Cashin has been a director since the
Company's  inception in 1994.  Mr. Cashin has been  President  since 1994, and a
Managing  Director for more than the past five years,  of CVC. In addition,  Mr.
Cashin  serves as a director of Levitz  Furniture  Incorporated  and Titan Wheel
International Inc.

     James R.  Gerrity,  Director.  Mr.  Gerrity  has been a director  since the
Company's  inception in 1994. From 1986 to 1993, Mr. Gerrity was President and a
director of Dyneer  Corporation.  Mr. Gerrity currently is a director of Palomar
Technologies Corporation, Wescor Graphics, Inc. and Ballantrae Corporation.

     Michael A. Delaney,  Director.  Mr.  Delaney has been a director  since the
Company's  inception in 1994. Mr. Delaney has been a Vice President of CVC since
1989.  From 1986 through  1989,  he was Vice  President of Citicorp  Mergers and
Acquisitions.  Mr.  Delaney is also a director of Sybron  Chemicals,  Inc.,  CVC
Holdings,  JAC Holdings,  CORT Business Services,  Inc.,  Palomar  Technologies,
Inc.,  Enterprise  Media Inc., FF Holdings  Corporation,  SC  Processing,  Inc.,
Triumph Holdings, Inc. and AmeriSource Health Corporation.

     Robert J. Schultz,  Director.  Mr.  Schultz  became a director in 1997. Mr.
Schultz retired as Vice Chairman and a member of the Board of Directors of GM in
1993.  Mr.  Schultz  joined  GM  in  1955  and  served  as  Group  Executive  of
Chevrolet-Pontiac-GM  of Canada and General  Manager of GM's Delco  Electronic's
Division.  Mr.  Schultz is also a member of the Board of Trustees of  California
Institute of Technology and a director of OEA, Inc. and Texco Communications.

Director Compensation and Arrangements*

     Any outside  director of the Company is paid an annual fee of $ for service
as a director of the Company, plus an additional fee of $ for attendance at each
meeting of the Board of  Directors  in excess of annually  and $ per  telephonic
meeting of the board of  directors.  [There are no fees paid for  attendance  at
committee  meetings.]  Certain  outside  directors  of the  Company  may also be
entitled to receive stock options for Class A Common Stock pursuant to the stock
option  plan the  Company  intends  to adopt  prior to the  consummation  of the
Offerings.  See  "Management--Stock   Option  Plan."  CVC,  certain  members  of
management and other  Existing  Stockholders  have entered into a  Stockholders'
Agreement  whereby  they have agreed to vote their shares in such a manner so as
to  elect  the  entire  Board  of  Directors  of  the  Company.  See  "Principal
Stockholders--Stockholders' Agreement."

Executive Compensation*

     The following  table sets forth,  for the fiscal year ending July 31, 1997,
certain information regarding the cash compensation paid by the Company, as well
as certain  other  compensation  paid or accrued  for such year,  to each of the
executive  officers of the Company named below,  in all capacities in which they
served:



                                                                 Other Annual       All Other
  Name and Principal Position       Salary         Bonus         Compensation      Compensation
                                                                      

Harold K. Sperlich               $             $                                 $
Chairman of the Board
Thomas J. Snyder                 $             $                                 $
President and
Chief Operating Officer
                                 $             $                                 $

                                 $             $                                 $

                                 $             $                                 $

- -------------------
<FN>
*    Table to be completed by amendment.
</FN>


     Stock  Option  Plan.  The  Company  expects  to adopt a stock  option  plan
immediately prior to the consummation of the Offerings.

     401(k) Plan. The Company  established the Salaried 401(k) Savings Plan (the
"401(k) Plan") to allow eligible  employees to help meet their long-term savings
needs. Except for eligible employees who transferred to DRA directly from GM and
began immediate participation,  generally all employees who are compensated on a
salaried basis are eligible to  participate in the 401(k) Plan after  completing
six months of continuous employment.  The 401(k) Plan is a defined contribution,
tax-qualified plan under section 401(a) of the Internal Revenue Code of 1986, as
amended  (the  "Code"),   with  employer  and  employee  pre-tax   contributions
deductible by the Company for income tax purposes for the year contributed,  and
such  contributions and earnings thereon are not taxable to employees until paid
to them.

     An  employee  in the  401(k)  Plan may elect to have from 1% to 15% of base
salary  contributed  from pay to the  401(k)  Plan on a pre-tax,  after-tax,  or
combination  of  pre-tax  and  after-tax,  basis,  and  receive  a 25%  matching
contribution on the sum of the employee's pre-tax and after-tax contributions up
to 6% of base salary. Except for certain GM employees who transferred employment
to DRA,  employees  also  receive  a 1% of base  salary  contribution  for their
retiree  medical care account under the 401(k) Plan.  Under the Code,  the total
contributions  allocated to an employee's accounts for a plan year cannot exceed
the lesser of $30,000 or 25% of the employee's compensation,  and the employee's
pre-tax  contributions are limited in a calendar year to $9,500 (subject to cost
of living increases under the Code).

     Employees are immediately  100% vested in their 401(k) Plan benefits except
for the matching and retiree  medical care  contributions,  which vest after the
earliest of five years of service,  death,  attaining  age 65, or  attaining  an
early  retirement  date under the  Retirement  Plan. Any  forfeitures  which may
result  under the 401(k)  Plan are used to reduce  future  contributions  of the
companies.  Employees  generally  may withdraw  their vested  benefits  from the
401(k) Plan on  termination of employment,  retirement,  or death,  and may also
under certain  circumstances  withdraw benefits while still employed  (including
certain  financial   hardship,   plan  loan  and  pre-and  post-age   59(OMEGA),
withdrawals).  Until fully  withdrawn,  employees  may direct the  investment of
their 401(k) Plan benefits among a broad range of investment funds.

     Retirement  Plan. The Company  established the Retirement Plan primarily to
provide  eligible  employees with a monthly pension benefit after retirement for
life. Except for eligible  employees who transferred to DRA directly from GM and
began  immediate  participation,  generally all employees of the Company who are
compensated  on a salaried  basis are eligible to  participate in the Retirement
Plan after  completing  one year of service and attaining age 21. The Retirement
Plan is a defined benefit,  tax-qualified plan under section 401(a) of the Code,
and  contributions  to the Plan  generally  are  deductible by the companies for
income tax  purposes for the year  contributed,  and benefits are not taxable to
employees until paid.

     The standard  retirement  benefit under the  Retirement  Plan is a monthly,
single life annuity starting at age 65, equal to 1.25% of an employee's  average
monthly pay  multiplied by the  employee's  years of service with the companies.
Average  monthly pay is generally based on the employee's  60-consecutive  month
highest  average  base pay during the ten-year  period  before  retirement.  The
benefit for certain  long-service GM employees who transferred to DRA,  however,
is not less than $60 times their years of service  with the  Company.  Under the
Code the annual benefit provided by the Retirement Plan cannot exceed the lesser
of $125,000 or 100% of  compensation  (subject  to certain  further  limitations
under the Retirement Plan and Code).  Eligible employees generally may retire on
or after age 55 with 10 years of service,  with their  monthly  Retirement  Plan
benefit  actuarially  reduced  if  payment  actually  starts  prior  to age  62.
Employees  who  terminate  with less  than five  years of  service  forfeit  any
benefits which they may have accrued,  and such  forfeitures  are used to offset
future  contributions  otherwise  required to fund the Plan.  Certain  death and
disability benefits also may be paid under the Retirement Plan.

     Supplemental   Executive  Retirement  Plan.  The  Company  established  and
maintains  the  Supplemental  Executive  Retirement  Plan  ("SERP")  to  provide
additional  retirement  benefits to a select group of management  who experience
reductions in their 401(k) Plan and Retirement  Plan benefits due to limitations
imposed by the Code. The SERP is a non-qualified deferred compensation "top hat"
plan  with a defined  benefit  formula,  is  generally  exempt  from most of the
federal pension laws applicable to tax-qualified  deferred  compensation  plans,
and SERP  benefits  are  unsecured  and  paid  from the  general  assets  of the
companies  when due.  The  Delco  Remy  International,  Inc.  Executive  Benefit
Committee selects the group of eligible management  employees and the date as of
which each individual may participate.

     The benefit under the SERP is 2% of the employee's final plan  compensation
multiplied  by the  employee's  years of service with the  companies,  with such
benefit  not less than 25% nor more than 50% of such  final  plan  compensation,
payable in quarterly  installments  over five years.  The employee's  final plan
compensation  for this purpose  generally is the  employee's  base  compensation
(subject  to  certain  adjustments  and  limitations)  which is in excess of the
applicable compensation limit in effect under Code Section 401(a)(17) (currently
$160,000).  The SERP benefit generally is payable when a participant  terminates
employment  after  completing five years of service or dies.  However,  the SERP
benefit may be forfeited under certain circumstances,  including termination for
cause or engaging in prohibited competition.

     The following table sets forth the estimated  annual benefits  payable upon
retirement:*

                       Remuneration                      Years of Service
- ----------------------------------------------   -----------------------------

*  To be completed by amendment.



     Executive  Incentive  Plan.  The  Company's  executives  participate  in an
Executive  Incentive  Plan  by  which  they  are  entitled  to  receive  certain
percentages  of their base  compensation  as a bonus if a  designated  target or
objective is met.  Designated  targets  related to earnings and/or cash flow are
set at the  beginning  of each  year,  based on the prior  year's  results.  The
Executive  Incentive Plan provides that if a target is exceeded,  then any bonus
payable  under  the plan is  commensurately  increased,  subject  to a cap.  The
Company  expects to continue the Executive  Incentive Plan and has established a
Compensation  Committee  made up of  non-management  directors  who will fix the
target objectives for each executive for each year.

Insurance and Indemnification

     The Company has  obtained  customary  directors'  and  officers'  insurance
against certain liabilities such persons may incur on behalf of the Company. For
a discussion of the limitations on liability of the Company's  directors and the
indemnification  by the  Company of such  directors  set forth in the  Company's
Restated   Certificate   of   Incorporation,   see   "Description   of   Capital
Stock--Limitation on Liability and Indemnification."

Employment Agreements

     The Company has entered into an Employment  Agreement with Thomas J. Snyder
which provides for his employment until 1999. Mr. Snyder receives an annual base
salary of $ * . The agreement  provides that the executive may not engage in any
business  competitive  with the Company while  employed by the Company and for a
period of one year thereafter.

Compensation Committee Interlocks and Insider Participation

     The  Compensation  Committee of the Board of Directors  during  fiscal year
1997 was composed of Messrs.  Delaney,  Sperlich and Billig.  Upon completion of
the  Offerings,  the  Compensation  Committee  will  be  composed  of  the  same
individuals.








                             PRINCIPAL STOCKHOLDERS

     The  following  table  sets  forth  information  as of October 1, 1997 with
respect to shares of each class of Common Stock  beneficially  owned by (i) each
person or group that is known to the Company to be the beneficial  owner of more
than 5% of each class of outstanding Common Stock, (ii) each director and senior
officer  of the  Company  and (iii) all  directors  and senior  officers  of the
Company as a group.  Unless otherwise  specified,  all shares are directly held.
Each  share of Class A Common  Stock is  convertible  into one  share of Class B
Common  Stock,  and each share of Class B Common Stock is  convertible  into one
share of Class A Common Stock. See "Description of Capital Stock."

                              Class A Common Stock


                                                                           Percent of Class     Percent of Class
                                                                           Before the Equity    After the Equity
                                                                           Offering, Senior     Offering, Senior
                                                          Amount of        Note Offering and    Note Offering and
                 Beneficial Owner                      Ownership(1)(2)      Transactions(1)      Transactions(1)
                 ----------------                      ---------------     -----------------    -----------------    

                                                                                       
Citicorp Venture Capital Ltd.(3)..................                                 19.8%
399 Park Avenue
New York, NY  10043

MascoTech Automotive Systems Group, Inc...........                                 30.7
275 Rex Boulevard
Auburn Hills, MI 48326

World Equity Partners, L.P........................                                 17.0
399 Park Avenue
New York, NY  10043

Harold K. Sperlich(5).............................                                 10.2
Delco Remy International, Inc.
2902 Enterprise Drive
Anderson, IN  46013

Thomas J. Snyder..................................                                  5.1
Delco Remy International, Inc.
2902 Enterprise Drive
Anderson, IN  46013

James R. Gerrity(6)...............................                                  3.1

E.H. Billig(7)....................................                                  3.1

Richard M. Cashin, Jr.(8).........................                                  2.2

Michael A. Delaney................................                                  *

Robert J. Schultz.................................                                  *

All directors and senior officers as a group                                       36.2
(19 persons)......................................

- -------------------
<FN>
*    Represents less than 1%.
(1)  After giving  effect to the Stock Split to be effected in  connection  with
     the  Transactions;  does  not  include  shares  of  Class  B  Common  Stock
     convertible into Class A Common Stock.
(2)  Includes   shares   issuable  upon  exercise  of  the  Warrants  which  are
     exercisable within 60 days of the stated date.
(3)  CVC owns  beneficially  approximately  47.5% of the shares of Common  Stock
     outstanding.
(4)  Represents Warrants to acquire Class A Common Stock.
(5)  Held as trustee under  agreement  dated February 4, 1985, as amended,  with
     Harold K. Sperlich, as Settlor.
(6)  Held as trustee under Living Trust dated March 16, 1990.
(7)  Held by The Billig Family Limited Partnership.
(8)  Does not include shares  beneficially held by CVC or World Equity Partners,
     L.P., which may be deemed to be beneficially  owned by Messrs.  Delaney and
     Cashin.  Messrs. Delaney and Cashin disclaim beneficial ownership of shares
     held by CVC or World Equity Partners, L.P.
</FN>


                              Class B Common Stock
                                                    Amount of       Percent of
        Beneficial Owner                            Ownership(1)     Class(1)
        ----------------                            ------------    ----------

Citicorp Venture Capital Ltd.(2).............                           86.5%
399 Park Avenue
New York, NY  10043

CCT Partners I, L.P..........................                           10.0
399 Park Avenue
New York, NY  10043

Michael A. Delaney(3)........................                             *

Richard M. Cashin, Jr.(3)....................                             *

All directors and senior officers as a group                              *
(19 persons)(2)..............................

- ------------------------
*    Represents less than 1%.
(1)  After giving  effect to the Stock Split to be effected in  connection  with
     the  Transactions;  does  not  include  shares  of  Class  A  Common  Stock
     convertible into Class B Common Stock.
(2)  CVC owns  beneficially  approximately  47.5% of the shares of Common  Stock
     outstanding.
(3)  Does not include  shares held by CVC and CCT Partners I, L.P.  which may be
     deemed to be  beneficially  owned by Messrs.  Delaney and  Cashin.  Messrs.
     Delaney and Cashin disclaim beneficial ownership of such shares.

Stockholders' Agreement

     In connection with the GM Acquisition, certain stockholders of the Company,
including CVC, World Equity Partners, L.P. ("WEP"), MascoTech Automotive Systems
Group,  Inc.  ("MascoTech"),  Harold  K.  Sperlich,  James  R.  Gerrity  and the
individuals named therein as management  investors (the "Management  Investors")
(collectively the "Investors"),  entered into a Securities  Purchase and Holders
Agreement (the "Stockholders' Agreement") for a ten-year term containing certain
agreements  among  such  stockholders  with  respect  to the  capital  stock and
corporate  governance of the Company.  The following is a summary description of
the  principal  terms  of the  Stockholders'  Agreement  and is  subject  to and
qualified in its entirety by reference to the Stockholders' Agreement, which has
been filed as an exhibit  to the  Registration  Statement  which  includes  this
Prospectus.

     Pursuant to the Stockholders' Agreement, the Investors agreed to vote their
shares in favor of the Board of Directors of the Company  being  composed of six
to nine  directors  as follows:  Harold K.  Sperlich (so long as he continues to
serve as chairman  of the Board of  Directors);  one  individual  designated  by
MascoTech;  two  individuals  designated by CVC; James R. Gerrity (so long as he
continues to serve as an officer or a consultant to the Company);  and Thomas J.
Snyder (so long as he continues  to serve as President of the Company and,  when
he ceases to serve in such office,  his successor in such office).  CVC also has
the right to nominate up to 3 independent directors.

     If CVC elects not to nominate any such  nominees,  no other persons will be
nominated or elected to such independent  director positions.  So long as CVC or
its affiliates own at least 5% of the outstanding shares of the Company's Common
Stock,  CVC  also has the  right  pursuant  to the  Stockholders'  Agreement  to
designate two observers to attend  meetings of the Company's  Board of Directors
and committees thereof.  The Investors have agreed to vote their shares in favor
of any proposal by CVC or MascoTech (a) to remove directors  nominated by CVC or
MascoTech or (b) to fill directorships  vacated by directors nominated by CVC or
MascoTech.

     Following the Equity Offering, the Investors will beneficially own over 50%
of the outstanding shares of Class A Common Stock and, pursuant to the foregoing
described provisions, will be able to elect the entire Board of Directors of the
Company.  The Stockholders'  Agreement contains similar provisions regarding the
control by the Investors of DRA and its Board of Directors.

     Each  Investor  has agreed in the  Stockholders'  Agreement  not to vote in
favor  of  any  amendment  or  other  modification  to  the  Company's  Restated
Certificate  of  Incorporation  or  By-laws  unless  CVC  votes in favor of such
amendment  or  modification.  CVC has  agreed  not to vote in  favor of any such
amendment that adversely  affects  MascoTech's right to designate one individual
to the Company's Board of Directors.

     The  Stockholders'  Agreement  contains certain  provisions which restrict,
with certain  exceptions,  the ability of the Investors  from  transferring  any
shares of Common Stock or warrants to purchase Common Stock unless such transfer
is approved by Investors  holding at least 40% of the  outstanding  Common Stock
and otherwise  complies with the terms of the  Stockholders'  Agreement.  If the
Board of  Directors of the Company and holders of more than 50% of the shares of
Common  Stock then  outstanding  approve the sale of the  Company (an  "Approved
Sale"),  each  Investor  has agreed to  consent  to such sale and,  if such sale
includes  the  sale of  stock,  each  Investor  has  agreed  to sell all of such
Investor's  Common  Stock on the terms and  conditions  approved by the Board of
Directors  and  holders  of a  majority  of the  shares  of  Common  Stock  then
outstanding.  If the holders of at least 66% of the shares of Common  Stock then
outstanding  approve the sale of the Company (a "Required Sale"),  each Investor
has agreed to consent to such sale and, if the sale is  structured  as a sale of
stock,  each Investor has agreed to sell all of such Investor's  Common Stock on
the terms and  conditions  approved by the holders of at least 66% of the shares
of Common Stock then outstanding. CVC holds a right of first refusal to purchase
MascoTech's  shares in the event  that  MascoTech  receives a bona fide offer to
sell its shares.  If CVC elects to purchase less than all of MascoTech's  shares
under  CVC's  right of first  refusal,  then the  Company  may be  obligated  to
purchase the remainder of MascoTech's shares.

     The   Stockholders'   Agreement   also  provides  for  certain   additional
restrictions on transfer by Management Investors,  including, subject to certain
exemptions,  the right of the Company to  repurchase  shares held by  Management
Investors upon  termination  of employment  prior to July 31, 1999, at a formula
price,  and the grant of a right of first refusal in favor of the Company in the
event a Management Investor elects to transfer such Management Investor's shares
of Common Stock.

Registration Rights Agreement

     In  connection  with  the  GM  Acquisition,  the  Company  entered  into  a
Registration  Rights Agreement with the Investors  covering all of the _________
shares of Common Stock held by the Investors  ("Registration Rights Agreement").
The following description of the Registration Rights Agreement is subject to and
qualified in its entirety by reference  to the  Registration  Rights  Agreement,
which has been filed as an exhibit to the Registration  Statement which includes
this  Prospectus.  CVC and, upon  consummation of the Equity  Offering,  WEP and
WEP's  permitted  transferees  have been  granted the right one or more times to
require  the  Company  to file  one or more  registration  statements  with  the
Securities and Exchange  Commission  (the  "Commission")  registering the shares
held by them.  The  Investors  have been  granted the right,  subject to certain
restrictions,  to require the Company to include shares held by the Investors in
any registration  statements filed by the Company with the Commission subject to
certain  limited  exceptions.  The Company  has agreed to pay  certain  expenses
relating to any  registration  of shares effected  pursuant to the  Registration
Rights Agreement and to indemnify the Investors  against certain  liabilities in
connection with any such registration.

Lock-Up Agreements

     In  connection  with the Equity  Offering,  the Investors and certain other
stockholders  have agreed,  subject to certain  exceptions,  not to register for
sale or offer,  sell or transfer  any shares of Common Stock for a period of 180
days after the date of the Equity Offering, without the prior written consent of
Morgan  Stanley & Co.  Incorporated.  This  agreement  covers  all of the ______
shares of Common Stock held by the Investors and approximately __________ shares
of Common Stock held by other stockholders.

                              CERTAIN TRANSACTIONS

     CVC and James R. Gerrity,  each of whom is an existing  stockholder  of the
Company,  beneficially own approximately  71.9% and 15.0% of Ballantrae's issued
and outstanding common stock, on a fully-diluted basis, respectively,  and 74.7%
and 10.4% of Ballantrae's issued and outstanding preferred stock,  respectively.
The Ballantrae Acquisition Agreement provides that CVC and Mr. Gerrity and their
affiliates  will  receive  in  connection  with the  acquisition  of  Ballantrae
__________  and  __________  additional  shares of the  Company's  Common Stock,
respectively, based on an assumed offering price in the Equity Offering of $____
per share of Class A Common  Stock (the  "Merger  Consideration");  however such
stock will be subject to certain  restrictions against transfer under applicable
securities laws. The Company believes that the Ballantrae  Acquisition Agreement
and in particular the Merger Consideration to be received by CVC and Mr. Gerrity
and  their  affiliates  are  commercially  reasonable.  The  Company's  Board of
Directors has received a fairness  opinion from Salomon  Brothers  Inc.  Messrs.
Delaney,  Gerrity and Cashin, directors of the Company, have served as directors
of  Ballantrae  since  its  formation  in 1996.  See  "Company  History,"  "Risk
Factors--Acquisition    of    Ballantrae;    Conflicts    of    Interest"    and
"Business--Acquisition of Ballantrae."

     The Company  currently leases eight properties in Mississippi from entities
controlled by family members of John M. Mayfield,  President of A&B Group. These
leases were entered into in connection  with the acquisition of A&B Group by the
Company in March 1995. All leases are triple net leases, five of which expire on
March 31,  2003 and three of which  expire on March 31,  2000,  each  subject to
renewal.  Aggregate  annual rent payments for these leases for fiscal year 1997,
not including tax and maintenance expenses constituting additional rent, equaled
approximately $646,200.

     Mr. Richard L. Keister,  President of World Wide, borrowed $90,000 from the
Company to purchase  10,000  shares of Class A Common  Stock from the Company in
May 1997. Interest on the loan accrues at a rate of % and the loan is due .

     In 1997, Mr. Nicholas J. Bozich,  President of Nabco,  borrowed $15,000 and
$80,000 from the Company to purchase 1,500 shares of Class A Common Stock and to
purchase a home, respectively.  Interest on the loans accrues at a rate of ____%
and _____%,  respectively,  and the loans are due in ______________________  and
_____________________, respectively.

     The   Company   will   exchange   the   Junior   Subordinated   Notes   for
_________________  shares of the  Company's  Class A Common  Stock.  The  Junior
Subordinated Notes were issued in an aggregate principal amount of $18.2 million
to  CVC,  certain  employees  and  former  employees  of CVC  and  MascoTech  in
connection  with the GM  Acquisition.  The exchange ratio will be based upon the
initial public offering price of the Class A Common Stock of the Company for the
Equity Offering less underwriting discounts and commissions.


                          DESCRIPTION OF CAPITAL STOCK

     The following description of the capital stock of the Company is subject to
and qualified in its entirety by reference to the Company's Restated Certificate
of  Incorporation,  which  has been  filed  as an  exhibit  to the  Registration
Statement which includes this Prospectus.

     The Company may issue ___,000,000 shares of Common Stock,  divided into two
classes consisting of ___,000,000 shares of Class A Common Stock, par value $.01
per share,  and ___,000,000  shares of Class B Common Stock,  par value $.01 per
share.

     As of July 31, 1997,  giving effect to the  Transactions,  there were _____
shares of Class A Common Stock outstanding, held of record by _____ holders, and
_____ shares of Class B Common Stock outstanding. In addition, _____ Warrants to
purchase  _____ shares of Class A Common Stock were issued and  outstanding  and
_____ shares of Class A Common Stock were available to be issued pursuant to the
stock option plan which the Company  expects to adopt prior to the  consummation
of the Offerings.

Class A Common Stock

     Holders  of Class A Common  Stock are  entitled  to one vote for each share
held of record on all matters  submitted to a vote of the  stockholders and have
no  cumulative  voting  rights.  Holders  of  Class A  Common  Stock do not have
preemptive rights pursuant to the Restated Certificate of Incorporation. Holders
of Class A Common Stock are entitled to receive ratably such dividends,  if any,
as may be declared from time to time by the Company's  Board of Directors out of
legally  available  funds  therefor;  provided,  however,  that if dividends are
declared  that are  payable in shares of Class A Common  Stock or Class B Common
Stock,  dividends  must be  declared  which are payable at the same rate on each
class of Common  Stock  and the  dividends  payable  in shares of Class A Common
Stock must be paid to holders of Class A Common Stock and the dividends  payable
in  shares of Class B Common  Stock  must be paid to  holders  of Class B Common
Stock.  All  outstanding  shares  of Class A Common  Stock  are  fully-paid  and
nonassessable. Shares of Class A Common Stock are convertible at any time at the
election  of the  holder  thereof  into  shares  of  Class B  Common  Stock on a
one-for-one basis.

     Upon  liquidation,  dissolution  or winding up of the  Company,  holders of
Class A Common  Stock,  together  with  holders  of Class B  Common  Stock,  are
entitled to a pro rata share of the  distribution of assets  remaining after the
payment of debts and expenses and after  payment of the  liquidation  preference
accorded  to the  holders of any  preferred  stock of the  Company  which may be
issued in the future.  Each share of Class A Common  Stock has the same  rights,
privileges and preferences as every other share of Class A Common Stock.

Class B Common Stock

     The rights of holders of Class B Common Stock and holders of Class A Common
Stock  are  identical  and  entitle  the  holders  thereof  to the same  rights,
privileges,  benefits and notices, except as otherwise described herein. Holders
of  Class B Common  Stock  generally  do not  possess  the  right to vote on any
matters to be voted upon by the stockholders of the Company,  except as provided
by  law.  Under  Section  242(b)(2)  of the  Delaware  General  Corporation  Law
("DGCL"), the holders of the Class B Common Stock shall be entitled to vote as a
class upon any  proposed  amendment to the  Company's  Restated  Certificate  of
Incorporation, if such amendment would increase or decrease the number of shares
or the par value of the shares of such  class,  or alter or change  the  powers,
preferences  or special  rights of the shares of such class so as to affect them
adversely.  Holders of Class B Common Stock may elect at any time to convert any
and all of such shares into Class A Common Stock, on a share-for-share basis, to
the extent the holder  thereof is permitted  pursuant to applicable  law to hold
the total  number of shares of voting  securities  such holder  would hold after
giving effect to such conversion.

Warrants

     On July 31, 1994,  the Company  issued to WEP warrants to purchase from the
Company  __________ shares of the Company's Class A Common Stock for an exercise
price of $. per share (the  "Warrants").  The Warrants can be exercised in whole
or in part at any time prior to July 31, 2004. The exercise price and the number
of shares of Common Stock issuable upon exercise are subject to adjustment  upon
the occurrence of certain events.

Dividends

     The holders of the Company's  Class A Common Stock and Class B Common Stock
are entitled to share ratably in dividends declared by the Board of Directors of
the Company out of funds legally  available  therefor.  The Company's ability to
pay  dividends  is  dependent  on the  ability  of the  Company's  subsidiaries,
including  DRA, to pay  dividends to the Company.  The ability of the  Company's
subsidiaries  to pay  dividends  and make other  payments are subject to certain
statutory,  contractual  and  other  restrictions.  The  terms of the  Company's
indebtedness, including the Senior Credit Facility, will restrict the payment of
dividends  by the  Company.  The Company  does not expect to declare or pay cash
dividends  to holders of its Class A Common Stock or Class B Common Stock in the
foreseeable future.

Delaware Anti-Takeover Law

     Section 203 of the DGCL provides, with certain exceptions,  that a Delaware
corporation  may not engage in certain  business  combinations  with a person or
affiliate or associate of such person who is an "interested  stockholder"  for a
period of three years from the date such person became an interested stockholder
unless:  (i) the  transaction  resulting in the acquiring  person's  becoming an
interested stockholders,  or the business combination,  is approved by the board
of  directors  of the  corporation  before  the  person  becomes  an  interested
stockholder; (ii) the interested stockholder acquires at least 85% of the voting
stock of the  corporation  outstanding  at the time the  transaction  commenced,
excluding for purposes of  determining  the number of shares  outstanding  those
shares owned (a) by persons who are directors and also officers and (b) employee
stock plans in which  employee  participants  do not have the right to determine
confidentially  whether  shares  held  subject to the plan will be tendered in a
tender or exchange  offer;  or (iii) on or after the date the person  becomes an
interested   stockholder,   the   business   combination   is  approved  by  the
corporation's  board of directors  and by the holders of at least 66-2/3% of the
corporation's  outstanding  voting  stock  at  an  annual  or  special  meeting,
excluding   shares  owned  by  the  interested   stockholders.   An  "interested
stockholder"  is defined  as any person  that is (x) the owner of 15% or more of
the outstanding voting stock of the corporation or (y) an affiliate or associate
of the corporation  and was the owner of 15% or more of the  outstanding  voting
stock at any time within the three-year period  immediately prior to the date on
which it is  sought  to be  determined  whether  such  person  is an  interested
stockholder.  As  permitted  by the DGCL,  the  Company  has  elected  not to be
governed by Section 203.

Limitation of Liability and Indemnification

     As  permitted  by  the  DGCL,   the  Company's   Restated   Certificate  of
Incorporation  provides  that  directors of the Company  shall not be personally
liable to the Company or its  stockholders  for  monetary  damages for breach of
fiduciary  duty as a director,  except for  liability  (i) for any breach of the
director's duty of loyalty to the Company or its stockholders,  (ii) for acts or
omissions not in good faith or which involve intentional misconduct or a knowing
violation of law,  (iii) under  Section 174 of the DGCL,  relating to prohibited
dividends or  distributions or the repurchase or redemption of stock or (iv) for
any transaction from which the director derives an improper personal benefit. In
addition,  the Company's  bylaws  provide for  indemnification  of the Company's
officers and  directors to the fullest  extent  permitted  under  Delaware  law.
Insofar as indemnification for liabilities arising under the Securities Act, may
be permitted to directors,  officers or persons controlling the Company pursuant
to the foregoing  provisions,  the Company has been informed that in the opinion
of the Commission such  indemnification is against public policy as expressed in
the Securities Act and is therefore unenforceable.

Transfer Agent and Registrar

     The transfer  agent and  registrar  for the Common Stock is American  Stock
Transfer and Trust Agency.


                           DESCRIPTION OF INDEBTEDNESS

     The following is a summary of the material debt  instruments of the Company
and its subsidiaries which will remain outstanding  following  completion of the
Offerings  and  the  application  of the  net  proceeds  thereof.  See  "Use  of
Proceeds." To the extent such summary contains descriptions of credit documents,
such descriptions do not purport to be complete and are subject to and qualified
in their entirety by reference to such documents, which are filed as exhibits to
the Registration Statement which includes this Prospectus.

Senior Credit Facility

     General.  The Company  intends to enter into an amended and restated credit
agreement with a syndicate of lenders led by Bank One, Indianapolis, N.A. ("Bank
One")  concurrently with the consummation of the Offerings,  providing for up to
$180 million of revolving credit  availability  (the "Senior Credit  Facility").
Each of the  Company's  domestic  operating  subsidiaries  (the  "Senior  Credit
Obligors") will be parties to the Senior Credit Facility.  The obligations under
the Senior  Credit  Facility of each Senior Credit  Obligor (the  "Obligations")
will be unconditionally  guaranteed by each other Senior Credit Obligor and each
of the Company and its domestic  subsidiaries  which are holding  companies (the
"Senior Credit Guaranties").  The Obligations will be secured by a first lien on
substantially  all the  assets of the  Company  and its  domestic  subsidiaries,
including a pledge of the stock of such  subsidiaries.  The  Obligations and the
Senior  Credit  Guaranties  will rank pari passu with the Senior  Notes and will
rank senior to the Exchange Notes and all other indebtedness of the Company.

     Initially,  the amount  available  to the Company for  borrowing  under the
Senior Credit  Facility (the  "Commitment  Amount") will be $180 million,  which
will be  available  for general  corporate  purposes  (including  acquisitions).
Beginning  with the thirteenth  quarter  following the date of the Senior Credit
Facility,  the  Commitment  Amount will decrease by $11.25 million at the end of
each  quarter  until  July  2003,  at which  time  the  Senior  Credit  Facility
terminates.  There is a sub-limit  for letters of credit  equal to the lesser of
the Commitment  Amount at the time of the issuance of a letter of credit and $30
million.

     Interest Rates. Interest on outstanding  borrowings under the Senior Credit
Facility  will be payable  monthly  and will  accrue at an annual  rate equal to
either (i) the Prime Rate (as defined in the Senior Credit Facility) or (ii) the
London Interbank Offered Rate plus the Applicable Spread (a "LIBOR-based Rate"),
at the  option of the  Company.  The  Applicable  Spread  will be based upon the
Company's trailing four quarter Ratio of Total Funded Debt to EBITDA (as defined
in the Senior Credit Facility) as follows:

    Ratio of Total Funded Debt to EBITDA                  Over LIBOR
- --------------------------------------------------   --------------------
4.00x or above....................................    200 basis points
3.50-3.99.........................................    175 basis points
3.00-3.49.........................................    150 basis points
2.50-2.99.........................................    125 basis points


     Maturity and Optional  Prepayments.  All borrowings under the Senior Credit
Facility will mature on July 1, 2003, except that the aggregate principal amount
outstanding may not exceed the Commitment  Amount at any time.  Borrowings under
the Senior Credit  Facility  will be  prepayable at any time without  premium or
penalty,  except that any  prepayment  of a  LIBOR-based  Rate loan that is made
prior  to the  end  of  the  applicable  interest  period  will  be  subject  to
reimbursement of breakage costs.

     Covenants.  The Senior  Credit  Facility  will  contain  certain  customary
covenants,  including  reporting  and  other  affirmative  covenants;  financial
covenants, including ratio of senior funded debt to EBITDA, ratio of funded debt
to EBITDA, ratio of EBIT to cash interest,  fixed charge coverage ratio, minimum
current  ratio and minimum  net income  excluding  extraordinary  items (each as
defined in and calculated pursuant to the Senior Credit Facility);  and negative
covenants,  including restrictions on incurrence of other indebtedness,  payment
of cash dividends and other  distributions  to  stockholders,  liens in favor of
parties  other  than the  lenders  under the  Senior  Credit  Facility,  certain
guaranties of obligations of or advances to others, sales of material assets not
in the ordinary course of business,  certain  acquisitions of assets,  making of
certain investments and capital expenditures.

     Events of Default. The Senior Credit Facility will contain customary events
of default including  non-payment of principal,  interest or fees;  violation of
covenants; inaccuracy of representations or warranties; cross-default to certain
other indebtedness including the Notes;  bankruptcy;  a change of control of the
Company or certain domestic  subsidiaries;  and any failure to apply proceeds of
an underwritten  public offering of equity securities of the Company as required
by the Senior Credit Facility.

     Fees.  The Company will pay, on a quarterly  basis,  a per annum fee on the
unused  Commitment  Amount ranging from 3/20% to 1/2% based on certain financial
ratios of the Company.

Senior Notes

     The ____% Senior Notes Due 2007 issued in the Senior Notes  Offering are in
an aggregate  principal  amount of $130 million,  accrue interest at the rate of
____%  per  annum  and are due  _____________,  2007.  Interest  on the Notes is
payable in cash  semi-annually.  The Senior Notes are fully and  unconditionally
guaranteed  on a  senior  basis  by each of the  Company's  domestic  Restricted
Subsidiaries  (as defined).  The indenture  governing the Senior Notes  contains
certain  covenants  by the Company in favor of the  holders of the Senior  Notes
("Senior Note  Holders"),  including but not limited to certain  restrictions on
the  ability  of the  Company  and  certain  of its  subsidiaries  to: (i) incur
indebtedness,  except for permitted indebtedness; (ii) pay dividends or purchase
or redeem their stock or repay before maturity any obligation subordinate to the
Senior Notes; (iii) incur future  restrictions on their ability to pay dividends
and transfer assets;  (iv) sell assets and capital stock of their  subsidiaries;
(v) engage in transactions with their affiliates;  (vi) incur or permit to exist
liens on their assets,  except for permitted liens; and (vii) engage in mergers,
consolidations or transfers of all or substantially all their assets. The Senior
Notes are  effectively  subordinate  in right of payment  to all senior  secured
indebtedness  of the Company,  including  the Senior Credit  Facility,  and rank
senior to the Exchange  Notes and all other  indebtedness  of the  Company.  The
Notes are  redeemable  in whole or in part at the  option of the  Company at any
time on or after  _______________,  2002,  at a price  beginning at ____% of the
aggregate  principal  amount to be  redeemed,  declining  ratably to 100% on and
after  __________,  2005, and up to 40% of the original  principal amount of the
Senior  Notes may be redeemed  by the  Company at any time prior to  __________,
2000, with the proceeds of certain public equity offerings,  at a price equal to
_____% of such  principal  amount  provided  that at least  50% of the  original
principal  amount of the  Notes  remains  outstanding.  Upon the  occurrence  of
certain changes in control of the Company, each Senior Note Holder has the right
to require the Company to purchase all or a portion of such Senior Note Holder's
notes at a price equal to 101% of the aggregate  principal  amount thereof.  The
failure  of  the  Company  and  certain  of  its  subsidiaries  to  pay  certain
indebtedness when due constitutes, among other things, an event of default under
the Notes and can lead to the acceleration of the payment of the Senior Notes.

GM Contingent Purchase Price Note

     In  connection  with the GM  Acquisition,  DRA  issued  to GM a  Contingent
Purchase Price Note. The principal amount of the Contingent  Purchase Price Note
(the  "Contingent  Payment") is  calculated by (A)  multiplying  five by (i) the
three-year  average  EBIT (as  defined)  of the  Company  for the  years  ending
December  31,  2001,  2002 and 2003 minus (ii) the  average  three-year  Imputed
Return (as defined) on Additional  Investments  (as defined) made after July 31,
1994 and on the Company's balance sheet at December 31, 2001, 2002 and 2003, (B)
subtracting  therefrom  the  Senior  Obligations  (as  defined)  outstanding  on
December 31, 2003 and (C) multiplying  the result by the percentage  obtained by
dividing  100,000  (as  adjusted  for stock  splits,  reverse  splits  and stock
dividends)  by the  total  number  of shares  of all  classes  of  Common  Stock
outstanding on a fully diluted basis as of the date of determination,  excluding
any  shares  issued  subsequent  to July 31,  1994 to the  extent  the  proceeds
therefrom  have been accounted for as an Additional  Investment.  The Contingent
Payment,  if any, shall be paid in five equal  consecutive  annual  installments
commencing on July 31, 2004. No interest accrues on the Contingent Payment.  The
GM Contingent  Purchase  Price Note is  subordinated  in right of payment to the
Senior Credit Facility pursuant to the terms of a Subordination Agreement by and
among  DRA  and  the  lenders  under  the  Senior   Credit   Facility  (the  "GM
Subordination  Agreement").  Pursuant  to the  terms  of  the  GM  Subordination
Agreement, DRA may make payments of interest and principal on the GM Acquisition
Note when due unless a  representative  of the lenders  under the Senior  Credit
Facility  gives a notice to GM that an event of default has  occurred  under the
Senior Credit Facility (a "Suspension  Notice"). GM may not receive any payments
or take any legal action for the  collection of the GM Contingent  Purchase Note
during the 179-day period following the receipt of a Suspension  Notice (or such
shorter  period if such event of default under the Senior Credit  Facility shall
have been waived or cured).

8% Subordinated Debenture of DRA

     In  connection  with the  Offerings,  DRA  issued to GM an 8%  Subordinated
Debenture  in the  principal  amount  of $17.9  million  (the  "8%  Subordinated
Debenture")  in exchange for Series A 8% Preferred  Stock of DRA held by GM. The
8% Subordinated  Debenture is due July 31, 2004 and bears  interest,  payable in
cash, at the rate of 8% per year. DRA will be able to prepay the 8% Subordinated
Debenture  at any time in whole or in part  without  premium or penalty.  The 8%
Subordinated  Debenture is  subordinate in right of payment to the Senior Credit
Facility, the Senior Notes and the Exchange Notes. The 8% Subordinated Debenture
contains  default  provisions  in the event that DRA fails to pay  principal  or
interest on the 8%  Subordinated  Debenture  when due or upon the  occurrence of
certain bankruptcy events.

Ballantrae Subordinated Debt

     In 1996,  Tractech  issued a note in the original  principal  amount of $10
million in favor of Dyneer  Corporation  ("Dyneer")  that matures on October 31,
2006 (the "Ballantrae  Subordinated  Debt").  The Ballantrae  Subordinated  Debt
bears  interest at a rate of 11% per annum.  Tractech may prepay the  Ballantrae
Subordinated  Debt at any time in whole or in part  without  premium or penalty.
Tractech has the right to set-off $750,000 against the outstanding amount of the
Ballantrae  Subordinated  Debt  within  thirty  days  of the  entry  of a  final
non-appealable  order by a court of  competent  jurisdiction  in certain  patent
litigation,  if such order fails to grant  Tractech the unfettered and exclusive
right to make,  manufacture,  have made,  market and sell the E-Z Locker line of
differentials   without  geographic  or  other  restrictions  and  without  cash
payments.  The Company  expects that  Tractech  will prepay with proceeds of the
Offerings all of the outstanding principal amount of the Ballantrae Subordinated
Debt  except  for  $750,000.   Tractech's   obligations   under  the  Ballantrae
Subordinated Debt are guaranteed by Ballantrae,  and the Ballantrae Subordinated
Debt is subject to the  Subordination  Agreement  dated as of October  24,  1996
among Tractech, Dyneer, Ballantrae and Bank One.






                              DESCRIPTION OF NOTES

General

     The Existing  Notes were issued  under an  Indenture  dated as of August 1,
1996 (the  "Indenture"),  among  the  Company,  the  Subsidiary  Guarantors  and
National City Bank, as Trustee (the "Trustee"). The terms of the Indenture apply
to the  Existing  Notes  and to the  Exchange  Notes to be  issued  in  exchange
therefor pursuant to the Exchange Offer (all such Notes being referred to herein
collectively as the "Notes"). 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.

     The  following is a summary of certain  provisions of the Indenture and the
Notes, a copy of which Indenture and the form of Notes is available upon request
to the  Company at the  address set forth  under  "Available  Information."  The
following summary of certain  provisions of the Indenture does not purport to be
complete and is subject to, and is  qualified  in its entirety by reference  to,
all the provisions of the Indenture,  including the definitions of certain terms
therein and those terms made a part thereof by the Trust  Indenture Act of 1939,
as amended.  Capitalized  terms used herein and not  otherwise  defined have the
meanings set forth in the section "--Certain Definitions."

     Principal of, premium,  if any, and interest on the Notes are payable,  and
the  Notes  may be  exchanged  or  transferred,  at the  office or agency of the
Company, which, unless otherwise provided by the Company, will be the offices of
the Trustee.  At the option of the  Company,  payment of interest may be made by
check mailed to the address of the Holders as such  address  appears in the Note
register.

     The Notes are issued only in fully  registered form,  without  coupons,  in
denominations of $1,000 and any integral  multiple of $1,000.  No service charge
will be made for any  registration  of transfer  or  exchange of Notes,  but the
Company may require  payment of a sum  sufficient  to cover any  transfer tax or
other similar governmental charge payable in connection therewith.

Terms of the Notes

     The Notes are unsecured  senior  subordinated  obligations  of the Company,
limited to $140 million aggregate principal amount, and will mature on August 1,
2006.  The Notes bear interest at 10-5/8% per annum from the most recent date to
which interest has been paid or provided for,  payable  semi-annually to Holders
of record at the close of  business  on the  January  15 or July 15  immediately
preceding the interest payment date on February 1 and August 1 of each year. The
Company will pay interest on overdue principal at 1% per annum in excess of such
rate,  and it will pay  interest  on overdue  installments  of  interest at such
higher rate to the extent lawful.

     The  interest  rate  on  the  Notes  is  subject  to  increase  in  certain
circumstances if the Company does not file a registration  statement relating to
the Registered  Exchange Offer on a timely basis, if the registration  statement
is not declared  effective on a timely basis or if certain other  conditions are
not satisfied,  all as further  described  under "Exchange  Offer;  Registration
Rights."

Optional Redemption

     Except  as set forth in the  following  paragraph,  the  Notes  will not be
redeemable at the option of the Company prior to August 1, 2001. Thereafter, the
Notes are redeemable,  at the Company's option, in whole or in part, at any time
or from time to time,  upon not less than 30 nor more than 60 days' prior notice
mailed by first-class mail to each Holder's registered address, at the following
redemption prices (expressed in percentages of principal  amount),  plus accrued
and unpaid  interest to the redemption  date (subject to the right of Holders of
record on the  relevant  record  date to receive  interest  due on the  relevant
interest  payment date), if redeemed  during the 12-month  period  commencing on
August 1 of the years set forth below:

                                                               Redemption
    Period                                                        Price
    ------                                                     --------
    2001...............................................          105.313%
    2002...............................................          103.542
    2003...............................................          101.771
    2004 and thereafter................................          100.000

     In addition, at any time and from time to time prior to August 1, 1999, the
Company may redeem in the aggregate up to 35% of the original  principal  amount
of the Notes with the proceeds of one or more Public Equity Offerings  following
which there is a Public Market, at a redemption price (expressed as a percentage
of principal  amount) of 110% plus accrued and unpaid  interest,  if any, to the
redemption  date  (subject  to the right of  Holders  of record on the  relevant
record date to receive  interest due on the  relevant  interest  payment  date);
provided,  however, that at least 50% of the original aggregate principal amount
of the Notes must remain outstanding after each such redemption.

Selection

     In  the  case  of any  partial  redemption,  selection  of  the  Notes  for
redemption  will be made by the Trustee on a pro rata  basis,  by lot or by such
other  method as the  Trustee in its sole  discretion  shall deem to be fair and
appropriate,  although  no Note of $1,000 in original  principal  amount or less
will be redeemed in part. If any Note is to be redeemed in part only, the notice
of  redemption  relating 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.

Subsidiary Guaranties

     Each of the Company's Domestic Restricted Subsidiaries, as primary obligors
and not merely as sureties, will irrevocably and unconditionally Guarantee on an
unsecured  senior  subordinated  basis the performance and punctual payment when
due,  whether  at  Stated  Maturity,  by  acceleration  or  otherwise,   of  all
obligations  of the  Company  under the  Indenture  and the Notes,  whether  for
payment of principal of or interest on the Notes,  expenses,  indemnification or
otherwise (all such  obligations  guaranteed by the Subsidiary  Guarantors being
herein called the  "Guaranteed  Obligations").  The Subsidiary  Guarantors  will
agree to pay, in  addition  to the amount  stated  above,  any and all  expenses
(including  reasonable counsel fees and expenses) incurred by the Trustee or the
Holders in enforcing any rights under the Subsidiary Guaranties. Each Subsidiary
Guaranty will be limited in amount to an amount not to exceed the maximum amount
that can be Guaranteed by the applicable  Subsidiary Guarantor without rendering
such Subsidiary  Guaranty  voidable under  applicable law relating to fraudulent
conveyance  or  fraudulent  transfer  or similar  laws  affecting  the rights of
creditors  generally.  After the Issue  Date,  the  Company  will cause each new
Domestic  Restricted  Subsidiary  to  execute  and  deliver  to  the  Trustee  a
supplemental indenture pursuant to which such new Domestic Restricted Subsidiary
will Guarantee payment of the Notes. See "Certain  Covenants--Future  Subsidiary
Guarantors" below.

     Each Subsidiary Guaranty is a continuing  guarantee and shall (a) remain in
full  force  and   effect   until   payment  in  full  of  all  the   Guaranteed
Obligations,(b)  be binding upon each Subsidiary  Guarantor and (c) inure to the
benefit of and be enforceable by the Trustee,  the Holders and their successors,
transferees and assigns.

     A  Subsidiary  Guaranty  will be released  upon the sale of all the capital
stock, or all or substantially all of the assets,  of the applicable  Subsidiary
Guarantor if such sale is made in compliance with the Indenture.

Subordination

     The indebtedness  evidenced by the Notes and the Subsidiary  Guaranties are
senior subordinated obligations of the Company and the Subsidiary Guarantors, as
the case may be. The payment of the principal of,  premium (if any) and interest
on the Notes and the payment of any Subsidiary  Guaranty is subordinate in right
of payment,  as set forth in the Indenture,  to the prior payment in full of all
Senior Indebtedness of the Company or the relevant Subsidiary Guarantor,  as the
case may be,  whether  outstanding  on the Issue  Date or  thereafter  incurred,
including the obligations of the Company and such Subsidiary Guarantor under the
Senior Credit  Facility and the World Senior Debt.  The Notes and the Subsidiary
Guaranties will also be effectively  subordinated to any Secured Indebtedness of
the  Company  and the  Subsidiary  Guarantors  to the extent of the value of the
assets securing such  Indebtedness and to any liabilities of Subsidiaries  other
than the Subsidiary Guarantors.

     As of July 31, 1997, after giving pro forma effect to the Transactions, (i)
the Company would have had  approximately  $181.9 million of outstanding  Senior
Indebtedness and no outstanding Senior Subordinated Indebtedness (other than the
Notes),  (ii) Senior  Indebtedness of the Subsidiary  Guarantors would have been
approximately  $91.8  million  (excluding  unused  commitments  under the Senior
Credit  Facility),  (iii) Senior  Subordinated  Indebtedness  of the  Subsidiary
Guarantors would have been approximately $52.8 million (excluding the Subsidiary
Guaranties  and unused  commitments  under the  Senior  Credit  Facility),  (iv)
Secured  Indebtedness  of the Company and the Subsidiary  Guarantors  would have
been approximately $18.1 million and (iv) all liabilities and preferred stock of
the  Subsidiaries   (excluding  the  Subsidiary   Guaranties)  would  have  been
approximately $341.3 million. Although the Indenture contains limitations on the
amount  of  additional   Indebtedness   that  the  Company  and  its  Restricted
Subsidiaries  may  incur,  under  certain   circumstances  the  amount  of  such
Indebtedness  could be substantial  and, in any case, such  Indebtedness  may be
Senior Indebtedness. See "Certain Covenants--Limitation on Indebtedness."

     Only  Indebtedness of the Company or a Subsidiary  Guarantor that is Senior
Indebtedness will rank senior to the Notes and the relevant  Subsidiary Guaranty
in  accordance  with  the  provisions  of the  Indenture.  The  Notes  and  each
Subsidiary  Guaranty  will in all respects rank pari passu with all other Senior
Subordinated  Indebtedness of the Company and the relevant Subsidiary Guarantor,
respectively.  The  Company  and each  Subsidiary  Guarantor  has  agreed in the
Indenture that it will not Incur, directly or indirectly,  any Indebtedness that
is  subordinate  or  junior  in  ranking  in  right  of  payment  to its  Senior
Indebtedness unless such Indebtedness is Senior Subordinated  Indebtedness or is
expressly subordinated in right of payment to Senior Subordinated  Indebtedness.
Unsecured  Indebtedness  is not deemed to be  subordinated  or junior to Secured
Indebtedness merely because it is unsecured.

     The Company may not pay principal of,  premium (if any) or interest on, the
Notes  or  make  any  deposit   pursuant  to  the  provisions   described  under
"--Defeasance"  below and may not  repurchase,  redeem or  otherwise  retire any
Notes (collectively, "pay the Notes") if (i) any Senior Indebtedness is not paid
when due or (ii) any other  default on any such Senior  Indebtedness  occurs and
the maturity of such Senior  Indebtedness  is accelerated in accordance with its
terms unless,  in either case, the default has been cured or waived and any such
acceleration  has been  rescinded or such Senior  Indebtedness  has been paid in
full. However,  the Company may pay the Notes without regard to the foregoing if
the Company and the Trustee receive  written notice  approving such payment from
the  Representative  of the Senior  Indebtedness with respect to which either of
the events set forth in clause (i) or (ii) of the immediately preceding sentence
has occurred and is  continuing.  During the  continuance  of any default (other
than a default described in clause (i) or (ii) of the second preceding sentence)
with respect to any Senior  Indebtedness  pursuant to which the maturity thereof
may be accelerated immediately without further notice (except such notice as may
be required to effect such  acceleration)  or the  expiration of any  applicable
grace  periods,  the  Company  may not pay the Notes  for a period  (a  "Payment
Blockage Period") commencing upon the receipt by the Trustee (with a copy to the
Company)  of written  notice (a  "Blockage  Notice")  of such  default  from the
Representative of the holders of such Designated Senior Indebtedness  specifying
an election to effect a Payment  Blockage  Period and ending 179 days thereafter
(or earlier if such Payment  Blockage Period is terminated (i) by written notice
to the Trustee and the Company from the Person or Persons who gave such Blockage
Notice,  (ii)  because the default  giving  rise to such  Blockage  Notice is no
longer continuing or (iii) because such Designated Senior  Indebtedness has been
repaid in full).  Notwithstanding  the provisions  described in the  immediately
preceding sentence, unless the holders of such Designated Senior Indebtedness or
the  Representative  of  such  holders  has  accelerated  the  maturity  of such
Designated  Senior  Indebtedness,  the Company may resume  payments on the Notes
after the end of such Payment Blockage Period. The Notes shall not be subject to
more  than one  Payment  Blockage  Period  in any  consecutive  360-day  period,
irrespective  of the  number of  defaults  with  respect  to  Designated  Senior
Indebtedness during such period.

     Upon any payment or  distribution of the assets of the Company upon a total
or partial liquidation or dissolution or reorganization of or similar proceeding
relating to the Company or its property, the holders of Senior Indebtedness will
be entitled to receive  payment in full of such Senior  Indebtedness  before the
Noteholders  are  entitled  to  receive  any  payment,  and,  until  the  Senior
Indebtedness is paid in full, any payment or  distribution to which  Noteholders
would be entitled but for the subordination  provisions of the Indenture will be
made to holders of such Senior  Indebtedness as their interests may appear. If a
payment or  distribution is made to Noteholders  that, due to the  subordination
provisions,  should not have been made to them, such Noteholders are required to
hold it in trust for the holders of Senior  Indebtedness and pay it over to them
as their interests may appear.

     If payment of the Notes is accelerated because of an Event of Default,  the
Company or the Trustee shall  promptly  notify the holders of Designated  Senior
Indebtedness or the  Representative of such holders of the acceleration.  If any
Designated  Senior  Indebtedness  is  outstanding,  neither  the Company nor any
Subsidiary  Guarantor  may pay the Notes  until  five  Business  Days  after the
Representatives  of all the issues of  Designated  Senior  Indebtedness  receive
notice of such  acceleration  and,  thereafter,  may pay the  Notes  only if the
Indenture otherwise permits payment at that time.

     The obligations of a Subsidiary Guarantor under its Subsidiary Guaranty are
senior subordinated  obligations.  As such, the rights of Noteholders to receive
payment by a Subsidiary  Guarantor  pursuant to its Subsidiary  Guaranty will be
subordinated in right of payment to the rights of holders of Senior Indebtedness
of  such  Subsidiary  Guarantor.  The  terms  of  the  subordination  provisions
described above with respect to the Company's  obligations under the Notes apply
equally  to a  Subsidiary  Guarantor  and the  obligations  of  such  Subsidiary
Guarantor under its Subsidiary Guaranty.

     By reason of the subordination  provisions  contained in the Indenture,  in
the event of insolvency,  creditors of the Company or a Subsidiary Guarantor who
are holders of Senior Indebtedness of the Company or a Subsidiary Guarantor,  as
the case may be, may recover more, ratably, than the Noteholders,  and creditors
of the  Company  who are not holders of Senior  Indebtedness  may recover  less,
ratably, than holders of Senior Indebtedness and may recover more, ratably, than
the Noteholders.

     The terms of the subordination provisions described above will not apply to
payments from money or the proceeds of U.S. Government Obligations held in trust
by the  Trustee  for the  payment  of  principal  of and  interest  on the Notes
pursuant to the provisions described under "--Defeasance."

Change of Control

     Upon the  occurrence  of a Change of Control,  each  Holder  shall have the
right to require that the Company  repurchase  all or a portion of such Holder's
Notes at a purchase price in cash equal to 101% of the principal  amount thereof
plus accrued and unpaid interest,  if any, to the date of repurchase (subject to
the right of holders of record on the relevant  record date to receive  interest
due on the relevant interest payment date), in accordance with the provisions of
the next paragraph.

     Within 30 days  following  any Change of Control,  the Company shall mail a
notice to each Holder with a copy to the Trustee  stating:  (1) that a Change of
Control has  occurred  and that such Holder has the right to require the Company
to purchase such Holder's Notes at a purchase price in cash equal to 101% of the
principal amount thereof plus accrued and unpaid  interest,  if any, to the date
of repurchase  (subject to the right of holders of record on the relevant record
date to  receive  interest  on the  relevant  interest  payment  date);  (2) the
circumstances and relevant facts and relevant  financial  information  regarding
such Change of Control;  (3) the repurchase date (which shall be no earlier than
30 days nor later than 60 days from the date such notice is mailed); and (4) the
instructions  determined by the Company,  consistent with the covenant described
hereunder, that a Holder must follow in order to have its Notes repurchased.

     The Company shall comply, to the extent  applicable,  with the requirements
of  Section  14(e)  of the  Exchange  Act  and  any  other  securities  laws  or
regulations in connection  with the repurchase of Notes pursuant to the covenant
described hereunder. To the extent that the provisions of any securities laws or
regulations  conflict with the provisions of the covenant  described  hereunder,
the Company shall comply with the applicable securities laws and regulations and
shall  not be  deemed  to have  breached  its  obligations  under  the  covenant
described hereunder by virtue thereof.

     The Change of Control purchase feature is a result of negotiations  between
the Company and the Initial  Purchasers.  Management has no present intention to
engage in a transaction  involving a Change of Control,  although it is possible
that the Company would decide to do so in the future. Subject to the limitations
discussed  below,  the  Company  could,  in  the  future,   enter  into  certain
transactions,  including acquisitions,  refinancings or other recapitalizations,
that would not  constitute  a Change of Control  under the  Indenture,  but that
could increase the amount of indebtedness  outstanding at such time or otherwise
affect the Company's capital structure or credit ratings.

     The occurrence of certain of the events which would  constitute a Change of
Control  would  constitute a default under the Senior  Credit  Facility.  Future
Senior  Indebtedness  of the Company may contain  prohibitions of certain events
which would  constitute a Change of Control or require such Senior  Indebtedness
to be  repurchased  upon a Change of  Control.  Moreover,  the  exercise  by the
Holders of their  right to require  the  Company to  repurchase  the Notes could
cause a default  under such Senior  Indebtedness,  even if the Change of Control
itself does not, due to the financial  effect of such repurchase on the Company.
Finally,  the Company's ability to pay cash to the Holders upon a repurchase may
be limited by the Company's then existing financial  resources.  There can be no
assurance  that  sufficient  funds will be available  when necessary to make any
repurchases  required  in  connection  with a Change of Control.  The  Company's
failure to  purchase  the Notes in  connection  with a Change in  Control  would
result in a default  under the  Indenture  which  would,  in turn,  constitute a
default  under  the  Senior  Credit  Facility.   In  such   circumstances,   the
subordination  provisions in the Indenture would likely restrict  payment to the
Holders of the Notes.

Book-Entry, Delivery and Form

     Except as set  forth in the next  paragraph,  the  Exchange  Notes  will be
issued in the form of a Global Note. The Global Note will be deposited  with, or
on behalf of, the Depository and registered in the name of the Depository or its
nominee. Except as set forth below, the Global Note may be transferred, in whole
and not in part,  only to the Depository or another  nominee of the  Depository.
Investors  may hold  their  beneficial  interests  in the Global  Note  directly
through the Depository if they have an account with the Depository or indirectly
through organizations which have accounts with the Depository.

     If a holder tendering  Existing Notes so requests,  such holder's  Exchange
Notes will be issued as described below under "Certificated Notes" in registered
form without coupons (the "Certificated Notes").

     The  Depository  has advised the Company as follows:  The  Depository  is a
limited-purpose  trust company and organized  under the laws of the State of New
York, a member of the Federal Reserve System,  a "clearing  corporation"  within
the meaning of the New York Uniform  Commercial  Code,  and "a clearing  agency"
registered  pursuant to the provisions of Section 17A of the Securities Exchange
Act of 1934 (the "Exchange  Act"). The Depository was created to hold securities
of institutions that have accounts with the Depository  ("participants")  and to
facilitate  the clearance and  settlement of securities  transactions  among its
participants  in  such  securities  through  electronic  book-entry  changes  in
accounts of the participants, thereby eliminating the need for physical movement
of securities  certificates.  The Depository's  participants  include securities
brokers and dealers  (which may include the Initial  Purchasers),  banks,  trust
companies, clearing corporations and certain other organizations.  Access to the
Depository's  book-entry  system  is also  available  to  others  such as banks,
brokers,  dealers and trust companies that clear through or maintain a custodial
relationship with a participant, whether directly or indirectly.

     Upon the issuance of the Global Note,  the Depository  will credit,  on its
book-entry  registration and transfer system,  the principal amount of the Notes
represented by such Global Note to the accounts of participants. The accounts to
be  credited  shall be  designated  by the  Initial  Purchasers  of such  Notes.
Ownership  of  beneficial  interests  in the  Global  Note  will be  limited  to
participants or persons that may hold interests through participants.  Ownership
of beneficial interests in the Global Note will be shown on, and the transfer of
those ownership  interests will be effected only through,  records maintained by
the Depository  (with respect to participants'  interest) and such  participants
(with  respect to the owners of  beneficial  interests  in the Global Note other
than  participants).  The laws of some  jurisdictions  may require  that certain
purchasers of securities take physical delivery of such securities in definitive
form.  Such  limits  and laws may  impair  the  ability  to  transfer  or pledge
beneficial interests in the Global Note.

     So long as the  Depository,  or its nominee,  is the registered  holder and
owner of the Global Note,  the  Depository or such nominee,  as the case may be,
will be considered  the sole legal owner and holder of the related Notes for all
purposes of such Notes and the Indenture.  Except as set forth below,  owners of
beneficial  interests  in the Global Note will not be entitled to have the Notes
represented by the Global Note registered in their names, will not receive or be
entitled to receive physical  delivery of certificated  Notes in definitive form
and will not be  considered  to be the owners or holders of any Notes  under the
Global Note. The Company  understands that under existing industry practice,  in
the event an owner of a  beneficial  interest in the Global Note desires to take
any action that the Depository, as the holder of the Global Note, is entitled to
take, the Depository would authorize the  participants to take such action,  and
that the  participants  would  authorize  beneficial  owners owning through such
participants to take such action or would otherwise act upon the instructions of
beneficial owners owning through them.

     Payment of  principal of and  interest on Notes  represented  by the Global
Note registered in the name of and held by the Depository or its nominee will be
made to the  Depository  or its nominee,  as the case may be, as the  registered
owner and holder of the Global Note.

     The Company expects that the Depository or its nominee, upon receipt of any
payment  of  principal   of  or  interest  on  the  Global  Note,   will  credit
participants'   accounts  with  payments  in  amounts   proportionate  to  their
respective  beneficial  interests in the principal  amount of the Global Note as
shown on the records of the Depository or its nominee.  The Company also expects
that payments by  participants  to owners of beneficial  interests in the Global
Note held through such  participants  will be governed by standing  instructions
and customary practices and will be the responsibility of such participants. The
Company  will not have any  responsibility  or  liability  for any aspect of the
records  relating  to, or  payments  made on account  of,  beneficial  ownership
interests  in the Global Note for any Note or for  maintaining,  supervising  or
reviewing any records relating to such beneficial ownership interests or for any
other aspect of the relationship  between the Depository and its participants or
the  relationship  between  such  participants  and  the  owners  of  beneficial
interests in the Global Note owning through such participants.

     Unless and until it is exchanged in whole or in part for certificated Notes
in definitive form, the Global Note may not be transferred  except as a whole by
the  Depository  to a  nominee  of  such  Depository  or by a  nominee  of  such
Depository to such Depository or another nominee of such Depository.

     Although the Depository has agreed to the foregoing  procedures in order to
facilitate  transfers of interests in the Global Note among  participants of the
Depository,  it is under no  obligation  to perform or continue to perform  such
procedures,  and such procedures may be  discontinued  at any time.  Neither the
Trustee nor the Company will have any  responsibility for the performance by the
Depository or its  participants  or indirect  participants  of their  respective
obligations under the rules and procedures governing their operations.

Certificated Notes

     If (i) the Company  notifies the Trustee in writing that the  Depository is
no longer  willing or able to act as a  depository  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
definitive  form under the Indenture,  then, upon surrender by the Depository of
its Global  Notes,  Certificated  Notes will be issued to each  person  that the
Depository  identifies as the beneficial owner of the Exchange Notes represented
by the Global Note. In addition,  any person  having a beneficial  interest in a
Global  Note or any holder of  Existing  Notes  whose  Existing  Notes have been
accepted for exchange may, upon request to the Trustee or the Exchange Agent, as
the case may be,  exchange  such  beneficial  interest  or  Existing  Notes  for
Certificated Notes. Upon any such issuance,  the Trustee is required to register
such Certificated Notes in the name of such person or persons (or the nominee of
any thereof), and cause the same to be delivered thereto.

Certain Covenants

     The Indenture contains covenants including, among others, the following:

     Limitation on Indebtedness. (a) The Company shall not, and shall not permit
any Restricted  Subsidiary to, Incur,  directly or indirectly,  any Indebtedness
unless, on the date of such Incurrence,  the Consolidated Coverage Ratio exceeds
2.00 to 1 if such  Indebtedness  is Incurred prior to ,1998 or 2.25 to 1 if such
Indebtedness is Incurred thereafter.

     (b)  Notwithstanding  the  foregoing  paragraph  (a),  the  Company and its
Restricted Subsidiaries may Incur any or all of the following Indebtedness:  (1)
Indebtedness  Incurred  pursuant to the Senior Credit  Facility or any Permitted
Receivables Financing;  provided, however, that, after giving effect to any such
Incurrence, the aggregate principal amount of such Indebtedness then outstanding
does not exceed the greater of (i) $150 million (less any  permanent  reductions
in the amount of available borrowings thereunder) and (ii) the sum of (x) 60% of
the book value of the inventory of the Company and its  Restricted  Subsidiaries
and (y) 85% of the book value of the accounts  receivable of the Company and its
Restricted  Subsidiaries,  in each case  determined in accordance with GAAP; (2)
Indebtedness  of the Company owed to and held by any Wholly Owned  Subsidiary or
Indebtedness  of a  Restricted  Subsidiary  owed to and held by the Company or a
Wholly Owned  Subsidiary;  provided,  however,  that any subsequent  issuance or
transfer of any Capital Stock which results in any such Wholly Owned  Subsidiary
ceasing to be a Wholly  Owned  Subsidiary  or any  subsequent  transfer  of such
Indebtedness  (other than to the Company or a Wholly Owned  Subsidiary) shall be
deemed,  in each case, to constitute the Incurrence of such  Indebtedness of the
issuer thereof; (3) Indebtedness of the Company or a Restricted  Subsidiary owed
to and held by any Non-Wholly Owned Subsidiary;  provided, however, that (i) any
such Indebtedness shall be unsecured Subordinated  Obligations of the Company or
such Restricted  Subsidiary,  as applicable and (ii) any subsequent  issuance or
transfer  of any  Capital  Stock  of such  Non-Wholly  Owned  Subsidiary  or any
subsequent  transfer of such Indebtedness  (other than to the Company,  a Wholly
Owned  Subsidiary or another  Non-Wholly  Owned  Subsidiary)  shall be deemed to
constitute  the  Incurrence  of such  Indebtedness  by the issuer  thereof;  (4)
Indebtedness represented by the Notes; (5) Indebtedness outstanding on the Issue
Date  (other  than  Indebtedness  described  in clause  (1),  (2) or (3) of this
covenant);  (6) the GM Exchange  Debentures;  (7)  Refinancing  Indebtedness  in
respect of Indebtedness Incurred pursuant to paragraph (a) or pursuant to clause
(4),  (5),  (6),  (13) or this  clause  (7);  (8)  Indebtedness  in  respect  of
performance bonds, bankers' acceptances,  letters of credit and surety or appeal
bonds  entered  into by the  Company  and  the  Restricted  Subsidiaries  in the
ordinary  course  of their  business;  (9)  Hedging  Obligations  consisting  of
Interest Rate  Agreements and Currency  Agreements  entered into in the ordinary
course of business and not for the purpose of  speculation;  provided,  however,
that,  in the case of Currency  Agreements  and Interest Rate  Agreements,  such
Currency   Agreements   and  Interest  Rate   Agreements  do  not  increase  the
Indebtedness  of the Company  outstanding  at any time other than as a result of
fluctuations in foreign  currency  exchange rates or interest rates or by reason
of fees,  indemnities and compensation  payable thereunder;  (10) Purchase Money
Indebtedness and Capital Lease  Obligations  Incurred to finance the acquisition
by the Company or a Restricted  Subsidiary of any assets in the ordinary  course
of  business  and which do not exceed $20 million in the  aggregate  at any time
outstanding;  (11)  Indebtedness  represented by the  Subsidiary  Guaranties and
Guarantees  of  Indebtedness  Incurred  pursuant to clause (1), (4), (5) and (7)
above; (12) Indebtedness  arising from the honoring by a bank or other financial
institution of a check, draft or similar instrument inadvertently (except in the
case of daylight  overdrafts) drawn against  insufficient  funds in the ordinary
course of business,  provided that such Indebtedness is extinguished within five
business days of Incurrence; (13) Indebtedness of the Company and its Restricted
Subsidiaries,  to the extent the proceeds thereof are immediately used after the
Incurrence  thereof to purchase Notes tendered in an offer to purchase made as a
result  of a  Change  of  Control;  (14)  Indebtedness  of the  Company  and its
Restricted  Subsidiaries  arising from agreements providing for indemnification,
adjustment  of purchase  price or similar  obligations,  in any case Incurred in
connection  with the  disposition of any assets of the Company or any Restricted
Subsidiary  (other  than  Guarantees  of  Indebtedness  Incurred  by any  Person
acquiring  all or any portion of such assets for the purpose of  financing  such
acquisition),  in a principal  amount not to exceed the gross proceeds  actually
received by the Company or any  Restricted  Subsidiary in  connection  with such
disposition;  and (15)  Indebtedness  in an aggregate  principal  amount  which,
together with all other  Indebtedness of the Company  outstanding on the date of
such Incurrence (other than  Indebtedness  permitted by clauses (1) through (14)
above or paragraph (a)) does not exceed $50 million.

     (c)  Notwithstanding  the  foregoing,  the Company shall not, and shall not
permit any  Restricted  Subsidiary  to, Incur any  Indebtedness  pursuant to the
foregoing   paragraph  (b)  if  the  proceeds  thereof  are  used,  directly  or
indirectly,   to  Refinance  (i)  any  Subordinated   Obligations   unless  such
Indebtedness  shall be subordinated to the Notes and the Subsidiary  Guaranties,
as applicable,  to at least the same extent as such Subordinated  Obligations or
(ii) any Senior  Subordinated  Indebtedness  unless such  Indebtedness  shall be
Senior  Subordinated  Indebtedness or shall be subordinated to the Notes and the
Subsidiary Guaranties, as applicable;  provided,  however, that clause (ii)above
shall  not  prohibit  the  Refinancing  of all or any part of the GM Notes  with
Refinancing  Indebtedness if, at the time of such  Incurrence,  no Default shall
have occurred and be continuing (or would result therefrom).

     (d) For purposes of determining compliance with the foregoing covenant, (i)
in the event that an item of Indebtedness meets the criteria of more than one of
the types of Indebtedness  described above, the Company, in its sole discretion,
will  classify  such item of  Indebtedness  and only be  required to include the
amount and type of such  Indebtedness  in one of the above  clauses  and (ii) an
item of Indebtedness may be divided and classified in more than one of the types
of Indebtedness described above.

     (e)  Notwithstanding  paragraphs (a) and (b) above,  the Company shall not,
and shall not permit any Subsidiary  Guarantor to, Incur (i) any Indebtedness if
such  Indebtedness  is  subordinate  or junior in ranking in any  respect to any
Senior Indebtedness of the Company or such Subsidiary Guarantor,  as applicable,
unless such  Indebtedness  is Senior  Subordinated  Indebtedness or is expressly
subordinated in right of payment to Senior Subordinated Indebtedness or (ii) any
Secured  Indebtedness  that is not Senior  Indebtedness  of the  Company or such
Subsidiary  Guarantor,  as  applicable,   unless   contemporaneously   therewith
effective provision is made to secure the Notes or the Subsidiary  Guaranty,  as
applicable,  equally and ratably with such Secured  Indebtedness  for so long as
such Secured Indebtedness is secured by a Lien.

     Limitation on Restricted Payments. (a) The Company shall not, and shall not
permit any Restricted Subsidiary,  directly or indirectly,  to make a Restricted
Payment if at the time the  Company  or such  Restricted  Subsidiary  makes such
Restricted  Payment:  (1) a Default shall have  occurred and be  continuing  (or
would  result  therefrom);  (2) the  Company is not able to Incur an  additional
$1.00 of Indebtedness  pursuant to paragraph (a) of the covenant described under
"--Limitation on  Indebtedness";  or (3) the aggregate amount of such Restricted
Payment together with all other Restricted  Payments (the amount of any payments
made in  property  other than in cash to be valued at the fair  market  value of
such property,  as determined in good faith by the Board of Directors)  declared
or  made  since  the  Issue  Date  would  exceed  the  sum  of:  (A)  50% of the
Consolidated  Net Income  accrued  during the period  (treated as one accounting
period)  from the  beginning of the fiscal  quarter  immediately  following  the
fiscal quarter  during which the Notes are  originally  issued to the end of the
most recent fiscal  quarter  ending at least 45 days (or, if less, the number of
days  after  the  end of  such  fiscal  quarter  as the  consolidated  financial
statements of the Company shall be provided to the  Noteholders  pursuant to the
Indenture)  prior to the  date of such  Restricted  Payment  (or,  in case  such
Consolidated  Net Income accrued  during such period  (treated as one accounting
period) shall be a deficit,  minus 100% of such deficit);  (B) the aggregate Net
Cash  Proceeds  received by the Company from the issuance or sale of its Capital
Stock (other than  Disqualified  Stock) subsequent to the Issue Date (other than
an issuance or sale to a Subsidiary of the Company and other than an issuance or
sale to an  employee  stock  ownership  plan or to a  trust  established  by the
Company or any of its  Subsidiaries  for the benefit of their  employees  to the
extent that the  purchase by such plan or trust is financed by  Indebtedness  of
such plan or trust to the Company or any  Subsidiary or for which the Company or
any Subsidiary is liable,  directly or  indirectly,  as a guarantor or otherwise
(including by the making of cash  contributions  to such plan or trust which are
used to pay  interest or  principal  on such  Indebtedness));  (C) the amount by
which  Indebtedness of the Company or its Restricted  Subsidiaries is reduced on
the  Company's  balance sheet upon the  conversion or exchange  (other than by a
Subsidiary of the Company)  subsequent to the Issue Date, of any Indebtedness of
the Company or its  Restricted  Subsidiaries  convertible  or  exchangeable  for
Capital Stock (other than Disqualified Stock) of the Company (less the amount of
any cash, or the fair value of any other property, distributed by the Company or
any Restricted  Subsidiary upon such conversion or exchange);  and (D) an amount
equal  to the  sum of (i) the  net  reduction  in  Investments  in  Unrestricted
Subsidiaries resulting from dividends,  repayments of loans or advances or other
transfers of assets subsequent to the Issue Date, in each case to the Company or
any  Restricted  Subsidiary  from  Unrestricted   Subsidiaries,   and  (ii)  the
portion(proportionate  to the Company's  equity interest in such  Subsidiary) of
the fair market  value of the net assets of an  Unrestricted  Subsidiary  at the
time  such  Unrestricted  Subsidiary  is  designated  a  Restricted  Subsidiary;
provided,  however,  that the foregoing sum shall not exceed, in the case of any
Unrestricted Subsidiary,  the amount of Investments previously made (and treated
as a Restricted  Payment) by the Company or any  Restricted  Subsidiary  in such
Unrestricted Subsidiary.

     (b) The provisions of the foregoing  paragraph (a) shall not prohibit:  (i)
any purchase or redemption of Capital Stock or  Subordinated  Obligations of the
Company  or any  Restricted  Subsidiary  made  by  exchange  for,  or out of the
proceeds of the  substantially  concurrent sale of, Capital Stock of the Company
(other than Disqualified  Stock and other than Capital Stock issued or sold to a
Subsidiary  of the Company or an  employee  stock  ownership  plan or to a trust
established by the Company or any of its  Subsidiaries  for the benefit of their
employees  to the extent that the  purchase by such plan or trust is financed by
Indebtedness of such plan or trust to the Company or any Subsidiary or for which
the Company or any Subsidiary is liable, directly or indirectly,  as a guarantor
or  otherwise  (including  by the making of cash  contributions  to such plan or
trust  which  are used to pay  interest  or  principal  on such  Indebtedness));
provided, however, that (A) such purchase or redemption shall be excluded in the
calculation  of the amount of Restricted  Payments and (B) the Net Cash Proceeds
from such sale shall be excluded  from the  calculation  of amounts under clause
(3)(B)  of  paragraph  (a)  above;  (ii)  any  purchase  or  redemption  of  (A)
Subordinated  Obligations  of the Company  made by  exchange  for, or out of the
proceeds of the  substantially  concurrent sale of,  Indebtedness of the Company
which is  permitted  to be Incurred  pursuant to  paragraphs  (b) and (c) of the
covenant  described under  "--Limitation  on  Indebtedness"  or (B) Subordinated
Obligations  of a  Restricted  Subsidiary  made by  exchange  for, or out of the
proceeds  of  the  substantially   concurrent  sale  of,  Indebtedness  of  such
Restricted  Subsidiary or the Company which is permitted to be Incurred pursuant
to  paragraphs  (b) and (c) of the covenant  described  under  "--Limitation  on
Indebtedness";  provided,  however,  that such purchase or  redemption  shall be
excluded in the  calculation  of the amount of  Restricted  Payments;  (iii) any
purchase or redemption of (A) Disqualified Stock of the Company made by exchange
for,  or  out  of  the  proceeds  of  the  substantially   concurrent  sale  of,
Disqualified  Stock of the  Company,  (B)  Disqualified  Stock  of a  Restricted
Subsidiary  made by exchange  for, or out of the  proceeds of the  substantially
concurrent  sale of,  Disqualified  Stock of such  Restricted  Subsidiary or the
Company or (C) GM Preferred Stock made by exchange for GM Exchange Debentures in
an aggregate  principal  amount  equal to the stated  amount of the GM Preferred
Stock (plus accrued and unpaid dividends thereon);  provided,  however, that (1)
at the time of such exchange, no Default or Event of Default shall have occurred
and be continuing or would result  therefrom and (2) such purchase or redemption
will be excluded in the calculation of the amount of Restricted  Payments;  (iv)
any purchase or  redemption  of the A&B Seller Notes or the Power Seller  Notes;
provided,  however,  that (A) at the time of such  purchase  or  redemption,  no
Default shall have occurred and be continuing (or would result  therefrom),  (B)
the Company would be able to Incur an additional $1.00 of Indebtedness  pursuant
to paragraph (a) of the covenant described under  "--Limitation on Indebtedness"
after giving pro forma effect to such Restricted  Payment,  (C) such purchase or
redemption is not made, directly or indirectly, from the proceeds of (or made in
anticipation  of) any Issuance of  Indebtedness by the Company or any Subsidiary
and (D) such purchase or redemption  will be included in the  calculation of the
amount of Restricted  Payments;  (v) any purchase or redemption of  Subordinated
Obligations  from Net  Available  Cash to the extent  permitted  by the covenant
described  under  "--Limitation  on  Sales  of  Assets  and  Subsidiary  Stock";
provided,  however,  that such  purchase or  redemption  will be excluded in the
calculation of the amount of Restricted Payments;  (vi) upon the occurrence of a
Change of  Control  and  within 60 days  after  the  completion  of the offer to
repurchase  the Notes  pursuant to the  covenant  described  under  "--Change of
Control" above (including the purchase of all Notes  tendered),  any purchase or
redemption of Subordinated Obligations required pursuant to the terms thereof as
a result of such  Change of  Control at a purchase  or  redemption  price not to
exceed  the  outstanding  principal  amount  thereof,  plus  accrued  and unpaid
interest  thereon,  if any;  provided,  however,  that  (A) at the  time of such
purchase or  redemption,  no Default shall have  occurred and be continuing  (or
would result  therefrom),  (B) the Company  would be able to Incur an additional
$1.00 of Indebtedness  pursuant to paragraph (a) of the covenant described under
"--Limitation on Indebtedness"  after giving pro forma effect to such Restricted
Payment,  (C) such purchase or redemption is not made,  directly or  indirectly,
from the proceeds of (or made in  anticipation  of) any Issuance of Indebtedness
by the Company or any  Subsidiary  and (D) such purchase or  redemption  will be
included  in the  calculation  of  the  amount  of  Restricted  Payments;  (vii)
dividends paid within 60 days after the date of  declaration  thereof if at such
date of  declaration  such  dividend  would have  complied  with this  covenant;
provided,  however,  that at the  time of  payment  of such  dividend,  no other
Default  shall have  occurred and be  continuing  (or would  result  therefrom);
provided  further,  however,  that  such  dividend  shall  be  included  in  the
calculation  of the amount of  Restricted  Payments;  (viii) the  repurchase  of
shares of, or options to purchase  shares of, common stock of the Company or any
of its  Subsidiaries  from  employees,  former  employees,  directors  or former
directors of the Company or any of its Subsidiaries (or permitted transferees of
such employees,  former employees,  directors or former directors),  pursuant to
the  terms of the  agreements  (including  employment  agreements)  or plans (or
amendments  thereto)  approved  by the  Board  of  Directors  under  which  such
individuals  purchase  or sell or are  granted  the option to  purchase or sell,
shares of such common stock;  provided,  however,  that the aggregate  amount of
such  repurchases  shall  not  exceed  the  sum of (1) $5  million  and  (2) the
aggregate  amount of cash  received by the Company after the Issue Date from the
sale of such shares to, or the  exercise of options to purchase  such shares by,
employees  or  directors  of the  Company or any of its  Subsidiaries;  provided
further,  however, that such repurchases shall be included in the calculation of
the  amount  of  Restricted  Payments;  or (ix)  Investments  in Joint  Ventures
primarily engaged in a Related Business,  provided,  however, that the aggregate
amount of all such Investments shall not exceed $25 million at the time any such
Investment is made; provided,  however, that (A) the amount referred to above in
this clause (ix) shall be increased to $40 million at the time of any Investment
if, after giving pro forma effect to such Investment,  the Consolidated Coverage
Ratio  exceeds  3.50 to 1.00 and (B) such  Investments  shall be included in the
calculation of the amount of Restricted Payments.

     Limitation on Restrictions on Distributions  from Restricted  Subsidiaries.
The Company shall not, and shall not permit any Restricted Subsidiary to, create
or  otherwise  cause or  permit  to exist or  become  effective  any  consensual
encumbrance  or  consensual   restriction  on  the  ability  of  any  Restricted
Subsidiary (a) to pay dividends or make any other  distributions  on its Capital
Stock to the Company or a Restricted  Subsidiary or pay any Indebtedness owed to
the  Company,  (b) to make any loans or advances to the Company or (c)  transfer
any of its property or assets to the Company,  except:  (i) any  encumbrance  or
restriction  pursuant to an  agreement in effect at or entered into on the Issue
Date;  (ii)  any  encumbrance  or  restriction  with  respect  to  a  Restricted
Subsidiary  pursuant to an agreement  relating to any  Indebtedness  Incurred by
such  Restricted  Subsidiary  which was entered  into on or prior to the date on
which such  Restricted  Subsidiary  was  acquired by the Company  (other than as
consideration  in,  or to  provide  all or any  portion  of the  funds or credit
support   utilized  to  consummate,   the   transaction  or  series  of  related
transactions  pursuant to which such Restricted  Subsidiary  became a Restricted
Subsidiary or was acquired by the Company) and  outstanding on such date;  (iii)
any encumbrance or restriction  pursuant to an agreement effecting a Refinancing
of Indebtedness  Incurred pursuant to an agreement  referred to in clause (i) or
(ii)  of  this  covenant  (or  effecting  a  Refinancing  of  such   Refinancing
Indebtedness  pursuant to this clause (iii)) or contained in any amendment to an
agreement  referred  to in clause (i) or (ii) of this  covenant  or this  clause
(iii); provided, however, that the encumbrances and restrictions with respect to
such  Restricted  Subsidiary  contained  in any such  refinancing  agreement  or
amendment are no more  restrictive in any material respect than the encumbrances
and restrictions  with respect to such Restricted  Subsidiary  contained in such
agreements;  (iv) any such  encumbrance or  restriction  consisting of customary
non-assignment  provisions in leases governing leasehold interests to the extent
such  provisions  restrict  the  transfer  of the lease or the  property  leased
thereunder;  (v) in the case of clause  (c)  above,  restrictions  contained  in
security   agreements  or  mortgages  securing   Indebtedness  of  a  Restricted
Subsidiary to the extent such restrictions restrict the transfer of the property
subject to such  security  agreements or mortgages;  (vi) any  restriction  with
respect to a Restricted Subsidiary imposed pursuant to an agreement entered into
for the sale or  disposition  of all or  substantially  all the Capital Stock or
assets  of such  Restricted  Subsidiary  pending  the  closing  of such  sale or
disposition;  and (vii) any  encumbrance  or  restriction  with  respect  to any
Receivables  Subsidiary  pursuant to an agreement related to Indebtedness of the
Receivables  Subsidiary  which is permitted  under the covenant  described under
"--Limitation  on  Indebtedness"  or  pursuant  to any  agreement  relating to a
Financing Disposition to or by the Receivables Subsidiary.

     Limitation on Sales of Assets and Subsidiary  Stock. The Company shall not,
and  shall  not  permit  any  Restricted  Subsidiary  to  consummate  any  Asset
Disposition   unless  the  Company  or  such  Restricted   Subsidiary   receives
consideration  at the time of such Asset  Disposition at least equal to the fair
market  value  (including  as to the value of all  non-cash  consideration),  as
determined  in good  faith by the Board of  Directors,  of the shares and assets
subject to such Asset Disposition and at least 75% (or 100% in the case of lease
payments)  of  the  consideration  thereof  received  by  the  Company  or  such
Restricted  Subsidiary is in the form of cash or cash equivalents.  In the event
and to the extent  that the Net  Available  Cash  received by the Company or any
Restricted Subsidiary from one or more Asset Dispositions  occurring on or after
the  Issue  Date  exceeds  $10  million,  then the  Company  or such  Restricted
Subsidiary  shall (i) within 360 days after the date such Net Available  Cash so
received  exceeds $10  million and to the extent the Company or such  Restricted
Subsidiary  elects (or is required by the terms of any Senior  Indebtedness)  to
(A) apply an amount equal to such excess Net Available Cash to prepay,  repay or
purchase Senior  Indebtedness of the Company or such Restricted  Subsidiary,  in
each case owing to a Person  other  than the  Company  or any  Affiliate  of the
Company or (B) invest (or enter into a binding  commitment  to invest,  provided
that such commitment shall be subject only to customary  conditions  (other than
financing) and such  investment  shall be consummated  within 360 days after the
end of such  360-day  period)  an equal  amount,  or the  amount  not so applied
pursuant  to  clause  (A),  in  Additional  Assets  (including  by  means  of an
Investment in Additional  Assets by a Restricted  Subsidiary  with Net Available
Cash received by the Company or another  Restricted  Subsidiary)  and (ii) apply
such excess Net  Available  Cash (to the extent not  applied  pursuant to clause
(i))  as  provided  in  the  following  paragraphs  of  the  covenant  described
hereunder;  provided, however that in connection with any prepayment,  repayment
or purchase of Senior Indebtedness  pursuant to clause (A) above, the Company or
such Restricted Subsidiary shall retire such Senior Indebtedness and shall cause
the related  loan  commitment  (if any) to be  permanently  reduced in an amount
equal to the principal amount so prepaid, repaid or purchased; provided further,
however, that the Company or such Restricted Subsidiary shall not be required to
permanently  reduce  the  related  loan  commitment  in the  case  of  any  such
prepayment,  repayment  or  purchase  with Net  Available  Cash  from any  Asset
Disposition of Non-Core  Assets,  so long as an amount equal to 100% of such Net
Available  Cash is  invested in  Additional  Assets  within the period  required
pursuant  to clause (B)  above.  The amount of such  excess Net  Available  Cash
required  to be applied  pursuant to clause  (ii) above and not  theretofore  so
applied shall constitute "Excess Proceeds." Pending application of Net Available
Cash pursuant to this  provision,  such Net Available  Cash shall be invested in
Temporary Cash Investments.

     If at any time the  aggregate  amount of Excess  Proceeds  not  theretofore
subject  to an Excess  Proceeds  Offer (as  defined  below)  totals at least $10
million,  the Company shall,  not later than 30 days after the end of the period
during which the Company is required to apply such Excess  Proceeds  pursuant to
clause (i) of the immediately preceding paragraph (or, if the Company so elects,
at any time within such period),  make an offer (an "Excess  Proceeds Offer") to
purchase from the Holders on a pro rata basis an aggregate  principal  amount of
Notes equal to the Excess  Proceeds  (rounded  down to the  nearest  multiple of
$1,000) on such date, at a purchase price equal to 100% of the principal  amount
of such Notes,  plus,  in each case,  accrued  interest  (if any) to the date of
purchase (the "Excess Proceeds Payment").  Upon completion of an Excess Proceeds
Offer,  the amount of Excess Proceeds  remaining after  application  pursuant to
such Excess  Proceeds Offer  (including  payment of the purchase price for Notes
duly  tendered)  may be used by the  Company for any  corporate  purpose (to the
extent not otherwise prohibited by the Indenture).

     For the purposes of this covenant, the following are deemed to be cash: (x)
the  assumption  of  Senior  Indebtedness  of  the  Company  or  any  Restricted
Subsidiary and the release of the Company or such Restricted Subsidiary from all
liability on such Indebtedness in connection with such Asset Disposition and (y)
securities  received  by the  Company  or any  Restricted  Subsidiary  from  the
transferee  that  are  promptly  converted  by the  Company  or such  Restricted
Subsidiary into cash.

     The Company shall comply, to the extent  applicable,  with the requirements
of  Section  14(e)  of the  Exchange  Act  and  any  other  securities  laws  or
regulations  thereunder  in the event that such Excess  Proceeds are received by
the Company under the covenant  described  hereunder and the Company is required
to repurchase Notes as described above. To the extent that the provisions of any
securities  laws or  regulations  conflict  with the  provisions of the covenant
described  hereunder,  the Company shall comply with the  applicable  securities
laws and  regulations  and shall not be deemed to have breached its  obligations
under the covenant described hereunder by virtue thereof.

     Limitation on Affiliate Transactions.  (a) The Company shall not, and shall
not  permit  any  Restricted  Subsidiary  to,  enter into or permit to exist any
transaction  (including the purchase,  sale,  lease or exchange of any property,
employee  compensation  arrangements  or the  rendering of any service) with any
Affiliate of the Company (an "Affiliate  Transaction")  unless the terms thereof
(1) are no less  favorable  to the Company or such  Restricted  Subsidiary  than
those that could be obtained  at the time of such  transaction  in  arm's-length
dealings  with a Person  who is not  such an  Affiliate,  (2) if such  Affiliate
Transaction  involves  an amount in excess of $5  million,  (i) are set forth in
writing,  (ii) comply with clause (1) and (iii) have been approved by a majority
of the disinterested members of the Board of Directors and (3) if such Affiliate
Transaction  involves an amount in excess of $10 million, (i) comply with clause
(2) and (ii) have been determined by a nationally  recognized investment banking
firm to be fair, from a financial standpoint,  to the Company and its Restricted
Subsidiaries;  provided,  however,  that no such opinion  shall be required with
respect to any Financing Disposition.

     (b) The  provisions of the  foregoing  paragraph (a) shall not prohibit (i)
any Restricted  Payment permitted to be paid pursuant to the covenant  described
under "--Limitation on Restricted Payments," (ii) any issuance of securities, or
other payments,  awards or grants in cash,  securities or otherwise pursuant to,
or the funding of,  employment  arrangements,  stock options and stock ownership
plans in the ordinary course of business and approved by the Board of Directors,
(iii) the grant of stock options or similar rights to employees and directors of
the Company in the ordinary course of business and pursuant to plans approved by
the Board of  Directors,  (iv) loans or advances to  employees  in the  ordinary
course of  business  of the Company or its  Restricted  Subsidiaries,  (v) fees,
compensation or employee benefit arrangements paid to and indemnity provided for
the benefit of directors, officers or employees of the Company or any Subsidiary
in the ordinary course of business, (vi) the payment of interest,  principal and
other amounts under the Junior Subordinated Notes and the World Senior Debt when
due in accordance with the terms thereof,  (vii) the prepayment or redemption of
any World Senior Debt prior to scheduled  maturity in accordance  with the terms
thereof or (viii) any Affiliate Transaction between the Company and a Restricted
Subsidiary or between Restricted Subsidiaries in the ordinary course of business
(so long as the other stockholders of any participating  Restricted Subsidiaries
which are not Wholly Owned Restricted Subsidiaries are not themselves Affiliates
of the Company).

     Limitation  on  the  Issuance  or  Sale  of  Capital  Stock  of  Restricted
Subsidiaries.  The Company shall not (i) sell, pledge,  hypothecate or otherwise
dispose of any shares of Capital  Stock of a Restricted  Subsidiary  (other than
pledges of Capital Stock securing Designated Senior Indebtedness as in effect on
the  Issue  Date)  or  (ii)  permit  any  Restricted  Subsidiary,   directly  or
indirectly,  to issue or sell or otherwise  dispose of any shares of its Capital
Stock other than (A) to the Company or a Wholly Owned Subsidiary, (B) directors'
qualifying  shares,  (C) if, immediately after giving effect to such issuance or
sale,  such  Restricted  Subsidiary  would no  longer  constitute  a  Restricted
Subsidiary or (D) with respect to the common stock of any Restricted Subsidiary,
in a Public  Equity  Offering  as a result  of or  after  which a Public  Market
exists.  The proceeds of any sale of such Capital Stock permitted hereby will be
treated as Net Available Cash from an Asset  Disposition  and must be applied in
accordance with the terms of the covenant described under "--Limitation on Sales
of Assets and Subsidiary Stock."

     Limitation  on Liens.  The  Company  shall  not,  and shall not  permit any
Restricted  Subsidiary to, directly or indirectly,  Incur or permit to exist any
Lien of any nature  whatsoever on any property of the Company or any  Restricted
Subsidiary (including Capital Stock of a Restricted  Subsidiary),  whether owned
at the Issue Date or thereafter acquired,  which secures Indebtedness that ranks
pari passu with or subordinated  to the Notes or the Subsidiary  Guaranty unless
(i) if such Lien secures  Indebtedness  that ranks pari passu with the Notes and
the  Subsidiary  Guaranty,  the Notes are secured on an equal and ratable  basis
with the  obligations so secured until such time as such obligation is no longer
secured by a Lien or (ii) if such Lien secures Indebtedness that is subordinated
to the Notes and the Subsidiary  Guaranty,  such Lien shall be subordinated to a
Lien granted to the Holders in the same collateral as that securing such Lien to
the same extent as such  subordinated  Indebtedness  is subordinated to the Note
and the Subsidiary Guaranty.

     Merger and  Consolidation.  The Company shall not consolidate with or merge
with or into, or convey,  transfer or lease,  in one  transaction or a series of
transactions, all or substantially all its assets to, any Person, unless: (i)the
resulting,  surviving or transferee  Person (the "Successor  Company")shall be a
Person  organized  and existing  under the laws of the United States of America,
any State thereof or the District of Columbia and the Successor  Company (if not
the Company)  shall  expressly  assume,  by an indenture  supplemental  thereto,
executed and delivered to the Trustee, in form satisfactory to the Trustee,  all
the  obligations  of the  Company  under  the  Notes  and  the  Indenture;  (ii)
immediately   after  giving  effect  to  such   transaction  (and  treating  any
Indebtedness  which  becomes  an  obligation  of the  Successor  Company  or any
Subsidiary  as a result of such  transaction  as having  been  Incurred  by such
Successor  Company  or such  Subsidiary  at the  time of such  transaction),  no
Default  shall have  occurred and be  continuing;  (iii) except in the case of a
merger  the sole  purpose of which is to change the  Company's  jurisdiction  of
incorporation,   immediately  after  giving  effect  to  such  transaction,  the
Successor  Company  would be able to Incur an additional  $1.00 of  Indebtedness
pursuant to  paragraph  (a) of the covenant  described  under  "--Limitation  on
Indebtedness";  (iv) immediately  after giving effect to such  transaction,  the
Successor  Company  shall have  Consolidated  Net Worth in an amount that is not
less than the  Consolidated Net Worth of the Company  immediately  prior to such
transaction;  and (v)  the  Company  shall  have  delivered  to the  Trustee  an
Officers'  Certificate  and an  Opinion  of  Counsel,  each  stating  that  such
consolidation,  merger or  transfer  and such  supplemental  indenture  (if any)
comply with the Indenture. Notwithstanding the foregoing clauses (ii), (iii) and
(iv), any Restricted Subsidiary may consolidate with, merge into or transfer all
or part of its properties and assets to the Company.

     The  Successor  Company  shall be the  successor  to the  Company and shall
succeed to, and be  substituted  for, and may exercise every right and power of,
the Company under the Indenture,  but the  predecessor  Company in the case of a
conveyance,  transfer or lease shall not be released from the  obligation to pay
the principal of and interest on the Notes.

     The Company shall not permit any Subsidiary  Guarantor to consolidate  with
or merge with or into, or convey,  transfer or lease,  in one  transaction  or a
series of  transactions,  all or  substantially  all its assets to, any  Person,
unless:  (i)  the  resulting,  surviving  or  transferee  Person  (if  not  such
Subsidiary)  shall be a Person  organized  and  existing  under  the laws of the
United States of America,  any State thereof or the District of Columbia and the
Successor  Company  (if  not  such  Subsidiary)  shall  expressly  assume,  by a
supplemental indenture, in form satisfactory to the Trustee, all the obligations
of such Subsidiary under its Subsidiary Guaranty;  (ii) immediately after giving
effect to such  transaction on a pro forma basis (and treating any  Indebtedness
which becomes an obligation of the resulting,  surviving or transferee Person as
a result of such  transaction as having been Incurred by such Person at the time
of such  transaction),  no Default  shall have occurred and be  continuing;  and
(iii) the Company shall have  delivered to the Trustee an Officers'  Certificate
and an Opinion of  Counsel,  each  stating  that such  consolidation,  merger or
transfer and such Guaranty  Agreement comply with the Indenture.  The provisions
of  clauses  (i) and  (iii)  above  shall not  apply to any  transactions  which
constitute an Asset  Disposition if the Company has complied with the applicable
provisions of the covenant described under  "--Limitation on Sales of Assets and
Subsidiary Stock" above.

     Future  Guarantors.  The  Company  shall  cause  each  Domestic  Restricted
Subsidiary  to execute  and  deliver  to the  Trustee a  supplemental  indenture
pursuant to which such Restricted Subsidiary will Guarantee payment of the Notes
on the same  terms and  conditions  as those set  forth in the  Indenture.  Each
Subsidiary  Guaranty  will be  limited  in amount to an amount not to exceed the
maximum  amount that can be Guaranteed by the  applicable  Subsidiary  Guarantor
without  rendering  such  Subsidiary  Guaranty  void able under  applicable  law
relating  to  fraudulent  conveyance  or  fraudulent  transfer  or similar  laws
affecting the rights of creditors generally.

     SEC Reports.  Until such time as the Company  shall  become  subject to the
reporting  requirements  of Section 13 or 15(d) of the Exchange Act, the Company
shall  provide  the  Trustee,  the  Initial  Purchasers,   the  Noteholders  and
prospective  Noteholders  (upon  request)  with  such  annual  reports  and such
information,  documents  and other  reports as are  specified in Sections 13 and
15(d) of the Exchange Act and applicable to a U.S.  corporation  subject to such
Sections, such information, documents and other reports to be so provided at the
times specified for the filing of such information,  documents and reports under
such Sections. Thereafter,  notwithstanding that the Company may not be required
to remain  subject to the reporting  requirements  of Section 13 or 15(d) of the
Exchange  Act,  the Company  shall file with the SEC and provide the Trustee and
Noteholders and prospective  Noteholders (upon request) with such annual reports
and such  information,  documents  and other  reports as are  specified  in such
Sections and applicable to a U.S.  corporation  subject to such  Sections,  such
information,  documents  and other  reports to be so filed and  provided  at the
times specified for the filing of such information,  documents and reports under
such Sections; provided, however, that the Company shall not be required to file
any  report,  document  or  other  information  with the SEC if the SEC does not
permit such filing.

Defaults

     An Event of Default is  defined  in the  Indenture  as (i) a default in the
payment  of  interest  on the Notes  when due  (whether  or not such  payment is
prohibited by the provisions described under "Subordination"  above),  continued
for 30 days,  (ii) a default in the payment of principal of any Note when due at
its Stated Maturity,  upon optional redemption,  upon required repurchase,  upon
declaration  or  otherwise  (whether or not such  payment is  prohibited  by the
provisions  described  under  "Subordination"  above),  (iii) the failure by the
Company to comply  with its  obligations  under  "Certain  Covenants-Merger  and
Consolidation"  above,  (iv) the  failure  by the  Company to comply for 30 days
after notice with any of its  obligations  under the covenants  described  above
under  "--Change of Control" or "--Certain  Covenants"  (other than a failure to
purchase  Notes),  (v) the  failure  by the  Company to comply for 30 days after
notice with its other agreements  contained in the Indenture,  (vi) Indebtedness
of the Company or any  Significant  Subsidiary is not paid within any applicable
grace  period  after final  maturity or is  accelerated  by the holders  thereof
because  of a  default  and the  total  amount  of such  Indebtedness  unpaid or
accelerated  exceeds $10 million and such  failure  continues  for 10 days after
notice (the "cross acceleration provision"), (vii) certain events of bankruptcy,
insolvency or  reorganization  of the Company or a Significant  Subsidiary  (the
"bankruptcy provisions"), (viii) any judgment or decree for the payment of money
in excess of $10  million is  rendered  against  the  Company  or a  Significant
Subsidiary,  remains outstanding for a period of 60 days following such judgment
and is not  discharged,  waived  or  stayed  within 10 days  after  notice  (the
"judgment default  provision"),  (ix) a Subsidiary Guaranty ceases to be in full
force and effect  (other than in  accordance  with the terms of such  Subsidiary
Guaranty) or a Subsidiary  Guarantor denies or disaffirms its obligations  under
its  Subsidiary  Guaranty and such Default  continues  for 10 days.  However,  a
default  under clause (iv) or (v) will not  constitute an Event of Default until
the Trustee or the Holders of 25% in principal  amount of the outstanding  Notes
notify the Company of the default  and the  Company  does not cure such  default
within the time  specified in clauses (iv) and (v) hereof after  receipt of such
notice.

     If an Event of Default occurs and is continuing, the Trustee or the Holders
of at least 25% in  principal  amount of the  outstanding  Notes may declare the
principal  of and  accrued  but unpaid  interest  on all the Notes to be due and
payable.  Upon such a declaration,  such principal and interest shall be due and
payable  immediately.  If an Event of  Default  relating  to  certain  events of
bankruptcy,   insolvency  or   reorganization  of  the  Company  occurs  and  is
continuing,  the  principal  of and  interest  on all the Notes  will ipso facto
become and be immediately  due and payable  without any declaration or other act
on the  part  of the  Trustee  or  any  Holders  of  the  Notes.  Under  certain
circumstances,  the Holders of a majority in principal amount of the outstanding
Notes  may  rescind  any such  acceleration  with  respect  to the Notes and its
consequences.

     Subject to the  provisions of the  Indenture  relating to the duties of the
Trustee, in case an Event of Default occurs and is continuing,  the Trustee will
be under no  obligation  to  exercise  any of the  rights  or  powers  under the
Indenture at the request or direction of any of the Holders  unless such Holders
have offered to the Trustee  reasonable  indemnity or security against any loss,
liability  or  expense.  Except to  enforce  the  right to  receive  payment  of
principal,  premium  (if any) or  interest  when due,  no Holder  may pursue any
remedy with  respect to the  Indenture  or the Notes  unless (i) such Holder has
previously given the Trustee notice that an Event of Default is continuing, (ii)
Holders  of at least 25% in  principal  amount  of the  outstanding  Notes  have
requested the Trustee to pursue the remedy,  (iii) such Holders have offered the
Trustee reasonable security or indemnity against any loss, liability or expense,
(iv) the Trustee has not  complied  with such  request  within 60 days after the
receipt  thereof and the offer of security or indemnity and (v) the Holders of a
majority in principal amount of the outstanding Notes have not given the Trustee
a direction inconsistent with such request within such 60-day period. Subject to
certain  restrictions,  the  Holders of a majority  in  principal  amount of the
outstanding  Notes are given the right to direct  the time,  method and place of
conducting  any  proceeding  for  any  remedy  available  to the  Trustee  or of
exercising any trust or power  conferred on the Trustee.  The Trustee,  however,
may refuse to follow any direction  that  conflicts with law or the Indenture or
that the Trustee  determines  is unduly  prejudicial  to the rights of any other
Holder or that would involve the Trustee in personal liability.

     The Indenture  provides that if a Default  occurs and is continuing  and is
known to the Trustee, the Trustee must mail to each Holder notice of the Default
within 90 days after it occurs.  Except in the case of a Default in the  payment
of principal of or interest on any Note, the Trustee may withhold  notice if and
so long as a committee of its trust officers  determines that withholding notice
is not  opposed to the  interest of the  Holders.  In  addition,  the Company is
required to deliver to the Trustee, within 120 days after the end of each fiscal
year, a certificate  indicating  whether the signers thereof know of any Default
that occurred  during the previous year. The Company also is required to deliver
to the Trustee,  within 30 days after the occurrence thereof,  written notice of
any event which would constitute certain Defaults,  their status and what action
the Company is taking or proposes to take in respect thereof.

Amendments and Waivers

     Subject to  certain  exceptions,  the  Indenture  may be  amended  with the
consent  of the  Holders  of a majority  in  principal  amount of the Notes then
outstanding  (including  consents  obtained in connection with a tender offer or
exchange for the Notes) and any past default or compliance  with any  provisions
may also be waived with the  consent of the  Holders of a majority in  principal
amount of the Notes  then  outstanding.  However,  without  the  consent of each
Holder of an outstanding  Note affected  thereby,  no amendment may, among other
things,  (i)  reduce  the  amount of Notes  whose  Holders  must  consent  to an
amendment, (ii) reduce the rate of or extend the time for payment of interest on
any Note,  (iii) reduce the  principal  of or extend the Stated  Maturity of any
Note,  (iv) reduce the premium payable upon the redemption of any Note or change
the  time at which  any Note may be  redeemed  as  described  under  "--Optional
Redemption"  above, (v) make any Note payable in money other than that stated in
the  Note,  (vi)  impair  the  right of any  Holder  to  institute  suit for the
enforcement  of any  payment on or with  respect to such  Holder's  Notes or any
Subsidiary  Guaranty,  (vii) make any change in the amendment  provisions  which
require each  holder's  consent or in the waiver  provisions  or (viii) make any
change to the  subordination  provisions of the Indenture  that would  adversely
affect the Noteholders.

     Without the  consent of any  Holder,  the Company and Trustee may amend the
Indenture to cure any ambiguity,  omission, defect or inconsistency,  to provide
for the assumption by a successor  corporation of the obligations of the Company
under the Indenture,  to provide for  uncertificated  Notes in addition to or in
place of certificated Notes (provided that the  uncertificated  Notes are issued
in  registered  form for purposes of Section  163(f) of the Code, or in a manner
such that the uncertificated  Notes are described in Section 163(f)(2)(B) of the
Code),  to add  guarantees  with  respect  to the Notes,  to release  Subsidiary
Guarantors  when permitted by the Indenture,  to secure the Notes, to add to the
covenants  of the Company for the  benefit of the  Holders or to  surrender  any
right or power  conferred  upon the  Company,  to make any change  that does not
adversely  affect the rights of any Holder or to comply with any  requirement of
the SEC in connection  with the  qualification  of the Indenture under the Trust
Indenture Act. However, no amendment may be made to the subordination provisions
of the  Indenture  that  adversely  affects  the  rights of any holder of Senior
Indebtedness then outstanding unless the holders of such Senior Indebtedness (or
their Representative) consent to such change.

     The consent of the Holders is not necessary  under the Indenture to approve
the particular form of any proposed amendment.  It is sufficient if such consent
approves the substance of the proposed amendment.

     After an amendment under the Indenture  becomes  effective,  the Company is
required to mail to Holders a notice briefly describing such amendment.

     However,  the  failure to give such  notice to all  Holders,  or any defect
therein, will not impair or affect the validity of the amendment.

Transfer

     Certificated   Notes  will  be  issued  in  registered  form  and  will  be
transferable  only  upon  the  surrender  of the  Notes  being  transferred  for
registration of transfer. The Company may require payment of a sum sufficient to
cover any tax,  assessment or other  governmental  charge  payable in connection
with certain transfers and exchanges.

Defeasance

     The Company at any time may terminate all its  obligations  under the Notes
and  the  Indenture  ("legal  defeasance"),   except  for  certain  obligations,
including those  respecting the defeasance trust and obligations to register the
transfer or  exchange of the Notes,  to replace  mutilated,  destroyed,  lost or
stolen  Notes and to  maintain a  registrar  and paying  agent in respect of the
Notes. The Company at any time may terminate its obligations  under "--Change of
Control" and under the covenants  described under "--Certain  Covenants"  (other
than the covenant described under "--Merger and  Consolidation"),  the operation
of the cross acceleration  provision,  the bankruptcy provisions with respect to
Significant  Subsidiaries  and the judgment  default  provision  described under
"--Defaults" above and the limitations contained in clauses (iii) and (iv) under
"Certain Covenants-Merger and Consolidation" above ("covenant defeasance").

     The Company may exercise its legal defeasance  option  notwithstanding  its
prior exercise of its covenant  defeasance  option. If the Company exercises its
legal defeasance option,  payment of the Notes may not be accelerated because of
an Event of Default with respect thereto.  If the Company exercises its covenant
defeasance  option,  payment of the Notes may not be  accelerated  because of an
Event of Default  specified in clause (iv),  (vi),  (vii) (with  respect only to
Significant  Subsidiaries) or (viii) under  "--Defaults" above or because of the
failure  of the  Company to comply  with  clause  (iii) or (iv)  under  "Certain
Covenants-Merger  and  Consolidation"  above. If the Company exercises its legal
defeasance option or its covenant defeasance option,  each Subsidiary  Guarantor
will be released  from all of its  obligations  with  respect to its  Subsidiary
Guaranty.

     In order to exercise either defeasance option, the Company must irrevocably
deposit  in  trust  (the  "defeasance  trust")  with the  Trustee  money or U.S.
Government Obligations for the payment of principal and interest on the Notes to
redemption  or maturity,  as the case may be, and must comply with certain other
conditions,  including  delivery  to the Trustee of an Opinion of Counsel to the
effect that  holders of the Notes will not  recognize  income,  gain or loss for
Federal  income tax purposes as a result of such deposit and defeasance and will
be subject to Federal  income tax on the same  amount and in the same manner and
at the same times as would have been the case if such deposit and defeasance had
not occurred (and, in the case of legal defeasance only, such Opinion of Counsel
must be based on a ruling of the  Internal  Revenue  Service or other  change in
applicable Federal income tax law).

Concerning the Trustee

     National  City Bank is to be the Trustee  under the  Indenture and has been
appointed by the Company as Registrar and Paying Agent with regard to the Notes.

     The Holders of a majority in principal amount of the 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 if an Event of Default  occurs (and is
not 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 and then only to the
extent required by the terms of the Indenture.

Governing Law

     The  Indenture  provides  that it and the Notes  will be  governed  by, and
construed in accordance  with,  the laws of the State of New York without giving
effect to  applicable  principles  of  conflicts  of law to the extent  that the
application of the law of another jurisdiction would be required thereby.

Certain Definitions

     "A&B Seller Notes" means the 10% Subordinated Notes due September 30, 2001,
of A&B  Enterprises,  Inc., in an original  aggregate  principal  amount of $3.5
million.

     "Additional   Assets"   means  (i)  any  property  or  assets  (other  than
Indebtedness and Capital Stock) in a Related Business; (ii) the Capital Stock of
a Person that becomes a Restricted  Subsidiary as a result of the acquisition of
such  Capital  Stock by the Company or another  Restricted  Subsidiary  or (iii)
Capital Stock  constituting a minority  interest in any Person that at such time
is  a  Restricted  Subsidiary;  provided,  however,  that  any  such  Restricted
Subsidiary  described in clauses  (ii) or (iii) above is primarily  engaged in a
Related Business.

     "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 the  purposes  of this  definition,
"control"  when used with  respect to any  Person  means the power to direct the
management and policies of such Person, directly or indirectly,  whether through
the  ownership of voting  securities,  by contract or  otherwise;  and the terms
"controlling" and "controlled" have meanings  correlative to the foregoing.  For
purposes of the  provisions  described  under "Certain  Covenants-Limitation  on
Restricted Payments," "Certain  Covenants-Limitation  on Affiliate Transactions"
and  "Certain  Covenants-Limitations  on Sales of Assets and  Subsidiary  Stock"
only,  "Affiliate"  shall  also  mean  any  beneficial  owner of  Capital  Stock
representing  10% or more of the total  voting  power of the Voting  Stock (on a
fully  diluted  basis) of the Company or of rights or warrants to purchase  such
Capital Stock (whether or not currently exercisable) and any Person who would be
an Affiliate of any such beneficial owner pursuant to the first sentence hereof;
provided further,  however,  that for purposes of the provisions described under
"Certain  Covenants-Limitations  on Sales of Assets and Subsidiary  Stock" only,
World Debt Partners shall not be deemed an "Affiliate" of the Company.

     "Asset   Disposition"  (x)  means  any  sale,  lease,   transfer  or  other
disposition (or series of related sales,  leases,  transfers or dispositions) by
the Company or any Restricted Subsidiary,  including any disposition by means of
a  merger,  consolidation  or  similar  transaction  (each  referred  to for the
purposes of this  definition as a  "disposition"),  of (i) any shares of Capital
Stock of a Restricted  Subsidiary (other than directors'  qualifying shares and,
to the extent  required by local  ownership  laws in foreign  countries,  shares
owned by foreign shareholders),  (ii) all or substantially all the assets of any
division,  business segment or comparable line of business of the Company or any
Restricted Subsidiary or (iii) any other assets of the Company or any Restricted
Subsidiary  outside of the  ordinary  course of  business of the Company or such
Restricted Subsidiary (other than, in the case of (i), (ii) and (iii) above, (y)
a disposition  by a Restricted  Subsidiary to the Company or by the Company or a
Restricted  Subsidiary to a Wholly Owned  Subsidiary and (z) for purposes of the
covenant  described under "Certain  Covenants-Limitation  on Sales of Assets and
Subsidiary Stock" only, a disposition that constitutes a Permitted Investment or
a  Restricted  Payment  permitted  by  the  covenant  described  under  "Certain
Covenants-Limitation on Restricted Payments").

     "Asset Purchase  Agreement"  means the Asset Purchase  Agreement dated July
13, 1994, by and among the Company, DRA and General Motors Corporation.

     "Attributable Debt" in respect of a Sale/Leaseback Transaction means, as at
the time of  determination,  the present value  (discounted at the interest rate
borne by the Notes,  compounded annually) of the total obligations of the lessee
for rental  payments  during the  remaining  term of the lease  included in such
Sale/Leaseback  Transaction  (including any period for which such lease has been
extended).

     "Average Life" means, as of the date of determination,  with respect to any
Indebtedness or Preferred Stock,  the quotient  obtained by dividing (i) the sum
of the products of numbers of years from the date of  determination to the dates
of  each  successive   scheduled  principal  payment  of  such  Indebtedness  or
redemption or similar payment with respect to such Preferred Stock multiplied by
the amount of such payment by (ii) the sum of all such payments.

     "Bank  Indebtedness"  means any and all amounts payable under or in respect
of the Senior Credit Facility including  principal,  premium (if any),  interest
(including  interest  accruing  on or  after  the  filing  of  any  petition  in
bankruptcy or for reorganization  relating to the Company whether or not a claim
for  post-filing  interest  is  allowed  in such  proceedings),  fees,  charges,
expenses,  reimbursement  obligations,  Guarantees and all other amounts payable
thereunder or in respect thereof.

     "Board of  Directors"  means the Board of  Directors  of the Company or any
committee thereof duly authorized to act on behalf of such Board.

     "Business Day" means each day which is not a Legal Holiday.

     "Capital  Lease  Obligations"  means an  obligation  that is required to be
classified and accounted for as a capital lease for financial reporting purposes
in accordance  with GAAP,  and the amount of  Indebtedness  represented  by such
obligation  shall be the  capitalized  amount of such  obligation  determined in
accordance with GAAP; and the Stated  Maturity  thereof shall be the date of the
last payment of rent or any other amount due under such lease prior to the first
date upon which such lease may be terminated by the lessee without  payment of a
penalty.

     "Capital Stock" of any Person means any and all shares,  interests,  rights
to  purchase,  warrants,  options,  participations  or other  equivalents  of or
interests in (however designated) equity of such Person, including any Preferred
Stock, but excluding any debt securities convertible into such equity.

     "Change of Control" means the occurrence of any of the following events:

         (i) Prior to the first public  offering of common stock of the Company,
the Permitted  Holders cease to be the  "beneficial  owner" (as defined in Rules
13d-3 and 13d-5 under the Exchange Act),  directly or indirectly,  of a majority
in the  aggregate  of the total voting power of the Voting Stock of the Company,
whether as a result of  issuance  of  securities  of the  Company,  any  merger,
consolidation, liquidation or dissolution of the Company, any direct or indirect
transfer of securities by the  Permitted  Holders or otherwise  (for purposes of
this clause (i) and clause (ii) below, the Permitted  Holders shall be deemed to
beneficially own any Voting Stock of any entity (the "specified entity") held by
any  other  entity  (the  "parent  entity")  so  long as the  Permitted  Holders
beneficially  own (as so defined),  directly or  indirectly,  in the aggregate a
majority of the voting power of the Voting Stock of the parent entity);

         (ii) after the first  public  offering of common  stock of the Company,
any "person"  (as such term is used in Sections  13(d) and 14(d) of the Exchange
Act),  other than one or more  Permitted  Holders,  is or becomes the beneficial
owner (as defined in clause (i) above,  except that for  purposes of this clause
(ii) such person shall be deemed to have  "beneficial  ownership"  of all shares
that any such person has the right to acquire, whether such right is exercisable
immediately or only after the passage of time), directly or indirectly,  of more
than 35% of the total voting power of the Voting Stock of the Company; provided,
however,  that the Permitted Holders  beneficially own (as defined in clause (i)
above),  directly or  indirectly,  in the  aggregate a lesser  percentage of the
total voting power of the Voting Stock of the Company than such other person and
do not have the right or ability by voting power, contract or otherwise to elect
or designate for election a majority of the Board of Directors (for the purposes
of this clause (ii), such other person shall be deemed to  beneficially  own any
Voting Stock of a specified entity held by a parent entity, if such other person
is  the  beneficial  owner  (as  defined  in  this  clause  (ii)),  directly  or
indirectly,  of more than 35% of the voting  power of the  Voting  Stock of such
parent entity and the Permitted  Holders  beneficially own (as defined in clause
(i) above), directly or indirectly,  in the aggregate a lesser percentage of the
voting power of the Voting Stock of such parent entity and do not have the right
or ability by voting  power,  contract or otherwise  to elect or  designate  for
election a majority of the board of directors of such parent entity);

         (iii) after the first  public  offering of common stock of the Company,
during any period of two consecutive years,  individuals who at the beginning of
such period constituted the Board of Directors  (together with any new directors
whose  election by such Board of Directors or whose  nomination  for election by
the  shareholders  of the  Company  was  approved by a vote of a majority of the
directors of the Company  then still in office who were either  directors at the
beginning  of such  period or whose  election or  nomination  for  election  was
previously  so  approved)  cease for any reason to  constitute a majority of the
Board of Directors then in office; or

         (iv) after the first  public  offering of common  stock of the Company,
the merger or  consolidation  of the Company with or into another  Person or the
merger  of  another  Person  with or into  the  Company,  or the  sale of all or
substantially  all the assets of the  Company to another  Person  (other  than a
Person that is  controlled by the  Permitted  Holders),  and, in the case of any
such merger or consolidation, the securities of the Company that are outstanding
immediately  prior to such transaction and which represent 100% of the aggregate
voting  power of the Voting  Stock of the Company are changed  into or exchanged
for cash,  securities  or property,  unless  pursuant to such  transaction  such
securities  are  changed  into  or  exchanged  for,  in  addition  to any  other
consideration,   securities  of  the  surviving   corporation   that   represent
immediately after such transaction,  at least a majority of the aggregate voting
power of the Voting Stock of the surviving corporation.

     "Code" means the Internal Revenue Code of 1986, as amended.

     "Consolidated  Coverage  Ratio" as of any date of  determination  means the
ratio of (i) the  aggregate  amount of EBITDA for the period of the most  recent
four  consecutive  fiscal  quarters  ending at least 45 days (or,  if less,  the
number  of days  after  the  end of  such  fiscal  quarter  as the  consolidated
financial  statements  of the  Company  shall  be  provided  to the  Noteholders
pursuant to the Indenture) prior to the date of such determination  (determined,
for the four fiscal  quarters  ending  prior to the Issue  Date,  or any of such
fiscal  quarters,  on a pro  forma  basis  to  give  effect  to  the  Subsequent
Acquisitions  as if they  occurred  on the  first  day of such  period)  to (ii)
Consolidated Interest Expense for such four fiscal quarters;  provided, however,
that  (1)  if  the  Company  or  any  Restricted  Subsidiary  has  Incurred  any
Indebtedness since the beginning of such period that remains outstanding on such
date of determination or if the transaction giving rise to the need to calculate
the  Consolidated  Coverage  Ratio is an  Incurrence of  Indebtedness,  or both,
EBITDA and  Consolidated  Interest  Expense for such period shall be  calculated
after  giving  effect  on a pro  forma  basis  to such  Indebtedness  as if such
Indebtedness had been Incurred on the first day of such period and the discharge
of any other Indebtedness repaid, repurchased,  defeased or otherwise discharged
with the proceeds of such new  Indebtedness as if such discharge had occurred on
the first day of such period (except that, in the case of  Indebtedness  used to
finance  working  capital  needs  incurred  under a revolving  credit or similar
arrangement,  the amount thereof shall be deemed to be the average daily balance
of such Indebtedness during such  four-fiscal-quarter  period), (2) if since the
beginning  of such period the Company or any  Restricted  Subsidiary  shall have
made any Asset  Disposition,  the EBITDA for such period  shall be reduced by an
amount equal to the EBITDA (if  positive)  directly  attributable  to the assets
which are the subject of such Asset Disposition for such period, or increased by
an amount equal to the EBITDA (if negative),  directly  attributable thereto for
such period and  Consolidated  Interest Expense for such period shall be reduced
by an amount equal to the Consolidated Interest Expense directly attributable to
any   Indebtedness  of  the  Company  or  any  Restricted   Subsidiary   repaid,
repurchased,  defeased, assumed by a third person (to the extent the Company and
its  Restricted  Subsidiaries  are no longer  liable for such  Indebtedness)  or
otherwise  discharged with respect to the Company and its continuing  Restricted
Subsidiaries in connection  with such Asset  Disposition for such period (or, if
the  Capital  Stock  of any  Restricted  Subsidiary  is sold,  the  Consolidated
Interest  Expense for such period directly  attributable to the  Indebtedness of
such  Restricted  Subsidiary  to the  extent  the  Company  and  its  continuing
Restricted  Subsidiaries are no longer liable for such  Indebtedness  after such
sale),  (3) if since  the  beginning  of such  period  the  Company  shall  have
consummated a Public Equity  Offering  following which there is a Public Market,
Consolidated  Interest  Expense  for such  period  shall be reduced by an amount
equal  to  the  Consolidated  Interest  Expense  directly  attributable  to  any
Indebtedness of the Company or any Restricted  Subsidiary  repaid,  repurchased,
defeased or otherwise  discharged with respect to the Company and its Restricted
Subsidiaries in connection with such Public Equity Offering for such period, (4)
if since the beginning of such period the Company or any  Restricted  Subsidiary
(by  merger or  otherwise)  shall  have  made an  Investment  in any  Restricted
Subsidiary  (or  any  Person  which  becomes  a  Restricted  Subsidiary)  or  an
acquisition of assets, which acquisition constitutes all or substantially all of
an operating  unit of a business,  including any such  Investment or acquisition
occurring in connection  with a transaction  requiring a calculation  to be made
hereunder,  EBITDA and  Consolidated  Interest  Expense for such period shall be
calculated  after giving pro forma effect  thereto  (including the Incurrence of
any Indebtedness) as if such Investment or acquisition occurred on the first day
of such period and (5) if since the  beginning  of such period any Person  (that
subsequently  became a  Restricted  Subsidiary  or was  merged  with or into the
Company or any Restricted  Subsidiary  since the beginning of such period) shall
have made any Asset  Disposition,  any  Investment or acquisition of assets that
would have required an adjustment pursuant to clause (3) or (4) above if made by
the  Company  or  a  Restricted   Subsidiary  during  such  period,  EBITDA  and
Consolidated  Interest  Expense for such period shall be calculated after giving
pro forma effect thereto as if such Asset Disposition, Investment or acquisition
occurred  on the first day of such  period.  For  purposes  of this  definition,
whenever pro forma effect is to be given to an acquisition of assets, the amount
of income or earnings  relating thereto and the amount of Consolidated  Interest
Expense associated with any Indebtedness Incurred in connection  therewith,  the
pro  forma  calculations  shall be  determined  in good  faith by a  responsible
financial or  accounting  Officer of the Company.  If any  Indebtedness  bears a
floating rate of interest and is being given pro forma  effect,  the interest of
such  Indebtedness  shall be  calculated as if the rate in effect on the date of
determination  had been the  applicable  rate for the entire period (taking into
account any Interest  Rate  Agreement  applicable to such  Indebtedness  if such
Interest Rate Agreement has a remaining term in excess of 12 months).

     "Consolidated  Interest Expense" means, for any period,  the total interest
expense of the Company and its consolidated Restricted  Subsidiaries,  plus, (a)
to the extent not  included in such total  interest  expense,  and to the extent
incurred by the Company or its  Restricted  Subsidiaries,  (i) interest  expense
attributable to Capital Lease  Obligations,  (ii) amortization of debt discount,
(iii) capitalized  interest,  (iv) non-cash interest expenses,  (v) commissions,
discounts  and other fees and charges owed with respect to letters of credit and
bankers'   acceptance   financing,   (vi)  net  costs  associated  with  Hedging
Obligations (including amortization of fees), (vii) Preferred Stock dividends in
respect  of all  Preferred  Stock held by  Persons  other than the  Company or a
Wholly Owned Subsidiary, (viii) interest incurred in connection with Investments
in discontinued  operations,  (ix) interest actually paid on any Indebtedness of
any other Person that is Guaranteed by the Company or any Restricted  Subsidiary
and (x) the cash  contributions  to any employee stock ownership plan or similar
trust to the  extent  such  contributions  are used by such plan or trust to pay
interest  or fees to any Person  (other  than the  Company  or any Wholly  Owned
Subsidiary)  in  connection  with  Indebtedness  Incurred by such plan or trust,
minus, (b) to the extent included in such total interest  expense,  amortization
of deferred financing costs, fees and expenses.

     "Consolidated  Net Income"  means,  for any  period,  the net income of the
Company and its consolidated Subsidiaries;  provided,  however, that there shall
not be included in such Consolidated Net Income:  (i) any net income (or loss)of
any Person if such Person is not a Restricted Subsidiary, except that subject to
the exclusion  contained in clause (iv) below,  the Company's  equity in the net
income of any such Person for such period shall be included in such Consolidated
Net  Income up to the  aggregate  amount of cash  actually  distributed  by such
Person  during  such  period to the  Company  or a  Restricted  Subsidiary  as a
dividend  or other  distribution  (subject,  in the case of a dividend  or other
distribution paid to a Restricted  Subsidiary,  to the limitations  contained in
clause (iii)  below);  (ii) for  purposes of subclass  (a)(3)(A) of the covenant
described under "Certain  Covenants  --Limitation on Restricted  Payments" only,
any net income (or loss) of any Person  acquired by the Company or a  Subsidiary
in a pooling of interests  transaction  for any period prior to the date of such
acquisition;  (iii)  any  net  income  of  any  Restricted  Subsidiary  if  such
Restricted Subsidiary is subject to restrictions, directly or indirectly, on the
payment  of  dividends  or  the  making  of  distributions  by  such  Restricted
Subsidiary,  directly or indirectly,  to the Company, except that (A) subject to
the exclusion  contained in clause (iv) below,  the Company's  equity in the net
income of any such  Restricted  Subsidiary  for such period shall be included in
such  Consolidated Net Income up to the aggregate amount of cash that could have
been distributed by such Restricted  Subsidiary consistent with such restriction
during such period to the Company or another Restricted Subsidiary as a dividend
or other distribution  (subject, in the case of a dividend or other distribution
paid to another  Restricted  Subsidiary,  to the  limitation  contained  in this
clause)  and (B) the  Company's  equity  in a net  loss of any  such  Restricted
Subsidiary  for such period shall be included in determining  such  Consolidated
Net Income;  (iv) any gain (or loss) realized upon the sale or other disposition
of  any  assets  of the  Company  or its  consolidated  Subsidiaries  (including
pursuant to any  sale-and-leaseback  arrangement) which is not sold or otherwise
disposed of in the ordinary  course of business and any gain (or loss)  realized
upon the sale or other  disposition  of any  Capital  Stock of any  Person;  (v)
extraordinary  gains or losses;  and (vi) the  cumulative  effect of a change in
accounting  principles.  Notwithstanding the foregoing,  for the purposes of the
covenant described under "Certain  Covenants-Limitation  on Restricted Payments"
only,  there  shall be  excluded  from  Consolidated  Net Income any  dividends,
repayments of loans or advances or other  transfers of assets from  Unrestricted
Subsidiaries  to the  Company or a  Restricted  Subsidiary  to the  extent  such
dividends,  repayments or transfers  increase the amount of Restricted  Payments
permitted under such covenant pursuant to clause (a)(3)(D) thereof.

     "Consolidated  Net  Worth"  means  the  total of the  amounts  shown on the
balance sheet of the Company and its consolidated Subsidiaries,  determined on a
consolidated  basis in  accordance  with GAAP,  as of the end of the most recent
fiscal quarter of the Company ending at least 45 days prior to the taking of any
action for the purpose of which the  determination  is being made, as (i)the par
or  stated  value of all  outstanding  Capital  Stock of the  Company  plus (ii)
paid-in capital or capital surplus relating to such Capital Stock plus (iii) any
retained earnings or earned surplus less (A) any accumulated deficit and (B) any
amounts attributable to Disqualified Stock.

     "Currency  Agreement"  means,  with  respect  to any  Person,  any  foreign
exchange  contract,  currency swap agreement or other similar agreement to which
such Person is a party or a beneficiary.

     "CVC Investor"  means (i) CVC, (ii)  Citicorp,  N.A. and (iii) any officer,
employee or director of CVC so long as such person shall be an employee, officer
or director of CVC.

     "Default"  means any event which is, or after  notice or passage of time or
both would be, an Event of Default.

     "Designated Senior Indebtedness" means (i) the Bank Indebtedness,  (ii) the
World Indebtedness and (iii) any other Senior Indebtedness of the Company which,
at the date of determination,  has an aggregate principal amount outstanding of,
or under which, at the date of determination,  the holders thereof are committed
to lend up to,  at least  $10  million  and is  specifically  designated  by the
Company in the instrument  evidencing or governing such Senior  Indebtedness  as
"Designated Senior Indebtedness" for purposes of the Indenture.

     "Disqualified  Stock" means, with respect to any Person,  any Capital Stock
which by its terms (or by the terms of any security into which it is convertible
or for which it is  exchangeable) or upon the happening of any event (i) matures
or is mandatorily redeemable pursuant to a sinking fund obligation or otherwise,
(ii) is convertible or  exchangeable,  at the option of the holder thereof,  for
Indebtedness or  Disqualified  Stock or (iii) is redeemable at the option of the
holder  thereof,  in  whole or in part,  in each  case on or prior to the  first
anniversary of the Stated Maturity of the Notes.

     "Domestic  Restricted  Subsidiary"  means any Restricted  Subsidiary of the
Company other than a Foreign Restricted Subsidiary.

     "DRA" means Delco Remy America,  Inc., a Delaware  corporation and a Wholly
Owned Subsidiary.

     "EBITDA"  for any period  means the sum of  Consolidated  Net  Income  plus
Consolidated  Interest Expense plus, without  duplication,  the following to the
extent  deducted in calculating  such  Consolidated  Net Income:  (i) income tax
expense,  (ii) depreciation  expense,  (iii)  amortization  expense and (iv) all
other  non-cash items  reducing  Consolidated  Net Income (other than items that
will  require  cash  payments  and for which an  accrual  or  reserve  is, or is
required by GAAP to be, made, other than accruals for  post-retirement  benefits
other than  pensions),  less all  non-cash  items  increasing  Consolidated  Net
Income,  in each  case for  such  period.  Notwithstanding  the  foregoing,  the
provision for taxes based on the income or profits of, and the  depreciation and
amortization  of, a Subsidiary of the Company shall be added to Consolidated Net
Income to compute  EBITDA only to the extent (and in the same  proportion)  that
the net income of such Subsidiary was included in calculating  Consolidated  Net
Income.

     "Exchange Act" means the Securities Exchange Act of 1934, as amended.

     "Financing  Disposition"  means  any sale of any  accounts  receivable,  or
interest  therein,   by  the  Company  or  any  Subsidiary  to  any  Receivables
Subsidiary,   or  by  the  Receivables  Subsidiary,   pursuant  to  a  Permitted
Receivables Financing.

     "Foreign  Restricted  Subsidiary"  means any  Restricted  Subsidiary of the
Company which is not organized under the laws of the United States of America or
any State thereof or the District of Columbia.

     "GAAP" means generally accepted accounting  principles in the United States
of America as in effect as of the Issue Date,  including  those set forth in (i)
the  opinions  and  pronouncements  of the  Accounting  Principles  Board of the
American  Institute  of  Certified  Public  Accountants,   (ii)  statements  and
pronouncements of the Financial  Accounting Standards Board and (iii) such other
statements  by such other  entity as  approved by a  significant  segment of the
accounting profession.

     "GM Acquisition  Note" means the 11(OMEGA)%  Subordinated Note due July 31,
2004, in an original principal amount of $45 million,  issued by DRA pursuant to
the Asset Purchase Agreement.

     "GM Contingent Note" means the Contingent Purchase Price Note issued by DRA
pursuant to the Asset Purchase Agreement.

     "GM Exchange  Debentures" means any senior subordinated notes issued by DRA
after the Issue Date in exchange for the GM Preferred  Stock in accordance  with
the certificate of designation thereof as in effect on the Issue Date.

     "GM Notes" means the GM Acquisition Note, the GM Contingent Note and the GM
Exchange Debentures, if issued.

     "GM  Preferred  Stock" means the Series A 8% Preferred  Stock of DRA issued
pursuant  to the Asset  Purchase  Agreement,  with a stated  value of $1,000 per
share.

     "Guarantee"  means any obligation,  contingent or otherwise,  of any Person
directly or indirectly  guaranteeing any Indebtedness or other obligation of any
Person and any obligation,  direct or indirect, contingent or otherwise, of such
Person (i) to purchase or pay (or  advance or supply  funds for the  purchase or
payment  of) such  Indebtedness  or other  obligation  of such  Person  (whether
arising by virtue of partnership arrangements, or by agreements to keep-well, to
purchase assets,  goods,  securities or services,  to take-or-pay or to maintain
financial  statement  conditions  or  otherwise)  or (ii)  entered  into for the
purpose of assuring  in any other  manner the  obligee of such  Indebtedness  or
other  obligation of the payment thereof or to protect such obligee against loss
in  respect  thereof  (in whole or in part);  provided,  however,  that the term
"Guarantee"  shall not include  endorsements  for  collection  or deposit in the
ordinary  course  of  business.  The  term  "Guarantee"  used  as a  verb  has a
corresponding  meaning.  The term "Guarantor" shall mean any Person Guaranteeing
any obligation.

     "Hedging  Obligations"  of any Person means the  obligations of such Person
pursuant to any Interest Rate Agreement or Currency Agreement.

     "Holder"  or  "Noteholder"  means  the  Person  in  whose  name a  Note  is
registered on the Registrar's books.

     "Incur" means issue,  assume,  Guarantee,  incur or otherwise become liable
for;  provided,  however,  that any  Indebtedness  or Capital  Stock of a Person
existing  at the time such  Person  becomes a  Subsidiary  (whether  by  merger,
consolidation,  acquisition or otherwise) shall be deemed to be Incurred by such
Subsidiary at the time it becomes a Subsidiary;  provided further, however, that
in the case of a discount  security,  neither the  accrual of  interest  nor the
accretion of original  issue  discount  shall be  considered  an  Incurrence  of
Indebtedness,  but the  entire  face  amount  of such  security  shall be deemed
Incurred upon the issuance of such security.  The term "Incurrence" when used as
a noun shall have a correlative meaning.

     "Indebtedness"   means,   with  respect  to  any  Person  on  any  date  of
determination (without  duplication),  (i) the principal of and premium (if any)
in  respect  of (A)  indebtedness  of such  Person  for money  borrowed  and (B)
indebtedness evidenced by notes, debentures,  bonds or other similar instruments
for the payment of which such Person is responsible or liable;  (ii) all Capital
Lease  Obligations  of such  Person  and all  Attributable  Debt in  respect  of
Sale/Leaseback  Transactions  entered into by such Person; (iii) all obligations
of such Person issued or assumed as the deferred  purchase  price of property or
services, all conditional sale obligations of such Person and all obligations of
such Person under any title  retention  agreement (but excluding  trade accounts
payables  arising in the ordinary  course of business),  which purchase price or
obligation  is due more than six months after the date of placing such  property
in service  or taking  delivery  and title  thereto  or the  completion  of such
services  (provided  that,  in the case of  obligations  of an  acquired  Person
assumed in connection with an acquisition of such Person, such obligations would
constitute Indebtedness of such Person); (iv) all obligations of such Person for
the reimbursement of any obligor on any letter of credit, banker's acceptance or
similar credit  transaction  (other than  obligations with respect to letters of
credit securing  obligations  (other than  obligations  described in (i) through
(iii) above)  entered into in the ordinary  course of business of such Person to
the  extent  such  letters of credit are not drawn upon or, if and to the extent
drawn upon,  such  drawing is  reimbursed  no later than the tenth  Business Day
following receipt by such Person of a demand for reimbursement following payment
on the letter of credit);  (v) the amount of all obligations of such Person with
respect to the  redemption,  repayment or other  repurchase of any  Disqualified
Stock or, with respect to any  Subsidiary of such Person,  any  Preferred  Stock
(but excluding,  in each case, any accrued  dividends);  (vi) all obligations of
the type  referred  to in  clauses  (i)  through  (v) of other  Persons  and all
dividends of other Persons for the payment of which, in either case, such Person
is  responsible  or liable,  directly or  indirectly,  as obligor,  guarantor or
otherwise,  including by means of any  Guarantee;  (vii) all  obligations of the
type  referred to in clauses (i) through  (vi) of other  Persons  secured by any
Lien on any property or asset of such Person  (whether or not such obligation is
assumed by such Person),  the amount of such  obligation  being deemed to be the
lesser of the value of such  property or assets or the amount of the  obligation
so secured and (viii) to the extent not otherwise  included in this  definition,
Hedging  Obligations of such Person. The amount of Indebtedness of any Person at
any date  shall be the  outstanding  balance  at such date of all  unconditional
obligations as described above and the maximum liability, upon the occurrence of
the contingency giving rise to the obligation,  of any contingent obligations as
described above at such date; provided,  however, that the amount outstanding at
any time of any Indebtedness issued with original issue discount shall be deemed
to be the  face  amount  of such  Indebtedness  less the  remaining  unamortized
portion of the  original  issue  discount of such  Indebtedness  at such time as
determined  in  conformity  with  GAAP;  provided  further,  however,  that  the
outstanding  principal  amount of the GM  Contingent  Note shall be deemed to be
zero until the last day of the fiscal year or other period with respect to which
the amount due thereunder shall be determined.

     "Interest Rate Agreement" means any interest rate swap agreement,  interest
rate cap  agreement  or other  financial  agreement or  arrangement  designed to
protect  the  Company  or any  Restricted  Subsidiary  against  fluctuations  in
interest rates.

     "Investment"  in any Person  means any  direct or  indirect  advance,  loan
(other than  advances to customers in the ordinary  course of business  that are
recorded as accounts  receivable  on the balance  sheet of such Person) or other
extensions of credit  (including by way of Guarantee or similar  arrangement) or
capital  contribution  to (by means of any transfer of cash or other property to
others or any  payment  for  property  or  services  for the  account  or use of
others), or any purchase or acquisition of Capital Stock,  Indebtedness or other
similar  instruments  issued by such Person.  For purposes of the  definition of
"Unrestricted  Subsidiary,"  the  definition  of  "Restricted  Payment"  and the
covenant described under "Certain  Covenants-Limitation on Restricted Payments,"
(i)  "Investment"  shall  include the portion  (proportionate  to the  Company's
equity  interest in such  Subsidiary) of the fair market value of the net assets
of any Subsidiary of the Company at the time that such  Subsidiary is designated
an Unrestricted Subsidiary; provided, however, that upon a redesignation of such
Subsidiary as a Restricted  Subsidiary,  the Company shall be deemed to continue
to have a  permanent  "Investment"  in an  Unrestricted  Subsidiary  equal to an
amount (if positive) equal to (x) the Company's  "Investment" in such Subsidiary
at the time of such  redesignation  less (y) the portion  (proportionate  to the
Company's  equity  interest in such  Subsidiary) of the fair market value of the
net assets of such  Subsidiary at the time of such  redesignation;  and (ii) any
property  transferred to or from an Unrestricted  Subsidiary  shall be valued at
its fair market value at the time of such  transfer,  in each case as determined
in good faith by the Board of Directors.

     "Issue Date" means the date on which the Notes are originally issued.

     "Joint  Venture"  means,  in  respect  of  any  Person,   any  corporation,
association, partnership or other business entity of which not less than 20% and
not more than 80% of the total voting power of shares of Capital  Stock or other
interests  (including  partnership  interests)  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
(i) such Person, (ii) such Person and one or more Subsidiaries of such Person or
(iii) one or more Subsidiaries of such Person.

     "Junior  Subordinated  Notes" means the Company's  11% junior  subordinated
notes due July 31,  2004,  in an original  aggregate  principal  amount of $18.2
million.

     "Legal  Holiday"  means a  Saturday,  a Sunday  or a day on  which  banking
institutions are not required to be open in the State of New York.

     "Lien" means any mortgage, pledge, security interest,  encumbrance, lien or
charge of any kind  (including  any  conditional  sale or other title  retention
agreement or lease in the nature thereof).

     "Management Investors" means each of the officers,  employees and directors
of the  Company who own Voting  Stock of the Company on the Issue Date,  in each
case so long as such person shall remain an officer, employee or director of the
Company.

     "MascoTech"  means  MascoTech  Automotive  Systems Group,  Inc., a Delaware
corporation.

     "Net Available Cash" from an Asset Disposition means cash payments received
therefrom  (including any cash payments  received by way of deferred  payment of
principal pursuant to a note or installment receivable or otherwise, but only as
and when received, but excluding any other consideration received in the form of
assumption by the acquiring Person of Indebtedness or other obligations relating
to such properties or assets or received in any other noncash form) in each case
net of (i) all legal,  title and recording tax expenses,  commissions  and other
fees and expenses  incurred,  and all Federal,  state,  provincial,  foreign and
local  taxes  required to be paid or accrued as a  liability  under  GAAP,  as a
consequence  of  such  Asset   Disposition,   (ii)  all  payments  made  on  any
Indebtedness  which is secured by any assets subject to such Asset  Disposition,
in accordance with the terms of any Lien upon or other security agreement of any
kind with  respect to such  assets,  or which must by its terms,  or in order to
obtain a necessary consent to such Asset  Disposition,  or by applicable law be,
repaid out of the proceeds from such Asset Disposition,  (iii) all distributions
and  other  payments  required  to be  made  to  minority  interest  holders  in
Subsidiaries  or Joint Ventures as a result of such Asset  Disposition  and (iv)
the deduction of  appropriate  amounts  provided by the seller as a reserve,  in
accordance with GAAP,  against any  liabilities  associated with the property or
other assets  disposed in such Asset  Disposition and retained by the Company or
any Restricted Subsidiary after such Asset Disposition.

     "Net Cash Proceeds," with respect to any issuance or sale of Capital Stock,
means  the  cash  proceeds  of such  issuance  or sale net of  attorneys'  fees,
accountants'  fees,  underwriters'  or  placement  agents'  fees,  discounts  or
commissions  and  brokerage,  consultant  and other fees  actually  incurred  in
connection  with such  issuance  or sale and net of taxes  paid or  payable as a
result thereof.

     "Non-Core  Assets"  means any assets of the Company  used  primarily in the
powder metal forge business of the Company on the Issue Date.

     "Non-Wholly Owned Subsidiary" means a Restricted Subsidiary all the Capital
Stock (other than,  to the extent  required by local  ownership  laws in foreign
countries,  shares  owned by foreign  shareholders)  of which is owned by(i) the
Company  or one  or  more  Wholly  Owned  Subsidiaries  and/or  (ii)  any of the
directors, officers, employees or former owners of such Restricted Subsidiary.

     "Permitted  Holders"  means  the CVC  Investors,  MascoTech,  World  Equity
Partners,  the Management Investors and their respective Permitted  Transferees;
provided,  however,  that in no event shall the Management Investors and the CVC
Investors (other than CVC or Citicorp, N.A.), collectively, be deemed "Permitted
Holders"  with respect to more than 30% of the total voting power of all classes
of Voting Stock of the Company.

     "Permitted Investment" means an Investment by the Company or any Restricted
Subsidiary  in (i) the Company,  (ii) a Restricted  Subsidiary  or a Person that
will,  upon the  making  of such  Investment,  become a  Restricted  Subsidiary;
provided,  however, that the primary business of such Restricted Subsidiary is a
Related  Business;  (iii) another Person if as a result of such  Investment such
other Person is merged or consolidated with or into, or transfers or conveys all
or  substantially  all its  assets to,  the  Company  or a  Domestic  Restricted
Subsidiary;  provided, however, that such Person's primary business is a Related
Business; (iv) Temporary Cash Investments;  (v) receivables owing to the Company
or any  Restricted  Subsidiary if created or acquired in the ordinary  course of
business and payable or  dischargeable in accordance with customary trade terms;
provided,  however,  that such trade terms may include such concessionary  trade
terms as the Company or any such Restricted  Subsidiary  deems  reasonable under
the  circumstances;  (vi) payroll,  travel and similar advances to cover matters
that are  expected  at the time of such  advances  ultimately  to be  treated as
expenses for  accounting  purposes  and that are made in the ordinary  course of
business;  (vii) loans or advances to employees  made in the ordinary  course of
business  consistent  with past  practices  of the  Company  or such  Restricted
Subsidiary  and not  exceeding $2 million in the  aggregate  outstanding  at any
time;  (viii) stock,  obligations or securities  received in settlement of debts
created  in the  ordinary  course of  business  and owing to the  Company or any
Restricted  Subsidiary or in satisfaction  of judgments;  and (ix) any Person to
the extent such Investment  represents the non-cash portion of the consideration
received  for an  Asset  Disposition  as  permitted  pursuant  to  the  covenant
described under "Certain  Covenants-Limitation on Sales of Assets and Subsidiary
Stock".

     "Permitted Receivables Financing" means any financing pursuant to which the
Company or any Restricted  Subsidiary may sell, convey or other wise transfer to
a  Receivables  Subsidiary  or any other  Person (in the case of a transfer by a
Receivables  Subsidiary),   or  grant  a  security  interest  in,  any  accounts
receivable  (and related  assets) of the Company or any  Restricted  Subsidiary;
provided,  however,  that  (i)  the  covenants,  events  of  default  and  other
provisions applicable to such financing shall be customary for such transactions
and  shall be on  market  terms  (as  determined  in good  faith by the Board of
Directors) at the time such  financing is entered  into,  (ii) the interest rate
applicable to such financing  shall be a market  interest rate (as determined in
good faith by the Board of Directors) at the time such financing is entered into
and  (iii)  such  financing  shall  be  non-recourse  to  the  Company  and  its
Subsidiaries  (other than a Receivables  Subsidiary)  except to a limited extent
customary for such transactions.

     "Permitted  Transferee"  means, (a) with respect to any CVC Investor who is
an   employee,   officer   or   director   of  CVC,   any   spouse   or   lineal
descendent(including  by  adoption)  of such  CVC  Investor  so long as such CVC
Investor  shall be an employee,  officer or director of CVC; (b) with respect to
MascoTech,  MascoTech Inc.; and (c) with respect to any Management Investor, any
spouse or lineal descendant  (including by adoption) of such Management Investor
so long as such Management Investor shall be an employee, officer or director of
the Company.

     "Person" means any  individual,  corporation,  partnership,  joint venture,
association, joint-stock company, trust, unincorporated organization, government
or any agency or political subdivision thereof or any other entity.

     "Power Investments" means Power Investments, Inc., an Indiana corporation.

     "Power  Seller  Notes" means the 9.86%  Subordinated  Notes due February 6,
2001, of Reman  Holdings,  Inc., in an original  aggregate  principal  amount of
$24.3 million.

     "Preferred  Stock",  as applied to the  Capital  Stock of any  corporation,
means  Capital  Stock of any  class or  classes  (however  designated)  which is
preferred as to the payment of dividends,  or as to the  distribution  of assets
upon  any  voluntary  or   involuntary   liquidation   or  dissolution  of  such
corporation,   over  shares  of  Capital  Stock  of  any  other  class  of  such
corporation.

     "Principal" of a Note means the principal of the Note plus the premium,  if
any,  payable  on the Note  which is due or  overdue  or is to become due at the
relevant time.

     "Public Equity  Offering" means an underwritten  primary public offering of
common stock of the Company (or,  for purposes of the covenant  described  under
"--Limitation   on  the  Sale  or  Issuance  of  Capital   Stock  of  Restricted
Subsidiaries," any Restricted  Subsidiary) pursuant to an effective registration
statement under the Securities Act.

     "Public  Market" means any time after (i) a Public Equity Offering has been
consummated  and (ii) at least 10% of the total  issued and  outstanding  common
stock  of the  Company  (or,  for  purposes  of  the  covenant  described  under
"--Limitation   on  the  Sale  or  Issuance  of  Capital   Stock  of  Restricted
Subsidiaries,"  any Restricted  Subsidiary) has been  distributed by means of an
effective  registration  statement under the Securities Act or sales pursuant to
Rule 144 under the Securities Act.

     "Purchase  Money  Indebtedness"  mean  Indebtedness  (i)  consisting of the
deferred purchase price of property,  conditional sale obligations,  obligations
under any title  retention  agreement,  other  purchase  money  obligations  and
obligations in respect of industrial revenue bonds or similar  Indebtedness,  in
each  case  where  the  maturity  of  such  Indebtedness  does  not  exceed  the
anticipated  useful  life of the asset  being  financed,  and (ii)  incurred  to
finance the acquisition by the Company or a Restricted Subsidiary of such asset,
including additions and improvements;  provided,  however, that any Lien arising
in connection with any such Indebtedness shall be limited to the specified asset
being financed or, in the case of real property or fixtures, including additions
and  improvements,  the real  property  on which  such  asset is  attached;  and
provided  further,  however,  that such  Indebtedness is Incurred within 90 days
after such acquisition of such asset by the Company or Restricted Subsidiary.

     "Receivables Subsidiary" means a bankruptcy-remote,  special-purpose Wholly
Owned Subsidiary formed in connection with a Permitted Receivables Financing.

     "Refinance"  means, in respect of any Indebtedness,  to refinance,  extend,
renew,  refund,  repay,  prepay,  redeem,  defease or retire,  or to issue other
Indebtedness in exchange or replacement for, such indebtedness.
"Refinanced" and "Refinancing" shall have correlative meanings.

     "Refinancing   Indebtedness"   means   Indebtedness   that  Refinances  any
Indebtedness of the Company or any Restricted  Subsidiary  existing on the Issue
Date or Incurred in compliance with the Indenture;  provided,  however, that (i)
such  Refinancing  Indebtedness has a Stated Maturity no earlier than the Stated
Maturity  of  the   Indebtedness   being   Refinanced,   (ii)  such  Refinancing
Indebtedness  has an Average Life at the time such  Refinancing  Indebtedness is
Incurred  that is equal to or greater than the Average Life of the  Indebtedness
being Refinanced, (iii) such Refinancing Indebtedness has an aggregate principal
amount (or if Incurred with original issue  discount,  an aggregate issue price)
that is equal to or less than the  aggregate  principal  amount (or if  Incurred
with original issue discount,  the aggregate accreted value) then outstanding or
committed (plus fees and expenses,  including any premium and defeasance  costs)
under  the  Indebtedness  being  Refinanced;  provided  further,  however,  that
Refinancing Indebtedness shall not include (x) Indebtedness of a Subsidiary that
Refinances  Indebtedness of the Company or (y)  Indebtedness of the Company or a
Restricted   Subsidiary   that   Refinances   Indebtedness  of  an  Unrestricted
Subsidiary.  For purposes of this definition, the Average Life and the aggregate
principal  amount  of the GM  Contingent  Note at the  time  of any  Refinancing
thereof shall be determined by a responsible  financial or accounting Officer of
the  Company  based on a good faith  estimate  of the  amount of the  contingent
payment  that will become due and payable  under such note and the timing of the
scheduled installments thereof in accordance with the terms of such note.

     "Related  Business" means any business related,  ancillary or complementary
(as determined in good faith by the Board of Directors) to the businesses of the
Company and the Restricted Subsidiaries on the Issue Date.

     "Representative" means any trustee, agent or representative (if any) for an
issue of Senior Indebtedness of the Company.

     "Restricted Payment" means, with respect to any Person, (i) the declaration
or payment of any dividends or any other  distributions  on or in respect of its
Capital  Stock   (including  any  payment  in  connection  with  any  merger  or
consolidation  involving  such Person) or similar  payment to the holders of its
Capital Stock,  except dividends or distributions  payable solely in its Capital
Stock (other than  Disqualified  Stock) and except  dividends  or  distributions
payable  solely  to  the  Company  or a  Restricted  Subsidiary  (and,  if  such
Restricted  Subsidiary is not wholly owned,  to its other  shareholders on a pro
rata  basis or on a basis  that  results  in the  receipt  by the  Company  or a
Restricted  Subsidiary  of dividends or  distributions  of greater value than it
would  receive on a pro rata  basis),  (ii) the  purchase,  redemption  or other
acquisition  or retirement for value of any Capital Stock of the Company held by
any  Person  or of any  Capital  Stock of a  Restricted  Subsidiary  held by any
Affiliate of the Company  (other than a Restricted  Subsidiary),  including  the
exercise of any option to exchange  any Capital  Stock  (other than into Capital
Stock of the  Company  that is not  Disqualified  Stock),  (iii)  the  purchase,
repurchase, redemption, defeasance or other acquisition or retirement for value,
prior to scheduled  maturity,  scheduled  repayment  or  scheduled  sinking fund
payment of any Subordinated Obligations (other than the purchase,  repurchase or
other  acquisition of  Subordinated  Obligations  purchased in  anticipation  of
satisfying a sinking fund obligation,  principal  installment or final maturity,
in each case due within one year of the date of  acquisition) or (iv) the making
of any Investment in any Person (other than a Permitted Investment).

     "Restricted  Subsidiary" means any Subsidiary of the Company that is not an
Unrestricted Subsidiary.

     "Sale/Leaseback  Transaction" means an arrangement relating to property now
owned or  hereafter  acquired  whereby  the Company or a  Restricted  Subsidiary
transfers  such property to a Person and the Company or a Restricted  Subsidiary
leases it from such Person.

     "SEC" means the Securities and Exchange Commission.

     "Secured  Indebtedness"  means any Indebtedness of the Company secured by a
Lien.  "Secured  Indebtedness"  of any  Subsidiary  Guarantor  has a correlative
meaning.

     "Senior Credit Facility" means the revolving credit facility made available
pursuant to the Third Amended and Restated  Financing  Agreement dated as of the
Issue Date,  among the  Subsidiary  Guarantors,  as borrowers,  the Company,  as
guarantor,   the  lenders  from  time  to  time  party  thereto  and  Bank  One,
Indianapolis,  National  Association,  as  Agent,  as the same  may be  amended,
waived, modified, Refinanced or replaced from time to time (except to the extent
that any such amendment, waiver, modification,  replacement or Refinancing would
be prohibited by the terms of the Indenture).

     "Senior Indebtedness" of the Company means (i) Indebtedness of the Company,
whether  outstanding  on the Issue Date or  thereafter  Incurred,  including the
Guarantees by the Company of all Bank  Indebtedness and all World  Indebtedness,
and (ii) accrued and unpaid interest  (including  interest  accruing on or after
the filing of any petition in bankruptcy or for  reorganization  relating to the
Company  whether  or not a claim for  post-filing  interest  is  allowed in such
proceeding) in respect of (A) indebtedness of the Company for money borrowed and
(B)  indebtedness  evidenced  by  notes,  debentures,  bonds  or  other  similar
instruments  for the  payment  of which the  Company  is  responsible  or liable
unless,  in the instrument  creating or evidencing the same or pursuant to which
the same is outstanding, it is provided that such obligations are subordinate in
right of payment to the Notes; provided, however, that Senior Indebtedness shall
not  include  (1) any  obligation  of the  Company  to any  Subsidiary,  (2) any
liability for Federal, state, local or other taxes owed or owing by the Company,
(3) any accounts  payable or other liability to trade  creditors  arising in the
ordinary  course  of  business  (including  guarantees  thereof  or  instruments
evidencing  such  liabilities),  (4) any  Indebtedness  of the Company  (and any
accrued and unpaid  interest in respect  thereof) which is subordinate or junior
in any respect (other than as a result of the  Indebtedness  being unsecured) to
any other Indebtedness or other obligation of the Company,  including any Senior
Subordinated Indebtedness and any Subordinated Obligations,  (5) any obligations
with respect to any Capital Stock or (6) that portion of any Indebtedness  which
at the time of  Incurrence  is Incurred in violation of the  Indenture.  "Senior
Indebtedness" of any Subsidiary Guarantor has a correlative meaning.

     "Senior  Subordinated  Indebtedness" of the Company means the Notes and any
other  Indebtedness  of  the  Company  that  specifically   provides  that  such
Indebtedness is to rank pari passu with the Notes in right of payment and is not
subordinated  by its  terms in right of  payment  to any  Indebtedness  or other
obligation of the Company which is not Senior Indebtedness. "Senior Subordinated
Indebtedness" of any Subsidiary Guarantor has a correlative  meaning;  provided,
however,  that  "Senior  Subordinated  Indebtedness"  of DRA shall  specifically
include (i) the Subsidiary Guaranty of DRA and (ii) the GM Notes (and any Senior
Subordinated Indebtedness Incurred to Refinance such notes).

     "Significant  Subsidiary"  means any Restricted  Subsidiary that would be a
"Significant  Subsidiary"  of the Company  within the meaning of Rule  1-02under
Regulation S-X promulgated by the SEC.

     "Stated Maturity" means,  with respect to any security,  the date specified
in such  security as the fixed date on which the final  payment of  principal of
such security is due and payable, including pursuant to any mandatory redemption
provision  (but  excluding  any provision  providing for the  repurchase of such
security  at  the  option  of the  holder  thereof  upon  the  happening  of any
contingency unless such contingency has occurred).

     "Subordinated  Obligation"  means any  Indebtedness of the Company (whether
outstanding  on the Issue Date or thereafter  Incurred)  which is subordinate or
junior in right of payment to the Notes pursuant to a written  agreement to that
effect.  "Subordinated Obligation" of any Subsidiary Guarantor has a correlative
meaning.

     "Subsequent  Acquisitions"  means the  acquisitions by the Company prior to
the  Issue  Date of  substantially  all the  Capital  Stock or assets of each of
Nabco, Inc., The A&B Group, Inc., Autovill RT Ltd. and Power Investments.

     "Subsidiary" means, in respect of any Person, any corporation, association,
partnership or other business  entity of which more than 50% of the total voting
power of shares  of  Capital  Stock or other  interests  (including  partnership
interests)  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 (i) such  Person,  (ii) such
Person  and one or  more  Subsidiaries  of  such  Person  or  (iii)  one or more
Subsidiaries of such Person.

     "Subsidiary  Guaranty" means the Guarantee by a Subsidiary Guarantor of the
Company's obligations with respect to the Notes.

     "Subsidiary  Guarantor"  means each  Subsidiary  designated  as such on the
signature  pages of the  Indenture  and any other  Subsidiary  that has issued a
Subsidiary Guaranty.

     "Temporary Cash Investments" means any of the following: (i) any investment
in direct  obligations  of the United States of America or any agency thereof or
obligations  guaranteed by the United  States of America or any agency  thereof,
(ii)  investments in time deposit  accounts,  certificates  of deposit and money
market  deposits  maturing  within 180 days of the date of  acquisition  thereof
issued  by a bank or trust  company  which is  organized  under  the laws of the
United States of America, any state thereof or any foreign country recognized by
the United  States,  and which bank or trust  company has  capital,  surplus and
undivided profits  aggregating in excess of $50,000,000 (or the foreign currency
equivalent thereof) and has outstanding debt which is rated "A" (or such similar
equivalent rating) or higher by at least one nationally  recognized  statistical
rating  organization  (as defined in Rule 436 under the  Securities  Act) or any
money-market  fund  sponsored  by an  registered  broker  dealer or mutual  fund
distributor,  (iii) repurchase  obligations with a term of not more than 30 days
for  underlying  securities  of the types  described in clause (i) above entered
into with a bank meeting the qualifications described in clause (ii) above, (iv)
investments in commercial  paper,  maturing not more than 90 days after the date
of acquisition, issued by a corporation (other than an Affiliate of the Company)
organized and in existence  under the laws of the United States of America,  any
State thereof or the District of Columbia or any foreign  country  recognized by
the  United  States  of  America  with a  rating  at the  time as of  which  any
investment  therein is made of "P-1" (or higher)  according to Moody's Investors
Service,  Inc. or "A-1" (or higher)  according  to Standard  and Poor's  Ratings
Group,  and (v)  investments in securities with maturities of six months or less
from  the  date  of  acquisition  issued  or  fully  guaranteed  by  any  state,
commonwealth  or territory of the United States of America,  or by any political
subdivision or taxing  authority  thereof,  and rated at least "A" by Standard &
Poor's Ratings Group or "A" by Moody's Investors Service, Inc.

     "Unrestricted  Subsidiary"  means (i) any Subsidiary of the Company that at
the time of determination shall be designated an Unrestricted  Subsidiary by the
Board of Directors in the manner  provided  below and (ii) any  Subsidiary of an
Unrestricted Subsidiary.  The Board of Directors may designate any Subsidiary of
the Company  (including any newly acquired or newly formed  Subsidiary) to be an
Unrestricted  Subsidiary  unless such Subsidiary or any of its Subsidiaries owns
any Capital Stock or Indebtedness  of, or holds any Lien on any property of, the
Company or any other  Subsidiary  of the Company that is not a Subsidiary of the
Subsidiary  to  be  so  designated;  provided,  however,  that  either  (A)  the
Subsidiary to be so designated has total assets of $1,000 or less or (B) if such
Subsidiary has assets greater than $1,000,  such designation  would be permitted
under the covenant described under "Certain  Covenants-Limitation  on Restricted
Payments." The Board of Directors may designate any  Unrestricted  Subsidiary to
be a Restricted  Subsidiary;  provided,  however,  that immediately after giving
effect to such  designation  (x) the Company  could  Incur  $1.00 of  additional
Indebtedness  under  paragraph  (a) of the  covenant  described  under  "Certain
Covenants-Limitation on Indebtedness" and (y) no Default shall have occurred and
be continuing.  Any such  designation by the Board of Directors  shall be by the
Company to the Trustee by  promptly  filing with the Trustee a copy of the board
resolution  giving  effect  to such  designation  and an  Officers'  Certificate
certifying that such designation complied with the foregoing provisions.

     "U.S.  Government  Obligations"  means direct  obligations (or certificates
representing an ownership  interest in such obligations) of the United States of
America  (including  any agency or  instrumentality  thereof) for the payment of
which the full faith and credit of the United  States of America is pledged  and
which are not callable at the issuer's option.

     "Voting  Stock" of a Person  means all  classes of  Capital  Stock or other
interests (including  partnership interests) of such Person then outstanding and
normally  entitled (without regard to the occurrence of any contingency) to vote
in the election of directors, managers or trustees thereof.

     "Wholly Owned  Subsidiary"  means a Restricted  Subsidiary  all the Capital
Stock of which (other than directors' qualifying shares) is owned by the Company
and/or one or more Wholly Owned Subsidiaries.

     "World  Indebtedness" means any and all amounts payable under or in respect
of the World Senior Debt (or any Refinancing  Indebtedness in respect  thereof),
including principal,  premium (if any), interest (including interest accruing on
or after the filing of any petition in bankruptcy or for reorganization relating
to the borrowers  thereunder whether or not a claim for post-filing  interest is
allowed  in  such   proceedings),   fees,   charges,   expenses,   reimbursement
obligations,  Guarantees and all other amounts payable there under or in respect
thereof.

     "World Debt  Partners"  means World  Subordinated  Debt  Partners,  L.P., a
Delaware limited partnership.

     "World  Equity  Partners"  means World  Equity  Partners,  L.P., a Delaware
limited partnership.

     "World  Senior Debt" means the 101/2% Senior Notes due July 31, 2003, in an
original  aggregate  principal amount of $75 million,  issued by DRA pursuant to
the Credit  Agreement  dated as of July 29,  1994,  as amended,  among DRA,  the
Company, and World Debt Partners, as the same may be amended, waived or modified
from time to time  (except  to the  extent  that any such  amendment,  waiver or
modification, would be prohibited by the terms of the Indenture).








                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     The following  discussion  summarizes  the material  United States  federal
income tax  consequences of the Exchange Offer to a holder of Existing Notes who
is an  individual  citizen or resident of the United  States or a United  States
corporation  that  purchased the Existing Notes pursuant to their original issue
(a "U.S. Holder").  It is based on the Internal Revenue Code of 1986, as amended
to the date hereof (the "Code"), existing and proposed Treasury regulations, and
judicial and administrative  determinations,  all of which are subject to change
at any time,  possibly on a retroactive basis. The following relates only to the
Existing  Notes,  and the Exchange  Notes  received  therefor,  that are held as
"capital assets" within the meaning of Section 1221 of the Code by U.S. Holders.
It does not  discuss  state,  local,  or foreign tax  consequences,  nor does it
discuss tax consequences to subsequent  purchasers (persons who did not purchase
the Existing  Notes  pursuant to their  original  issue),  or to  categories  of
holders that are subject to special rules,  such as foreign persons,  tax-exempt
organizations,  insurance companies, banks and dealers in stocks and securities.
Tax consequences may vary depending on the particular status of an investor.  No
rulings  will be sought from the  Internal  Revenue  Service with respect to the
federal income tax consequences of the Exchange Offer.

     THIS  SECTION  DOES NOT PURPORT TO DEAL WITH ALL ASPECTS OF FEDERAL  INCOME
TAXATION  THAT MAY BE RELEVANT TO AN  INVESTOR'S  DECISION TO EXCHANGE  EXISTING
NOTES FOR EXCHANGE NOTES.  EACH INVESTOR SHOULD CONSULT WITH ITS OWN TAX ADVISOR
CONCERNING THE  APPLICATION OF THE FEDERAL INCOME TAX LAWS AND OTHER TAX LAWS TO
ITS PARTICULAR  SITUATION BEFORE DETERMINING  WHETHER TO EXCHANGE EXISTING NOTES
FOR EXCHANGE NOTES.

The Exchange Offer

     The exchange of Existing  Notes  pursuant to the  Exchange  Offer should be
treated as a continuation of the corresponding  Existing Notes because the terms
of the  Exchange  Notes  are not  materially  different  from  the  terms of the
Existing Notes. Accordingly, such exchange should not constitute a taxable event
to U.S. Holders and,  therefore,  (i) no gain or loss should be realized by U.S.
Holders  upon  receipt  of an  Exchange  Note,  (ii) the  holding  period of the
Exchange Note should  include the holding  period of the Existing Note exchanged
therefor and (iii) the  adjusted  tax basis of the  Exchange  Note should be the
same  as  the  adjusted  tax  basis  of the  Existing  Note  exchanged  therefor
immediately before the exchange.

Stated Interest

     Stated  interest  on a Note will be  taxable to a U.S.  Holder as  ordinary
interest  income at the time that  such  interest  accrues  or is  received,  in
accordance  with the U.S.  Holder's  regular  method of  accounting  for federal
income tax  purposes.  The Notes are not  considered  to have been  issued  with
original issue discount for federal income tax purposes.

Sale, Exchange Or Retirement Of The Notes

     A U.S.  Holder's  tax basis in a Note  generally  will be its cost.  A U.S.
Holder generally will recognize gain or loss on the sale, exchange or retirement
of a Note in an amount equal to the  difference  between the amount  realized on
the sale,  exchange or  retirement  and the tax basis of the Note.  Gain or loss
recognized  on the sale,  exchange or retirement  of a Note  (excluding  amounts
received  in  respect  of accrued  interest,  which will be taxable as  ordinary
interest  income)  generally  will be capital gain or loss and will be long-term
capital  gain or loss,  if the Note was  held  for  more  than one  year.  Under
currently  enacted   legislation,   capital  gain  recognized  by  non-corporate
taxpayers  on assets  held for more than 18 months is subject  to a 20%  maximum
rate of tax; while capital gain  recognized by such taxpayers on assets held for
more than one year but not for more than 18 months is subject  to a 28%  maximum
rate of tax.

Backup Withholding

     Under  certain  circumstances,  a U.S.  Holder of a Note may be  subject to
"backup  withholding" at a 31% rate with respect to payments of interest thereon
or the gross proceeds from the disposition thereof.

     This withholding  generally applies if the U.S. Holder fails to furnish his
or her social  security  number or other taxpayer  identification  number in the
specified manner and in certain  circumstances or fails to properly certify that
he or she is not subject to backup  withholding in general.  Any amount withheld
from a payment to a U.S. Holder under the backup  withholding rules is allowable
as  a  credit  against  such  U.S.   Holder's   federal  income  tax  liability.
Corporations  and certain  other  entities  described  in the Code and  Treasury
regulations  are  exempt  from  backup  withholding  if their  exempt  status is
properly established.


                              PLAN OF DISTRIBUTION

     Each  broker-dealer  that  receives  Exchange  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  Exchange  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 Exchange  Notes  received in
exchange for Existing  Notes where such Existing Notes were acquired as a result
of market-making activities or other trading activities.  The Company has agreed
that,  for a period of 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  _______________,  1998,
all dealers  effecting  transactions  in the  Exchange  Notes may be required to
deliver a prospectus.

     The Company will not receive any proceeds  from any sale of Exchange  Notes
by  broker-dealers.  Exchange  Notes  received by  broker-dealers  for their own
account  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 Exchange  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  or the purchasers of any such Exchange Notes.  Any  broker-dealer
that  resells  Exchange  Notes  that  were  received  by it for its own  account
pursuant to the Exchange Offer and any broker or dealer that  participates  in a
distribution of such Exchange Notes may be deemed to be an "underwriter"  within
the meaning of the  Securities Act and any profit on any such resale of Exchange
Notes and any  commission  or  concessions  received by any 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.

     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  has  agreed  to pay all  expenses
incident to the Exchange  Offer  (including  the expenses of one counsel for the
Holders of the Notes) other than  commissions  or  concessions of any brokers or
dealers  and  will  indemnify  the  Holders  of the  Securities  (including  any
broker-dealers)  against certain  liabilities,  including  liabilities under the
Securities Act.


                                  LEGAL MATTERS

     Certain  legal matters with respect to the Exchange  Notes  offered  hereby
will be passed upon by Dechert Price & Rhoads, Philadelphia, Pennsylvania.


                                     EXPERTS

     The consolidated financial statements of Delco Remy International,  Inc. as
of July 31, 1997 and 1996,  and for each of the three years in the period  ended
July 31, 1997,  appearing in this  Prospectus have been audited by Ernst & Young
LLP,  independent  auditors,  as set  forth in their  report  thereon  appearing
elsewhere  herein,  and are included in reliance upon such report given upon the
authority of such firm as experts in accounting and auditing.








                 DISCLOSURE REGARDING FORWARD LOOKING STATEMENTS

     This Prospectus includes "forward-looking statements" within the meaning of
Section 27A of the Securities  Act and Section 21E of the Exchange Act.  Neither
section  applies by its terms to the Exchange Offer or to this  Prospectus.  All
statements   other  than  statements  of  historical   facts  included  in  this
Prospectus,  including  without  limitation the Unaudited  Supplemental Data set
forth in the Pro Forma  Condensed  Consolidated  Financial Data  (Unaudited) and
Unaudited  Supplemental  Data  and  the  statements  under   "Business--Business
Strategy" and "Management's  Discussion and Analysis of Financial  Condition and
Results of  Operations--Overview"  and "--Liquidity and Capital Resources",  are
forward-looking  statements.  Although management believes that the expectations
reflected in such  forward-looking  statements  are  reasonable,  it can give no
assurance  that such  expectations  will prove to have been  correct.  Important
factors that could cause actual results to differ  materially from the Company's
or management's  expectations  ("Cautionary  Statements")  are disclosed in this
Prospectus, including without limitation in conjunction with the forward-looking
statements included in this Prospectus and under "Risk Factors." All written and
oral forward-looking  statements made following consummation of the Transactions
which are  attributable  to the  Company  or  persons  acting on its  behalf are
expressly qualified in their entirety by the Cautionary Statements.








                          INDEX TO FINANCIAL STATEMENTS

                         Delco Remy International, Inc.


                                                                                                              
Report of Independent Auditors.................................................................................. F-2

Consolidated Statements of Operations for the years ended July 31, 1995, 1996 and 1997.......................... F-3

Consolidated Balance Sheets as of July 31, 1996 and 1997........................................................ F-4

Consolidated Statements of Stockholders' Equity (Deficit) for the years ended July 31, 1995, 1996
     and 1997................................................................................................... F-6

Consolidated Statements of Cash Flows for the years ended July 31, 1995, 1996 and 1997.......................... F-7

Notes to Consolidated Financial Statements...................................................................... F-8

                                            World Wide Automotive, Inc.

Report of Independent Auditors.................................................................................  F-36

Balance Sheets as of the years ended March 31, 1996 and 1997...................................................  F-39

Statements of Income for the years ended March 31, 1995, 1996 and 1997.........................................  F-41

Statement of Stockholders' Equity..............................................................................  F-42

Statements of Cash Flows for the years ended March 31, 1995, 1996 and 1997.....................................  F-43

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

                               Tractech Division of Titan Wheel International, Inc.

Report of Independent Auditors.................................................................................  F-52

Statements of Operations for the year ended December 31, 1995 and the nine months ended
     September 30, 1996........................................................................................  F-53

Statements of Stockholders' Equity for the year ended December 31, 1995 and the nine months ended
     September 30, 1996........................................................................................  F-54

Statements of Cash Flows for the year ended December 31, 1995 and the nine months ended
     September 30, 1996........................................................................................  F-55

Notes to Financial Statements..................................................................................  F-56

                                              Ballantrae Corporation

Report of Independent Auditors.................................................................................  F-60

Consolidated Balance Sheets as of December 31, 1996 and September 30, 1997.....................................  F-61

Consolidated Statements of Operations for the three months ended December 31, 1996 and the nine
     months ended September 30, 1997...........................................................................  F-63

Consolidated Statements of Stockholders' Equity for the three months ended December 31, 1996 and the
     nine months ended September 30, 1997......................................................................  F-64

Consolidated Statements of Cash Flows for the three months ended December 31, 1996 and the nine
     months ended September 30, 1997...........................................................................  F-65

Notes to Consolidated Financial Statements.....................................................................  F-66





                         REPORT OF INDEPENDENT AUDITORS


Board of Directors
Delco Remy International, Inc.


     We have audited the accompanying  consolidated balance sheets of Delco Remy
International,  Inc. as of July 31, 1997 and 1996, and the related  consolidated
statements of operations,  stockholders'  equity  (deficit),  and cash flows for
each of the three  years in the period  ended  July 31,  1997.  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 consolidated  financial  statements  referred to above
present fairly, in all material respects, the consolidated financial position of
Delco Remy  International,  Inc. at July 31, 1997 and 1996, and the consolidated
results of its  operations and its cash flows for each of the three years in the
period ended July 31, 1997, in conformity  with  generally  accepted  accounting
principles.


Indianapolis,  Indiana  
September  5,  1997,  except  for  "Share  and 
Per Share Information" in Note 16, as to 
which the date is October ___, 1997

The foregoing  report is in the form that will be signed upon the  determination
of the  Stock  Split  as  described  in  Note 16 to the  consolidated  financial
statements.


                                            ERNST & YOUNG LLP







                                          DELCO REMY INTERNATIONAL, INC.
                                       CONSOLIDATED STATEMENTS OF OPERATIONS
                                                  (in thousands)




                                                                               For the Year Ended July 31
                                                                     -----------------------------------------------
                                                                         1995             1996             1997
                                                                     -------------    -------------    -------------
                                                                                                     
Net sales.......................................................      $  573,423       $   636,852      $  689,787
Cost of goods sold..............................................         475,216           510,078         540,234
                                                                     -------------    -------------    -------------

Gross profit....................................................          98,207           126,774         149,553

Selling, engineering, and administrative expenses...............          61,206            77,994          89,098
Restructuring charges...........................................              --             8,101          34,500
                                                                     -------------    -------------    -------------

Operating income................................................          37,001            40,679          25,955

Other income (expense):
     Gain on sale of building...................................              --                --           2,082
     Interest expense...........................................         (18,432)          (27,367)        (38,774)
                                                                     -------------    -------------    -------------

Income  (loss)  from  continuing   operations  before  income  
     taxes (benefit), preferred dividend requirement of subsidiary
     and minority interest..........................................      18,569            13,312         (10,737)

Minority interest in income of subsidiaries.....................              --               259             892

Income taxes (benefit)..........................................           7,846             5,741          (3,014)

Preferred dividend requirement of subsidiary....................           1,397             1,516           1,648
                                                                     -------------    -------------    -------------

Income (loss) from continuing operations........................           9,326             5,796         (10,263)
Discontinued operations:
        Loss from operations of discontinued  businesses (less
        applicable income tax benefit of $1,582, $1,042 and $395,
        respectively)...........................................           2,363             1,573             808
        Loss on disposal of businesses (less applicable income tax
        benefit of $6,043 and $426).............................              --             9,064             874
Extraordinary item:
        Write-off of debt issuance costs (less applicable income
        tax benefit of $1,147)..................................              --                --           2,351
                                                                     -------------    -------------    -------------

Net income (loss)...............................................     $      6,963     $     (4,841)    $  (14,296)
                                                                     =============    =============    =============

                                                                             1997 Pro Forma Loss Per Share
                                                                     -----------------------------------------------
                                                                         From            Before
                                                                      Continuing      Extraordinary        Net
                                                                      Operations          Item             Loss
                                                                     -------------    -------------    -------------

Primary.........................................................     $                $                $
Supplemental....................................................
                                              See Accompanying Notes





                               DELCO REMY INTERNATIONAL, INC.
                                 CONSOLIDATED BALANCE SHEETS
                                       (in thousands)





                                                                                  July 31
                                                                    ---------------- --- ---------------
                                                                         1996                 1997
                                                                    ----------------     ---------------
                                                                                 
Assets:

Current assets:
     Cash and cash equivalents...................................   $      3,406        $     10,050
     Trade accounts receivable (less allowance for doubtful
         accounts of $1,209 and $2,935, respectively)............         94,992              110,184
     Other receivables...........................................         10,585               10,487
     Recoverable income taxes....................................          8,674                2,889
     Inventories.................................................        123,583              164,417
     Deferred income taxes.......................................         15,462               21,474
     Other current assets........................................          1,213                4,643
                                                                    ----------------     ---------------

Total current assets.............................................        257,915              324,144

Property and equipment...........................................        170,391              147,222
Less accumulated depreciation....................................         29,235               26,858
                                                                    ----------------     ---------------

                                                                         141,156              120,364


Deferred financing costs.........................................          6,497                8,803
Goodwill (less accumulated amortization of  $4,758 and $7,289,
     respectively)...............................................         66,570               86,612
Net assets held for disposal.....................................             --               25,279
Investment in affiliate..........................................             --                3,119
Other assets.....................................................          2,944                2,248
                                                                    ----------------     ---------------
Total assets.....................................................    $   475,082          $   570,569
                                                                    ================     ===============



                                              See Accompanying Notes





                                          DELCO REMY INTERNATIONAL, INC.
                                            CONSOLIDATED BALANCE SHEETS
                                                  (in thousands)



                                                                                        July 31
                                                                           --------------- -- ---------------
                                                                                1996               1997
                                                                           ---------------    ---------------
                                                                                      
Liabilities and stockholders' equity (deficit):

Current liabilities:
     Accounts payable................................................      $     81,207       $     88,578
     Accrued interest payable........................................             4,026              3,107
     Accrued restructuring charges...................................             5,541             37,377
     Liabilities related to discontinued operations..................            11,005              3,324
     Other liabilities and accrued expenses..........................            32,683             35,949
     Current portion of long-term debt...............................             9,652                507
                                                                           ---------------    ---------------
Total current liabilities............................................           144,114            168,842

Deferred income taxes................................................             6,795              1,556
Long-term debt, less current portion.................................           289,144            363,261
Post-retirement benefits other than pensions.........................             8,186             12,677
Accrued pension benefit..............................................               950              4,542
Other non-current liabilities........................................             5,427              4,124

Minority interest in subsidiary......................................             4,457              8,032

Redeemable exchangeable preferred stock of subsidiary................            14,420             16,071

Stockholders' equity (deficit):
     Common stock:
           Class A Shares (par value $.01; authorized 1,000,000; issued
                517,727 in 1996 and 525,477 in 1997).................                 5                  5
           Class B Shares (par value $.01; authorized 1,000,000; issued
                385,523 in 1996 and 1997)............................                 4                  4

     Paid-in capital.................................................             1,798             10,194

     Retained earnings (deficit).....................................             2,122            (12,174)
     Cumulative translation adjustment...............................            (2,161)            (1,752)
     Stock purchase plan.............................................              (179)            (4,813)
                                                                           ---------------    ---------------

Total stockholders' equity (deficit).................................             1,589             (8,536)
                                                                           ---------------    ---------------

Total liabilities and stockholders' equity (deficit).................       $   475,082        $   570,569
                                                                           ===============    ===============


                                              See Accompanying Notes






                                                          DELCO REMY INTERNATIONAL, INC.
                                             CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
                                                                   (in thousands)


                                Class A      Class B                Retained     Cumulative     Stock
                                Common       Common     Paid-In     Earnings    Translation   Purchase
                                 Stock        Stock     Capital    (Deficit)     Adjustment     Plan         Total
                              ------------  ----------  ---------  -----------  -----------  ------------  -----------
                                                                                      

Initial capitalization at
August 1, 1994............... $        5    $     4     $ 1,572    $      --    $      --    $      (50)     $1,531
Issuance of common stock.....         --         --         241           --           --          (124)        117
Net income...................         --         --          --        6,963           --            --       6,963
Foreign currency translation
adjustment...................         --         --          --           --         (181)           --        (181)
                              ------------  ----------  ---------  -----------  -----------  ------------  -----------

Balance at July 31, 1995.....          5          4       1,813        6,963         (181)         (174)      8,430
Repurchase of common stock...         --         --         (15)          --           --            (5)        (20)
Net loss.....................         --         --          --       (4,841)          --            --      (4,841)
Foreign currency translation
adjustment...................         --         --          --           --       (1,980)           --      (1,980)
                              ------------  ----------  ---------  -----------  -----------  ------------  -----------

Balance at July 31, 1996.....          5          4       1,798        2,122       (2,161)         (179)      1,589
Issuance of common stock.....         --         --       8,419           --           --        (4,653)      3,766
Repurchase of common stock...         --         --         (23)          --           --            19          (4)
Net loss.....................         --         --          --      (14,296)          --            --     (14,296)
Foreign currency translation
adjustment...................         --         --          --           --          409            --         409
                              ------------  ----------  ---------  -----------  -----------  ------------  -----------
Balance at July 31, 1997..... $        5    $     4     $ 10,194   $  (12,174)   $  (1,752)   $   (4,813)   $ (8,536)
                              ============  =========== ========== ============  ===========  ============  ==========


                                              See Accompanying Notes





                                DELCO REMY INTERNATIONAL, INC.
                             CONSOLIDATED STATEMENTS OF CASH FLOWS
                                        (in thousands)




                                                                       For the Year Ended July 31
                                                               ------------ -- ------------ -- ------------
                                                                  1995            1996            1997
                                                               ------------    ------------    ------------
                                                                                    
Operating activities:
Net income (loss)............................................  $     6,963      $   (4,841)      $ (14,296)
Extraordinary item...........................................          --               --           3,498
Adjustments to  reconcile  net income  (loss) to net cash
  provided by (used in) operating activities:
     Depreciation and amortization...........................       14,533          19,555          22,323
     Gain on sale of building................................          --               --          (2,082)
     Deferred income taxes...................................       (3,580)         (2,947)         (9,578)
     Post-retirement benefits other than pensions............        4,434           3,752           4,491
     Accrued pension benefits................................        4,459          (3,509)          3,592
     Non-cash interest expense...............................        8,069           7,867           7,949
     Preferred dividend requirement of subsidiary............        1,397           1,516           1,648
     Changes in operating assets and liabilities, net 
       of acquisitions:
         Accounts receivable.................................      (49,320)        (24,458)         (3,341)
         Inventories.........................................       (8,035)        (25,720)        (10,245)
         Accounts payable....................................       49,613           8,634         (11,036)
         Other current assets and liabilities................       (6,657)         18,229          (4,538)
         Accrued restructuring...............................          --            5,541          31,836
         Other non-current assets and liabilities, net.......           45          (4,303)          2,316
                                                               ------------    ------------    ------------
Net cash provided by (used in) operating activities..........       21,921            (684)         22,537

Investing activities:
Acquisitions, net of cash acquired...........................      (62,010)        (46,320)        (42,442)
Purchase of property and equipment...........................      (11,241)        (32,741)        (31,888)
Investment in affiliates.....................................           --              --          (3,119)
Proceeds from sale of building...............................           --              --           3,362
                                                               ------------    ------------    ------------
Net cash used in investing activities........................      (73,251)        (79,061)        (74,087)

Financing activities:
Proceeds from issuances of long-term debt....................       31,918          89,652         180,000
Payments on long-term debt...................................       (4,917)         (8,842)       (126,200)
Other financing activities...................................          118             (20)          3,986
                                                               ------------    ------------    ------------
Net cash provided by financing activities....................       27,119          80,790          57,786
                                                               ------------    ------------    ------------

Effect of exchange rate changes on cash......................           --             883             408
                                                               ------------    ------------    ------------

Net (decrease) increase in cash and cash equivalents.........      (24,211)          1,928           6,644
Cash and cash equivalents at beginning of year...............       25,689           1,478           3,406
                                                               ------------    ------------    ------------
Cash and cash equivalents at end of year.....................  $     1,478     $     3,406     $    10,050
                                                               ============    ============    ============


                                              See Accompanying Notes





                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  July 31, 1997
                             (dollars in thousands)


1.   ORGANIZATION AND ACQUISITIONS

Delco Remy America Acquisition

     On August 1, 1994,  Delco Remy  International,  Inc.  (the  Company or DRI)
through a wholly-owned  subsidiary,  Delco Remy America,  Inc. (DRA),  purchased
substantially  all of the assets,  other than  facilities,  and assumed  certain
liabilities  of  specific  business  activities  of the Delco Remy  Division  of
General  Motors   Corporation  (the  GM  Acquisition).   The  specific  business
activities purchased are engaged in the design,  manufacture,  remanufacture and
sale of heavy duty starter motors and generators, automotive starter motors, and
related components.

     The aggregate  purchase price of the GM Acquisition of $155,665  (including
fees and  expenses)  was  accounted  for as a purchase.  The Company  issued (i)
common  stock of  $1,531,  (ii)  preferred  stock of  $11,507  and (iii) debt of
$158,200  to fund  the  purchase  and  provide  capital  for  general  corporate
purposes.  The GM Acquisition resulted in the recording of approximately $17,600
of goodwill which is being amortized over 15 years. While the GM Acquisition was
recorded  based  on  the  best  estimates  available,   certain  purchase  price
adjustments  as of the August 1, 1994 purchase date have not been  determined or
agreed to by General  Motors  Corporation  (GM) and DRI. The resolution of these
items  could  result in a charge or credit to  operations  when  finalized.  The
accompanying  consolidated financial statements reflect the consolidated results
of operations and cash flows for the Company  subsequent to the GM  Acquisition.
The Company had no operations prior to August 1, 1994.

     GM is entitled to receive an additional  contingent  purchase payment which
will be paid  beginning in 2004 and will be based upon a  percentage  of average
earnings  of the Company in the three year period  ending  December  31, 2003 in
excess of certain imputed  earnings.  Since the additional  contingent  purchase
price,  if any, is based upon future  operations  of the Company which cannot be
determined  at this time,  no  provision  for such  payment has been made in the
accompanying consolidated financial statements.

     Concurrent with the GM Acquisition, the Company entered into certain supply
agreements  with GM whereby the Company will be the  sole-source  supplier to GM
for  component  parts  manufactured  by  the  Company  at  the  date  of  the GM
Acquisition.  The supply agreement for automotive  starter motors has an initial
term of ten years,  while the supply agreement for heavy duty starter motors and
generators has an initial term of six years.

1997 Acquisition

     On May 8, 1997, the Company,  through a wholly-owned  subsidiary,  acquired
82.5% of the  outstanding  common stock of World Wide  Automotive,  Inc.  (World
Wide).  World Wide is  primarily  an  aftermarket  supplier of light duty import
starters  and  alternators,  although  it also has a small  amount of heavy duty
remanufacturing  sales and  domestic  aftermarket  sales.  The  remaining  17.5%
interest in World Wide is owned by current management of World Wide.

     The  aggregate  purchase  price was  $40,842,  including  cash  payments of
$38,692 and the  issuance of Class A Common  Stock  valued at $2,150.  The World
Wide  acquisition  was  treated as a purchase  for  accounting  purposes  and is
included in the consolidated  financial statements of the Company beginning with
the acquisition date. The World Wide acquisition resulted in goodwill of $21,301
which is being amortized over 35 years.

                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

1996 Acquisition

     On  February  6,  1996 the  Company,  through  a  wholly-owned  subsidiary,
acquired 82.5% of the outstanding  common stock of Power  Investments,  Inc. and
related companies (Power), a remanufacturer of diesel and gasoline engines, fuel
systems,  transmissions,  alternators  and starters for medium,  heavy duty, and
automotive applications. Power also remanufactures and distributes brakes, water
pumps,  power  steering pumps and various other  remanufactured  truck parts and
assemblies.  Power has  fifteen  facilities  located  in the  United  States and
Canada.  The remaining 17.5% interest in Power is owned by current management of
Power.

     The aggregate purchase price was $48,422 including cash payments of $23,385
and the issuance of $24,300 of 9.86% Power  Investments  Seller Notes. The Power
acquisition was treated as a purchase for accounting purposes and is included in
the  consolidated  financial  statements  of  the  Company  beginning  with  the
acquisition date. The Power acquisition resulted in goodwill of $16,267 which is
being amortized over 35 years.

1995 Acquisitions

     In 1995,  the Company  made the  following  three  acquisitions  which were
treated  as  purchases  for   accounting   purposes  and  are  included  in  the
consolidated  financial  statements  beginning with the  respective  acquisition
date.  Each  respective  purchase price was allocated to the assets acquired and
liabilities  assumed at their  estimated  fair  values.  The three  acquisitions
resulted in goodwill of $38,864 which is being amortized over 35 years.

              On January 6, 1995,  the  Company  purchased  all the stock of two
         related companies  (collectively referred to as Nabco) for an aggregate
         cash purchase price of $27,600 and the issuance of 28,750 shares of DRI
         Class A Common  Stock.  Nabco  remanufactures  automotive  starters and
         alternators.

              On March 31, 1995, the Company, through a newly formed subsidiary,
         purchased the shares of six related corporations (collectively referred
         to as A&B).  The  aggregate  purchase  price of $33,400  included  cash
         payments  of $29,900  and the  issuance  of $3,500 in 10%  subordinated
         notes. The A&B acquisition was financed through  additional  borrowings
         under the Company's  revolving loan and a new acquisition  term loan of
         $15,000.  A&B  remanufactures  heavy duty starters and  alternators and
         related sub-components and parts.

              On April 13, 1995, the Company acquired, through a series of stock
         purchase  transactions,  approximately  97%  interest  in  a  Hungarian
         company  (Autovill),  a  manufacturer  of heavy duty starter motors and
         generators.  The total  purchase price was  approximately  $7,500 which
         included the assumption of certain Autovill liabilities of $4,100.

Unaudited Pro Forma Results of Operations

     The unaudited pro forma  consolidated  results of operations,  assuming the
1995, 1996 and 1997 acquisitions had been consummated as of the beginning of the
preceding year, are as follows:


                                                      For the Year Ended July 31
                                    ----------------------------------------------------------
                                          1995                 1996                1997
                                    -----------------    -----------------    ----------------
                                                                    
Revenues.........................   $        666,604      $       733,257     $     738,802

Operating income.................             49,464               47,644            28,115

Income (loss) from continuing
operations.......................             13,929                5,445           (10,632)

Net income (loss)................             11,566              (5,192)           (14,665)

     The pro  forma  consolidated  financial  information  does not  purport  to
present what the Company's  consolidated  results of operations  would  actually
have been if the operations  were combined  during the periods  presented and is
not intended to project future results or trends of operations.


                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Consolidation and Business Segment

     The consolidated  financial  statements include the accounts of DRI and its
subsidiaries. All intercompany accounts and transactions have been eliminated in
consolidation. The Company designs, manufactures, remanufactures and distributes
electrical, powertrain/drivetrain and engine-related components for automobiles,
light and heavy  duty  trucks  and other  heavy  duty  vehicles.  The  Company's
products include starter motors,  alternators,  engines,  transmissions and fuel
systems for the  aftermarket  and the original  equipment  manufacturer  market,
principally in North America but also in Europe, Latin America and Asia-Pacific.

Use of Estimates

     Preparation of the consolidated financial statements requires management to
make  estimates  and  assumptions  that  affect  the  amounts  reported  in  the
consolidated  financial  statements and accompanying notes. Actual results could
differ from those estimates.

Cash and Cash Equivalents

     Cash and cash  equivalents  includes all cash  balances  and highly  liquid
investments  held  primarily in  repurchase  agreements  collateralized  by U.S.
Government securities with a maturity of ninety days or less when purchased. The
carrying amount of cash equivalents approximates fair value.

Concentrations of Credit Risk and Other Risks

     Substantially  all  of the  Company's  accounts  receivable  are  due  from
customers in the original equipment and aftermarket automotive industries,  both
in  the  U.S.  and   internationally.   The  Company  performs  periodic  credit
evaluations of its customers' financial condition and generally does not require
collateral.  Credit losses are provided for in the financial statements and have
been  consistently  within  management's  expectations.  The Company invests its
temporary  cash in high credit  quality  financial  institutions  and investment
grade short-term investments and limits the amount of credit exposure to any one
entity.

     The  percentage  of the  Company's  labor  force  covered  by a  collective
bargaining agreement (CBA) and covered by a CBA that will expire within one year
is 48.0% and 2.4%, respectively.

Inventories

     Inventories  are  carried  at lower  of cost or  market  determined  on the
first-in,  first-out  (FIFO)  method.  Raw materials  also include  supplies and
repair parts which consist of material consumed in the manufacturing process but
not directly  incorporated into the finished  products.  Inventories at July 31,
1996 and 1997 consisted of the following:

                                               July 31
                                --------------------------------------
                                      1996                 1997
                                -----------------    -----------------
Raw material.................   $     57,481         $     84,583
Work in-process..............         32,790               20,168
Finished goods...............         33,312               59,666
                                -----------------    -----------------
                                 $   123,583          $   164,417
                                =================    =================

Property and Equipment

     Property  and  equipment  are stated at cost.  Depreciation  is  calculated
primarily using the straight-line  method over the estimated useful lives of the
related  assets  (15 years for  buildings  and 3 to 15 years for  machinery  and
equipment).

                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

Foreign Currency Translation

     Financial  statements  of foreign  subsidiaries  are  translated  into U.S.
dollars  using the  exchange  rate at each  balance  sheet  date for  assets and
liabilities  and at the  average  exchange  rate for each year for  revenue  and
expenses.  Translation  adjustments  are  recorded  as a separate  component  of
stockholders' equity.

Foreign Exchange Contracts

     The Company enters into foreign exchange contracts to hedge certain foreign
transactions. These contracts reduce currency risk from exchange rate movements.
Gains and  losses  are  deferred  and  accounted  for as part of the  underlying
transactions.  The contractual amount and related deferred gains and losses from
these contracts are immaterial.

Goodwill

     Goodwill represents the excess of purchase price over fair value of the net
assets acquired and is being amortized by the straight-line method over 15 to 35
years.

     The carrying  amount of goodwill is regularly  reviewed for  indicators  of
impairment in value,  which in the view of management are other than  temporary,
including  unexpected or adverse  changes in the following:  (i) the economic or
competitive  environments  in which the  Company  operates;  (ii)  profitability
analyses and (iii) cash flow analyses. If facts and circumstances suggest that a
subsidiary's net assets are impaired, the Company assesses the fair value of the
underlying  business and reduces  goodwill to an amount that results in the book
value of the subsidiary approximating fair value.

Investment in Affiliate

     Investment in affiliate  represents the Company's equity  investment in its
Korean joint venture. This investment is accounted for using the equity method.

Recognition of Revenue

     Substantially  all of the  Company's  revenue is recognized at the time the
product is shipped. The Company's remanufacturing  operations obtain used diesel
and  gasoline  engines,   fuel  systems,   transmissions,   starter  motors  and
generators,  commonly known as cores, from its customers as trade-ins. Net sales
and cost of goods sold are reduced by $58,800,  $70,000 and  $113,100  for 1995,
1996 and 1997, respectively, to reflect the cost of cores returned for credit.

Fair Value of Financial Instruments

     The  Company's  financial  instruments  generally  consist of cash and cash
equivalents,  trade and other receivables,  accounts payable, long-term debt and
redeemable  convertible  preferred  stock of  subsidiary.  The fair value of the
Company's  fixed rate debt was  estimated  using  discounted  cash flow analyses
based upon the Company's current incremental borrowing rates. With the exception
of the Senior  Subordinated  Notes,  the  carrying  amounts  of these  financial
instruments approximated their fair value at July 31, 1996 and 1997. At July 31,
1997,  the Senior  Subordinated  Notes have a face value of $140.0 million and a
fair value of $148.4 million.

Reclassification

     Certain  amounts  in the 1995  and  1996  financial  statements  have  been
reclassified to conform to the 1997 presentation.

Impact of Recently Issued Accounting Standards

     In February 1997, the Financial  Accounting  Standards  Board (FASB) issued
Statement  No.  128,  Earnings  per Share,  which is  required  to be adopted on
December  31,  1997.  At that time,  the Company  will be required to change the
method  currently  used to compute  earnings  per share and to restate all prior
periods.  Under the new requirements for calculating primary earnings per share,
the dilutive effect of warrants to purchase  common stock will be excluded.  The
impact is  expected  to result in an increase  in  historical  primary  earnings
(loss) per share for the years ended July 31, 1995, 1996 and 1997, of $___, $___
and $___ per  share,  respectively.  The  impact  of  Statement  No.  128 on the
calculation of fully diluted  earnings per share for these years is not expected
to be material.

                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

     In June 1997, the FASB issued  Statement No. 130,  Reporting  Comprehensive
Income, which is effective for years beginning after December 15, 1997, and will
be adopted by the Company in 1998. The Statement  establishes  standards for the
reporting and display of  comprehensive  income and its components in a full set
of general purpose financial statements.  The Statement will not have any impact
on the results of operations or the financial position of the Company.

     In June 1997, the FASB issued Statement No. 131, Disclosures about Segments
of an Enterprise and Related  Information.  The Statement changes the way public
companies  are  required  to report  segment  information  in  annual  financial
statements and in interim financial reports to stockholders. It also establishes
standards for related disclosures about products and services, geographic areas,
and major  customers.  The Statement is effective for financial  statements  for
fiscal years  beginning  after  December 15, 1997,  and the Company  anticipates
adopting the Statement in 1999.  The Company is evaluating  the impact that this
Statement will have on its financial reporting.


3.   DISCONTINUED OPERATIONS

Marine Corporation of America, Marine Drive Systems,  and Powrbilt Products

     In July 1997, the Company adopted plans for the sale of the marine products
business segment consisting of three non-core  businesses.  The Company plans to
sell the net assets of Marine  Corporation of America,  Marine Drive Systems and
Powrbilt Products (the 1997 Discontinued Businesses).  These non-core businesses
were acquired in February 1996 in conjunction with the acquisition of Power.

     A charge of $874 net of a tax benefit of $426 for operating losses expected
during the disposal period was recorded.  The Company does not anticipate a loss
on the disposal of the net assets of the discontinued businesses. It is expected
that the net assets of the businesses will be sold during fiscal 1998.

     Summary operating  results of the 1997 Discontinued  Businesses since their
acquisition are as follows:

                                            For the Year Ended July 31
                                          -------------   -------------
                                              1996             1997
                                          -------------    -------------
Net sales..............................    $   5,624       $    10,935
Net loss...............................         (328)             (808)

     The  net  assets  of  the  1997  Discontinued  Businesses  included  in the
consolidated balance sheet are summarized as follows:

                                                               July 31,
                                                                 1997
                                                              ------------
Current assets............................................     $  6,525
Property and equipment, net...............................          650
Current liabilities.......................................       (1,848)
                                                              ------------
Net assets................................................     $  5,327
                                                              ============

Powder Metal Forge

     In December 1995, the Company adopted plans for sale of its non-core powder
metal forge business  segment (PMF) and recorded an initial loss on disposal.  A
sale  agreement was signed in December 1996 to transfer  ownership of net assets
of PMF.  Terms of the  sale  agreement  require  the  Company  to  continue  PMF
operations  through a transition period in which the buyer will begin production
at its facility.  The Company  expects the transition  period to be completed by
November 1997. The agreement requires the buyer to reimburse the Company for all
losses  incurred  from  operating  the  business  after  December  1997  if  the
transition  has not been  completed.  PMF produces  various  engine  components,
primarily for GM, through a forging process.

                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

     The Company recorded a charge of $9,064,  net of tax benefit of $6,043, for
losses on  disposal  of the  business,  operating  losses  expected  during  the
transition period, and allocated interest expense.  During the fiscal year ended
July 31, 1997,  the Company  utilized  $8,981 of the  reserves for  discontinued
operations  including a loss from operations of $2,171. At July 31, 1997, $2,024
of  discontinued  operations  reserves  remained on the balance sheet related to
PMF.

     Summary operating results of the discontinued operation, excluding the loss
on disposal are as follows for the years ended:

                                           For the Year Ended July 31
                                          ------------------------------
                                              1995             1996
                                          -------------    -------------
Net sales.............................     $  6,505         $   4,228
Net loss..............................       (2,363)           (1,245)

     Interest  expense  of $1,014 and $496 in 1995 and 1996,  respectively,  was
allocated  to  discontinued  operations  of PMF based on the ratio of net assets
discontinued to total net assets and debt of the Company. In addition,  interest
expense of $986 was  allocated  for the  disposal  period and is included in the
1996 loss on  disposal of PMF.  In 1997,  $335 of  interest  expense was charged
against the reserve.

     The net  assets  of PMF  included  in the  consolidated  balance  sheet are
summarized as follows:

                                                                  July 31
                                                                   1997
                                                                ------------
    Current assets............................................   $  3,917
    Current liabilities.......................................       (610)
                                                                ------------
    Net assets................................................   $  3,307
                                                                ============

4.   RESTRUCTURING CHARGES

     In  May  1997,  the  Company  decided  to  restructure  the   manufacturing
operations of DRA to utilize focus factory  manufacturing  concepts and to close
the Company's  operations in the old  vertically-integrated  factories that were
leased from GM. These decisions resulted in the impairment of certain production
assets  with a carrying  amount of $30,321  ($25,279  of which is  property  and
equipment and $5,042 of which is related  tooling and other  supplies) which the
Company plans to sell or otherwise  dispose.  The Company has estimated the loss
on disposal  including  related costs at $26,260.  In addition,  the Company has
estimated a cost of $8,240 for reducing its workforce through several transition
programs.  The results of operations for the products which will be discontinued
are not separately  identifiable.  The  restructuring  reserve is expected to be
utilized throughout 1998 and 1999.

     In December  1995,  the Company  decided to  eliminate  the  production  of
certain  parts  and  certain  straight-drive  starter  motors  for the  original
equipment  market.  In  addition,  the Company  purchased  new,  more  efficient
equipment for use in the  production of certain  heavy duty  alternators.  These
decisions  resulted in the  impairment of certain  production  equipment  with a
carrying  amount of  approximately  $5,242,  which the Company  plans to sell or
otherwise  dispose.  The Company has estimated  the loss on disposal,  including
related  costs,  at  $4,385.  The  results  of  operations  for  the  parts  and
straight-drive  starter motors for which production will be discontinued are not
separately identifiable.

                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

     In October 1995, the Company offered to certain eligible salaried employees
a voluntary  retirement  transition  program in conjunction  with a similar plan
offered by GM to its employees which allowed such employees  special  additional
benefits not  typically  provided upon  retirement.  These  additional  benefits
include salaried payments for six months and future supplemental  payments under
the salaried  retirement plan. As a result,  $3,716 was charged to operations in
1996.

     The  following   table   summarizes   the   provisions   and  reserves  for
restructuring and non-recurring charges:


                                            Termination        Exit/Impairment
                                             Benefits               Costs                 Total
                                                                           

Provision in 1996.......................     $  3,716           $     4,385          $    8,101
Payments and charges in 1996............       (1,665)                 (895)             (2,560)

Reserve at July 31, 1996................        2,051                 3,490               5,541

Provision in 1997.......................        8,240                26,260              34,500
Change in estimate......................       (1,230)                   --              (1,230)
Payments and charges in 1997............         (821)                 (613)             (1,434)

Reserve at July 31, 1997................     $  8,240           $    29,137          $   37,377
                                             =========          ============         ===========


5.   ALLOWANCE FOR DOUBTFUL ACCOUNTS

     The activity in the allowance for doubtful accounts is as follows:


                                                                            For the Year Ended July 31
                                                                ----------------------------------------------------
                                                                    1995              1996                1997
                                                                -------------    ---------------     ---------------
                                                                                        

   Balance at beginning of period...........................    $         --     $        162      $        1,209
                                                                           
   Additions charged to costs and expenses..................             119            1,091               3,774
   Acquisition of certain businesses........................             102              308                 324
   Uncollectible accounts written off, net of recoveries....             (59)            (352)             (2,372)
                                                                -------------    ---------------     ---------------
                                                                $        162     $       1,209       $      2,935
                                                                =============    ===============     ===============


                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

6.   PROPERTY AND EQUIPMENT

     Property and equipment consists of the following:

                                                July 31
                                    -------------- -- --------------
                                        1996              1997
                                    --------------    --------------
Land and buildings................  $     12,213      $      5,895
Buildings under capital leases....        13,931            21,434
Machinery and equipment...........       144,247           119,893
                                    ==============    ==============
                                    $    170,391        $  147,222
                                    ==============    ==============


                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)


7.   LONG-TERM DEBT

     Borrowings under long-term debt arrangements consists of the following:



                                                                   July 31
                                                    ----------------- -- -----------------
                                                          1996                 1997
                                                    -----------------    -----------------
                                                                 
Senior credit facility:
    Revolving loans..............................      $    48,530       $            --
    Term loans...................................           54,235                   --
    Revolving acquisition loans..................               --               34,963
Power seller notes...............................           24,300                8,300
World note.......................................           75,000               75,000
Senior subordinated notes........................               --              140,000
GM acquisition note..............................           55,224               59,155
A & B seller notes...............................            3,500                3,500
Junior subordinated notes........................           22,619               25,211
Hungarian bank loans.............................            1,141                   --
Other, including capital lease obligations.......           14,247               17,639
                                                    -----------------    -----------------
                                                           298,796              363,768
Less current portion.............................            9,652                  507
                                                    -----------------    -----------------
                                                          $289,144       $      363,261
                                                    =================    =================


                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

Senior Credit Facility

     Pursuant to the senior credit facility,  revolving credit loans of $150,000
are  available  for general  purposes,  of which up to $85,000 is available  for
acquisitions.  The senior credit  facility  provides for  quarterly  payments of
$9,400  beginning  in the year  1999.  The  Company  has the option of paying an
interest rate of one bank's prime or a LIBOR-based  rate.  The weighted  average
interest on amounts outstanding at July 31, 1997 was 8.02%.

     The senior credit facility contains various covenants which include,  among
other things:  (i) limitations on additional  borrowings and encumbrances;  (ii)
the  maintenance  of  certain  financial  ratios  and  compliance  with  certain
financial tests and limitations;  (iii) limitations on cash dividends paid; (iv)
limitations  on investments  and capital  expenditures;  and (v)  limitations on
leases and sales of assets.

     The senior credit facility is collateralized by a lien on substantially all
assets of the Company and its domestic subsidiaries and by all the capital stock
of such subsidiaries held by the Company or any such other subsidiary.

Power Seller Notes

     The Power  Seller Notes are due  February 6, 2001.  Interest,  at a rate of
9.86% per annum,  is payable  monthly  for the current  month.  The notes may be
prepaid  without premium or penalty after August 6, 1997. The Power Seller Notes
are secured by letters of credit issued under the senior credit facility.

World Note

     The World  Note,  due on July 31,  2003,  is payable to an  affiliate  of a
stockholder  and  bears  interest  at  a  rate  of  10.5%  per  annum,   payable
semiannually.

     On any three interest payment dates, the Company may elect to pay up to 50%
of the unpaid accrued interest by issuing  additional notes to the holder of the
World Note. At the option of the Company,  prepayment of the loan balance may be
made at repayment  amounts  ranging from 103% in 1997 to 100% of principal after
August 1, 2000. Upon a change in control,  certain asset sales,  casualty events
or a public  offering (all as defined in the debt  agreement),  the holders have
the right, but not the obligation,  to require mandatory redemption of the debt,
without premium or penalty.

     The World Note agreement  contains  certain  covenants which are similar to
the provisions of the senior credit facility. The World noteholder has agreed to
subordinate its right to receive payments to the senior credit facility lenders.
DRI and its domestic  subsidiaries  have guaranteed the payment of principal and
interest on the World Note.

Senior Subordinated Notes

     On August 2, 1996,  the  Company  issued  $140  million  of 10 5/8%  Senior
Subordinated  Notes due  August 1, 2006 (the  Senior  Subordinated  Notes).  The
proceeds from the Senior Subordinated Notes were $135.8 million (net of issuance
costs).  The  proceeds  were  used as  follows:  (i) to  repay  all  outstanding
indebtedness under the Senior Credit Facility,  plus accrued and unpaid interest
thereon,  (ii)  $16,000 was used to prepay one of the Power Seller  Notes,  plus
accrued and unpaid interest  thereon,  and (iii) the remaining net proceeds were
invested  temporarily in short-term  interest bearing  obligations.  The Company
recorded an extraordinary  loss in 1997 of $2,351, net of tax benefit of $1,147,
related to deferred  financing  costs  associated  with the payoff of the Senior
Credit Facility.

     The Senior Subordinated Notes are unsecured senior subordinated obligations
of the Company and are  subordinated in right of payment to the prior payment in
full of all existing and future senior indebtedness, pari passu with all present
and future senior subordinated indebtedness and senior to all present and future
subordinated  indebtedness of the Company or the relevant subsidiary guarantors,
as  defined  in the  indenture.  The  Senior  Subordinated  Notes  will  also be
effectively  subordinated to any secured indebtedness to the extent of the value
of the assets securing such indebtedness.

                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

     The Senior  Subordinated Notes are redeemable at the option of the Company,
in whole or in part, after August 1, 2001, at the redemption prices set forth in
the note agreement plus accrued and unpaid  interest,  if any, to the redemption
date. In addition,  at any time prior to August 1, 1999, the Company may redeem,
at its option, up to an aggregate amount of 35% of the original principal amount
of the Senior  Subordinated Notes with the proceeds of one or more public equity
offerings at a redemption  price of 110% of the  principal  amount  thereof plus
accrued and unpaid interest,  if any, to the redemption  date,  provided that at
least 50% of the  original  aggregate  principal  amount  of the  notes  remains
outstanding after each such redemption.

     Upon the occurrence of a change of control (as defined), each holder of the
Senior Subordinated Notes will have the right to require the Company to purchase
all or a portion of such holder's  notes at a price in cash equal to 101% of the
aggregate principal amount thereof plus accrued and unpaid interest,  if any, to
the date of purchase.

     The indenture  pursuant to which the Senior  Subordinated Notes were issued
contains certain  covenants that,  among other things,  limit the ability of the
Company and its restricted  subsidiaries to (i) incur  additional  indebtedness,
(ii) pay dividends or make other distributions with respect to capital stock (as
defined) of the Company and its  restricted  subsidiaries,  (iii) sell assets of
the  Company  or its  restricted  subsidiaries,  (iv)  issue or sell  restricted
subsidiary  stock, (v) enter into certain  transactions  with  affiliates,  (vi)
create certain liens,  (vii) enter into certain mergers and  consolidations  and
(viii) incur indebtedness which is subordinate to senior indebtedness and senior
to the Senior Subordinated Notes.

     Pursuant  to a  registration  agreement  among the  Company and the initial
purchasers, the Company will commence an exchange offer pursuant to an effective
registration  statement or cause the Notes to be registered under the Securities
Act  pursuant to a resale shelf  registration  statement.  If an exchange  offer
registration  statement  is not (i) filed by October 31,  1997 or (ii)  declared
effective by December 31, 1997, or (iii) if an exchange offer is not consummated
or a resale shelf  registration  statement is not declared  effective by January
31, 1998,  special  interest will accrue initially at the rate of .25% per annum
increasing to a maximum rate of 1% per annum,  payable  semi-annually until such
time as an exchange  offer is  consummated  or a resale  shelf  registration  is
declared effective.

GM Acquisition Note

     In connection with the GM Acquisition, DRA issued to GM a subordinated note
in the principal amount of $45,000 due 2004. Interest accrues  semiannually at a
rate of 11.5% per annum and is added to the unpaid principal  balance in amounts
ranging from 60% of the accruing  interest in 1997 to 20% in 1999.  Beginning in
2000, interest is payable semiannually in cash.

A&B Seller Notes

     In  connection  with  the  A&B  acquisition,  a  subsidiary  of DRI  issued
subordinated  notes in the  principal  amount of $3,500  due 2002.  Interest  is
payable  semiannually at 10% per annum. The notes are subordinated to the senior
credit facility,  senior subordinated debt, and the World Note. The notes may be
prepaid at any time without penalty.

Junior Subordinated Notes

     DRI issued $18,200 in an initial  principal  amount of Junior  Subordinated
Notes to two  investors,  who are also holders of the  Company's  common  stock.
Interest on the junior  subordinated  notes accrues  semiannually  at 11% and is
payable entirely in additional principal,  through 2004, when the entire balance
is due and payable.

                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

Capital Lease Obligations

     In 1996 the Company  entered  into an  aggregate  of $13,931 of new capital
leases with respect to three manufacturing facilities and its world headquarters
building.  The leases  have 15 year terms with  options to renew for  additional
periods.  These leases have been  capitalized  using interest rates ranging from
12.5% to 14.2%. The carrying value of assets under capital leases was $15,870 at
July 31, 1997.

Other

     Total cash  interest paid for 1995,  1996 and 1997 was $7,738,  $19,895 and
$31,744, respectively.

     The  following is the  required  principal  payments of long-term  debt and
capitalized leases:

1998.......................................   $        507
1999.......................................            721
2000.......................................            817
2001.......................................          9,366
2002.......................................            844
Thereafter.................................        351,513
                                              ----------------
                                              $    363,768
                                              ================

8.   EMPLOYEE BENEFIT PLANS

Agreements with GM

     In  connection  with the GM  Acquisition,  the  Company  and GM  agreed  to
allocate the  responsibility  for employee pension benefits and  post-retirement
health  care and life  insurance  on a pro-rata  basis  between  DRA and GM. The
allocation is primarily  determined upon years of service with DRA and aggregate
years of service with DRA and GM. In addition,  GM has agreed to retain complete
responsibility  for all pension and  post-retirement  benefit costs for salaried
and hourly  employees  who retired from DRA before August 1, 1996 and October 1,
1996,  respectively.  Effective  August 1,  1994,  DRA  established  hourly  and
salaried pension and post-retirement  health care and life insurance plans which
are similar to the respective GM plans.

Pension Plans

     DRA has defined benefit pension plans covering substantially all employees.
The plan covering salaried employees provides benefits that are based upon years
of  service  and final  estimated  average  compensation.  Benefits  for  hourly
employees  are based on stated  amounts for each year of service.  DRA's funding
policy is to contribute  amounts to provide the plans with sufficient  assets to
meet   future   benefit   payment   requirements   consistent   with   actuarial
determinations   of  the  funding   requirements   of  federal  laws.  DRA  made
contributions of $6,454 and $1,085 to the plans in 1996 and 1997,  respectively.
No contributions were made in 1995. Plan assets are primarily invested in mutual
funds which invest in both debt and equity instruments.

     The components of net periodic pension cost for the plans are as follows:


                                                                              For the Year Ended July 31
                                                               ---------------- --- ---------------- -- -----------------
                                                                    1995                 1996                 1997
                                                               ----------------     ----------------    -----------------
                                                                                                        
    Service cost - benefits earned during the period.........  $      4,435         $      2,935        $      3,163
    Interest costs on projected benefit obligation...........            2                  293                 544
    Actual (gain) loss on assets.............................           --                   51              (2,180)
    Net amortization and deferral............................           22                 (316)              1,512
    Special charge for early retirement......................           --                   --               1,633
                                                               ----------------     ----------------    -----------------
    Net periodic pension cost................................  $      4,459         $     2,963         $      4,672
                                                               ================     ================    =================


                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

     In 1997, the Company offered retirement  incentives to salaried  employees.
The program liability of $1,633 was included with the restructuring charge.

     The following  table sets forth the funded status for DRA's defined benefit
pension plans.




                                                                                 July 31
                                                                    --------------- -- ---------------
                                                                         1996               1997
                                                                    ---------------    ---------------
                                                                               
Actuarial present value of accumulated pension benefit obligation:
     Vested.....................................................    $      5,988       $     11,375
     Nonvested..................................................            489               1,318
                                                                    ===============    ===============
Accumulated benefit obligation..................................    $      6,477       $     12,693
                                                                    ===============    ===============

Projected benefit obligation....................................    $      7,021       $     13,540
Plan assets at fair value.......................................         (6,406)             (9,664)
                                                                    ---------------    ---------------
Projected benefit obligation in excess of fair value of
     plan assets................................................            615               3,876
Prior service cost not yet recognized...........................            (37)               (911)
Unrecognized net gain...........................................            372               1,577
                                                                    ---------------    ---------------

Pension liability recognized in the balance sheet...............    $         950      $      4,542
                                                                    ===============    ===============


     The measurement of the July 31, 1996 and 1997 projected benefit  obligation
was based upon a discount rate of 7.75%. The expected  compensation  growth rate
is 5% for salaried employees. The expected rate of return on plan assets is 10%.

Defined Contribution Plans

     Various  subsidiaries  of the Company sponsor  voluntary  savings plans for
eligible salaried and hourly employees.  These plans allow  participants to make
contributions  pursuant to section 401(k) of the Internal Revenue Code.  Certain
of these  plans  have  Company  matching  contribution  provisions.  Charges  to
operations were $452, $686 and $532 for 1995, 1996 and 1997, respectively.

Profit Sharing Plans

     DRA  sponsors  profit  sharing  plans  covering  substantially  all  of its
employees.  Distributions  are  determined  based upon formulas  established  by
management and are made annually. Profit sharing expense for 1995, 1996 and 1997
was $1,700, $1,300 and $1,400, respectively.

                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

Post-Retirement Health Care and Life Insurance Plans

     DRA   maintains   hourly  and   salaried   benefit   plans   that   provide
post-retirement  health  care  and  life  insurance  to  retirees  and  eligible
dependents. The benefits are payable for life, although DRA retains the right to
modify or terminate the plans  providing  these  benefits.  The salaried plan is
contributory,  with  additional  cost sharing  features such as deductibles  and
co-payments.  Salaried employees who were not GM employees prior to 1992 are not
eligible for the above described post-retirement benefits. It is DRA's policy to
fund these benefits as claims are incurred.

     The following table sets forth the status of DRA's post-retirement  benefit
plans.



                                                                             July 31
                                                               ---------------- -- -----------------
                                                                    1996                 1997
                                                               ----------------    -----------------
                                                                           
Accumulated post-retirement benefit obligation:
   Fully eligible active participants......................    $       148         $          160
   Active participants not yet fully eligible..............           6,960                11,459
                                                               ----------------    -----------------
                                                                      7,108                11,619
   Unrecognized net gain...................................           1,078                 1,058
                                                               ----------------    -----------------
   Post-retirement benefit liability.......................    $        8,186      $        12,677
                                                               ================    =================


     The components of post-retirement benefit expense are as follows:



                                                                         For the Year Ended July 31
                                                         ----------------- -- ----------------- --- ----------------
                                                               1995                 1996                 1997
                                                         -----------------    -----------------     ----------------
                                                                                                    
Service Cost..........................................   $      4,114         $      3,557          $      3,959
Interest Cost.........................................            320                  254                  551
Amortization of gain..................................             -                   (59)                 (19)
                                                         -----------------    -----------------     ----------------
                                                         $      4,434         $      3,752          $      4,491
                                                         =================    =================     ================


     Measurement of the accumulated post-retirement benefit obligation was based
on an 8.3% annual rate of increase in the cost of covered  health care benefits.
The rate was assumed to decrease  ratably to 5.5%  through 2002 and remain level
at that rate  thereafter.  The discount rate used in determining the accumulated
post-retirement  benefit  obligation  was 7.75%.  An  increase  of 1% in assumed
health care cost trend  rates would  increase  the  accumulated  post-retirement
benefit  obligation  as of July 31, 1997 by 25.8% and the net periodic  cost for
1997 would be increased by 28.6%.


9.   STOCKHOLDERS' EQUITY AND REDEEMABLE EXCHANGEABLE PREFERRED STOCK OF DRA

     All shares of Class A Common Stock and Class B Common  Stock are  identical
and will entitle the holders thereof to the same rights and privileges, provided
that except as  otherwise  required by law,  the holders of Class B common stock
shall have no voting rights. Each share of Class A stock is convertible into one
share of Class B stock and each share of Class B stock is  convertible  into one
share of Class A stock.  Pursuant  to a  Stockholders  Agreement  dated July 29,
1994,  the Company  issued  470,590  shares of Class A Common  Stock and 319,410
shares of Class B Common Stock for an aggregate of $1,581.  In addition,  28,750
shares  of Class A  common  stock  were  issued  in  connection  with the  Nabco



                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

acquisition.  On October  21,  1994,  the Company  approved a private  placement
memorandum  whereby  the  Company  is  authorized  to offer for sale to  certain
members of management of DRA up to 95,000 shares of Class A Common Stock.  As of
July 31, 1997, 90,000 shares were outstanding  pursuant to the private placement
at a price  approximating  book  value.  Shares  issued  pursuant  to this  plan
generally vest over three years. During 1997, 26,750 shares were sold for $6,079
less than the deemed fair market  value.  As a result,  compensation  expense of
$1,616 was  recorded  during the current  year and the  balance of the  unearned
compensation of $4,463 will be amortized over the remaining vesting period

     The  stockholder  notes  receivable  of $179 and $350 at July 31,  1996 and
1997,  respectively,  were issued in connection  with the sale of Class A Common
Stock and are  payable in 1999  through  2002  together  with  interest at 9.25%
accrued  interest per annum.  The members of DRA management who are stockholders
of the Company are subject to agreements  that impose certain  restrictions  and
grant rights on their ownership and transfer of Company stock.  During the first
three  years  after  issuance,   stockholders  are  generally   prohibited  from
transferring  shares of common stock of the Company  owned by them.  The Company
further  has the right to  repurchase  such  stock at amounts  described  in the
respective agreements when the management investor is no longer employed by DRA.

Warrants

     In  connection  with the  issuance of the Junior  Subordinated  Notes,  DRI
issued  warrants to  purchase  100,000  shares of DRI Class A Common  Stock at a
price of $.02 per share. The warrants can be exercised,  in whole or in part, at
any time through June 31, 2004.

Redeemable Exchangeable Preferred Stock of DRA

     In connection with the GM Acquisition,  DRA issued 15,000 shares of Class A
Preferred Stock (par value $.01 per share and liquidation  preference $1,000 per
share) to GM (DRA Preferred  Stock).  The provisions of the preferred stock call
for a  cumulative  cash  dividend  equal to $80 per share  (8%).  For  financial
statement  purposes the preferred  stock has been  discounted  to  approximately
$11,500 to reflect fair value at the issuance date based upon an 11.5%  dividend
rate.  The excess of the  preference  amount over the carrying  value of the DRA
Preferred Stock is being accreted  through August 1, 2004, at which time the DRA
Preferred  Stock must be  redeemed  by DRA at $1,000 per share plus  accrued and
unpaid dividends.  At the option of DRA, the DRA Preferred Stock may be redeemed
at a price per share  equal to $1,000  plus  accrued  and unpaid  dividends.  In
addition,  the DRA Preferred  Stock may be  exchanged,  at the option of DRA, in
whole or in part, for 8%  subordinated  debentures to be issued by DRA at $1,000
per share plus accrued and unpaid  dividends.  Dividends which accrue but remain
unpaid for one year accrue additional  dividends at the rate of 8%. The carrying
value of the DRA Preferred Stock includes unpaid and accrued dividends of $3,896
as of July 31, 1997.


                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

10.  INCOME TAXES

     The  following is a summary of the  components  of the provision for income
taxes (benefit) of continuing operations:



                                                          For the Year Ended July 31
                                              --------------- -- --------------- - ---------------
                                                   1995               1996              1997
                                              ---------------    ---------------   ---------------
                                                                        
Current:
   Federal.................................   $    9,529         $   5,969         $    3,220
   State and Local.........................        1,927               916              2,019
   Foreign.................................           61               131                977
                                              ---------------    ---------------   ---------------
                                                  11,517             7,016              6,216
Deferred:
   Federal.................................       (3,021)           (1,240)            (8,615)
   State and Local.........................         (650)              (35)              (960)
   Foreign.................................           --                --                345
                                              ---------------    ---------------   ---------------
                                              $    7,846         $   5,741         $   (3,014)
                                              ===============    ===============   ===============


     Income (loss) from  continuing  operations  before income taxes  (benefit),
preferred dividend  requirement of subsidiary and minority interest was taxed in
the following jurisdictions:



                                                                           For the Year Ended July 31
                                                               ----------------------------------------------------
                                                                    1995              1996               1997
                                                               ---------------   ---------------    ---------------
                                                                                                      
Domestic..................................................     $      18,198     $     10,104       $     (15,640)
Foreign...................................................              371            3,208               4,903
                                                               ---------------   ---------------    ---------------
                                                               $      18,569     $     13,312       $     (10,737)
                                                               ===============   ===============    ===============



     A  reconciliation  of income taxes at the United States  federal  statutory
rate to the effective income tax rate follows:



                                                                             For the Year Ended July 31
                                                               --------------- -- ---------------- -- ----------------
                                                                    1995               1996                1997
                                                               ---------------    ----------------    ----------------
                                                                                            
 Federal statutory income tax rate..........................       35.0%              35.0%                35.0%
 State and local income taxes- net of federal tax benefit...        4.5                4.3                 (7.7)
 Compensation expense.......................................       --                 --                    6.0
 Other items................................................        2.7                3.8                  6.8
                                                               ---------------    ----------------    ----------------

 Effective income tax rate..................................       42.2%              43.1%                28.1%
                                                               ===============    ================    ================



                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

     State and local income taxes  include  provisions  for Indiana and Michigan
which do not provide proportional benefit in loss years.

     The following is a summary of the  significant  components of the Company's
deferred tax assets and liabilities:



                                                                        July 31
                                                           ----------------------------------
                                                                1996               1997
                                                           ---------------    ---------------
                                                                      
Deferred tax assets:
     Restructuring.....................................    $       --        $      4,424
     Employee benefits.................................         7,385               7,157
     Inventories.......................................         2,165               7,196
     Warranty..........................................         2,665               3,207
     Asset impairment..................................         1,380               8,480
     Discontinued operations...........................         4,352                 774
     Non-compete agreements............................            --                 789
     Alternative minimum tax credits...................         1,244               1,488
     Other.............................................         3,054               2,835
                                                           ---------------    ---------------

                                                               22,245              36,350

Deferred tax liabilities:
     Depreciation......................................       (11,275)            (13,475)
     Discount on exchangeable securities...............        (1,381)             (1,336)
     Other.............................................          (922)             (1,621)
                                                           ---------------    ---------------

                                                              (13,578)            (16,432)
                                                           ---------------    ---------------

Net deferred tax asset.................................    $    8,667         $     19,918
                                                           ===============    ===============


     The  Company's  alternative  minimum  tax  credit  may be  carried  forward
indefinitely.  Income tax payments,  including  state taxes,  for 1995, 1996 and
1997 were $8,900, $14,000 and $5,600, respectively.

     No provision has been made for United  States  federal and state or foreign
taxes that may result  from  future  remittances  of  undistributed  earnings of
foreign  subsidiaries ($9,336 at July 31, 1997) because it is expected that such
earnings will be reinvested in these foreign operations indefinitely.  It is not
practical  to estimate the amount of taxes that might be payable on the eventual
remittances of such earnings.





                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

11.  TRANSACTIONS WITH GM

     The Company and GM have entered into several  transactions  and  agreements
related  to  their  respective  businesses.  In  addition  to  the  transactions
disclosed elsewhere in the accompanying  consolidated  financial  statements and
related notes, the Company entered into the following transactions with GM:



                                                         For the Year Ended July 31
                                               -----------------------------------------------
                                                   1995             1996             1997
                                               -------------    -------------    -------------
                                                                                
Sales.......................................    $  338,356       $  298,084       $  301,328
Material purchases and costs for services...       205,874          112,372           97,934


     In addition, the Company had the following balances with GM:

                                                 July 31
                                      ------------------------------
                                          1996             1997
                                      -------------    -------------
Trade accounts receivable..........   $   27,391       $   30,286
Other receivables..................        9,807            4,886
Accounts payable...................       10,752            7,644

12.  LEASE COMMITMENTS

     The  Company  occupies  space  and  uses  certain   equipment  under  lease
arrangements.  Rent expense was $959, $3,208 and $4,004 for 1995, 1996 and 1997,
respectively.  Rental commitments at July 31, 1997 for long-term  non-cancelable
operating leases were as follows for the year ending:

1998..........................................   $     4,581
1999..........................................         3,855
2000..........................................         2,649
2001..........................................         1,449
2002..........................................         1,387
Thereafter....................................         1,784
                                                 =============
                                                  $   15,705
                                                 =============

13.  COMMITMENTS AND CONTINGENCIES

     The  Company  is  party  to  various  legal   actions  and   administrative
proceedings  and subject to various  claims  arising in the  ordinary  course of
business.  The Company  believes that the  disposition of these matters will not
have a material adverse effect on the financial position,  results of operations
or cash flows of the Company.





                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

14.  GEOGRAPHICAL INFORMATION

     The  Company  operates  predominantly  in a single  industry as a designer,
manufacturer,  remanufacturer,  and  distributor  of electrical and other engine
related  components,  including  starter motors and alternators for automobiles,
trucks,  and  other  heavy  duty  vehicles.  The  Company  is  a  multi-national
corporation  with  operations in many  countries  including  the United  States,
Canada, Mexico,  Hungary,  Germany, Korea and the Netherlands.  Sales, operating
profits  and  identifiable  assets  of  Canadian,  European  and  other  foreign
locations  are  those  sales,  operating  profits  and  assets  related  to  the
operations in those locations. Geographical information is shown below:



                                                                                For the Year Ended July 31
                                                                 ---------------------------------------------------
                                                                     1995               1996              1997
                                                                 --------------    ---------------   ---------------
                                                                                          
       Net sales:
       United States........................................      $   584,859      $    657,782      $    684,790
       Canada...............................................               --            26,815            47,240
       Europe...............................................            5,090            15,975            14,487
       Other foreign........................................               --                --             7,052
       Eliminate intercompany sales.........................          (16,526)          (63,720)          (63,782)
                                                                 --------------    ---------------   ---------------
       Total net sales......................................      $   573,423       $   636,852      $    689,787
                                                                 ==============    ===============   ===============

       Operating income:
       United States........................................     $     36,544      $     36,751      $      23,196
       Canada...............................................               --             2,319             2,341
       Europe...............................................              457             1,609               784
       Other foreign........................................               --                --              (366)
                                                                 --------------    ---------------   ---------------
       Total operating income...............................     $     37,001      $      40,679     $      25,955
                                                                 ==============    ===============   ===============

       Identifiable assets:
       United States........................................       $  310,292        $  427,847      $    474,991
       Canada...............................................               --            29,959            31,197
       Europe...............................................           11,523            10,138            13,105
       Other foreign........................................               --                --            16,303
                                                                 --------------    ---------------   ---------------
       Total identifiable assets............................          321,815           467,944           535,596
       Corporate assets.....................................           65,096           119,339           192,458
       Elimination..........................................          (64,384)         (112,201)         (157,485)
                                                                 --------------    ---------------   ---------------
           Total assets.....................................       $  322,527        $  475,082      $    570,569
                                                                 ==============    ===============   ===============





                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

15.  FINANCIAL   INFORMATION   FOR  SUBSIDIARY   GUARANTORS  AND   NON-GUARANTOR
     SUBSIDIARIES

     The  Company  conducts  a  significant  portion  of  its  business  through
subsidiaries.  The Senior Notes referred to in Note 16 below are unconditionally
guaranteed,  jointly and severally,  by certain direct and indirect subsidiaries
(the  Subsidiary  Guarantors).  Certain  of the  Company's  subsidiaries  do not
guarantee  the Senior  Notes  (the  Non-Guarantor  Subsidiaries).  The claims of
creditors of  Non-Guarantor  Subsidiaries  have  priority over the rights of the
Company to receive dividends or distributions from such subsidiaries.

     Presented below is condensed  consolidating  financial  information for the
Company,  the Subsidiary  Guarantors and the Non-Guarantor  Subsidiaries at July
31, 1997 and 1996 and for the years ended July 31, 1997, 1996 and 1995.

     The equity method has been used by the Company with respect to  investments
in subsidiaries.  The equity method has been used by Subsidiary  Guarantors with
respect  to  investments  in  Non-Guarantor  Subsidiaries.   Separate  financial
statements for Subsidiary  Guarantors  are not presented  based on  management's
determination that they do not provide  additional  information that is material
to investors.

     The  following  table sets  forth the  Guarantor  and direct  Non-Guarantor
Subsidiaries:

    Guarantor Subsidiaries            Non-Guarantor Subsidiaries
- ----------------------------   ------------------------------------
Delco Remy America, Inc.              Autovill RT Ltd.
Remy International, Inc.              Power Investments Canada Ltd.
Reman Holdings, Inc.                  Remy UK Limited
Nabco, Inc.                           Delco Remy International (Europe) GmbH
The A&B Group, Inc.                   Remy India Holdings, Inc.
A&B Enterprises, Inc.                 Remy Mauritius Ltd.
Dalex, Inc.                           Remy Korea Holdings, Inc.
A&B Cores, Inc.                       681287 Alberta Ltd.
R&L Tool Company, Inc.                Publitech, Inc.
MCA, Inc. of Mississippi              World Wide Automotive Distributors, Inc.
Power Investments, Inc.               Autovill Holdings, Inc.
Franklin Power Products, Inc.
International Fuel Systems, Inc.
Marine Drive Systems, Inc.
Marine Corporation of America
Powrbilt Products, Inc.
World Wide Automotive, Inc.


                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

                                       Condensed Consolidating Balance Sheet



                                                                         July 31, 1997
                                          -----------------------------------------------------------------------------
                                           Delco Remy
                                          International
                                              Inc.                           Non-
                                             (Parent      Subsidiary       Guarantor
                                          Company Only)   Guarantors     Subsidiaries    Eliminations    Consolidated
                                          -------------- --------------------------------------------------------------
                                                                                         
Assets:

Current assets:
     Cash and cash equivalents........    $       --      $    1,504     $     8,546     $     --         $    10,050
     Trade accounts receivable........            --          99,745          10,439           --             110,184
     Affiliate accounts receivable, net           --          33,409               2      (33,411)(a)              --
     Other receivables................            --           9,605             882           --              10,487
     Recoverable income taxes.........            --           2,889              --           --               2,889
     Inventories......................            --         145,035          19,382           --             164,417
     Deferred income taxes............         4,315          17,159              --           --              21,474
     Other current assets.............            --           4,163             480           --               4,643
                                          -------------- --------------  --------------  --------------  --------------

Total current assets..................         4,315         313,509          39,731      (33,411)            324,144

Property and equipment................            20         133,769          13,433           --             147,222
Less accumulated depreciation.........            13          22,353           4,492           --              26,858
                                          -------------- --------------  --------------  --------------  --------------

                                                   7         111,416           8,941           --             120,364

Deferred financing costs..............         5,148           3,655              --           --               8,803
Goodwill, net.........................            --          76,437          10,175           --              86,612
Net assets held for disposal..........            --          25,279              --           --              25,279
Investment in affiliates..............       171,614              --              --     (168,495)(b)(c)        3,119
Other assets..........................         1,953          (1,463)          1,758           --               2,248
                                          -------------- --------------  --------------  --------------  --------------
Total assets..........................     $ 183,037       $ 528,833       $  60,605     $(201,906)         $ 570,569
                                          ============== ==============  ==============  ==============  ==============
<FN>
(a)  Eliminations of intercompany receivables and payables.
(b)  Elimination of investments in subsidiaries.
(c)  Elimination of investments in subsidiaries' earnings.
</FN>




                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)


                                       Condensed Consolidating Balance Sheet



                                                                          July 31, 1997
                                          ------------------------------------------------------------------------------
                                           Delco Remy
                                          International
                                              Inc.                            Non-
                                             (Parent       Subsidiary       Guarantor
                                          Company Only)    Guarantors     Subsidiaries    Eliminations    Consolidated
                                          --------------  --------------  --------------  --------------  --------------

  Liabilities and stockholders' equity (deficit):
                                                                                         
  Current liabilities:
       Accounts payable.................  $               $      82,585   $       5,798   $        --     $     88,578
                                                  195
       Affiliate accounts payable.......       15,684            6,152          11,575       (33,411)(a)            --
       Accrued interest payable.........           --            3,107              --            --             3,107
       Accrued restructuring charges....           --           37,377              --            --            37,377
       Liabilities related to
       discontinued operations..........           --            3,324              --            --             3,324
       Other liabilities and accrued
       expenses.........................      (11,076)          41,034           5,991            --            35,949
       Current portion of long-term
       debt.............................           --              506               1            --               507
                                          --------------  --------------  --------------  --------------  --------------
  Total current liabilities.............        4,803          174,085          23,365       (33,411)          168,842

  Deferred income taxes.................       10,631           (9,114)             39            --             1,556
  Long-term debt, less current portion..      173,511          189,669              81            --           363,261
  Post-retirement benefits other than
       pensions.........................           --           12,677              --            --            12,677
  Accrued pension benefit...............           --            4,542              --            --             4,542
  Other non-current liabilities.........          876            3,231              17            --             4,124

  Minority interest in subsidiary.......           --            6,504           1,528            --             8,032

  Redeemable exchangeable preferred
       stock of subsidiary..............           --           16,071              --            --            16,071

  Stockholders' equity (deficit):
       Common stock:
            Class A Shares..............            5               --              --            --                 5
            Class B Shares..............            4               --              --            --                 4
       Paid-in capital..................       10,194               --              --            --            10,194
       Subsidiary investment............           --          127,665          31,970      (159,635)(b)            --
       Retained earnings (deficit)......      (12,174)           3,503           5,357        (8,860)(c)       (12,174)
       Cumulative translation
       adjustment.......................           --               --          (1,752)           --            (1,752)
       Stock purchase plan..............        (4,813)             --              --            --            (4,813)
                                          --------------  --------------  --------------  --------------  --------------

       Total stockholders' equity
       (deficit)........................        (6,784)        131,168          35,575      (168,495)           (8,536)
                                          --------------  --------------  --------------  --------------  --------------

  Total liabilities and stockholders'
       equity (deficit).................  $    183,037    $    528,833    $     60,605    $ (201,906)      $   570,569
                                          ==============  ==============  ==============  ==============================
<FN>
(a)  Eliminations of intercompany receivables and payables.
(b)  Elimination of investments in subsidiaries.
(c)  Elimination of investments in subsidiaries' earnings.
</FN>




                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

                                Condensed Consolidating Statement of Operations


                                                                For the Year Ended July 31, 1997
                                          ------------------------------------------------------------------------------
                                           Delco Remy
                                          International
                                              Inc.                            Non-
                                             (Parent       Subsidiary       Guarantor
                                          Company Only)    Guarantors     Subsidiaries    Eliminations    Consolidated
                                          --------------  --------------  --------------  --------------  --------------
                                                                                          
  Net sales.............................  $        --     $    684,790    $     68,779      $(63,782)(a)   $   689,787
  Cost of goods sold....................           --          548,875          55,141       (63,782)(a)       540,234
                                          --------------  --------------  --------------  --------------  --------------

  Gross profit..........................           --          135,915          13,638            --           149,553

  Selling, engineering, and
       administrative expenses..........        6,325           71,933          10,840            --            89,098
  Restructuring charges.................           --           34,500              --            --            34,500
                                          --------------  --------------  --------------  --------------  --------------

  Operating (loss) income...............       (6,325)          29,482           2,798            --            25,955

  Other income (expense):
       Gain on sale of building.........           --               --           2,082            --             2,082
       Interest expense.................      (18,815)         (19,997)             38            --           (38,774)
                                          --------------  --------------  --------------  --------------  --------------

  (Loss)  income  from  continuing 
       operations  before  income  tax 
       (benefit), preferred dividend 
       requirement of subsidiary, and
       minority interest................      (25,140)           9,485           4,918            --           (10,737)

  Minority interest in income of
       subsidiaries.....................           --              921             (29)           --               892
  Equity in earnings of subsidiaries....        1,821               --              --        (1,821)(b)            --

  Income taxes (benefit)................       (9,023)           4,042           1,967            --            (3,014)

  Preferred dividend requirement of
       subsidiary.......................           --               --              --         1,648(c)          1,648
                                          --------------  --------------  --------------  --------------  --------------

  (Loss) income from continuing
       operations.......................      (14,296)           4,522           2,980        (3,469)          (10,263)

  Discontinued operations:
       Loss from operations of
       discontinued businesses (less
       applicable income tax benefit)...           --              808              --            --               808

       Loss on disposal of businesses
       (less applicable income tax
       benefit).........................           --              874              --            --               874

  Extraordinary item:
       Write-off of debt issuance costs
       (less applicable income tax
       benefit).........................           --            2,351              --            --             2,351
                                          --------------  --------------  --------------  --------------  --------------
  Net (loss) income.....................  $   (14,296)    $        489    $       2,980   $   (3,469)      $   (14,296)
                                          ==============  ==============  ==============  ==============  ==============
<FN>
(a)  Elimination of intercompany sales and cost of sales.
(b)  Elimination of equity in net income (loss) from consolidated subsidiaries.
(c)  Recording of preferred dividend requirement of subsidiary.
</FN>




                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

                                 Condensed Consolidating Statement of Cash Flows


                                                                For the Year Ended July 31, 1997
                                          ------------------------------------------------------------------------------
                                           Delco Remy
                                          International
                                              Inc.                            Non-
                                             (Parent       Subsidiary       Guarantor
                                          Company Only)    Guarantors     Subsidiaries    Eliminations    Consolidated
                                          --------------  --------------  --------------  --------------  --------------
                                                                                          
  Operating Activities:
  Net (loss) income.....................   $   (14,296)   $       489    $       2,980      $(3,469)(a)   $   (14,296)
  Extraordinary item....................           375          3,123               --            --             3,498
       Adjustments to reconcile net
       income (loss) to net cash
       provided by (used in) operating
       activities:
       Depreciation and amortization....         1,629         19,942              752            --            22,323
       Gain on sale of building.........            --             --           (2,082)           --            (2,082)
       Equity in earnings of subsidiary.        (1,821)            --               --         1,821(a)             --
       Deferred income taxes............         7,864        (17,481)              39            --            (9,578)
       Post-retirement benefits other
       than pensions....................            --          4,491               --            --             4,491
       Accrued pension benefits.........            --          3,592               --            --             3,592
       Non-cash interest expense........         3,337          4,612               --            --             7,949
       Preferred dividend requirement of
       subsidiary.......................            --             --               --         1,648(b)          1,648
       Changes in operating assets and
       liabilities, net of acquisitions:
           Accounts receivable..........            --         (1,715)          (1,626)           --            (3,341)
           Inventories..................            --         (4,950)          (5,295)           --           (10,245)
           Accounts payable.............           (67)       (10,970)               1            --           (11,036)
           Intercompany accounts........       (74,450)        65,730            8,720            --                --
           Other current assets and
           liabilities..................        (8,727)           995            3,194            --            (4,538)
           Accrued restructuring........            --         31,836               --            --            31,836
           Other non-current assets and
           liabilities, net.............       (12,209)        16,180           (1,655)           --             2,316
                                          --------------  --------------  --------------  --------------  --------------
  Net cash (used in) provided by
       operating activities.............       (98,365)       115,874            5,028            --            22,537

                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

                                 Condensed Consolidating Statement of Cash Flows--(continued)

                                                                For the Year Ended July 31, 1997
                                          ------------------------------------------------------------------------------
                                           Delco Remy
                                          International
                                              Inc.                            Non-
                                             (Parent       Subsidiary       Guarantor
                                          Company Only)    Guarantors     Subsidiaries    Eliminations    Consolidated
                                          --------------  --------------  --------------  --------------  --------------

  Investing activities:
  Acquisition, net of cash acquired.....       (45,284)           135            2,707            --           (42,442)
  Purchase of property and equipment....            --        (27,025)          (4,863)           --           (31,888)
  Investment in affiliates..............        (3,119)            --               --            --            (3,119)
  Proceeds from sale of building........            --             --            3,362            --             3,362
                                          --------------  --------------  --------------  --------------  --------------
  Net cash (used in) provided by
       investing activities.............       (48,403)       (26,890)           1,206            --           (74,087)

  Financing activities:
  Proceeds from issuances of long-term
       debt.............................       162,700         17,300               --            --           180,000
  Payments on long-term debt............       (16,000)      (110,200)              --            --          (126,200)
  Other financing activities............            --          3,986               --            --             3,986
                                          --------------  --------------  --------------  --------------  --------------
  Net cash provided by (used in)
       financing activities.............       146,700        (88,914)              --            --            57,786

  Effect of exchange rate changes on cash
                                                    --             --              408            --               408
                                          --------------  --------------  --------------  --------------  --------------

  Net (decrease) increase in cash and
       cash equivalents.................           (68)            70            6,642            --             6,644
  Cash and cash equivalents at beginning
       of year..........................            68          1,434            1,904            --             3,406
                                          --------------  --------------  --------------  --------------  --------------
  Cash and cash equivalents at end of
       year.............................  $          --   $      1,504    $      8,546    $        --      $    10,050
                                          ==============  ==============  ==============  ==============  ==============
<FN>
(a)  Elimination of equity in earnings of subsidiary.
(b)  Recording of preferred dividend requirement of subsidiary.
</FN>



                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

                                       Condensed Consolidating Balance Sheet



                                                                         July 31, 1996
                                          -----------------------------------------------------------------------------
                                           Delco Remy
                                          International
                                              Inc.                           Non-
                                             (Parent      Subsidiary       Guarantor
                                          Company Only)   Guarantors     Subsidiaries    Eliminations    Consolidated
                                          -------------- --------------------------------------------------------------
                                                                         (in thousands)
                                                                                        
Assets:

Current assets:
     Cash and cash equivalents........    $       68      $    1,434     $     1,904      $    --        $      3,406
     Trade accounts receivable, net...            --          87,161           7,831           --              94,992
     Affiliate accounts receivable....            --          80,650              --      (80,650)(a)              --
     Other receivables................            --          10,265             320           --              10,585
     Recoverable income taxes.........           825           7,013             836           --               8,674
     Inventories......................            --         111,631          11,952           --             123,583
     Deferred income taxes............         1,548          13,914              --           --              15,462
     Other current assets.............            --             790             423           --               1,213
                                          -------------- --------------  --------------  --------------  --------------

Total current assets..................         2,441         312,858          23,266      (80,650)            257,915

Property and equipment................            20         162,963           7,408           --             170,391
Less accumulated depreciation.........            --          28,207           1,028           --              29,235
                                          -------------- --------------  --------------  --------------  --------------

                                                  20         134,756           6,380           --             141,156

Deferred financing costs..............           481           6,016              --           --               6,497
Goodwill, net.........................            --          58,174           8,396           --              66,570
Investment in affiliate...............       119,240              --              --     (119,240)(b)(c)           --
Other assets..........................           544             345           2,055           --               2,944
                                          -------------- --------------  --------------  --------------  --------------
Total assets..........................     $ 122,726       $ 512,149       $  40,097     $(199,890)         $ 475,082
                                          ============== ==============  ==============  ==============  ==============







                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

                                       Condensed Consolidating Balance Sheet



                                                                          July 31, 1996
                                          ------------------------------------------------------------------------------
                                           Delco Remy
                                          International
                                              Inc.                            Non-
                                             (Parent       Subsidiary       Guarantor
                                          Company Only)    Guarantors     Subsidiaries    Eliminations    Consolidated
                                          --------------  --------------  --------------  --------------  --------------
                                                                                          
  Liabilities and stockholders' 
  equity (deficit):

  Current liabilities:
       Accounts payable.................  $       262      $    75,509    $      5,436    $        --     $     81,207
       Affiliate accounts payable.......       73,322            4,968           2,360       (80,650)(a)            --
       Accrued interest payable.........           --            4,026              --            --             4,026
       Accrued restructuring charges....           --            5,541              --            --             5,541
       Liabilities related to
       discontinued operations..........           --           11,005              --            --            11,005
       Other liabilities and accrued
       expenses.........................       (1,524)          31,151           3,056            --            32,683
       Current portion of long-term
       debt.............................           --            8,511           1,141            --             9,652
                                          --------------  --------------  --------------  --------------  --------------
       Total current liabilities........       72,060          140,711          11,993       (80,650)          144,114

  Deferred income taxes.................           --            6,795              --            --             6,795
  Long-term debt, less current portion..       46,919          242,225              --            --           289,144
  Post-retirement benefits other than
       pensions.........................           --            8,186              --            --             8,186
  Accrued pension benefit...............           --              950              --            --               950
  Other non-current liabilities.........           (3)           2,582           2,848            --             5,427

  Minority interest in subsidiary.......           --            4,457              --            --             4,457

  Redeemable exchangeable preferred
       stock of subsidiary..............           --           14,420              --            --            14,420

  Stockholders' equity (deficit):
       Common stock:
            Class A Shares..............            5               --              --            --                 5
            Class B Shares..............            4               --              --            --                 4
       Paid-in capital..................        1,798               --              --            --             1,798
       Subsidiary investment............           --           87,161          25,040      (112,201)(b)            --
       Retained earnings (deficit)......        2,122            4,662           2,377        (7,039)(c)         2,122
       Cumulative translation
       adjustment.......................           --               --          (2,161)           --            (2,161)
       Notes receivable from
       stockholders.....................          (179)             --              --            --              (179)
                                          --------------  --------------  --------------  --------------  --------------

       Total stockholders' equity
       (deficit)........................         3,750          91,823          25,256      (119,240)            1,589
                                          --------------  --------------  --------------  --------------  --------------

  Total liabilities and stockholders'
       equity (deficit).................  $     122,726   $    512,149     $    40,097     $(199,890)      $   475,082
                                          ==============  ==============  ==============  ==============  ==============
<FN>
(a)  Elimination of intercompany receivables and payables.
(b)  Elimination of investments in subsidiaries.
(c)  Elimination of investments in subsidiaries' earnings.
</FN>




                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

                                Condensed Consolidating Statement of Operations


                                                                For the Year Ended July 31, 1996
                                          ------------------------------------------------------------------------------
                                           Delco Remy
                                          International
                                              Inc.                            Non-
                                             (Parent       Subsidiary       Guarantor
                                          Company Only)    Guarantors     Subsidiaries    Eliminations    Consolidated
                                          --------------  --------------  --------------  --------------  --------------
                                                                                                    
  Net sales.............................  $        --      $   657,782     $    42,790      $(63,720)(a)   $   636,852
  Cost of goods sold....................           --          541,363          32,435       (63,720)(a)       510,078
                                          --------------  --------------  --------------  --------------  --------------

  Gross profit..........................           --          116,419          10,355            --           126,774

  Selling, engineering, and
       administrative expenses..........        1,923           69,644           6,427            --            77,994
  Restructuring charges.................           --            8,101              --            --             8,101
                                          --------------  --------------  --------------  --------------  --------------

  Operating (loss) income...............       (1,923)          38,674           3,928            --            40,679

  Interest expense......................       (4,503)         (22,477)           (387)           --           (27,367)
                                          --------------  --------------  --------------  --------------  --------------

  (Loss) income  from  continuing 
      operations  before  income
      taxes benefit), preferred 
      dividend requirement of subsidiary 
      and minority interest.............       (6,426)          16,197           3,541            --            13,312

  Minority interest in income of
       subsidiary.......................           --               --             259            --               259
  Equity in earnings of subsidiary......       (1,904)              --              --         1,904(b)             --

  Income taxes (benefit)................       (3,489)           8,014           1,216            --             5,741

  Preferred dividend requirement of
       subsidiary.......................           --               --              --         1,516(c)          1,516
                                          --------------  --------------  --------------  --------------  --------------

  (Loss) income from continuing
       operations.......................       (4,841)           8,183           2,066           388             5,796

  Discontinued operations:
       Loss from operations of
       discontinued businesses (less
       applicable income tax benefit)...           --            1,573              --            --             1,573

       Loss on disposal of businesses
       (less applicable income tax
       benefit).........................           --            9,064              --            --             9,064
                                          --------------  --------------  --------------  --------------  --------------
  Net (loss) income.....................   $   (4,841)    $     (2,454)    $      2,066    $     388       $     (4,841)
                                          ==============  ==============  ==============  ==============  ==============
<FN>
(a)  Elimination of intercompany sales and cost of sales.
(b)  Elimination of equity in net income (loss) from consolidated subsidiaries.
(c)  Recording of preferred dividend requirement of subsidiary.
</FN>



                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

                               Condensed Consolidating Statement of Cash Flows


                                                                For the Year Ended July 31, 1996
                                          ------------------------------------------------------------------------------
                                           Delco Remy                         Non-
                                          International    Subsidiary       Guarantor
                                              Inc.         Guarantors     Subsidiaries    Eliminations    Consolidated
                                          --------------  --------------  --------------  --------------  --------------
                                                                         (in thousands)
                                                                                         
  Operating Activities:
  Net (loss) income.....................  $     (4,841)   $     (2,454)   $       2,066   $      388      $     (4,841)
       Adjustments to reconcile net
       income (loss) to net cash
       provided by (used in) operating
       activities:
       Depreciation and amortization....            --         18,569              986            --            19,555
       Equity in earnings of subsidiary.         1,904             --               --        (1,904)(a)            --
       Deferred income taxes............          (620)        (3,328)           1,001            --            (2,947)
       Post-retirement benefits other
       than pensions....................            --          3,752               --            --             3,752
       Accrued pension benefits.........            --         (3,509)              --            --            (3,509)
       Non-cash interest expense........         2,333          5,534               --            --             7,867
       Preferred dividend requirement of
       subsidiary.......................            --             --               --         1,516(b)          1,516
       Changes in operating assets and
       liabilities, net of acquisitions:
           Accounts receivable..........            --        (24,724)             266            --           (24,458)
           Inventories..................            --        (27,048)           1,328            --           (25,720)
           Accounts payable.............           262          7,339            1,033            --             8,634
           Intercompany accounts........        27,650        (29,070)           1,420            --                --
           Other current assets and
           liabilities..................        (2,679)        21,702             (794)           --            18,229
           Accrued restructuring........            --          5,541               --            --             5,541
           Other non-current assets and
           liabilities, net.............        (1,148)         1,248           (4,403)           --            (4,303)
                                          --------------  --------------  --------------  --------------  --------------
  Net cash provided by (used in)
       operating activities.............        22,861        (26,448)           2,903            --              (684)

  Investing activities:
  Acquisition, net of cash acquired.....       (47,685)         1,365               --            --           (46,320)
  Purchase of property and equipment....            (1)       (32,740)              --            --           (32,741)
                                          --------------  --------------  --------------  --------------  --------------
  Net cash used in investing activities.       (47,686)       (31,375)              --            --           (79,061)

  Financing activities:
  Proceeds from issuances of long-term
       debt.............................        24,300         65,352               --            --            89,652
  Payments on long-term debt............            --         (6,466)          (2,376)           --            (8,842)
  Other financing activities............            --            (20)              --            --               (20)
                                          --------------  --------------  --------------  --------------  --------------
  Net cash provided by (used in)
       financing activities.............        24,300         58,866           (2,376)           --            80,790

  Effect of exchange rate changes on cash
                                                    --             --              883            --               883
                                          --------------  --------------  --------------  --------------  --------------

  Net (decrease) increase in cash and
       cash equivalents.................          (525)         1,043            1,410            --             1,928
  Cash and cash equivalents at beginning
       of year..........................           593            391              494            --             1,478
                                          --------------  --------------  --------------  --------------  --------------
  Cash and cash equivalents at end of
       year.............................  $         68    $      1,434    $      1,904    $       --      $      3,406
                                          ==============  ==============  ==============  ==============  ==============
<FN>
(a)  Elimination of investment in affiliates earnings.
(b)  Elimination of preferred dividend requirement of subsidiary.
</FN>




                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

                               Condensed Consolidating Statement of Operations


                                                                For the Year Ended July 31, 1995
                                          ------------------------------------------------------------------------------
                                           Delco Remy
                                          International
                                              Inc.                            Non-
                                             (Parent       Subsidiary       Guarantor
                                          Company Only)    Guarantors     Subsidiaries    Eliminations    Consolidated
                                          --------------  --------------  --------------  --------------  --------------
                                                                                           
  Net sales.............................  $        --      $   584,859    $      5,090      $(16,526)(a)   $   573,423
  Cost of goods sold....................           --          488,406           3,336       (16,526)(a)       475,216
                                          --------------  --------------  --------------  --------------  --------------

  Gross profit..........................           --           96,453           1,754            --            98,207

  Selling, engineering, and
       administrative expenses..........          825           59,084           1,297            --            61,206
                                          --------------  --------------  --------------  --------------  --------------

  Operating (loss) income...............         (825)          37,369             457            --            37,001

  Interest expense......................       (2,083)         (16,263)            (86)           --           (18,432)
                                          --------------  --------------  --------------  --------------  --------------

  (Loss) income  from  continuing  
     operations  before  income  taxes
     (benefit), preferred dividend 
     requirement of subsidiary, and
     minority interest..................       (2,908)          21,106             371            --            18,569

  Equity in earnings of subsidiary......        8,943               --              --        (8,943)(b)            --

  Income taxes (benefit)................         (928)           8,713              61            --             7,846

  Preferred dividend requirement of
       subsidiary.......................           --               --              --         1,397(c)          1,397
                                          --------------  --------------  --------------  --------------  --------------

  Income (loss) from continuing
       operations.......................        6,963           12,393             310       (10,340)            9,326

  Discontinued operations:
       Loss from operations of
       discontinued businesses (less
       applicable income tax benefit)...           --            2,363              --            --             2,363
                                          --------------  --------------  --------------  --------------  --------------

  Net income (loss).....................  $      6,963    $     10,030    $         310    $ (10,340)     $      6,963
                                          ==============  ==============  ==============  ==============  ==============
<FN>
(a)  Elimination of intercompany sales and cost of sales.
(b)  Elimination of equity in net income (loss) from consolidated subsidiaries.
(c)  Recording of preferred dividend requirement of subsidiary.
</FN>




                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

                               Condensed Consolidating Statement of Cash Flows


                                                                For the Year Ended July 31, 1995
                                          ------------------------------------------------------------------------------
                                           Delco Remy                         Non-
                                          International    Subsidiary       Guarantor
                                              Inc.         Guarantors     Subsidiaries    Eliminations    Consolidated
                                          --------------  --------------  --------------  --------------  --------------
                                                                                          
  Operating Activities:
  Net income (loss).....................  $      6,963    $    10,030     $        310    $(10,340)(a)(b)$      6,963
       Adjustments to reconcile net
       income (loss) to net cash
       provided by (used in) operating
       activities:
       Depreciation and amortization....            --         14,491               42           --             14,533
       Equity in earnings of subsidiary.        (8,943)            --               --        8,943(a)              --
       Deferred income taxes............          (927)        (2,653)              --           --             (3,580)
       Post-retirement benefits other
       than pensions....................            --          4,434               --           --              4,434
       Accrued pension benefits.........            --          4,459               --           --              4,459
       Non-cash interest expense........         2,086          5,983               --           --              8,069
       Preferred dividend requirement of
       subsidiary.......................            --             --               --        1,397(b)           1,397
       Changes in operating assets and
       liabilities, net of acquisitions:
           Accounts receivable..........            --        (49,270)             (50)          --            (49,320)
           Inventories..................            --         (7,212)            (823)          --             (8,035)
           Accounts payable.............            --         48,862              751           --             49,613
           Intercompany accounts........        62,733        (63,674)             941           --                 --
           Other current assets and
           liabilities..................           330         (6,450)            (537)          --             (6,657)
           Other non-current assets and
           liabilities, net.............         3,578         (3,797)             264           --                 45
                                          --------------  --------------  --------------  --------------  --------------
  Net cash provided by (used in)
       operating activities.............        65,820        (44,797)             898           --             21,921

  Investing activities:
  Acquisitions, net of cash acquired....       (64,429)         1,824              595           --            (62,010)
  Purchase of property and equipment....           (19)       (11,129)             (93)          --            (11,241)
                                          --------------  --------------  --------------  --------------  --------------
  Net cash (used in) provided by
       investing activities.............       (64,448)        (9,305)             502           --            (73,251)

  Financing activities:
  Proceeds from issuances of long-term
       debt.............................            --         31,918               --           --             31,918
  Payments on long-term debt............          (848)        (3,163)            (906)          --             (4,917)
  Other financing activities............            --            118               --           --                118
                                          --------------  --------------  --------------  --------------  --------------
  Net cash (used in) provided by
       financing activities.............          (848)        28,873             (906)          --             27,119
                                          --------------  --------------  --------------  --------------  --------------

  Net increase (decrease) in cash and
       cash equivalents.................           524        (25,229)             494           --            (24,211)
  Cash and cash equivalents at beginning
       of year..........................            69         25,620               --           --             25,689
                                          --------------  --------------  --------------  --------------  --------------
  Cash and cash equivalents at end of
       year.............................  $         593   $         391   $         494   $      --       $      1,478
                                          ==============  ==============  ==============  ==============  ==============
<FN>
(a)  Elimination of investment in affiliate earnings.
(b)  Recording of preferred dividend requirement of subsidiary.
</FN>




                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

16.  SUBSEQUENT EVENTS

Offerings

     In  October  1997,  the  Company  filed  Registration  Statements  to offer
approximately  $60,000 of Class A Common  Stock  ($69,000  if the  Underwriters'
over-allotment option is exercised in full) and $130,000 of __% Senior Notes Due
2007 (the Senior Notes). Net proceeds to the Company from such Offerings,  after
deduction of associated expenses, are expected to be approximately $181,000.

Planned Acquisition

     On October __, 1997, the Company  entered into the  Ballantrae  Acquisition
Agreement  to  acquire  all of the  capital  stock of  Ballantrae  (the  Planned
Acquisition) for $49,200 (including assumed debt).  Ballantrae  operates through
two subsidiaries:  Tractech,  a leading producer of traction control systems for
heavy duty original equipment  manufacturers and the aftermarket;  and Kraftube,
Inc.,  a  tubing   assembly   business   which  sells   products  to  compressor
manufacturers  for commercial air conditioners and refrigeration  equipment.  In
fiscal year 1997,  Tractech  accounted  for  approximately  __% of  Ballantrae's
$37,600 of net sales.  The Company will exchange shares of its Common Stock with
a value  (at the  initial  public  offering  price in the  Equity  Offering)  of
approximately  $19,000 for the equity of Ballantrae and will repay approximately
$30,000 of Ballantrae's  debt. The acquisition is expected to be completed at or
prior to the consummation of the Offerings.

Recapitalization

     In connection with the above-mentioned  Offerings and Planned  Acquisition,
the  Company  plans to  complete  several  transactions  pursuant  to which  the
Company's  outstanding  debt  and  preferred  stock  will be  restructured  (the
Recapitalization). Significant components of the Recapitalization, together with
the applicable accounting effects, will be as follows:

     The payment in full of the World Note.

     The early  extinguishment  of the World Note will result in a write-off  of
     the unamortized debt issue costs of $1,350, net of income taxes, which will
     be accounted for as an extraordinary loss on this transaction.

     The payment in full of the GM Acquisition Note.

     The  exchange of the Junior  Subordinated  Notes for  __________  shares of
     Class A Common Stock.

     The exchange of the  outstanding  shares of 8% preferred stock of DRA to an
     8% subordinated debenture of DRA.

     The  payment  in full of $11,800  principal  amount of  subordinated  notes
     payable to certain former stockholders of A&B Group and Power.

     The  amendment  of the  senior  credit  facility  in  connection  with  the
     consummation of the Offerings.

     Payment of Ballantrae debt assumed in the Planned Acquisition.

                         DELCO REMY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           July 31, 1997--(continued)
                             (dollars in thousands)

Share and Per Share Information

     On October __, 1997, the Company  authorized a ___-to-one  stock split. All
share and per share  amounts  have been  adjusted  to reflect  this  split.  The
primary  loss per  share is based on the  weighted  average  number of shares of
common stock and common stock equivalents  outstanding during the year, adjusted
to reflect all common stock issued  within one year prior to the initial  public
offering of common stock as if those shares issued had been  outstanding for the
entire year. The  supplemental  loss per share is based on the weighted  average
number of  shares of common  stock  and  common  stock  equivalents  used in the
primary  loss per share  calculation,  retroactively  adjusted  to  reflect  the
assumed  exchange of the Junior  Subordinated  Notes, the issuance of the Common
Stock and Senior Notes in the  Offerings  and the repayment of certain debt with
the proceeds of the Offerings.  Historical  earnings  (loss) per share for 1995,
1996 and 1997 are $__, $( ) and $( ), respectively.]





                         REPORT OF INDEPENDENT AUDITORS

Board of Directors
World Wide Automotive, Inc. (formerly Precision Alternator and Starter, Inc.)

     We have audited the  accompanying  balance sheet of World Wide  Automotive,
Inc. (formerly Precision Alternator and Starter,  Inc.) as of March 31, 1997 and
the related statements of income,  stockholders'  equity, and cash flows for the
year 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  audit.  We did  not  audit  the  financial
statements  of Certipro,  a division of the Company,  which  statements  reflect
total  assets  of  $7,907,945  as of March  31,  1997,  and  total  revenues  of
$18,744,026  for the year then ended.  Those  statements  were  audited by other
auditors whose report has been  furnished to us, and our opinion,  insofar as it
relates to data  included  for  Certipro,  is based  solely on the report of the
other auditors.

     We conducted  our audit 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 audit and the report of other auditors  provide a reasonable
basis for our opinion.

     In our opinion,  based on our audit and the report of other  auditors,  the
financial statements referred to above present fairly, in all material respects,
the  financial  position  of World Wide  Automotive,  Inc.  (formerly  Precision
Alternator  and  Starter,  Inc.) at  March  31,  1997,  and the  results  of its
operations  and its cash  flows  for the year then  ended,  in  conformity  with
generally accepted accounting principles.

                                             ERNST & YOUNG LLP

Vienna, Virginia
October 16, 1997







                         REPORT OF INDEPENDENT AUDITORS

Board of Directors
Precision Alternator and Starter, Inc.

     We have audited the accompanying  balance sheet of Precision Alternator and
Starter,  Inc.  as of March 31,  1996,  and the  related  statements  of income,
stockholders'  equity,  and cash  flows for each of the two years in the  period
ended March 31, 1996. 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 audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion,  the financial statements referred to above present fairly,
in all material  respects,  the financial  position of Precision  Alternator and
Starter,  Inc. at March 31, 1996, and the results of its operations and its cash
flows for each of the two  years  ended  March  31,  1996,  in  conformity  with
generally accepted accounting principles.


                                             FRIEDMAN & FULLER, P.C.

Rockville, Maryland
October 15, 1997







                         REPORT OF INDEPENDENT AUDITORS

Board of Directors
Precision Alternator and Starter, Inc.

     We have  audited  the  balance  sheet of  Certipro  Division  of  Precision
Alternator and Starter, Inc. as of March 31, 1997, and the related statements of
operations,  changes in division equity, and cash flows for the year 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 audit in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion,  the financial statements referred to above present fairly,
in all  material  respects,  the  financial  position  of  Certipro  Division of
Precision Alternator and Starter, Inc. at March 31, 1997, and the results of its
operations  and its cash  flows  for the year then  ended,  in  conformity  with
generally accepted accounting principles.


                                             FRIEDMAN & FULLER, P.C.

Rockville, Maryland
August 19, 1997






                                        WORLD WIDE AUTOMOTIVE, INC.
                             (formerly Precision Alternator and Starter, Inc.)

                                              BALANCE SHEETS


                                                                                                 March 31
                                                                                      -------------------------------
                                                                                          1996             1997
                                                                                      --------------  ---------------
                                                                                               
Assets
Current assets:
     Cash...........................................................................  $     251,466   $      52,089
     Trade accounts receivable, less allowance for doubtful accounts
        of $101,682 and $211,065, respectively......................................     10,523,827      12,326,336
     Accounts receivable, other.....................................................          9,235          35,447
     Inventory, less reserves of $295,881 and $780,760, respectively................     27,139,396      31,568,338
     Prepaid expenses...............................................................        300,774         436,009
     Current portion of deferred tax asset..........................................        569,000       1,569,000
                                                                                      --------------  ---------------
         Total current assets.......................................................     38,793,698      45,987,219

Property, plant and equipment.......................................................      3,608,217       3,864,719
Less accumulated depreciation.......................................................     (2,215,971)     (2,377,067)
                                                                                      --------------  ---------------
                                                                                          1,392,246       1,487,652
Other assets:
     Deposits.......................................................................        132,700          78,638
     Goodwill, net of accumulated amortization of $274,126                                  798,538
        and $309,881, respectively..................................................                        762,783
     Other intangibles, net of accumulated amortization of $103,360 and
        $231,027, respectively......................................................        133,211         215,133
     Deferred tax asset, net of current portion.....................................        669,000         424,000
     Investment in SKB, Inc.........................................................        350,000              --
                                                                                      --------------  ---------------
         Total other assets.........................................................      2,083,449       1,480,554

         Total assets...............................................................  $  42,269,393   $  48,955,425
                                                                                      ==============  ===============


                                              See Accompanying Notes.





                                         WORLD WIDE AUTOMOTIVE, INC.
                              (formerly Precision Alternator and Starter, Inc.)

                                               BALANCE SHEETS


                                                                                                 March 31
                                                                                      -------------------------------
                                                                                          1996             1997
                                                                                      --------------  ---------------
                                                                                              
Liabilities and stockholders' equity Current liabilities:
     Line of credit.............................................................      $  17,664,012   $  17,445,110
     Accounts payable...........................................................         13,335,509      17,775,992
     Warranty reserve...........................................................            305,233         478,371
     Accrued compensation.......................................................          1,380,165       1,511,875
     Accrued commissions........................................................            205,741         481,799
     Accrued freight............................................................            209,311         236,267
     Accrued interest...........................................................            152,530         161,491
     Other accrued expenses.....................................................            130,668         450,195
     Current portion of long-term debt..........................................            526,324         836,105
     Current portion of capital lease obligations...............................             23,790          59,652
     Income taxes payable.......................................................            851,146          46,302
                                                                                      --------------  ---------------
         Total current liabilities..............................................         34,784,429      39,483,159

Long-term debt, less current portion............................................            157,784         638,986
Capital lease obligations, less current portion.................................             20,856         127,442
Deferred rent...................................................................            302,567         421,201
                                                                                      --------------  ---------------
         Total liabilities......................................................         35,265,636      40,670,788

Commitments
 Stockholders' equity:
     Common stock, $.01 par; 150,000 shares authorized,
        120,000 shares issued and outstanding...................................              1,200           1,200
     Additional capital.........................................................          2,784,450       2,784,450
     Retained earnings..........................................................          4,218,107       5,498,987
                                                                                      --------------  ---------------
         Total stockholders' equity.............................................          7,003,757       8,284,637
                                                                                      --------------  ---------------
         Total liabilities and stockholders' equity.............................      $  42,269,393   $  48,955,425
                                                                                      ==============  ===============


                                              See Accompanying Notes.




                                         WORLD WIDE AUTOMOTIVE, INC.
                              (formerly Precision Alternator and Starter, Inc.)

                                            STATEMENTS OF INCOME


                                                                           Year Ended March 31
                                                      ---------------------------------------------------------------
                                                            1995                   1996                  1997
                                                      ------------------    -------------------    ------------------
                                                                                         
Net Sales.........................................        $ 53,929,452        $  64,951,886           $  78,099,809
Cost of sales.....................................          37,385,345           43,933,876              53,399,411
                                                      ------------------    -------------------    ------------------
Gross profit......................................          16,544,107           21,018,010              24,700,398

Selling, general and administrative...............          13,502,315           16,630,082              19,541,106
                                                      ------------------    -------------------    ------------------

Income from operations............................           3,041,792            4,387,928               5,159,292

Interest expense..................................           1,249,828            1,631,218               1,968,744
Other expense.....................................             437,159              516,949               1,059,668
                                                      ------------------    -------------------    ------------------

Income before income taxes........................           1,354,805            2,239,761               2,130,880
Income tax expense (benefit):
    Current.......................................             700,000            1,149,433               1,566,000
    Deferred......................................            (114,000)            (321,000)               (716,000)
                                                      ------------------    -------------------    ------------------
                                                               586,000              828,433                 850,000
                                                      ------------------    -------------------    ------------------

Net income..................................                $  768,805         $  1,411,328            $  1,280,880
                                                      ==================    ===================    ==================


                                              See Accompanying Notes.




                                        WORLD WIDE AUTOMOTIVE, INC.
                             (formerly Precision Alternator and Starter, Inc.)

                                    STATEMENTS OF STOCKHOLDERS' EQUITY


                                      Common Stock      Additional Capital    Retained Earnings           Total
                                    -----------------  ---------------------  ------------------  ----------------------
                                                                                     
  Balance at March 31, 1994.....       $     1,200        $   2,784,450         $   2,037,974        $   4,823,624
  Net income....................                --                   --               768,805              768,805
                                    -----------------  ---------------------  ------------------  ----------------------
  Balance at March 31, 1995.....             1,200            2,784,450             2,806,779            5,592,429
  Net income....................                --                   --             1,411,328            1,411,328
                                    -----------------  ---------------------  ------------------  ----------------------
  Balance at March 31, 1996.....             1,200            2,784,450             4,218,107            7,003,757
  Net income....................                --                   --             1,280,880            1,280,880
                                    -----------------  ---------------------  ------------------  ----------------------
  Balance at March 31, 1997.....       $     1,200        $   2,784,450         $   5,498,987        $   8,284,637
                                    =================  =====================  ==================  ======================



                                              See Accompanying Notes.




                                      WORLD WIDE AUTOMOTIVE, INC.
                           (formerly Precision Alternator and Starter, Inc.)

                                       STATEMENTS OF CASH FLOWS


                                                                           Year Ended March 31
                                                      ---------------------------------------------------------------
                                                            1995                   1996                  1997
                                                      ------------------    -------------------    ------------------
                                                                                        
Operating activities
Net income......................................            $  768,805         $  1,411,328            $  1,280,880
Adjustments to reconcile net income to net cash
      used in operating activities:
    Depreciation and amortization...............               325,574              372,044                 495,182
    Equity in net income of investment..........                (5,837)             (32,082)                     --
    Write-down of investment to fair market value                   --               63,640                      --
    Gain on sale of assets......................                (6,786)             (60,250)                (42,770)
    Deferred rent...............................                60,513              242,054                 118,634
    Provision for deferred income tax expense...              (114,000)            (321,000)               (716,000)
    Changes in operating assets and liabilities:
      Trade accounts receivable & other accounts
      receivable................................            (2,145,316)           1,251,838              (1,812,721)
    Inventory...................................            (3,818,557)          (8,197,203)             (4,428,942)
    Prepaid expenses and other assets...........               (31,809)            (105,354)               (339,691)
    Accounts payable and accrued expenses.......             3,110,662            1,949,702               5,376,833
    Income taxes payable........................              (247,192)             269,421                (804,844)
                                                      ------------------    -------------------    ------------------
Net cash used in operating activities...........            (2,103,943)          (3,155,862)               (873,439)

Investing activities
Proceeds from sale of property and equipment....                21,241               60,250                 250,595
Purchase of property and equipment..............              (789,403)            (424,064)               (433,415)
Sale of Investment in SKB, Inc..................                    --                   --                 350,000
                                                      ------------------    -------------------    ------------------
Net cash used in investing activities...........              (768,162)            (363,814)                167,180

Financing activities
Net borrowings (repayments) on line of credit...             3,000,574            3,946,313                (218,902)
Proceeds from issuance of long-term debt........               303,126                   --               1,950,000
Payments on long-term debt......................              (389,395)            (409,136)             (1,159,007)
Payments on capital lease obligations...........               (25,796)             (22,511)                (65,209)
                                                      ------------------    -------------------    ------------------
Net cash provided by financing activities.......             2,888,509            3,514,666                 506,882
                                                      ------------------    -------------------    ------------------
Increase (decrease) in cash.....................                16,404               (5,010)               (199,377)
Cash at beginning of year.......................               240,072              256,476                 251,466
                                                      ------------------    -------------------    ------------------
Cash at end of year.............................          $    256,476          $   251,466              $   52,089
                                                      ==================    ===================    ==================
Supplemental Cash Flow Disclosures
Interest paid during the year                         $      1,180,143      $     1,594,311        $      1,959,783
                                                      ==================    ===================    ==================
Income taxes paid during the year                     $        947,192      $       880,012        $      1,654,844
                                                      ==================    ===================    ==================
Non-Cash Investing and Financing Activities
Capitalized leases                                    $             --      $            --        $        207,647
                                                      ==================    ===================    ==================


                                              See Accompanying Notes






                           WORLD WIDE AUTOMOTIVE, INC.
                (formerly Precision Alternator and Starter, Inc.)

                          NOTES TO FINANCIAL STATEMENTS
                                 March 31, 1997

1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   The  Company

     World Wide Automotive,  Inc.  (formerly  Precision  Alternator and Starter,
Inc.)  (the  "Company")  is a  re-manufacturer  and  distributor  of  automotive
components. The Company sells its products to retail and wholesale distributors,
jobbers and dealers  located  throughout the  continental  U.S. and Canada.  The
Company is primarily an aftermarket  supplier of light duty import  starters and
alternators.

   Use  of Estimates

     Preparation  of the  financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the amounts  reported in the financial  statements  and
accompanying notes. Actual results could differ from those estimates.

   Foreign Currency Transactions

     As a result of purchasing  inventory from foreign  vendors,  the Company is
exposed to the effect of foreign exchange rate fluctuations.  It is the practice
of the  Company  to hedge  these  transactions  with  foreign  currency  futures
contracts.  The Company  does not engage in  speculation.  At March 31, 1997 the
Company has forward  exchange  contract  commitments  through  September 1997 to
purchase approximately  621,724,000 Japanese Yen for approximately $5.4 million.
Exchange gains and losses are realized  during the year upon  settlement and are
included in operations.

     If the financial  counter party failed to perform according to the terms of
the foreign  currency  futures  contracts,  the Company would have to settle the
purchase  commitments  at the exchange rate at the dates of settlement and incur
related gain or loss.  Management  expects the financial  counter party to fully
perform under the contracts.

   Revenue Recognition

     The Company's revenue is recognized at the time the product is shipped. The
Company's  remanufacturing  operations  obtain used  starters  and  alternators,
commonly known as cores, from its customers as trade-ins.  Net sales and cost of
goods sold are reduced to reflect the cost of cores returned for credit.

   Cash

     The  Company  considers  cash  and  liquid  investments  with  original  or
remaining maturity of three months or less to be cash equivalents.

   Concentrations of Credit Risk and Other Risks

     Substantially  all  of the  Company's  accounts  receivable  are  due  from
customers in the original equipment and after-market automotive industries, both
in the U.S. and  internationally.  Credit is granted to substantially all of the
Company's  customers.  The Company performs  periodic credit  evaluations of its
customers' financial condition and generally does not require collateral. Credit
losses are provided for in the financial  statements and have been  consistently
within management's expectations.

                           WORLD WIDE AUTOMOTIVE, INC.
                (formerly Precision Alternator and Starter, Inc.)

                   NOTES TO FINANCIAL STATEMENTS - (continued)
                                 March 31, 1997

     Net sales for the years ended March 31, 1995, 1996 and 1997, included sales
to three major customers  totaling  approximately  $21,400,000,  $21,500,000 and
$38,300,000,    respectively.    Approximately    $4,000,000   and   $7,000,000,
respectively,  is included in account receivable from these same three customers
as of March 31, 1996 and 1997.

     Purchases from significant vendors for the years ended March 31, 1995, 1996
and 1997,  included purchases from one major vendor totaling  approximately 27%,
19% and 17% of total  purchases,  respectively.  Approximately  $5.4  million is
included in accounts  payable due to this major vendor as of both March 31, 1996
and 1997.

   Fair Value of Financial Instruments

     The Company's  financial  instruments  generally consist of cash, trade and
other receivables,  accounts payable and long-term debt. The carrying amounts of
these financial instruments approximated their fair values at March 31, 1996 and
1997.

   Inventory

     Inventory is stated at the lower of cost or market,  cost being  determined
by the weighted  average  method,  which  approximates  the first-in,  first-out
(FIFO)  method.  Raw  materials  also  include  supplies  and repair parts which
consist of material  consumed  in the  manufacturing  process  but not  directly
incorporated into the finished products. Inventory consists of the following:

                                                  March 31
                                  ------------------------------------------
                                         1996                   1997
                                  -------------------     ------------------

  Raw materials...............     $    2,389,258          $    2,020,122
  Cores.......................          7,490,594              10,458,116
  Finished goods..............         17,555,425              19,870,860
  Less reserves...............           (295,881)               (780,760)
                                  ===================     ==================
                                    $  27,139,396           $  31,568,338
                                  ===================     ==================




                           WORLD WIDE AUTOMOTIVE, INC.
                (formerly Precision Alternator and Starter, Inc.)

                   NOTES TO FINANCIAL STATEMENTS - (continued)
                                 March 31, 1997

   Property, Plant and Equipment

     Property,  plant  and  equipment  are  stated  at  historical  cost and are
depreciated  using the  straight-line  method  over the  shorter of the  asset's
estimated  useful  life or the lease  term (for  equipment  held  under  capital
leases).  Useful lives are primarily 5 years,  except for buildings which are 25
years. Property, plant and equipment consists of the following:

                                                      March 31
                                      ------------------------------------------
                                             1996                   1997
                                      -------------------     ------------------

  Land and buildings...............       $   176,603            $    176,603
  Machinery and equipment..........         1,611,074               1,439,472
  Computer equipment...............           648,692                 846,275
  Leasehold improvements...........           546,302                 549,987
  Furniture and fixtures...........           512,661                 531,850
  Equipment under capital leases...           112,885                 320,532
                                      -------------------     ------------------
                                           $3,608,217              $3,864,719
                                      ===================     ==================

     Depreciation/amortization  expense for the years ended March 31, 1995, 1996
and 1997, was approximately, $258,000, $293,000 and $332,000, respectively.

   Goodwill and Other Intangibles

     Goodwill  represents  the excess of  purchase  price over fair value of net
assets acquired and is being amortized on a straight-line basis over 30 years.

     Other intangibles consist of acquisition and loan costs.  Acquisition costs
are being amortized on a straight-line basis over 30 years. Loan costs are being
amortized  over  the loan  periods  which  range  from 15 to 60  months,  or the
expected  life of the asset which in all instances is equal to, or less than the
loan period. Other intangibles consists of the following:

                                                      March 31
                                      ------------------------------------------
                                             1996                   1997
                                      -------------------     ------------------

   Acquisition costs.................       $ 127,515               $ 127,515
   Loan costs........................         109,056                 318,645
   Less accumulated amortization.....        (103,360)               (231,027)
                                      ===================     ==================
                                          $   133,211             $   215,133
                                      ===================     ==================

                           WORLD WIDE AUTOMOTIVE, INC.
                (formerly Precision Alternator and Starter, Inc.)

                   NOTES TO FINANCIAL STATEMENTS - (continued)
                                 March 31, 1997

     The  carrying  values of  intangible  assets  are  regularly  reviewed  for
indicators  of impairment  in value,  which in the view of management  are other
than temporary,  including  unexpected or adverse changes in the following:  (i)
the economic or competitive  environments  in which the Company  operates;  (ii)
profitability  analyses and (iii) cash flow analyses. If facts and circumstances
suggest that the carrying value of an intangible asset is impaired,  the Company
assesses  the fair value and reduces the asset to an amount that  results in the
book value approximating fair value.

   Warranty Reserve

     The Company  warrants  to  original  purchasers  of its  products  that all
products will be free from defects in materials and  workmanship  for as long as
the  products are used on vehicles  for which they were  purchased.  The Company
does not warrant installation,  abused or disassembled products or products that
have been  tampered  with or used in a manner not in keeping  with the  original
intent of the product.  Additionally,  the warranty extends only to products and
the  replacement  thereof.  The Company does not assume  responsibility  for any
incidental or consequential damages. The Company has provided a warranty reserve
in conjunction with this policy.

   Deferred Rent

     The Company has two facility lease  agreements which contain rent abatement
periods  and rent  escalations  which  are  straight-lined  over the life of the
leases.

   Income Taxes

     Deferred  income taxes are provided for timing  differences  in recognizing
certain income,  expense and credit items for financial  reporting  purposes and
tax reporting purposes.

   Impact of Recently Issued Accounting Standards

     In June 1997, the FASB issued  Statement No. 130,  Reporting  Comprehensive
Income,  which is effective for years beginning  after December 15, 1997,  which
the Company anticipates  adopting in 1998. The Statement  establishes  standards
for the reporting and display of  comprehensive  income and its  components in a
full set of general purpose  financial  statements.  The Statement will not have
any  impact on the  results  of  operations  or the  financial  position  of the
Company.

   Reclassification

     Certain  amounts  in the 1995  and  1996  financial  statements  have  been
reclassified to conform to the 1997 presentation.

2.   INVESTMENT IN SKB, INC.

     The Company  accounted for its 50%  investment in SKB, Inc.  ("SKB") by the
equity method of  accounting.  During the year ended March 31, 1996, the Company
recorded  a charge of $63,640 to reduce  its  investment  in SKB to fair  market
value.  The  Company  sold its  interest in SKB on October 1, 1996 at a price of
$350,000,  resulting in no gain or loss on the transaction.  For the years ended
March 31, 1995 and 1996 and for the period from April 1, 1996 through October 1,
1996,  the  Company had net sales to SKB of  $836,838,  $774,420  and  $142,651,
respectively.

                           WORLD WIDE AUTOMOTIVE, INC.
                (formerly Precision Alternator and Starter, Inc.)

                   NOTES TO FINANCIAL STATEMENTS - (continued)
                                 March 31, 1997


3.   LINE OF CREDIT AGREEMENT

     In October 1996, the Company  amended its agreement to increase its line of
credit to  $20,000,000.  The line of credit  expires on December 31,  1997,  and
bears  interest  at the prime rate plus one and one half  percent.  Interest  is
payable  monthly.  The amount  available  under the line of credit is limited to
specified  percentages  of  inventory  and eligible  receivables  less a standby
letter of credit provision of $630,000.  The line of credit is collateralized by
substantially  all of the  Company's  assets.  Under the  agreement  terms,  the
Company is obligated to meet certain loan  covenants.  As of March 31, 1997, the
Company  was  not  in  compliance  with  these  covenants,  however  all  of the
violations were cured when the debt was repaid on May 8, 1997 in connection with
the acquisition of the Company by Delco Remy International, Inc. (see Note 10).

4.   LONG-TERM DEBT

     Borrowings under long-term debt arrangements consist of the following:


                                                                                                  March 31
                                                                                 ------------------------------------
                                                                                     1996                1997
                                                                                 ---------------    -----------------

                                                                                                           
Notes payable to bank in monthly installments through December 1997 of principal
    and interest at the prime rate plus 1(OMEGA)%;
    collateralized by equipment........................................             $120,266           $  45,091

$1,300,000 term note to bank  expiring in December  1997 with monthly  principal
    payments  of  $86,667  plus  interest  at the  prime  rate  plus  1(OMEGA)%;
    collateralized by substantially all of the Company's
    assets.............................................................                   --             780,000

Unsecured  subordinated  debenture  payable  to  a  financial  institution  with
    interest only payments at 19% for the first 18 months and equal  principal &
    interest payments thereafter for the remaining
    42 months through August 2001......................................                   --             650,000

Note payable to bank repaid in December 1996...........................              272,000                  --

Subordinated notes repaid to shareholders in November 1996.............              291,842                  --
                                                                                -------------       -------------
                                                                                     684,108           1,475,091
Less current portion...................................................             (526,324)           (836,105)
                                                                                -------------       -------------
                                                                                    $157,784             638,986
                                                                                =============       =============


     Aggregate maturities of long-term debt at March 31, 1997 are as follows:

              Year ending March 31                           Amount
         --------------------------------              -------------------

                  1998                                    $      836,105
                  1999                                           146,597
                  2000                                           177,009
                  2001                                           213,729
                  2002                                           101,651
                                                       -------------------
                  Total                                   $    1,475,091
                                                       ===================




                           WORLD WIDE AUTOMOTIVE, INC.
                (formerly Precision Alternator and Starter, Inc.)

                   NOTES TO FINANCIAL STATEMENTS - (continued)
                                 March 31, 1997

5.   LEASES AND COMMITMENTS

     The Company is currently obligated under certain  non-cancelable  operating
leases for the rental of  facilities,  vehicles  and  equipment  which expire at
various  dates  through  October  2014.  The Company  also leases  trucks  under
cancelable  operating leases.  Total rent expense under all operating leases for
the years ended  March 31,  1995,  1996 and 1997,  was  approximately  $941,000,
$1,455,000 and $1,945,000, respectively.

     The Company leases certain equipment under capital leases.  Amortization of
leased assets is included in depreciation expense.

     Aggregate  future minimum lease  payments under capital and  non-cancelable
operating  leases having  remaining  terms in excess of one year as of March 31,
1997 are as follows:



                                                                    Capital
  Year ended March 31                                               Leases              Operating Leases
                                                              --------------------   ---------------------
                                                                                

  1998...................................................         $     75,147           $  1,178,031
  1999...................................................               49,479                965,271
  2000...................................................               49,479                766,049
  2001...................................................               49,479                572,316
  2002 ..................................................                6,872                469,962
  Thereafter.............................................                   --              7,293,136
                                                              --------------------   ---------------------
  Total minimum lease payments...........................              230,456           $ 11,244,765
                                                                                     =====================
  Less amounts representing interest.....................              (43,362)
                                                              --------------------
  Present value of future minimum lease payments.........         $    187,094
                                                              ====================


                           WORLD WIDE AUTOMOTIVE, INC.
                (formerly Precision Alternator and Starter, Inc.)

                   NOTES TO FINANCIAL STATEMENTS - (continued)
                                 March 31, 1997

     Under terms of a management consulting agreement, the Company was obligated
to pay an affiliate a fee for management and consulting  services  through March
31, 1998.  This  agreement was terminated at the time of the sale of the Company
in May 1997 (see Note 10).  Management  fee  expense  under this  agreement  was
$180,000,  $195,000 and  $250,000  for the years ended March 31, 1995,  1996 and
1997, respectively.

6.   INCOME TAXES

     Statement of Financial Accounting Standards No. 109, "Accounting for Income
Taxes"  ("SFAS  109"),  requires an asset and  liability  approach to  financial
accounting  and  reporting  for  income  taxes.  Deferred  income tax assets and
liabilities  are  computed  annually  for  differences   between  the  financial
statement and tax bases of assets and liabilities that will result in taxable or
deductible  amount in the future based on enacted tax laws and rates  applicable
to the periods in which the  differences  are expected to affect taxable income.
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.

     SFAS 109  provides  that  deferred  tax assets be  reduced  by a  valuation
allowance  if it is more likely than not that some  portion of the  deferred tax
asset  will  not be  realized.  Management  believes,  based  on the  weight  of
available evidence, that no allowance is necessary.

     The  following is a summary of the  components  of the provision for income
taxes (benefit) of continuing operations:



                                                          For the Year Ended March 31
                                              ----------------------------------------------------
                                                   1995               1996              1997
                                              ---------------    ---------------   ---------------
                                                                        
Current:
   Federal.................................    $   590,000        $   974,433         $1,319,000
   State and Local.........................        110,000            175,000            247,000
                                              ---------------    ---------------   ---------------
                                                   700,000          1,149,433          1,566,000
Deferred:
   Federal.................................        (99,000)          (271,000)          (603,000)
   State and Local.........................        (15,000)           (50,000)          (113,000)
                                              ---------------    ---------------   ---------------
                                               $   586,000        $   828,433      $     850,000
                                              ===============    ===============   ===============


                           WORLD WIDE AUTOMOTIVE, INC.
                (formerly Precision Alternator and Starter, Inc.)

                   NOTES TO FINANCIAL STATEMENTS - (continued)
                                 March 31, 1997

     A  reconciliation  of income taxes at the United States  federal  statutory
rate to the effective income tax rate follows:



                                                          For the Year Ended March 31
                                              ----------------------------------------------------
                                                   1995               1996              1997
                                              ---------------    ---------------   ---------------

                                                                         
Federal statutory income tax (34% rate)....     $  461,000           $762,000           $725,000
State and local income taxes,
net of federal tax benefit.................         73,000             89,000             98,000
Other items................................         52,000            (22,567)            27,000
                                              ---------------    ---------------   ---------------
Effective income tax rate..................     $  586,000         $  828,433         $  850,000
                                              ===============    ===============   ===============



     The following is a summary of the  significant  components of the Company's
deferred tax assets and liabilities:



                                                                        March 31
                                                         ---------------------------------------
                                                               1996                 1997
                                                         -----------------    ------------------
                                                                      
Deferred tax assets:
   Inventory capitalization........................       $       436,000       $      764,000
   Compensated absences............................               172,000              175,000
   Inventory reserves..............................               112,000              316,000
   Warranty liability..............................               116,000              182,000
   Reserve for sales returns.......................                57,000               53,000
   Deferred compensation...........................                61,000              189,000
   Allowance for doubtful accounts.................                39,000               80,000
   Leases..........................................               115,000              160,000
   Other...........................................               150,000              157,000
                                                         -----------------    ------------------
                                                                1,258,000            2,076,000
Deferred tax liabilities:
   Fixed and intangible assets.....................               (20,000)             (83,000)
                                                         -----------------    ------------------
                                                                  (20,000)             (83,000)
                                                         -----------------    ------------------
Net deferred tax asset.............................       $     1,238,000       $    1,993,000
                                                         =================    ==================



                           WORLD WIDE AUTOMOTIVE, INC.
                (formerly Precision Alternator and Starter, Inc.)

                   NOTES TO FINANCIAL STATEMENTS - (continued)
                                 March 31, 1997

7.   401(K) PLAN

     The Company maintains a 401(k) plan which covers all employees who meet the
Plan's eligibility requirements. Under the terms of the Plan, both the Company's
contributions  to  the  Plan  and  the  level  of  matching  voluntary  employee
contributions by the Company is  discretionary on an annual basis.  Plan expense
for the years ended March 31, 1995,  1996 and 1997, was  approximately  $36,000,
$64,000 and $44,000, respectively.

8.   STOCK RIGHTS PLAN

     During 1989 the Company established a non-qualified stock rights plan. Each
right  represents  the Company's  obligation to pay either cash or a stock right
equal to a portion of the Company' s book value at that date.  Granting of stock
rights  is at the  discretion  of the Stock  Rights  Committee,  and the  amount
granted cannot exceed ten percent of income before  management  fees,  interest,
taxes, and any other  non-operating  expenses.  One-half of stock rights granted
vest on the last day of the fiscal year during  which the grant was made and the
remaining  one  half  vests  on the  last  day of the  succeeding  fiscal  year.
Employees may elect to receive cash in lieu of stock rights.

     For the years  ended March 31,  1995,  1996 and 1997,  the Company  granted
$53,000,  $140,000 and $127,000, of stock rights. Total stock rights outstanding
at March 31, 1995, 1996 and 1997, are valued at approximately $260,000, $464,000
and $454,000,  respectively.  The total  unvested  portion as of March 31, 1995,
1996 and 1997, was $33,000,  $189,000 and $197,000,  respectively.  Effective in
October 1996, the stock rights plan was terminated,  however vested and unvested
portions  were  uneffected.  Upon the sale of the Company,  the  vested/unvested
amounts were paid to the holders of these stock rights (see Note 10).

9.   OTHER EXPENSE

     Other expense consists of the following:



                                                          For the Year Ended March 31
                                              ----------------------------------------------------
                                                   1995               1996              1997
                                              ---------------    ---------------   ---------------

                                                                               
Management consulting fees.................     $  180,000         $  195,000         $  466,000
Vendor finance charges.....................        214,075            159,033            278,267
Other......................................         43,084            162,916            315,401
                                              ---------------    ---------------   ---------------
                                                $  437,159         $  516,949       $  1,059,668
                                              ===============    ===============   ===============



                           WORLD WIDE AUTOMOTIVE, INC.
                (formerly Precision Alternator and Starter, Inc.)

                   NOTES TO FINANCIAL STATEMENTS - (continued)
                                 March 31, 1997

10.  SUBSEQUENT EVENTS

     On May 8, 1997,  a wholly  owned  subsidiary  of Delco  Remy  International
("DRI")  acquired  82.5% of the  outstanding  common  stock of the  Company  for
approximately  $42.0 million which includes assumed debt. The current management
of the Company  retained the remaining 17.5% interest in the Company.  A portion
of the proceeds was used to retire substantially all of the Company's debt.

     In conjunction  with the  acquisition,  the Company  divested itself of its
route sale division  (Certipro) via a distribution of assets,  relinquished  its
rights  to  certain  intellectual  property  including  the  rights  to the name
"Precision Alternator and Starter" and effected a Corporate Charter Amendment to
change its name to World Wide Automotive, Inc.

     The  acquisition  was treated as a purchase for accounting  purposes and is
included in the  consolidated  financial  statements of DRI  beginning  with the
acquisition  date.  DRI filed  Registration  Statements  with the Securities and
Exchange  Commission in  connection  with DRI's planned sale of common stock and
$130,000,000  of senior notes due in 2007.  It is  anticipated  that the Company
will be an unconditional joint and several guarantor of the senior notes of DRI,
along with all of DRI's other domestic subsidiaries.







                         REPORT OF INDEPENDENT AUDITORS



Board of Directors
Ballantrae Corporation
(Successor to Tractech Division of Titan Wheel International, Inc.)


     We have audited the  accompanying  statements of operations,  stockholders'
equity and cash flows of Tractech  Division of Titan Wheel  International,  Inc.
(predecessor to Ballantrae  Corporation) for the nine months ended September 30,
1996 and the year ended December 31, 1995.  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 results of operations and cash flows of Tractech
Division of Titan Wheel International,  Inc. for the nine months ended September
30, 1996 and the year ended  December 31, 1995,  in  conformity  with  generally
accepted accounting principles.





Detroit, Michigan                            ERNST & YOUNG LLP
October 17, 1997





              TRACTECH DIVISION OF TITAN WHEEL INTERNATIONAL, INC.

                            STATEMENTS OF OPERATIONS



                                                               Year               Nine months
                                                               ended                 ended
                                                         December 31, 1995     September 30, 1996
                                                         ------------------    -------------------

                                                                        
Net sales..........................................          $  26,395,431        $  18,432,740
Cost of sales......................................             16,731,310           11,920,057
                                                         ------------------    -------------------

Gross profit.......................................              9,664,121            6,512,683
Selling expenses...................................                688,681              424,817
General and administrative expenses................              3,182,504            2,560,968
                                                         ------------------    -------------------
                                                                 3,871,185            2,985,785
                                                         ------------------    -------------------
Income from operations.............................              5,792,936            3,526,898
Other income.......................................                351,975              252,134
                                                         ------------------    -------------------
Income before taxes................................              6,144,911            3,779,032
Income taxes (Note 2)..............................              1,627,261              871,760
                                                         ------------------    -------------------
Net income                                                    $  4,517,650         $  2,907,272
                                                         ==================    ===================


                                              See accompanying notes.





              TRACTECH DIVISION OF TITAN WHEEL INTERNATIONAL, INC.

                       STATEMENTS OF STOCKHOLDERS' EQUITY
                      THE YEAR ENDED DECEMBER 31, 1995 AND
                      NINE MONTHS ENDED SEPTEMBER 30, 1996



                                                                                    Accumulated
                                              Retained           Subsidiary         Translation
                                              Earnings           Investment         Adjustments            Total
                                          -----------------   -----------------  ------------------  ------------------

                                                                                        
  Balance at December 31, 1994........      $ 28,272,462         $18,418,510          $  509,267      $  47,200,239
  Net income for 1995.................         4,517,650                  --                  --          4,517,650
  Translation adjustments.............                --                  --             282,598            282,598
                                          -----------------   -----------------  ------------------  ------------------

  Balance at December 31, 1995........        32,790,112          18,418,510             791,865         52,000,487
  Net income for 1996.................         2,907,272                  --                  --          2,907,272
  Translation adjustments.............                --                  --              23,289             23,289
                                          -----------------   -----------------  ------------------  ------------------
  Balance at September 30, 1996.......      $ 35,697,384       $  18,418,510          $  815,154      $  54,931,048
                                          =================   =================  ==================  ==================



                                              See accompanying notes.





                    TRACTECH DIVISION OF TITAN WHEEL INTERNATIONAL, INC.

                                  STATEMENTS OF CASH FLOWS



                                                                                     Year                 Nine months
                                                                                     ended                   ended
                                                                               December 31, 1995       September 30, 1996
                                                                               ------------------      -------------------
                                                                                                
Cash flows from operating activities:
Net income.................................................................       $  4,517,650            $2,907,272
Adjustments to reconcile net income to net cash from operating activities:
     Depreciation and amortization.........................................          1,145,510               914,148
     Gain on sale of fixed assets..........................................                 --                (8,937)
     Changes in operating assets and liabilities:
         Accounts receivable...............................................           (898,139)             (274,136)
         Inventories ......................................................         (1,171,422)            1,737,878
         Other assets......................................................            523,095               (76,788)
         Accounts payable..................................................           (361,431)             (168,683)
         Accrued interest and liabilities..................................           (129,086)              111,023
         Income taxes payable..............................................           (542,632)              (78,878)
         Intercompany liabilities..........................................           (873,556)           (5,306,167)
         Equity adjustments from foreign currency .........................            168,294                21,515
                                                                              --------------------    -----------------

Net cash provided by operating activities..................................          2,378,283              (221,753)

Cash flows from investing activities
Purchase of property, plant and equipment..................................         (2,279,759)             (418,597)
Proceeds from sale of capital assets.......................................             77,749                47,204
                                                                              --------------------    -----------------
Net cash used in investing activities......................................         (2,202,010)             (371,393)

Net increase (decrease) in cash............................................            176,273              (593,146)
Cash and cash equivalents at beginning of period...........................          1,408,488             1,584,761
                                                                              --------------------    -----------------
Cash and cash equivalents at end of period.................................      $   1,584,761            $  991,615
                                                                              ====================    =================


                                              See accompanying notes.





              TRACTECH DIVISION OF TITAN WHEEL INTERNATIONAL, INC.

                          NOTES TO FINANCIAL STATEMENTS
                               September 30, 1996


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   Description of Business

     Tractech Division of Titan Wheel  International,  Inc. (the Company) is the
predecessor  of  Ballantrae  Corporation  (see Note 6). The Company  consists of
domestic  operations and the operations of a company in Ireland,  and is engaged
in the  engineering,  manufacturing,  and marketing of  mechanical  transmission
components and systems used in transportation vehicles and mobile equipment.

   Principles of Reporting

     The financial statements include the accounts of Tractech Division of Titan
Wheel   International,   Inc.   (Titan).   All  significant   intercompany   and
interdivisional  transactions and balances have been  eliminated.  The financial
statements  do not reflect any of the purchase  accounting  adjustments  made by
Titan  resulting  from the  acquisition  of the Company by Titan in 1993.  These
financial  statements have been prepared to include only the operating  results,
changes in stockholders' equity and cash flows of the Company.  Accordingly, all
disclosures related to the balance sheet have been omitted.

     Titan has  allocated  certain  general  and  administrative  charges to the
Company  totaling  $675,000 and $674,000 for the nine months ended September 30,
1996 (1996) and the year ended  December  31, 1995 (1995),  respectively.  These
charges were allocated by Titan based upon sales.  Management believes that this
method of allocation is reasonable.

   Use of Estimates

     The  preparation of the financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the amounts  reported in the financial  statements  and
accompanying notes. Actual results could differ from those estimates.

   Cash and Cash Equivalents

     The Company  considers  all highly  liquid  investments  with a maturity of
three months or less when purchased to be cash equivalents.  The carrying amount
of cash equivalents approximates fair value.

   Concentrations of Credit Risk and Other Risks

     Substantially  all  of the  Company's  accounts  receivable  are  due  from
manufacturers of mobile equipment,  trucks and specialized vehicles, both in the
U.S. and  internationally.  The Company performs periodic credit  evaluations of
its customers'  financial  condition and generally does not require  collateral.
Credit  losses  are  provided  for in the  financial  statements  and have  been
consistently within management's expectations. The Company invests its temporary
cash  in  high  credit  quality  financial  institutions  and  investment  grade
short-term  investments  and  limits the  amount of credit  exposure  to any one
entity.

     The  percentage  of the  Company's  labor  force  covered  by a  collective
bargaining agreement (CBA) is 57%. The CBA expires on August 31, 1999.

   Inventories

     Inventories are carried at the lower of cost or market,  using the last-in,
first-out (LIFO) method.

   Property, Plant and Equipment

     Property,  plant and equipment are stated at cost. Depreciation is computed
on the  straight-line  method over the estimated  useful lives of the assets (40
years for buildings and  improvements and 12 years for machinery and equipment).
Costs of maintenance and repairs are charged to expense when incurred.

              TRACTECH DIVISION OF TITAN WHEEL INTERNATIONAL, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)
                               September 30, 1996


   Other Assets

     Patents are amortized using the  straight-line  method over their estimated
lives.

   Foreign Currency Translation

     Financial  statements  of foreign  subsidiaries  are  translated  into U.S.
dollars  using the  exchange  rate at each  balance  sheet  date for  assets and
liabilities  and at the  average  exchange  rate for each period for revenue and
expenses.  Translation  adjustments  are  recorded  as a separate  component  of
stockholders'  equity.  Losses  resulting  from  foreign  exchange  transactions
totaling  $15,867 and $23,445 for the year ended  December  31, 1995 and for the
nine months ended September 30, 1996, respectively, are included in net income.

2.   FEDERAL INCOME TAXES

     The Company is included in the  consolidated  tax returns of Titan. The tax
expense  recorded by the Company is the amount  allocated  to it by Titan.  This
amount  approximates  the tax  expense  that would  result from using a separate
return basis.  Titan did not allocate any deferred tax assets or  liabilities to
the Company.  The following is a summary of the  components of the provision for
income taxes:

                                                               Nine months
                                           Year ended             ended
                                          December 31,        September 30,
                                              1995                1996
                                         ----------------    ----------------
Federal.............................     $   1,106,000         $   457,000
State and Local.....................           165,357             110,000
Foreign.............................           355,904             304,760
                                         ----------------    ----------------
                                         $   1,627,261         $   871,760
                                         ================    ================


     Income before income taxes was taxed in the following jurisdictions:

                                                             Nine months
                                         Year ended             ended
                                        December 31,        September 30,
                                            1995                1996
                                       ----------------    ----------------
Domestic............................   $   3,873,575        $  1,417,153
Foreign.............................       2,271,336           2,361,879
                                       ----------------    ----------------
                                       $   6,144,911       $   3,779,032
                                       ================    ================

     A  reconciliation  of income taxes at the United States  federal  statutory
rate to the effective income tax rate follows:

                                                                 Nine months
                                             Year ended             ended
                                            December 31,        September 30,
                                                1995                1996
                                           ----------------    ----------------
Federal statutory income tax rate...              34.0%               34.0%
Favorable foreign tax rate..........              (6.8)              (12.9)
Other Items.........................              (0.7)                2.0
                                           ----------------    ----------------
Effective income tax rate...........              26.5%               23.1%
                                           ================    ================


              TRACTECH DIVISION OF TITAN WHEEL INTERNATIONAL, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)
                               September 30, 1996

     The favorable  foreign tax rate is the result of an  inducement  offered by
the Irish  government  to  encourage  the  Company to  establish  their  foreign
manufacturing facility in Ireland. The favorable rate expires in 2010.

     No provision has been made for United  States  federal and state or foreign
taxes that may result  from  future  remittances  of  undistributed  earnings of
foreign  operations  ($10,466,851  at September 30, 1996) because it is expected
that such earnings will be reinvested in these foreign operations  indefinitely.
It is not practical to estimate the amount of taxes that might be payable on the
eventual remittances of such earnings.

3.   COMMITMENTS AND CONTINGENCIES

     The Company leases a building under a noncancellable  operating lease which
provides for a renewal option every five years.  The operating  lease has rental
payments due of approximately  $58,900 in the remaining months of 1996, $235,600
in 1997 and 1998, and $78,533 in 1999.

     Total rental  expense under all operating  leases  aggregated  $285,953 and
$214,220  for the year ended  December  31, 1995 and for the nine  months  ended
September 30, 1996  respectively.  Included in rental expense is $1 per year for
the lease of  equipment  having an  original  cost of  approximately  $2,350,000
pursuant to an incentive lease  arrangement  sponsored by the Irish  Development
Authority. The Company has the right to continue this lease indefinitely.

     The Company is party to legal  actions and claims  arising in the  ordinary
course of business.  The Company  believes that the disposition of these matters
will not have a  material  adverse  effect on  financial  position,  results  of
operations or cash flows of the Company.

4.   RETIREMENT PLANS AND BENEFITS

     The Company is a participant  in two defined  contribution  401(k)  savings
plans sponsored by Titan that cover substantially all domestic salary and hourly
employees.   Company   contributions   to  the  plans  are  based  on   employee
contributions  and  compensation.   The  Company  may  also  make  discretionary
contributions  annually.  Company  contributions  for these  two  plans  totaled
$43,281 and $32,213 for the year ended December 31, 1995 and for the nine months
ended September 30, 1996, respectively.

     The Company sponsors a defined  contribution  retirement  savings plan that
covers  substantially  all of its  employees  at its foreign  location.  Company
contributions to the plan are based on employee  contributions and compensation.
Company  contributions  totaled  $52,082 and $30,932 for the year ended December
31, 1995 and for the nine months ended September 30, 1996, respectively.

     The Company  contributes to the Central  States Pension Fund,  which covers
all  eligible  bargaining  employees  of one of its  plants.  The  benefits  are
principally  based on years of service  and a benefit  formula as defined in the
plan.  The Company  currently  contributes  $37 per week per eligible  employee,
which is specified in the Bargaining  Agreement.  Company  contributions totaled
$65,305 and $46,472 for the year ended December 31, 1995 and for the nine months
ended September 30, 1996 respectively.

              TRACTECH DIVISION OF TITAN WHEEL INTERNATIONAL, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)
                               September 30, 1996

5.   SEGMENT AND GEOGRAPHIC DATA

     The Company  operates  in one  business  segment--manufacturing  engineered
metal products and systems for original equipment manufacturers and end users of
transportation  mobile equipment.  Geographical region information for the years
ended  December 31, 1995 and for the nine months ended  September 30, 1996 is as
follows:

                                       Year ended         Nine months ended
                                      December 31,       September 30, 1996
                                          1995
                                    -----------------    --------------------
Net sales:
United States....................    $   21,806,188        $   14,117,885
International....................        10,647,278             7,554,012
Eliminate intercompany sales.....        (6,058,035)           (3,239,157)
                                    -----------------    --------------------
    Total net sales..............    $   26,395,431        $   18,432,740
                                    =================    ====================

Operating income:
United States....................    $    3,873,575        $    1,417,153
International....................         2,271,336             2,361,879
                                    -----------------    --------------------
    Total operating income.......    $    6,144,911        $    3,779,032
                                    =================    ====================

     International  sales are principally from operations located in Ireland and
do not include export sales of domestic  operations.  Export sales from domestic
operations  were not significant for the year ended December 31, 1995 or for the
nine months ended September 30, 1996.

     During the year ended December 31, 1995 and the nine months ended September
30,  1996,  there were sales to one customer  that  amounted to  $3,656,599  and
$2,674,869, respectively.

6.   SUBSEQUENT EVENT

     Effective  October 1, 1996,  the  Company  was sold to  Tractech,  Inc.,  a
subsidiary of Ballantrae Corporation.








                         REPORT OF INDEPENDENT AUDITORS



Board of Directors
Ballantrae Corporation


     We have audited the accompanying  consolidated balance sheets of Ballantrae
Corporation  as of September  30, 1997 and  December  31, 1996,  and the related
consolidated  statements of operations,  stockholders' equity and cash flows for
the nine months ended September 30, 1997 and the three months ended December 31,
1996.  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 consolidated  financial  statements  referred to above
present fairly, in all material respects, the consolidated financial position of
Ballantrae  Corporation  at September  30, 1997 and  December 31, 1996,  and the
consolidated  results of its  operations  and its cash flows for the nine months
ended  September  30, 1997 and the three  months ended  December  31,  1996,  in
conformity with generally accepted accounting principles.



Detroit, Michigan                            ERNST & YOUNG LLP
October 17, 1997



                             BALLANTRAE CORPORATION

                           CONSOLIDATED BALANCE SHEETS



                                                                            December 31,         September 30,
                                                                                1996                 1997
                                                                          -----------------    ------------------
                                                                                        
Assets
Current assets:
     Cash and cash equivalents........................................      $     783,966        $    460,605
     Accounts receivable, less allowance of $65,000 in 1997 and 1996,
       respectively...................................................          4,923,871           5,696,717
     Inventories (Note 1).............................................          9,708,513          10,426,534
     Recoverable income taxes.........................................            163,000                  --
     Deferred income tax..............................................             46,000             452,000
     Other............................................................             45,520              51,865
                                                                          -----------------    ------------------
         Total current assets.........................................         15,670,870          17,087,721

Property, plant and equipment:
     Land ............................................................            272,490             272,490
     Buildings and improvements.......................................          4,022,144           4,034,313
     Machinery and equipment..........................................         12,010,783          13,049,576
                                                                          -----------------    ------------------
                                                                               16,305,417          17,356,379
     Less accumulated depreciation and amortization...................          2,569,028           3,628,851
                                                                          -----------------    ------------------
         Net property, plant and equipment............................         13,736,389          13,727,528

Other assets:
     Goodwill, net of amortization of $92,516 and $261,542 in 1996 and
       1997, respectively.............................................         13,790,739          13,572,110
     Deferred financing costs, net of amortization of $17,550  and
       $52,650 in 1996 and 1997, respectively.........................            473,569             421,419
     Patents, net of amortization of $4,623 and $21,239 in 1996 and
       1997, respectively.............................................            210,438             216,475
                                                                          -----------------    ------------------
         Total other assets...........................................         14,474,746          14,210,004
                                                                          -----------------    ------------------
                                                                              $43,882,005         $45,025,253
                                                                          =================    ==================


                                              See Accompanying Notes








                                                                        December 31,            September 30,
                                                                            1996                    1997
                                                                     --------------------    --------------------
                                                                                     
Liabilities and stockholders' equity (deficit) Current liabilities:
   Accounts payable...............................................     $  2,614,925               $2,793,599
   Accrued liabilities............................................        1,889,740                1,721,457
   Accrued interest...............................................          539,575                  609,872
   Income taxes payable...........................................          193,032                  629,232
                                                                     --------------------    --------------------
   Total current liabilities.....................................         5,237,272                5,754,160

Long-term debt (Note 4)..........................................        32,239,100               29,934,100

Deferred income taxes (Note 6)...................................           277,000                  566,000

  Redeemable exchangeable preferred stock of subsidiary
   (Note 5)......................................................         8,242,048                8,981,800

Redeemable exchangeable preferred stock (Note 5).................         2,814,192                3,109,287

Stockholders' equity (deficit):
   Class A common stock, $.01 par value, 1,000,000 shares
     authorized, 106,453 shares issued and outstanding...........             1,065                    1,065
    Class B common stock, $.01 par value, 1,000,000
     shares authorized, 122,500 shares issued and
     outstanding.................................................               --                     1,225
   Paid-in capital...............................................           105,388                  226,663
   Retained earnings.............................................           305,960                1,790,973
   Predecessor carryover basis...................................        (5,340,020)              (5,340,020)
                                                                     --------------------    --------------------
   Total stockholders' equity (deficit)..........................        (4,927,607)              (3,320,094)
                                                                     --------------------    --------------------
                                                                        $43,882,005              $45,025,253
                                                                     ====================    ====================



                                              See accompanying notes.






                                              BALLANTRAE CORPORATION

                                       CONSOLIDATED STATEMENTS OF OPERATIONS




                                                                Three months                   Nine months
                                                                   ended                          ended
                                                             December 31, 1996              September 30, 1997
                                                         ---------------------------    ---------------------------
                                                                                
Net sales..........................................               $7,924,259                  $28,877,686
Cost of sales......................................                5,246,791                   19,028,791
                                                         ---------------------------    ---------------------------

Gross profit.......................................                2,677,468                    9,848,895
Selling expenses...................................                  203,561                      752,895
General and administrative expenses................                1,074,181                    3,365,179
                                                         ---------------------------    ---------------------------
                                                                   1,277,742                    4,118,074
                                                         ---------------------------    ---------------------------
Income from operations.............................                1,399,726                    5,730,821
Other income (expense):
   Interest expense................................                 (651,712)                  (2,296,290)
   Interest income.................................                   19,985                        7,650
   Deferred financing charges......................                  (17,550)                     (52,650)
   Foreign exchange gain or loss and other.........                   (4,251)                    (184,302)
                                                         ---------------------------    ---------------------------
                                                                    (653,528)                  (2,525,592)
                                                         ---------------------------    ---------------------------
Income before income taxes and preferred dividend
   requirement of subsidiary.......................                  746,198                    3,205,229
Income taxes (Note 6)..............................                  185,458                      727,207
Preferred dividend requirement of subsidiary.......                  190,588                      739,752
                                                         ---------------------------    ---------------------------
Net income.........................................              $   370,152                $   1,738,270
                                                         ===========================    ===========================



                                              See Accompanying Notes.






                              BALLANTRAE CORPORATION

                  CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                   The three months ended December 31, 1996 and
                       Nine months ended September 30, 1997



                                    Class A       Class B    Additional                    Predecessor
                                     Common       Common       Paid-In       Retained       Carryover
                                     Stock         Stock       Capital       Earnings         Basis          Total
                                  -------------  ----------  ------------  -------------  -------------- --------------

                                                                                      
Balance at October 1, 1996....       $1,065      $   --        $105,388    $       --     $(5,340,020)    $(5,233,567)
Preferred stock dividends.....           --          --              --       (64,192)             --         (64,192)
Net income for 1996...........           --          --              --       370,152              --         370,152
                                  ------------- ----------  ------------  -------------  -------------- --------------

Balance at December 31, 1996..        1,065          --         105,388       305,960      (5,340,020)     (4,927,607)
                                  -------------  ----------  ------------  -------------  -------------- --------------
Warrants redeemed.............           --       1,225         121,275            --              --         122,500
Preferred stock dividends.....           --          --              --      (253,257)             --        (253,257)
Net income for 1997...........           --          --              --     1,738,270              --       1,738,270
                                  -------------  ----------  ------------  -------------  -------------- --------------

Balance at September 30, 1997.       $1,065      $1,225        $226,663    $1,790,973     $(5,340,020)    $(3,320,094)
                                  =============  ==========  ============  =============  ============== ==============



                                              See Accompanying Notes.


                                              BALLANTRAE CORPORATION
                                       CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                      Three months                  Nine months
                                                                         ended                         ended
                                                                   December 31, 1996            September 30, 1997
                                                                -------------------------    --------------------------
                                                                                      
Cash flows from operating activities
Net income...............................................              $   370,152                $   1,738,270
Adjustments to reconcile net income to net cash from
   operating activities:
     Depreciation and amortization.......................                  447,782                    1,395,253
     Deferred income taxes...............................                   12,000                     (117,000)
     Preferred dividend requirement of subsidiary........                  190,588                      739,752
     Changes in operating assets and liabilities:
     Accounts receivable.................................                 (866,534)                    (617,228)
     Recoverable income taxes............................                 (163,000)                     163,000
     Inventories.........................................                 (363,341)                    (718,021)
     Other current assets................................                   80,303                     (161,963)
     Accounts payable....................................                  676,324                      178,674
     Accrued interest and liabilities....................                  838,103                      (97,985)
     Income taxes payable................................                   67,972                      436,200
                                                                -------------------------    --------------------------

Net cash provided by operating activities................                1,290,349                    2,938,952

Cash flows from investing activities
Increase in acquisition costs............................                 (600,997)                     (43,413)
Purchase of property, plant and equipment................                 (121,994)                  (1,050,962)
Increase in patents......................................                  (20,112)                     (27,276)
                                                                -------------------------    --------------------------

Net cash used in investing activities....................                 (743,103)                  (1,121,651)

Cash flows from financing activities
Principal payments on long-term debt.....................                 (450,000)                  (2,305,000)
Issuance of preferred stock..............................                       --                       41,838
Issuance of common stock.................................                       --                      122,500
                                                                -------------------------    --------------------------

Net cash used in financing activity......................                 (450,000)                  (2,140,662)
Net increase (decrease) in cash and cash equivalents.....                   97,246                     (323,361)
Cash and cash equivalents at beginning of period.........                  686,720                      783,966
                                                                -------------------------    --------------------------

Cash and cash equivalents at end of period...............              $   783,966                  $   460,605
                                                                =========================    ==========================
Supplemental disclosure of cash flow information:
   Interest paid.........................................              $   119,690                $   1,366,000
   Income taxes paid.....................................              $   163,000                $     350,000


                                              See Accompanying Notes.






                             BALLANTRAE CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               September 30, 1997


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   Description of Business

     Ballantrae Corporation and its subsidiaries  (collectively,  the "Company")
are engaged in the engineering, manufacturing, and marketing of mechanical power
transmission  components and systems used in transportation  vehicles and mobile
equipment,  and  fabricated  tubing  assemblies  used  in air  conditioning  and
refrigeration compressors.

   Principles of Consolidation

     The consolidated  financial  statements  include the accounts of Ballantrae
Corporation and its subsidiaries.  All significant intercompany transactions and
balances have been eliminated in consolidation.

   Use of Estimates

     The preparation of the consolidated financial statements in conformity with
generally accepted  accounting  principles requires management to make estimates
and assumptions that affect the amounts  reported in the consolidated  financial
statements  and  accompanying  notes.  Actual  results  could  differ from those
estimates.

   Cash and Cash Equivalents

     The Company  considers  all highly  liquid  investments  with a maturity of
three months or less when purchased to be cash equivalents.  The carrying amount
of cash equivalents approximates fair value.

   Concentrations of Credit Risk and Other Risks

     Substantially  all  of the  Company's  accounts  receivable  are  due  from
original  equipment  manufacturers of mobile  equipment,  trucks and specialized
vehicles,  and manufacturers of air conditioners and refrigeration  compressors,
both in the U.S.  and  internationally.  The Company  performs  periodic  credit
evaluations of its customers' financial condition and generally does not require
collateral.  Credit losses are provided for in the financial statements and have
been  consistently  within  management's  expectations.  The Company invests its
temporary  cash in high credit  quality  financial  institutions  and investment
grade short-term investments and limits the amount of credit exposure to any one
entity.

     The  percentage  of the  Company's  labor  force  covered  by a  collective
bargaining agreement (CBA) is 29%. The CBA expires on August 31, 1999.






                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997

   Inventories

     Inventories are carried at the lower of cost or market, using the first-in,
first-out (FIFO) method. The components of inventories are as follows:

                                   December 31,            September 30,
                                       1996                    1997
                                --------------------    --------------------

 Raw Materials................       $ 4,993,363          $  5,094,424
 Work in process..............         2,910,757             3,494,447
 Finished goods...............         1,804,393             1,837,663
                                --------------------    --------------------
                                      $9,708,513           $10,426,534
                                ====================    ====================

   Property, Plant and Equipment

     Property,  plant and equipment are stated at cost. Depreciation is computed
on the straight-line method over the estimated useful lives of the assets (25 to
40 years for  buildings  and  improvements  and 5 to 12 years for  machinery and
equipment).  Costs of  maintenance  and  repairs  are  charged to  expense  when
incurred.

   Goodwill

     Goodwill represents the excess of the purchase price over the fair value of
net assets  acquired and is being  amortized by the straight line method over 40
years.

     The carrying  amount of goodwill is regularly  reviewed for  indicators  of
impairment in value,  which in the view of management are other than  temporary,
including  unexpected or adverse  changes in the following:  (i) the economic or
competitive  environments  in which the  Company  operates;  (ii)  profitability
analyses and (iii) cash flow analyses. If facts and circumstances suggest that a
subsidiary's net assets are impaired, the Company assesses the fair value of the
underlying  business and reduces  goodwill to an amount that results in the book
value of the subsidiary approximating fair value.

   Deferred Financing Costs and Patents

     Deferred  financing  costs are primarily  costs incurred in connection with
the Company's  acquisition  and are being amortized over the term of the related
debt  using  the   straight-line   method.   Patents  are  amortized  using  the
straight-line method over their estimated lives.

   Foreign Currency Translation

     Financial  statements of the Company's  foreign  subsidiary  are translated
into U.S.  dollars using a combination of historical and current  exchange rates
for assets and  liabilities.  The related  translation gain or (loss) of $22,669
and  $(342,436) for the three months ended December 31, 1996 and the nine months
ended September 30, 1997, respectively, are included in net income.

   Fair Value of Financial Instruments

     The  Company's  financial  instruments  generally  consist of cash and cash
equivalents,   accounts  receivable,   accounts  payable,   long-term  debt  and
redeemable  convertible  preferred  stock. The fair value of the Company's fixed
rate debt was  estimated  using  discounted  cash flow  analyses  based upon the
Company's current incremental borrowing rates. The carrying amounts of financial
instruments approximated their fair value at December 31, 1996 and September 30,
1997.

                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997

   Impact of Recently Issued Accounting Standards

     In June 1997, the FASB issued  Statement No. 130,  Reporting  Comprehensive
Income, which is effective for years beginning after December 15, 1997, and will
be adopted by the Company in 1998. The Statement  establishes  standards for the
reporting and display of  comprehensive  income and its components in a full set
of general purpose financial statements.  The Statement will not have any impact
on the results of operations or the financial position of the Company.

     In June 1997, the FASB issued Statement No. 131, Disclosures about Segments
of an Enterprise and Related  Information.  The Statement changes the way public
companies  are  required  to report  segment  information  in  annual  financial
statements and in interim financial reports to stockholders. It also establishes
standards for related disclosures about products and services, geographic areas,
and major  customers.  The Statement is effective for financial  statements  for
fiscal years  beginning  after  December  15,  1997,  and will be adopted by the
Company in 1998.  The Company is evaluating  the impact that this Statement will
have on its financial reporting.

2.   ACQUISITION

     On  October  1,  1996,  the  Company,  through a  wholly-owned  subsidiary,
acquired  substantially  all of the assets of the  Tractech  Division  of Dyneer
Corporation and Tractech Limited  (Tractech).  The aggregate  purchase price was
$33.9 million  including  cash payments of $23.9 million and the issuance of $10
million in a 11%  subordinated  promissory note payable on October 31, 2006. The
Tractech  acquisition  resulted  in goodwill  of $ 11.7  million  which is being
amortized over 40 years.

     On October  24,  1996,  the  Company,  through a  wholly-owned  subsidiary,
acquired  Kraftube,  Inc.  (Kraftube)  for an aggregate  cash purchase  price of
$6,992,000.   Kraftube  produces   fabricated  tubing  assemblies  used  in  air
conditioning and refrigeration compressors. The Kraftube acquisition resulted in
goodwill of $1,506,000 which is being amortized over 40 years.

     The predecessor  carryover  basis included in the present equity  structure
results  from the  purchase  of  Kraftube.  Prior to the  purchase,  two current
stockholders of the Company were the majority shareholders of Kraftube (78%). At
the date of purchase,  the assets and  liabilities  were  recorded at their fair
market  value,  less  the  previous  stockholders'  carryover  basis  of the new
corporation's  assets at the date of  purchase.  The cost of assets  acquired in
excess of Kraftube's basis prior to the acquisition for continuing  stockholders
interest was recorded as a charge to equity.

3.   ALLOWANCE FOR DOUBTFUL ACCOUNTS

     The activity in the allowance for doubtful accounts is as follows:

                                              Three months       Nine months
                                             ended December         ended
                                                31, 1996        September 30,
                                                                    1997
                                            -----------------  ----------------

  Balance at beginning of period............   $  25,000          $  65,000
  Additions charged to costs and expenses...      39,753                103
  Uncollectible accounts written off,
  net of recoveries.........................         247               (103)
                                            -----------------  ----------------
                                              $   65,000       $     65,000
                                             =================  ================



                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997

4.   DEBT

     In October,  1996, the Company  entered into a Group Credit  Agreement (the
Agreement)  with a bank that expires on December 31, 2003.  Under the Agreement,
the  financial  institution  agreed to  extend  the  Company  $26.5  million  in
revolving loans  ($22,239,100  and $19,934,100  outstanding at December 31, 1996
and  September  30,  1997,  respectively).  The term loan  calls  for  mandatory
quarterly  principal  reductions  with the annual  aggregate  reductions  of the
outstanding amount at September 30, 1997 as follows:

  1999.............................................      $   634,100
  2000.............................................        3,612,500
  2001.............................................        4,387,500
  2002.............................................        4,900,000
  Thereafter.......................................        6,400,000
                                                    ------------------
                                                         $19,934,100
                                                    ==================

     The bank also agreed to extend the Company  $6,000,000 in pooled  revolving
loans (no amounts were  outstanding at September 30, 1997 or December 31, 1996).
In  addition,  the  Company  may  obtain  letters  of credit up to  $500,000  in
aggregate which would be treated as an advance on the pooled revolving loan.

     Borrowings under the Agreement bear interest at the prime base lending rate
or LIBOR base rate plus an  applicable  spread that ranges from zero to .75% for
the prime  based rate or 2.0% to 3.25% for the LIBOR based  rate.  The  interest
rate at  December  31,  1996  and  September  30,  1997  was  8.75%  and  8.93%,
respectively.  The Company pays a commitment  fee that ranges from .25% to .625%
annually on the unused  revolving  and pooled loans.  The  Company's  inventory,
accounts receivable,  personal property, certain real estate and intangibles are
pledged as  collateral  under the  Agreement.  The  Company is also  required to
maintain a minimum net worth and meet certain financial ratios on a consolidated
basis.

     Tractech Inc., a subsidiary of the Company,  issued to Dyneer Corporation a
subordinated  note  for $10  million  with a fixed  annual  interest  of 11% due
semi-annually  in connection  with the  acquisition  discussed  above.  The note
matures October 31, 2006. The Company has guaranteed  Tractech Inc.'s obligation
to Dyneer Corporation. Titan Wheel International, Inc. (Titan Wheel), the parent
company of Dyneer  Corporation,  was a defendant in an unresolved lawsuit at the
time Tractech was sold to the Company.  If Titan Wheel prevails in this lawsuit,
the Company is to pay Titan Wheel $750,000.  If Titan Wheel loses or no decision
is reached by September 30, 2001, the  subordinated  note to Dyneer  Corporation
will be reduced by $750,000.

5.   REDEEMABLE EXCHANGEABLE PREFERRED STOCK OF PARENT AND SUBSIDIARY

     Ballantrae   Corporation  and  Kraftube  have  2,791,838  preferred  shares
outstanding,  (3,250,000  shares  authorized,  par  value  $.01  per  share  and
liquidation   preference  of  $1.00  per  share)  and  80,514  preferred  shares
outstanding,   (150,000  shares  authorized,   par  value  $.01  per  share  and
liquidation  preference  of $100 per  share),  respectively,  designated  as 12%
Exchangeable  Preferred Stock (12% Preferred  Stock).  The provisions of the 12%
Preferred Stock call for a cumulative cash dividend equal to 12% per share.  The
12% Preferred  Stock must be redeemed by September 30, 2006, at the  liquidation
preference  amount  plus  accrued  and  unpaid  dividends.  At the option of the
issuer,  the 12%  Preferred  Stock may be redeemed at a price per share equal to
the liquidation  preference plus accrued and unpaid dividends.  In addition, the
12% Preferred Stock may be exchanged,  at the option of the issuer,  in whole or
in part, for 12% junior  subordinated  debentures to be issued by the respective
company at the liquidation  preference amount plus accrued and unpaid dividends.
Dividends  which  accrue  but  remain  unpaid  for one  year  accrue  additional
dividends at the rate of 12%. If the Company or Kraftube is liquidated or merged
and is not the surviving  entity,  the holders of the 12%  Preferred  Stock will
receive in cash the liquidation preference amount per share plus an amount equal
to full  cumulative  dividends.  The holders of the 12% Preferred  Stock have no
voting rights except on matters  relating to the preferred  stock.  The carrying
value  of the  12%  Preferred  Stock  includes  cumulative  unpaid  and  accrued
dividends of $64,192 and $317,449 for  Ballantrae  Corporation  and $190,587 and
$930,340 for Kraftube at December 31, 1996 and September 30, 1997, respectively.




                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997

6.   INCOME TAXES

     The  following is a summary of the  components  of the provision for income
taxes:

                                   Three months           Nine months
                                       ended                 ended
                                 December 31, 1996       September 30,
                                                             1997
                                 ------------------    ------------------
Current:
   Federal.....................      $  57,183           $   645,900
   Foreign.....................        116,275               198,307
                                 ------------------    ------------------
                                       173,458               844,207

Deferred federal (credit):.....         12,000              (117,000)
                                 ------------------    ------------------
                                     $ 185,458           $   727,207
                                 ==================    ==================


     Income before income taxes and preferred dividend requirement of subsidiary
was taxed in the following jurisdictions:

                           Three months          Nine months
                               ended                ended
                         December 31, 1996    September 30, 1997
                         ------------------   -------------------

Domestic.............          181,562           1,579,390
Foreign..............          564,636           1,625,839
                         ------------------   -------------------
                               746,198           3,205,229
                         ==================   ===================

     A  reconciliation  of income taxes at the United States  federal  statutory
rate to the effective income tax rate follows:


                                                  Three months           Nine months
                                                     ended                  ended
                                               December 31, 1996        September 30,
                                                                            1997
                                               -------------------    ------------------
                                                               
  Federal statutory income tax rate.....            34.0%                  34.0%
  Favorable foreign tax rate............           (11.4)                 (12.7)
  Other items...........................             2.3                    1.4
                                               -------------------    ------------------
  Effective income tax rate.............            24.9%                  22.7%
                                               ===================    ==================



                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997

     The favorable  foreign tax rate is the result of an  inducement  offered by
the Irish  government  to  encourage  the  Company to  establish  their  foreign
manufacturing facility in Ireland. The favorable rate expires in 2010.

     The following is a summary of the  significant  components of the Company's
deferred tax assets and liabilities:

                                      Three months          Nine months
                                          ended                ended
                                    December 31, 1996    September 30, 1997
                                    ------------------   -------------------

 Deferred tax assets:
       Employee benefits..........     $  46,000            $  202,000
       Inventories................            --               207,000
       Other......................            --                43,000
                                    ------------------   -------------------
                                       $  46,000               452,000

 Deferred tax liabilities:
       Depreciation...............       252,000               420,000
       Goodwill...................        17,000               113,000
       Other......................         8,000                33,000
                                    ------------------   -------------------
                                         277,000               566,000
                                    ------------------   -------------------
 Net deferred tax liability.......    $ (231,000)          $  (114,000)
                                    ==================   ===================


                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997

     No provision has been made for United  States  federal and state or foreign
taxes that may result  from  future  remittances  of  undistributed  earnings of
foreign  subsidiaries  ($2,485,116 at September 30, 1997) because it is expected
that such earnings will be reinvested in these foreign operations  indefinitely.
It is not practical to estimate the amount of taxes that might be payable on the
eventual remittances of such earnings.

7.   COMMITMENTS AND CONTINGENCIES

     The Company leases a building under a noncancellable  operating lease which
provides for a renewal option every five years.  The operating  lease has rental
payments due of approximately $235,000 in 1998 and $137,083 in 1999.

     Total rental expense under all operating leases aggregated $98,263 $229,953
for the three months ended December 31, 1996 and the nine months ended September
30, 1997, respectively.  Included in rental expense is $1 per year for the lease
of equipment having an original cost of approximately  $2,350,000 pursuant to an
incentive lease arrangement  sponsored by the Irish Development  Authority.  The
Company has the right to continue this lease indefinitely.

     An officer of Kraftube has been granted an option to purchase up to 3.5% of
the  outstanding  common  shares of Kraftube.  The option vests in 2002. At that
time,  the officer has the option to sell (the put option) and  Kraftube has the
option to buy (the call  option) the shares of stock issued upon the exercise of
the  option,  for a formula  based  price.  The  formula is based on the average
earnings  before  interest and taxes for the three years ended December 31, 2001
and the amount of debt outstanding.  The call and put options expire on December
31, 2002.

     The Company is party to legal  actions and claims  arising in the  ordinary
course of business.  The Company  believes that the disposition of these matters
will not have a  material  adverse  effect on  financial  position,  results  of
operations or cash flows.

8.   RETIREMENT PLANS AND BENEFITS

     The Company  sponsors two defined  contribution  401(k)  savings plans that
cover   substantially  all  domestic  salary  and  hourly   employees.   Company
contributions to the plans are based on employee contributions and compensation.
The  Company  may  also  make  discretionary   contributions  annually.  Company
contributions  for these two plans  totaled  $33,137  and  $53,653 for the three
months ended  December 31, 1996 and the nine months  ended  September  30, 1997,
respectively.

                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997

     The Company also sponsors a defined  contribution  retirement  savings plan
that  covers  substantially  all of its  employees  at its  foreign  subsidiary.
Company  contributions  to the plan  are  based on  employee  contributions  and
compensation.  Company  contributions  totaled $13,018 and $33,810 for the three
months ended  December 31, 1996 and the nine months  ended  September  30, 1997,
respectively.

     The Company  contributes to the Central  States Pension Fund,  which covers
all eligible bargaining  employees of one of its subsidiaries.  The benefits are
principally  based on years of service  and a benefit  formula as defined in the
plan.  The Company  currently  contributes  $37 per week per eligible  employee,
which is specified in the Bargaining  Agreement.  Company  contributions totaled
$14,911 and $72,406 for the three  months  ended  December 31, 1996 and the nine
months ended September 30, 1997, respectively.

9.   SEGMENT AND GEOGRAPHIC DATA

     The Company  operates  in one  business  segment--manufacturing  engineered
metal products and systems for original equipment manufacturers and end users of
transportation mobile equipment. Geographical region information is as follows:

                                       Three months           Nine months
                                           ended                 ended
                                     December 31, 1996       September 30,
                                                                 1997
                                     ------------------    ------------------
  Net sales:
  United States....................     $6,540,936            $23,998,968
  International....................      2,710,626              9,613,309
  Eliminate intercompany sales.....     (1,327,303)            (4,734,591)
                                     ------------------    ------------------
  Total net sales..................     $7,924,259            $28,877,686
                                     ==================    ==================

  Operating income:
  United States....................       $671,274             $3,359,245
  International....................        728,452              2,371,576
                                     ------------------    ------------------
  Total operating income...........     $1,399,726             $5,730,821
                                     ==================    ==================

  Identifiable assets:
  United States....................    $27,334,081            $29,748,081
  International....................     16,380,904             15,620,116
                                     ------------------    ------------------
  Total identifiable assets........     43,714,985             45,368,197
  Corporate assets.................        248,193                263,110
  Elimination......................        (81,173)              (606,054)
                                     ------------------    ------------------
  Total assets.....................    $43,882,005            $45,025,253
                                     ==================    ==================

     International  sales are principally from operations located in Ireland and
do not include export sales of domestic  operations.  Export sales from domestic
operations were not significant for either period presented.

     Sales to the two customers  exceeded 10% of total sales which were $951,000
and $838,000  during the three months ended December 31, 1996 and $4,022,000 and
$2,920,000 during the nine months ended September 30, 1997.




                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997

10.  RELATED PARTY TRANSACTION

     The Company has entered into a consulting  agreement  with the Chairman and
President of Ballantrae Corporation. The agreement amounts to $100,000 annually,
with $25,000 accrued as of December 31, 1996 and September 30, 1997.

     In February,  1997, the principal  shareholder  exercised stock warrants to
purchase  122,500  shares  of  common  stock  for  $1.00  per  share.   Warrants
outstanding totaled 25,000 at December 31, 1996 and September 30, 1997.

11.  FINANCIAL   INFORMATION   FOR   SUBSIDIARY   GUARANTOR  AND   NON-GUARANTOR
     SUBSIDIARIES

     The  Company  conducts  a  significant  portion  of  its  business  through
subsidiaries.  As  discussed  in  Note 12  below,  the  Company  has  reached  a
definitive  agreement to be acquired.  It is anticipated that the domestic legal
entities of the Company,  with the  exception of Kraftube  Management,  Inc. and
Kraftube,  Inc.,  will be  unconditional,  joint and several  guarantors  of the
senior notes of the acquiring  company discussed in Note 12 along with all other
domestic subsidiaries of the acquiring company.

     Presented below is condensed  consolidating  financial  information for the
Company, the Subsidiary Guarantors and the Non-Guarantor  Subsidiaries,  both as
listed  below,  at December  31, 1996 and  September  30, 1997 and for the three
months ended December 31, 1996 and the nine months ended September 30, 1997.

     The equity method has been used by the Company with respect to  investments
in subsidiaries.  The equity method has been used by Subsidiary  Guarantors with
respect  to  investments  in  Non-Guarantor  Subsidiaries.   Separate  financial
statements for Subsidiary  Guarantors  are not presented  based on  management's
determination that they do not provide  additional  information that is material
to investors.

     The  following  table sets  forth the  Guarantor  and direct  Non-Guarantor
Subsidiaries:

   Guarantor Subsidiary           Non-Guarantor Subsidiaries
- ---------------------------   -----------------------------------
Tractech Inc.                 Kraftube Management, Inc.
                              Kraftube, Inc.
                              Tractech Limited
                              Lissaphuca Limited




                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997


                                       Condensed Consolidating Balance Sheet



                                                                      September 30, 1997
                                 ---------------------------------------------------------------------------------------------

                                    Ballantrae
                                   Corporation                            Non-
                                     (Parent          Subsidiary        Guarantor
                                  Company Only)        Guarantor      Subsidiaries        Eliminations       Consolidated
                                 -----------------  ---------------- ----------------   ----------------- --------------------
                                                                                           
 Assets
 Current assets:
    Cash and cash equivalents..       $ 46,635        $ 224,989          $ 188,981      $           --        $460,605
    Accounts receivable, net...             --        3,387,162          2,309,555                  --       5,696,717
    Inventories ...............             --        7,315,572          3,717,016            (606,054)(a)  10,426,534
    Deferred income tax........             --          301,000            151,000                  --         452,000
    Other......................             --               --             51,865                  --          51,865
                                   -----------       ----------         ----------          -----------     ----------
 Total current assets..........         46,635       11,228,723          6,418,417            (606,054)     17,087,721

 Investment in affiliates......      9,414,736           10,000          1,948,176          11,372,912(b)           --

 Property, plant and equipment:
    Land ......................             --          190,660             81,830                  --         272,490
    Buildings and
      improvements                          --        2,139,340          1,894,973                  --       4,034,313
    Machinery and equipment....             --        4,863,880          8,185,696                  --      13,049,576
    Less accumulated                                                                                --
      depreciation.............             --         (594,722)        (3,034,129)                         (3,628,851)
                                   -----------       ----------         ----------          -----------     ----------
 Net property, plant and equipment          --        6,599,158          7,128,370                  --      13,727,528
 Other assets:
    Goodwill, net .............             --        6,125,110          7,447,000                  --      13,572,110
    Deferred financing costs
      net                                   --          360,000             61,419                  --         421,419
    Patents, net ..............        216,475               --                 --                  --         216,475
                                   -----------     ------------       ------------        -------------   ------------
 Total other assets............        216,475        6,485,110          7,508,419                  --      14,210,004
                                   ===========     ============       ============        =============   ============
                                   $ 9,677,846     $ 24,322,991       $ 23,003,382        $(11,978,966)    $45,025,253
                                   ===========     ============       ============        =============   ============

- ---------------
<FN>
(a)  Elimination of intercompany profit in inventory.
(b)  Elimination of investments in subsidiaries.
</FN>



                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997


                                       Condensed Consolidating Balance Sheet


                                                                          September 30, 1997
                                        ----------------------------------------------------------------------------------------
                                         Ballantrae
                                         Corporation                         Non-
                                           (Parent        Subsidiary       Guarantor
                                        Company Only)      Guarantor     Subsidiaries         Eliminations        Consolidated
                                        --------------  ---------------  ----------------  -------------------   ---------------
                                                                                                 
  Liabilities and stockholders'
       equity (deficit)
  Current liabilities:
       Accounts payable..............        $ 27,516     $ 1,541,463      $ 1,224,620                 --          $2,793,599
       Accrued liabilities...........          28,000         996,647          696,810                 --           1,721,457
       Accrued interest..............              --         507,072          102,800                 --             609,872
       Income taxes payable..........              --          20,000          609,232                 --             629,232
                                        --------------  ---------------  ----------------  -------------------   ---------------
         Total current
            liabilities..............          55,516       3,065,182        2,633,462                 --           5,754,160
  Intercompany liabilities...........       4,493,117       1,497,884       (5,991,001)                --                  --
  Long-term debt.....................              --      12,545,000       17,389,100                 --          29,934,100
  Deferred income taxes..............              --         343,000          223,000                 --             566,000
  Redeemable exchangeable
       preferred stock of subsidiary.              --              --        8,981,800                 --           8,981,800
  Redeemable exchangeable
       preferred stock...............       3,109,287              --               --                 --           3,109,287
  Stockholders' equity (deficit):
       Class A common stock..........           1,065               1           36,000            (36,001)(b)           1,065
       Class B common stock..........           1,225              --               --                 --               1,225
       Paid-in capital...............         226,663       6,199,999        2,382,906         (8,582,905)(b)         226,663
       Retained earnings.............       1,790,973         671,925        2,688,135         (3,360,060)(a,b)     1,790,973
       Predecessor carryover basis                 --              --       (5,340,020)                --          (5,340,020)
                                        --------------  ---------------  ----------------  -------------------   ---------------
         Total stockholders'
             equity (deficit)........       2,019,926       6,871,925         (232,979)       (11,978,966)         (3,320,094)
                                        --------------  ---------------  ----------------  -------------------   ---------------
                                           $9,677,846     $24,322,991      $ 3,003,382       $(11,978,966)        $45,025,253
                                        ==============  ===============  ================  ===================   ===============

<FN>
(a)  Elimination of intercompany profit in inventory.
(b)  Elimination of investments in subsidiaries.
</FN>



                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997

                               Condensed Consolidating Statement of Operations


                                                            Nine months ended September 30, 1997
                                  -----------------------------------------------------------------------------------------
                                    Ballantrae
                                    Corporation                             Non-
                                      (Parent          Subsidiary         Guarantor
                                   Company Only)       Guarantor        Subsidiaries      Eliminations       Consolidated
                                  ----------------  -----------------  ---------------- ------------------  ---------------
                                                                                            
  Net sales.....................  $          --        $15,974,980     $17,637,297        $(4,734,591)(a)     $28,877,686
  Cost of sales.................             --         11,731,273      11,507,228         (4,209,710)(a)      19,028,791
                                  ----------------  -----------------  ---------------- ------------------  ---------------
  Gross profit..................             --          4,243,707       6,130,069           (524,881)(a)       9,848,895
  Selling expenses..............             --            570,701         182,194                 --             752,895
  General and administrative            141,620          1,766,188       1,457,371                 --           3,365,179
    expenses....................  ----------------  -----------------  ---------------- ------------------  ---------------
                                        141,620          2,336,889       1,639,565                 --           4,118,074
                                  ----------------  -----------------  ---------------- ------------------  ---------------
  Income from operations........       (141,620)         1,906,818       4,490,504           (524,881)          5,730,821
  Equity in earnings of
    subsidiaries................      2,145,562                 --              --         (2,145,562)(b)              --
  Other income (expense):
     Interest expense...........       (265,780)        (1,288,508)       (742,002)                --          (2,296,290)
     Interest income............             --                 --           7,650                 --               7,650
     Deferred financing charges.             --            (45,000)         (7,650)                --             (52,650)
    Foreign exchange gain or                108             17,089        (201,499)                --            (184,302)
       loss and other...........  ----------------  -----------------  ---------------- ------------------  ---------------
                                       (265,672)        (1,316,419)       (943,501)                --          (2,525,592)
                                  ----------------  -----------------  ---------------- ------------------  ---------------
  Income before income taxes and
     preferred dividend
     requirement of subsidiary..      1,738,270            590,399       3,547,003         (2,670,443)          3,205,229
  Income taxes..................             --             61,855         665,352                 --             727,207
  Preferred dividend requirement
    of subsidiary...............             --                 --              --           (739,752)(c)        (739,752)
                                  ----------------  -----------------  ---------------- ------------------  ---------------
  Net income....................    $ 1,738,270          $ 528,544      $2,881,651        $(3,410,195)        $ 1,738,270
                                  ================  =================  ================ ==================  ===============

<FN>
(a)  Elimination of intercompany sales and cost of sales.
(b)  Elimination of equity in net income from consolidated subsidiaries.
(c)  Recording of preferred dividend requirement of subsidiary.
</FN>



                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997


                             Condensed Consolidating Statement of Cash Flows


                                                               Nine months ended September 30, 1997
                                         ----------------------------------------------------------------------------------------
                                           Ballantrae
                                          Corporation                            Non-
                                            (Parent         Subsidiary         Guarantor
                                         Company Only)       Guarantor       Subsidiaries      Eliminations     Consolidated
                                         ---------------  ----------------  ----------------  ---------------  ----------------
                                                                                                
  Cash flows from
  operating activities:
  Net income.........................   $1,738,270         $ 528,544       $ 2,881,651    $ (3,410,195)       $1,738,270
  Adjustments to reconcile net
     income to net cash from
     operating activities:
      Depreciation and amortization..       14,623           614,915           765,715              --         1,395,253
      Equity in earnings of
        subsidiaries.................   (2,145,562)               --                --       2,145,562(a)             --
      Deferred income taxes..........           --            30,000          (147,000)             --          (117,000)
      Preferred dividend requirement
        of subsidiary................           --                --                --         739,752(b)        739,752
      Changes in operating assets and
       liabilities:
      Accounts receivable............           --          (742,715)          125,487              --          (617,228)
      Recoverable income taxes.......           --           163,000                --              --           163,000
      Inventories....................           --        (1,042,344)         (200,558)        524,881(c)       (718,021)
      Other current assets...........           --          (180,613)           18,650              --          (161,963)
      Accounts payable...............       27,516           491,496          (340,338)             --           178,674
      Accrued interest and                  
        liabilities..................        2,300             3,015          (103,300)             --           (97,985)
      Income taxes payable...........           --            20,000           416,200              --           436,200
      Intercompany liabilities.......      228,055         1,667,037        (1,895,092)             --                --
                                      ---------------  ----------------  ---------------- ----------------  ----------------
  Net cash (used in) provided by
       operating activities..........     (134,798)        1,552,335         1,521,415              --         2,938,952

  Cash flows from investing
  activities:
  Increase in acquisition costs......           --            (9,869)          (33,544)             --           (43,413)
  Purchase of property, plant and
       equipment.....................           --          (814,885)         (236,077)             --        (1,050,962)
  Increase in patents................      (27,276)               --                --              --           (27,276)
                                      ---------------  ----------------  ---------------- ----------------  ----------------

  Net cash (used in) provided by
       investing activities..........      (27,276)         (824,754)         (269,621)             --        (1,121,651)
   Cash flows from financing
    activities:
  Principle payments on long-term               --          (755,000)       (1,550,000)             --        (2,305,000)
       debt..........................
  Issuance of preferred stock........       41,838                --                --              --            41,838
  Issuance of common stock...........      122,500                --                --              --           122,500
                                      ---------------  ----------------  ---------------- ----------------  ----------------
  Net cash provided by (used in)
       financing activity............      164,338          (755,000)       (1,550,000)             --        (2,140,662)
  Net increase (decrease) in cash....        2,264           (27,419)         (298,206)             --          (323,361)
  Cash and cash equivalents at
       beginning of period...........       44,371           252,408           487,187              --           783,966
                                      ---------------  ----------------  ---------------- ----------------  ----------------
  Cash and cash equivalents at end
       of period.....................  $    46,635       $   224,989      $    188,981    $           --      $  460,605
                                      ===============  ================  ================ ================  ================
- ----------------
<FN>
(a)  Elimination of equity in earnings of subsidiary.
(b)  Recording of preferred dividend requirement of subsidiary.
(c)  Elimination of intercompany profit in inventory.
</FN>



                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997


                                       Condensed Consolidating Balance Sheet


                                                                         December 31, 1996
                                      ----------------------------------------------------------------------------------------
                                       Ballantrae
                                       Corporation                            Non-
                                         (Parent         Subsidiary         Guarantor
                                      Company Only)      Guarantor        Subsidiaries      Eliminations       Consolidated
                                      --------------  ------------------------------------------------------------------------
                                                                                              
Assets
Current assets:
   Cash and cash equivalents.......    $    44,371     $    252,408        $    487,187    $         --       $     783,966
   Accounts receivable, net........             --        2,536,234           2,387,637              --           4,923,871
   Inventories ....................             --        6,192,055           3,597,631         (81,173)(a)       9,708,513
   Recoverable income taxes........             --           90,000              73,000              --             163,000
   Deferred income tax.............             --               --              46,000              --              46,000
   Other...........................             --              600              44,920              --              45,520
                                      --------------  -----------------  ----------------  ----------------  -----------------
      Total current assets.........         44,371        9,071,297           6,636,375         (81,173)         15,670,870
Investment in affiliates...........      7,269,174           10,000                  --      (7,279,174)(b)              --
Property, plant and equipment:
   Land ...........................             --          190,660              81,830              --             272,490
   Buildings and improvements......             --        2,139,340           1,882,804              --           4,022,144
   Machinery and equipment.........             --        4,048,995           7,961,788              --          12,010,783
   Less accumulated depreciation...             --         (142,659)         (2,426,369)             --          (2,569,028)
                                      --------------  -----------------  ----------------  ----------------  -----------------
Net property, plant and
   equipment.......................             --        6,236,336           7,500,053              --          13,736,389
Other assets:
   Goodwill, net ..................         (6,616)       6,233,094           7,564,261              --          13,790,739
   Deferred financing costs, net...             --          405,000              68,569              --             473,569
   Patents, net ...................        210,438               --                  --              --             210,438
                                      --------------  -----------------  ----------------  ----------------  -----------------
       Total other assets..........        203,822        6,638,094           7,632,830              --          14,474,746
                                      --------------  -----------------  ----------------  ----------------  -----------------
                                        $7,517,367      $21,955,727         $21,769,258     $(7,360,347)        $43,882,005
                                      ==============  =================  ================  ================  =================
<FN>
(a)  Elimination of intercompany profit in inventory.
(b)  Elimination of investment in subsidiaries.
</FN>



                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997

                                    Condensed Consolidating Balance Sheet


                                                                          December 31, 1996
                                       -----------------------------------------------------------------------------------------
                                         Ballantrae
                                         Corporation                           Non-
                                           (Parent         Subsidiary       Guarantor
                                        Company Only)      Guarantor       Subsidiaries      Eliminations      Consolidated
                                       ----------------  ---------------  ---------------  -----------------  ---------------
                                                                                              
  Liabilities and stockholders'
       equity (deficit)
  Current liabilities:
       Accounts payable.............   $         --         $1,049,967       $1,564,958    $                     $2,614,925
                                                                                                        --
       Accrued liabilities..........          25,700         1,175,927          688,113                --         1,889,740
       Accrued interest.............              --           324,777          214,798                --           539,575
       Income taxes payable.........              --                --          193,032                --           193,032
                                       ----------------  ---------------  ---------------  -----------------  ---------------
          Total current
              liabilities...........          25,700         2,550,671        2,660,901                --         5,237,272
  Intercompany liabilities..........       4,265,062           (19,152)      (4,245,910)               --                --
  Long-term debt....................              --        13,150,000       19,089,100                --        32,239,100
  Deferred income taxes.............                            12,000          265,000                --           277,000
  Redeemable exchangeable preferred
       stock of subsidiary..........              --                --        8,242,048                --         8,242,048
  Redeemable exchangeable preferred
       stock........................       2,814,192                --               --                --         2,814,192
  Stockholders' equity (deficit):
       Class A common stock.........           1,065                 1           11,000           (11,001)(b)         1,065
       Paid-in capital..............         105,388         6,199,999          661,723        (6,861,722)(b)       105,388
       Retained earnings............         305,960            62,208          425,416          (487,624)(a,b)     305,960
       Predecessor carryover basis..              --                --       (5,340,020)               --        (5,340,020)
                                       ----------------  ---------------  ---------------  -----------------  ---------------
  Total stockholders'
       equity (deficit).............         412,413         6,262,208       (4,241,881)       (7,360,347)       (4,927,607)
                                       ----------------  ---------------  ---------------  -----------------  ---------------
                                          $7,517,367       $21,955,727      $21,769,258       $(7,360,347)      $43,882,005
                                       ================  ===============  ===============  =================  ===============
- -----------------
<FN>
 (a) Elimination of intercompany profit in inventory.
 (b) Elimination of investment in subsidiaries.
</FN>



                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997


                           Condensed Consolidating Statement of Operations



                                                                Three months ended December 31, 1996
                                       ----------------------------------------------------------------------------------------
                                         Ballantrae
                                        Corporation                             Non-
                                          (Parent         Subsidiary          Guarantor
                                       Company Only)       Guarantor        Subsidiaries       Eliminations      Consolidated
                                       --------------- ------------------  ----------------  -----------------   --------------
                                                                                                 
  Net sales........................... $        --      $   4,849,072        $ 4,402,488       $(1,327,301)(a)     $7,924,259
  Cost of sales.......................          --          3,469,667          3,023,252        (1,246,128)(a)      5,246,791
                                       --------------- ------------------  ----------------  -----------------   --------------
  Gross profit........................                      1,379,405          1,379,236           (81,173)         2,677,468
  Selling expenses....................          --            150,723             52,838                --            203,561
  General and administrative
       expenses.......................      36,939            675,831            361,411                --          1,074,181
                                       --------------- ------------------  ----------------  -----------------   --------------
                                            36,939            826,554            414,249                --          1,277,468
                                       --------------- ------------------  ----------------  -----------------   --------------
  Income from operations..............     (36,939)           552,851            964,987           (81,173)         1,399,726
  Equity in earnings of subsidiaries..     406,451                 --                 --          (406,451)(b)             --
  Other income (expense):
     Interest expense.................          --           (394,321)          (257,391)               --           (651,712)
     Interest income..................         640                 --             19,345                --             19,985
     Deferred financing charges.......          --            (15,000)            (2,550)               --            (17,550)
    Foreign exchange gain or loss and
       other .........................          --             13,165            (17,416)               --             (4,251)
                                       --------------- ------------------  ----------------  -----------------   --------------
                                               640           (396,156)          (258,012)                            (653,528)
                                       --------------- ------------------  ----------------  -----------------   --------------
  Income (loss) before income taxes
     and preferred dividend
     requirement of subsidiary........     370,152            156,695            706,975          (487,624)           746,198
  Income taxes .......................          --             13,314            172,144                --            185,458
  Preferred dividend requirement
    of        subsidiary..............          --                 --                 --          (190,588)(c)        190,588
                                       --------------- ------------------  ----------------  -----------------   --------------
  Net income..........................    $370,152           $143,381           $534,831         $(678,212)          $370,152
                                       =============== ==================  ================  =================   ==============
- ---------------
<FN>
(a)  Elimination of intercompany sales and cost of sales.
(b)  Elimination of equity in net income from consolidated subsidiaries.
(c)  Recording of preferred dividend requirement of subsidiary.
</FN>



                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997


                            Condensed Consolidating Statement of Cash Flows


                                                                  Three months ended December 31, 1996
                                              -----------------------------------------------------------------------------
                                               Ballantrae
                                               Corporation                       Non-
                                                 (Parent       Subsidiary     Guarantor
                                              Company Only)    Guarantor     Subsidiaries    Eliminations     Consolidated
                                              --------------  -------------  -------------  ---------------  ---------------
                                                                                             
  Cash flows from operating activities:
  Net income................................     $370,152        $143,381       $534,831      $(678,212)        $370,152
  Adjustments to reconcile net income to net
     cash from operating activities:
       Depreciation and amortization........       11,239         196,860        239,683             --          447,782
       Equity in earnings of subsidiaries...     (406,451)             --             --        406,451(a)            --
       Deferred income taxes................           --          12,000             --             --           12,000
       Preferred dividend requirement of
         subsidiary.........................           --              --             --        190,588(b)       190,588
       Changes in operating assets and
         liabilities:
       Accounts receivable..................           --          60,116       (926,650)            --         (866,534)
       Recoverable income taxes.............           --        (163,000)            --             --         (163,000)
       Inventories..........................           --        (117,953)      (326,561)        81,173(c)      (363,341)
       Other current assets.................           --          72,400          7,900             --           80,303
       Accounts payable.....................           --         188,677        487,647             --          676,324
       Accrued interest and liabilities.....       25,700         902,554        (90,151)            --          838,103
       Intercompany liabilities.............      215,062         (19,152)      (195,910)            --               --
       Income tax payable...................           --              --         67,972             --           67,972
                                              --------------  -------------  -------------  ---------------  ---------------
  Net cash provided by (used in) operating
       activities...........................      215,702       1,275,883       (201,236)            --        1,290,349

  Cash flows from investing activities:
       Increase in acquisition costs........           --        (518,611)       (82,386)            --         (600,997)
       Purchase of property and equipment...           --         (47,992)       (74,002)            --         (121,994)
       Increase in patents..................     (215,063)        194,951             --             --          (20,112)
                                              --------------  -------------  -------------  ---------------  ---------------
  Net cash used in investing activities.....     (215,063)       (371,652)      (156,388)            --         (743,103)

  Cash flows from financing activities:
       Principal payments on long-term
           debt.............................           --        (850,000)       400,000             --         (450,000)
                                              --------------  -------------  -------------  ---------------  ---------------
  Net increase in cash and cash equivalents.          639          54,231         42,376             --           97,246
  Cash and cash equivalents at beginning of
       period...............................       43,739         198,177        444,813             --          686,720
                                              --------------  -------------  -------------  ---------------  ---------------
  Cash and cash equivalents at end
       of period............................      $44,369        $252,408       $487,189    $        --         $783,966
                                              ==============  =============  =============  ===============  ===============
<FN>
(a)  Elimination of equity in earnings of subsidiary.
(b)  Recording of preferred dividend requirement of subsidiary.
(c)  Elimination of intercompany profit in inventory.
</FN>



                                  BALLANTRAE CORPORATION

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                    September 30, 1997



12.  SUBSEQUENT EVENT

     In October 1997, the Company entered into a definitive agreement with Delco
Remy  International,  Inc.  (DRI)  whereby DRI would  acquire all of the capital
stock of the Company for $49,740,000 (including assumed debt). DRI will exchange
shares of its common  stock with a value of  approximately  $19,740,000  for the
equity of the Company and will repay approximately  $30,000,000 of the Company's
debt.  DRI  filed  Registration  Statements  with the  Securities  and  Exchange
Commission  in   connection   with  DRI's  planned  sale  of  common  stock  and
$130,000,000  of Senior Notes Due in 2007 (the  Offerings)  that  described  the
planned  acquisition of the Company.  The acquisition of the Company is expected
to be completed at or prior to the consummation of the Offerings.











     No dealer,  salesperson  or other person has been DELCO REMY  authorized to
give  any  information  or to make  any  representation  not  contained  in this
Prospectus,  and, if  INTERNATIONAL,  INC.  given or made,  such  information or
representation  must  not  be  relied  upon  as  having  been  authorized.  This
Prospectus  does not constitute an offer to sell or a  solicitation  of an offer
$140,000,000  to buy any  securities  other than those to which it relates,  nor
does it constitute an offer to sell or the  solicitation of an offer to buy such
securities in any circumstances in which such solicitation is unlawful.  Neither
the delivery of this  Prospectus  nor any sale made hereunder  shall,  under any
circumstances,  create  any  implication  that  there  has been no change in the
affairs of the Company since the date hereof or that the  information  contained
herein is correct as of any time subsequent to the date hereof.


                                                                         

                      TABLE OF CONTENTS                                      10-5/8% Senior Subordinated
                                                        Page                     Notes Due 2006
Available Information.....................................2
Prospectus Summary........................................3
Risk Factors.............................................13
Use of Proceeds..........................................20
Capitalization...........................................21                          PROSPECTUS
Selected Consolidated Historical Financial Data..........24
Pro Forma Condensed Consolidated Financial Data..........22
Management's Discussion and Analysis of Financial
     Condition and Results of Operations.................32
The Exchange Offer.......................................39
Business.................................................46
Management...............................................60
Principal Stockholders...................................66
Certain Transactions.....................................69
Description of Capital Stock.............................69
Description of Indebtedness..............................71
Description of Notes.....................................74
Certain Federal Income Tax Consequences.................101
Plan of Distribution....................................102
Legal Matters...........................................102
Experts.................................................102
Disclosure Regarding Forward Looking Statements.........103
Index to Financial Statements...........................F-1


     Until                ,  1998 (90 days  after  the date of
this Prospectus),  all dealers  effecting  transactions in the
Notes, whether or not participating in this distribution,  may
be  required to deliver a  Prospectus.  This is in addition to
the obligation of dealers to deliver a Prospectus  when acting
as  underwriters  and with respect to their unsold  allotments
or subscriptions.
- ------------------------------------------------------------------

                         DELCO REMY INTERNATIONAL, INC.

                                  $140,000,000






                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 20. Indemnification of Directors and Officers.

     As  permitted  by  the  Delaware   Law,  the   Company's   Certificate   of
Incorporation  provides  that  directors of the Company  shall not be personally
liable to the Company or its  stockholders  for  monetary  damages for breach of
fiduciary  duty as a director,  except for  liability  (i) for any breach of the
director's duty of loyalty to the Company or its stockholders,  (ii) for acts of
omissions not in good faith or which involve intentional misconduct or a knowing
violation of law,  (iii) under Section 174 of the Delaware  General  Corporation
Law,  relating to prohibited  dividends or  distributions  or the  repurchase or
redemption of stock, or (iv) for any transaction from which the director derives
an improper  personal  benefit.  In addition,  the Company's By-laws provide for
indemnification  of the Company's  officers and directors to the fullest  extent
permitted  under  Delaware law.  Section 145 of the Delaware Law provides that a
corporation  may indemnify any persons,  including  officers and directors,  who
were or are, or are threatened to be made, parties to any threatened, pending or
completed   legal  action,   suit  or  proceeding,   whether  civil,   criminal,
administrative or investigative (other than an action by or in the right of such
corporation),  by reason of the fact that such person was an officer,  director,
employee  or agent of such  corporation  or is or was  serving at the request of
such  corporation  as  an  officer,  director,  employee  or  agent  of  another
corporation,   partnership,  joint  venture,  trust  or  other  enterprise.  The
indemnity may include expenses (including attorneys' fees), judgments, fines and
amounts paid in settlement  actually and  reasonably  incurred by such person in
connection with such action,  suit or proceeding,  provided such person acted in
good faith and in a manner he reasonably believed to be in or not opposed to the
corporation's  best interests and, for criminal  proceedings,  had no reasonable
cause to believe  that his  conduct was  unlawful.  A Delaware  corporation  may
indemnify  officers  and  directors  in an  action  by or in  the  right  of the
corporation  under  the  same  conditions,  except  that no  indemnification  is
permitted without judicial approval if the officer or director is adjudged to be
liable to the  corporation.  Where an officer or director is  successful  on the
merits or  otherwise  in the  defense  of any  action  referred  to  above,  the
corporation  must  indemnify  him  against  the  expenses  that such  officer or
director  actually  and  reasonably  incurred.  Insofar as  indemnification  for
liabilities  arising  under the  Securities  Act may be permitted to  directors,
officers  or  persons   controlling  the  Company   pursuant  to  the  foregoing
provisions,  the Company has been informed that in the opinion of the Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed in the Securities Act and is therefore unenforceable.

     The directors and officers of the  registrant are insured  against  certain
liabilities under the registrant's directors' and officers' liability insurance.

Item 21. Exhibits and Financial Statement Schedules.

         (a)      Exhibits

     The following exhibits are filed herewith unless otherwise indicated:



Exhibit
Number             Description
- ---------------    ------------------------------------------------------------
               

3.1*              Certificate of Incorporation of the Company, as amended
3.2*              By-laws of the Company
4.1**             Indenture,  dated as of August  1,  1996,  among the  Company,
                  certain of the Company's subsidiaries  signatories thereto and
                  National City Bank, as trustee
5.1*              Opinion of Dechert Price & Rhoads, counsel to the Company
10.1U             Light Duty Starter Motor Supply Agreement, dated July 31, 
                  1994, by and between Delco Remy America, Inc. ("DRA") and 
                  General Motors Corporation ("GM")
10.2U             Heavy Duty Component Supply Agreement, dated July 31, 1994,
                  by and between DRA and GM 10.3U Distribution and Supply 
                  Agreement,  dated July 31, 1994, by and between DRA and GM
10.4U             Trademark  License,  dated July 31, 1994, by and among
                  DRA, DR International, Inc. and GM 10.5U Tradename License
                  Agreement, dated July 31, 1994, by and among DRA, DR 
                  International, Inc. and GM
10.6U             Partnership Agreement of Delco Remy Mexico S. de R.L. de 
                  C.V., dated April 17, 1997
10.7U             Joint Venture Agreement, dated                       , by 
                  and between Remy Korea Holdings, Inc. and S.C. Kim
10.8U             Securities Purchase and Holders Agreement, dated July 29, 
                  1994, by and among the Company, CVC, WEP, MascoTech, 
                  Harold K. Sperlich, James R. Gerrity and the individuals 
                  named therein as Management Investors
10.9U             Registration Rights Agreement, dated July 29, 1994, by and
                  among the Company, CVC, WEP, MascoTech, Harold K. Sperlich,
                  James R. Gerrity and the individuals named therein as
                  Management Investors
10.10*            Employment Agreement, dated July 31, 1994 by and between 
                  Delco Remy International, Inc. and Thomas J. Snyder
10.11*            Fourth Amended and Restated Financing Agreement, dated as of
                                            , 1997, among the Company, certain
                  of the Company's subsidiaries signatories thereto and Bank
                  One, Indianapolis, National Association, The CIT
                  Group/Business Credit, Inc.
10.13*            8% Subordinated Debenture of DRA, due July 31, 2004 in favor
                  of GM
10.14U            Contingent Purchase Price Note of DRA, in favor of GM,
                  dated July 31, 1994
10.15U            Lease by and between ANDRA L.L.C. and DRA, dated February 9, 
                  1995
10.16U            Lease by and between Eagle I L.L.C. and DRA, Inc. dated
                  August 11, 1995
10.17*            Form of Indenture  governing % Senior Notes Due 2007 among the
                  Company,  the  Subsidiary  Guarantors  and United States Trust
                  Company of New York, as trustee, including form of Note
12.1U             Statement re Computation of Ratios
21.1*             Subsidiaries of Registrant
23.1              Consent of Ernst & Young (see page II-4)
23.2              Consent of Friedman & Fuller P.C. (See page II-5)
23.3              Consent of Dechert Price & Rhoads included in Exhibit 5.1
24.1              Power of Attorney included on Signature Page
25.1              Form T-1 Statement of Eligibility of Trustee
27.1              Financial Data Schedule
99.1              Form of Letter of Transmittal
99.2              Form of Notice of Guaranteed Delivery

<FN>
*    To be filed by amendment.

**   Incorporated by reference to Exhibit 10.12 to the Registration Statement on
     Form  S-1   (Registration   No.  333-37675)  (the  "Form  S-1  Registration
     Statement")  filed by the  Company on October  10,  1997,  registering  the
     issuance of the Company's  Class A Common Stock,  par value $.01 per share,
     and Amendment No. 1 thereto filed October 22, 1997.

U    Incorporated by reference to the Exhibit of the same number to the Form S-1
     Registration Statement and Amendment No. 1 thereto filed October 22, 1997.
</FN>

     (b) Financial Statement Schedules:

     Schedules  not  listed  above are  omitted  because  of the  absence of the
     conditions under which they are require or because the information required
     by such omitted  schedules is set forth in the financial  statements or the
     notes thereto.

Item 22. Undertakings
          Do not remove this number.


         (a)       The undersigned registrants hereby undertake:

                    (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 changes in volume and price represent no
                         more  than  a  20%  change  in  the  maximum  aggregate
                         offering  price  set  forth  in  the   "Calculation  of
                         Registration  Fee" table in the effective  registration
                         statement; and

                    (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; and

                      (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)  Insofar  as  indemnification  for  liabilities  arising  under the
Securities Act of 1933 may be permitted to directors,  officers and  controlling
persons of the registrants pursuant to the foregoing  provisions,  or otherwise,
the  registrants  have 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  registrants  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 registrants 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 governed by the final adjudication of such issue.

         (c) The undersigned registrants hereby undertake to respond to requests
for information  that is incorporated by reference into the prospectus  pursuant
to Items 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.

     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.








                       Consent of Independent Accountants

     We consent to the  reference to our firm under the captions  "Experts"  and
"Selected Consolidated  Historical Financial Data" and to the use of our reports
dated  September 5, 1997 (except for "Share and Per Share  Information"  in Note
16, as to which the date is October , 1997),  in the  Registration  Statement on
Form S-4 and  related  Prospectus  of Delco  Remy  International,  Inc.  for the
registration of the Notes.


October       , 1997


     The  foregoing  consent  is in the  form  that  will  be  signed  upon  the
determination  of the stock split as  described  in Note 16 to the  consolidated
financial statements.





ERNST & YOUNG LLP









                       CONSENT OF INDEPENDENT ACCOUNTANTS


         We consent to the use of our report,  dated  October 15,  1997,  on the
financial statements of Precision Alternator and Starter, Inc. as of and for the
two years in the period ended March 31, 1996,  and our report,  dated August 19,
1997, on the financial  statements of Certipro Division of Precision  Alternator
and  Starter,  Inc.  as of and  for  the  year  ended  March  31,  1997,  in the
Registration  Statement  on Form S-4 and the  related  Prospectus  of Delco Remy
International, Inc. for the registration of the Notes.





                                             FRIEDMAN & FULLER, P.C.


October      , 1997








                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                             DELCO REMY INTERNATIONAL, INC.


                                             By:    HAROLD K. SPERLICH
                                                 ----------------------------
                                                 HAROLD K. SPERLICH
                                                 Chairman

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


                                                                               

HAROLD K. SPERLICH                            Chairman (principal executive officer)   October 30, 1997
- -----------------------------------------
Harold K. Sperlich                            and Director

DAVID L. HARBERT                              Executive Vice President and Chief       October 30, 1997
- -----------------------------------------
David L. Harbert                              Financial Officer (principal financial
                                              and principal accounting officer)
E. H. BILLIG                                  Director                                 October 30, 1997
- -----------------------------------------
E. H. Billig

RICHARD M. CASHIN, JR.                        Director                                 October 30, 1997
- -----------------------------------------
Richard M. Cashin, Jr.

MICHAEL A. DELANEY                            Director                                 October 30, 1997
- -----------------------------------------
Michael A. Delaney

JAMES R. GERRITY                              Director                                 October 30, 1997
- -----------------------------------------
James R. Gerrity

ROBERT J. SCHULTZ                             Director                                 October 30, 1997
- -----------------------------------------
Robert J. Schultz

THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------------------
Thomas J. Snyder








                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                             DELCO REMY AMERICA, INC.


                                             By:     HAROLD K. SPERLICH
                                                 ----------------------------
                                                 HAROLD K. SPERLICH
                                                 Chairman

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


                                                                                


HAROLD K. SPERLICH                            Chairman (principal executive officer)   October 30, 1997
- -----------------------------------------
Harold K. Sperlich

DAVID L. HARBERT                              Executive Vice President and Chief       October 30, 1997
- -----------------------------------------
David L. Harbert                              Financial Officer (principal financial
                                              and principal accounting officer)

E. H. BILLIG                                  Director                                 October 30, 1997
- -----------------------------------------
E. H. Billig

RICHARD M. CASHIN, JR.                        Director                                 October 30, 1997
- -----------------------------------------
Richard M. Cashin, Jr.

MICHAEL A. DELANEY                            Director                                 October 30, 1997
- -----------------------------------------
Michael A. Delaney

JAMES R. GERRITY                              Director                                 October 30, 1997
- -----------------------------------------
James R. Gerrity

THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------------------
Thomas J. Snyder








                                   SIGNATURES


     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                             REMY INTERNATIONAL, INC.


                                             By:     HAROLD K. SPERLICH
                                                 ----------------------------
                                                 HAROLD K. SPERLICH
                                                 Chairman

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


                                                                                

HAROLD K. SPERLICH                            Chairman (principal executive officer)   October 30, 1997
- -----------------------------------------
Harold K. Sperlich

DAVID L. HARBERT                              Executive Vice President and Chief       October 30, 1997
- -----------------------------------------
David L. Harbert                              Financial Officer (principal financial
                                              and principal accounting officer)

E. H. BILLIG                                  Director                                 October 30, 1997
- -----------------------------------------
E. H. Billig

RICHARD M. CASHIN, JR.                        Director                                 October 30, 1997
- -----------------------------------------
Richard M. Cashin, Jr.

MICHAEL A. DELANEY                            Director                                 October 30, 1997
- -----------------------------------------
Michael A. Delaney

JAMES R. GERRITY                              Director                                 October 30, 1997
- -----------------------------------------
James R. Gerrity

THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------------------
Thomas J. Snyder








                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                             REMAN HOLDINGS, INC.


                                             By:     HAROLD K. SPERLICH
                                                 ----------------------------
                                                 HAROLD K. SPERLICH
                                                 Chairman

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.



                                                                                
HAROLD K. SPERLICH                            Chairman (principal executive officer)   October 30, 1997
- -----------------------------------------
Harold K. Sperlich

DAVID L. HARBERT                              Executive Vice President and Chief       October 30, 1997
- -----------------------------------------
David L. Harbert                              Financial Officer (principal financial
                                              and principal accounting officer)

E. H. BILLIG                                  Director                                 October 30, 1997
- -----------------------------------------
E. H. Billig

RICHARD M. CASHIN, JR.                        Director                                 October 30, 1997
- -----------------------------------------
Richard M. Cashin, Jr.

MICHAEL A. DELANEY                            Director                                 October 30, 1997
- -----------------------------------------
Michael A. Delaney

JAMES R. GERRITY                              Director                                 October 30, 1997
- -----------------------------------------
James R. Gerrity

THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------------------
Thomas J. Snyder








                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                      NABCO, INC.


                                      By:     NICHOLAS J. BOZICH
                                          ----------------------------
                                          NICHOLAS J. BOZICH
                                          President and Chief Executive Officer

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.



                                                                                
NICHOLAS J. BOZICH                            President and Chief Executive Officer    October 30, 1997
- -----------------------------------------
Nicholas J. Bozich                            (principal executive officer)

DAVID L. HARBERT                              Vice President, Treasurer (principal     October 30, 1997
- -----------------------------------------
David L. Harbert                              financial and principal accounting
                                              officer) and Director

THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------------------
Thomas J. Snyder






                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                            THE A&B GROUP, INC.


                                            By:     JOHN M. MAYFIELD
                                               ----------------------------
                                                JOHN M. MAYFIELD
                                                President

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


                                                                                

JOHN M. MAYFIELD                              President (principal executive officer)  October 30, 1997
- -----------------------------------------
John M. Mayfield

DAVID L. HARBERT                              Vice President, Treasurer (principal     October 30, 1997
- -----------------------------------------
David L. Harbert                              financial and principal accounting
                                              officer) and Director

THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------------------
Thomas J. Snyder

JAMES R. GERRITY                              Director                                 October 30, 1997
- -----------------------------------------
James R. Gerrity






                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                            A&B ENTERPRISES, INC.


                                            By:     JOHN M. MAYFIELD
                                                ----------------------------
                                                JOHN M. MAYFIELD
                                                President

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.



                                                                                

JOHN M. MAYFIELD                              President (principal executive officer)  October 30, 1997
- -----------------------------------------
John M. Mayfield

DAVID L. HARBERT                              Vice President, Treasurer (principal     October 30, 1997
- -----------------------------------------     financial and principal accounting
David L. Harbert                              officer) and Director
                                             
THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------------------
Thomas J. Snyder

JAMES R. GERRITY                              Director                                 October 30, 1997
- -----------------------------------------
James R. Gerrity






                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                            DALEX, INC.


                                            By:     JOHN M. MAYFIELD
                                                ----------------------------
                                                JOHN M. MAYFIELD
                                                President

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.



                                                                                

JOHN M. MAYFIELD                              President (principal executive officer)  October 30, 1997
- -----------------------------------------
John M. Mayfield

DAVID L. HARBERT                              Vice President, Treasurer (principal     October 30, 1997
- -----------------------------------------     financial and principal accounting
David L. Harbert                              officer) and Director

                                            
THOMAS J. SNYDER                              Director                                 October 30, 1997
- ------------------------------------------
Thomas J. Snyder

JAMES R. GERRITY                              Director                                 October 30, 1997
- ------------------------------------------
James R. Gerrity






                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                              A&B CORES, INC.


                                              By:     JOHN M. MAYFIELD
                                                  ----------------------------
                                                  JOHN M. MAYFIELD
                                                  President

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


                                                                                

JOHN M. MAYFIELD                              President (principal executive officer)  October 30, 1997
- -----------------------------------------
John M. Mayfield

DAVID L. HARBERT                              Vice President, Treasurer (principal     October 30, 1997
- -----------------------------------------     financial and principal accounting
David L. Harbert                              officer) and Director

THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------------------
Thomas J. Snyder

JAMES R. GERRITY                              Director                                 October 30, 1997
- -----------------------------------------
James R. Gerrity






                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                            R&L TOOL COMPANY, INC.


                                            By:     JOHN M. MAYFIELD
                                                ----------------------------
                                                JOHN M. MAYFIELD
                                                President

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


                                                                                

JOHN M. MAYFIELD                              President (principal executive officer)  October 30, 1997
- -----------------------------------------
John M. Mayfield

DAVID L. HARBERT                              Vice President, Treasurer (principal     October 30, 1997
- -----------------------------------------     financial and principal accounting
David L. Harbert                              officer) and Director

THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------------------
Thomas J. Snyder

JAMES R. GERRITY                              Director                                 October 30, 1997
- -----------------------------------------
James R. Gerrity






                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                            MCA, INC. OF MISSISSIPPI


                                            By:     JOHN M. MAYFIELD
                                                ----------------------------
                                                JOHN M. MAYFIELD
                                                President

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


                                                                                

JOHN M. MAYFIELD                              President (principal executive officer)  October 30, 1997
- -----------------------------------------
John M. Mayfield

DAVID L. HARBERT                              Vice President, Treasurer (principal     October 30, 1997
- -----------------------------------------     financial and principal accounting
David L. Harbert                              officer) and Director

THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------------------
Thomas J. Snyder

JAMES R. GERRITY                              Director                                 October 30, 1997
- -----------------------------------------
James R. Gerrity






                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                              POWER INVESTMENTS, INC.


                                              By:     J. MICHAEL JARVIS
                                                  ----------------------------
                                                  J. MICHAEL JARVIS
                                                  President

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


                                                                                  

J. MICHAEL JARVIS                             President (principal executive           October 30, 1997
- -----------------------------------------     officer) and Director
J. Michael Jarvis                             

DAVID L. HARBERT                              Vice President, Treasurer (principal     October 30, 1997
- -----------------------------------------     financial and principal accounting
David L. Harbert                              officer) and Director

THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------------------
Thomas J. Snyder






                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                            FRANKLIN POWER PRODUCTS, INC.


                                            By:     J. MICHAEL JARVIS
                                                ----------------------------
                                                J. MICHAEL JARVIS
                                                President

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


                                                                                

J. MICHAEL JARVIS                             President (principal executive           October 30, 1997
- -----------------------------                 officer) and Director
J. Michael Jarvis                            

DAVID L. HARBERT                              Vice President, Treasurer (principal     October 30, 1997
- -----------------------------                 financial and principal accounting
David L. Harbert                              officer) and Director

THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------
Thomas J. Snyder






                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                    INTERNATIONAL FUEL SYSTEMS, INC.


                                    By:     J. MICHAEL JARVIS
                                        ---------------------------
                                        J. MICHAEL JARVIS
                                        President

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


                                                                               

J. MICHAEL JARVIS                             President (principal executive           October 30, 1997
- -----------------------------------------     officer) and Director
J. Michael Jarvis                             

DAVID L. HARBERT                              Vice President, Treasurer (principal     October 30, 1997
- -----------------------------------------     financial and principal accounting
David L. Harbert                              officer) and Director

THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------------------
Thomas J. Snyder






                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                            MARINE DRIVE SYSTEMS, INC.


                                            By:     J. MICHAEL JARVIS
                                                ---------------------------
                                                J. MICHAEL JARVIS
                                                President

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


                                                                               

J. MICHAEL JARVIS                             President (principal executive           October 30, 1997
- -----------------------------------------     officer) and Director
J. Michael Jarvis                             

DAVID L. HARBERT                              Vice President, Treasurer (principal     October 30, 1997
- -----------------------------------------     financial and principal accounting
David L. Harbert                              officer) and Director

THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------------------
Thomas J. Snyder






                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                         MARINE CORPORATION OF AMERICA


                                         By:     J. MICHAEL JARVIS
                                             -----------------------------
                                             J. MICHAEL JARVIS
                                             President

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


                                                                                

J. MICHAEL JARVIS                             President (principal executive           October 30, 1997
- -----------------------------------------     officer) and Director
J. Michael Jarvis                             

DAVID L. HARBERT                              Vice President, Treasurer (principal     October 30, 1997
- -----------------------------------------     financial and principal accounting
David L. Harbert                              officer) and Director

THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------------------
Thomas J. Snyder






                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                            POWRBILT PRODUCTS, INC.


                                            By:     J. MICHAEL JARVIS
                                                --------------------------
                                                J. MICHAEL JARVIS
                                                President

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


                                                                               

J. MICHAEL JARVIS                             President (principal executive           October 30, 1997
- -----------------------------------------     officer) and Director
J. Michael Jarvis                             

DAVID L. HARBERT                              Vice President, Treasurer (principal     October 30, 1997
- -----------------------------------------     financial and principal accounting
David L. Harbert                              officer) and Director

THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------------------
Thomas J. Snyder






                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of Anderson and State of
Indiana on October 30, 1997.

                                             WORLD WIDE AUTOMOTIVE, INC.


                                             By:     RICHARD L. KEISTER
                                                 -------------------------
                                                 RICHARD L. KEISTER
                                                 President

     KNOW ALL MEN BY THESE  PRESENTS  that each person whose  signature  appears
below  constitutes  and appoints Thomas J. Snyder and Susan E. Goldy and each of
them such person's true and lawful  attorney-in-fact  and agent, with full power
of substitution and revocation, for such person and in such person's name, place
and stead,  in any and all capacities to sign any and all amendments  (including
post-effective  amendments) to this Registration  Statement and to file the same
with all exhibits thereto, and other documents in connection therewith, with the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite and necessary to be done, as fully to all intents and purposes as such
person might or could do in person,  hereby  ratifying and  confirming  all that
said  attorney-in-fact and agent or his substitute or substitutes,  may lawfully
do or cause to be done by virtue thereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


                                                                                

RICHARD L. KEISTER                            President (principal executive           October 30, 1997
- -----------------------------------------     officer) and Director
Richard L. Keister                            

DAVID L. HARBERT                              Vice President, Treasurer (principal     October 30, 1997
- -----------------------------------------     financial and principal accounting
David L. Harbert                              officer) and Director

THOMAS J. SNYDER                              Director                                 October 30, 1997
- -----------------------------------------
Thomas J. Snyder





                                  EXHIBIT INDEX

                                                                                     
Exhibit                                                                                        Sequentially
Number      Description                                                                        Numbered Page
- -------   ---------------------------------------------------------------                     ---------------

3.1*       Certificate of Incorporation of the Company, as amended
3.2*       By-laws of the Company
4.1**      Indenture,  dated as of August 1, 1996, among the Company, certain
           of the  Company's  subsidiaries  signatories  thereto and National
           City Bank, as trustee
5.1*       Opinion of Dechert Price & Rhoads, counsel to the Company
10.1U      Light Duty Starter Motor Supply Agreement, dated July 31, 1994, 
           by and between Delco Remy America, Inc. ("DRA") and General 
           Motors Corporation ("GM")
10.2U      Heavy Duty Component Supply Agreement, dated July 31, 1994, by 
           and between DRA and GM 10.3U Distribution and Supply Agreement,  
           dated July 31, 1994, by and between DRA and GM 10.4U  Trademark 
           License, dated July 31, 1994, by and among DRA, DR International,
           Inc. and GM
10.5U      Tradename License Agreement, dated July 31, 1994, by and among 
           DRA, DR International, Inc. and GM
10.6U      Partnership Agreement of Delco Remy Mexico S. de R.L. de C.V., 
           dated April 17, 1997
10.7U      Joint Venture Agreement, dated                       , by and 
           between Remy Korea Holdings, Inc. and S.C. Kim
10.8U      Securities Purchase and Holders Agreement, dated July 29, 1994,
           by and among the Company, CVC, WEP, MascoTech, Harold K. 
           Sperlich, James R. Gerrity and the individuals named therein as 
           Management Investors
10.9U      Registration Rights Agreement, dated July 29, 1994, by and among
           the Company, CVC, WEP, MascoTech, Harold K. Sperlich, James R.
           Gerrity and the individuals named therein as Management Investors
10.10*     Employment Agreement, dated July 31, 1994 by and between Delco
           Remy International, Inc. and Thomas J. Snyder
10.11*     Fourth Amended and Restated Financing Agreement, dated as of
                                    , 1997, among the Company, certain of 
           the Company's subsidiaries signatories thereto and Bank One, 
           Indianapolis, National Association, The CIT Group/Business 
           Credit, Inc.
10.13*     8% Subordinated Debenture of DRA, due July 31, 2004 in favor of GM
10.14U     Contingent Purchase Price Note of DRA, in favor of GM, dated 
           July 31, 1994
10.15U     Lease by and between ANDRA L.L.C. and DRA, dated February 9, 1995
10.16U     Lease by and between Eagle I L.L.C. and DRA, Inc. dated August 11, 1995
10.17*     Form of Indenture governing       % Senior Notes Due 2007 among the
           Company, the Subsidiary Guarantors and United States Trust Company 
           of New York, as Trustee, including form of Note
12.1U      Statement re Computation of Ratios
21.1*      Subsidiaries of Registrant
23.1       Consent of Ernst & Young (see page II-4)
23.2       Consent of Friedman & Fuller P.C. (See page II-5)
23.3       Consent of Dechert Price & Rhoads included in Exhibit 5.1
24.1       Power of Attorney included on Signature Page
25.1       Form T-1 Statement of Eligibility of Trustee
27.1       Financial Data Schedule
99.1       Form of Letter of Transmittal
99.2       Form of Notice of Guaranteed Delivery

- ----------------------
<FN>
*    To be filed by amendment.

**   Incorporated by reference to Exhibit 10.12 to the Registration Statement on
     Form  S-1   (Registration   No.  333-37675)  (the  "Form  S-1  Registration
     Statement")  filed by the  Company on October  10,  1997,  registering  the
     issuance of the Company's  Class A Common Stock,  par value $.01 per share,
     and Amendment No. 1 thereto filed October 22, 1997.

U    Incorporated by reference to the Exhibit of the same number to the Form S-1
     Registration Statement and Amendment No. 1 thereto filed October 22, 1997.
</FN>


- --------
*   To be completed by amendment.